tbk-10q_20170331.htm

  

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to            

Commission File Number 001-36722

 

TRIUMPH BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

 

Texas

 

20-0477066

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

12700 Park Central Drive, Suite 1700

Dallas, Texas 75251

(Address of principal executive offices)

(214) 365-6900

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer

Accelerated filer

 

 

 

 

Non-accelerated filer

 (Do not check if a smaller reporting company)

Smaller reporting company

 

 

 

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes      No  

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Common Stock — $0.01 par value, 18,105,038 shares, as of April 19, 2017

 

 

 


 

TRIUMPH BANCORP, INC.

FORM 10-Q

March 31, 2017

TABLE OF CONTENTS

 

PART I — FINANCIAL INFORMATION

 

 

    Item 1.

 

Financial Statements

 

 

 

   Consolidated Balance Sheets

2

 

 

   Consolidated Statements of Income

3

 

 

   Consolidated Statements of Comprehensive Income

4

 

 

   Consolidated Statements of Changes in Stockholders’ Equity

5

 

 

   Consolidated Statements of Cash Flows

6

 

 

   Condensed Notes to Consolidated Financial Statements

8

 

    Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

35

 

    Item 3.

 

Quantitative and Qualitative Disclosures About Market Risks

64

 

    Item 4.

 

Controls and Procedures

66

 

 

PART II — OTHER INFORMATION

 

 

    Item 1.

 

Legal Proceedings

66

 

    Item 1A.

 

Risk Factors

66

 

    Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

66

 

    Item 3.

 

Defaults Upon Senior Securities

66

 

    Item 4.

 

Mine Safety Disclosures

66

 

    Item 5.

 

Other Information

66

 

    Item 6.

 

Exhibits

67

 

 

 

 

i


 

PART I – FINANCIAL INFORMATION

ITEM 1

FINANCIAL STATEMENTS

 

 

 

 

1


 

TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31, 2017 and December 31, 2016

(Dollar amounts in thousands, except per share amounts)

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

32,252

 

 

$

38,613

 

Interest bearing deposits with other banks

 

 

93,832

 

 

 

75,901

 

Total cash and cash equivalents

 

 

126,084

 

 

 

114,514

 

Securities - available for sale

 

 

254,452

 

 

 

275,029

 

Securities - held to maturity, fair value of $30,072 and $30,821, respectively

 

 

28,882

 

 

 

29,352

 

Loans, net of allowance for loan and lease losses of $19,093 and $15,405, respectively

 

 

2,016,143

 

 

 

2,012,219

 

Federal Home Loan Bank stock, at cost

 

 

7,167

 

 

 

8,430

 

Premises and equipment, net

 

 

44,630

 

 

 

45,460

 

Other real estate owned, net

 

 

11,638

 

 

 

6,077

 

Goodwill

 

 

28,810

 

 

 

28,810

 

Intangible assets, net

 

 

15,423

 

 

 

17,721

 

Bank-owned life insurance

 

 

36,679

 

 

 

36,509

 

Deferred tax assets, net

 

 

15,678

 

 

 

18,825

 

Other assets

 

 

49,772

 

 

 

48,121

 

Total assets

 

$

2,635,358

 

 

$

2,641,067

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

382,009

 

 

$

363,351

 

Interest bearing

 

 

1,642,279

 

 

 

1,652,434

 

Total deposits

 

 

2,024,288

 

 

 

2,015,785

 

Customer repurchase agreements

 

 

10,468

 

 

 

10,490

 

Federal Home Loan Bank advances

 

 

200,000

 

 

 

230,000

 

Subordinated notes

 

 

48,757

 

 

 

48,734

 

Junior subordinated debentures

 

 

32,840

 

 

 

32,740

 

Other liabilities

 

 

18,580

 

 

 

13,973

 

Total liabilities

 

 

2,334,933

 

 

 

2,351,722

 

Commitments and contingencies - See Note 8 and Note 9

 

 

 

 

 

 

 

 

Stockholders' equity - See Note 12

 

 

 

 

 

 

 

 

Preferred Stock

 

 

9,746

 

 

 

9,746

 

Common stock

 

 

182

 

 

 

182

 

Additional paid-in-capital

 

 

197,866

 

 

 

197,157

 

Treasury stock, at cost

 

 

(1,494

)

 

 

(1,374

)

Retained earnings

 

 

94,191

 

 

 

83,910

 

Accumulated other comprehensive income (loss)

 

 

(66

)

 

 

(276

)

Total stockholders’ equity

 

 

300,425

 

 

 

289,345

 

Total liabilities and stockholders' equity

 

$

2,635,358

 

 

$

2,641,067

 

See accompanying condensed notes to consolidated financial statements.

 

 

 

 

2


 

TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

For the Three Months Ended March 31, 2017 and 2016

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Interest and dividend income:

 

 

 

 

 

 

 

 

Loans, including fees

 

$

25,185

 

 

$

16,088

 

Factored receivables, including fees

 

 

9,167

 

 

 

7,822

 

Securities

 

 

1,611

 

 

 

765

 

FHLB stock

 

 

42

 

 

 

10

 

Cash deposits

 

 

327

 

 

 

208

 

Total interest income

 

 

36,332

 

 

 

24,893

 

Interest expense:

 

 

 

 

 

 

 

 

Deposits

 

 

2,869

 

 

 

1,993

 

Subordinated notes

 

 

835

 

 

 

 

Junior subordinated debentures

 

 

465

 

 

 

302

 

Other borrowings

 

 

344

 

 

 

109

 

Total interest expense

 

 

4,513

 

 

 

2,404

 

Net interest income

 

 

31,819

 

 

 

22,489

 

Provision for loan losses

 

 

7,678

 

 

 

(511

)

Net interest income after provision for loan losses

 

 

24,141

 

 

 

23,000

 

Noninterest income:

 

 

 

 

 

 

 

 

Service charges on deposits

 

 

980

 

 

 

659

 

Card income

 

 

827

 

 

 

546

 

Net OREO gains (losses) and valuation adjustments

 

 

11

 

 

 

(11

)

Net gains (losses) on sale of securities

 

 

 

 

 

5

 

Net gains on sale of loans

 

 

 

 

 

12

 

Fee income

 

 

583

 

 

 

534

 

Asset management fees

 

 

1,717

 

 

 

1,629

 

Gain on sale of subsidiary

 

 

20,860

 

 

 

 

Other

 

 

2,307

 

 

 

1,607

 

Total noninterest income

 

 

27,285

 

 

 

4,981

 

Noninterest expense:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

21,958

 

 

 

12,252

 

Occupancy, furniture and equipment

 

 

2,359

 

 

 

1,493

 

FDIC insurance and other regulatory assessments

 

 

226

 

 

 

224

 

Professional fees

 

 

1,968

 

 

 

1,073

 

Amortization of intangible assets

 

 

1,111

 

 

 

977

 

Advertising and promotion

 

 

938

 

 

 

519

 

Communications and technology

 

 

2,174

 

 

 

1,432

 

Other

 

 

4,103

 

 

 

2,108

 

Total noninterest expense

 

 

34,837

 

 

 

20,078

 

Net income before income tax

 

 

16,589

 

 

 

7,903

 

Income tax expense

 

 

6,116

 

 

 

2,897

 

Net income

 

 

10,473

 

 

 

5,006

 

Dividends on preferred stock

 

 

(192

)

 

 

(194

)

Net income available to common stockholders

 

$

10,281

 

 

$

4,812

 

Earnings per common share

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.27

 

Diluted

 

$

0.55

 

 

$

0.27

 

See accompanying condensed notes to consolidated financial statements.

 

 

 

3


 

TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months Ended March 31, 2017 and 2016

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Net income

 

$

10,473

 

 

$

5,006

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities:

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

335

 

 

 

1,456

 

Reclassification of amount realized through sale of securities

 

 

 

 

 

(5

)

Tax effect

 

 

(125

)

 

 

(540

)

Total other comprehensive income (loss)

 

 

210

 

 

 

911

 

Comprehensive income

 

$

10,683

 

 

$

5,917

 

See accompanying condensed notes to consolidated financial statements.

 

 

 

 

4


 

TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three Months Ended March 31, 2017 and 2016

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Treasury Stock

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Liquidation

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

Total

 

 

 

Preference

 

 

Shares

 

 

Par

 

 

Paid-in-

 

 

Shares

 

 

 

 

 

 

Retained

 

 

Comprehensive

 

 

Stockholders'

 

 

 

Amount

 

 

Outstanding

 

 

Amount

 

 

Capital

 

 

Outstanding

 

 

Cost

 

 

Earnings

 

 

Income (Loss)

 

 

Equity

 

Balance, January 1, 2016

 

$

9,746

 

 

 

18,018,200

 

 

$

181

 

 

$

194,297

 

 

 

34,523

 

 

$

(560

)

 

$

64,097

 

 

$

277

 

 

$

268,038

 

Stock based compensation

 

 

 

 

 

 

 

 

 

 

 

353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

353

 

Forfeiture of restricted stock awards

 

 

 

 

 

(2,777

)

 

 

 

 

 

37

 

 

 

2,777

 

 

 

(37

)

 

 

 

 

 

 

 

 

 

Series A Preferred dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(91

)

 

 

 

 

 

(91

)

Series B Preferred dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(103

)

 

 

 

 

 

(103

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,006

 

 

 

 

 

 

5,006

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

911

 

 

 

911

 

Balance, March 31, 2016

 

$

9,746

 

 

 

18,015,423

 

 

$

181

 

 

$

194,687

 

 

 

37,300

 

 

$

(597

)

 

$

68,909

 

 

$

1,188

 

 

$

274,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2017

 

$

9,746

 

 

 

18,078,247

 

 

$

182

 

 

$

197,157

 

 

 

76,118

 

 

$

(1,374

)

 

$

83,910

 

 

$

(276

)

 

$

289,345

 

Issuance of restricted stock awards

 

 

 

 

 

5,174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation

 

 

 

 

 

 

 

 

 

 

 

702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

702

 

Forfeiture of restricted stock awards

 

 

 

 

 

(251

)

 

 

 

 

 

7

 

 

 

251

 

 

 

(7

)

 

 

 

 

 

 

 

 

 

Purchase of treasury stock

 

 

 

 

 

(4,401

)

 

 

 

 

 

 

 

 

4,401

 

 

 

(113

)

 

 

 

 

 

 

 

 

(113

)

Series A Preferred dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(90

)

 

 

 

 

 

(90

)

Series B Preferred dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(102

)

 

 

 

 

 

(102

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,473

 

 

 

 

 

 

10,473

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

210

 

 

 

210

 

Balance, March 31, 2017

 

$

9,746

 

 

 

18,078,769

 

 

$

182

 

 

$

197,866

 

 

 

80,770

 

 

$

(1,494

)

 

$

94,191

 

 

$

(66

)

 

$

300,425

 

See accompanying condensed notes to consolidated financial statements.

 

 

 

 

5


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended March 31, 2017 and 2016

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

  

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

10,473

 

 

$

5,006

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

958

 

 

 

572

 

Net accretion on loans and deposits

 

 

(1,080

)

 

 

(1,190

)

Amortization of subordinated notes issuance costs

 

 

23

 

 

 

 

Amortization of junior subordinated debentures

 

 

100

 

 

 

67

 

Net amortization on securities

 

 

644

 

 

 

176

 

Amortization of intangible assets

 

 

1,111

 

 

 

977

 

Deferred taxes

 

 

3,023

 

 

 

(133

)

Provision for loan losses

 

 

7,678

 

 

 

(511

)

Stock based compensation

 

 

702

 

 

 

353

 

Net (gain) loss on loans transferred to loans held for sale

 

 

46

 

 

 

76

 

Net gains on sale of loans

 

 

 

 

 

(12

)

Net OREO (gains) losses and valuation adjustments

 

 

(11

)

 

 

11

 

Gain on sale of subsidiary

 

 

(20,860

)

 

 

 

Income from CLO warehouse investments

 

 

(964

)

 

 

(984

)

(Increase) decrease in other assets

 

 

509

 

 

 

3,366

 

Increase (decrease) in other liabilities

 

 

1,262

 

 

 

(1,428

)

Net cash provided by (used in) operating activities

 

 

3,614

 

 

 

6,346

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of securities available for sale

 

 

(4,817

)

 

 

(3,264

)

Proceeds from sales of securities available for sale

 

 

 

 

 

4,345

 

Proceeds from maturities, calls, and pay downs of securities available for sale

 

 

24,706

 

 

 

1,829

 

Purchases of securities held to maturity

 

 

 

 

 

(25,775

)

Proceeds from maturities, calls, and pay downs of securities held to maturity

 

 

4,109

 

 

 

 

Purchases of loans (shared national credits)

 

 

 

 

 

(995

)

Proceeds from sale of loans

 

 

1,919

 

 

 

 

Net change in loans

 

 

(7,947

)

 

 

45,177

 

Purchases of premises and equipment, net

 

 

(405

)

 

 

(494

)

Net proceeds from sale of OREO

 

 

683

 

 

 

59

 

(Purchases) redemptions of FHLB stock, net

 

 

1,263

 

 

 

(416

)

Proceeds from sale of subsidiary, net

 

 

10,269

 

 

 

 

Net cash provided by (used in) investing activities

 

 

29,780

 

 

 

20,466

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Net increase in deposits

 

 

8,503

 

 

 

11,496

 

Increase (decrease) in customer repurchase agreements

 

 

(22

)

 

 

324

 

Increase (decrease) in Federal Home Loan Bank advances

 

 

(30,000

)

 

 

(20,000

)

Purchase of treasury stock

 

 

(113

)

 

 

 

Dividends on preferred stock

 

 

(192

)

 

 

(194

)

Net cash provided by (used in) financing activities

 

 

(21,824

)

 

 

(8,374

)

Net increase (decrease) in cash and cash equivalents

 

 

11,570

 

 

 

18,438

 

Cash and cash equivalents at beginning of period

 

 

114,514

 

 

 

105,277

 

Cash and cash equivalents at end of period

 

$

126,084

 

 

$

123,715

 

See accompanying condensed notes to consolidated financial statements.

 


 

6


 

TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended March 31, 2017 and 2016

(Dollar amounts in thousands, except per share amounts)

(Unaudited)

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

Interest paid

 

$

5,269

 

 

$

2,348

 

Income taxes paid (refunds received), net

 

$

(917

)

 

$

1,123

 

Supplemental noncash disclosures:

 

 

 

 

 

 

 

 

Loans transferred to OREO

 

$

5,960

 

 

$

156

 

Premises transferred to OREO

 

$

273

 

 

$

2,215

 

Loans transferred to loans held for sale

 

$

1,919

 

 

$

2,805

 

Securities held to maturity purchased, not settled

 

$

3,260

 

 

$

 

Consideration received from sale of subsidiary

 

$

12,123

 

 

$

 

 

 

 

 

 

7


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

Triumph Bancorp, Inc. (collectively with its subsidiaries, “Triumph”, or the “Company” as applicable) is a financial holding company headquartered in Dallas, Texas. The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries Triumph Capital Advisors, LLC (“TCA”), Triumph CRA Holdings, LLC (“TCRA”), TBK Bank, SSB (“TBK Bank”), TBK Bank’s wholly owned subsidiary Advance Business Capital LLC, which currently operates under the d/b/a of Triumph Business Capital (“TBC”), and TBK Bank’s wholly owned subsidiary Triumph Insurance Group, Inc. (“TIG”).

TBK Bank also does business under the following names:  (i) Triumph Community Bank (“TCB”) with respect to its community banking business in certain markets; (ii) Triumph Commercial Finance (“TCF”) with respect to its asset based lending, equipment lending and general factoring commercial finance products; (iii) Triumph Healthcare Finance (“THF”) with respect to its healthcare asset based lending business; and (iv) Triumph Premium Finance (“TPF”) with respect to its insurance premium financing business.

On March 31, 2017 the Company sold its membership interests in TCA.  See Note 2 – Business Combinations and Divestitures for details of the TCA sale and its impact on our consolidated financial statements.

Principles of Consolidation and Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with United States Generally Accepted Accounting Principles (“GAAP”) for interim financial information and in accordance with guidance provided by the Securities and Exchange Commission. Accordingly, the condensed financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all normal and recurring adjustments considered necessary for a fair presentation. Transactions between the subsidiaries have been eliminated. These condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. Operating results for the three months ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.

The Company has four reportable segments consisting of Banking, Factoring, Asset Management, and Corporate. The Company’s Chief Executive Officer uses segment results to make operating and strategic decisions. On March 31, 2017 the Company sold its membership interests in TCA, which comprised the entirety of the Asset Management segment’s operations.  See Note 2 – Business Combinations and Divestitures for details of the TCA sale and its impact on our consolidated financial statements.  

Adoption of New Accounting Standards

In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-09, “Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting” (“ASU 2016-09”).  The FASB issued this ASU to improve the accounting for share-based payments.  ASU 2016-09 simplifies several aspects of the accounting for share-based payment award transactions, including:  the presentation of income tax consequences, classification of awards as either equity or liabilities, classification on the statement of cash flows, and calculation of diluted earnings per share.  The new standard was effective for the Company on January 1, 2017.  Adoption of ASU 2016-09 did not have a material impact on the Company’s consolidated financial statements.

In March 2017, the FASB issued ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”). These amendments shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. As permitted by the amendment, the Company elected to early adopt the provisions of this ASU as of January 1, 2017. Adoption of ASU 2017-08 did not have a material impact on the Company’s consolidated financial statements.

 

8


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Newly Issued, But Not Yet Effective Accounting Standards

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers” (“ASU 2014-09”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in GAAP when it becomes effective. The new standard is effective for the Company on January 1, 2018.  The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the full effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures, however, adoption of the ASU is not expected to have a significant impact.  The Company’s primary sources of revenues are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the scope of ASU 2014-09.  

In January 2016, the FASB issued ASU No. 2016-01, “Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”). The guidance affects the accounting for equity investments, financial liabilities under the fair value option and the presentation and disclosure requirements of financial instruments. ASU 2016-01 will be effective for the Company on January 1, 2018 and is not expected to have a significant impact on our consolidated financial statements and related disclosures.

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). The FASB issued this ASU to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet by lessees for those leases classified as operating leases under current U.S. GAAP and disclosing key information about leasing arrangements. The amendments in this ASU are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early application of this ASU is permitted for all entities. Adoption of ASU 2016-02 is not expected to have a material impact on the Company’s consolidated financial statements.  The Company leases certain properties and equipment under operating leases that will result in the recognition of lease assets and lease liabilities on the Company’s balance sheet under the ASU, however, the majority of the Company’s properties and equipment are owned, not leased.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). Among other things, ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to form their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on debt securities and purchased financial assets with credit deterioration. The amendments in ASU 2016-13 are effective for fiscal years beginning after December 31, 2019, and interim periods within those years for public business entities that are SEC filers.  Early adoption is permitted for fiscal years, and interim periods within those years, beginning after December 15, 2018.  The Company is currently assessing the impact that the adoption of this standard will have on the financial condition and results of operations of the Company.

 

 

9


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 2 – Business combinations AND DIVESTITURES

Triumph Capital Advisors, LLC

On March 31, 2017, the Company sold its wholly owned asset management subsidiary, Triumph Capital Advisors, LLC, to an unrelated third party. The transaction was completed to enhance shareholder value and provide a platform for TCA to operate without the impact of regulations intended for depository institutions.  

A summary of the consideration received and the gain on sale is as follows:

(Dollars in thousands)

 

 

 

 

Consideration received (fair value):

 

 

 

 

Cash

 

$

10,554

 

Loan receivable

 

 

10,500

 

Revenue share

 

 

1,623

 

Total consideration received

 

 

22,677

 

Carrying value of TCA membership interest

 

 

1,417

 

Gain on sale of subsidiary

 

 

21,260

 

Transaction costs

 

 

400

 

Gain on sale of subsidiary, net of transaction costs

 

$

20,860

 

The Company financed a portion of the consideration received with a $10,500,000 term credit facility.  Terms of the floating rate credit facility provide for quarterly principal and interest payments with an interest rate floor of 5.50%, maturing on March 31, 2023.  The Company received a $25,000 origination fee associated with the term credit facility that was deferred and will be accreted over the contractual life of the loan as a yield adjustment.

In addition, the Company is entitled to receive an annual earn-out payment representing 3% of TCA’s future annual gross revenue, with a total maximum earn-out amount of $2,500,000.  The revenue share earn-out is considered contingent consideration which the Company elected to record as an asset at its estimated fair value of $1,623,000 on the date of sale.  

The Company incurred pre-tax expenses related to the transaction, including professional fees and other direct transaction costs, totaling $400,000 which were netted against the gain on sale of subsidiary in the consolidated statements of income during the three months ended March 31, 2017.

Southern Transportation Insurance Agency

On September 1, 2016, the Company acquired Southern Transportation Insurance Agency, Ltd. in an all-cash transaction for $2,150,000. The purpose of the acquisition was to expand the Company’s product offerings for clients in the transportation industry. The Company recognized an intangible asset of $1,580,000 and goodwill of $570,000, which were allocated to the Company’s Banking segment. Goodwill resulted from expected enhanced product offerings and will be amortized for tax purposes.

ColoEast Bankshares, Inc.

On August 1, 2016, the Company acquired 100% of the outstanding common stock of ColoEast Bankshares, Inc. (“ColoEast”) and its community banking subsidiary, Colorado East Bank & Trust, in an all-cash transaction for $70,000,000. The Company also assumed $10,500,000 of ColoEast preferred stock issued in conjunction with the U.S. Government’s Treasury Asset Relief Program (“TARP Preferred Stock”). Colorado East Bank & Trust, which was merged into TBK Bank upon closing, offers personal checking, savings, CD, money market, HSA, IRA, NOW and business accounts, as well as commercial and consumer loans from 18 branches and one loan production office located throughout Colorado and far western Kansas. The acquisition expands the Company’s market into Colorado and Kansas and further diversifies the Company’s loan, customer, and deposit base.

 

10


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

A summary of the fair values of assets acquired, liabilities assumed, consideration transferred, and the resulting goodwill is as follows:

 

Initial Values

 

 

Measurement

 

 

 

 

 

 

 

Recorded at

 

 

Period

 

 

Adjusted

 

(Dollars in thousands)

 

Acquisition Date

 

 

Adjustments

 

 

Values

 

Assets acquired:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

57,671

 

 

$

 

 

$

57,671

 

Securities

 

 

161,693

 

 

 

 

 

 

161,693

 

Loans

 

 

460,775

 

 

 

 

 

 

460,775

 

FHLB and Federal Reserve Bank stock

 

 

550

 

 

 

 

 

 

550

 

Premises and equipment

 

 

23,940

 

 

 

 

 

 

23,940

 

Other real estate owned

 

 

3,105

 

 

 

(143

)

 

 

2,962

 

Intangible assets

 

 

7,238

 

 

 

 

 

 

7,238

 

Bank-owned life insurance

 

 

6,400

 

 

 

 

 

 

6,400

 

Deferred income taxes

 

 

4,511

 

 

 

(70

)

 

 

4,441

 

Other assets

 

 

10,022

 

 

 

 

 

 

10,022

 

 

 

 

735,905

 

 

 

(213

)

 

 

735,692

 

Liabilities assumed:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

652,952

 

 

 

 

 

 

652,952

 

Junior subordinated debentures

 

 

7,728

 

 

 

 

 

 

7,728

 

Other liabilities

 

 

6,784

 

 

 

 

 

 

6,784

 

 

 

 

667,464

 

 

 

 

 

 

667,464

 

Fair value of net assets acquired

 

 

68,441

 

 

 

(213

)

 

 

68,228

 

Cash paid

 

 

70,000

 

 

 

 

 

 

70,000

 

TARP Preferred Stock assumed

 

 

10,500

 

 

 

 

 

 

10,500

 

Consideration transferred

 

 

80,500

 

 

 

 

 

 

80,500

 

Goodwill

 

$

12,059

 

 

$

213

 

 

$

12,272

 

The consideration was comprised of a combination of cash and the assumption of ColoEast’s TARP Preferred Stock. The Company recognized goodwill of $12,272,000, which included measurement period adjustments related to the final valuation of other real estate owned acquired in the transaction and the finalization of income taxes associated with the transaction. Goodwill was calculated as the excess of both the consideration exchanged and liabilities assumed as compared to the fair value of identifiable net assets acquired and was allocated to the Company’s Banking segment. The goodwill in this acquisition resulted from expected synergies and expansion into the Colorado and Kansas markets. The goodwill will not be amortized for tax purposes.  

The TARP Preferred Stock assumed in the acquisition was redeemed by the Company at par on August 31, 2016.

In connection with the ColoEast acquisition, the Company acquired loans both with and without evidence of credit quality deterioration since origination. The acquired loans were initially recorded at fair value with no carryover of any allowance for loan losses. Acquired loans were segregated between those considered to be purchased credit impaired (“PCI”) loans and those without credit impairment at acquisition. The following table presents details on acquired loans at the acquisition date:

 

Loans, Excluding

 

 

PCI

 

 

Total

 

(Dollars in thousands)

 

PCI Loans

 

 

Loans

 

 

Loans

 

Commercial real estate

 

$

86,569

 

 

$

10,907

 

 

$

97,476

 

Construction, land development, land

 

 

58,718

 

 

 

2,933

 

 

 

61,651

 

1-4 family residential properties

 

 

36,412

 

 

 

91

 

 

 

36,503

 

Farmland

 

 

100,977

 

 

 

233

 

 

 

101,210

 

Commercial

 

 

151,605

 

 

 

5,129

 

 

 

156,734

 

Factored receivables

 

 

694

 

 

 

 

 

 

694

 

Consumer

 

 

6,507

 

 

 

 

 

 

6,507

 

 

 

$

441,482

 

 

$

19,293

 

 

$

460,775

 

The operations of ColoEast are included in the Company’s operating results beginning August 1, 2016.

 

11


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Expenses related to the acquisition, including professional fees and other transaction costs, totaling $1,618,000 were recorded in noninterest expense in the consolidated statements of income during the three months ended September 30, 2016.

 

NOTE 3 - SECURITIES

Securities have been classified in the financial statements as available for sale or held to maturity. The amortized cost of securities and their approximate fair values at March 31, 2017 and December 31, 2016 are as follows:

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

March 31, 2017

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

158,212

 

 

$

565

 

 

$

(561

)

 

$

158,216

 

U.S. Treasury notes

 

 

4,820

 

 

 

29

 

 

 

 

 

 

4,849

 

Mortgage-backed securities, residential

 

 

23,580

 

 

 

417

 

 

 

(157

)

 

 

23,840

 

Asset backed securities

 

 

12,966

 

 

 

 

 

 

(126

)

 

 

12,840

 

State and municipal

 

 

25,580

 

 

 

11

 

 

 

(405

)

 

 

25,186

 

Corporate bonds

 

 

27,250

 

 

 

115

 

 

 

(4

)

 

 

27,361

 

SBA pooled securities

 

 

148

 

 

 

1

 

 

 

 

 

 

149

 

Mutual fund

 

 

2,000

 

 

 

11

 

 

 

 

 

 

2,011

 

Total available for sale securities

 

$

254,556

 

 

$

1,149

 

 

$

(1,253

)

 

$

254,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Held to maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLO securities

 

$

28,882

 

 

$

1,284

 

 

$

(94

)

 

$

30,072

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

(Dollars in thousands)

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

December 31, 2016

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

180,945

 

 

$

640

 

 

$

(643

)

 

$

180,942

 

Mortgage-backed securities, residential

 

 

24,710

 

 

 

453

 

 

 

(173

)

 

 

24,990

 

Asset backed securities

 

 

13,031

 

 

 

30

 

 

 

(159

)

 

 

12,902

 

State and municipal

 

 

27,339

 

 

 

6

 

 

 

(708

)

 

 

26,637

 

Corporate bonds

 

 

27,287

 

 

 

106

 

 

 

(3

)

 

 

27,390

 

SBA pooled securities

 

 

156

 

 

 

1

 

 

 

 

 

 

157

 

Mutual fund

 

 

2,000

 

 

 

11

 

 

 

 

 

 

2,011

 

Total available for sale securities

 

$

275,468

 

 

$

1,247

 

 

$

(1,686

)

 

$

275,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Held to maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLO securities

 

$

29,352

 

 

$

1,527

 

 

$

(58

)

 

$

30,821

 

  

 

12


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The amortized cost and estimated fair value of securities at March 31, 2017, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

   

 

Available for Sale Securities

 

 

Held to Maturity Securities

 

 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

(Dollars in thousands)

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

Due in one year or less

 

$

57,965

 

 

$

57,950

 

 

$

 

 

$

 

Due from one year to five years

 

 

133,213

 

 

 

133,274

 

 

 

 

 

 

 

Due from five years to ten years

 

 

5,858

 

 

 

5,794

 

 

 

9,491

 

 

 

10,015

 

Due after ten years

 

 

18,826

 

 

 

18,594

 

 

 

19,391

 

 

 

20,057

 

 

 

 

215,862

 

 

 

215,612

 

 

 

28,882

 

 

 

30,072

 

Mortgage-backed securities, residential

 

 

23,580

 

 

 

23,840

 

 

 

 

 

 

 

Asset backed securities

 

 

12,966

 

 

 

12,840

 

 

 

 

 

 

 

SBA pooled securities

 

 

148

 

 

 

149

 

 

 

 

 

 

 

Mutual fund

 

 

2,000

 

 

 

2,011

 

 

 

 

 

 

 

 

 

$

254,556

 

 

$

254,452

 

 

$

28,882

 

 

$

30,072

 

Proceeds from sales of securities and the associated gross gains and losses for the three months ended March 31, 2017 and 2016 are as follows:

 

Three Months Ended March 31,

 

(Dollars in thousands)

2017

 

 

2016

 

Proceeds

$

 

 

$

4,345

 

Gross gains

$

 

 

$

5

 

Gross losses

$

 

 

$

 

Securities with a carrying amount of approximately $167,322,000 and $194,571,000 at March 31, 2017 and December 31, 2016, respectively, were pledged to secure public deposits, customer repurchase agreements, and for other purposes required or permitted by law.

 

13


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Information pertaining to securities with gross unrealized and unrecognized losses at March 31, 2017 and December 31, 2016, aggregated by investment category and length of time that individual securities have been in a continuous loss position, are summarized as follows:

   

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

March 31, 2017

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

82,730

 

 

$

(561

)

 

$

 

 

$

 

 

$

82,730

 

 

$

(561

)

U.S. Treasury notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities, residential

 

 

6,520

 

 

 

(157

)

 

 

 

 

 

 

 

 

6,520

 

 

 

(157

)

Asset backed securities

 

 

4,863

 

 

 

(79

)

 

 

7,977

 

 

 

(47

)

 

 

12,840

 

 

 

(126

)

State and municipal

 

 

24,119

 

 

 

(405

)

 

 

 

 

 

 

 

 

24,119

 

 

 

(405

)

Corporate bonds

 

 

371

 

 

 

(4

)

 

 

 

 

 

 

 

 

371

 

 

 

(4

)

SBA pooled securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual fund

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

118,603

 

 

$

(1,206

)

 

$

7,977

 

 

$

(47

)

 

$

126,580

 

 

$

(1,253

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

March 31, 2017

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Held to maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLO securities

 

$

6,532

 

 

$

(94

)

 

$

 

 

$

 

 

$

6,532

 

 

$

(94

)

 

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

December 31, 2016

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

95,362

 

 

$

(643

)

 

$

 

 

$

 

 

$

95,362

 

 

$

(643

)

Mortgage-backed securities, residential

 

 

6,594

 

 

 

(173

)

 

 

 

 

 

 

 

 

6,594

 

 

 

(173

)

Asset backed securities

 

 

 

 

 

 

 

 

7,946

 

 

 

(159

)

 

 

7,946

 

 

 

(159

)

State and municipal

 

 

25,771

 

 

 

(708

)

 

 

 

 

 

 

 

 

25,771

 

 

 

(708

)

Corporate bonds

 

 

372

 

 

 

(3

)

 

 

 

 

 

 

 

 

372

 

 

 

(3

)

SBA pooled securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

128,099

 

 

$

(1,527

)

 

$

7,946

 

 

$

(159

)

 

$

136,045

 

 

$

(1,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

(Dollars in thousands)

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

 

Fair

 

 

Unrecognized

 

December 31, 2016

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Held to maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLO securities

 

$

3,323

 

 

$

(58

)

 

$

 

 

$

 

 

$

3,323

 

 

$

(58

)

Management evaluates securities for other than temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.  Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the security for a period of time sufficient to allow for any anticipated recovery in fair value.

 

14


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

At March 31, 2017, the Company had 91 securities in an unrealized loss position. Management does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline. Management does not believe that any of the securities are impaired due to reasons of credit quality. Accordingly, as of March 31, 2017, management believes that the unrealized losses detailed in the previous table are temporary and no other than temporary impairment loss has been recognized in the Company’s consolidated statements of income.

 

 

NOTE 4 - LOANS AND ALLOWANCE FOR LOAN AND LEASE LOSSES

The following table presents the recorded investment and unpaid principal for loans at March 31, 2017 and December 31, 2016:

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

 

Recorded

 

 

Unpaid

 

 

 

 

 

(Dollars in thousands)

 

Investment

 

 

Principal

 

 

Difference

 

 

Investment

 

 

Principal

 

 

Difference

 

Commercial real estate

 

$

498,099

 

 

$

503,659

 

 

$

(5,560

)

 

$

442,237

 

 

$

447,926

 

 

$

(5,689

)

Construction, land development, land

 

 

109,849

 

 

 

113,173

 

 

 

(3,324

)

 

 

109,812

 

 

 

113,211

 

 

 

(3,399

)

1-4 family residential properties

 

 

105,230

 

 

 

106,979

 

 

 

(1,749

)

 

 

104,974

 

 

 

106,852

 

 

 

(1,878

)

Farmland

 

 

136,537

 

 

 

137,587

 

 

 

(1,050

)

 

 

141,615

 

 

 

142,673

 

 

 

(1,058

)

Commercial

 

 

792,764

 

 

 

796,712

 

 

 

(3,948

)

 

 

778,643

 

 

 

783,349

 

 

 

(4,706

)

Factored receivables

 

 

242,098

 

 

 

243,535

 

 

 

(1,437

)

 

 

238,198

 

 

 

239,432

 

 

 

(1,234

)

Consumer

 

 

28,415

 

 

 

28,425

 

 

 

(10

)

 

 

29,764

 

 

 

29,782

 

 

 

(18

)

Mortgage warehouse

 

 

122,244

 

 

 

122,244

 

 

 

 

 

 

182,381

 

 

 

182,381

 

 

 

 

Total

 

 

2,035,236

 

 

$

2,052,314

 

 

$

(17,078

)

 

 

2,027,624

 

 

$

2,045,606

 

 

$

(17,982

)

Allowance for loan and lease losses

 

 

(19,093

)

 

 

 

 

 

 

 

 

 

 

(15,405

)

 

 

 

 

 

 

 

 

 

 

$

2,016,143

 

 

 

 

 

 

 

 

 

 

$

2,012,219

 

 

 

 

 

 

 

 

 

  

The difference between the recorded investment and the unpaid principal is primarily associated with (1) premiums and discounts associated with acquisition date fair value adjustments on acquired loans (both PCI and non-PCI) totaling $14,072,000 and $15,210,000 at March 31, 2017 and December 31, 2016, respectively, and (2) net deferred origination and factoring fees totaling $3,006,000 and $2,772,000 at March 31, 2017 and December 31, 2016, respectively.

At March 31, 2017 and December 31, 2016, the Company had $23,573,000 and $23,597,000, respectively, of customer reserves associated with factored receivables. These amounts represent customer reserves held to settle any payment disputes or collection shortfalls, may be used to pay customers’ obligations to various third parties as directed by the customer, are periodically released to or withdrawn by customers, and are reported as deposits in the consolidated balance sheets.

Loans with carrying amounts of $450,654,000 and $497,573,000 at March 31, 2017 and December 31, 2016, respectively, were pledged to secure Federal Home Loan Bank borrowing capacity.

 

During the three months ended March 31, 2017 and 2016, loans with carrying amounts of $1,965,000 and $2,881,000, respectively, were transferred to loans held for sale as the Company made the decision to sell the loans. These loans were subsequently sold resulting in proceeds of $1,919,000 and $2,805,000, respectively, and losses on sale of loans of $46,000 and $76,000, respectively, which were recorded as other noninterest income in the consolidated statements of income.

 

 

15


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Allowance for Loan and Lease Losses    

The activity in the allowance for loan and lease losses (“ALLL”) during the three months ended March 31, 2017 and 2016 is as follows:

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Three months ended March 31, 2017

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

1,813

 

 

$

567

 

 

$

(137

)

 

$

 

 

$

2,243

 

Construction, land development, land

 

 

465

 

 

 

513

 

 

 

(419

)

 

 

7

 

 

 

566

 

1-4 family residential properties

 

 

253

 

 

 

(70

)

 

 

(28

)

 

 

5

 

 

 

160

 

Farmland

 

 

170

 

 

 

44

 

 

 

 

 

 

 

 

 

214

 

Commercial

 

 

8,014

 

 

 

5,793

 

 

 

(2,852

)

 

 

222

 

 

 

11,177

 

Factored receivables

 

 

4,088

 

 

 

519

 

 

 

(580

)

 

 

37

 

 

 

4,064

 

Consumer

 

 

420

 

 

 

372

 

 

 

(299

)

 

 

54

 

 

 

547

 

Mortgage warehouse

 

 

182

 

 

 

(60

)

 

 

 

 

 

 

 

 

122

 

 

 

$

15,405

 

 

$

7,678

 

 

$

(4,315

)

 

$

325

 

 

$

19,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending

 

Three months ended March 31, 2016

 

Balance

 

 

Provision

 

 

Charge-offs

 

 

Recoveries

 

 

Balance

 

Commercial real estate

 

$

1,489

 

 

$

129

 

 

$

 

 

$

1

 

 

$

1,619

 

Construction, land development, land

 

 

367

 

 

 

(169

)

 

 

 

 

 

 

 

 

198

 

1-4 family residential properties

 

 

274

 

 

 

22

 

 

 

(16

)

 

 

5

 

 

 

285

 

Farmland

 

 

134

 

 

 

(1

)

 

 

 

 

 

 

 

 

133

 

Commercial

 

 

5,276

 

 

 

25

 

 

 

 

 

 

30

 

 

 

5,331

 

Factored receivables

 

 

4,509

 

 

 

(440

)

 

 

(8

)

 

 

49

 

 

 

4,110

 

Consumer

 

 

216

 

 

 

30

 

 

 

(43

)

 

 

19

 

 

 

222

 

Mortgage warehouse

 

 

302

 

 

 

(107

)

 

 

 

 

 

 

 

 

195

 

 

 

$

12,567

 

 

$

(511

)

 

$

(67

)

 

$

104

 

 

$

12,093

 

 

 

16


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The following table presents loans individually and collectively evaluated for impairment, as well as purchased credit impaired (“PCI”) loans, and their respective ALLL allocations:

 

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

March 31, 2017

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

724

 

 

$

486,621

 

 

$

10,754

 

 

$

498,099

 

 

$

 

 

$

1,888

 

 

$

355

 

 

$

2,243

 

Construction, land development, land

 

 

415

 

 

 

105,846

 

 

 

3,588

 

 

 

109,849

 

 

 

25

 

 

 

541

 

 

 

 

 

 

566

 

1-4 family residential properties

 

 

1,266

 

 

 

101,671

 

 

 

2,293

 

 

 

105,230

 

 

 

 

 

 

160

 

 

 

 

 

 

160

 

Farmland

 

 

2,920

 

 

 

133,380

 

 

 

237

 

 

 

136,537

 

 

 

 

 

 

214

 

 

 

 

 

 

214

 

Commercial

 

 

25,159

 

 

 

763,025

 

 

 

4,580

 

 

 

792,764

 

 

 

2,034

 

 

 

8,143

 

 

 

1,000

 

 

 

11,177

 

Factored receivables

 

 

3,728

 

 

 

238,370

 

 

 

 

 

 

242,098

 

 

 

1,732

 

 

 

2,332

 

 

 

 

 

 

4,064

 

Consumer

 

 

133

 

 

 

28,282

 

 

 

 

 

 

28,415

 

 

 

 

 

 

547

 

 

 

 

 

 

547

 

Mortgage warehouse

 

 

 

 

 

122,244

 

 

 

 

 

 

122,244

 

 

 

 

 

 

122

 

 

 

 

 

 

122

 

 

 

$

34,345

 

 

$

1,979,439

 

 

$

21,452

 

 

$

2,035,236

 

 

$

3,791

 

 

$

13,947

 

 

$

1,355

 

 

$

19,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Loan Evaluation

 

 

ALLL Allocations

 

December 31, 2016

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total loans

 

 

Individually

 

 

Collectively

 

 

PCI

 

 

Total ALLL

 

Commercial real estate

 

$

1,456

 

 

$

427,918

 

 

$

12,863

 

 

$

442,237

 

 

$

100

 

 

$

1,358

 

 

$

355

 

 

$

1,813

 

Construction, land development, land

 

 

362

 

 

 

105,493

 

 

 

3,957

 

 

 

109,812

 

 

 

25

 

 

 

440

 

 

 

 

 

 

465

 

1-4 family residential properties

 

 

1,095

 

 

 

101,551

 

 

 

2,328

 

 

 

104,974

 

 

 

1

 

 

 

252

 

 

 

 

 

 

253

 

Farmland

 

 

1,333

 

 

 

140,045

 

 

 

237

 

 

 

141,615

 

 

 

 

 

 

170

 

 

 

 

 

 

170

 

Commercial

 

 

33,033

 

 

 

738,088

 

 

 

7,522

 

 

 

778,643

 

 

 

2,101

 

 

 

5,913

 

 

 

 

 

 

8,014

 

Factored receivables

 

 

3,176

 

 

 

235,022

 

 

 

 

 

 

238,198

 

 

 

1,546

 

 

 

2,542

 

 

 

 

 

 

4,088

 

Consumer

 

 

73

 

 

 

29,691

 

 

 

 

 

 

29,764

 

 

 

 

 

 

420

 

 

 

 

 

 

420

 

Mortgage warehouse

 

 

 

 

 

182,381

 

 

 

 

 

 

182,381

 

 

 

 

 

 

182

 

 

 

 

 

 

182

 

 

 

$

40,528

 

 

$

1,960,189

 

 

$

26,907

 

 

$

2,027,624

 

 

$

3,773

 

 

$

11,277

 

 

$

355

 

 

$

15,405

 

  

 

17


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The following is a summary of information pertaining to impaired loans. PCI loans that have not deteriorated subsequent to acquisition are not considered impaired and therefore do not require an allowance and are excluded from these tables.

 

  

 

Impaired Loans and Purchased Credit

 

 

Impaired Loans

 

 

 

Impaired Loans With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

March 31, 2017

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

724

 

 

$

757

 

Construction, land development, land

 

 

281

 

 

 

279

 

 

 

25

 

 

 

134

 

 

 

136

 

1-4 family residential properties

 

 

 

 

 

 

 

 

 

 

 

1,266

 

 

 

1,391

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

2,920

 

 

 

2,980

 

Commercial

 

 

15,118

 

 

 

15,261

 

 

 

2,034

 

 

 

10,041

 

 

 

10,131

 

Factored receivables

 

 

3,728

 

 

 

3,728

 

 

 

1,732

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

132

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

2,702

 

 

 

3,006

 

 

 

1,355

 

 

 

 

 

 

 

 

 

$

21,829

 

 

$

22,274

 

 

$

5,146

 

 

$

15,218

 

 

$

15,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans and Purchased Credit

 

 

Impaired Loans

 

 

 

Impaired Loans With a Valuation Allowance

 

 

Without a Valuation Allowance

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

Related

 

 

Recorded

 

 

Unpaid

 

December 31, 2016

 

Investment

 

 

Principal

 

 

Allowance

 

 

Investment

 

 

Principal

 

Commercial real estate

 

$

517

 

 

$

517

 

 

$

100

 

 

$

939

 

 

$

1,011

 

Construction, land development, land

 

 

277

 

 

 

275

 

 

 

25

 

 

 

85

 

 

 

86

 

1-4 family residential properties

 

 

8

 

 

 

14

 

 

 

1

 

 

 

1,087

 

 

 

1,215

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

1,333

 

 

 

1,364

 

Commercial

 

 

15,022

 

 

 

15,018

 

 

 

2,101

 

 

 

18,011

 

 

 

18,096

 

Factored receivables

 

 

3,176

 

 

 

3,176

 

 

 

1,546

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

73

 

 

 

73

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

525

 

 

 

525

 

 

 

355

 

 

 

 

 

 

 

 

 

$

19,525

 

 

$

19,525

 

 

$

4,128

 

 

$

21,528

 

 

$

21,845

 

  

The following table presents average impaired loans and interest recognized on impaired loans for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Interest

 

(Dollars in thousands)

 

Impaired Loans

 

 

Recognized

 

 

Impaired Loans

 

 

Recognized

 

Commercial real estate

 

$

1,090

 

 

$

 

 

$

719

 

 

$

 

Construction, land development, land

 

 

389

 

 

 

 

 

 

 

 

 

 

1-4 family residential properties

 

 

1,180

 

 

 

1

 

 

 

628

 

 

 

1

 

Farmland

 

 

2,127

 

 

 

9

 

 

 

 

 

 

 

Commercial

 

 

29,096

 

 

 

122

 

 

 

10,109

 

 

 

100

 

Factored receivables

 

 

3,452

 

 

 

 

 

 

4,181

 

 

 

 

Consumer

 

 

103

 

 

 

 

 

 

18

 

 

 

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

1,613

 

 

 

 

 

 

974

 

 

 

 

 

 

$

39,050

 

 

$

132

 

 

$

16,629

 

 

$

101

 

  

 

18


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Past Due and Nonaccrual Loans

The following is a summary of contractually past due and nonaccrual loans at March 31, 2017 and December 31, 2016:

 

 

Past Due

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

March 31, 2017

 

Still Accruing

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

2,399

 

 

$

 

 

$

724

 

 

$

3,123

 

Construction, land development, land

 

 

 

 

 

 

 

 

415

 

 

 

415

 

1-4 family residential properties

 

 

1,075

 

 

 

 

 

 

1,213

 

 

 

2,288

 

Farmland

 

 

3,672

 

 

 

 

 

 

2,128

 

 

 

5,800

 

Commercial

 

 

10,448

 

 

 

371

 

 

 

19,984

 

 

 

30,803

 

Factored receivables

 

 

12,438

 

 

 

2,470

 

 

 

 

 

 

14,908

 

Consumer

 

 

620

 

 

 

 

 

 

133

 

 

 

753

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

219

 

 

 

 

 

 

5,913

 

 

 

6,132

 

 

 

$

30,871

 

 

$

2,841

 

 

$

30,510

 

 

$

64,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due

 

 

Past Due 90

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-89 Days

 

 

Days or More

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Still Accruing

 

 

Still Accruing

 

 

Nonaccrual

 

 

Total

 

Commercial real estate

 

$

699

 

 

$

144

 

 

$

1,163

 

 

$

2,006

 

Construction, land development, land

 

 

619

 

 

 

 

 

 

362

 

 

 

981

 

1-4 family residential properties

 

 

956

 

 

 

 

 

 

1,039

 

 

 

1,995

 

Farmland

 

 

3,583

 

 

 

141

 

 

 

541

 

 

 

4,265

 

Commercial

 

 

11,060

 

 

 

1,077

 

 

 

26,619

 

 

 

38,756

 

Factored receivables

 

 

11,921

 

 

 

2,153

 

 

 

 

 

 

14,074

 

Consumer

 

 

667

 

 

 

2

 

 

 

73

 

 

 

742

 

Mortgage warehouse

 

 

 

 

 

 

 

 

 

 

 

 

PCI

 

 

2,020

 

 

 

104

 

 

 

8,233

 

 

 

10,357

 

 

 

$

31,525

 

 

$

3,621

 

 

$

38,030

 

 

$

73,176

 

The following table presents information regarding nonperforming loans at the dates indicated:

  

(Dollars in thousands)

 

March 31, 2017

 

 

December 31, 2016

 

Nonaccrual loans(1)

 

$

30,510

 

 

$

38,030

 

Factored receivables greater than 90 days past due

 

 

2,470

 

 

 

2,153

 

Troubled debt restructurings accruing interest

 

 

3,611

 

 

 

5,123

 

 

 

$

36,591

 

 

$

45,306

 

 

(1)

Includes troubled debt restructurings of $8,973,000 and $13,263,000 at March 31, 2017 and December 31, 2016, respectively.

 

Credit Quality Information

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including: current collateral and financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes every loan and is performed on a regular basis. Large groups of smaller balance homogeneous loans, such as consumer loans, are analyzed primarily based on payment status. The Company uses the following definitions for risk ratings:

Pass:

Loans classified as pass are loans with low to average risk and not otherwise classified as substandard or doubtful.

 

19


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Substandard:

Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful:

Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

PCI:

At acquisition, PCI loans had the characteristics of substandard loans and it was probable, at acquisition, that all contractually required principal and interest payments would not be collected. The Company evaluates these loans on a projected cash flow basis with this evaluation performed quarterly.

As of March 31, 2017 and December 31, 2016, based on the most recent analysis performed, the risk category of loans is as follows:

   

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

485,653

 

 

$

1,692

 

 

$

 

 

$

10,754

 

 

$

498,099

 

Construction, land development, land

 

 

105,846

 

 

 

415

 

 

 

 

 

 

3,588

 

 

 

109,849

 

1-4 family residential

 

 

101,350

 

 

 

1,587

 

 

 

 

 

 

2,293

 

 

 

105,230

 

Farmland

 

 

129,763

 

 

 

6,537

 

 

 

 

 

 

237

 

 

 

136,537

 

Commercial

 

 

746,554

 

 

 

41,630

 

 

 

 

 

 

4,580

 

 

 

792,764

 

Factored receivables

 

 

239,754

 

 

 

930

 

 

 

1,414

 

 

 

 

 

 

242,098

 

Consumer

 

 

28,280

 

 

 

135

 

 

 

 

 

 

 

 

 

28,415

 

Mortgage warehouse

 

 

122,244

 

 

 

 

 

 

 

 

 

 

 

 

122,244

 

 

 

$

1,959,444

 

 

$

52,926

 

 

$

1,414

 

 

$

21,452

 

 

$

2,035,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Pass

 

 

Substandard

 

 

Doubtful

 

 

PCI

 

 

Total

 

Commercial real estate

 

$

422,423

 

 

$

6,951

 

 

$

 

 

$

12,863

 

 

$

442,237

 

Construction, land development, land

 

 

105,493

 

 

 

362

 

 

 

 

 

 

3,957

 

 

 

109,812

 

1-4 family residential

 

 

101,339

 

 

 

1,307

 

 

 

 

 

 

2,328

 

 

 

104,974

 

Farmland

 

 

136,474

 

 

 

4,904

 

 

 

 

 

 

237

 

 

 

141,615

 

Commercial

 

 

729,634

 

 

 

41,487

 

 

 

 

 

 

7,522

 

 

 

778,643

 

Factored receivables

 

 

236,084

 

 

 

1,029

 

 

 

1,085

 

 

 

 

 

 

238,198

 

Consumer

 

 

29,688

 

 

 

76

 

 

 

 

 

 

 

 

 

29,764

 

Mortgage warehouse

 

 

182,381

 

 

 

 

 

 

 

 

 

 

 

 

182,381

 

 

 

$

1,943,516

 

 

$

56,116

 

 

$

1,085

 

 

$

26,907

 

 

$

2,027,624

 

 

Troubled Debt Restructurings

The Company had a recorded investment in troubled debt restructurings of $12,584,000 and $18,386,000 as of March 31, 2017 and December 31, 2016, respectively. The Company had allocated specific allowances for these loans of $435,000 and $1,911,000 at March 31, 2017 and December 31, 2016, respectively, and had not committed to lend additional amounts. Troubled debt restructurings are the result of extending amortization periods, reducing contractual interest rates, or a combination thereof. The Company did not grant principal reductions on any restructured loans.

 

20


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The following table presents loans modified as troubled debt restructurings that occurred during the three months ended March 31, 2017 and 2016:

  

 

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

(Dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

March 31, 2017

 

Loans

 

 

Investment

 

 

Investment

 

Commercial

 

 

4

 

 

$

186

 

 

$

186

 

 

  

 

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

 

 

 

Outstanding

 

 

Outstanding

 

(Dollars in thousands)

 

Number of

 

 

Recorded

 

 

Recorded

 

March 31, 2016

 

Loans

 

 

Investment

 

 

Investment

 

Commercial

 

 

16

 

 

$

5,730

 

 

$

5,730

 

During the three months ended March 31, 2017, the company had three loans modified as troubled debt restructurings with a recorded investment of $2,987,000 for which there were payment defaults within twelve months following the modification. The full recorded investment in one of these loans of $2,702,000 was charged off during the period. During the three months ended March 31, 2016, there were no defaults on any loans that were modified as troubled debt restructurings during the preceding twelve months. Default is determined at 90 or more days past due.  

Purchased Credit Impaired Loans

The Company has loans that were acquired, for which there was, at acquisition, evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that all contractually required payments would not be collected. The outstanding contractually required principal and interest and the carrying amount of these loans included in the balance sheet amounts of loans at March 31, 2017 and December 31, 2016, are as follows:

  

  

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Contractually required principal and interest:

 

 

 

 

 

 

 

 

Real estate loans

 

$

22,085

 

 

$

25,013

 

Commercial loans

 

 

6,706

 

 

 

9,703

 

Outstanding contractually required principal and interest

 

$

28,791

 

 

$

34,716

 

Gross carrying amount included in loans receivable

 

$

21,452

 

 

$

26,907

 

 

The changes in accretable yield during the three months ended March 31, 2017 and 2016 in regard to loans transferred at acquisition for which it was probable that all contractually required payments would not be collected are as follows:

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Accretable yield, beginning balance

 

$

4,261

 

 

$

2,594

 

Additions

 

 

 

 

 

 

Accretion

 

 

(472

)

 

 

(517

)

Reclassification from nonaccretable to accretable yield

 

 

83

 

 

 

 

Disposals

 

 

(440

)

 

 

(13

)

Accretable yield, ending balance

 

$

3,432

 

 

$

2,064

 

  

 

NOTE 5 - GOODWILL AND INTANGIBLE ASSETS

Goodwill and intangible assets consist of the following:

(Dollars in thousands)

 

March 31, 2017

 

 

December 31, 2016

 

Goodwill

 

$

28,810

 

 

$

28,810

 

 

21


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

  

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Gross Carrying

 

 

Accumulated

 

 

Net Carrying

 

 

Gross Carrying

 

 

Accumulated

 

 

Net Carrying

 

(Dollars in thousands)

 

Amount

 

 

Amortization

 

 

Amount

 

 

Amount

 

 

Amortization

 

 

Amount

 

Core deposit intangibles

 

$

21,825

 

 

$

(9,234

)

 

$

12,591

 

 

$

21,825

 

 

$

(8,423

)

 

$

13,402

 

Other intangible assets

 

 

3,793

 

 

 

(961

)

 

 

2,832

 

 

 

6,006

 

 

 

(1,687

)

 

 

4,319

 

 

 

$

25,618

 

 

$

(10,195

)

 

$

15,423

 

 

$

27,831

 

 

$

(10,110

)

 

$

17,721

 

 

The changes in goodwill and intangible assets during the three months ended March 31, 2017 and 2016 are as follows:

 

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Beginning balance

 

$

46,531

 

 

$

27,854

 

Acquired intangibles

 

 

152

 

 

 

 

Divestiture

 

 

(1,339

)

 

 

 

Amortization of intangibles

 

 

(1,111

)

 

 

(977

)

Ending balance

 

$

44,233

 

 

$

26,877

 

 

 

NOTE 6 – Variable Interest Entities

Collateralized Loan Obligation Funds – Closed

The Company, through its subsidiary TCA, acted as the asset manager or provided certain middle and back office staffing and services to the asset manager of various CLO funds. TCA earned asset management fees in accordance with the terms of its asset management or staffing and services agreements associated with the CLO funds. TCA earned asset management fees totaling $1,717,000 and $1,629,000 for the three months ended March 31, 2017 and 2016, respectively.  On March 31, 2017 the Company sold its membership interests in TCA as discussed in Note 2 – Business Combinations and Divestitures.  As a result of the TCA sale, as of March 31, 2017 the Company no longer acted as asset manager or staffing and services provider for any CLO funds.  

The following table summarizes the closed CLO offerings with assets managed by TCA:

  

Offering

 

Offering

 

(Dollars in thousands)

Date

 

Amount

 

Trinitas CLO I, LTD (Trinitas I)

May 1, 2014

 

$

400,000

 

Trinitas CLO II, LTD (Trinitas II)

August 4, 2014

 

$

416,000

 

Doral CLO III, LTD (Doral III)

December 17, 2012

 

$

310,800

 

Trinitas CLO III, LTD (Trinitas III)

June 9, 2015

 

$

409,375

 

The securities sold in the above CLO offerings were issued in a series of tranches ranging from an AAA rated debt tranche to an unrated tranche of subordinated notes. The Company does not hold any of the securities issued in these CLO offerings.  A related party of the Company holds insignificant interests in Trinitas II and Trinitas III.

 

22


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The Company performed a consolidation analysis for the period prior to the TCA sale to determine whether the Company was required to consolidate the assets, liabilities, equity or operations of the above closed CLO funds in its financial statements. The Company concluded that the closed CLO funds were variable interest entities; however, the Company, through TCA, did not hold variable interests in the entities as the Company’s interest in the CLO funds was limited to the asset management fees payable to TCA under their asset management agreements and the interests of its related parties were insignificant.  The Company concluded that the asset management fees were not variable interests in the CLO funds as (a) the asset management fees were commensurate with the services provided, (b) the asset management agreements included only terms, conditions, or amounts that were customarily present in arrangements for similar services negotiated on an arm’s-length basis, and (c) the Company did not hold other interests in the CLO funds (including interests held through related parties) that individually or in the aggregate would absorb more than an insignificant amount of the CLO funds’ expected losses or receive more than an insignificant amount of the CLO funds’ expected residual returns. Consequently, the Company concluded that it was not required to consolidate the assets, liabilities, equity or operations of these CLO funds in its financial statements.  Upon the sale of TCA on March 31, 2017, the Company’s interest in the CLOs through the TCA asset management fees was terminated.  The sale of TCA did not change the results of the consolidation analysis.

The following table summarizes the closed CLO offerings for which TCA is not the asset manager, but provides certain middle and back office services to the asset manager:

Offering

 

Offering

 

(Dollars in thousands)

Date

 

Amount

 

Trinitas CLO IV, LTD (Trinitas IV)

June 2, 2016

 

$

406,650

 

Trinitas CLO V, LTD (Trinitas V)

September 22, 2016

 

$

409,000

 

The securities sold in the above CLO offerings were issued in a series of tranches ranging from an AAA rated debt tranche to an unrated tranche of subordinated notes. The Company holds investments in the subordinated notes of Trinitas IV and Trinitas V with a carrying amount of $6,626,000, which are classified as held to maturity securities within the Company’s consolidated balance sheet at March 31, 2017.  

The Company performed a consolidation analysis for the period prior to the TCA sale to confirm whether the Company was required to consolidate the assets, liabilities, equity or operations of the above closed CLO funds in its financial statements. The Company concluded that the closed CLO funds were variable interest entities and that the Company holds variable interests in the entities in the form of its investment in the subordinated notes of entities. However, the Company also concluded that as TCA was not the asset manager of the CLO funds, the Company did not have the power to direct the activities that most significantly impact the entities’ economic performance. As a result, the Company was not the primary beneficiary and therefore was not required to consolidate the assets, liabilities, equity, or operations of the closed CLO funds in the Company’s financial statements. Upon the sale of TCA on March 31, 2017, the Company is no longer providing staffing and services and the only remaining interest in the CLOs is the Company’s investment in the subordinated notes of the entities.  The sale of TCA did not change the results of the consolidation analysis.

Collateralized Loan Obligation Funds – Warehouse Phase

On June 17, 2016, Trinitas CLO VI, Ltd. (“Trinitas VI”) was formed to be the issuer of a CLO offering.  Trinitas VI is capitalized with subordinated debt issued to the Company and third party investors.  The entity entered into a warehouse credit agreement in order to begin acquiring senior secured loan assets that will comprise the initial collateral pool of the CLOs once issued. When finalized, Trinitas VI will use the proceeds of the debt and equity interests sold in the offering for the final CLO securitization structure to repay the initial warehouse phase debt and equity holders. In the final CLO securitization structure, interest and principal repayment of the leveraged loans held by Trinitas VI will be used to repay debt holders with any excess cash flows used to provide a return on capital to equity investors. During its warehousing period, TCA provides middle and back office support as a staffing and services provider for Trinitas VI. TCA does not earn staffing and services fees from Trinitas VI during the warehouse phase.  

At March 31, 2017, the Company’s loss exposure to Trinitas VI is limited to its $22,181,000 investment in the entity which is classified as other assets within the Company’s consolidated balance sheet. Income from the Company’s investment in CLO warehouse entities totaled $964,000 and $984,000 during the three months ended March 31, 2017 and 2016, respectively, and is included in other noninterest income within the Company’s consolidated statements of income.

The Company performed a consolidation analysis of Trinitas VI during the warehouse phase and concluded that Trinitas VI is a variable interest entity and that the Company holds a variable interest in the entity that could potentially be significant to the entity in the form of its investment in the subordinated notes of the entity. However, the Company also concluded that since the Company is

 

23


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

not the portfolio manager for Trinitas VI, the Company does not have the power to direct the activities that most significantly impact the entity’s economic performance.  As a result, the Company is not the primary beneficiary and therefore is not required to consolidate the assets, liabilities, equity, or operations of the entity in the Company’s financial statements.  The sale of TCA did not change the results of the consolidation analysis.

 

 

NOTE 7 - Deposits

Deposits at March 31, 2017 and December 31, 2016 are summarized as follows:

 

(Dollars in thousands)

 

March 31, 2017

 

 

December 31, 2016

 

Noninterest bearing demand

 

$

382,009

 

 

$

363,351

 

Interest bearing demand

 

 

329,201

 

 

 

340,362

 

Individual retirement accounts

 

 

100,436

 

 

 

103,022

 

Money market

 

 

203,686

 

 

 

213,253

 

Savings

 

 

173,258

 

 

 

171,354

 

Certificates of deposit

 

 

767,602

 

 

 

756,351

 

Brokered deposits

 

 

68,096

 

 

 

68,092

 

Total Deposits

 

$

2,024,288

 

 

$

2,015,785

 

 

At March 31, 2017, scheduled maturities of certificates of deposits, individual retirement accounts and brokered deposits are as follows:

 

(Dollars in thousands)

 

March 31, 2017

 

Within one year

 

$

678,352

 

After one but within two years

 

 

175,164

 

After two but within three years

 

 

46,520

 

After three but within four years

 

 

16,504

 

After four but within five years

 

 

19,343

 

After five years

 

 

251

 

Total

 

$

936,134

 

 

Time deposits, including individual retirement accounts, certificates of deposit, and brokered deposits, with individual balances of $250,000 and greater totaled $161,317,000 and $149,258,000 at March 31, 2017 and December 31, 2016, respectively.

 

 

NOTE 8 - Legal Contingencies

Various legal claims have arisen from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements.  

 

 

NOTE 9 - OFF-BALANCE SHEET LOAN COMMITMENTS

From time to time, the Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments.

The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet financial instruments.

 

24


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The contractual amounts of financial instruments with off-balance sheet risk were as follows:

  

  

 

March 31, 2017

 

 

December 31, 2016

 

(Dollars in thousands)

 

Fixed Rate

 

 

Variable Rate

 

 

Fixed Rate

 

 

Variable Rate

 

Commitments to make loans

 

$

15,985

 

 

$

22,925

 

 

$

7,345

 

 

$

7,580

 

Unused lines of credit

 

 

98,047

 

 

 

150,182

 

 

 

109,611

 

 

 

145,475

 

Standby letters of credit

 

 

2,371

 

 

 

5,128

 

 

 

2,547

 

 

 

4,706

 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being fully drawn upon, the total commitment amounts disclosed above do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if considered necessary by the Company, upon extension of credit, is based on management’s credit evaluation of the customer.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. In the event of nonperformance by the customer, the Company has rights to the underlying collateral, which can include commercial real estate, physical plant and property, inventory, receivables, cash and marketable securities. The credit risk to the Company in issuing letters of credit is essentially the same as that involved in extending loan facilities to its customers.

NOTE 10 - Fair Value Disclosures

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed in Note 15 of the Company’s 2016 Form 10-K.

 

25


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Assets measured at fair value on a recurring basis are summarized in the table below. There were no liabilities measured at fair value on a recurring basis at March 31, 2017 and December 31, 2016.

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

March 31, 2017

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

 

 

$

158,216

 

 

$

 

 

$

158,216

 

U.S. Treasury notes

 

 

 

 

 

4,849

 

 

 

 

 

 

4,849

 

Mortgage-backed securities, residential

 

 

 

 

 

23,840

 

 

 

 

 

 

23,840

 

Asset backed securities

 

 

 

 

 

12,840

 

 

 

 

 

 

12,840

 

State and municipal

 

 

 

 

 

25,186

 

 

 

 

 

 

25,186

 

Corporate bonds

 

 

 

 

 

27,361

 

 

 

 

 

 

27,361

 

SBA pooled securities

 

 

 

 

 

149

 

 

 

 

 

 

149

 

Mutual fund

 

 

2,011

 

 

 

 

 

 

 

 

 

2,011

 

 

 

$

2,011

 

 

$

252,441

 

 

$

 

 

$

254,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2016

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

 

 

$

180,942

 

 

$

 

 

$

180,942

 

Mortgage-backed securities, residential

 

 

 

 

 

24,990

 

 

 

 

 

 

24,990

 

Asset backed securities

 

 

 

 

 

12,902

 

 

 

 

 

 

12,902

 

State and municipal

 

 

 

 

 

26,637

 

 

 

 

 

 

26,637

 

Corporate bonds

 

 

 

 

 

27,390

 

 

 

 

 

 

27,390

 

SBA pooled securities

 

 

 

 

 

157

 

 

 

 

 

 

157

 

Mutual fund

 

 

2,011

 

 

 

 

 

 

 

 

 

2,011

 

 

 

$

2,011

 

 

$

273,018

 

 

$

 

 

$

275,029

 

 

 

There were no transfers between levels during 2017 or 2016.  

 

26


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Assets measured at fair value on a non-recurring basis are summarized in the table below. There were no liabilities measured at fair value on a non-recurring basis at March 31, 2017 and December 31, 2016.

  

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

March 31, 2017

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

Construction, land development, land

 

 

 

 

 

 

 

 

256

 

 

 

256

 

1-4 family residential properties

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

13,084

 

 

 

13,084

 

Factored receivables

 

 

 

 

 

 

 

 

1,996

 

 

 

1,996

 

PCI

 

 

 

 

 

 

 

 

1,347

 

 

 

1,347

 

Other real estate owned (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

92

 

 

 

92

 

 

 

$

 

 

$

 

 

$

16,775

 

 

$

16,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2016

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

417

 

 

$

417

 

Construction, land development, land

 

 

 

 

 

 

 

 

252

 

 

 

252

 

1-4 family residential properties

 

 

 

 

 

 

 

 

7

 

 

 

7

 

Commercial

 

 

 

 

 

 

 

 

12,921

 

 

 

12,921

 

Factored receivables

 

 

 

 

 

 

 

 

1,630

 

 

 

1,630

 

PCI

 

 

 

 

 

 

 

 

170

 

 

 

170

 

Other real estate owned (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

698

 

 

 

698

 

1-4 family residential properties

 

 

 

 

 

 

 

 

 

485

 

 

 

485

 

Construction, land development, land

 

 

 

 

 

 

 

 

467

 

 

 

467

 

 

 

$

 

 

$

 

 

$

17,047

 

 

$

17,047

 

 

(1) Represents the fair value of OREO that was adjusted during the period and subsequent to its initial classification as OREO

Impaired Loans with Specific Allocation of ALLL:    A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due pursuant to the contractual terms of the loan agreement. Impairment is measured by estimating the fair value of the loan based on the present value of expected cash flows, the market price of the loan, or the underlying fair value of the loan’s collateral. For real estate loans, fair value of the impaired loan’s collateral is determined by third party appraisals, which are then adjusted for the estimated selling and closing costs related to liquidation of the collateral. For this asset class, the actual valuation methods (income, sales comparable, or cost) vary based on the status of the project or property. For example, land is generally based on the sales comparable method while construction is based on the income and/or sales comparable methods. The unobservable inputs may vary depending on the individual assets with no one of the three methods being the predominant approach. The Company reviews the third party appraisal for appropriateness and adjusts the value downward to consider selling and closing costs, which typically range from 5% to 8% of the appraised value. For non-real estate loans, fair value of the impaired loan’s collateral may be determined using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business.

 

27


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

OREO:    OREO is primarily comprised of real estate acquired in partial or full satisfaction of loans. OREO is recorded at its estimated fair value less estimated selling and closing costs at the date of transfer, with any excess of the related loan balance over the fair value less expected selling costs charged to the ALLL. Subsequent changes in fair value are reported as adjustments to the carrying amount and are recorded against earnings. The Company outsources the valuation of OREO with material balances to third party appraisers. For this asset class, the actual valuation methods (income, sales comparable, or cost) vary based on the status of the project or property. For example, land is generally based on the sales comparable method while construction is based on the income and/or sales comparable methods. The unobservable inputs may vary depending on the individual assets with no one of the three methods being the predominant approach. The Company reviews the third party appraisal for appropriateness and adjusts the value downward to consider selling and closing costs, which typically range from 5% to 8% of the appraised value.

The estimated fair values of the Company’s financial instruments not measured at fair value on a recurring or non-recurring basis at March 31, 2017 and December 31, 2016 were as follows:

  

(Dollars in thousands)

 

Carrying

 

 

Fair Value Measurements Using

 

 

Total

 

March 31, 2017

 

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

126,084

 

 

$

126,084

 

 

$

 

 

$

 

 

$

126,084

 

Securities - held to maturity

 

 

28,882

 

 

 

 

 

 

23,540

 

 

 

6,532

 

 

 

30,072

 

Loans not previously presented, net

 

 

1,999,460

 

 

 

 

 

 

 

 

 

2,008,707

 

 

 

2,008,707

 

FHLB stock

 

 

7,167

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Accrued interest receivable

 

 

11,455

 

 

 

 

 

 

11,455

 

 

 

 

 

 

11,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,024,288

 

 

 

 

 

 

2,029,332

 

 

 

 

 

 

2,029,332

 

Customer repurchase agreements

 

 

10,468

 

 

 

 

 

 

10,468

 

 

 

 

 

 

10,468

 

Federal Home Loan Bank advances

 

 

200,000

 

 

 

 

 

 

200,000

 

 

 

 

 

 

200,000

 

Subordinated notes

 

 

48,757

 

 

 

 

 

 

50,737

 

 

 

 

 

 

50,737

 

Junior subordinated debentures

 

 

32,840

 

 

 

 

 

 

33,046

 

 

 

 

 

 

33,046

 

Accrued interest payable

 

 

1,805

 

 

 

 

 

 

1,805

 

 

 

 

 

 

1,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Carrying

 

 

Fair Value Measurements Using

 

 

Total

 

December 31, 2016

 

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

114,514

 

 

$

114,514

 

 

$

 

 

$

 

 

$

114,514

 

Securities - held to maturity

 

 

29,352

 

 

 

 

 

 

27,498

 

 

 

3,323

 

 

 

30,821

 

Loans not previously presented, net

 

 

1,996,822

 

 

 

 

 

 

 

 

 

2,002,487

 

 

 

2,002,487

 

FHLB stock

 

 

8,430

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Accrued interest receivable

 

 

12,663

 

 

 

 

 

 

12,663

 

 

 

 

 

 

12,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,015,785

 

 

 

 

 

 

2,014,922

 

 

 

 

 

 

2,014,922

 

Customer repurchase agreements

 

 

10,490

 

 

 

 

 

 

10,490

 

 

 

 

 

 

10,490

 

Federal Home Loan Bank advances

 

 

230,000

 

 

 

 

 

 

230,000

 

 

 

 

 

 

230,000

 

Subordinated notes

 

 

48,734

 

 

 

 

 

 

50,920

 

 

 

 

 

 

50,920

 

Junior subordinated debentures

 

 

32,740

 

 

 

 

 

 

32,905

 

 

 

 

 

 

32,905

 

Accrued interest payable

 

 

2,682

 

 

 

 

 

 

2,682

 

 

 

 

 

 

2,682

 

 

 

28


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 11 - Regulatory Matters

The Company (on a consolidated basis) and TBK Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s or TBK Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and TBK Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

The Company is subject to the Basel III regulatory capital framework. Beginning in January 2016, the implementation of the capital conservation buffer was effective for the Company starting at the 0.625% level and increasing 0.625% each year thereafter, until it reaches 2.5% on January 1, 2019. The capital conservation buffer was 1.25% and 0.625% at March 31, 2017 and December 31, 2016, respectively. The capital conservation buffer is designed to absorb losses during periods of economic stress and requires increased capital levels for the purpose of capital distributions and other payments. Failure to meet the full amount of the buffer will result in restrictions on the Company’s ability to make capital distributions, including dividend payments and stock repurchases, and to pay discretionary bonuses to executive officers.

Quantitative measures established by regulation to ensure capital adequacy require the Company and TBK Bank to maintain minimum amounts and ratios (set forth in the table below) of total, common equity Tier 1, and Tier 1 capital to risk weighted assets, and of Tier 1 capital to average assets. Management believes, as of March 31, 2017 and December 31, 2016, the Company and TBK Bank meet all capital adequacy requirements to which they are subject, including the capital conservation buffer requirement.

As of March 31, 2017 and December 31, 2016, TBK Bank’s capital ratios exceeded those levels necessary to be categorized as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized,” TBK Bank must maintain minimum total risk based, common equity Tier 1 risk based, Tier 1 risk based, and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since March 31, 2017 that management believes have changed TBK Bank’s category.

 

29


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

The actual capital amounts and ratios for the Company and TBK Bank are presented in the following table as of March 31, 2017 and December 31, 2016. The capital adequacy amounts and ratios below do not include the capital conservation buffer in effect at each respective date.   

  

  

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

 

Minimum for Capital

 

 

Prompt Corrective

 

(Dollars in thousands)

 

Actual

 

 

Adequacy Purposes

 

 

Action Provisions

 

As of March 31, 2017

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Total capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

359,884

 

 

 

14.9%

 

 

$

193,675

 

 

 

8.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

297,150

 

 

 

12.9%

 

 

$

183,631

 

 

 

8.0%

 

 

$

229,539

 

 

 

10.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

291,704

 

 

 

12.0%

 

 

$

145,256

 

 

 

6.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

12.1%

 

 

$

137,723

 

 

 

6.0%

 

 

$

183,631

 

 

 

8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

249,962

 

 

 

10.3%

 

 

$

108,942

 

 

 

4.5%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

12.1%

 

 

$

103,292

 

 

 

4.5%

 

 

$

149,200

 

 

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

291,704

 

 

 

11.3%

 

 

$

103,114

 

 

 

4.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

11.0%

 

 

$

101,278

 

 

 

4.0%

 

 

$

126,598

 

 

 

5.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

342,059

 

 

 

14.6%

 

 

$

187,449

 

 

 

8.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

293,313

 

 

 

12.9%

 

 

$

181,640

 

 

 

8.0%

 

 

$

227,050

 

 

 

10.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

277,605

 

 

 

11.8%

 

 

$

140,587

 

 

 

6.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,593

 

 

 

12.2%

 

 

$

136,230

 

 

 

6.0%

 

 

$

181,640

 

 

 

8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

238,439

 

 

 

10.2%

 

 

$

105,440

 

 

 

4.5%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,593

 

 

 

12.2%

 

 

$

102,173

 

 

 

4.5%

 

 

$

147,583

 

 

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

277,605

 

 

 

10.9%

 

 

$

102,303

 

 

 

4.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,593

 

 

 

11.0%

 

 

$

100,802

 

 

 

4.0%

 

 

$

126,002

 

 

 

5.0%

 

Dividends paid by banks are limited to, without prior regulatory approval, current year earnings and earnings less dividends paid during the preceding two years.

 

 

 

30


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 12 – STOCKHOLDERS’ EQUITY

The following summarizes the capital structure of Triumph Bancorp, Inc.  

Common Stock

 

Common Stock

 

 

 

March 31, 2017

 

 

December 31, 2016

 

Shares authorized

 

 

50,000,000

 

 

 

50,000,000

 

Shares issued

 

 

18,159,539

 

 

 

18,154,365

 

Treasury shares

 

 

(80,770

)

 

 

(76,118

)

Shares outstanding

 

 

18,078,769

 

 

 

18,078,247

 

Par value per share

 

$

0.01

 

 

$

0.01

 

Preferred Stock

 

Preferred Stock

 

 

 

Series A

 

 

Series B

 

(Dollars in thousands, except per share amounts)

 

March 31, 2017

 

 

December 31, 2016

 

 

March 31, 2017

 

 

December 31, 2016

 

Shares authorized

 

 

50,000

 

 

 

50,000

 

 

 

115,000

 

 

 

115,000

 

Shares issued

 

 

45,500

 

 

 

45,500

 

 

 

51,956

 

 

 

51,956

 

Shares outstanding

 

 

45,500

 

 

 

45,500

 

 

 

51,956

 

 

 

51,956

 

Par value per share

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

Liquidation preference per share

 

$

100

 

 

$

100

 

 

$

100

 

 

$

100

 

Liquidation preference amount

 

$

4,550

 

 

$

4,550

 

 

$

5,196

 

 

$

5,196

 

Dividend rate

 

Prime + 2%

 

 

Prime + 2%

 

 

 

8.00

%

 

 

8.00

%

Dividend rate - floor

 

 

8.00

%

 

 

8.00

%

 

N/A

 

 

N/A

 

Subsequent dividend payment dates

 

Quarterly

 

 

Quarterly

 

 

Quarterly

 

 

Quarterly

 

Convertible to common stock

 

Yes

 

 

Yes

 

 

Yes

 

 

Yes

 

Conversion period

 

Anytime

 

 

Anytime

 

 

Anytime

 

 

Anytime

 

Conversion ratio - preferred to common

 

6.94008

 

 

6.94008

 

 

6.94008

 

 

6.94008

 

 

NOTE 13 – STOCK BASED COMPENSATION

Stock based compensation expense that has been charged against income was $702,000 and $353,000 for the three months ended March 31, 2017 and 2016, respectively.

2014 Omnibus Incentive Plan

The Company’s 2014 Omnibus Incentive Plan (“Omnibus Incentive Plan”) provides for the grant of nonqualified and incentive stock options, stock appreciation rights, restricted stock awards, restricted stock units, and other awards that may be settled in, or based upon the value of, the Company’s common stock. The aggregate number of shares of common stock available for issuance under the Omnibus Incentive Plan is 1,200,000 shares.

Restricted Stock Awards

A summary of changes in the Company’s nonvested Restricted Stock Awards (“RSAs”) under the Omnibus Incentive Plan for the three months ended March 31, 2017 were as follows:

  

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

 

Grant-Date

 

Nonvested RSAs

 

Shares

 

 

Fair Value

 

Nonvested at January 1, 2017

 

 

126,644

 

 

$

14.92

 

Granted

 

 

5,174

 

 

 

27.05

 

Vested

 

 

(17,860

)

 

 

19.11

 

Forfeited

 

 

(251

)

 

 

13.50

 

Nonvested at March 31, 2017

 

 

113,707

 

 

$

14.81

 

RSAs granted to employees under the Omnibus Incentive Plan typically vest over two to four years. Compensation expense for RSAs granted under the Omnibus Incentive Program will be recognized over the vesting period of the awards based on the fair value of the

 

31


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

stock at the issue date. As of March 31, 2017, there was $534,000 of unrecognized compensation cost related to nonvested RSAs granted under the Omnibus Incentive Plan. The cost is expected to be recognized over a remaining period of 2.50 years.

Stock Options

A summary of the changes in the Company’s stock options under the Omnibus Incentive Plan as of and for the three months ended March 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

 

 

Weighted-Average

 

 

Contractual Term

 

 

Intrinsic Value

 

Stock Options

 

Shares

 

 

Exercise Price

 

 

(In Years)

 

 

(In Thousands)

 

Outstanding at January 1, 2017

 

 

163,661

 

 

$

15.87

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited or expired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2017

 

 

163,661

 

 

$

15.87

 

 

 

7.16

 

 

$

1,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully vested shares and shares expected to vest at March 31, 2017

 

 

163,661

 

 

$

15.87

 

 

 

7.16

 

 

$

1,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares exercisable at March 31, 2017

 

 

34,398

 

 

$

15.87

 

 

 

0.25

 

 

$

342

 

 

There were no options granted or exercised during the three months ended March 31, 2017 and 2016.

 

Stock options awarded to employees under the Omnibus Incentive Plan are generally granted with an exercise price equal to the market price of the Company’s common stock at the date of grant, vest over four years, and have ten year contractual terms. Contractual terms of exercisable options may be shortened due to termination of a participant’s employment. The fair value of stock options granted is estimated at the date of grant using the Black-Scholes option-pricing model. Expected volatilities are determined based on historical volatilities of a peer group of companies with a similar size, industry, stage of life cycle, and capital structure. The expected term of options granted is determined based on the SEC simplified method, which calculates the expected term as the mid-point between the weighted average time to vesting and the contractual term. The risk-free interest rate for the expected term of options is derived from the Treasury constant maturity yield curve on the valuation date.

 

As of March 31, 2017, there was $360,000 of unrecognized compensation cost related to nonvested stock options granted under the Omnibus Incentive Plan. The cost is expected to be recognized over a remaining period of 3.00 years.

 

32


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 14 – EARNINGS PER SHARE

The factors used in the earnings per share computation follow:

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Basic

 

 

 

 

 

 

 

 

Net income to common stockholders

 

$

10,281

 

 

$

4,812

 

Weighted average common shares outstanding

 

 

17,955,144

 

 

 

17,816,930

 

Basic earnings per common share

 

$

0.57

 

 

$

0.27

 

Diluted

 

 

 

 

 

 

 

 

Net income to common stockholders

 

$

10,281

 

 

$

4,812

 

Dilutive effect of preferred stock

 

 

192

 

 

 

 

Net income to common stockholders - diluted

 

$

10,473

 

 

$

4,812

 

Weighted average common shares outstanding

 

 

17,955,144

 

 

 

17,816,930

 

Add:  Dilutive effects of restricted stock

 

 

87,094

 

 

 

113,788

 

Add:  Dilutive effects of assumed exercises of stock warrants

 

 

145,896

 

 

 

50,558

 

Add:  Dilutive effects of assumed exercises of stock options

 

 

47,873

 

 

 

 

Add:  Dilutive effects of assumed conversion of Preferred A

 

 

315,773

 

 

 

 

Add:  Dilutive effects of assumed conversion of Preferred B

 

 

360,578

 

 

 

 

Average shares and dilutive potential common shares

 

 

18,912,358

 

 

 

17,981,276

 

Diluted earnings per common share

 

$

0.55

 

 

$

0.27

 

 

Shares that were not considered in computing diluted earnings per common share because they were antidilutive are as follows:

 

  

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

Shares assumed to be converted from Preferred Stock Series A

 

 

 

 

 

315,773

 

Shares assumed to be converted from Preferred Stock Series B

 

 

 

 

 

360,578

 

Restricted stock awards

 

 

 

 

 

 

Stock options

 

 

 

 

 

 

 

 

 

 

33


TRIUMPH BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

NOTE 15 – BUSINESS SEGMENT INFORMATION

The following table presents the Company’s operating segments. The accounting policies of the segments are substantially similar to those described in the “Summary of Significant Accounting Policies” in Note 1 of the Company’s 2016 Form 10-K. Transactions between segments consist primarily of borrowed funds. Intersegment interest expense is allocated to the Factoring segment based on the Company’s prime rate. The provision for loan loss is allocated based on the segment’s allowance for loan loss determination. Noninterest income and expense directly attributable to a segment are assigned to it. Taxes are paid on a consolidated basis but not allocated for segment purposes. The Factoring segment includes only factoring originated by TBC. General factoring services not originated through TBC are included in the Banking segment. On March 31, 2017, we sold our 100% membership interest in TCA.  As a result, the Asset Management segment will have no operations subsequent to March 31, 2017.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Consolidated

 

Total interest income

 

$

27,499

 

 

$

8,705

 

 

$

3

 

 

$

125

 

 

$

36,332

 

Intersegment interest allocations

 

 

1,289

 

 

 

(1,289

)

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

3,214

 

 

 

 

 

 

 

 

 

1,299

 

 

 

4,513

 

Net interest income (expense)

 

 

25,574

 

 

 

7,416

 

 

 

3

 

 

 

(1,174

)

 

 

31,819

 

Provision for loan losses

 

 

7,021

 

 

 

582

 

 

 

 

 

 

75

 

 

 

7,678

 

Net interest income after provision

 

 

18,553

 

 

 

6,834

 

 

 

3

 

 

 

(1,249

)

 

 

24,141

 

Gain on sale of subsidiary

 

 

 

 

 

 

 

 

 

 

 

20,860

 

 

 

20,860

 

Other noninterest income

 

 

3,531

 

 

 

670

 

 

 

1,717

 

 

 

507

 

 

 

6,425

 

Noninterest expense

 

 

21,969

 

 

 

5,595

 

 

 

1,456

 

 

 

5,817

 

 

 

34,837

 

Operating income (loss)

 

$

115

 

 

$

1,909

 

 

$

264

 

 

$

14,301

 

 

$

16,589

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Consolidated

 

Total interest income

 

$

17,426

 

 

$

7,185

 

 

$

31

 

 

$

251

 

 

$

24,893

 

Intersegment interest allocations

 

 

1,001

 

 

 

(1,001

)

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

2,102

 

 

 

 

 

 

 

 

 

302

 

 

 

2,404

 

Net interest income (expense)

 

 

16,325

 

 

 

6,184

 

 

 

31

 

 

 

(51

)

 

 

22,489

 

Provision for loan losses

 

 

(124

)

 

 

(470

)

 

 

 

 

 

83

 

 

 

(511

)

Net interest income after provision

 

 

16,449

 

 

 

6,654

 

 

 

31

 

 

 

(134

)

 

 

23,000

 

Noninterest income

 

 

2,015

 

 

 

445

 

 

 

1,671

 

 

 

850

 

 

 

4,981

 

Noninterest expense

 

 

13,582

 

 

 

4,573

 

 

 

1,346

 

 

 

577

 

 

 

20,078

 

Operating income (loss)

 

$

4,882

 

 

$

2,526

 

 

$

356

 

 

$

139

 

 

$

7,903

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Eliminations

 

 

Consolidated

 

Total assets

 

$

2,568,126

 

 

$

227,956

 

 

$

 

 

$

409,345

 

 

$

(570,069

)

 

$

2,635,358

 

Gross loans

 

$

1,954,758

 

 

$

218,601

 

 

$

 

 

$

12,360

 

 

$

(150,483

)

 

$

2,035,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Eliminations

 

 

Consolidated

 

Total assets

 

$

2,588,509

 

 

$

223,994

 

 

$

4,879

 

 

$

391,745

 

 

$

(568,060

)

 

$

2,641,067

 

Gross loans

 

$

1,961,552

 

 

$

212,784

 

 

$

 

 

$

1,866

 

 

$

(148,578

)

 

$

2,027,624

 

 

 

 

 

 

 

34


 

item 2

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

This section presents management’s perspective on our financial condition and results of operations. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the Company’s interim consolidated financial statements and the accompanying notes included elsewhere in this Quarterly Report on Form 10-Q and with the consolidated financial statements and accompanying notes and other detailed information appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. See the “Forward-Looking Statements” section of this discussion for further information on forward-looking statements.

Company Overview

We are a financial holding company headquartered in Dallas, Texas and registered under the Bank Holding Company Act. Through our wholly owned bank subsidiary, TBK Bank, we offer traditional banking services as well as commercial finance product lines focused on businesses that require specialized financial solutions. Our banking operations include a full suite of lending and deposit products and services focused on our local market areas. These activities generate a stable source of core deposits and a diverse asset base to support our overall operations. Our commercial finance product lines include factoring, asset based lending, equipment lending, healthcare lending, and premium finance products offered on a nationwide basis. These product offerings supplement the asset generation capacity in our community banking markets and enhance the overall yield of our loan portfolio, enabling us to earn attractive risk-adjusted net interest margins. We believe our integrated business model distinguishes us from other banks and non-bank financial services companies in the markets in which we operate. As of March 31, 2017, we had consolidated total assets of $2.635 billion, total loans held for investment of $2.035 billion, total deposits of $2.024 billion and total stockholders’ equity of $300.4 million.

Most of our products and services share basic processes and have similar economic characteristics. However, our factoring subsidiary operates in a highly specialized niche and earns substantially higher yields on its factored accounts receivable portfolio than our other lending products. This business also has a legacy and structure as a standalone company. In addition, through our Triumph Capital Advisors, LLC asset management subsidiary, we provided fee-based asset management services distinct from our traditional banking offerings and operations.  As a result, we have determined our reportable segments are Banking, Factoring, Asset Management, and Corporate. For the three months ended March 31, 2017, our Banking segment generated 49% of our total revenue (comprised of interest and noninterest income), our Factoring segment generated 15% of our total revenue, our Asset Management segment generated 3% of our total revenue, and our Corporate segment generated 33% of our total revenue.  As discussed below, on March 31, 2017 we sold our 100% membership interest in Triumph Capital Advisors, LLC and will no longer provide fee-based asset management services.

First Quarter 2017 Overview

Net income available to common stockholders for the three months ended March 31, 2017 was $10.3 million, or $0.55 per diluted share, compared to net income available to common stockholders for the three months ended March 31, 2016 of $4.8 million, or $0.27 per diluted share. Excluding material gains and expenses related to merger and acquisition related activities, including divestitures, adjusted net income to common stockholders was $0.3 million, or $0.02 per diluted share, for the three months ended March 31, 2017.  For the three months ended March 31, 2017, our return on average common equity was 14.66% and our return on average assets was 1.62%.

At March 31, 2017, we had total assets of $2.635 billion, including gross loans of $2.035 billion, compared to $2.641 billion of total assets and $2.028 billion of gross loans at December 31, 2016. Organic loan growth totaled $7 million during the three months ended March 31, 2017. Our commercial finance product lines increased from $694 million in aggregate as of December 31, 2016 to $714 million as of March 31, 2017, an increase of 3%, and constitute 35% of our total loan portfolio at March 31, 2017.

At March 31, 2017, we had total liabilities of $2.335 billion, including total deposits of $2.024 billion, compared to $2.352 billion of total liabilities and $2.016 billion of total deposits at December 31, 2016. Organic deposit growth totaled $8 million during the three months ended March 31, 2017.

At March 31, 2017, we had total stockholders' equity of $300.4 million. During the three months ended March 31, 2017, total stockholders’ equity increased $11 million, primarily due to our net income for the period. Capital ratios remained strong with Tier 1 capital and total capital to risk weighted assets ratios of 12.0% and 14.9%, respectively, at March 31, 2017.

 

35


 

Triumph Capital Advisors

On March 31, 2017, the Company sold its 100% membership interest in Triumph Capital Advisors, LLC (“TCA”).  As part of the TCA sale on March 31, 2017, the Company:

 

Received total consideration with a fair value of $22.7 million, comprised of cash of $10.6 million, a seller financed loan receivable of $10.5 million, and a revenue share earn-out asset valued at $1.6 million.

 

Recorded a pre-tax gain on sale of $20.9 million, net of $0.4 million of direct transaction costs.

 

Incurred other indirect transaction related costs of $0.3 million and accrued $4.8 million in incremental bonus expense for the anticipated amount expected to be paid to team members to recognize their contribution to the transaction and building the value realized in the sale of the business.

The TCA sale resulted in a net pre-tax contribution to earnings for the three months ended March 31, 2017 of $15.7 million, or approximately $10.0 million net of tax.  See Note 2 – Business Combinations and Divestitures in the accompanying condensed notes to the consolidated financial statements included elsewhere in this report for additional details of the TCA sale and its expected impact on our consolidated financial statements.

ColoEast Bankshares, Inc.

On August 1, 2016, the Company acquired ColoEast Bankshares, Inc. (“ColoEast”) and its community banking subsidiary, Colorado East Bank & Trust, which was merged into TBK Bank upon closing.  As part of the ColoEast acquisition, the Company acquired loans with a fair value of $461 million, acquired investment securities with a fair value of $162 million, and assumed $653 million of customer deposits.  When compared to the three months ended March 31, 2016, the operating results for the three months ended March 31, 2017 are reflective of the significantly larger assets, liabilities, personnel, and infrastructure resulting from the ColoEast acquisition, which affects comparability period over period.

Commercial Finance Product Lines

A key element of our strategy is to supplement the asset generation capacity in our community banking markets with commercial finance product lines which are offered on a nationwide basis and which serve to enhance the overall yield of our portfolio.  These products include our factoring services, provided principally in the transportation sector (though increasingly in other industries as well), our asset based lending and equipment finance products marketed under our Triumph Commercial Finance brand, the healthcare asset based lending products offered under our Triumph Healthcare Finance brand, and premium finance products marketed under our Triumph Premium Finance brand.  Our aggregate outstanding balances for these products increased from $693.7 million as of December 31, 2016 to $713.6 million as of March 31, 2017.  These increases were driven by organic growth.

The following table sets forth our commercial finance product lines as of March 31, 2017 and December 31, 2016:

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Commercial finance

 

 

 

 

 

 

 

 

Equipment

 

$

203,251

 

 

$

190,393

 

Asset based lending (general)

 

 

166,917

 

 

 

161,454

 

Asset based lending (healthcare)

 

 

78,208

 

 

 

79,668

 

Premium finance

 

 

23,162

 

 

 

23,971

 

Factored receivables

 

 

242,098

 

 

 

238,198

 

Total commercial finance loans

 

$

713,636

 

 

$

693,684

 

 

36


 

Financial Highlights

The Company’s key financial highlights as of and for the three months ended March 31, 2017, as compared to the prior period, are shown below:

 

 

Three Months Ended March 31,

 

(Dollars in thousands, except per share amounts)

 

2017

 

 

2016

 

Income Statement Data:

 

 

 

 

 

 

 

 

Interest income

 

$

36,332

 

 

$

24,893

 

Interest expense

 

 

4,513

 

 

 

2,404

 

Net interest income

 

 

31,819

 

 

 

22,489

 

Provision for loan losses

 

 

7,678

 

 

 

(511

)

Net interest income after provision

 

 

24,141

 

 

 

23,000

 

Gain on sale of subsidiary

 

 

20,860

 

 

 

 

Other noninterest income

 

 

6,425

 

 

 

4,981

 

Noninterest income

 

 

27,285

 

 

 

4,981

 

Noninterest expense

 

 

34,837

 

 

 

20,078

 

Net income before income taxes

 

 

16,589

 

 

 

7,903

 

Income tax expense

 

 

6,116

 

 

 

2,897

 

Net income

 

 

10,473

 

 

 

5,006

 

Dividends on preferred stock

 

 

(192

)

 

 

(194

)

Net income available to common stockholders

 

$

10,281

 

 

$

4,812

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.57

 

 

$

0.27

 

Diluted earnings per common share

 

$

0.55

 

 

$

0.27

 

Weighted average shares outstanding - basic

 

 

17,955,144

 

 

 

17,816,930

 

Weighted average shares outstanding - diluted

 

 

18,912,358

 

 

 

17,981,276

 

 

 

 

 

 

 

 

 

 

Adjusted Per Share Data(1):

 

 

 

 

 

 

 

 

Adjusted diluted earnings per common share

 

$

0.02

 

 

$

0.27

 

Adjusted weighted average shares outstanding - diluted

 

 

18,236,005

 

 

 

17,981,276

 

 

 

 

 

 

 

 

 

 

Performance ratios - Annualized(2):

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.62

%

 

 

1.20

%

Return on average total equity

 

 

14.44

%

 

 

7.39

%

Return on average common equity

 

 

14.66

%

 

 

7.37

%

Return on average tangible common equity (1)

 

 

17.49

%

 

 

8.23

%

Yield on loans

 

 

7.15

%

 

 

7.84

%

Adjusted yield on loans (1)

 

 

6.93

%

 

 

7.47

%

Cost of interest bearing deposits

 

 

0.71

%

 

 

0.74

%

Cost of total deposits

 

 

0.58

%

 

 

0.64

%

Cost of total funds

 

 

0.79

%

 

 

0.69

%

Net interest margin

 

 

5.37

%

 

 

5.90

%

Adjusted net interest margin (1)

 

 

5.19

%

 

 

5.61

%

Efficiency ratio

 

 

58.94

%

 

 

73.09

%

Adjusted efficiency ratio (1)

 

 

77.65

%

 

 

73.09

%

Net noninterest expense to average assets

 

 

1.17

%

 

 

3.61

%

Adjusted net noninterest expense to average assets (1)

 

 

3.60

%

 

 

3.61

%

  

 

37


 

 

March 31,

 

 

December 31,

 

(Dollars in thousands, except per share amounts)

 

2017

 

 

2016

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

Total assets

 

$

2,635,358

 

 

$

2,641,067

 

Cash and cash equivalents

 

 

126,084

 

 

 

114,514

 

Investment securities

 

 

283,334

 

 

 

304,381

 

Loans held for investment, net

 

 

2,016,143

 

 

 

2,012,219

 

Total liabilities

 

 

2,334,933

 

 

 

2,351,722

 

Noninterest bearing deposits

 

 

382,009

 

 

 

363,351

 

Interest bearing deposits

 

 

1,642,279

 

 

 

1,652,434

 

FHLB advances

 

 

200,000

 

 

 

230,000

 

Subordinated notes

 

 

48,757

 

 

 

48,734

 

Junior subordinated debentures

 

 

32,840

 

 

 

32,740

 

Total stockholders’ equity

 

 

300,425

 

 

 

289,345

 

Preferred stockholders' equity

 

 

9,746

 

 

 

9,746

 

Common stockholders' equity

 

 

290,679

 

 

 

279,599

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

Book value per share

 

$

16.08

 

 

$

15.47

 

Tangible book value per share (1)

 

$

13.63

 

 

$

12.89

 

Shares outstanding end of period

 

 

18,078,769

 

 

 

18,078,247

 

 

 

 

 

 

 

 

 

 

Asset Quality ratios(3):

 

 

 

 

 

 

 

 

Past due to total loans

 

 

3.16

%

 

 

3.61

%

Nonperforming loans  to total loans

 

 

1.80

%

 

 

2.23

%

Nonperforming assets to total assets

 

 

1.92

%

 

 

1.98

%

ALLL to nonperforming loans

 

 

52.18

%

 

 

34.00

%

ALLL to total loans

 

 

0.94

%

 

 

0.76

%

Net charge-offs to average loans(4)

 

 

0.20

%

 

 

0.25

%

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

Tier 1 capital to average assets

 

 

11.32

%

 

 

10.85

%

Tier 1 capital to risk-weighted assets

 

 

12.05

%

 

 

11.85

%

Common equity Tier 1 capital to risk-weighted assets

 

 

10.32

%

 

 

10.18

%

Total capital to risk weighted assets

 

 

14.87

%

 

 

14.60

%

Total stockholders' equity to total assets

 

 

11.40

%

 

 

10.96

%

Tangible common stockholders' equity ratio (1)

 

 

9.51

%

 

 

8.98

%

  

 

(1)

The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  The non-GAAP measures used by the Company include the following:

 

 

Adjusted diluted earnings per common share” is defined as adjusted net income available to common stockholders divided by adjusted weighted average diluted common shares outstanding.  Excluded from net income available to common stockholders are material gains and expenses related to merger and acquisition related activities, including divestitures, net of tax. In our judgment, the adjustments made to net income available to common stockholders allow management and investors to better assess our performance in relation to our core net income by removing the volatility associated with certain acquisition related items and other discrete items that are unrelated to our core business.  Weighted average diluted common shares outstanding are adjusted as a result of changes in their dilutive properties given the gain and expense adjustments described herein.  

 

 

Tangible common stockholders’ equity” is common stockholders’ equity less goodwill and other intangible assets.

 

 

Total tangible assets” is defined as total assets less goodwill and other intangible assets.

 

 

38


 

 

Tangible book value per share” is defined as tangible common stockholders’ equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets.

 

 

Tangible common stockholders’ equity ratio” is defined as the ratio of tangible common stockholders’ equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets.

 

 

Return on average tangible common equity” is defined as net income available to common stockholders divided by average tangible common stockholders’ equity.

 

 

Adjusted efficiency ratio” is defined as noninterest expenses divided by our operating revenue, which is equal to net interest income plus noninterest income. Excluded are material gains and expenses related to merger and acquisition related activities, including divestitures. In our judgment, the adjustments made to operating revenue allow management and investors to better assess our performance in relation to our core operating revenue by removing the volatility associated with certain acquisition related items and other discrete items that are unrelated to our core business.

 

 

“Adjusted net noninterest expense to average total assets” is defined as noninterest expenses net of noninterest income divided by total average assets. Excluded are material gains and expenses related to merger and acquisition related activities, including divestitures.  This metric is used by our management to better assess our core operating efficiency.  

 

 

Adjusted yield on loans” is our yield on loans after excluding loan accretion from our acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on our yield on loans, as the effect of loan discount accretion is expected to decrease as the acquired loans roll off of our balance sheet, absent the impact, if any, of future acquisitions.

 

 

Adjusted net interest margin” is net interest margin after excluding loan accretion from the acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discount accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet, absent the impact, if any, of future acquisitions.

 

 

(2)

Amounts have been annualized.

 

 

(3)

Asset quality ratios exclude loans held for sale.

 

 

(4)

Net charge-offs to average loans ratios are for the three months ended March 31, 2017 and the year ended December 31, 2016.

 

 

39


 

GAAP Reconciliation of Non-GAAP Financial Measures

We believe the non-GAAP financial measures included above provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures:  

 

Three Months Ended March 31,

 

(Dollars in thousands, except per share amounts)

 

2017

 

 

2016

 

Net income available to common stockholders

 

$

10,281

 

 

$

4,812

 

Gain on sale of subsidiary

 

 

(20,860

)

 

 

 

Incremental bonus related to transaction

 

 

4,814

 

 

 

 

Indirect transaction costs

 

 

325

 

 

 

 

Tax effect of adjustments

 

 

5,754

 

 

 

 

Adjusted net income available to common stockholders

 

$

314

 

 

$

4,812

 

Dilutive effect of convertible preferred stock

 

 

 

 

 

 

Adjusted net income available to common stockholders - diluted

 

$

314

 

 

$

4,812

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

 

18,912,358

 

 

 

17,981,276

 

Adjusted effects of assumed preferred stock conversion

 

 

(676,353

)

 

 

 

Adjusted weighted average shares outstanding - diluted

 

 

18,236,005

 

 

 

17,981,276

 

Adjusted diluted earnings per common share

 

$

0.02

 

 

$

0.27

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

10,281

 

 

$

4,812

 

Average tangible common equity

 

 

238,405

 

 

 

235,192

 

Return on average tangible common equity

 

 

17.49

%

 

 

8.23

%

 

 

 

 

 

 

 

 

 

Adjusted efficiency ratio:

 

 

 

 

 

 

 

 

Net interest income

 

$

31,819

 

 

$

22,489

 

Noninterest income

 

 

27,285

 

 

 

4,981

 

Operating revenue

 

 

59,104

 

 

 

27,470

 

Gain on sale of subsidiary

 

 

(20,860

)

 

 

 

Adjusted operating revenue

 

$

38,244

 

 

$

27,470

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

34,837

 

 

$

20,078

 

Incremental bonus related to transaction

 

 

(4,814

)

 

 

 

Indirect transaction costs

 

 

(325

)

 

 

 

Adjusted noninterest expense

 

$

29,698

 

 

$

20,078

 

Adjusted efficiency ratio

 

 

77.65

%

 

 

73.09

%

 

 

 

 

 

 

 

 

 

Adjusted net noninterest expense to average assets ratio:

 

 

 

 

 

 

 

 

Total noninterest expense

 

$

34,837

 

 

$

20,078

 

Incremental bonus related to transaction

 

 

(4,814

)

 

 

 

Indirect transaction costs

 

 

(325

)

 

 

 

Adjusted noninterest expense

 

 

29,698

 

 

 

20,078

 

 

 

 

 

 

 

 

 

 

Total noninterest income

 

 

27,285

 

 

 

4,981

 

Gain on sale of subsidiary

 

 

(20,860

)

 

 

 

Adjusted noninterest income

 

 

6,425

 

 

 

4,981

 

Adjusted net noninterest expenses

 

$

23,273

 

 

$

15,097

 

Average Total Assets

 

$

2,619,282

 

 

$

1,682,640

 

Adjusted net noninterest expense to average assets ratio

 

 

3.60

%

 

 

3.61

%

 

 

 

 

 

 

 

 

 

Reported yield on loans

 

 

7.15

%

 

 

7.84

%

Effect of accretion income on acquired loans

 

 

(0.22

%)

 

 

(0.37

%)

Adjusted yield on loans

 

 

6.93

%

 

 

7.47

%

 

 

 

 

 

 

 

 

 

Reported net interest margin

 

 

5.37

%

 

 

5.90

%

Effect of accretion income on acquired loans

 

 

(0.18

%)

 

 

(0.29

%)

Adjusted net interest margin

 

 

5.19

%

 

 

5.61

%

  

 

40


 

  

 

March 31,

 

 

December 31,

 

(Dollars in thousands, except per share amounts)

 

2017

 

 

2016

 

Total stockholders' equity

 

$

300,425

 

 

$

289,345

 

Preferred stock liquidation preference

 

 

(9,746

)

 

 

(9,746

)

Total common stockholders' equity

 

 

290,679

 

 

 

279,599

 

Goodwill and other intangibles

 

 

(44,233

)

 

 

(46,531

)

Tangible common stockholders' equity

 

$

246,446

 

 

$

233,068

 

Common shares outstanding

 

 

18,078,769

 

 

 

18,078,247

 

Tangible book value per share

 

$

13.63

 

 

$

12.89

 

 

 

 

 

 

 

 

 

 

Total assets at end of period

 

$

2,635,358

 

 

$

2,641,067

 

Goodwill and other intangibles

 

 

(44,233

)

 

 

(46,531

)

Adjusted total assets at period end

 

$

2,591,125

 

 

$

2,594,536

 

Tangible common stockholders' equity ratio

 

 

9.51

%

 

 

8.98

%

Results of Operations

Net Income

Three months ended March 31, 2017 compared with three months ended March 31, 2016. We earned net income of $10.5 million for the three months ended March 31, 2017 compared to $5.0 million for the three months ended March 31, 2016, an increase of $5.5 million.

As discussed in the First Quarter 2017 Overview above, the results for the three months ended March 31, 2017 were impacted by our sale of TCA.  The TCA sale resulted in a gain on sale in the amount of $20.9 million included in noninterest income for the three months ended March 31, 2017, offset by an additional $4.8 million bonus accrual and approximately $0.3 million of other indirect transaction related costs recorded in connection with the TCA sale and reported as noninterest expense.  

Excluding the impact of the TCA sale transaction, we earned adjusted net income of $0.5 million for the three months ended March 31, 2017 compared to $5.0 million for the three months ended March 31, 2016, a decrease of $4.5 million.  The adjusted decrease was primarily the result of an $8.2 million increase in the provision for loan losses and a $9.6 million increase in adjusted noninterest expense, offset in part by a $9.3 million increase in net interest income, a $1.4 million increase in adjusted noninterest income, and a $2.5 million decrease in adjusted income tax expense.

Details of the changes in the various components of net income are further discussed below.

Net Interest Income

Our operating results depend primarily on our net interest income, which is the difference between interest income on interest earning assets, including loans and securities, and interest expense incurred on interest bearing liabilities, including deposits and other borrowed funds. Interest rate fluctuations, as well as changes in the amount and type of interest earning assets and interest bearing liabilities, combine to affect net interest income. Our net interest income is affected by changes in the amount and mix of interest earning assets and interest bearing liabilities, referred to as a “volume change.” It is also affected by changes in yields earned on interest earning assets and rates paid on interest bearing deposits and other borrowed funds, referred to as a “rate change.”

 

 

41


 

Three months ended March 31, 2017 compared with three months ended March 31, 2016. The following table presents the distribution of average assets, liabilities and equity, as well as interest income and fees earned on average interest earning assets and interest expense paid on average interest bearing liabilities for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

(Dollars in thousands)

 

Balance

 

 

Interest

 

 

Rate(4)

 

 

Balance

 

 

Interest

 

 

Rate(4)

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

153,621

 

 

$

327

 

 

 

0.86

%

 

$

129,232

 

 

$

208

 

 

 

0.65

%

Taxable securities

 

 

266,591

 

 

 

1,527

 

 

 

2.32

%

 

 

170,695

 

 

 

758

 

 

 

1.79

%

Tax-exempt securities

 

 

26,190

 

 

 

84

 

 

 

1.30

%

 

 

1,135

 

 

 

7

 

 

 

2.48

%

FHLB stock

 

 

8,536

 

 

 

42

 

 

 

2.00

%

 

 

4,269

 

 

 

10

 

 

 

0.94

%

Loans (1)

 

 

1,947,483

 

 

 

34,352

 

 

 

7.15

%

 

 

1,226,564

 

 

 

23,910

 

 

 

7.84

%

Total interest earning assets

 

 

2,402,421

 

 

 

36,332

 

 

 

6.13

%

 

 

1,531,895

 

 

 

24,893

 

 

 

6.54

%

Noninterest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

39,448

 

 

 

 

 

 

 

 

 

 

 

25,387

 

 

 

 

 

 

 

 

 

Other noninterest earning assets

 

 

177,413

 

 

 

 

 

 

 

 

 

 

 

125,358

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,619,282

 

 

 

 

 

 

 

 

 

 

$

1,682,640

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

$

325,589

 

 

$

111

 

 

 

0.14

%

 

$

220,841

 

 

$

57

 

 

 

0.10

%

Individual retirement accounts

 

 

101,484

 

 

 

291

 

 

 

1.16

%

 

 

61,912

 

 

 

191

 

 

 

1.24

%

Money market

 

 

209,216

 

 

 

118

 

 

 

0.23

%

 

 

112,226

 

 

 

65

 

 

 

0.23

%

Savings

 

 

171,828

 

 

 

34

 

 

 

0.08

%

 

 

76,551

 

 

 

10

 

 

 

0.05

%

Certificates of deposit

 

 

756,606

 

 

 

2,079

 

 

 

1.11

%

 

 

561,675

 

 

 

1,545

 

 

 

1.11

%

Brokered deposits

 

 

68,086

 

 

 

236

 

 

 

1.41

%

 

 

49,997

 

 

 

125

 

 

 

1.01

%

Total interest bearing deposits

 

 

1,632,809

 

 

 

2,869

 

 

 

0.71

%

 

 

1,083,202

 

 

 

1,993

 

 

 

0.74

%

Subordinated notes

 

 

48,743

 

 

 

835

 

 

 

6.95

%

 

 

 

 

 

 

 

 

0.00

%

Junior subordinated debentures

 

 

32,780

 

 

 

465

 

 

 

5.75

%

 

 

24,714

 

 

 

302

 

 

 

4.91

%

Other borrowings

 

 

222,561

 

 

 

344

 

 

 

0.63

%

 

 

131,428

 

 

 

109

 

 

 

0.33

%

Total interest bearing liabilities

 

 

1,936,893

 

 

 

4,513

 

 

 

0.94

%

 

 

1,239,344

 

 

 

2,404

 

 

 

0.78

%

Noninterest bearing liabilities and equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand deposits

 

 

377,769

 

 

 

 

 

 

 

 

 

 

 

160,378

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

10,384

 

 

 

 

 

 

 

 

 

 

 

10,578

 

 

 

 

 

 

 

 

 

Total equity

 

 

294,236

 

 

 

 

 

 

 

 

 

 

 

272,340

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

2,619,282

 

 

 

 

 

 

 

 

 

 

$

1,682,640

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

31,819

 

 

 

 

 

 

 

 

 

 

$

22,489

 

 

 

 

 

Interest spread (2)

 

 

 

 

 

 

 

 

 

 

5.19

%

 

 

 

 

 

 

 

 

 

 

5.76

%

Net interest margin (3)

 

 

 

 

 

 

 

 

 

 

5.37

%

 

 

 

 

 

 

 

 

 

 

5.90

%

 

(1) 

Balance totals include nonaccrual loans.

(2) 

Net interest spread is the yield on average interest earning assets less the rate on interest bearing liabilities.

(3) 

Net interest margin is the ratio of net interest income to average interest earning assets.

(4) 

Ratios have been annualized.

We earned net interest income of $31.8 million for the three months ended March 31, 2017 compared to $22.5 million for the three months ended March 31, 2016, an increase of $9.3 million, or 41.3%.

 

42


 

This increase in net interest income was driven by increases in average interest earning assets, which increased to $2.402 billion for the three months ended March 31, 2017 from $1.532 billion for the three months ended March 31, 2016, an increase of $870 million, or 56.8%.  This increase was primarily attributable to $461 million of loans and $162 million of investment securities acquired in the ColoEast acquisition.  Additional interest income also resulted from organic growth in our loan portfolio.  Our commercial finance product lines, including our factored receivables, asset based loans, equipment finance loans, and premium finance loans all increased on a period over period basis as a result of the continued execution of our growth strategy for such products.  Our outstanding commercial finance balances increased $185.5 million, or 35.1%, from $528.1 million at March 31, 2016 to $713.6 million at March 31, 2017.  We also experienced organic growth in our mortgage warehouse facilities and community banking lending products period over period, including commercial real estate and general commercial and industrial loans.

The increases in our net interest income resulting from changes in the interest income generated by our loan portfolio discussed above were offset in part by an increase in our interest expense associated with the growth in customer deposits and other borrowings.  Average total interest bearing deposits increased to $1.633 billion for the three months ended March 31, 2017 from $1.083 billion for the three months ended March 31, 2016, an increase of $550 million, or 50.8%.  This increase was primarily due to $653 million of customer deposits assumed in the ColoEast acquisition.  Excluding the ColoEast customer deposits, we also experienced growth in our certificates of deposit as these higher cost deposit products were used to fund our growth period over period.  In addition, our use of other interest bearing borrowings, consisting primarily of FHLB advances, was also increased to fund our growth.  Finally, we issued $50.0 million of subordinated notes in the third quarter of 2016 that contributed to the increase in interest expense period over period.

Net interest margin decreased to 5.37% for the three months ended March 31, 2017 from 5.90% for the three months ended March 31, 2016, a decrease of 53 basis points.

The decline in our net interest margin primarily resulted from a decrease in yields on our interest earning assets.  Our average yield on interest earning assets decreased to 6.13% for the three months ended March 31, 2017 from 6.54% for the three months ended March 31, 2016, a decrease of 41 basis points. The decrease is primarily attributable to a change in the mix within our loan portfolio period over period.  The lower yielding community banking loans acquired in the ColoEast acquisition resulted in our higher yielding commercial finance products as a percentage of the total portfolio decreasing from 42% at March 31, 2016 to 35% at March 31, 2017.  In addition, our transportation factoring balances, which generate a higher yield than our non-transportation factoring balances, decreased as a percentage of the overall factoring portfolio to 74% at March 31, 2017 compared to 76% at March 31, 2016 as we continued to expand our non-transportation factoring product lines throughout 2016 and into 2017.

A component of the yield on our loan portfolio consists of discount accretion on the portfolios acquired in connection with our acquisitions.  The aggregate increased yield on our loan portfolio attributable to the accretion of purchase discounts associated with our acquisitions was 22 basis points for the three months ended March 31, 2017 and 37 basis points for the three months ended March 31, 2016.  Excluding the impact of this discount accretion, the adjusted yield on our loan portfolio was 6.93% and 7.47% for the three months ended March 31, 2017 and 2016, respectively.  Subject to future acquisitions, we anticipate that the contribution of this discount accretion to our interest income will continue to decline over time, but we expect that any resulting decreases in aggregate yield on our loan portfolio will be offset in part by continued growth in our higher yielding specialized commercial finance product lines which include our factored receivables, asset based loans, equipment finance loans, and premium finance loans.  As of March 31, 2017, there was approximately $14.1 million of purchase discount remaining, of which $11.3 million is expected to be accreted over the remaining lives of the acquired loan portfolios.

Our adjusted net interest margin, which excludes the impact of the acquired loan discount accretion described above, was 5.19% and 5.61% for the three months ended March 31, 2017 and 2016, respectively.

Our average cost of interest bearing liabilities increased to 0.94% for the three months ended March 31, 2017 from 0.78% for the three months ended March 31, 2016, an increase of 16 basis points.  This increase was caused by an increased use of higher rate certificates of deposit to fund our growth period over period, higher rates on short term and floating rate FHLB advances as a result of higher interest rates in the economy, and our issuance of $50.0 million of subordinated notes at an initial fixed rate of 6.50%. This impact was offset in part by a change in the mix of our interest bearing deposits resulting from lower cost customer deposits assumed in the ColoEast acquisition, which contributed to the reduction of our cost of interest bearing deposits to 0.71% for the three months ended March 31, 2017 from 0.74% for the three months ended March 31, 2016.  

 

 

43


 

The following table shows the effects changes in average balances (volume) and average interest rates (rate) had on the interest earned in our interest earning assets and the interest incurred on our interest bearing liabilities for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended

 

 

 

March 31, 2017 vs. 2016

 

 

 

Increase (Decrease) Due to:

 

 

 

 

 

(Dollars in thousands)

 

Rate

 

 

Volume

 

 

Net Increase

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

67

 

 

$

52

 

 

$

119

 

Taxable securities

 

 

220

 

 

 

549

 

 

 

769

 

Tax-exempt securities

 

 

(3

)

 

 

80

 

 

 

77

 

FHLB stock

 

 

11

 

 

 

21

 

 

 

32

 

Loans

 

 

(2,274

)

 

 

12,716

 

 

 

10,442

 

Total interest income

 

 

(1,979

)

 

 

13,418

 

 

 

11,439

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

 

18

 

 

 

36

 

 

 

54

 

Individual retirement accounts

 

 

(13

)

 

 

113

 

 

 

100

 

Money market

 

 

(2

)

 

 

55

 

 

 

53

 

Savings

 

 

5

 

 

 

19

 

 

 

24

 

Certificates of deposit

 

 

(2

)

 

 

536

 

 

 

534

 

Brokered deposits

 

 

48

 

 

 

63

 

 

 

111

 

Total interest bearing deposits

 

 

54

 

 

 

822

 

 

 

876

 

Subordinated notes

 

 

 

 

 

835

 

 

 

835

 

Junior subordinated debentures

 

 

49

 

 

 

114

 

 

 

163

 

Other borrowings

 

 

94

 

 

 

141

 

 

 

235

 

Total interest expense

 

 

197

 

 

 

1,912

 

 

 

2,109

 

Change in net interest income

 

$

(2,176

)

 

$

11,506

 

 

$

9,330

 

Provision for Loan Losses

The provision for loan losses is the amount of expense that, based on our judgment, is required to maintain the allowance for loan and lease losses (“ALLL”) at an adequate level to absorb probable losses incurred in the loan portfolio at the balance sheet date and that, in management’s judgment, is appropriate under GAAP. The determination of the amount of the allowance is complex and involves a high degree of judgment and subjectivity.

The provision for loan losses is primarily driven by the allowance allocation for incurred losses recorded on collectively evaluated loans outstanding for a period.  As outstanding loan balances fluctuate period over period, the associated provision for loan losses typically increases or decreases accordingly.  In addition, the product types associated with fluctuations within the loan portfolio also contribute to the allowance allocation, as different loan products require different levels of ALLL based upon their credit risk characteristics. Finally, loan loss valuation allowances are recorded on specific at-risk balances, typically consisting of impaired loans and factored invoices greater than 90 days past due with negative cash reserves.

Under accounting standards for business combinations, acquired loans are recorded at fair value on the date of acquisition. This fair value adjustment eliminates any of the seller’s ALLL associated with such loans as of such date as any credit exposure associated with such loans is incorporated into the fair value adjustment.  A provision for loan losses is recorded for the emergence of new probable and estimable losses on acquired loans after the acquisition date.

Three months ended March 31, 2017 compared with three months ended March 31, 2016.  Our provision for loan losses was $7.7 million for the three months ended March 31, 2017 compared to a negative provision of $(0.5) million for the three months ended March 31, 2016.    

 

44


 

The increased provision for loan losses was the primarily the result of an increase in loan charge-offs and net specific reserves recorded during the three months ended March 31, 2017.  We experienced higher total net charge-offs of $4.0 million in the three months ended March 31, 2017 compared to a net recovery of $0.04 million for the same period in 2016.  We recorded net specific reserves of $1.0 million during the three months ended March 31, 2017 compared to net specific reserves of $0.4 million recorded during the three months ended March 31, 2016.  Approximately $1.4 million of the charge-offs for the three months ended March 31, 2017 had specific reserves previously recorded.  In addition, recent charge-offs contributed to an increase in the estimate of the ALLL levels recorded against the remaining loan portfolio by $2.3 million as a result of higher loss factors incorporated into our ALLL methodology for the three months ended March 31, 2017. Approximately $3.1 million of the charge-offs and $1.8 million of additional specific reserves recorded during the three months ended March 31, 2017 were associated with five individual loan relationships.  Two of the loan relationships were part of our healthcare finance unit and three were acquired in the ColoEast acquisition, including one designated as purchased credit impaired.  The charge-offs and specific reserves related to the healthcare loan relationships represent substantially all of the remaining balance sheet exposure to these two borrowers.

In addition, during the three months ended March 31, 2017 outstanding loans increased $7 million from December 31, 2016.  During the three months ended March 31, 2016, outstanding loans decreased $46 million from December 31, 2015.  The increase in outstanding loan balances within the three months ended March 31, 2017 compared to a decrease in loan balances within the three months ended March 31, 2016 contributed to a higher provision for loan losses in the current period.

Our ALLL was $19.1 million as of March 31, 2017 versus $15.4 million as of December 31, 2016, representing an ALLL to total loans ratio of 0.94% and 0.76% respectively.

Noninterest Income

The following table presents the major categories of noninterest income for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

 

$ Change

 

 

% Change

 

Service charges on deposits

 

$

980

 

 

$

659

 

 

$

321

 

 

 

48.7

%

Card income

 

 

827

 

 

 

546

 

 

 

281

 

 

 

51.5

%

Net OREO gains (losses) and valuation adjustments

 

 

11

 

 

 

(11

)

 

 

22

 

 

 

200.0

%

Net gains on sale of securities

 

 

 

 

 

5

 

 

 

(5

)

 

 

(100.0

%)

Net gains on sale of loans

 

 

 

 

 

12

 

 

 

(12

)

 

 

(100.0

%)

Fee income

 

 

583

 

 

 

534

 

 

 

49

 

 

 

9.2

%

Asset management fees

 

 

1,717

 

 

 

1,629

 

 

 

88

 

 

 

5.4

%

Gain on sale of subsidiary

 

 

20,860

 

 

 

 

 

 

20,860

 

 

 

100.0

%

CLO warehouse investment income

 

 

964

 

 

 

984

 

 

 

(20

)

 

 

(2.0

%)

Insurance commissions

 

 

590

 

 

 

73

 

 

 

517

 

 

 

708.2

%

Other

 

 

753

 

 

 

550

 

 

 

203

 

 

 

36.9

%

Total noninterest income

 

$

27,285

 

 

$

4,981

 

 

$

22,304

 

 

 

447.8

%

  

Three months ended March 31, 2017 compared with three months ended March 31, 2016. We earned noninterest income of $27.3 million for the three months ended March 31, 2017, compared to $5.0 million for the three months ended March 31, 2016. The increase in the three months ended March 31, 2017 was impacted by the realization of the $20.9 million gain associated with the sale of TCA. Excluding the gain on sale of TCA, we earned noninterest income of $6.4 million for the three months ended March 31, 2017, resulting in an adjusted increase in noninterest income of $1.4 million, or 29.0% period over period.  The adjusted increase was primarily due to an increase in service charges on deposits, card income, insurance commissions, and other noninterest income.  Changes in selected components of noninterest income in the above table are discussed below.

 

Service Charges on Deposits.  Service charges on deposit accounts, including overdraft and non-sufficient funds fees, increased from $0.7 million for the three months ended March 31, 2016 to $1.0 million for the three months ended March 31, 2017.  The increase was primarily due to additional service charges associated with the increase in customer deposits due to the ColoEast acquisition.

 

Card Income.  Debit and credit card income increased from $0.5 million for the three months ended March 31, 2016 to $0.8 million for the three months ended March 31, 2017.  The increase was primarily due to additional customer debit and credit card activity associated with the increase in issued cards due to the ColoEast acquisition.

 

45


 

 

Insurance Commissions.  Commissions earned by our Triumph Insurance Group subsidiary increased $0.5 million from $0.1 million for the three months ended March 31, 2016 to $0.6 million for the three months ended March 31, 2017 due to increased volumes resulting from organic growth of the business and the acquisition of Southern Transportation Insurance Agency, Ltd. in 2016.  

 

Other.  Other noninterest income increased from $0.6 million for the three months ended March 31, 2016 to $0.8 million for the three months ended March 31, 2017.  Other noninterest income includes income for check cashing and wire transfer fees, income associated with trust activities, and bank-owned life insurance.  There were no significant increases or decreases in the components of other noninterest income period over period, other than increases due to incremental transaction volumes associated with the ColoEast acquisition.

Noninterest Expense

The following table presents the major categories of noninterest expense for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

 

$ Change

 

 

% Change

 

Salaries and employee benefits

 

$

21,958

 

 

$

12,252

 

 

$

9,706

 

 

 

79.2

%

Occupancy, furniture and equipment

 

 

2,359

 

 

 

1,493

 

 

 

866

 

 

 

58.0

%

FDIC insurance and other regulatory assessments

 

 

226

 

 

 

224

 

 

 

2

 

 

 

0.9

%

Professional fees

 

 

1,968

 

 

 

1,073

 

 

 

895

 

 

 

83.4

%

Amortization of intangible assets

 

 

1,111

 

 

 

977

 

 

 

134

 

 

 

13.7

%

Advertising and promotion

 

 

938

 

 

 

519

 

 

 

419

 

 

 

80.7

%

Communications and technology

 

 

2,174

 

 

 

1,432

 

 

 

742

 

 

 

51.8

%

Travel and entertainment

 

 

645

 

 

 

365

 

 

 

280

 

 

 

76.7

%

Other

 

 

3,458

 

 

 

1,743

 

 

 

1,715

 

 

 

98.4

%

Total noninterest expense

 

$

34,837

 

 

$

20,078

 

 

$

14,759

 

 

 

73.5

%

  

Three months ended March 31, 2017 compared with three months ended March 31, 2016. Noninterest expense totaled $34.8 million for the three months ended March 31, 2017 compared to $20.1 million for the three months ended March 31, 2016. Noninterest expense was impacted by the recognition of an incremental $5.1 million of transaction related costs associated with the TCA sale in the three months ended March 31, 2017, including $4.8 million of bonus expense for the amount paid to team members to recognize their contribution to the value realized from the TCA sale and approximately $0.3 million of other transaction related costs.  

 

Excluding the TCA sale bonus and transaction related costs, we incurred adjusted noninterest expense of $29.7 million for the three months ended March 31, 2017, resulting in an adjusted net increase in noninterest expense of $9.6 million, or 47.9% period over period.  Details of the more significant changes in the various components of noninterest expense are further discussed below.

 

Salaries and Employee Benefits. Salaries and employee benefits expenses have historically been our largest category of noninterest expense. Salaries and employee benefits expenses were $22.0 million for the three months ended March 31, 2017 compared to $12.3 million for the three months ended March 31, 2016. This increase is partly attributable to the $4.8 million bonus expense incurred in the three months ended March 31, 2017 associated with the TCA sale.  In addition, we experienced a significant increase in the total size of our workforce between these periods as our full-time equivalent employees totaled 716.0 and 492.0 at March 31, 2017 and 2016, respectively. Sources of this increased headcount were primarily employees added through the ColoEast acquisition.  In addition, employees were hired to support growth in our commercial finance product lines and other strategic initiatives. Other factors contributing to the increase in salaries and employee benefits include merit increases for existing employees, higher health insurance benefit costs, incentive compensation, and 401(k) expense.

 

Occupancy, Furniture and Equipment. Occupancy, furniture and equipment expenses were $2.4 million for the three months ended March 31, 2017 compared to $1.5 million for the three months ended March 31, 2016. This increase is primarily due to expenses associated with the infrastructure and facilities added through the ColoEast acquisition.

 

Professional Fees. Professional fees are primarily comprised of external audit, tax, consulting, and legal fees and were $2.0 million for the three months ended March 31, 2017 compared to $1.1 million for the three months ended March 31, 2016. Approximately $0.5 million of legal fees were incurred in the three months ended March 31, 2017 due to activities associated with the problem loan credits previously disclosed.

 

46


 

 

Communications and Technology. Communications and technology expenses were $2.2 million for the three months ended March 31, 2017, compared to $1.4 million for the three months ended March 31, 2016. The increase is attributed to increased usage and transaction volumes resulting from the ColoEast acquisition, as well as communications and technology expense associated with the recent investments we have made in our communications and technology infrastructure to further our movement toward a single operating platform, which positions us for future acquisitions and greater operating efficiencies.

 

Other. Other noninterest expenses were $3.5 million for the three months ended March 31, 2017, compared to $1.7 million for the three months ended March 31, 2016. Approximately $0.3 million of miscellaneous loan related expenses were incurred in the three months ended March 31, 2017 due to activities associated with the problem loan credits previously disclosed and $0.3 million of transaction related costs were incurred in the three months ended March 31, 2017 associated with the TCA sale.  The remaining increase in other noninterest expenses are generally attributable to the ColoEast acquisition as well as the impact of continued growth of our business and workforce and include increases in  training and recruiting, postage, insurance, and subscription expenses.  

Income Taxes

The amount of income tax expense is influenced by the amount of pre-tax income, the amount of tax-exempt income, and the effect of changes in valuation allowances maintained against deferred tax benefits.

Three months ended March 31, 2017 compared with three months ended March 31, 2016.  Income tax expense for the three months ended March 31, 2017 was $6.1 million compared to $2.9 million for the three months ended March 31, 2016. The increase in income tax expense period over period is consistent with the increase in pre-tax income in the three months ended March 31, 2017.  The effective tax rate was 37% the three months ended March 31, 2017 and the three months ended March 31, 2016.

Operating Segment Results

Our reportable segments are Banking, Factoring, Asset Management, and Corporate which have been determined based upon their business processes and economic characteristics. This determination also gave consideration to the structure and management of various product lines. The Banking segment includes the operations of TBK Bank, including loans originated under our Triumph Commercial Finance, Triumph Healthcare Finance, and Triumph Premium Finance brands. Our Banking segment derives its revenue principally from investments in interest earning assets as well as noninterest income typical for the banking industry. The Banking segment also includes certain factored receivables which are purchased by TBK Bank under its Triumph Commercial Finance brand as opposed to at Triumph Business Capital.  The Factoring segment includes the operations of Triumph Business Capital with revenue derived from factoring services. The Asset Management segment includes the operations of TCA with revenue derived from fees for managing or providing other services related to collateralized loan obligation funds. On March 31, 2017, we sold our 100% membership interest in TCA.  As a result, the Asset Management segment will have no operations subsequent to March 31, 2017.  Corporate includes holding company financing and investment activities and management and administrative expenses to support the overall operations of the Company.

Reported segments and the financial information of the reported segments are not necessarily comparable with similar information reported by other financial institutions. Furthermore, changes in management structure or allocation methodologies and procedures may result in future changes to previously reported segment financial data. The accounting policies of the segments are substantially similar to those described in the “Summary of Significant Accounting Policies” in Note 1 of the Company’s 2016 Form 10-K. Transactions between segments consist primarily of borrowed funds.  Intersegment interest expense is allocated to the Factoring segment based on the Company’s prime rate. The provision for loan loss is allocated based on the segment’s ALLL determination. Noninterest income and expense directly attributable to a segment are assigned to it. Taxes are paid on a consolidated basis and are not allocated for segment purposes.

 

47


 

Three months ended March 31, 2017 compared with three months ended March 31, 2016. The following tables present our primary operating results for our operating segments as of March 31, 2017 and December 31, 2016 and for the three month periods ended March 31, 2017 and 2016, respectively.

   

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Consolidated

 

Total interest income

 

$

27,499

 

 

$

8,705

 

 

$

3

 

 

$

125

 

 

$

36,332

 

Intersegment interest allocations

 

 

1,289

 

 

 

(1,289

)

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

3,214

 

 

 

 

 

 

 

 

 

1,299

 

 

 

4,513

 

Net interest income (expense)

 

 

25,574

 

 

 

7,416

 

 

 

3

 

 

 

(1,174

)

 

 

31,819

 

Provision for loan losses

 

 

7,021

 

 

 

582

 

 

 

 

 

 

75

 

 

 

7,678

 

Net interest income after provision

 

 

18,553

 

 

 

6,834

 

 

 

3

 

 

 

(1,249

)

 

 

24,141

 

Gain on sale of subsidiary

 

 

 

 

 

 

 

 

 

 

 

20,860

 

 

 

20,860

 

Other noninterest income

 

 

3,531

 

 

 

670

 

 

 

1,717

 

 

 

507

 

 

 

6,425

 

Noninterest expense

 

 

21,969

 

 

 

5,595

 

 

 

1,456

 

 

 

5,817

 

 

 

34,837

 

Operating income (loss)

 

$

115

 

 

$

1,909

 

 

$

264

 

 

$

14,301

 

 

$

16,589

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Consolidated

 

Total interest income

 

$

17,426

 

 

$

7,185

 

 

$

31

 

 

$

251

 

 

$

24,893

 

Intersegment interest allocations

 

 

1,001

 

 

 

(1,001

)

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

2,102

 

 

 

 

 

 

 

 

 

302

 

 

 

2,404

 

Net interest income (expense)

 

 

16,325

 

 

 

6,184

 

 

 

31

 

 

 

(51

)

 

 

22,489

 

Provision for loan losses

 

 

(124

)

 

 

(470

)

 

 

 

 

 

83

 

 

 

(511

)

Net interest income after provision

 

 

16,449

 

 

 

6,654

 

 

 

31

 

 

 

(134

)

 

 

23,000

 

Noninterest income

 

 

2,015

 

 

 

445

 

 

 

1,671

 

 

 

850

 

 

 

4,981

 

Noninterest expense

 

 

13,582

 

 

 

4,573

 

 

 

1,346

 

 

 

577

 

 

 

20,078

 

Operating income (loss)

 

$

4,882

 

 

$

2,526

 

 

$

356

 

 

$

139

 

 

$

7,903

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Eliminations

 

 

Consolidated

 

Total assets

 

$

2,568,126

 

 

$

227,956

 

 

$

 

 

$

409,345

 

 

$

(570,069

)

 

$

2,635,358

 

Gross loans

 

$

1,954,758

 

 

$

218,601

 

 

$

 

 

$

12,360

 

 

$

(150,483

)

 

$

2,035,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Asset

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Banking

 

 

Factoring

 

 

Management

 

 

Corporate

 

 

Eliminations

 

 

Consolidated

 

Total assets

 

$

2,588,509

 

 

$

223,994

 

 

$

4,879

 

 

$

391,745

 

 

$

(568,060

)

 

$

2,641,067

 

Gross loans

 

$

1,961,552

 

 

$

212,784

 

 

$

 

 

$

1,866

 

 

$

(148,578

)

 

$

2,027,624

 

 

48


 

Banking

(Dollars in thousands)

 

Three Months Ended March 31,

 

Banking

 

2017

 

 

2016

 

 

$ Change

 

Total interest income

 

$

27,499

 

 

$

17,426

 

 

$

10,073

 

Intersegment interest allocations

 

 

1,289

 

 

 

1,001

 

 

 

288

 

Total interest expense

 

 

3,214

 

 

 

2,102

 

 

 

1,112

 

Net interest income (expense)

 

 

25,574

 

 

 

16,325

 

 

 

9,249

 

Provision for loan losses

 

 

7,021

 

 

 

(124

)

 

 

7,145

 

Net interest income (expense) after provision

 

 

18,553

 

 

 

16,449

 

 

 

2,104

 

Noninterest income

 

 

3,531

 

 

 

2,015

 

 

 

1,516

 

Noninterest expense

 

 

21,969

 

 

 

13,582

 

 

 

8,387

 

Operating income (loss)

 

$

115

 

 

$

4,882

 

 

$

(4,767

)

Our Banking segment’s operating income totaled $0.1 million for the three months ended March 31, 2017 compared to operating income of $4.9 million for the three months ended March 31, 2016. We experienced increases in the provision for loan losses and noninterest expenses period over period. These increases were offset in part by an increase in net interest income and noninterest income for the three months ended March 31, 2017.  

The increase in net interest income was primarily the result of increases in the balances of our interest earning assets, primarily loans, due to the continued growth of our commercial finance products, including equipment loans, general asset based loans, healthcare asset based loans, and premium finance loans.  In addition, we acquired $461 million of loans and $162 million of investment securities in our Banking segment as part of the ColoEast acquisition.  Outstanding loans in our Banking segment grew 66% from $1.177 billion as of March 31, 2016 to $1.955 billion as of March 31, 2017.

Our provision for loan losses was $7.0 million for the three months ended March 31, 2017 compared with a negative provision of $(0.1) million for the three months ended March 31, 2016.  As outstanding loan balances fluctuate period over period, the associated provision for loan losses typically increases or decreases accordingly.  In addition, the product types associated with fluctuations within the loan portfolio also contribute to the allowance allocation, as different loan products require different levels of ALLL based upon their credit risk characteristics. Finally, loan loss valuation allowances and charge-offs are recorded on specific at-risk balances, typically consisting of impaired loans.  The increase in the provision for loan losses in the three months ended March 31, 2017 was primarily due to an increase in recorded net charge-offs and net specific reserves.  We recorded total net charge-offs of $3.4 million and net specific reserves of $1.7 million at our Banking segment during the three months ended March 31, 2017 compared to negligible net charge-offs and net specific reserves of $0.5 million recorded during the three months ended March 31, 2016.  Approximately $1.4 million of the charge-offs for the three months ended March 31, 2017 had specific reserves previously recorded.  In addition, the charge-offs contributed to an increase in the estimate of the ALLL levels recorded against the remaining Banking segment loan portfolio by $2.3 million as a result of higher loss factors incorporated into our ALLL methodology. Approximately $3.1 million of the charge-offs and $1.8 million of additional specific reserves recorded at our Banking segment during the three months ended March 31, 2017 were associated with five individual loan relationships.  Two of the loan relationships were part of our healthcare finance unit and three were acquired in the ColoEast acquisition, including one designated as purchased credit impaired.  The charge-offs and specific reserves related to the healthcare credits represent substantially all of the remaining balance sheet exposure to these two borrowers.  

Noninterest income was $3.5 million for the three months ended March 31, 2017 compared to $2.0 million for the three months ended March 31, 2016. Commissions earned by our Triumph Insurance Group subsidiary, which is reported within our Banking segment, increased $0.5 million from $0.1 million for the three months ended March 31, 2016 to $0.6 million for the three months ended March 31, 2017 due to increased volumes due to organic growth of the business and the acquisition of Southern Transportation Insurance Agency, Ltd. in 2016.  The remaining increase was primarily due to additional service charges and card income associated with the increase in customer deposit and credit/debit card accounts acquired in the ColoEast acquisition.  In addition, other sources of noninterest income, such as check cashing fees, wire transfer fees, and trust activities increased due to incremental transaction volumes associated with the ColoEast acquisition.

Noninterest expense was $22.0 million for the three months ended March 31, 2017, compared with $13.6 million for the three months ended March 31, 2016.  This increase includes incremental costs associated with the growth in our Banking segment personnel and infrastructure in conjunction with our acquisition of ColoEast, as well as personnel, facilities and infrastructure to support the continued growth in our commercial finance asset based lending and equipment lending. In addition, increases due to merit increases for existing employees, higher health insurance benefit costs, incentive compensation, and 401(k) expense contributed to the increase.

 

49


 

Factoring

(Dollars in thousands)

 

Three Months Ended March 31,

 

Factoring

 

2017

 

 

2016

 

 

$ Change

 

Total interest income

 

$

8,705

 

 

$

7,185

 

 

$

1,520

 

Intersegment interest allocations

 

 

(1,289

)

 

 

(1,001

)

 

 

(288

)

Total interest expense

 

 

 

 

 

 

 

 

 

Net interest income (expense)

 

 

7,416

 

 

 

6,184

 

 

 

1,232

 

Provision for loan losses

 

 

582

 

 

 

(470

)

 

 

1,052

 

Net interest income (expense) after provision

 

 

6,834

 

 

 

6,654

 

 

 

180

 

Noninterest income

 

 

670

 

 

 

445

 

 

 

225

 

Noninterest expense

 

 

5,595

 

 

 

4,573

 

 

 

1,022

 

Operating income (loss)

 

$

1,909

 

 

$

2,526

 

 

$

(617

)

Our Factoring segment’s operating income for the three months ended March 31, 2017 was $1.9 million, compared with $2.5 million for the three months ended March 31, 2016. This decrease was primarily due to increases in the provision for loan loss and noninterest expenses, partially offset by increases in net interest income and noninterest income.  

Factored receivables in our Factoring segment grew 32% from $165.7 million as of March 31, 2016 to $218.6 million as of March 31, 2017. Our average number of clients increased from 2,131 for the three months ended March 31, 2016 to 2,478 for the three months ended March 31, 2017 and the corresponding factored accounts receivable purchases increased from $381.6 million during the three months ended March 31, 2016 to $521.8 million during the three months ended March 31, 2017, an increase of 37%.  Our average invoice size increased 7% from $1,295 for the three months ended March 31, 2016 to $1,388 for the three months ended March 31, 2017, and the number of invoices purchased increased 28% period over period.

Net interest income was $7.4 million for the three months ended March 31, 2017 compared to $6.2 million for the three months ended March 31, 2016. Net interest income increased due to a 27% increase in overall average net funds employed from $146.5 million for the three months ended March 31, 2016 to $185.9 million for the three months ended March 31, 2017.  Net funds employed represent factored receivable balances net of customer reserves which we hold to settle any payment disputes or collection shortfalls, may be used to pay customers’ obligations to various third parties as directed by the customer, are periodically released to or withdrawn by customers, and are reported as deposits in our consolidated balance sheets. This increase in net interest income is offset by pricing pressure on factored receivable balances in the current period due to increased competition and market conditions, resulting in slightly lower yields on net funds employed at our Factoring segment.  In addition, a change in the mix within our factored receivables portfolio period over period contributed to the offsetting decrease, as our transportation factoring balances, which generate a higher yield than our non-transportation factoring balances, decreased as a percentage of the overall Factoring segment portfolio to 82% at March 31, 2017 compared to 91% at March 31, 2016 as we continued to expand our non-transportation factoring product lines in 2016 and into 2017.  

Our provision for loan losses was $0.6 million for the three months ended March 31, 2017 compared with a negative provision of $(0.5) million for the three months ended March 31, 2016.  The provision for loan losses on factored receivables is primarily driven by the allowance allocation for incurred losses recorded on collectively evaluated factored receivables purchased and outstanding for a period.  As factored receivables purchased fluctuate period over period, the associated provision for loan losses typically increases or decreases accordingly.  In addition, loan loss valuation allowances are recorded on specific at-risk balances, typically consisting of invoices greater than 90 days past due with negative cash reserves.  During the three months ended March 31, 2017 factored receivables increased approximately $6 million from December 31, 2016.  During the three months ended March 31, 2016, factored receivables decreased approximately $21 million from December 31, 2015.  The increase in factored receivable balances within the three month period ended March 31, 2017 compared to a decrease in the three months ended March 31, 2016 resulted in a higher provision for loan losses.

Noninterest income was $0.7 million for the three months ended March 31, 2017 compared to $0.4 million for the three months ended March 31, 2016.  The increase in noninterest income is consistent with the increase in factored receivable purchase volume period over period.

Noninterest expense was $5.6 million for the three months ended March 31, 2017 compared with $4.6 million for the three months ended March 31, 2016, driven primarily by increased personnel, operating, and technology costs incurred in connection with growth in our factoring portfolio, particularly the increase in the number of clients and number of invoices processed period over period.

 

50


 

Asset Management

(Dollars in thousands)

 

Three Months Ended March 31,

 

Asset Management

 

2017

 

 

2016

 

 

$ Change

 

Total interest income

 

$

3

 

 

$

31

 

 

$

(28

)

Intersegment interest allocations

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

 

 

 

 

 

 

 

Net interest income (expense)

 

 

3

 

 

 

31

 

 

 

(28

)

Provision for loan losses

 

 

 

 

 

 

 

 

 

Net interest income (expense) after provision

 

 

3

 

 

 

31

 

 

 

(28

)

Noninterest income

 

 

1,717

 

 

 

1,671

 

 

 

46

 

Noninterest expense

 

 

1,456

 

 

 

1,346

 

 

 

110

 

Operating income (loss)

 

$

264

 

 

$

356

 

 

$

(92

)

Our Asset Management segment’s operating income totaled $0.3 million for the three months ended March 31, 2017 compared to $0.4 million for the three months ended March 31, 2016.  During the three months ended March 31, 2017, TCA managed $1.4 billion of CLO assets earning approximately 31 basis points on average in asset management fees and provided middle and back office services under staffing and services agreements for $800 million of CLO assets earning approximately 26 basis points on average in fees. On March 31, 2017, we sold our 100% membership interest in TCA.  As a result, we will no longer provide fee based services associated with CLOs and the Asset Management segment will have no ongoing operations subsequent to March 31, 2017.

Corporate

(Dollars in thousands)

 

Three Months Ended March 31,

 

Corporate

 

2017

 

 

2016

 

 

$ Change

 

Total interest income

 

$

125

 

 

$

251

 

 

$

(126

)

Intersegment interest allocations

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

1,299

 

 

 

302

 

 

 

997

 

Net interest income (expense)

 

 

(1,174

)

 

 

(51

)

 

 

(1,123

)

Provision for loan losses

 

 

75

 

 

 

83

 

 

 

(8

)

Net interest income (expense) after provision

 

 

(1,249

)

 

 

(134

)

 

 

(1,115

)

Gain on sale of subsidiary

 

 

20,860

 

 

 

 

 

 

20,860

 

Other noninterest income

 

 

507

 

 

 

850

 

 

 

(343

)

Noninterest expense

 

 

5,817

 

 

 

577

 

 

 

5,240

 

Operating income (loss)

 

$

14,301

 

 

$

139

 

 

$

14,162

 

The Corporate segment’s operating income totaled $14.3 million for the three months ended March 31, 2017, compared with operating income of $0.1 million for the three months ended March 31, 2016.  The increase in the operating income is primarily due to the net impact of the TCA sale transaction recorded during the three months ended March 31, 2017.  As TCA was a wholly owned subsidiary of our parent company, the $20.9 million gain on sale of TCA was reported as noninterest income and the $5.1 million of bonus expense and transaction related costs associated with the TCA sale were reported as noninterest expense in the Corporate segment.  Excluding the impact of the TCA sale, the Corporate segment reported an operating loss of $1.4 million for the three months ended March 31, 2017, primarily due to an increase in interest expense resulting from our subordinated notes offering in the third quarter of 2016.

Financial Condition

Assets

Total assets were $2.635 billion at March 31, 2017, compared to $2.641 billion at December 31, 2016, a decrease of $6 million, the components of which are discussed below.  

 

51


 

Loan Portfolio

Loans held for investment were $2.035 billion at March 31, 2017, compared with $2.028 billion at December 31, 2016.

We offer a broad range of lending and credit products.  Within our TBK Bank subsidiary, we offer a full range of lending products, including commercial real estate, construction and development, residential real estate, production agriculture, general commercial, mortgage warehouse facilities, farmland and consumer loans, focused on our community banking markets in Iowa, Illinois, Colorado, and Kansas.  We also originate a variety of commercial finance products offered on a nationwide basis.  These products include our factored receivables, the asset based loans and equipment loans originated under our Triumph Commercial Finance brand, the healthcare asset based loans originated under our Triumph Healthcare Finance brand, and the premium finance loans originated under our Triumph Premium Finance brand.  

The following table shows our total loan portfolio by portfolio segments as of March 31, 2017 and December 31, 2016:

 

  

 

March 31, 2017

 

 

December 31, 2016

 

(Dollars in thousands)

 

 

 

 

 

% of Total

 

 

 

 

 

 

% of Total

 

Commercial real estate

 

$

498,099

 

 

 

24

%

 

$

442,237

 

 

 

22

%

Construction, land development, land

 

 

109,849

 

 

 

5

%

 

 

109,812

 

 

 

5

%

1-4 family residential properties

 

 

105,230

 

 

 

5

%

 

 

104,974

 

 

 

5

%

Farmland

 

 

136,537

 

 

 

7

%

 

 

141,615

 

 

 

7

%

Commercial

 

 

792,764

 

 

 

40

%

 

 

778,643

 

 

 

39

%

Factored receivables

 

 

242,098

 

 

 

12

%

 

 

238,198

 

 

 

12

%

Consumer

 

 

28,415

 

 

 

1

%

 

 

29,764

 

 

 

1

%

Mortgage warehouse

 

 

122,244

 

 

 

6

%

 

 

182,381

 

 

 

9

%

Total Loans

 

$

2,035,236

 

 

 

100

%

 

$

2,027,624

 

 

 

100

%

  

Commercial Real Estate Loans. Our commercial real estate loans were $498.1 million at March 31, 2017, an increase of $55.9 million from $442.2 million at December 31, 2016, due primarily to new loan origination activity during the three months ended March 31, 2017. We have recently allocated internal resources to focus on and source additional commercial real estate opportunities on a nationwide basis.

Construction and Development Loans. Our construction and development loans were $109.8 million at March 31, 2017, relatively flat from $109.8 million at December 31, 2016 due to new loan activity offset by paydowns for the period.

Residential Real Estate Loans. Our one-to-four family residential loans were $105.2 million at March 31, 2017, an increase of $0.2 million from $105.0 million at December 31, 2016, due primarily to an increase in home equity lines of credit originated during the period and reported in this loan classification.  As previously discussed, we made the decision to exit the residential mortgage production business in the fourth quarter of 2015.  As a result, balances of our first mortgage residential real estate loans have declined and we expect this trend to continue as existing loans payoff.

 

52


 

Farmland Loans. Our farmland loans were $136.5 million at March 31, 2017, a decrease of $5.1 compared to $141.6 million at December 31, 2016, due to paydowns in excess of new loan origination activity during three months ended March 31, 2017.

Commercial Loans. Our commercial loans held for investment were $792.8 million at March 31, 2017 an increase of $14.2 million from $778.6 million at December 31, 2016.  The increase in commercial loans was driven by growth in the asset based and equipment finance loans originated under our Triumph Commercial Finance brand as we continue to execute on our growth strategy for such products. In addition, our other commercial lending products, comprised primarily of general commercial loans originated in our community banking markets, increased from $215.0 million at December 31, 2016 to $223.9 million at March 31, 2017.  This increase included the $10.5 million seller financed loan receivable associated with the TCA sale on March 31, 2017.  The following table shows our commercial loans as of March 31, 2017 and December 31, 2016:

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Commercial

 

 

 

 

 

 

 

 

Equipment

 

$

203,251

 

 

$

190,393

 

Asset based lending (general)

 

 

166,917

 

 

 

161,454

 

Asset based lending (healthcare)

 

 

78,208

 

 

 

79,668

 

Premium finance

 

 

23,162

 

 

 

23,971

 

Agriculture

 

 

97,315

 

 

 

108,197

 

Other commercial lending

 

 

223,911

 

 

 

214,960

 

Total commercial loans

 

$

792,764

 

 

$

778,643

 

Factored Receivables. Our factored receivables were $242.1 million at March 31, 2017, an increase of $3.9 million from $238.2 million at December 31, 2016 as we continue to execute on our growth strategy for this product at Triumph Business Capital, our factoring subsidiary, as well as through growth in factored receivables purchased under our Triumph Commercial Finance brand.  Purchase volumes at Triumph Business Capital, which typically experiences a seasonal downturn during the first quarter of the year, were $521.8 million during the three months ended March 31, 2017 and Triumph Commercial Finance recorded purchase volume of $44.7 million for the three months ended March 31, 2017.

Consumer Loans. Our consumer loans were $28.4 million at March 31, 2017, a decrease of $1.4 million compared to $29.8 million at December 31, 2016, due to paydowns in excess of new loan origination activity during three months ended March 31, 2017.

Mortgage Warehouse. Our mortgage warehouse facilities maintained outstanding balances of $122.2 million at March 31, 2017, a decrease of $60.2 million from $182.4 million at December 31, 2016. The decrease was due to lower utilization by our clients due to typical seasonality associated with the mortgage business during the period.  Client utilization of mortgage warehouse facilities may experience significant fluctuation on a day-to-day basis given mortgage origination market conditions.

 

 

53


 

The following tables set forth the contractual maturities, including scheduled principal repayments, of our loan portfolio and the distribution between fixed and floating interest rate loans as of March 31, 2017.

 

  

 

March 31, 2017

 

(Dollars in thousands)

 

One Year or

Less

 

 

After One

but within

Five Years

 

 

After Five

Years

 

 

Total

 

Commercial real estate

 

$

60,939

 

 

$

304,969

 

 

$

132,191

 

 

$

498,099

 

Construction, land development, land

 

 

53,318

 

 

 

44,363

 

 

 

12,168

 

 

 

109,849

 

1-4 family residential properties

 

 

7,699

 

 

 

34,661

 

 

 

62,870

 

 

 

105,230

 

Farmland

 

 

15,164

 

 

 

23,029

 

 

 

98,344

 

 

 

136,537

 

Commercial

 

 

307,507

 

 

 

435,142

 

 

 

50,115

 

 

 

792,764

 

Factored receivables

 

 

242,098

 

 

 

 

 

 

 

 

 

242,098

 

Consumer

 

 

2,622

 

 

 

10,059

 

 

 

15,734

 

 

 

28,415

 

Mortgage warehouse

 

 

122,244

 

 

 

 

 

 

 

 

 

122,244

 

 

 

$

811,591

 

 

$

852,223

 

 

$

371,422

 

 

$

2,035,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sensitivity of loans to changes in interest rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Predetermined (fixed) interest rates

 

 

 

 

 

$

656,544

 

 

$

123,506

 

 

 

 

 

Floating interest rates

 

 

 

 

 

 

195,679

 

 

 

247,916

 

 

 

 

 

Total

 

 

 

 

 

$

852,223

 

 

$

371,422

 

 

 

 

 

  

As of March 31, 2017, most of the Company’s non-factoring business activity is with customers located within certain states. The states of Texas (24%), Colorado (21%), Illinois (20%), and Iowa (7%) make up 72% of the Company’s gross loans, excluding factored receivables. Therefore, the Company’s exposure to credit risk is affected by changes in the economies in these states. At December 31, 2016, the states of Texas (23%), Colorado (22%), Illinois (21%) and Iowa (7%) made up 73% of the Company’s gross loans, excluding factored receivables.

Further, a majority (74%) of our factored receivables, representing approximately 9% of our total loan portfolio as of March 31, 2017, are receivables purchased from trucking fleets, owner-operators, and freight brokers in the transportation industry. Although such concentration may cause our future interest income with respect to our factoring operations to be correlated with demand for the transportation industry in the United States generally, and small-to-mid-sized operators in such industry specifically, we feel that the credit risk with respect to our outstanding portfolio is appropriately mitigated as we limit the amount of receivables acquired from individual debtors and creditors thereby achieving diversification across a number of companies and industries. At December 31, 2016, 77% of our factored receivables, representing approximately 9% of our total loan portfolio, were receivables purchased from trucking fleets, owner-operators, and freight brokers in the transportation industry.

Nonperforming Assets

We have established procedures to assist us in maintaining the overall quality of our loan portfolio. In addition, we have adopted underwriting guidelines to be followed by our lending officers and require significant senior management review of proposed extensions of credit exceeding certain thresholds. When delinquencies exist, we rigorously monitor them for any negative or adverse trends. Our loan review procedures include approval of lending policies and underwriting guidelines by the Board of Directors of our bank subsidiary, independent loan review, approval of large credit relationships by our bank subsidiary’s Management Loan Committee and loan quality documentation procedures. We, like other financial institutions, are subject to the risk that our loan portfolio will be subject to increasing pressures from deteriorating borrower credit due to general economic conditions.

 

54


 

The following table sets forth the allocation of our nonperforming assets among our different asset categories as of the dates indicated. We classify nonperforming assets as nonaccrual loans, loans modified under restructurings as a result of the borrower experiencing financial difficulties (“TDR”), factored receivables greater than 90 days past due, OREO, and other repossessed assets. The balances of nonperforming loans reflect the recorded investment in these assets, including deductions for purchase discounts.

 

  

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Nonperforming loans:

 

 

 

 

 

 

 

 

Commercial real estate

 

$

724

 

 

$

1,456

 

Construction, land development, land

 

 

415

 

 

 

362

 

1-4 family residential properties

 

 

1,227

 

 

 

1,039

 

Farmland

 

 

2,920

 

 

 

1,334

 

Commercial

 

 

22,789

 

 

 

30,640

 

Factored receivables

 

 

2,470

 

 

 

2,153

 

Consumer

 

 

133

 

 

 

89

 

Mortgage warehouse

 

 

 

 

 

 

Purchased credit impaired

 

 

5,913

 

 

 

8,233

 

Total nonperforming loans

 

 

36,591

 

 

 

45,306

 

Other real estate owned, net

 

 

11,638

 

 

 

6,077

 

Other repossessed assets

 

 

2,354

 

 

 

817

 

Total nonperforming assets

 

$

50,583

 

 

$

52,200

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

1.92

%

 

 

1.98

%

Nonperforming loans to total loans held for investment

 

 

1.80

%

 

 

2.23

%

Total past due loans to total loans held for investment

 

 

3.16

%

 

 

3.61

%

We had $36.6 million and $45.3 million in nonperforming loans, including nonaccrual PCI loans, as of March 31, 2017 and December 31, 2016, respectively.  This represents a decrease of $8.7 million, or 19%. Nonperforming loans decreased from December 31, 2016 to March 31, 2017, primarily due to the paydown and/or payoff of certain nonperforming loans, the charge-off of a $2.7 million nonperforming commercial finance loan that was part of our healthcare finance unit, and the foreclosure and transfer of a $7.1 million nonperforming asset based lending relationship.  Of the $7.1 million foreclosed asset based loan balance, $5.6 million was collateralized by real estate that was transferred to OREO and the remaining $1.5 million was collateralized by equipment that was transferred to other repossessed assets.

As a result of the above activity, the ratio of nonperforming loans to total loans decreased to 1.80% at March 31, 2017 compared to 2.23% at December 31, 2016, and, offset in part with the increase in our OREO and repossessed asset balances, our ratio of nonperforming assets to total assets decreased to 1.92% at March 31, 2017 compared to 1.98% at December 31, 2016.  

We experienced a decrease in our total past due loans to total loans during the three months ended March 31, 2017 to 3.16% from 3.61% at December 31, 2016.  This decrease was partially due to the decline in the nonperforming loans described above as well as other payment performance improvements.

Our OREO as of March 31, 2017 totaled $11.6 million, an increase of $5.5 million from $6.1 million as of December 31, 2016.  Other repossessed assets as of March 31, 2017 totaled $2.4 million, an increase of $1.6 million from $0.8 million as of December 31, 2016.  These increases were primarily due to OREO with a fair value of $5.6 million and equipment with a fair value of $1.5 million acquired via the $7.1 million asset based loan foreclosure described above.

Potential problem loans consist of loans that are performing in accordance with contractual terms but for which management has concerns about the ability of an obligor to continue to comply with repayment terms because of the obligor’s potential operating or financial difficulties. Management monitors these loans and reviews their performance on a regular basis. Potential problem loans contain potential weaknesses that could improve, persist or further deteriorate.  At March 31, 2017 and December 31, 2016, we had $23.7 million and $20.1 million in loans of this type which are not included in any of the nonperforming loan categories.  All of the loans identified as potential problem loans at March 31, 2017 and December 31, 2016 were graded as “substandard”.

 

 

55


 

Allowance for Loan and Lease Losses

ALLL is a valuation allowance for probable incurred credit losses. Loan losses are charged against the ALLL when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALLL. Management estimates the ALLL balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and other factors. Allocations of the ALLL may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.

The following table sets forth the ALLL by category of loan:

 

 

March 31, 2017

 

 

December 31, 2016

 

(Dollars in thousands)

 

Allocated

Allowance

 

 

% of Loan

Portfolio

 

 

ALLL to

Loans

 

 

Allocated

Allowance

 

 

% of Loan

Portfolio

 

 

ALLL to

Loans

 

Commercial real estate

 

$

2,243

 

 

 

24

%

 

 

0.45

%

 

$

1,813

 

 

 

22

%

 

 

0.41

%

Construction, land development, land

 

 

566

 

 

 

5

%

 

 

0.52

%

 

 

465

 

 

 

5

%

 

 

0.42

%

1-4 family residential properties

 

 

160

 

 

 

5

%

 

 

0.15

%

 

 

253

 

 

 

5

%

 

 

0.24

%

Farmland

 

 

214

 

 

 

7

%

 

 

0.16

%

 

 

170

 

 

 

7

%

 

 

0.12

%

Commercial

 

 

11,177

 

 

 

40

%

 

 

1.41

%

 

 

8,014

 

 

 

39

%

 

 

1.03

%

Factored receivables

 

 

4,064

 

 

 

12

%

 

 

1.68

%

 

 

4,088

 

 

 

12

%

 

 

1.72

%

Consumer

 

 

547

 

 

 

1

%

 

 

1.93

%

 

 

420

 

 

 

1

%

 

 

1.41

%

Mortgage warehouse

 

 

122

 

 

 

6

%

 

 

0.10

%

 

 

182

 

 

 

9

%

 

 

0.10

%

Total Loans

 

$

19,093

 

 

 

100

%

 

 

0.94

%

 

$

15,405

 

 

 

100

%

 

 

0.76

%

 

From December 31, 2016 to March 31, 2017, the ALLL increased from $15.4 million or 0.76% of total loans to $19.1 million or 0.94% of total loans. The increase in ALLL was driven by the $4.0 million of net charge-offs and $1.0 million of net specific allowances recorded on impaired loans during the three months ended March 31, 2017.  In addition, recent charge-offs increased the reserve levels recorded against the remaining loan portfolio as a result of higher loss factors incorporated into our ALLL methodology during the three months ended March 31, 2017.

The following table presents the unpaid principal and recorded investment for loans at March 31, 2017. The difference between the unpaid principal balance and recorded investment is principally associated with (1) premiums and discounts associated with acquisition date fair value adjustments on acquired loans (both PCI and non-PCI) of which approximately $11.3 million is expected to be accretable into income over the remaining lives of the acquired loans and (2) net deferred origination costs and fees. The net difference can provide protection from credit loss in addition to the ALLL as future potential charge-offs for an individual loan is limited to the recorded investment plus unpaid accrued interest.

 

(Dollars in thousands)

 

Recorded

 

 

Unpaid

 

 

 

 

 

March 31, 2017

 

Investment

 

 

Principal

 

 

Difference

 

Commercial real estate

 

$

498,099

 

 

$

503,659

 

 

$

(5,560

)

Construction, land development, land

 

 

109,849

 

 

 

113,173

 

 

 

(3,324

)

1-4 family residential properties

 

 

105,230

 

 

 

106,979

 

 

 

(1,749

)

Farmland

 

 

136,537

 

 

 

137,587

 

 

 

(1,050

)

Commercial

 

 

792,764

 

 

 

796,712

 

 

 

(3,948

)

Factored receivables

 

 

242,098

 

 

 

243,535

 

 

 

(1,437

)

Consumer

 

 

28,415

 

 

 

28,425

 

 

 

(10

)

Mortgage warehouse

 

 

122,244

 

 

 

122,244

 

 

 

 

 

 

$

2,035,236

 

 

$

2,052,314

 

 

$

(17,078

)

 

At March 31, 2017 and December 31, 2016, we had on deposit $23.6 million and $23.6 million, respectively, of customer reserves associated with factored receivables. These deposits represent customer reserves held to settle any payment disputes or collection shortfalls, may be used to pay customers’ obligations to various third parties as directed by the customer, are periodically released to or withdrawn by customers, and are reported as deposits on our consolidated balance sheets.

 

56


 

The following table provides an analysis of the provisions for loan losses, net charge-offs and recoveries for the three months ended March 31, 2017 and 2016, and the effects of those items on our ALLL:

 

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Balance at beginning of period

 

$

15,405

 

 

$

12,567

 

Loans charged-off:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

(137

)

 

 

 

Construction, land development, land

 

 

(419

)

 

 

 

1-4 family residential properties

 

 

(28

)

 

 

(16

)

Farmland

 

 

 

 

 

 

Commercial

 

 

(2,852

)

 

 

 

Factored receivables

 

 

(580

)

 

 

(8

)

Consumer

 

 

(299

)

 

 

(43

)

Mortgage warehouse

 

 

 

 

 

 

Total loans charged-off

 

$

(4,315

)

 

$

(67

)

Recoveries of loans charged-off:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

1

 

Construction, land development, land

 

 

7

 

 

 

 

1-4 family residential properties

 

 

5

 

 

 

5

 

Farmland

 

 

 

 

 

 

Commercial

 

 

222

 

 

 

30

 

Factored receivables

 

 

37

 

 

 

49

 

Consumer

 

 

54

 

 

 

19

 

Mortgage warehouse

 

 

 

 

 

 

Total loans recoveries

 

$

325

 

 

$

104

 

Net loans charged-off

 

$

(3,990

)

 

$

37

 

Provision for (reversal of) loan losses:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

567

 

 

 

129

 

Construction, land development, land

 

 

513

 

 

 

(169

)

1-4 family residential properties

 

 

(70

)

 

 

22

 

Farmland

 

 

44

 

 

 

(1

)

Commercial

 

 

5,793

 

 

 

25

 

Factored receivables

 

 

519

 

 

 

(440

)

Consumer

 

 

372

 

 

 

30

 

Mortgage warehouse

 

 

(60

)

 

 

(107

)

Total provision for loan losses

 

$

7,678

 

 

$

(511

)

Balance at end of period

 

$

19,093

 

 

$

12,093

 

 

 

 

 

 

 

 

 

 

Average total loans held for investment

 

$

1,947,483

 

 

$

1,225,889

 

Net charge-offs to average total loans held for investment

 

 

0.20

%

 

 

0.00

%

Allowance to total loans held for investment

 

 

0.94

%

 

 

0.97

%

 

Net loans charged-off for the three months ended March 31, 2017 were $4.0 million compared to net recoveries of $0.04 million for the three months ended March 31, 2016. The commercial loan charge-off activity during the three months ended March 31, 2017 was primarily due to the $2.7 million charge-off of an individual healthcare finance client relationship.  Net charge-offs as a percentage of average total loans held for investment were 0.20% for the three months ended March 31, 2017.

 

Securities

We held securities classified as available for sale with a fair value of $254.5 million as of March 31, 2017, a decrease of $20.5 million from $275.0 million at December 31, 2016. The decrease is attributable to normal portfolio management activities. There were no sales of securities during the three months ended March 31, 2017. Our available for sale securities can be used for pledging to secure FHLB borrowings and public deposits, or can be sold to meet liquidity needs.

Equity securities classified as available for sale at March 31, 2017 represent investments in a publicly traded Community Reinvestment Act mutual fund and are subject to market pricing volatility.

 

57


 

As of March 31, 2017, we have investments classified as held to maturity with an amortized cost of $28.9 million, a decrease of $0.5 million from $29.4 million at December 31, 2016.  Approximately $22.3 million of these securities represent investments in “A” rated floating rate CLO securities.  The remaining $6.6 million of held to maturity securities represent a minority investment in the unrated subordinated notes of recently issued CLOs managed by Trinitas Capital Management.  Our former subsidiary, TCA, provides certain middle and back office services to Trinitas Capital Management with respect to the CLOs, but does not serve as asset manager.

The following tables set forth the amortized cost and average yield of our securities, by type and contractual maturity as of March 31, 2017:

 

 

Maturity as of March 31, 2017

 

 

 

One Year or Less

 

 

After One but within Five Years

 

 

After Five but within Ten Years

 

 

After Ten Years

 

 

Total

 

 

 

Amortized

 

 

Average

 

 

Amortized

 

 

Average

 

 

Amortized

 

 

Average

 

 

Amortized

 

 

Average

 

 

Amortized

 

 

Average

 

(Dollars in thousands)

 

Cost

 

 

Yield

 

 

Cost

 

 

Yield

 

 

Cost

 

 

Yield

 

 

Cost

 

 

Yield

 

 

Cost

 

 

Yield

 

U.S. Government agency obligations

 

$

47,054

 

 

 

0.38

%

 

$

111,158

 

 

 

1.46

%

 

$

 

 

 

 

 

$

 

 

 

 

 

$

158,212

 

 

 

1.14

%

U.S. Treasury notes

 

 

 

 

 

 

 

 

4,820

 

 

 

2.02

%

 

 

 

 

 

0.00

%

 

 

 

 

 

0.00

%

 

 

4,820

 

 

 

2.02

%

Mortgage-backed securities

 

 

2

 

 

 

0

 

 

 

462

 

 

 

2.13

%

 

 

2,370

 

 

 

1.89

%

 

 

20,746

 

 

 

2.30

%

 

 

23,580

 

 

 

2.25

%

Asset backed securities

 

 

 

 

 

 

 

 

4,949

 

 

 

2.02

%

 

 

 

 

 

 

 

 

8,017

 

 

 

2.43

%

 

 

12,966

 

 

 

2.27

%

State and municipal

 

 

199

 

 

 

1.69

%

 

 

2,390

 

 

 

1.13

%

 

 

4,440

 

 

 

0.96

%

 

 

18,551

 

 

 

1.00

%

 

 

25,580

 

 

 

1.01

%

Corporate bonds

 

 

10,712

 

 

 

1.82

%

 

 

14,845

 

 

 

2.00

%

 

 

1,418

 

 

 

2.96

%

 

 

275

 

 

 

5.03

%

 

 

27,250

 

 

 

2.01

%

SBA pooled securities

 

 

 

 

 

0.00

%

 

 

4

 

 

 

2.87

%

 

 

144

 

 

 

3.08

%

 

 

 

 

 

0.00

%

 

 

148

 

 

 

3.08

%

Mutual fund(1)

 

 

2,000

 

 

 

0.00

%

 

 

 

 

 

0.00

%

 

 

 

 

 

0.00

%

 

 

 

 

 

0.00

%

 

 

2,000

 

 

 

0.00

%

Total available for sale securities

 

$

59,967

 

 

 

0.66

%

 

$

138,628

 

 

 

1.56

%

 

$

8,372

 

 

 

1.66

%

 

$

47,589

 

 

 

1.86

%

 

$

254,556

 

 

 

1.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to maturity securities:

 

$

 

 

 

0.00

%

 

$

 

 

 

0.00

%

 

$

9,491

 

 

 

5.25

%

 

$

19,391

 

 

 

6.68

%

 

$

28,882

 

 

 

6.16

%

 

(1)

These equity securities do not have a stated maturity.

Liabilities

Our total liabilities were $2.335 billion as of March 31, 2017, a decrease of $17 million, from $2.352 billion at December 31, 2016. The net change was primarily due to a $30 million decrease in Federal Home Loan Bank advances offset in part by an $8 million increase in customer deposits and a $5 million increase in other liabilities.

Deposits

Deposits represent our primary source of funds. We intend to continue to focus on growth in transactional deposit accounts as part of our growth strategy, both in our existing branch networks and through targeted acquisitions.

Our total deposits were $2.024 billion as of March 31, 2017, compared to $2.016 billion as of December 31, 2016, an increase of $8 million.  As of March 31, 2017, interest bearing demand deposits, noninterest bearing deposits, money market deposits and savings deposits accounted for 54% of our total deposits, while individual retirement accounts, certificates of deposit, and brokered deposits made up 46% of total deposits. See Note 7 – Deposits in the accompanying condensed notes to consolidated financial statements included elsewhere in this report for details of our deposit balances as of March 31, 2017 and December 31, 2016.

 

The following table provides information on the maturity distribution of time deposits with individual balances of $100,000 to $250,000 and of time deposits with individual balances of $250,000 or more as of March 31, 2017:

 

  

 

$100,000 to

 

 

$250,000 and

 

 

 

 

 

(Dollars in thousands)

 

$250,000

 

 

Over

 

 

Total

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

3 months or less

 

$

62,558

 

 

$

16,513

 

 

$

79,071

 

Over 3 through 6 months

 

 

101,670

 

 

 

38,778

 

 

 

140,448

 

Over 6 through 12 months

 

 

143,266

 

 

 

61,937

 

 

 

205,203

 

Over 12 months

 

 

87,999

 

 

 

44,089

 

 

 

132,088

 

 

 

$

395,493

 

 

$

161,317

 

 

$

556,810

 

 

58


 

 

The following table summarizes our average deposit balances and weighted average rates for the three months ended March 31, 2017 and 2016:

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

 

Average

 

 

Weighted

 

 

% of

 

 

Average

 

 

Weighted

 

 

% of

 

(Dollars in thousands)

 

Balance

 

 

Avg Yields

 

 

Total

 

 

Balance

 

 

Avg Yields

 

 

Total

 

Interest bearing demand

 

$

325,589

 

 

 

0.14

%

 

 

16

%

 

$

220,841

 

 

 

0.10

%

 

 

18

%

Individual retirement accounts

 

 

101,484

 

 

 

1.16

%

 

 

5

%

 

 

61,912

 

 

 

1.24

%

 

 

5

%

Money market

 

 

209,216

 

 

 

0.23

%

 

 

10

%

 

 

112,226

 

 

 

0.23

%

 

 

9

%

Savings

 

 

171,828

 

 

 

0.08

%

 

 

9

%

 

 

76,551

 

 

 

0.05

%

 

 

6

%

Certificates of deposit

 

 

756,606

 

 

 

1.11

%

 

 

38

%

 

 

561,675

 

 

 

1.11

%

 

 

45

%

Brokered deposits

 

 

68,086

 

 

 

1.41

%

 

 

3

%

 

 

49,997

 

 

 

1.01

%

 

 

4

%

Total interest bearing deposits

 

 

1,632,809

 

 

 

0.71

%

 

 

81

%

 

 

1,083,202

 

 

 

0.74

%

 

 

87

%

Noninterest bearing demand

 

 

377,769

 

 

 

 

 

 

19

%

 

 

160,378

 

 

 

 

 

 

13

%

Total deposits

 

$

2,010,578

 

 

 

0.58

%

 

 

100

%

 

$

1,243,580

 

 

 

0.64

%

 

 

100

%

Other Borrowings

Customer Repurchase Agreements

Customer repurchase agreements outstanding totaled $10.5 million at March 31, 2017 and $10.5 million at December 31, 2016. Our customer repurchase agreements generally mature overnight. Variances in these balances are attributable to normal customer behavior and seasonal factors affecting their liquidity positions. The following provides a summary of our customer repurchase agreements as of and for the three months ended March 31, 2017 and the year ended December 31, 2016:

 

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Amount outstanding at end of period

 

$

10,468

 

 

$

10,490

 

Weighted average interest rate at end of period

 

 

0.02

%

 

 

0.02

%

Average daily balance during the period

 

$

8,561

 

 

$

11,984

 

Weighted average interest rate during the period

 

 

0.02

%

 

 

0.02

%

Maximum month-end balance during the period

 

$

10,468

 

 

$

15,329

 

FHLB Advances

As part of our overall funding and liquidity management program, we borrow from the Federal Home Loan Bank. Our FHLB advances are collateralized by assets, including a blanket pledge of certain loans.  Our FHLB borrowings totaled $200.0 million as of March 31, 2017 and $230.0 million as of December 31, 2016.  As of March 31, 2017 and December 31, 2016, we had $250.2 million and $267.1 million, respectively, in unused and available advances from the FHLB.

The following provides a summary of our FHLB advances as of and for the three months ended March 31, 2017 and the year ended December 31, 2016:

  

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Amount outstanding at end of period

 

$

200,000

 

 

$

230,000

 

Weighted average interest rate at end of period

 

 

0.82

%

 

 

0.58

%

Average amount outstanding during the period

 

$

214,000

 

 

$

174,784

 

Weighted average interest rate during the period

 

 

0.65

%

 

 

0.41

%

Highest month-end balance during the period

 

$

230,000

 

 

$

291,000

 

 

59


 

Junior Subordinated Debentures

The following provides a summary of our junior subordinated debentures as of March 31, 2017:

(Dollars in thousands)

 

Face Value

 

 

Carrying Value

 

 

Maturity Date

 

Interest Rate

National Bancshares Capital Trust II

 

$

15,464

 

 

$

12,780

 

 

September 2033

 

LIBOR + 3.00%

National Bancshares Capital Trust III

 

 

17,526

 

 

 

12,253

 

 

July 2036

 

LIBOR + 1.64%

ColoEast Capital Trust I

 

 

5,155

 

 

 

3,372

 

 

September 2035

 

LIBOR + 1.60%

ColoEast Capital Trust II

 

 

6,700

 

 

 

4,435

 

 

March 2037

 

LIBOR + 1.79%

 

 

$

44,845

 

 

$

32,840

 

 

 

 

 

These debentures are unsecured obligations and were issued to trusts that are unconsolidated subsidiaries. The trusts in turn issued trust preferred securities with identical payment terms to unrelated investors. The debentures may be called by the Company at par plus any accrued but unpaid interest; however, we have no current plans to redeem them prior to maturity. Interest on the debentures is calculated quarterly, based on a contractual rate equal to three month LIBOR plus a weighted average spread of 1.82%. As part of the purchase accounting adjustments made with the National Bancshares, Inc. acquisition on October 15, 2013 and the ColoEast acquisition on August 1, 2016, we adjusted the carrying value of the junior subordinated debentures to fair value as of the respective acquisition dates. The discounts on the debentures will continue to be amortized through maturity and recognized as a component of interest expense.

The debentures are included on our consolidated balance sheet as liabilities; however, for regulatory purposes, these obligations are eligible for inclusion in regulatory capital, subject to certain limitations. All of the carrying value of $32.8 million was allowed in the calculation of Tier I capital as of March 31, 2017.

Subordinated Notes

In September 2016, we issued $50,000,000 of Fixed-to-Floating Rate Subordinated Notes due 2026 (the “Notes”). The Notes, which initially bear interest at 6.50% per annum, payable semi-annually in arrears, to, but excluding, September 30, 2021, and, thereafter and to, but excluding, the maturity date or earlier redemption, interest shall be payable quarterly in arrears, at an annual floating rate equal to three-month LIBOR as determined for the applicable quarterly period, plus 5.345%. We may, at our option, beginning on September 30, 2021 and on any scheduled interest payment date thereafter, redeem the Notes, in whole or in part, at a redemption price equal to 100% of the principal amount of the Notes to be redeemed plus accrued and unpaid interest to, but excluding, the date of redemption.

The Notes are included on the consolidated balance sheet as liabilities; however, for regulatory purposes, the carrying value of these obligations is eligible for inclusion in Tier 2 regulatory capital.

Issuance costs related to the Notes totaled $1,324,000, including an underwriting discount of 1.5%, or $750,000, and have been netted against the subordinated notes liability on the consolidated balance sheets. The underwriting discount and other debt issuance costs are being amortized using the effective interest method over the life of the Notes as an adjustment to interest expense.  

Capital Resources and Liquidity Management

Capital Resources

Our stockholders’ equity totaled $300.4 million as of March 31, 2017, an increase of $11.1 million from $289.3 million as of December 31, 2016. Stockholders’ equity increased during this period primarily due to net income for the period of $10.5 million. Offsetting this increase were dividends paid on our preferred stock.

Liquidity Management

We define liquidity as our ability to generate sufficient cash to fund current loan demand, deposit withdrawals, or other cash demands and disbursement needs, and otherwise to operate on an ongoing basis.

We manage liquidity at the holding company level as well as that of our bank subsidiary. The management of liquidity at both levels is critical, because the holding company and our bank subsidiary have different funding needs and sources, and each are subject to regulatory guidelines and requirements which require minimum levels of liquidity. We believe that our liquidity ratios meet or exceed those guidelines and our present position is adequate to meet our current and future liquidity needs.

 

60


 

Our liquidity requirements are met primarily through cash flow from operations, receipt of pre-paid and maturing balances in our loan and investment portfolios, debt financing and increases in customer deposits. Our liquidity position is supported by management of liquid assets and liabilities and access to other sources of funds. Liquid assets include cash, interest earning deposits in banks, federal funds sold, securities available for sale and maturing or prepaying balances in our investment and loan portfolios. Liquid liabilities include core deposits, federal funds purchased, securities sold under repurchase agreements and other borrowings. Other sources of funds include the sale of loans, brokered deposits, the issuance of additional collateralized borrowings such as FHLB advances, the issuance of debt securities and the issuance of common securities. For additional information regarding our operating, investing and financing cash flows, see the Consolidated Statements of Cash Flows provided in our consolidated financial statements.

In addition to the liquidity provided by the sources described above, our subsidiary bank maintains correspondent relationships with other banks in order to sell loans or purchase overnight funds should additional liquidity be needed. As of March 31, 2017, TBK Bank had unsecured federal funds lines of credit with seven unaffiliated banks totaling $137.5 million, with no amounts advanced against those lines at that time.

Regulatory Capital Requirements

Our capital management consists of providing equity to support our current and future operations. We are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s or TBK Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and TBK Bank each must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

The Company is subject to the Basel III regulatory capital framework.  Beginning in January 2016, the implementation of the capital conservation buffer was effective for the Company starting at the 0.625% level and increasing 0.625% each year thereafter, until it reaches 2.5% on January 1, 2019.  The capital conservation buffer was 1.25% and 0.625% at March 31, 2017 and December 31, 2016, respectively.  The capital conservation buffer is designed to absorb losses during periods of economic stress and requires increased capital levels for the purpose of capital distributions and other payments.  Failure to meet the full amount of the buffer will result in restrictions on the Company’s ability to make capital distributions, including dividend payments and stock repurchases, and to pay discretionary bonuses to executive officers.

Quantitative measures established by regulations to ensure capital adequacy require the Company and TBK Bank to maintain minimum amounts and ratios (as set forth in the table below) of total, Tier 1, and common equity Tier 1 capital to risk weighted assets, and of Tier 1 capital to average assets. Management believes, as of March 31, 2017, the Company and TBK Bank meet all capital adequacy requirements to which they are subject, including the capital conservation buffer requirement.

As of March 31, 2017, TBK Bank’s capital ratios exceeded those levels necessary to be categorized as “well capitalized” under the regulatory framework for prompt corrective action.  To be categorized as “well capitalized”, TBK Bank must maintain minimum total risk based, common equity Tier 1 risk based, Tier 1 risk based, and Tier 1 leverage ratios as set forth in the table below.  There are no conditions or events since March 31, 2017 that management believes would have changed TBK Bank’s category.

 

61


 

The actual capital amounts and ratios for the Company and TBK Bank are presented in the following table as of March 31, 2017. The capital adequacy amounts and ratios below do not include the capital conservation buffer in effect at March 31, 2017. 

 

  

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

 

Minimum for Capital

 

 

Prompt Corrective

 

(Dollars in thousands)

 

Actual

 

 

Adequacy Purposes

 

 

Action Provisions

 

As of March 31, 2017

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Total capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

359,884

 

 

 

14.9%

 

 

$

193,675

 

 

 

8.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

297,150

 

 

 

12.9%

 

 

$

183,631

 

 

 

8.0%

 

 

$

229,539

 

 

 

10.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

291,704

 

 

 

12.0%

 

 

$

145,256

 

 

 

6.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

12.1%

 

 

$

137,723

 

 

 

6.0%

 

 

$

183,631

 

 

 

8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital (to risk weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

249,962

 

 

 

10.3%

 

 

$

108,942

 

 

 

4.5%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

12.1%

 

 

$

103,292

 

 

 

4.5%

 

 

$

149,200

 

 

 

6.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Triumph Bancorp, Inc.

 

$

291,704

 

 

 

11.3%

 

 

$

103,114

 

 

 

4.0%

 

 

N/A

 

 

N/A

 

TBK Bank, SSB

 

$

277,801

 

 

 

11.0%

 

 

$

101,278

 

 

 

4.0%

 

 

$

126,598

 

 

 

5.0%

 

Contractual Obligations

The following table summarizes our contractual obligations and other commitments to make future payments as of March 31, 2017.  The amount of the obligations presented in the table reflects principal amounts only and exclude the amount of interest we are obligated to pay. Also excluded from the table are a number of obligations to be settled in cash. These excluded items are reflected in our consolidated balance sheet and include deposits with no stated maturity, trade payables, and accrued interest payable.

 

 

Payments Due by Period - March 31, 2017

 

(Dollars in thousands)

 

Total

 

 

One Year or

Less

 

 

After One

but within

Three Years

 

 

After Three

but within

Five Years

 

 

After Five

Years

 

Customer repurchase agreements

 

$

10,468

 

 

$

10,468

 

 

$

 

 

$

 

 

$

 

Federal Home Loan Bank advances

 

 

200,000

 

 

 

155,000

 

 

 

45,000

 

 

 

 

 

 

 

Subordinated notes

 

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

50,000

 

Junior subordinated debentures

 

 

44,845

 

 

 

 

 

 

 

 

 

 

 

 

44,845

 

Operating lease agreements

 

 

7,210

 

 

 

2,020

 

 

 

3,194

 

 

 

1,805

 

 

 

191

 

Time deposits with stated maturity dates

 

 

936,134

 

 

 

678,352

 

 

 

221,684

 

 

 

35,847

 

 

 

251

 

Total contractual obligations

 

$

1,248,657

 

 

$

845,840

 

 

$

269,878

 

 

$

37,652

 

 

$

95,287

 

 

Off-Balance Sheet Arrangements

In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit and standby and commercial letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

 

62


 

The following table details our commitments associated with outstanding standby and commercial letters of credit and commitments to extend credit. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the amounts shown do not necessarily reflect actual future cash funding requirements.

 

 

March 31,

 

 

December 31,

 

(Dollars in thousands)

 

2017

 

 

2016

 

Commitments to make loans

 

$

38,910

 

 

$

14,925

 

Unused lines of credit

 

 

248,229

 

 

 

255,086

 

Standby letters of credit

 

 

7,499

 

 

 

7,253

 

Total other commitments

 

$

294,638

 

 

$

277,264

 

 

Critical Accounting Policies and Estimates

Our accounting policies are fundamental to understanding our management’s discussion and analysis of our results of operations and financial condition. We have identified certain significant accounting policies which involve a higher degree of judgment and complexity in making certain estimates and assumptions that affect amounts reported in our consolidated financial statements. The significant accounting policies which we believe to be the most critical in preparing our consolidated financial statements relate to originated loans, purchased loans, factored receivables, ALLL, goodwill and intangibles, and fair values of financial instruments. Since December 31, 2016, there have been no changes in critical accounting policies as further described under “Critical Accounting Policies and Estimates” and in Note 1 to the Consolidated Financial Statements in our 2016 Form 10-K.

Recently Issued Accounting Pronouncements

See Note 1 – Summary of Significant Accounting Policies in the accompanying condensed notes to consolidated financial statements included elsewhere in this report for details of recently issued accounting pronouncements and their expected impact on our consolidated financial statements.

Forward-Looking Statements

This document contains forward-looking statements pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable of a future or forward-looking nature. These forward-looking statements are not historical facts and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.

There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but are not limited to, the following:

 

our limited operating history as an integrated company and our recent acquisitions;

 

business and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market area;

 

our ability to mitigate our risk exposures;

 

our ability to maintain our historical earnings trends;

 

risks related to the integration of acquired businesses and any future acquisitions;

 

changes in management personnel;

 

interest rate risk;

 

concentration of our factoring services in the transportation industry;

 

credit risk associated with our loan portfolio;

 

lack of seasoning in our loan portfolio;

 

63


 

 

deteriorating asset quality and higher loan charge-offs;

 

time and effort necessary to resolve nonperforming assets;

 

inaccuracy of the assumptions and estimates we make in establishing reserves for probable loan losses and other estimates;

 

lack of liquidity;

 

fluctuations in the fair value and liquidity of the securities we hold for sale;

 

impairment of investment securities, goodwill, other intangible assets or deferred tax assets;

 

our risk management strategies;

 

environmental liability associated with our lending activities;

 

increased competition in the bank and non-bank financial services industries, nationally, regionally or locally, which may adversely affect pricing and terms;

 

the accuracy of our financial statements and related disclosures;

 

material weaknesses in our internal control over financial reporting;

 

system failures or failures to prevent breaches of our network security;

 

the institution and outcome of litigation and other legal proceedings against us or to which we become subject;

 

changes in carry-forwards of net operating losses;

 

changes in federal tax law or policy;

 

the impact of recent and future legislative and regulatory changes, including changes in banking, securities and tax laws and regulations, such as the Dodd-Frank Act and their application by our regulators;

 

governmental monetary and fiscal policies;

 

changes in the scope and cost of FDIC, insurance and other coverages;

 

failure to receive regulatory approval for future acquisitions; and

 

increases in our capital requirements

The foregoing factors should not be construed as exhaustive. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time and it is not possible for us to predict which will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

 

 

ITEM 3

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

Asset/Liability Management and Interest Rate Risk

The principal objective of our asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing net income and preserving adequate levels of liquidity and capital. The Board of Directors of our subsidiary bank has oversight of our asset and liability management function, which is managed by our Chief Financial Officer. Our Chief Financial Officer meets with our senior executive management team regularly to review, among other things, the sensitivity of our assets and liabilities to market interest rate changes, local and national market conditions and market interest rates. That group also reviews our liquidity, capital, deposit mix, loan mix and investment positions.

 

64


 

As a financial institution, our primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on most of our assets and liabilities, and the fair value of all interest earning assets and interest bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair values.

We manage our exposure to interest rates primarily by structuring our balance sheet in the ordinary course of business. We do not typically enter into derivative contracts for the purpose of managing interest rate risk, but we may elect to do so in the future. Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets.

We use an interest rate risk simulation model to test the interest rate sensitivity of net interest income and the balance sheet. Instantaneous parallel rate shift scenarios are modeled and utilized to evaluate risk and establish exposure limits for acceptable changes in projected net interest margin. These scenarios, known as rate shocks, simulate an instantaneous change in interest rates and use various assumptions, including, but not limited to, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment and replacement of asset and liability cash flows. We also analyze the economic value of equity as a secondary measure of interest rate risk. This is a complementary measure to net interest income where the calculated value is the result of the fair value of assets less the fair value of liabilities. The economic value of equity is a longer term view of interest rate risk because it measures the present value of all future cash flows. The impact of changes in interest rates on this calculation is analyzed for the risk to our future earnings and is used in conjunction with the analyses on net interest income.

The following table summarizes simulated change in net interest income assuming a static balance sheet versus unchanged rates as of March 31, 2017 and December 31, 2016:

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Following 12 Months

 

 

Months

13-24

 

 

Following 12 Months

 

 

Months

13-24

 

+400 basis points

 

 

10.9

%

 

 

11.0

%

 

 

5.0

%

 

 

1.0

%

+300 basis points

 

 

8.1

%

 

 

8.5

%

 

 

3.6

%

 

 

0.8

%

+200 basis points

 

 

5.2

%

 

 

5.6

%

 

 

2.1

%

 

 

0.2

%

+100 basis points

 

 

2.6

%

 

 

3.1

%

 

 

0.8

%

 

 

(0.2

%)

Flat rates

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

-100 basis points

 

 

(4.0

%)

 

 

(6.6

%)

 

 

(2.8

%)

 

 

(3.6

%)

 

The following table presents the change in our economic value of equity as of March 31, 2017 and December 31, 2016, assuming immediate parallel shifts in interest rates:

 

  

 

Economic Value of Equity at Risk (%)

 

 

 

March 31, 2017

 

 

December 31, 2016

 

+400 basis points

 

 

1.5

%

 

 

(2.0

%)

+300 basis points

 

 

(0.4

%)

 

 

(3.2

%)

+200 basis points

 

 

(2.2

%)

 

 

(4.3

%)

+100 basis points

 

 

(2.9

%)

 

 

(4.1

%)

Flat rates

 

 

0.0

%

 

 

0.0

%

-100 basis points

 

 

(11.6

%)

 

 

(12.2

%)

 

Many assumptions are used to calculate the impact of interest rate fluctuations. Actual results may be significantly different than our projections due to several factors, including the timing and frequency of rate changes, market conditions and the shape of the yield curve. The computations of interest rate risk shown above do not include actions that our management may undertake to manage the risks in response to anticipated changes in interest rates, and actual results may also differ due to any actions taken in response to the changing rates.

As part of our asset/liability management strategy, our management has emphasized the origination of shorter duration loans as well as variable rate loans to limit the negative exposure to a rate increase. We also desire to acquire deposit transaction accounts, particularly noninterest or low interest bearing non-maturity deposit accounts, whose cost is less sensitive to changes in interest rates. We intend to focus our strategy on utilizing our deposit base and operating platform to increase these deposit transaction accounts.

 

 

 

65


 

ITEM 4

CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

As of the end of the period covered by this Quarterly Report on Form 10-Q, the Company carried out an evaluation, under the supervision and with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management was required to apply judgment in evaluating its controls and procedures. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective as of the end of the period covered by this report.

Changes in Internal Control Over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2017, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 

 

PART II – OTHER INFORMATION

 

 

Item 1. Legal Proceedings

From time to time we are a party to various litigation matters incidental to the conduct of our business. We are not presently party to any legal proceedings the resolution of which we believe would have a material adverse effect on our business, prospects, financial condition, liquidity, results of operation, cash flows or capital levels.

 

Item 1A. Risk Factors

On March 31, 2017, the Company sold its 100% membership interest in its asset management subsidiary, Triumph Capital Advisors, LLC.  As a result, a review of the risk factors related to our asset management business disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 should consider the fact that the Company does not anticipate engaging in this line of business going forward. There have been no other material changes in the Company’s risk factors from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

 

Item 3. Defaults Upon Senior Securities

Not applicable.

 

Item 4. Mine Safety Disclosures

Not applicable.

 

Item 5. Other Information

None.

 

 

66


 

Item 6. Exhibits

Exhibits (Exhibits marked with a “†” denote management contracts or compensatory plans or arrangements) 

3.1

 

Second Amended and Restated Certificate of Formation of the Registrant, effective November 7, 2014, incorporated by reference to Exhibit 3.1 to Form 8-K filed with the SEC on November 13, 2014.

3.2

 

Second Amended and Restated Bylaws of the Registrant, effective November 7, 2014, incorporated by reference to Exhibit 3.2 to Form 8-K filed with the SEC on November 13, 2014.

31.1

 

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

 

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

 

XBRL Instance Document

 

 

67


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

TRIUMPH BANCORP, INC.

 

 

 

(Registrant)

 

 

 

 

Date:

April 26, 2017

 

 /s/ Aaron P. Graft

 

 

 

Aaron P. Graft

 

 

 

President and Chief Executive Officer

 

 

 

 

Date:

April 26, 2017

 

 /s/ R. Bryce Fowler

 

 

 

R. Bryce Fowler

 

 

 

Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68