Document
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________

FORM 10-Q
_________
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the period ended June 30, 2016
¨
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: 001-35913
_________
TRISTATE CAPITAL HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
_________
Pennsylvania
 
20-4929029
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification No.)
One Oxford Centre
301 Grant Street, Suite 2700
Pittsburgh, Pennsylvania 15219
(Address of principal executive offices)
(Zip Code)
(412) 304-0304
(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 for 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.    ý 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) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    ý 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
ý
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
Smaller reporting company
¨

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

As of July 15, 2016, there were 28,215,282 shares of the registrant’s common stock, no par value, outstanding.



Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


2

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands)
June 30,
2016
December 31,
2015
 
 
 
ASSETS
 
 
 
 
 
Cash
$
57

$
294

Interest-earning deposits with other institutions
109,201

91,097

Federal funds sold
5,039

5,285

Cash and cash equivalents
114,297

96,676

Investment securities available-for-sale, at fair value (cost: $185,160 and $170,337, respectively)
183,811

168,319

Investment securities held-to-maturity, at cost (fair value: $45,931 and $48,099, respectively)
44,774

47,290

Federal Home Loan Bank stock
13,632

9,802

Total investment securities
242,217

225,411

Loans held-for-investment
2,997,309

2,841,284

Allowance for loan losses
(17,215
)
(17,974
)
Loans held-for-investment, net
2,980,094

2,823,310

Accrued interest receivable
7,774

7,056

Investment management fees receivable
7,674

6,191

Goodwill and other intangibles, net
68,134

50,816

Office properties and equipment, net
3,563

3,839

Bank owned life insurance
60,905

60,019

Deferred tax asset, net
11,499

12,186

Prepaid expenses and other assets
32,434

16,667

Total assets
$
3,528,591

$
3,302,171

 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
Liabilities:
 
 
Deposits
$
2,888,192

$
2,689,844

Borrowings, net
259,409

254,308

Accrued interest payable on deposits and borrowings
1,927

1,762

Other accrued expenses and other liabilities
41,369

30,280

Total liabilities
3,190,897

2,976,194

 
 
 
Shareholders’ Equity:
 
 
Preferred stock, no par value; Shares authorized - 150,000; Shares issued - none


Common stock, no par value; Shares authorized - 45,000,000;
Shares issued -
29,469,004 and 29,056,195, respectively;
Shares outstanding -
28,211,282 and 28,056,195, respectively
281,708

281,412

Additional paid-in capital
12,424

10,809

Retained earnings
57,719

45,103

Accumulated other comprehensive income (loss), net
(1,076
)
(1,443
)
Treasury stock (1,257,722 and 1,000,000 shares, respectively)
(13,081
)
(9,904
)
Total shareholders’ equity
337,694

325,977

Total liabilities and shareholders’ equity
$
3,528,591

$
3,302,171


See accompanying notes to unaudited condensed consolidated financial statements.


3

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands, except per share data)
2016
2015
 
2016
2015
 
 
 
 
 
 
Interest income:
 
 
 
 
 
Loans
$
22,343

$
19,541

 
$
44,320

$
38,641

Investments
1,312

851

 
2,557

1,850

Interest-earning deposits
140

89

 
278

192

Total interest income
23,795

20,481

 
47,155

40,683

 
 
 
 
 
 
Interest expense:
 
 
 
 
 
Deposits
4,603

3,176

 
8,741

6,068

Borrowings
973

632

 
1,818

1,279

Total interest expense
5,576

3,808

 
10,559

7,347

Net interest income
18,219

16,673

 
36,596

33,336

Provision for loan losses
80

185

 
202

1,110

Net interest income after provision for loan losses
18,139

16,488

 
36,394

32,226

Non-interest income:
 
 
 
 
 
Investment management fees
9,462

7,514

 
16,481

15,169

Service charges
123

176

 
259

339

Net gain on the sale and call of investment securities
62


 
63

17

Swap fees
1,205

697

 
2,445

1,014

Commitment and other fees
507

493

 
1,009

1,000

Other income
88

696

 
105

888

Total non-interest income
11,447

9,576

 
20,362

18,427

Non-interest expense:
 
 
 
 
 
Compensation and employee benefits
12,807

11,604

 
24,740

23,018

Premises and occupancy costs
1,169

1,144

 
2,298

2,266

Professional fees
989

885

 
1,790

1,761

FDIC insurance expense
568

545

 
1,090

1,013

General insurance expense
265

313

 
510

607

State capital shares tax
328

309

 
657

582

Travel and entertainment expense
845

636

 
1,422

1,162

Data processing expense
285

268

 
577

530

Intangible amortization expense
438

390

 
828

779

Other operating expenses
1,763

1,488

 
3,551

2,966

Total non-interest expense
19,457

17,582

 
37,463

34,684

Income before tax
10,129

8,482

 
19,293

15,969

Income tax expense
3,356

2,754

 
6,677

5,185

Net income
$
6,773

$
5,728

 
$
12,616

$
10,784

 
 
 
 
 
 
Earnings per common share:
 
 
 
 
 
Basic
$
0.25

$
0.21

 
$
0.46

$
0.39

Diluted
$
0.24

$
0.20

 
$
0.45

$
0.38


See accompanying notes to unaudited condensed consolidated financial statements.


4

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
 
 
 
 
 
 
Net income
$
6,773

$
5,728

 
$
12,616

$
10,784

 
 
 
 
 
 
Other comprehensive income:
 
 
 
 
 
 
 
 
 
 
 
Unrealized holding gains on investment securities net of tax expense of $622, $72, $295 and $243
1,114

130

 
464

423

 
 
 
 
 
 
Reclassification adjustment for gains included in net income on investment securities, net of tax expense of $22, $0, $22 and $6
(40
)

 
(41
)
(11
)
 
 
 
 
 
 
Unrealized holding losses on derivatives net of tax benefit of $(31), $0, $(31) and $0
(56
)

 
(56
)

 
 
 
 
 
 
Other comprehensive income
1,018

130

 
367

412

 
 
 
 
 
 
Total comprehensive income
$
7,791

$
5,858

 
$
12,983

$
11,196


See accompanying notes to unaudited condensed consolidated financial statements.


5

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Dollars in thousands)
Common
Stock
Additional
Paid-in-Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss), net
Treasury Stock
Total Shareholders' Equity
Balance, December 31, 2014
$
280,895

$
9,253

$
22,615

$
(627
)
$
(6,746
)
$
305,390

Net income


10,784



10,784

Other comprehensive income (loss)



412


412

Exercise of stock options
71

(21
)



50

Purchase of treasury stock




(3,158
)
(3,158
)
Stock-based compensation

920




920

Balance, June 30, 2015
$
280,966

$
10,152

$
33,399

$
(215
)
$
(9,904
)
$
314,398

 
 
 
 
 
 
 
Balance, December 31, 2015
$
281,412

$
10,809

$
45,103

$
(1,443
)
$
(9,904
)
$
325,977

Net income


12,616



12,616

Other comprehensive income (loss)



367


367

Exercise of stock options
296

(82
)



214

Purchase of treasury stock




(3,177
)
(3,177
)
Stock-based compensation

1,697




1,697

Balance, June 30, 2016
$
281,708

$
12,424

$
57,719

$
(1,076
)
$
(13,081
)
$
337,694


See accompanying notes to unaudited condensed consolidated financial statements.


6

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
Cash Flows from Operating Activities:
 
 
Net income
$
12,616

$
10,784

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
Depreciation and intangible amortization expense
1,461

1,459

Amortization of deferred financing costs
101

101

Provision for loan losses
202

1,110

Stock-based compensation expense
1,697

920

Net gain on the sale of investment securities available-for-sale
(17
)
(17
)
Net gain on the call of investment securities held-to-maturity
(46
)

Net amortization of premiums and discounts
458

358

(Increase) decrease in investment management fees receivable
(571
)
288

Increase in accrued interest receivable
(718
)
(213
)
Increase (decrease) in accrued interest payable
165

(44
)
Bank owned life insurance income
(886
)
(810
)
Decrease in income taxes payable
(353
)

(Increase) decrease in prepaid income taxes
(3,045
)
219

Increase (decrease) in accounts payable and other accrued expenses
(6,961
)
1,668

Payment of contingent consideration impacting operations

(1,771
)
Other, net
1,056

(1,649
)
Net cash provided by operating activities
5,159

12,403

Cash Flows from Investing Activities:
 
 
Purchase of investment securities available-for-sale
(22,354
)
(27,612
)
Purchase of investment securities held-to-maturity

(11,963
)
Proceeds from the sale of investment securities available-for-sale
3,040

9,734

Principal repayments and maturities of investment securities available-for-sale
4,140

13,105

Principal repayments and maturities of investment securities held-to-maturity
2,500

6,540

Purchase of bank owned life insurance

(5,000
)
Net redemption (purchase) of Federal Home Loan Bank stock
(3,830
)
1,328

Net increase in loans
(158,182
)
(158,535
)
Proceeds from loan sales
1,196

184

Additions to office properties and equipment
(338
)
(828
)
Acquisition, net of acquired cash
(14,095
)

Net cash used in investing activities
(187,923
)
(173,047
)
Cash Flows from Financing Activities:
 
 
Net increase in deposit accounts
198,348

213,742

Net increase in Federal Home Loan Bank advances
5,000


Net decrease in Federal Home Loan Bank advances

(40,000
)
Net proceeds from exercise of stock options
214

50

Payment of contingent consideration

(15,465
)
Purchase of treasury stock
(3,177
)
(3,158
)
Net cash provided by financing activities
200,385

155,169

Net change in cash and cash equivalents during the period
17,621

(5,475
)
Cash and cash equivalents at beginning of the period
96,676

105,710

Cash and cash equivalents at end of the period
$
114,297

$
100,235

 
 
 

7

Table of Contents

 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
Supplemental Disclosure of Cash Flow Information:
 
 
Cash paid during the period for:
 
 
Interest
$
10,293

$
7,291

Income taxes
$
8,841

$
4,659

Acquisition of non-cash assets and liabilities:
 
 
Assets acquired
$
1,038

$

Liabilities assumed
$
1,402

$

Other non-cash activity:
 
 
Loan foreclosures and repossessions
$

$
396

Unsettled purchase of investment securities available-for-sale
$

$
2,993

Contingent consideration
$
3,687

$

Transfer of loans held-for-investment to held-for-sale
$

$
4,084


See accompanying notes to unaudited condensed consolidated financial statements.

8

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
 
 
 
 
[1] SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATION
TriState Capital Holdings, Inc. (“we”, “us”, “our” or the “Company”) is a registered bank holding company pursuant to the Bank Holding Company Act of 1956, as amended. The Company has three wholly-owned subsidiaries: TriState Capital Bank (the “Bank”), a Pennsylvania-chartered state bank; Chartwell Investment Partners, LLC (“Chartwell”), a registered investment advisor; and Chartwell TSC Securities Corp. (“CTSC Securities”), which is applying to be registered as a broker/dealer with the Securities and Exchange Commission (“SEC”) and Financial Industry Regulatory Authority (“FINRA”).

The Bank was established to serve the commercial banking and private banking needs of middle-market businesses and high-net-worth individuals. Chartwell provides investment management services to institutional, sub-advisory, and separately managed account clients and had assets under management of $10.59 billion as of June 30, 2016. CTSC Securities has a primary business of facilitating distribution and marketing efforts for the proprietary investment products provided by Chartwell, including shares of mutual funds advised and/or administered by Chartwell and private funds advised and/or administered by Chartwell.

Regulatory approval was received and the Bank commenced operations on January 22, 2007. The Company and the Bank are subject to regulatory examination by the Federal Deposit Insurance Corporation (“FDIC”), the Pennsylvania Department of Banking and Securities, and the Federal Reserve. Chartwell is a registered investment advisor regulated by the SEC. Chartwell was established through the acquisition of substantially all the assets of Chartwell Investment Partners, LP that was effective March 5, 2014. CTSC Securities was capitalized in May 2014, and once registered, will be a broker/dealer regulated by the SEC and FINRA.

The Bank conducts business through its main office located in Pittsburgh, Pennsylvania, as well as its four additional representative offices in Cleveland, Ohio; Philadelphia, Pennsylvania; Edison, New Jersey; and New York, New York. Chartwell conducts business through its office located in Berwyn, Pennsylvania and CTSC Securities will conduct business through its office located in Pittsburgh, Pennsylvania.

USE OF ESTIMATES
The preparation of financial statements in conformity with generally accepted accounting principles (“GAAP”) in the United States of America requires management to make estimates and assumptions that affect the reported amounts of certain assets and liabilities, disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amounts of related revenue and expense during the reporting period. Although our current estimates contemplate current conditions and how we expect them to change in the future, it is reasonably possible that actual conditions could be worse than those anticipated in the estimates, which could materially affect the financial results of our operations and financial condition.

The material estimates that are particularly susceptible to significant changes relate to the determination of the allowance for loan losses, valuation of goodwill and other intangible assets and its evaluation for impairment, and deferred income taxes and its related recoverability, which are discussed later in this section.

CONSOLIDATION
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, the Bank, Chartwell and CTSC Securities, after elimination of inter-company accounts and transactions. The accounts of the Bank, in turn, include its wholly-owned subsidiary, Meadowood Asset Management, LLC, after elimination of inter-company accounts and transactions. The unaudited consolidated financial statements of the Company presented herein have been prepared pursuant to rules of the Securities and Exchange Commission for quarterly reports on form 10-Q and do not include all of the information and note disclosures required by GAAP for a full year presentation. In the opinion of management, all adjustments (consisting of normal recurring adjustments) and disclosures, considered necessary for the fair presentation of the accompanying consolidated financial statements, have been included. Interim results are not necessarily reflective of the results of the entire year. The accompanying consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2015, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 16, 2016.

CASH AND CASH EQUIVALENTS
For purposes of reporting cash flows, the Company has defined cash and cash equivalents as cash, interest-earning deposits with other institutions, federal funds sold, and short-term investments that have an original maturity of 90 days or less.


9

Table of Contents

INVESTMENT SECURITIES
The Company’s investments are classified as either: (1) held-to-maturity – debt securities that the Company intends to hold until maturity and are reported at amortized cost; (2) trading securities – debt and certain equity securities bought and held principally for the purpose of selling them in the near term and reported at fair value, with unrealized gains and losses included in earnings; or (3) available-for-sale – debt and certain equity securities not classified as either held-to-maturity or trading securities and reported at fair value, with unrealized gains and losses reported as a component of accumulated other comprehensive income (loss).

The cost of securities sold is determined on a specific identification basis. Amortization of premiums and accretion of discounts are recorded as interest income from investments over the life of the security utilizing the level yield method. We evaluate impaired investment securities quarterly to determine if impairments are temporary or other-than-temporary. For impaired debt and equity securities, management first determines whether it intends to sell or if it is more-likely than not that it will be required to sell the impaired securities. This determination considers current and forecasted liquidity requirements, regulatory and capital requirements and securities portfolio management. If the Company intends to sell a security with a fair value below amortized cost or if it is more-likely than not that it will be required to sell such a security before recovery, an other-than-temporary impairment (“OTTI”) charge is recorded through current period earnings for the full decline in fair value below amortized cost. For debt and equity securities that the Company does not intend to sell or it is more likely than not that it will not be required to sell before recovery, an OTTI charge is recorded through current period earnings for the amount of the valuation decline below amortized cost that is attributable to credit losses. The remaining difference between the security’s fair value and amortized cost (that is, the decline in fair value not attributable to credit losses) is recognized in other comprehensive income (loss), in the consolidated statements of comprehensive income and the shareholders’ equity section of the consolidated statements of financial condition, on an after-tax basis.

FEDERAL HOME LOAN BANK STOCK
The Company is a member of the Federal Home Loan Bank of Pittsburgh (“FHLB”). Member institutions are required to invest in FHLB stock. The stock is carried at cost, which approximates its liquidation value, and it is evaluated for impairment based on the ultimate recoverability of the par value. The following matters are considered by management when evaluating the FHLB stock for impairment: the ability of the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB; the impact of legislative and regulatory changes on the institution and its customer base; and the Company’s intent and ability to hold its FHLB stock for the foreseeable future. Management believes the Company’s holdings in the FHLB stock are recoverable at par value, as of June 30, 2016 and December 31, 2015. Cash and stock dividends are reported as interest income, in the consolidated statements of income.

LOANS
Loans and leases held-for investment are stated at unpaid principal balances, net of deferred loan fees and costs. Loans held-for-sale are stated at the lower of cost or fair value. Interest income on loans is accrued at the contractual rate on the principal amount outstanding and includes the amortization of deferred loan fees and costs. Deferred loan fees and costs are amortized to interest income over the life of the loan, taking into consideration scheduled payments and prepayments.

The Company considers a loan to be a Troubled Debt Restructuring (“TDR”) when there is a concession made to a financially troubled borrower without adequate consideration provided to the Company. Once a loan is deemed to be a TDR, the Company considers whether the loan should be placed in non-accrual status. In assessing accrual status, the Company considers the likelihood that repayment and performance according to the original contractual terms will be achieved, as well as the borrower’s historical payment performance. A loan is designated and reported as TDR until such loan is either paid-off or sold, unless the restructuring agreement specifies an interest rate equal to or greater than the rate that would be accepted at the time of the restructuring for a new loan with comparable risk and it is fully expected that the remaining principal and interest will be collected according to the restructured agreement.

The recognition of interest income on a loan is discontinued when, in management’s opinion, it is probable the borrower is unable to meet payments as they become due or when the loan becomes 90 days past due, whichever occurs first. All accrued and unpaid interest on such loans is reversed. Such interest ultimately collected is applied to reduce principal if there is doubt about the collectability of principal. If a borrower brings a loan current for which accrued interest has been reversed, then the recognition of interest income on the loan is resumed, once the loan has been current for a period of six consecutive months or greater.

The Company is a party to financial instruments with off-balance sheet risk (commitments to extend credit) in the normal course of business to meet the financing needs of its customers. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the commitment. Commitments generally have fixed expiration dates or other termination clauses (i.e. demand loans) and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the unfunded commitment amount does not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis using the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The amount of collateral obtained, if deemed necessary by the Company upon extension of a commitment, is based on management’s credit evaluation of the borrower.

10

Table of Contents


OTHER REAL ESTATE OWNED
Real estate, other than bank premises, is recorded at the lower of the related loan balance or fair value less estimated selling costs at the time of acquisition. Fair value is determined based on an independent appraisal. Expenses related to holding the property are charged against earnings when incurred. Depreciation is not recorded on the other real estate owned (“OREO”) properties.

ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is established through provisions for loan losses that are charged to operations. Loans are charged against the allowance for loan losses when management believes that the principal is uncollectible. If, at a later time, amounts are recovered with respect to loans previously charged off, the recovered amount is credited to the allowance for loan losses.

The allowance is appropriate, in management’s judgment, to cover probable losses inherent in the loan portfolio as of June 30, 2016 and December 31, 2015. Management’s judgment takes into consideration general economic conditions, diversification and seasoning of the loan portfolio, historic loss experience, identified credit problems, delinquency levels and adequacy of collateral. Although management believes it has used the best information available to it in making such determinations, and that the present allowance for loan losses is adequate, future adjustments to the allowance may be necessary, and net income may be adversely affected if circumstances differ substantially from the assumptions used in determining the level of the allowance. In addition, as an integral part of their periodic examination, certain regulatory agencies review the adequacy of the Bank’s allowance for loan losses and may direct the Bank to make additions to the allowance based on their judgments about information available to them at the time of their examination.

The components of the allowance for loan losses represent estimates based upon Accounting Standards Codification (“ASC”) Topic 450, Contingencies, and ASC Topic 310, Receivables. ASC Topic 450 applies to homogeneous loan pools such as consumer installment, residential mortgages, consumer lines of credit and commercial loans that are not individually evaluated for impairment under ASC Topic 310. ASC Topic 310 is applied to commercial and consumer loans that are individually evaluated for impairment.

Under ASC Topic 310, a loan is impaired, based upon current information and events, in management’s opinion, when it is probable that the loan will not be repaid according to its original contractual terms, including both principal and interest, or if a loan is designated as a TDR. Management performs individual assessments of impaired loans to determine the existence of loss exposure based upon a discounted cash flows method or where a loan is collateral dependent, based upon the fair value of the collateral less estimated selling costs.

In estimating probable loan loss under ASC Topic 450 management considers numerous factors, including historical charge-offs and subsequent recoveries. Management also considers, but is not limited to, qualitative factors that influence our credit quality, such as delinquency and non-performing loan trends, changes in loan underwriting guidelines and credit policies, as well as the results of internal loan reviews. Finally, management considers the impact of changes in current local and regional economic conditions in the markets that we serve. Assessment of relevant economic factors indicates that some of the Company’s primary markets historically tend to lag the national economy, with local economies in our primary market areas also improving or weakening, as the case may be, but at a more measured rate than the national trends.

Management bases the computation of the allowance for loan losses under ASC Topic 450 on two factors: the primary factor and the secondary factor. The primary factor is based on the inherent risk identified by management within each of the Company’s three loan portfolios based on the historical loss experience of each loan portfolio and the loss emergence period. Management has developed a methodology that is applied to each of the three primary loan portfolios, consisting of commercial and industrial, commercial real estate and private banking. As the loan loss history, mix and risk ratings of each loan portfolio change, the primary factor adjusts accordingly. The allowance for loan losses related to the primary factor is based on our estimates as to probable losses for each loan portfolio. The secondary factor is intended to capture risks related to events and circumstances that management believes have an impact on the performance of the loan portfolio. Although this factor is more subjective in nature, the methodology focuses on internal and external trends in pre-specified categories (risk factors) and applies a quantitative percentage that drives the secondary factor. There are nine risk factors and each risk factor is assigned a reserve level based on management’s judgment as to the probable impact of each risk factor on each loan portfolio and is monitored on a quarterly basis. As the trend in any risk factor changes, a corresponding change occurs in the reserve associated with each respective risk factor, such that the secondary factor remains current to changes in each loan portfolio.

The Company also maintains a reserve for losses on unfunded commitments. This reserve is reflected as a component of other liabilities and, in management’s judgment, is sufficient to cover probable losses inherent in the commitments. Management tracks the level and trends in unused commitments and takes into consideration the same factors as those considered for purposes of the allowance for loan losses on outstanding loans.


11

Table of Contents

INVESTMENT MANAGEMENT FEES
The Company recognizes investment management fee revenue when the advisory services are performed. Fees are based on assets under management and are calculated pursuant to individual client contracts. Investment management fees are generally paid on a quarterly basis. In a limited number of cases, the Company may earn a performance fee based on investment performance achieved versus a stated benchmark. Performance fees are included in investment management fee revenue in the consolidated statements of income.

Investment management fees receivable represent amounts due for contractual investment management services provided to the Company’s clients, primarily institutional investors, mutual funds and individual investors. Management performs credit evaluations of its customers’ financial condition when it is deemed to be necessary, and does not require collateral. The Company provides an allowance for uncollectible accounts based on specifically identified receivables. Investment management fees receivable are considered delinquent when payment is not received within contractual terms and are charged off against the allowance for uncollectible accounts when management determines that recovery is unlikely and the Company ceases its collection efforts. There was no bad debt expense recorded for the six months ended June 30, 2016 and 2015, and there was no allowance for uncollectible accounts recorded as of June 30, 2016 and December 31, 2015.

BUSINESS COMBINATIONS
The Company accounts for business combinations using the acquisition method of accounting. Under this method of accounting, the acquired company’s net assets are recorded at fair value as of the date of acquisition, and the results of operations of the acquired company are combined with our results from that date forward. Acquisition costs are expensed when incurred. The difference between the purchase price and the fair value of the net assets acquired (including identified intangibles) is recorded as goodwill. The change in the initial estimate of any contingent earnout amounts is reflected in the consolidated statements of income.

GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Other intangible assets represent purchased assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights. Other intangible assets that have finite lives, such as trade name, certain client relationships and non-compete agreements are amortized over their estimated useful lives and subject to periodic impairment testing. These finite-lived intangible assets are amortized on a straight-line basis over their estimated useful lives, which range from four to twenty-five years. Goodwill and other intangible assets are subject to impairment testing at the reporting unit level, which is conducted at least annually.

OFFICE PROPERTIES AND EQUIPMENT
Office properties and equipment are stated at cost less accumulated depreciation. Depreciation is computed on the straight-line method over the estimated useful lives of the related assets, except for leasehold improvements, which are amortized over the terms of the respective leases or the estimated useful lives of the improvements, whichever is shorter. Estimated useful lives are dependent upon the nature and condition of the asset and range from three to ten years. Repairs and maintenance are charged to expense as incurred, while improvements that extend the useful life are capitalized and depreciated to operating expense over the estimated remaining life of the asset. When the Bank receives an allowance for improvements to be made to one of its leased offices, we record the allowance as a deferred liability and recognize it as a reduction to rent expense over the life of the related lease.

BANK OWNED LIFE INSURANCE
Bank owned life insurance (“BOLI”) policies on certain officers and employees are recorded at net cash surrender value on the consolidated statements of financial condition. Upon termination of the BOLI policy the Company receives the cash surrender value. BOLI benefits are payable to the Company upon death of the insured. Changes in net cash surrender value are recognized as non-interest income in the consolidated statements of income.

DEPOSITS
Deposits are stated at principal outstanding and interest on deposits is accrued and charged to expense daily and is paid or credited in accordance with the terms of the respective accounts.

BORROWINGS
The Company records FHLB advances and subordinated notes payable at their principal amount net of debt issuance costs, per ASU 2015-03. Interest expense is recognized based on the coupon rate of the obligations. Costs associated with the acquisition of subordinated notes payable are amortized to interest expense over the expected term of the borrowing.

EARNINGS PER COMMON SHARE
Basic earnings per common share (“EPS”) is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding for the period, excluding non-vested restricted stock. Diluted EPS reflects the potential dilution of upon the exercise of stock options and vesting of restricted stock awards granted utilizing the treasury stock method.

12

Table of Contents


INCOME TAXES
The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the tax effects of differences between the financial statement and tax basis of assets and liabilities. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities with regard to a change in tax rates is recognized in income in the period that includes the enactment date. Management assesses all available evidence to determine the amount of deferred tax assets that are more-likely-than-not to be realized. The available evidence used in connection with the assessments includes taxable income in prior periods, projected taxable income, potential tax planning strategies and projected reversals of deferred tax items. These assessments involve a degree of subjectivity and may undergo significant change. Changes to the evidence used in the assessments could have a material adverse effect on the Company’s results of operations in the period in which they occur. It is the Company’s policy to recognize interest and penalties, if any, related to unrecognized tax benefits in income tax expense in the consolidated statements of income.

DERIVATIVES AND HEDGING ACTIVITIES
The Company accounts for derivative instruments and hedging activities in accordance with FASB ASC Topic 815, Derivatives and Hedging. All derivatives are evaluated at inception as to whether or not they are hedging or non-hedging activities, and appropriate documentation is maintained to support the final determination. All derivatives are recognized as either assets or liabilities on the consolidated statements of financial condition and measured at fair value. For derivatives designated as fair value hedges, changes in the fair value of the derivative and the hedged item related to the hedged risk are recognized in earnings. Any hedge ineffectiveness would be recognized in the income statement line item pertaining to the hedged item. For derivatives designated as cash flow hedges, changes in fair value of the effective portion of the cash flow hedges are reported in accumulated other comprehensive income. When the cash flows associated with the hedged item are realized, the gain or loss included in accumulated other comprehensive income is recognized in the consolidated statement of income. The Company also has interest derivative positions that are not designated as hedging instruments. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings.

FAIR VALUE MEASUREMENT
Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in a principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date, using assumptions market participants would use when pricing an asset or liability. An orderly transaction assumes exposure to the market for a customary period for marketing activities prior to the measurement date and not a forced liquidation or distressed sale. Fair value measurement and disclosure guidance provides a three-level hierarchy that prioritizes the inputs of valuation techniques used to measure fair value into three broad categories:

Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 – Observable inputs such as quoted prices for similar assets and liabilities in active markets, quoted prices for similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs.

Fair value may be recorded for certain assets and liabilities every reporting period on a recurring basis or under certain circumstances, on a non-recurring basis.

STOCK-BASED COMPENSATION
The Company accounts for its stock-based compensation awards based on estimated fair values, for all share-based awards, including stock options and restricted shares, made to employees and directors.

The Company accounts for stock-based employee compensation in accordance with the fair value recognition provisions of ASC Topic 718, Compensation – Stock Compensation. As a result, compensation cost for all share-based payments is based on the grant-date fair value estimated in accordance with ASC Topic 718. The value of the portion of the award that is ultimately expected to vest is included in stock-based employee compensation cost in the consolidated statements of income and recorded as a component of additional paid-in capital, for equity-based awards. Compensation expense for all awards is recognized on a straight-line basis over the requisite service period for the entire grant.


13

Table of Contents

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Unrealized holding gains (losses) and the non-credit component of losses on the Company’s investment securities available-for-sale are included in accumulated other comprehensive income (loss), net of applicable income taxes. Also included in accumulated other comprehensive income (loss) is the remaining unamortized balance of the unrealized holding gains (non-credit losses), net of applicable income taxes, that existed on the transfer date for investment securities reclassified into the held-to-maturity category from the available-for-sale category.

Unrealized holding gains (losses) on the effective portion of the Company’s derivatives are included in accumulated other comprehensive income (loss), net of applicable income taxes, which will be reclassified to interest expense as interest payments are made on the Company’s debt.

TREASURY STOCK
The repurchase of the Company’s common stock is recorded at cost. At the time of reissuance, the treasury stock account is reduced using the average cost method. Gains and losses on the reissuance of common stock are recorded in additional paid-in capital, to the extent additional paid-in capital from any previous net gains on treasury share transactions exists. Any net deficiency is charged to retained earnings.

RECENT ACCOUNTING DEVELOPMENTS
In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Measurement of Credit Losses on Financial Instruments,” which significantly changes the way entities recognize impairment of many financial assets by requiring immediate recognition of estimated credit losses expected to occur over their remaining life. The changes are effective for public business entities that are SEC filers, for annual and interim periods in fiscal years beginning after December 15, 2019. All entities may early adopt the standard for annual and interim periods in fiscal years beginning after December 15, 2018. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting,” which is intended to improve the accounting for share-based payment transactions as part of the FASB’s simplification initiative. The ASU changes seven aspects of the accounting for share-based payment award transactions, including: (1) accounting for income taxes; (2) classification of excess tax benefits on the statement of cash flows; (3) forfeitures; (4) minimum statutory tax withholding requirements; (5) classification of employee taxes paid on the statement of cash flows when an employer withholds shares for tax-withholding purposes; (6) practical expedient - expected term (nonpublic only); and (7) intrinsic value (nonpublic only). The ASU is effective for fiscal years beginning after December 15, 2016, and interim periods within those years for public business entities. Early adoption is permitted in any interim or annual period provided that the entire ASU is adopted. Even if an entity early adopts the amendments after the first interim period, the adoption date is as of the beginning of the year for the issues adopted by the cumulative-effect and prospective methods. Any adjustments to previously reported interim periods of that fiscal year should be included in the year-to-date results. If those previously reported interim results appear in any future filings, they are reported on the revised basis. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In March 2016, the FASB issued ASU 2016-06, “Contingent Put and Call Options in Debt Instruments,” which clarifies that determining whether the economic characteristics of a put or call are clearly and closely related to its debt host requires only an assessment of the four-step decision sequence outlined in FASB ASC paragraph 815-15-25-24. Additionally, entities are not required to separately assess whether the contingency itself is clearly and closely related. ASU 2016-06 is effective for public business entities for interim and annual periods in fiscal years beginning after December 15, 2016. Early adoption is permitted in any interim period for which the entity’s financial statements have not been issued but would be retroactively applied to the beginning of the year that includes that interim period. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In March 2016, the FASB issued ASU 2016-05, “Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships,” which clarifies that a change in one of the parties to a derivative contract (through novation) that is part of a hedge accounting relationship does not, by itself, require dedesignation of that relationship, as long as all other hedge accounting criteria continue to be met. This ASU is effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2016. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In February 2016, the FASB issued ASU 2016-02, “Leases,” which, among other things, requires lessees to recognize most leases on-balance sheet. This will increase their reported assets and liabilities - in some cases very significantly. Lessor accounting remains substantially similar to current U.S. GAAP. ASU 2016-02 supersedes Topic 840, Leases. ASU 2016-02 is effective for public business entities, certain not-for-profit entities, and certain employee benefit plans for annual and interim periods in fiscal years

14

Table of Contents

beginning after December 15, 2018. This ASU mandates a modified retrospective transition method for all entities. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In January 2016, the FASB issued ASU 2016-01, “Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities,” which will significantly change the income statement impact of equity investments, and the recognition of changes in fair value of financial liabilities when the fair value option is elected. The ASU is effective for public business entities for interim and annual periods in fiscal years beginning after December 15, 2017. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In September 2015, the FASB issued ASU 2015-16, “Business Combinations (Topic 805): Simplifying the Accounting for Measurement Period Adjustments.” This ASU eliminated the requirement for an acquirer to retrospectively adjust the financial statements for measurement-period adjustments that occur in periods after a business combination is consummated. The ASU was effective for public business entities for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. The adoption of ASU 2015-16 did not have a material impact on the Company’s consolidated financial statements.

In June 2015, the FASB issued ASU 2015-10, “Technical Correction and Improvements,” which, among other things, corrects the initial codification of FASB Statement No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (as Amended by FASB Statement No. 166, Accounting for Transfers of Financial Assets).” The initial codification inadvertently added the word “public” to paragraph 860-10-50-7, which was not in the original guidance. The ASU also clarifies that the requirement relates to “involvement by others”. This amendment in ASU 2015-10 was effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. The adoption of ASU 2015-10 did not have a material impact on the Company’s consolidated financial statements.

In May 2015, the FASB issued ASU 2015-07, “Fair Value Measurement (Topic 820): Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent).” This ASU eliminated the requirement to categorize investments in the fair value hierarchy if their fair value is measured at net asset value (NAV) per share (or its equivalent) using the practical expedient in the FASB’s fair value measurement guidance. Reporting entities were required to adopt the ASU retrospectively. The effective date for public business entities was fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. The adoption of ASU 2015-07 did not have a material impact on the Company’s consolidated financial statements.

In April 2015, the FASB issued ASU 2015-03, “Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.” This ASU requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs were not affected by the amendments in this update. For public business entities, the amendments in this update were effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. An entity should apply the new guidance on a retrospective basis, wherein the balance sheet of each individual period presented was adjusted to reflect the period-specific effects of applying the new guidance. Upon transition, an entity was required to comply with the applicable disclosures for a change in an accounting principle. These disclosures included the nature of and reason for the change in accounting principle, the transition method, a description of the prior-period information that had been retrospectively adjusted, and the effect of the change on the financial statement line items (that is, debt issuance cost asset and the debt liability). The adoption of ASU 2015-03 did not have a material impact on the Company’s consolidated financial statements.

In February 2015, the FASB issued ASU 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis.” This ASU changed the way reporting enterprises evaluate whether (a) they should consolidate limited partnerships and similar entities, (b) fees paid to a decision maker or service provider are variable interests in a variable interest entity (VIE), and (c) variable interests in a VIE held by related parties of the reporting enterprise require the reporting enterprise to consolidate the VIE. It also eliminated the VIE consolidation model based on majority exposure to variability that applied to certain investment companies and similar entities. The new guidance excludes money market funds that are required to comply with Rule 2a-7 of the Investment Company Act of 1940 and similar entities from the U.S. GAAP consolidation requirements. The new consolidation guidance was effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2015. At the effective date, all previous consolidation analyses that the guidance affects was required to be reconsidered. This included the consolidation analyses for all VIEs and for all limited partnerships and similar entities that previously were consolidated by the general partner even though the entities were not VIEs. The adoption of ASU 2015-02 did not have a material impact on the Company’s consolidated financial statements.

In January 2015, the FASB issued ASU 2015-01, “Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.” This ASU eliminated the concept of extraordinary items from U.S. GAAP as part of its simplification initiative. The ASU did not affect disclosure guidance for events or transactions that are unusual in nature or infrequent in their occurrence. The ASU was effective for interim and annual periods

15

Table of Contents

in fiscal years beginning after December 15, 2015. The ASU allowed prospective or retrospective application. The effective date was the same for both public entities and all other entities. The adoption of ASU 2015-01 did not have a material impact on the Company’s consolidated financial statements.

In November 2014, the FASB issued ASU 2014-16, “Derivatives and Hedging (Topic 815),” required an entity to determine the nature of the host contract by considering the economic characteristics and risks of the entire hybrid financial instrument issued in the form of a share, including the embedded derivative feature that is being evaluated for separate accounting from the host contract when evaluating whether the host contract is more akin to debt or equity. In evaluating the stated and implied substantive terms and features, the existence or omission of any single term or feature does not necessarily determine the economic characteristics and risks of the host contract. Although an individual term or feature may weigh more heavily in the evaluation on the basis of facts and circumstances, an entity should use judgment based on an evaluation of all the relevant terms and features. This ASU was effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. The effects of initially adopting the amendments should be applied on a modified retrospective basis to existing hybrid financial instruments issued in the form of a share as of the beginning of the fiscal year for which the amendment is effective. Retrospective application was permitted to all relevant prior periods. The adoption of ASU 2014-16 did not have a material impact on the Company’s consolidated financial statements.

In August 2014, the FASB issued ASU 2014-15, “Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.” This ASU describes how an entity’s management should assess whether there are conditions and events that raise substantial doubt about an entity’s ability to continue as a going concern within one year after the date that the financial statements are issued. Management should consider both quantitative and qualitative factors in making its assessment. If after considering management’s plans, substantial doubt about an entity’s going concern is alleviated, an entity shall disclose information in the footnotes that enables the users of the financial statements to understand the events that raised the going concern and how management’s plan alleviated this concern. If after considering management’s plans, substantial doubt about an entity’s going concern is not alleviated, the entity shall disclose in the footnotes indicating that a substantial doubt about the entity’s going concern exists within one year of the date of the issued financial statements. Additionally, the entity shall disclose the events that led to this going concern and management’s plans to mitigate them. The new standard applies to all entities for the first annual period ending after December 15, 2016, and for annual and interim periods thereafter. Early application is permitted. The adoption of ASU 2014-15 is not expected to have a material impact on the Company’s consolidated financial statements.

In June 2014, the FASB issued ASU 2014-12, “Accounting for Share-Based Payments When the Terms of an Award Provide That a Performing Target Could Be Achieved after the Requisite Service Period.” This ASU requires a reporting entity to treat a performance target that affects vesting and that could be achieved after the requisite service period as a performance condition. A reporting entity should apply FASB ASC Topic 718, Compensation-Stock Compensation, to awards with performance conditions that affect vesting. This update was effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015, for all entities. ASU 2014-12 may be adopted either prospectively for share-based payment awards granted or modified on or after the effective date, or retrospectively, using a modified retrospective approach. The modified retrospective approach would apply to share-based payment awards outstanding as of the beginning of the earliest annual period presented in the financial statements on adoption, and to all new or modified awards thereafter. The adoption of ASU 2014-12 did not have a material impact on the Company’s consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” This ASU implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of this update is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2014-09 establishes a five-step model that entities must follow to recognize revenue and removes inconsistencies and weaknesses in existing guidance. Per ASU 2015-14, this update is effective for annual periods and interim periods within fiscal years beginning after December 15, 2017, for public business entities, certain employee benefit plans, and certain not-for-profit entities applying U.S. GAAP. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

RECLASSIFICATION
Certain items previously reported have been reclassified to conform with the current year’s reporting presentation and are considered immaterial.

[2] BUSINESS COMBINATIONS

On April 29, 2016, TriState Capital Holdings, Inc. through its wholly-owned subsidiary, Chartwell Investment Partners, LLC, completed the acquisition of substantially all of the assets of The Killen Group, Inc. (the "TKG acquisition"), an investment management firm with

16

Table of Contents

approximately $2.02 billion in assets under management. Under the terms of the Asset Purchase Agreement substantially all of the assets of The Killen Group, Inc. (“TKG”) were acquired for a purchase price consisting of $15.0 million paid in cash at closing based on five-times a base EBITDA (earnings before interest, taxes, depreciation and amortization) of $3.0 million plus an earnout. The earnout, while not limited under the terms of the Asset Purchase Agreement, will be calculated based on a multiple of seven-times the incremental growth in TKG's annual run-rate EBITDA over $3.0 million at December 31, 2016. The earnout is estimated to be approximately $3.7 million based on the estimated annual run-rate EBITDA of TKG at December 31, 2016. Any change to the earnout calculation above the estimated $3.7 million recorded at closing, will be recorded in the income statement in the period in which it is deemed probable to occur. The foregoing summary of the Asset Purchase Agreement and the transactions contemplated by it does not purport to be complete and is subject to, and qualified in its entirety by, the full text of the Asset Purchase Agreement, which was included as Exhibit 2.2 to the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 16, 2016, the terms of which Agreement are incorporated herein by reference.

The following table summarizes total consideration paid, assets acquired and liabilities assumed for the TKG acquisition on April 29, 2016:
(Dollars in thousands)
TKG Acquisition
Consideration paid:
 
Cash
$
15,000

Estimated earnout
3,687

Fair value of total consideration
$
18,687

 
 
Fair value of assets acquired:
 
Cash and cash equivalents
$
905

Investment management fees receivable
912

Office properties and equipment
20

Other assets
106

Total assets acquired
1,943

Fair value of liabilities assumed:
 
Other liabilities
1,402

Total liabilities assumed
1,402

Fair value net identifiable assets acquired
541

Intangible assets acquired
13,585

Goodwill
4,561

Total net assets purchased
$
18,687


In connection with the TKG acquisition, total acquisition-related transaction costs incurred by TriState Capital were approximately $601,000 during 2015 and $1,000 during the six months ended June 30, 2016, which were comprised primarily of legal, advisory and other costs.

Since the acquisition, the TKG acquired operations contributed revenues of $1.8 million and earnings of $350,000 included in the consolidated statement of income for the three and six months ended June 30, 2016.


17

Table of Contents

Goodwill is not amortized for book purposes, but is deductible for tax purposes. The following table shows the amount of other intangible assets acquired through the TKG acquisition on April 29, 2016, by class and estimated useful life.
(Dollars in thousands)
Gross Amount
Estimated
Useful Life
(months)
Trade name
$
2,850

300
Client Relationships:
 
 
Sub-advisory client list
330

132
Separate managed accounts client list
715

168
Non-compete agreements
390

48
Total finite-lived intangibles
$
4,285

242
Client Relationships:
 
 
Mutual fund client list
9,300

Indefinite life
Total intangibles assets
$
13,585

 

The following table presents unaudited pro forma financial information which combines the historical consolidated statements of income of the Company and The Killen Group, Inc. to give effect to the acquisition as if it had occurred on January 1, 2015, for the periods indicated.
 
Pro Forma
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
Total revenue
$
60,628

$
59,724

Net income
$
13,359

$
11,163

 
 
 
Earnings per common share:
 
 
Basic
$
0.48

$
0.40

Diluted
$
0.47

$
0.40


Total revenue is defined as net interest income and non-interest income, excluding gains and losses on the sale of investment securities available-for-sale. Pro forma adjustments include intangible amortization expense and income tax expense.


18

Table of Contents

[3] INVESTMENT SECURITIES

Investment securities available-for-sale and held-to-maturity are comprised of the following:
 
June 30, 2016
(Dollars in thousands)
Amortized
Cost
Gross Unrealized
Appreciation
Gross Unrealized
Depreciation
Estimated
Fair Value
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$
62,820

$
652

$
20

$
63,452

Trust preferred securities
17,645


1,341

16,304

Non-agency mortgage-backed securities
5,750


4

5,746

Non-agency collateralized loan obligations
11,591


167

11,424

Agency collateralized mortgage obligations
47,130

54

322

46,862

Agency mortgage-backed securities
26,988

327

19

27,296

Agency debentures
4,739


89

4,650

Equity securities
8,497


420

8,077

Total investment securities available-for-sale
185,160

1,033

2,382

183,811

Investment securities held-to-maturity:
 
 
 
 
Corporate bonds
19,446

507

53

19,900

Municipal bonds
25,328

703


26,031

Total investment securities held-to-maturity
44,774

1,210

53

45,931

Total
$
229,934

$
2,243

$
2,435

$
229,742


 
December 31, 2015
(Dollars in thousands)
Amortized
Cost
Gross Unrealized
Appreciation
Gross Unrealized
Depreciation
Estimated
Fair Value
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$
43,952

$
18

$
237

$
43,733

Trust preferred securities
17,579


978

16,601

Non-agency mortgage-backed securities
5,756


13

5,743

Non-agency collateralized loan obligations
11,843


132

11,711

Agency collateralized mortgage obligations
49,544

92

265

49,371

Agency mortgage-backed securities
28,586

270

187

28,669

Agency debentures
4,719

13


4,732

Equity securities
8,358


599

7,759

Total investment securities available-for-sale
170,337

393

2,411

168,319

Investment securities held-to-maturity:
 
 
 
 
Corporate bonds
19,448

498

84

19,862

Agency debentures
2,453

19


2,472

Municipal bonds
25,389

377

1

25,765

Total investment securities held-to-maturity
47,290

894

85

48,099

Total
$
217,627

$
1,287

$
2,496

$
216,418


The equity securities noted above consist of short-duration, corporate bond mutual funds.

Income on investment securities included $1.0 million in taxable interest income, $118,000 in non-taxable interest income and $167,000 in dividend income for the three months ended June 30, 2016, as compared to taxable interest income of $647,000, non-taxable interest income of $98,000 and dividend income of $106,000 for the three months ended June 30, 2015.

Income on investment securities included $2.0 million in taxable interest income, $232,000 in non-taxable interest income and $337,000 in dividend income for the six months ended June 30, 2016, as compared to taxable interest income of $1.3 million, non-taxable interest income of $188,000 and dividend income of $367,000 for the six months ended June 30, 2015.

19

Table of Contents


As of June 30, 2016, the contractual maturities of the debt securities are:
 
June 30, 2016
 
Available-for-Sale
 
Held-to-Maturity
(Dollars in thousands)
Amortized
Cost
Estimated
Fair Value
 
Amortized
Cost
Estimated
Fair Value
Due in one year or less
$
21,954

$
21,978

 
$

$

Due from one to five years
42,138

42,740

 
13,569

14,119

Due from five to ten years
9,729

9,564

 
29,778

30,303

Due after ten years
102,842

101,452

 
1,427

1,509

Total debt securities
$
176,663

$
175,734

 
$
44,774

$
45,931


Included in the $101.5 million fair value of debt securities available-for-sale with a contractual maturity due after ten years as of June 30, 2016, were $89.3 million, or 88.0%, in floating-rate securities. Included in the $29.8 million amortized cost of debt securities held-to-maturity with a contractual maturity due from five to ten years as of June 30, 2016, were $8.0 million that have call provisions in one to five years that would either mature, if called, or become floating-rate securities after the call date.

Prepayments may shorten the contractual lives of the collateralized mortgage obligations, mortgage-backed securities and collateralized loan obligations.

Proceeds from the sale of investment securities available-for-sale during the three months ended June 30, 2016 and 2015, were $2.4 million and $0, respectively. Gross gains of $19,000 and $0 were realized on these sales and reclassified out of accumulated other comprehensive income (loss) during the three months ended June 30, 2016 and 2015, respectively. There were $3,000 and $0 gross losses realized on these sales during the three months ended June 30, 2016 and 2015, respectively.

Proceeds from the sale of investment securities available-for-sale during the six months ended June 30, 2016 and 2015, were $3.0 million and $9.7 million, respectively. Gross gains of $20,000 and $34,000 were realized on these sales and reclassified out of accumulated other comprehensive income (loss) during the six months ended June 30, 2016 and 2015, respectively. There were $3,000 and $17,000 gross losses realized on these sales during the six months ended June 30, 2016 and 2015, respectively.

During the six months ended June 30, 2016, there was an investment securities held-to-maturity of $2.5 million, which was called and gross gains of $46,000 was realized on this call and reclassified out of accumulated other comprehensive income (loss).

Investment securities available-for-sale of $5.8 million, as of June 30, 2016, were held in safekeeping at the FHLB and were included in the calculation of borrowing capacity.


20

Table of Contents

The following tables show the fair value and gross unrealized losses on temporarily impaired investment securities available-for-sale and held-to-maturity, by investment category and length of time that the individual securities have been in a continuous unrealized loss position as of June 30, 2016 and December 31, 2015, respectively:
 
June 30, 2016
 
Less than 12 Months
 
12 Months or More
 
Total
(Dollars in thousands)
Fair value
Unrealized losses
 
Fair value
Unrealized losses
 
Fair value
Unrealized losses
Investment securities available-for-sale:
 
 
 
 
 
 
 
 
Corporate bonds
$

$

 
$
7,138

$
20

 
$
7,138

$
20

Trust preferred securities
8,041

533

 
8,263

808

 
16,304

1,341

Non-agency mortgage-backed securities
5,746

4

 


 
5,746

4

Non-agency collateralized loan obligations
1,554

44

 
9,870

123

 
11,424

167

Agency collateralized mortgage obligations
29,992

204

 
11,319

118

 
41,311

322

Agency mortgage-backed securities
1,693

19

 


 
1,693

19

Agency debentures
4,650

89

 


 
4,650

89

Equity securities


 
8,077

420

 
8,077

420

Total investment securities available-for-sale
51,676

893

 
44,667

1,489

 
96,343

2,382

Investment securities held-to-maturity:
 
 
 
 
 
 
 
 
Corporate bonds
5,448

53

 


 
5,448

53

Total investment securities held-to-maturity
5,448

53

 


 
5,448

53

Total temporarily impaired securities
$
57,124

$
946

 
$
44,667

$
1,489

 
$
101,791

$
2,435


 
December 31, 2015
 
Less than 12 Months
 
12 Months or More
 
Total
(Dollars in thousands)
Fair value
Unrealized losses
 
Fair value
Unrealized losses
 
Fair value
Unrealized losses
Investment securities available-for-sale:
 
 
 
 
 
 
 
 
Corporate bonds
$
23,582

$
155

 
$
6,460

$
82

 
$
30,042

$
237

Trust preferred securities
8,076

471

 
8,526

507

 
16,602

978

Non-agency mortgage-backed securities


 
5,743

13

 
5,743

13

Non-agency collateralized loan obligations
9,859

132

 


 
9,859

132

Agency collateralized mortgage obligations
25,566

151

 
11,836

114

 
37,402

265

Agency mortgage-backed securities
1,469

15

 
10,811

172

 
12,280

187

Equity securities


 
7,759

599

 
7,759

599

Total investment securities available-for-sale
68,552

924

 
51,135

1,487

 
119,687

2,411

Investment securities held-to-maturity:
 
 
 
 
 
 
 
 
Corporate bonds
9,863

84

 


 
9,863

84

Municipal bonds
571

1

 


 
571

1

Total investment securities held-to-maturity
10,434

85

 


 
10,434

85

Total temporarily impaired securities
$
78,986

$
1,009

 
$
51,135

$
1,487

 
$
130,121

$
2,496


The change in the fair values of our municipal bonds, agency collateralized mortgage obligation and agency mortgage-backed securities are primarily the result of interest rate fluctuations. To assess for impairment on municipal bonds, corporate bonds, single-issuer trust preferred securities, non-agency mortgage-backed securities, non-agency collateralized loan obligations and certain equity securities, management evaluates the underlying issuer’s financial performance and the related credit rating information through a review of publicly available financial statements and other publicly available information. This review did not identify any issues related to the ultimate repayment of principal and interest on these securities. In addition, the Company has the ability and intent to hold the securities in an unrealized loss position until recovery of their amortized cost. Based on this, the Company considers all of the unrealized losses to be temporary impairment losses. Within the available-for-sale portfolio, there were 28 positions, aggregating to $2.4 million in unrealized losses that were temporarily impaired as of June 30, 2016, of which 10 positions were in an unrealized loss position for more than twelve months totaling $1.5 million. As of December 31, 2015, there were 36 positions, aggregating to $2.4 million in unrealized losses that were temporarily impaired, of which 14 positions were in an unrealized loss position for more than twelve months totaling $1.5 million. Within the held-to-maturity portfolio, there were three positions, aggregating to $53,000 in unrealized losses that were temporarily

21

Table of Contents

impaired as of June 30, 2016, of which no positions were in an unrealized loss position for more than twelve months. As of December 31, 2015, there were six positions, aggregating to $85,000 in unrealized losses that were temporarily impaired, of which no positions were in an unrealized loss position for more than twelve months.

There were no investment securities classified as trading securities outstanding as of June 30, 2016 and December 31, 2015, respectively. There was no activity in investment securities classified as trading during the six months ended June 30, 2016 and 2015.

There was $13.6 million and $9.8 million in FHLB stock outstanding as of June 30, 2016 and December 31, 2015, respectively. There were $3.8 million of net purchases in FHLB stock during the six months ended June 30, 2016, and $1.3 million of net redemptions during the six months ended June 30, 2015.

[4] LOANS

We generate loans through our middle-market and private banking channels. These channels provide risk diversification and offer significant growth opportunities. The middle-market banking channel consists of our commercial and industrial (“C&I”) and commercial real estate (“CRE”) loan portfolios that serve middle-market businesses and real estate developers. The private banking channel includes loans secured by cash, marketable securities and other asset-based loans to executives, high-net-worth individuals, trusts and businesses, many of whom we source through referral relationships with independent broker/dealers, wealth managers, family offices, trust companies and other financial intermediaries.

Loans held-for-investment were comprised of the following:
 
June 30, 2016
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Loans held-for-investment, before deferred fees
$
573,952

$
990,740

$
1,432,489

$
2,997,181

Deferred loan (fees) costs
(219
)
(2,709
)
3,056

128

Loans held-for-investment, net of deferred fees
573,733

988,031

1,435,545

2,997,309

Allowance for loan losses
(10,841
)
(4,872
)
(1,502
)
(17,215
)
Loans held-for-investment, net
$
562,892

$
983,159

$
1,434,043

$
2,980,094


 
December 31, 2015
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Loans held-for-investment, before deferred fees
$
634,857

$
864,863

$
1,341,988

$
2,841,708

Deferred loan (fees) costs
(625
)
(2,675
)
2,876

(424
)
Loans held-for-investment, net of deferred fees
634,232

862,188

1,344,864

2,841,284

Allowance for loan losses
(11,064
)
(5,344
)
(1,566
)
(17,974
)
Loans held-for-investment, net
$
623,168

$
856,844

$
1,343,298

$
2,823,310


The Company’s customers have unused loan commitments. Often these commitments are not fully utilized and therefore the total amount does not necessarily represent future cash requirements. The amount of unfunded commitments, including standby letters of credit, as of June 30, 2016 and December 31, 2015, was $1.48 billion and $1.27 billion, respectively. The interest rate for each commitment is based on the prevailing market conditions at the time of funding. The lending commitment maturities as of June 30, 2016, were as follows: $1.16 billion in one year or less; $192.4 million in one to three years; and $134.1 million in greater than three years. The reserve for losses on unfunded commitments was $579,000 and $546,000 as of June 30, 2016 and December 31, 2015, respectively, which includes reserves for probable losses on unfunded loan commitments, including standby letters of credit and also risk participations.

Included in the unfunded commitment totals listed above, were loans in the process of origination totaling approximately $34.0 million and $31.1 million as of June 30, 2016 and December 31, 2015, respectively, which extend over varying periods of time.

The Company issues standby letters of credit in the normal course of business. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of the underlying contract with the third party. The Company would be required to perform under the standby letters of credit when drawn upon by the guaranteed party in the case of non-performance by the Company’s customer. Collateral may be obtained based on management’s credit assessment of the customer. The amount of unfunded commitments related

22

Table of Contents

to standby letters of credit as of June 30, 2016 and December 31, 2015, included in the total listed above, was $83.5 million and $89.9 million, respectively. Should the Company be obligated to perform under the standby letters of credit the Company will seek repayment from the customer for amounts paid. As of June 30, 2016, $44.1 million in standby letters of credit will expire within one year, while the remaining standby letters of credit will expire in periods greater than one year. During the six months ended June 30, 2016, there was one draw on a standby letter of credit totaling $100,000, which was immediately repaid by the borrower. During the six months ended June 30, 2015, there was one draw on a standby letters of credit totaling $100,000, which was immediately repaid by the borrower. Most of these commitments are expected to expire without being drawn upon and the total amount does not necessarily represent future cash requirements. The probable liability for losses on standby letters of credit was included in the reserve for losses on unfunded commitments.

The Company has entered into risk participation agreements with financial institution counterparties for interest rate swaps related to loans in which we are a participant. The risk participation agreements provide credit protection to the financial institution counterparties should the customers fail to perform on their interest rate derivative contracts. The potential liability for outstanding obligations was included in the reserve for losses on unfunded commitments.

[5] ALLOWANCE FOR LOAN LOSSES

Our allowance for loan losses represents our estimate of probable loan losses inherent in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated probable credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off or when the credit history of any of the three loan portfolios improves. Management evaluates the adequacy of the allowance quarterly, and in doing so relies on various factors including, but not limited to, assessment of historical loss experience, delinquency and non-accrual trends, portfolio growth, underlying collateral coverage and current economic conditions. This evaluation is subjective and requires material estimates that may change over time. In addition, management evaluates the overall methodology for the allowance for loan losses on an annual basis. The calculation of the allowance for loan losses takes into consideration the inherent risk identified within each of the Company’s three primary loan portfolios, commercial and industrial, commercial real estate and private banking. In addition, management takes into account the historical loss experience of each loan portfolio, to ensure that the resultant allowance for loan losses is sufficient to cover probable losses inherent in such loan portfolios. Refer to Note 1, Summary of Significant Accounting Policies, for more details on the Company’s allowance for loan losses policy.

The following discusses key characteristics and risks within each primary loan portfolio:

Middle-Market Banking: Commercial and Industrial Loans. This loan portfolio primarily includes loans made to service companies or manufacturers generally for the purpose of production, operating capacity, accounts receivable, inventory or equipment financing, acquisitions and recapitalizations. Cash flow from the borrower’s operations is the primary source of repayment for these loans, except for certain commercial loans that are secured by cash and marketable securities.

The industry of the borrower is an important indicator of risk, but there are also more specific risks depending on the condition of the local/regional economy. Collateral for these types of loans at times does not have sufficient value in a distressed or liquidation scenario to satisfy the outstanding debt. Any C&I loans collateralized by cash and marketable securities are treated the same as private banking loans for purposes of the allowance for loan loss calculation. In addition, shared national credit loans that also involve a private equity sponsor are combined as a homogeneous group and evaluated separately based on the historical loss trend of such loans.

Middle-Market Banking: Commercial Real Estate Loans. This loan portfolio includes loans secured by commercial purpose real estate, including both owner occupied properties and investment properties for various purposes including office, retail, industrial, multifamily and hospitality. Individual project cash flows, global cash flows and liquidity from the developer, or the sale of the property are the primary sources of repayment for these loans. Also included are commercial construction loans to finance the construction or renovation of structures as well as to finance the acquisition and development of raw land for various purposes. The increased level of risk of these loans is generally confined to the construction period. If there are problems, the project may not be completed, and as such, may not provide sufficient cash flow on its own to service the debt or have sufficient value in a liquidation to cover the outstanding principal.

The underlying purpose/collateral of the loans is an important indicator of risk for this loan portfolio. Additional risks exist and are dependent on several factors such as the condition of the local/regional economy, whether or not the project is owner occupied, the type of project, and the experience and resources of the developer.

Private Banking Loans. Our private banking lending activities are conducted on a national basis. This loan portfolio primarily includes loans made to high-net-worth individuals, trusts and businesses that are typically secured by cash and marketable securities. Some loans are secured by residential real estate or other financial assets. The portfolio also has lines of credit and unsecured loans. The primary sources of repayment for these loans are the income and/or assets of the borrower.

23

Table of Contents


The underlying collateral is the most important indicator of risk for this loan portfolio. The overall lower risk profile of this portfolio is driven by loans secured by cash and marketable securities, which was 89.5% and 87.8% of total private banking loans as of June 30, 2016 and December 31, 2015, respectively.

Management further assesses risk within each loan portfolio using key inherent risk differentiators. The components of the allowance for loan losses represent estimates based upon ASC Topic 450, Contingencies, and ASC Topic 310, Receivables. ASC Topic 450 applies to homogeneous loan pools such as consumer installment, residential mortgages and consumer lines of credit, as well as commercial loans that are not individually evaluated for impairment under ASC Topic 310. Impaired loans are individually evaluated for impairment under ASC Topic 310.

On a monthly basis, management monitors various credit quality indicators for both the commercial and consumer loan portfolios, including delinquency, non-performing status, changes in risk ratings, changes in the underlying performance of the borrowers and other relevant factors. On a daily basis, the Company monitors the collateral of margin loans secured by cash and marketable securities within the private banking portfolio, which further reduces the risk profile of that portfolio. Refer to Note 1, Summary of Significant Accounting Policies, for the Company’s policy for determining past due status of loans.

Management continually monitors the loan portfolio through its internal risk rating system. Loan risk ratings are assigned based upon the creditworthiness of the borrower and, for our loans secured by marketable securities, the quality of the collateral. Loan risk ratings are reviewed on an ongoing basis according to internal policies. Loans within the pass rating are believed to have a lower risk of loss than loans risk rated as special mention, substandard and doubtful, which are believed to have an increasing risk of loss.

The Company’s risk ratings are consistent with regulatory guidance and are as follows:

Pass – The loan is currently performing in accordance with its contractual terms.

Special Mention – A special mention loan has potential weaknesses that warrant management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects or in our credit position at some future date. Economic and market conditions, beyond the customer’s control, may in the future necessitate this classification.

Substandard – A substandard loan is not adequately protected by the net worth and/or paying capacity of the obligor or by the collateral pledged, if any. Substandard loans have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. These loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful – A doubtful loan has all the weaknesses inherent in a loan categorized 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.

The following tables present the recorded investment in loans by credit quality indicator:
 
June 30, 2016
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Pass
$
520,589

$
985,119

$
1,434,954

$
2,940,662

Special mention
24,465



24,465

Substandard
28,679

2,912

591

32,182

Loans held-for-investment
$
573,733

$
988,031

$
1,435,545

$
2,997,309


 
December 31, 2015
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Pass
$
585,561

$
858,396

$
1,342,813

$
2,786,770

Special mention
31,863

880


32,743

Substandard
15,835

2,912

2,051

20,798

Doubtful
973



973

Loans held-for-investment
$
634,232

$
862,188

$
1,344,864

$
2,841,284


24

Table of Contents


Changes in the allowance for loan losses were as follows for the three months ended June 30, 2016 and 2015:
 
Three Months Ended June 30, 2016
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Balance, beginning of period
$
11,464

$
5,666

$
1,416

$
18,546

Provision (credit) for loan losses
788

(794
)
86

80

Charge-offs
(1,543
)


(1,543
)
Recoveries
132



132

Balance, end of period
$
10,841

$
4,872

$
1,502

$
17,215


 
Three Months Ended June 30, 2015
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Balance, beginning of period
$
14,191

$
4,973

$
2,041

$
21,205

Provision (credit) for loan losses
426

(224
)
(17
)
185

Charge-offs




Recoveries
4


13

17

Balance, end of period
$
14,621

$
4,749

$
2,037

$
21,407


There was a charge-off of $1.5 million on one C&I loan and $132,000 of recoveries on four C&I loans for the three months ended June 30, 2016. There were no charge-offs and $17,000 of recoveries on two C&I loans and one private banking loan for the three months ended June 30, 2015.

Changes in the allowance for loan losses were as follows for the six months ended June 30, 2016 and 2015:
 
Six Months Ended June 30, 2016
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Balance, beginning of period
$
11,064

$
5,344

$
1,566

$
17,974

Provision (credit) for loan losses
738

(472
)
(64
)
202

Charge-offs
(1,543
)


(1,543
)
Recoveries
582



582

Balance, end of period
$
10,841

$
4,872

$
1,502

$
17,215


 
Six Months Ended June 30, 2015
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Balance, beginning of period
$
13,501

$
4,755

$
2,017

$
20,273

Provision for loan losses
1,109

(6
)
7

1,110

Charge-offs




Recoveries
11


13

24

Balance, end of period
$
14,621

$
4,749

$
2,037

$
21,407


There was a charge-off of $1.5 million on one C&I loan and $582,000 of recoveries on six C&I loans for the six months ended June 30, 2016. There were no charge-offs and $24,000 of recoveries on three C&I loans and one private banking loan for the six months ended June 30, 2015.


25

Table of Contents

The following tables present the age analysis of past due loans segregated by class of loan:
 
June 30, 2016
(Dollars in thousands)
30-59 Days Past Due
60-89 Days Past Due
Loans Past Due 90 Days or More
Total Past Due
Current
Total
Commercial and industrial
$

$

$

$

$
573,733

$
573,733

Commercial real estate


2,912

2,912

985,119

988,031

Private banking


224

224

1,435,321

1,435,545

Loans held-for-investment
$

$

$
3,136

$
3,136

$
2,994,173

$
2,997,309


 
December 31, 2015
(Dollars in thousands)
30-59 Days Past Due
60-89 Days Past Due
Loans Past Due 90 Days or More
Total Past Due
Current
Total
Commercial and industrial
$

$

$
976

$
976

$
633,256

$
634,232

Commercial real estate


2,912

2,912

859,276

862,188

Private banking


1,431

1,431

1,343,433

1,344,864

Loans held-for-investment
$

$

$
5,319

$
5,319

$
2,835,965

$
2,841,284


Non-Performing and Impaired Loans

Management monitors the delinquency status of the loan portfolio on a monthly basis. Loans were considered non-performing when interest and principal were 90 days or more past due or management has determined that it is probable the borrower is unable to meet payments as they become due. The risk of loss is generally highest for non-performing loans.

Management determines loans to be impaired when, based upon current information and events, it is probable that the loan will not be repaid according to the original contractual terms of the loan agreement, including both principal and interest, or if a loan is designated as a TDR. Refer to Note 1, Summary of Significant Accounting Policies, for the Company’s policy on evaluating loans for impairment and interest income.

The following tables present the Company’s investment in loans considered to be impaired and related information on those impaired loans:
 
As of and for the Six Months Ended June 30, 2016
(Dollars in thousands)
Recorded Investment
Unpaid Principal Balance
Related Allowance
Average Recorded Investment
Interest Income Recognized
With a related allowance recorded:
 
 
 
 
 
Commercial and industrial
$
10,397

$
10,703

$
3,650

$
8,262

$

Commercial real estate





Private banking
580

710

580

641


Total with a related allowance recorded
10,977

11,413

4,230

8,903


Without a related allowance recorded:
 
 
 
 
 
Commercial and industrial
5,733

11,202


7,118

13

Commercial real estate
2,912

9,067


2,912


Private banking





Total without a related allowance recorded
8,645

20,269


10,030

13

Total:
 
 
 
 
 
Commercial and industrial
16,130

21,905

3,650

15,380

13

Commercial real estate
2,912

9,067


2,912


Private banking
580

710

580

641


Total
$
19,622

$
31,682

$
4,230

$
18,933

$
13



26

Table of Contents

 
As of and for the Twelve Months Ended December 31, 2015
(Dollars in thousands)
Recorded Investment
Unpaid Principal Balance
Related Allowance
Average Recorded Investment
Interest Income Recognized
With a related allowance recorded:
 
 
 
 
 
Commercial and industrial
$
11,797

$
19,204

$
3,800

$
15,331

$

Commercial real estate





Private banking
745

864

745

824


Total with a related allowance recorded
12,542

20,068

4,545

16,155


Without a related allowance recorded:
 
 
 
 
 
Commercial and industrial
513

1,789


838

29

Commercial real estate
2,912

9,067


3,108


Private banking
1,203

1,448


1,202


Total without a related allowance recorded
4,628

12,304


5,148

29

Total:
 
 
 
 
 
Commercial and industrial
12,310

20,993

3,800

16,169

29

Commercial real estate
2,912

9,067


3,108


Private banking
1,948

2,312

745

2,026


Total
$
17,170

$
32,372

$
4,545

$
21,303

$
29


Impaired loans as of June 30, 2016 and December 31, 2015, were $19.6 million and $17.2 million, respectively. There was no interest income recognized on these loans, while on non-accrual status, for the six months ended June 30, 2016, and the twelve months ended December 31, 2015. As of June 30, 2016 and December 31, 2015, there were no loans 90 days or more past due and still accruing interest income.

Impaired loans were evaluated using a discounted cash flow method or based on the fair value of the collateral less estimated selling costs. Based on those evaluations, as of June 30, 2016, there were specific reserves totaling $4.2 million, which were included in the $17.2 million allowance for loan losses. Also included in impaired loans were two C&I loans and one CRE loan with a combined balance of $8.6 million as of June 30, 2016, with no corresponding specific reserve since these loans had a net realizable value that management believes will be recovered from the borrower.

As of December 31, 2015, there were specific reserves totaling $4.5 million, which were included in the $18.0 million allowance for loan losses. Also included in impaired loans were three C&I loans, one CRE loans and two private banking loans with a combined balance of $4.6 million as of December 31, 2015, with no corresponding specific reserve since these loans had a net realizable value that management believes will be recovered from the borrower.

The following tables present the allowance for loan losses and recorded investment in loans by class:
 
June 30, 2016
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Allowance for loan losses:
 
 
 
 
Individually evaluated for impairment
$
3,650

$

$
580

$
4,230

Collectively evaluated for impairment
7,191

4,872

922

12,985

Total allowance for loan losses
$
10,841

$
4,872

$
1,502

$
17,215

Loans held-for-investment:
 
 
 
 
Individually evaluated for impairment
$
16,130

$
2,912

$
580

$
19,622

Collectively evaluated for impairment
557,603

985,119

1,434,965

2,977,687

Loans held-for-investment
$
573,733

$
988,031

$
1,435,545

$
2,997,309



27

Table of Contents

 
December 31, 2015
(Dollars in thousands)
Commercial
and
Industrial
Commercial
Real Estate
Private
Banking
Total
Allowance for loan losses:
 
 
 
 
Individually evaluated for impairment
$
3,800

$

$
745

$
4,545

Collectively evaluated for impairment
7,264

5,344

821

13,429

Total allowance for loan losses
$
11,064

$
5,344

$
1,566

$
17,974

Loans held-for-investment:
 
 
 
 
Individually evaluated for impairment
$
12,310

$
2,912

$
1,948

$
17,170

Collectively evaluated for impairment
621,922

859,276

1,342,916

2,824,114

Loans held-for-investment
$
634,232

$
862,188

$
1,344,864

$
2,841,284


Troubled Debt Restructuring

The following table provides additional information on the Company’s loans designated as troubled debt restructurings:
(Dollars in thousands)
June 30,
2016
December 31,
2015
Aggregate recorded investment of impaired loans with terms modified through a troubled debt restructuring:
 
 
Performing loans accruing interest
$
474

$
510

Non-accrual loans
8,923

12,894

Total troubled debt restructurings
$
9,397

$
13,404


Of the non-accrual loans as of June 30, 2016, two C&I loans were designated by the Company as TDRs. There was also one C&I loan that was still accruing interest and designated by the Company as a performing TDR as of June 30, 2016. The aggregate recorded investment of these loans was $9.4 million. There were unused commitments of $39,000 as of June 30, 2016, which was related to the performing TDR.

Of the non-accrual loans as of December 31, 2015, five C&I loans and one residential mortgage loan were designated by the Company as TDRs. There was also one C&I loan that was still accruing interest and designated by the Company as a performing TDR as of December 31, 2015. The aggregate recorded investment of these loans was $13.4 million. There were unused commitments of $1.7 million on these loans as of December 31, 2015, of which $39,000 was related to the performing TDR.

The modifications made to restructured loans typically consist of an extension or reduction of the payment terms, or the deferral of principal payments. There were no loans modified as a TDR within twelve months of the corresponding balance sheet date with a payment default during the six months ended June 30, 2016. There were two loans for $5.6 million that were modified as a TDR within twelve months of the corresponding balance sheet date with a payment default during the six months ended June 30, 2015, that were already on non-accrual status and fully secured or adequately reserved as of June 30, 2015.

There were no modifications made to loans designated as TDRs during the three and six months ended June 30, 2016.

The financial effects of modifications made to loans designated as TDRs during three months ended June 30, 2015, were as follows:
 
Three Months Ended June 30, 2015
(Dollars in thousands)
Count
Recorded Investment at the time of Modification
Current Recorded Investment
Allowance for Loan Losses at the time of Modification
Current Allowance for Loan Losses
Commercial and industrial:
 
 
 
 
 
Change in interest terms
1
$
4,064

$
4,021

$
400

$

Total
1
$
4,064

$
4,021

$
400

$



28

Table of Contents

The financial effects of modifications made to loans designated as TDRs during six months ended June 30, 2015, were as follows:
 
Six Months Ended June 30, 2015
(Dollars in thousands)
Count
Recorded Investment at the time of Modification
Current Recorded Investment
Allowance for Loan Losses at the time of Modification
Current Allowance for Loan Losses
Commercial and industrial:
 
 
 
 
 
Change in interest terms
1
$
4,064

$
4,021

$
400

$

Extended term and deferred principal
1
433


433


Deferred principal
2
6,849

4,495

1,500

3,353

Total
4
$
11,346

$
8,516

$
2,333

$
3,353


Other Real Estate Owned

As of June 30, 2016 and December 31, 2015, the balance of the other real estate owned portfolio was $1.7 million and $1.7 million, respectively. There were no residential mortgage loans in the process of foreclosure as of June 30, 2016.

[6] GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill represents the excess of the purchase price over the fair value of net assets acquired. Goodwill of $4.6 million and other intangible assets of $13.6 million were recorded during the six months ended June 30, 2016, related to the TKG acquisition.

The following table presents the change in goodwill for the six months ended June 30, 2016 and 2015:
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
Balance, beginning of period
$
34,163

$
34,163

Additions
4,561


Balance, end of period
$
38,724

$
34,163


The Company determined the amount of identifiable intangible assets based upon an independent valuation. The following table presents the change in intangible assets for the six months ended June 30, 2016 and 2015:
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
Balance, beginning of period
$
16,653

$
18,211

Additions
13,585


Amortization
(828
)
(779
)
Balance, end of period
$
29,410

$
17,432


The following table presents the gross amount of intangible assets and total accumulated amortization by class:
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Gross Amount
Accumulated Amortization
Net Carrying Amount
 
Gross Amount
Accumulated Amortization
Net Carrying Amount
Trade name
$
4,040

$
(158
)
$
3,882

 
$
1,190

$
(109
)
$
1,081

Client Relationships:
 
 
 
 
 
 
 
Sub-advisory client list
11,530

(1,941
)
9,589

 
11,200

(1,521
)
9,679

Separate managed accounts client list
1,810

(264
)
1,546

 
1,095

(201
)
894

Other institutional client list
5,950

(1,262
)
4,688

 
5,950

(992
)
4,958

Non-compete agreements
465

(60
)
405

 
75

(34
)
41

Total finite-lived intangibles
$
23,795

$
(3,685
)
$
20,110

 
$
19,510

$
(2,857
)
$
16,653

Client Relationships:
 
 
 
 
 
 
 
Mutual fund client list (indefinite-lived)
9,300


9,300

 



Total intangibles assets
$
33,095

$
(3,685
)
$
29,410

 
$
19,510

$
(2,857
)
$
16,653


29

Table of Contents


Amortization expense on finite-lived intangible assets totaled $438,000 and $390,000 for the three months ended June 30, 2016, and 2015. Amortization expense on finite-lived intangible assets totaled $828,000 and $779,000 for the six months ended June 30, 2016, and 2015.

The following is a summary of the expected amortization expense for finite-lived intangibles assets, assuming no future additions, for each of the five years following June 30, 2016:
(Dollars in thousands)
Amount
June 30,
 
2017
$
1,851

2018
1,845

2019
1,832

2020
1,816

2021
1,734

Thereafter
11,032

Total finite-lived intangibles
$
20,110

Indefinite-lived intangibles
9,300

Total intangibles assets
$
29,410


[7] DEPOSITS
 
Interest Rate
Range as of
 
Weighted Average
Interest Rate as of
 
Balance as of
(Dollars in thousands)
June 30,
2016
 
June 30,
2016
December 31,
2015
 
June 30,
2016
December 31,
2015
Demand and savings accounts:
 
 
 
 
 
 
 
Noninterest-bearing checking accounts

 


 
$
160,538

$
159,859

Interest-bearing checking accounts
0.05 to 0.60%

 
0.49
%
0.42
%
 
181,318

136,037

Money market deposit accounts
0.05 to 1.50%

 
0.70
%
0.50
%
 
1,657,272

1,464,279

Total demand and savings accounts
 
 
 
 
 
1,999,128

1,760,175

Time deposits
0.05 to 1.44%

 
0.87
%
0.78
%
 
889,064

929,669

Total deposit balance
 
 
 
 
 
$
2,888,192

$
2,689,844

Average rate paid on interest-bearing accounts
 
 
0.74
%
0.60
%
 
 
 

As of June 30, 2016 and December 31, 2015, the Bank had total brokered deposits of $1.06 billion and $1.05 billion, respectively. The amount for brokered deposits includes reciprocal Certificate of Deposit Account Registry Service® (“CDARS®”) and reciprocal Insured Cash Sweep® (“ICS®”) accounts totaling $470.0 million and $496.5 million as of June 30, 2016 and December 31, 2015, respectively.

As of June 30, 2016 and December 31, 2015, time deposits with balances of $100,000 or more, excluding brokered time deposit, amounted to $373.9 million and $409.2 million, respectively. Time deposits with balances of $250,000 or more, excluding brokered time deposit, amounted to $150.8 million and $142.7 million as of June 30, 2016 and December 31, 2015, respectively.

The contractual maturity of time deposits, including brokered deposits, is as follows:
(Dollars in thousands)
June 30,
2016
December 31,
2015
12 months or less
$
708,279

$
645,004

12 months to 24 months
156,101

219,333

24 months to 36 months
24,684

65,332

36 months to 48 months


48 months to 60 months


Over 60 months


Total
$
889,064

$
929,669



30

Table of Contents

Interest expense on deposits is as follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
Interest-bearing checking accounts
$
154

$
99

 
$
307

$
219

Money market deposit accounts
2,622

1,336

 
4,829

2,556

Time deposits
1,827

1,741

 
3,605

3,293

Total interest expense on deposits
$
4,603

$
3,176

 
$
8,741

$
6,068


[8] BORROWINGS

As of June 30, 2016 and December 31, 2015, borrowings were comprised of the following:
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Interest Rate
Ending Balance
Maturity Date
 
Interest Rate
Ending Balance
Maturity Date
FHLB borrowings:
 
 
 
 
 
 
 
Issued 6/30/2016
0.51
%
$
75,000

7/1/2016
 

$


Issued 6/29/2016
0.66
%
100,000

9/29/2016
 



Issued 12/31/2015



 
0.51
%
170,000

1/4/2016
Issued 7/29/2015
0.61
%
25,000

8/4/2016
 
0.61
%
25,000

8/4/2016
Issued 7/29/2015
0.72
%
25,000

11/3/2016
 
0.72
%
25,000

11/3/2016
Subordinated notes payable (net of debt issuance costs of $591 and $692)
5.75
%
34,409

7/1/2019
 
5.75
%
34,308

7/1/2019
Total borrowings, net
 
$
259,409

 
 
 
$
254,308

 

The Bank’s FHLB borrowing capacity is based on the collateral value of certain securities held in safekeeping at the FHLB and loans pledged to the FHLB. The Bank submits a quarterly Qualified Collateral Report (“QCR”) to the FHLB to update the value of the loans pledged. As of June 30, 2016, the Bank’s borrowing capacity is based on the information provided in the March 31, 2016, QCR filing. As of June 30, 2016, the Bank had securities held in safekeeping at the FHLB with a fair value of $5.8 million, combined with pledged loans of $774.0 million, for a borrowing capacity of $554.8 million, of which $225.0 million was outstanding in advances, as reflected in the table above. As of December 31, 2015, there was $220.0 million outstanding in advances from the FHLB. When the Bank borrows from the FHLB, interest is charged at the FHLB’s posted rates at the time of the borrowing.

The Bank maintains an unsecured line of credit of $10.0 million with M&T Bank and an unsecured line of credit of $20.0 million with Texas Capital Bank. As of June 30, 2016, the full amount of these established lines were available to the Bank.

The Holding Company established an unsecured line of credit of $25.0 million, effective December 29, 2015, with Texas Capital Bank. As of June 30, 2016, the full amount of this established line was available.

In June 2014, we completed a private placement of subordinated notes payable, raising $35.0 million. The subordinated notes have a term of 5 years at a fixed rate of 5.75%. The proceeds qualified as Tier 2 capital for the holding company, under federal regulatory capital rules.

[9] REGULATORY CAPITAL

The Company and the Bank are subject to various regulatory capital requirements administered by the federal 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 and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weighting, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the tables below) of Common Equity Tier 1 (“CET 1”), Tier 1 and Total risk-based capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to average assets (as defined). As of June 30, 2016 and March 31, 2016, TriState Capital Holdings, Inc. and TriState Capital Bank exceeded all capital adequacy requirements to which they are subject.

31

Table of Contents


Financial depository institutions are categorized as well capitalized if they meet minimum Total risk-based, Tier 1 risk-based, CET 1 risk-based capital ratios and Tier 1 leverage ratio (Tier 1 capital to average assets) as set forth in the tables below. Based upon the information in the most recently filed Call Report, the Bank exceeded the capital ratios necessary to be well capitalized under the regulatory framework for prompt corrective action. There have been no conditions or events since the filing of the most recent Call Report that management believes have changed the Bank’s capital, as presented below.

In December 2010, the Basel Committee released a final framework for a strengthened set of capital requirements, known as Basel III. In July 2013, final rules implementing the Basel III capital accord were adopted by the federal banking agencies. Basel III, which began phasing in on January 1, 2015, has replaced the existing regulatory capital rules for the Company and the Bank. The Basel III final rules required new minimum capital ratio standards, established a new common equity tier 1 to total risk-weighted assets ratio, subjected banking organizations to certain limitations on capital distributions and discretionary bonus payments and established a new standardized approach for risk weightings.

The following tables set forth certain information concerning the Company’s and the Bank’s regulatory capital as of June 30, 2016 and December 31, 2015:
 
June 30, 2016
 
Actual
 
For Capital Adequacy Purposes
 
To be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
 
Amount
Ratio
 
Amount
Ratio
Total risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
321,170

12.76
%
 
$
201,322

8.00
%
 
 N/A

N/A

Bank
$
304,080

12.24
%
 
$
198,774

8.00
%
 
$
248,468

10.00
%
Tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
283,157

11.25
%
 
$
150,992

6.00
%
 
 N/A

N/A

Bank
$
286,628

11.54
%
 
$
149,081

6.00
%
 
$
198,774

8.00
%
Common equity tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
283,157

11.25
%
 
$
113,244

4.50
%
 
 N/A

N/A

Bank
$
286,628

11.54
%
 
$
111,810

4.50
%
 
$
161,504

6.50
%
Tier 1 leverage ratio
 
 
 
 
 
 
 
 
Company
$
283,157

8.41
%
 
$
134,737

4.00
%
 
 N/A

N/A

Bank
$
286,628

8.57
%
 
$
133,752

4.00
%
 
$
167,190

5.00
%

 
December 31, 2015
 
Actual
 
For Capital Adequacy Purposes
 
To be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
 
Amount
Ratio
 
Amount
Ratio
Total risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
326,378

13.88
%
 
$
188,176

8.00
%
 
 N/A

N/A

Bank
$
310,624

13.35
%
 
$
186,077

8.00
%
 
$
232,596

10.00
%
Tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
287,072

12.20
%
 
$
141,132

6.00
%
 
 N/A

N/A

Bank
$
292,234

12.56
%
 
$
139,558

6.00
%
 
$
186,077

8.00
%
Common equity tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
287,072

12.20
%
 
$
105,849

4.50
%
 
 N/A

N/A

Bank
$
292,234

12.56
%
 
$
104,668

4.50
%
 
$
151,187

6.50
%
Tier 1 leverage ratio
 
 
 
 
 
 
 
 
Company
$
287,072

9.05
%
 
$
126,932

4.00
%
 
 N/A

N/A

Bank
$
292,234

9.29
%
 
$
125,870

4.00
%
 
$
157,338

5.00
%

In addition, the final rules subject a banking organization to certain limitations on capital distributions and discretionary bonus payments to executive officers if the organization does not maintain a capital conservation buffer of risk-based capital ratios in an amount greater

32

Table of Contents

than 2.5% of its total risk-weighted assets. The implementation of the capital conservation buffer began on January 1, 2016, at 0.625% and will be phased in over a four-year period (increasing by that amount ratably on each subsequent January 1, until it reaches 2.5% on January 1, 2019).

The Company has not paid dividends to its holders of its common shares since its inception in 2007.

[10] EMPLOYEE BENEFIT PLANS

The Company participates in a qualified 401(k) defined contribution plan, under which eligible employees may contribute a percentage of their salary at their discretion. During the six months ended June 30, 2016 and 2015, the Company automatically contributed three percent of the employee’s base salary to the individual’s 401(k) plan, subject to IRS limitations. Full-time employees and certain part-time employees are eligible to participate upon the first month following their first day of employment or having attained the age of 21, whichever is later. The Company’s contribution expense was $206,000 and $166,000 for the three months ended June 30, 2016 and 2015, respectively, including incidental administrative fees paid to a third party administrator of the plan. The Company’s contribution expense was $402,000 and $353,000 for the six months ended June 30, 2016 and 2015, respectively, including incidental administrative fees paid to a third party administrator of the plan.

On February 28, 2013, the Company entered into a supplemental executive retirement plan (“SERP”) for the Chairman and Chief Executive Officer. The benefits will be earned over a five-year period with the projected payments for this SERP of $25,000 per month for 180 months commencing the later of retirement or 60 months. For the three and six months ended June 30, 2016, the Company recorded expense related to SERP of $232,000 and $454,000, utilizing a discount rate of 2.15%. For the three and six months ended June 30, 2015, the Company recorded expense related to SERP of $199,000 and $391,000, utilizing a discount rate of 2.98%. The recorded liability related to the SERP plan was $2.5 million and $2.1 million as of June 30, 2016 and December 31, 2015, respectively.

[11] STOCK TRANSACTIONS

In October 2014, the Board of Directors authorized the repurchase of up to $10 million, or up to 1,000,000 shares, of the Company’s common stock through December 31, 2015. Under this plan, the Company repurchased the total of 1,000,000 shares for approximately $9.9 million at an average cost of $9.90 per share and are held as treasury stock.

In January 2016, the Board of Directors authorized another repurchase of up to $10 million, or up to 1,000,000 shares, of the Company’s common stock. During the six months ended June 30, 2016, the Company repurchased a total of 257,722 shares for approximately $3.2 million, at an average cost of $12.33 per share.

The tables below show the changes in the Company’s common shares outstanding during the periods indicated.
 
Number of
Common Shares
Outstanding
Balance, December 31, 2014
28,060,888

Issuance of restricted common stock
255,916

Forfeitures of restricted common stock

Exercise of stock options
5,000

Purchase of treasury stock
(321,109
)
Balance, June 30, 2015
28,000,695

 
 
Balance, December 31, 2015
28,056,195

Issuance of restricted common stock
394,309

Forfeitures of restricted common stock
(4,000
)
Exercise of stock options
22,500

Purchase of treasury stock
(257,722
)
Balance, June 30, 2016
28,211,282



33

Table of Contents

[12] EARNINGS PER COMMON SHARE

The computation of basic and diluted earnings per common share for the periods presented is as follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands, except per share data)
2016
2015
 
2016
2015
 
 
 
 
 
 
Net income available to common shareholders
$
6,773

$
5,728

 
$
12,616

$
10,784

Weighted average common shares outstanding:
 
 
 
 
 
Basic
27,549,475

27,718,226

 
27,601,331

27,804,599

Non-vested restricted stock - dilutive
180,317

48,933

 
147,823

26,780

Stock options - dilutive
495,612

416,889

 
472,728

345,131

Diluted
28,225,404

28,184,048

 
28,221,882

28,176,510

 
 
 
 
 
 
Earnings per common share:
 
 
 
 
 
Basic
$
0.25

$
0.21

 
$
0.46

$
0.39

Diluted
$
0.24

$
0.20

 
$
0.45

$
0.38

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
2015
 
2016
2015
Anti-dilutive shares (1)
421,661

707,893

 
627,893

973,393

(1) 
Included stock options and non-vested restricted stock not considered for the calculation of diluted EPS as their inclusion would have been anti-dilutive.

[13] DERIVATIVES AND HEDGING ACTIVITY

RISK MANAGEMENT OBJECTIVE OF USING DERIVATIVES
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and through the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts related to certain of the Company’s fixed-rate loan assets and differences in the amount, timing, and duration of the Company's known or expected cash payments related to certain of the Company's FHLB borrowings. The Company also has derivatives that are a result of a service the Company provides to certain qualifying customers while at the same time the Company enters into an offsetting derivative transaction in order to eliminate its interest rate risk exposure resulting from such transactions.

FAIR VALUES OF DERIVATIVE INSTRUMENTS ON THE STATEMENTS OF FINANCIAL CONDITION
The tables below present the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated statements of financial condition as of June 30, 2016 and December 31, 2015:
 
Asset Derivatives
 
Liability Derivatives
 
as of June 30, 2016
 
as of June 30, 2016
(Dollars in thousands)
Balance Sheet Location
Fair Value
 
Balance Sheet Location
Fair Value
Derivatives designated as hedging instruments:
 
 
 
 
 
Interest rate products
Other assets
$

 
Other liabilities
$
221

Derivatives not designated as hedging instruments:
 
 
 
 
 
Interest rate products
Other assets
$
21,292

 
Other liabilities
$
22,881



34

Table of Contents

 
Asset Derivatives
 
Liability Derivatives
 
as of December 31, 2015
 
as of December 31, 2015
(Dollars in thousands)
Balance Sheet Location
Fair Value
 
Balance Sheet Location
Fair Value
Derivatives designated as hedging instruments:
 
 
 
 
 
Interest rate products
Other assets
$

 
Other liabilities
$
229

Derivatives not designated as hedging instruments:
 
 
 
 
 
Interest rate products
Other assets
$
8,662

 
Other liabilities
$
9,363


FAIR VALUE HEDGES OF INTEREST RATE RISK
The Company is exposed to changes in the fair value of certain of its fixed-rate obligations due to changes in benchmark interest rates, which relate predominantly to LIBOR. Interest rate swaps designated as fair value hedges involve the receipt of variable-rate payments from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. As of June 30, 2016, the Company had four interest rate swaps, with an aggregate notional amount of $3.0 million that were designated as fair value hedges of interest rate risk associated with the Company’s fixed-rate loan assets. The notional amounts for the derivatives express the face amount of the positions, however, credit risk was considered insignificant for six months ended June 30, 2016 and 2015. There were no counterparty default losses on derivatives for the six months ended June 30, 2016 and 2015.

For the four derivatives that were designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings by applying the “fair value long haul” method. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related derivatives. During the three months ended June 30, 2016, the Company recognized a net gain of $1,000 in non-interest income related to hedge ineffectiveness as compared to a net gain of $2,000 during the three months ended June 30, 2015. The Company also recognized a decrease to interest income of $23,000 and $76,000 for the three months ended June 30, 2016 and 2015, respectively, related to the Company’s fair value hedges, which includes net settlements on the derivatives, and any amortization adjustment of the basis in the hedged items. During the six months ended June 30, 2016, the Company recognized a net gain of $2,000 in non-interest income related to hedge ineffectiveness as compared to a net gain of $2,000 during the six months ended June 30, 2015. The Company also recognized a decrease to interest income of $47,000 and $158,000 for the six months ended June 30, 2016 and 2015, respectively, related to the Company’s fair value hedges, which includes net settlements on the derivatives, and any amortization adjustment of the basis in the hedged items.

CASH FLOW HEDGES OF INTEREST RATE RISK
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. In June 2016, the Company entered into two derivative contracts to hedge the variable cash flows associated with certain FHLB borrowings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. The Company’s derivatives did not have any hedge ineffectiveness recognized in earnings during the three months ended June 30, 2016.

Amounts reported in accumulated other comprehensive income (loss) related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s debt. During the next twelve months, the Company estimates $87,000 to be reclassified to earnings as an increase to interest expense. The Company is hedging its exposure to the variability in future cash flows for forecasted transactions over a maximum period of 36 months.

As of June 30, 2016, the Company had two outstanding interest rate derivatives with an aggregate notional amount of $100.0 million that was designated as a cash flow hedge of interest rate risk. During the three months ended June 30, 2016, a net loss of $87,000 was recognized in accumulated other comprehensive income (loss) on the effective portion of the derivative.

NON-DESIGNATED HEDGES
The Company does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate derivatives with its

35

Table of Contents

commercial banking customers to facilitate their respective risk management strategies. Those derivatives are simultaneously and economically hedged by offsetting derivatives that the Company executes with a third party, such that the Company eliminates its interest rate exposure resulting from such transactions. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings. As of June 30, 2016, the Company had 194 derivative transactions with an aggregate notional amount of $784.1 million related to this program. During the three months ended June 30, 2016 and 2015, the Company recognized a net loss of $385,000 and a net gain of $261,000, respectively, related to changes in fair value of the derivatives not designated in hedging relationships. During the six months ended June 30, 2016 and 2015, the Company recognized a net loss of $840,000 and a net gain $44,000, respectively, related to changes in fair value of the derivatives not designated in hedging relationships.

EFFECT OF DERIVATIVE INSTRUMENTS IN THE STATEMENTS OF INCOME
The tables below present the effect of the Company’s derivative financial instruments in the consolidated statements of income for the periods presented:
 
 
 
Three Months Ended June 30,
(Dollars in thousands)
 
 
2016
2015
Derivatives designated as hedging instruments:
Location of Gain (Loss) Recognized in Income on Derivative
 
Amount of Gain (Loss) Recognized in Income on Derivative
Interest rate products
Interest income
 
$
(23
)
$
(76
)
 
Non-interest income
 
1

2

Total
 
 
$
(22
)
$
(74
)
 
 
 
 
 
Derivatives not designated as hedging instruments:
Location of Gain (Loss) Recognized in Income on Derivative
 
Amount of Gain (Loss) Recognized in Income on Derivative
Interest rate products
Non-interest income
 
$
(385
)
$
261

Total
 
 
$
(385
)
$
261


 
 
 
Six Months Ended June 30,
(Dollars in thousands)
 
 
2016
2015
Derivatives designated as hedging instruments:
Location of Gain (Loss) Recognized in Income on Derivative
 
Amount of Gain (Loss) Recognized in Income on Derivative
Interest rate products
Interest income
 
$
(47
)
$
(158
)
 
Non-interest income
 
2

2

Total
 
 
$
(45
)
$
(156
)
 
 
 
 
 
Derivatives not designated as hedging instruments:
Location of Gain (Loss) Recognized in Income on Derivative
 
Amount of Gain (Loss) Recognized in Income on Derivative
Interest rate products
Non-interest income
 
$
(840
)
$
44

Total
 
 
$
(840
)
$
44


CREDIT-RISK-RELATED CONTINGENT FEATURES
The Company has agreements with each of its derivative counterparties that contain a provision where, if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.

The Company has agreements with certain of its derivative counterparties that contain a provision where, if either the Company or the counterparty fails to maintain its status as a well/adequately capitalized institution, then the Company or the counterparty could be required to terminate any outstanding derivative positions and settle its obligations under the agreement.

As of June 30, 2016, the termination value of derivatives, including accrued interest, in a net liability position related to these agreements was $23.2 million. As of June 30, 2016, the Company has minimum collateral posting thresholds with certain of its derivative counterparties and has posted collateral of $23.2 million. If the Company had breached any of these provisions as of June 30, 2016, it could have been required to settle its obligations under the agreements at their termination value.


36

Table of Contents

[14] DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value estimates of financial instruments are based on the present value of expected future cash flows, quoted market prices of similar financial instruments, if available, and other valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair value estimates may not be substantiated by comparison to independent markets and are not intended to reflect the proceeds that may be realized in an immediate settlement of instruments. Accordingly, the aggregate fair value amounts presented below do not represent the underlying value of the Company.

FAIR VALUE MEASUREMENTS
In accordance with U.S. GAAP the Company must account for certain financial assets and liabilities at fair value on a recurring and non-recurring basis. The Company utilizes a three-level fair value hierarchy of valuation techniques to estimate the fair value of its financial assets and liabilities based on whether the inputs to those valuation techniques are observable or unobservable. The fair value hierarchy gives the highest priority to quoted prices with readily available independent data in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable market inputs (Level 3). When various inputs for measurement fall within multiple levels of the fair value hierarchy, the lowest level input that has a significant impact on fair value measurement is used.

Financial assets and liabilities are categorized based upon the following characteristics or inputs to the valuation techniques:

Level 1 – Financial assets and liabilities for which inputs are observable and are obtained from reliable quoted prices for identical assets or liabilities in actively traded markets. This is the most reliable fair value measurement and includes, for example, active exchange-traded equity securities.
Level 2 – Financial assets and liabilities for which values are based on quoted prices in markets that are not active or for which values are based on similar assets or liabilities that are actively traded. Level 2 also includes pricing models in which the inputs are corroborated by market data, for example, matrix pricing.
Level 3 – Financial assets and liabilities for which values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. Level 3 inputs include assumptions of a source independent of the reporting entity or the reporting entity’s own assumptions that are supported by little or no market activity or observable inputs.

The Company is responsible for the valuation process and as part of this process may use data from outside sources in establishing fair value. The Company performs due diligence to understand the inputs used or how the data was calculated or derived. The Company corroborates the reasonableness of external inputs in the valuation process.


37

Table of Contents

RECURRING FAIR VALUE MEASUREMENTS

The following tables represent assets and liabilities measured at fair value on a recurring basis as of June 30, 2016 and December 31, 2015:
 
June 30, 2016
(Dollars in thousands)
Level 1
Level 2
Level 3
Total Assets /
Liabilities
at Fair Value
Financial assets:
 
 
 
 
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$

$
63,452

$

$
63,452

Trust preferred securities

16,304


16,304

Non-agency mortgage-backed securities

5,746


5,746

Non-agency collateralized loan obligations

11,424


11,424

Agency collateralized mortgage obligations

46,862


46,862

Agency mortgage-backed securities

27,296


27,296

Agency debentures

4,650


4,650

Equity securities
8,077



8,077

Interest rate swaps

21,292


21,292

Total financial assets
8,077

197,026


205,103

 
 
 
 
 
Financial liabilities:
 
 
 
 
Interest rate swaps

23,102


23,102

Total financial liabilities
$

$
23,102

$

$
23,102


 
December 31, 2015
(Dollars in thousands)
Level 1
Level 2
Level 3
Total Assets /
Liabilities
at Fair Value
Financial assets:
 
 
 
 
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$

$
43,733

$

$
43,733

Trust preferred securities

16,601


16,601

Non-agency mortgage-backed securities

5,743


5,743

Non-agency collateralized loan obligations

11,711


11,711

Agency collateralized mortgage obligations

49,371


49,371

Agency mortgage-backed securities

28,669


28,669

Agency debentures

4,732


4,732

Equity securities
7,759



7,759

Interest rate swaps

8,662


8,662

Total financial assets
7,759

169,222


176,981

 
 
 
 
 
Financial liabilities:
 
 
 
 
Interest rate swaps

9,592


9,592

Total financial liabilities
$

$
9,592

$

$
9,592


INVESTMENT SECURITIES
Generally, investment securities are valued using pricing for similar securities, recently executed transactions, and other pricing models utilizing observable inputs. The valuations for debt and equity securities are classified as either Level 1 or Level 2. U.S. Treasury Notes and equity securities (including mutual funds) are classified as Level 1 because these securities are in actively traded markets. Investment securities within Level 2 include corporate bonds, single-issuer trust preferred securities, non-agency mortgage-backed securities and collateralized loan obligations, collateralized mortgage obligations and mortgage-backed securities issued by U.S. government agencies and U.S. government agency debentures.


38

Table of Contents

INTEREST RATE SWAPS
The fair value is estimated using inputs that are observable or that can be corroborated by observable market data and, therefore, are classified as Level 2. These fair value estimations include primarily market observable inputs such as the forward LIBOR swap curve.

NON-RECURRING FAIR VALUE MEASUREMENTS

Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment.

The following tables represent the balances of assets measured at fair value on a non-recurring basis as of June 30, 2016 and December 31, 2015:
 
June 30, 2016
(Dollars in thousands)
Level 1
Level 2
Level 3
Total Assets
at Fair Value
Loans measured for impairment, net
$

$

$
12,005

$
12,005

Other real estate owned


1,730

1,730

Total assets
$

$

$
13,735

$
13,735


 
December 31, 2015
(Dollars in thousands)
Level 1
Level 2
Level 3
Total Assets
at Fair Value
Loans measured for impairment, net
$

$

$
12,625

$
12,625

Other real estate owned


1,730

1,730

Total assets
$

$

$
14,355

$
14,355


As of June 30, 2016, the Company recorded $4.2 million of specific reserves to the allowance for loan losses as a result of adjusting the fair value of impaired loans. As of December 31, 2015, the Company recorded $4.5 million of specific reserves to allowance for loan losses as a result of adjusting the fair value of impaired loans.

IMPAIRED LOANS
A loan is considered impaired when management determines it is probable that all of the principal and interest due under the original terms of the loan may not be collected or if a loan is designated as a TDR. Impairment is measured based on a discounted cash flows method or the fair value of the underlying collateral less estimated selling costs. Our policy is to obtain appraisals on collateral supporting impaired loans on an annual basis, unless circumstances dictate a shorter time frame. Appraisals are reduced by estimated costs to sell the collateral, and, under certain circumstances, additional factors that may arise and cause us to believe our recovered value may be less than the independent appraised value. Accordingly, impaired loans are classified as Level 3. The Company measures impairment on all loans as part of the allowance for loan losses.

OTHER REAL ESTATE OWNED
Real estate owned is comprised of property acquired through foreclosure or voluntarily conveyed by borrowers. These assets are recorded on the date acquired at the lower of the related loan balance or fair value, less estimated disposition costs, with the fair value being determined by appraisal. Our policy is to obtain appraisals on collateral supporting OREO on an annual basis, unless circumstances dictate a shorter time frame. Appraisals are reduced by estimated costs to sell the collateral, and, under certain circumstances, additional factors that may arise and cause us to believe our recovered value may be less than the independent appraised value. Accordingly, real estate owned is classified as Level 3.


39

Table of Contents

LEVEL 3 VALUATION

The following tables present additional quantitative information about assets measured at fair value on a recurring and non-recurring basis and for which we have utilized Level 3 inputs to determine fair value as of June 30, 2016 and December 31, 2015:
 
June 30, 2016
 
(Dollars in thousands)
Fair Value
 
Valuation Techniques (1)
 
Significant Unobservable Inputs
 
Weighted Average
Discount Rate
 
Loans measured for impairment, net
$
12,005

 
Discounted cash flow
 
Discount due to restructured nature of operations
 
7
%
 
 
 
 
 
 
 
 
 
 
Other real estate owned
$
1,730

 
Appraisal value
 
Discount due
to salability conditions
 
10
%
 
(1) 
Fair value is generally determined through independent appraisals of the underlying collateral, which may include level 3 inputs that are not identifiable, or by using the discounted cash flow method if the loan is not collateral dependent.
 
December 31, 2015
 
(Dollars in thousands)
Fair Value
 
Valuation Techniques (1)
 
Significant Unobservable Inputs
 
Weighted Average
Discount Rate
 
Loans measured for impairment, net
$
5,428

 
Appraisal value or Liquidation analysis
 
Discount due
to salability conditions
 
14
%
 
 
 
 
 
 
 
 
 
 
Loans measured for impairment, net
$
7,197

 
Discounted cash flow
 
Discount due to restructured nature of operations
 
7
%
 
 
 
 
 
 
 
 
 
 
Other real estate owned
$
1,730

 
Appraisal value
 
Discount due
to salability conditions
 
10
%
 
(1) 
Fair value is generally determined through independent appraisals or liquidation analysis of the underlying collateral, which may include level 3 inputs that are not identifiable, or by using the discounted cash flow method if the loan is not collateral dependent.

FAIR VALUE OF FINANCIAL INSTRUMENTS

A summary of the carrying amounts and estimated fair values of financial instruments is as follows:
 
 
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Fair Value
Level
 
Carrying
Amount
Estimated
Fair Value
 
Carrying
Amount
Estimated
Fair Value
Financial assets:
 
 
 
 
 
 
 
Cash and cash equivalents
1
 
$
114,297

$
114,297

 
$
96,676

$
96,676

Investment securities available-for-sale: debt
2
 
175,734

175,734

 
160,560

160,560

Investment securities available-for-sale: equity
1
 
8,077

8,077

 
7,759

7,759

Investment securities held-to-maturity
2
 
44,774

45,931

 
47,290

48,099

Federal Home Loan Bank stock
2
 
13,632

13,632

 
9,802

9,802

Loans held-for-investment, net
3
 
2,980,094

2,980,674

 
2,823,310

2,813,278

Accrued interest receivable
2
 
7,774

7,774

 
7,056

7,056

Investment management fees receivable
2
 
7,674

7,674

 
6,191

6,191

Bank owned life insurance
2
 
60,905

60,905

 
60,019

60,019

Interest rate swaps
2
 
21,292

21,292

 
8,662

8,662

Other real estate owned
3
 
1,730

1,730

 
1,730

1,730

 
 
 
 
 
 
 
 
Financial liabilities:
 
 
 
 
 
 
 
Deposits
2
 
$
2,888,192

$
2,889,349

 
$
2,689,844

$
2,690,693

Borrowings, net
2
 
259,409

260,353

 
254,308

255,179

Accrued acquisition earnout liability
3
 
3,687

3,687

 


Interest rate swaps
2
 
23,102

23,102

 
9,592

9,592


40

Table of Contents


During the six months ended June 30, 2016 and 2015, there were no transfers between fair value Levels 1, 2 or 3.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments as of June 30, 2016 and December 31, 2015:

CASH AND CASH EQUIVALENTS
The carrying amount approximates fair value.

INVESTMENT SECURITIES
The fair values of investment securities available-for-sale, held-to-maturity and trading are based on quoted market prices for the same or similar securities, recently executed transactions and pricing models.

FEDERAL HOME LOAN BANK STOCK
The carrying value of our FHLB stock, which is a marketable equity investment, approximates fair value.

LOANS HELD-FOR-INVESTMENT
The fair value of loans held-for-investment is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Fair value as determined here does not represent an exit price. Impaired loans are generally valued at the fair value of the associated collateral.

ACCRUED INTEREST RECEIVABLE
The carrying amount approximates fair value.

INVESTMENT MANAGEMENT FEES RECEIVABLE
The carrying amount approximates fair value.

BANK OWNED LIFE INSURANCE
The fair value of the general account bank owned life insurance is based on the insurance contract net cash surrender value.

OTHER REAL ESTATE OWNED
Real estate owned is recorded on the date acquired at the lower of the related loan balance or fair value, less estimated disposition costs, with the fair value being determined by appraisal.

DEPOSITS
The fair value of demand deposits is the amount payable on demand as of the reporting date, i.e., their carrying amounts. The fair value of fixed maturity certificates of deposit is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.

BORROWINGS
The fair value of our borrowings is calculated by discounting scheduled cash flows through the estimated maturity using period end market rates for borrowings of similar remaining maturities.

ACQUISITION EARNOUT LIABILITY
The fair value of the TKG acquisition earnout liability is estimated through the assistance of an independent third party. For additional information on the calculation of the earnout, refer to Note 2, Business Combinations.

INTEREST RATE SWAPS
The fair value of interest rate swaps are estimated through the assistance of an independent third party and compared to the fair value determined by the swap counterparty to establish reasonableness.

OFF-BALANCE SHEET INSTRUMENTS
Fair values for the Company’s off-balance sheet instruments, which consist of lending commitments, standby letters of credit and risk participation agreements related to interest rate swap agreements, are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. Management believes that the fair value of these off-balance sheet instruments is not significant.


41

Table of Contents

[15] CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table shows the changes in accumulated other comprehensive income (loss), for the periods presented:
 
Three Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Investment Securities
Derivatives
Accumulated Other Comprehensive Income (Loss)
 
Investment Securities
Derivatives
Accumulated Other Comprehensive Income (Loss)
Balance, beginning of period
$
(2,094
)
$

$
(2,094
)
 
$
(345
)
$

$
(345
)
Change in unrealized holding gains (losses)
1,114

(56
)
1,058

 
130


130

Gains reclassified from other comprehensive income (1)
(40
)

(40
)
 



Net other comprehensive income (loss)
1,074

(56
)
1,018

 
130


130

Balance, end of period
$
(1,020
)
$
(56
)
$
(1,076
)
 
$
(215
)
$

$
(215
)
(1) 
Consists of net realized gain on sale and call of investment securities of $62,000 and $0, net of income tax expense of $22,000 and $0 for the three months ended June 30, 2016 and 2015, respectively.
 
Six Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Investment Securities
Derivatives
Accumulated Other Comprehensive Income (Loss)
 
Investment Securities
Derivatives
Accumulated Other Comprehensive Income (Loss)
Balance, beginning of period
$
(1,443
)
$

$
(1,443
)
 
$
(627
)
$

$
(627
)
Change in unrealized holding gains (losses)
464

(56
)
408

 
423


423

Gains reclassified from other comprehensive income (1)
(41
)

(41
)
 
(11
)

(11
)
Net other comprehensive income (loss)
423

(56
)
367

 
412


412

Balance, end of period
$
(1,020
)
$
(56
)
$
(1,076
)
 
$
(215
)
$

$
(215
)
(1) 
Consists of net realized gain on sale and call of investment securities of $63,000 and $17,000, net of income tax expense of $22,000 and $6,000 for the six months ended June 30, 2016 and 2015, respectively.

[16] CONTINGENT LIABILITIES

The Company is not subject to any asserted claims nor is it aware of any unasserted claims. In the opinion of management, there are no potential claims that would have a material adverse effect on the Company’s financial position, liquidity or results of operations.

[17] SEGMENTS

The Company operates two reportable segments: Bank and Investment Management.

The Bank segment provides commercial banking and private banking services to middle-market businesses and high-net-worth individuals through the TriState Capital Bank subsidiary.

The Investment Management segment provides advisory and sub-advisory investment management services to primarily institutional plan sponsors through the Chartwell Investment Partners, LLC subsidiary and also supports distribution and marketing efforts for Chartwell’s proprietary investment products through the Chartwell TSC Securities Corp. subsidiary.


42

Table of Contents

The following tables provide financial information for the two segments of the Company as of and for the periods indicated. The information provided under the caption “Parent and Other” represents operations not considered to be reportable segments and/or general operating expenses of the Company, which includes the parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.
(Dollars in thousands)
June 30,
2016
December 31,
2015
Assets:
(unaudited)
Bank
$
3,441,794

$
3,236,756

Investment management
82,659

65,516

Parent and other
4,138

(101
)
Total assets
$
3,528,591

$
3,302,171


 
Three Months Ended June 30, 2016
 
Three Months Ended June 30, 2015
(Dollars in thousands)
Bank
Investment
Management
Parent
and Other
Consolidated
 
Bank
Investment
Management
Parent
and Other
Consolidated
Income statement data:
(unaudited)
 
(unaudited)
Interest income
$
23,730

$

$
65

$
23,795

 
$
20,429

$

$
52

$
20,481

Interest expense
5,025


551

5,576

 
3,259


549

3,808

Net interest income (loss)
18,705


(486
)
18,219

 
17,170


(497
)
16,673

Provision for loan losses
80



80

 
185



185

Net interest income (loss) after provision for loan losses
18,625


(486
)
18,139

 
16,985


(497
)
16,488

Non-interest income:
 
 
 
 
 
 
 
 
 
Investment management fees

9,517

(55
)
9,462

 

7,556

(42
)
7,514

Net gain on the sale and call of investment securities
62



62

 




Other non-interest income
1,922

1


1,923

 
2,062



2,062

Total non-interest income
1,984

9,518

(55
)
11,447

 
2,062

7,556

(42
)
9,576

Non-interest expense:
 
 
 
 
 
 
 
 
 
Intangible amortization expense

438


438

 

390


390

Other non-interest expense
12,299

6,683

37

19,019

 
11,690

5,497

5

17,192

Total non-interest expense
12,299

7,121

37

19,457

 
11,690

5,887

5

17,582

Income (loss) before tax
8,310

2,397

(578
)
10,129

 
7,357

1,669

(544
)
8,482

Income tax expense (benefit)
2,662

917

(223
)
3,356

 
2,291

633

(170
)
2,754

Net income (loss)
$
5,648

$
1,480

$
(355
)
$
6,773

 
$
5,066

$
1,036

$
(374
)
$
5,728



43

Table of Contents

 
Six Months Ended June 30, 2016
 
Six Months Ended June 30, 2015
(Dollars in thousands)
Bank
Investment
Management
Parent
and Other
Consolidated
 
Bank
Investment
Management
Parent
and Other
Consolidated
Income statement data:
(unaudited)
 
(unaudited)
Interest income
$
47,017

$

$
138

$
47,155

 
$
40,577

$

$
106

$
40,683

Interest expense
9,457


1,102

10,559

 
6,259


1,088

7,347

Net interest income (loss)
37,560


(964
)
36,596

 
34,318


(982
)
33,336

Provision for loan losses
202



202

 
1,110



1,110

Net interest income (loss) after provision for loan losses
37,358


(964
)
36,394

 
33,208


(982
)
32,226

Non-interest income:
 
 
 
 
 
 
 
 
 
Investment management fees

16,590

(109
)
16,481

 

15,258

(89
)
15,169

Net gain on the sale and call of investment securities
63



63

 
17



17

Other non-interest income
3,817

1


3,818

 
3,240

1


3,241

Total non-interest income
3,880

16,591

(109
)
20,362

 
3,257

15,259

(89
)
18,427

Non-interest expense:
 
 
 
 
 
 
 
 
 
Intangible amortization expense

828


828

 

779


779

Other non-interest expense
24,623

11,977

35

36,635

 
22,943

10,995

(33
)
33,905

Total non-interest expense
24,623

12,805

35

37,463

 
22,943

11,774

(33
)
34,684

Income (loss) before tax
16,615

3,786

(1,108
)
19,293

 
13,522

3,485

(1,038
)
15,969

Income tax expense (benefit)
5,653

1,448

(424
)
6,677

 
4,188

1,321

(324
)
5,185

Net income (loss)
$
10,962

$
2,338

$
(684
)
$
12,616

 
$
9,334

$
2,164

$
(714
)
$
10,784



44

Table of Contents

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 and highlights material changes to the financial condition and results of operations as of and for the three and six months ended June 30, 2016. The following discussion and analysis should be read in conjunction with our unaudited condensed consolidated financial statements and related notes contained herein and our consolidated financial statements and notes thereto and Management’s Discussion and Analysis for the fiscal year ended December 31, 2015, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 16, 2016.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements within the meaning of section 27A of the Securities Act and section 21E of the Exchange Act. 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 not limited to, the following:

Deterioration of our asset quality;
Our ability to prudently manage our growth and execute our strategy;
Changes in the value of collateral securing our loans;
Business and economic conditions generally and in the financial services industry, nationally and within our local market area;
Changes in management personnel;
Our ability to maintain important deposit customer relationships, our reputation and otherwise avoid liquidity risks;
Our ability to provide investment management performance competitive with our peers and benchmarks;
Operational risks associated with our business;
Volatility and direction of market interest rates;
Increased competition in the financial services industry, particularly from regional and national institutions;
Changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, accounting, tax, trade, monetary and fiscal matters;
Further government intervention in the U.S. financial system;
Natural disasters and adverse weather, acts of terrorism, an outbreak of hostilities or other international or domestic calamities, and other matters beyond our control; and
Other factors that are discussed in the section entitled “Risk Factors,” in our Annual Report on Form 10-K, filed with the SEC on February 16, 2016, which is accessible at www.sec.gov.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this document. 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.

45

Table of Contents


General

We are a bank holding company that operates through two reporting segments: Bank and Investment Management. The Bank segment provides commercial banking and private banking services to middle-market businesses and high-net-worth individuals through our TriState Capital Bank subsidiary. The Bank segment generates most of its revenue from interest on loans and investments, loan-related fees and deposit-related fees. Its primary source of funding for loans is deposits. Its largest expenses are interest on these deposits and salaries and related employee benefits. The Investment Management segment provides advisory and sub-advisory investment management services primarily to institutional plan sponsors through our Chartwell Investment Partners, LLC subsidiary and also supports distribution and marketing efforts for Chartwell’s proprietary investment products through our Chartwell TSC Securities Corp. subsidiary. The Investment Management segment generates most of its revenue from investment management fees earned on assets under management and its largest expenses are salaries and related employee benefits.

The following discussion and analysis presents our financial condition and results of operations on a consolidated basis, except where significant segment disclosures are necessary to better explain the operations of each segment and related variances. In particular, the discussion and analysis of non-interest income and non-interest expense is reported by segment.

We measure our performance primarily through our earnings per common share; total revenue; and pre-tax, pre-provision net revenue. Other salient metrics include the ratio of allowance for loan losses to loans; net interest margin; the efficiency ratio of the Bank segment; assets under management; return on average assets; and return on average equity, while maintaining appropriate regulatory leverage and risk-based capital ratios.

Executive Overview

TriState Capital Holdings, Inc. (“we”, “us”, “our” or the “Company”) is a bank holding company headquartered in Pittsburgh, Pennsylvania. The Company has three wholly owned subsidiaries: TriState Capital Bank (the “Bank”), a Pennsylvania chartered bank; Chartwell Investment Partners, LLC (“Chartwell”), a registered investment advisor; and Chartwell TSC Securities Corp. (“CTSC Securities”), which is applying to be registered as a broker/dealer with the SEC and FINRA. Through our bank subsidiary, we serve middle-market businesses in our primary markets throughout the states of Pennsylvania, Ohio, New Jersey and New York. We also serve high-net-worth individuals on a national basis through our private banking channel. We market and distribute our products and services through a scalable, branchless banking model, which creates significant operating leverage throughout our business as we continue to grow. Through our investment management subsidiary, we provide investment management services to institutional, sub-advisory, managed account and private clients on a national basis, which had assets under management of $10.59 billion as of June 30, 2016. Our broker/dealer subsidiary, once registered, will support any distribution and marketing efforts for Chartwell’s proprietary investment products that may require SEC or FINRA licensing.

For the three months ended June 30, 2016, our net income was $6.8 million compared to $5.7 million for the same period in 2015, an increase of $1.0 million, primarily due to the net impact of (1) a $1.5 million, or 9.3%, increase in our net interest income; (2) a decrease in provision for loan losses of $105,000; (3) an increase in non-interest income of $1.9 million largely related to higher investment management fees due to the TKG acquisition; (4) an increase of $1.9 million in our non-interest expense largely related to the TKG acquisition; and (5) a $602,000 increase in income taxes.

For the six months ended June 30, 2016, our net income was $12.6 million compared to $10.8 million for the same period in 2015, an increase of $1.8 million, primarily due to the net impact of (1) a $3.3 million, or 9.8%, increase in our net interest income; (2) a decrease in provision for loan losses of $908,000; (3) an increase in non-interest income of $1.9 million, largely related to higher investment management fees and higher swap revenue; (4) an increase of $2.8 million in our non-interest expense; and (5) a $1.5 million increase in income taxes.

Our diluted EPS was $0.24 for the three months ended June 30, 2016, compared to $0.20 for the same period in 2015. The increase is a result of an increase of $1.0 million in our net income.

Our diluted EPS was $0.45 for the six months ended June 30, 2016, compared to $0.38 for the same period in 2015. The increase is a result of an increase of $1.8 million in our net income.

For the three months ended June 30, 2016, total revenue increased $3.4 million, or 12.8%, to $29.6 million from $26.2 million for the same period in 2015, driven by higher investment management fees and higher net interest income for the Bank. Pre-tax, pre-provision net revenue increased $1.5 million, or 17.1%, to $10.1 million for the three months ended June 30, 2016, from $8.7 million for the same period in 2015, primarily resulting from the higher total revenue partially offset by higher non-interest expense.


46

Table of Contents

For the six months ended June 30, 2016, total revenue increased $5.1 million, or 10.0%, to $56.9 million from $51.7 million for the same period in 2015, driven by higher net interest income for the Bank and higher investment management fees. Pre-tax, pre-provision net revenue increased $2.4 million, or 13.9%, to $19.4 million for the six months ended June 30, 2016, from $17.1 million for the same period in 2015, resulting from higher total revenue partially offset by higher non-interest expenses.

Our annualized net interest margin was 2.25% and 2.29% for the three and six months ended June 30, 2016, respectively, as compared to 2.39% and 2.42%, for the same periods in 2015, respectively. The most significant factor driving net interest margin compression has been our shift toward lower-risk assets, most notably the marketable-securities-backed private banking margin loan portfolio that the Bank has made its fastest growing channel.

For the three and six months ended June 30, 2016, the Bank’s efficiency ratio was 59.63% and 59.51%, respectively, as compared to 60.78% and 61.09% for the same periods in 2015, respectively. Our non-interest expense to average assets for the three and six months ended June 30, 2016, was 2.29% and 2.24%, respectively, compared to 2.40% and 2.40%, for the same periods in 2015, respectively.

Our annualized return on average assets was 0.80% and 0.75% for the three and six months ended June 30, 2016, respectively, as compared to 0.78% and 0.75% for the same periods in 2015, respectively. Our annualized return on average equity was 8.16% and 7.66%, for the three and six months ended June 30, 2016, respectively, as compared to 7.36% and 7.01% for the same periods in 2015, respectively. The increase in this ratio is due to continued growth in earnings driven by the low capital nature of the private banking margin loans and investment management segment.

Total assets of $3.53 billion as of June 30, 2016, increased $226.4 million, or 13.8% on an annualized basis, from December 31, 2015. Loans held-for-investment grew by $156.0 million to $3.00 billion as of June 30, 2016, an annualized increase of 11.0%, from December 31, 2015, as a result of growth in our commercial real estate and private banking loan portfolios. Total deposits increased $198.3 million, or 14.8% on an annualized basis, to $2.89 billion as of June 30, 2016, from December 31, 2015.

Adverse rated credits to total loans remained steady at 1.89% at June 30, 2016, and 1.92% at December 31, 2015. The allowance for loan losses to loans was 0.57% as of June 30, 2016, compared to 0.63% as of December 31, 2015. The provision for loan losses was $80,000 and $202,000 for the three and six months ended June 30, 2016, respectively, as compared to provision expense of $185,000 and $1.1 million for the same periods in 2015, respectively. The trend of our recent provision expense and ratio of allowance for loan losses to loans reflects the change in complexion of our loan portfolio over the past year with a much larger percentage of the portfolio in loans secured by marketable securities.

Our book value per common share increased $0.35 to $11.97 as of June 30, 2016, from $11.62 as of December 31, 2015, largely as a result of an increase in our net income, partially offset by the issuance of restricted stock during six months ended June 30, 2016.

Non-GAAP Financial Measures

The information set forth above contains certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are “total revenue,” “pre-tax, pre-provision net revenue,” and “efficiency ratio.” Although we believe these non-GAAP financial measures provide a greater understanding of our business, these measures are not necessarily comparable to similar measures that may be presented by other companies.

“Total revenue” is defined as net interest income and non-interest income, excluding gains and losses on the sale and call of investment securities. We believe adjustments made to our operating revenue allow management and investors to better assess our operating revenue by removing the volatility that is associated with certain other items that are unrelated to our core business.

“Pre-tax, pre-provision net revenue” is defined as net income, without giving effect to loan loss provision and income taxes, and excluding gains and losses on the sale and call of investment securities. We believe this measure is important because it allows management and investors to better assess our performance in relation to our core operating revenue, excluding the volatility that is associated with provision for loan losses or other items that are unrelated to our core business.

“Efficiency ratio” is defined as non-interest expense, excluding non-recurring acquisition related expenses and intangible amortization expense, where applicable, divided by our total revenue. We believe this measure, particularly at the Bank, allows management and investors to better assess our operating expenses in relation to our core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.


47

Table of Contents

 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
Pre-tax, pre-provision net revenue:
 
 
 
 
 
Net interest income
$
18,219

$
16,673

 
$
36,596

$
33,336

Total non-interest income
11,447

9,576

 
20,362

18,427

Less: net gain on the sale and call of investment securities
62


 
63

17

Total revenue
29,604

26,249

 
56,895

51,746

Less: total non-interest expense
19,457

17,582

 
37,463

34,684

Pre-tax, pre-provision net revenue
$
10,147

$
8,667

 
$
19,432

$
17,062

 
 
 
 
 
 
Efficiency ratio:
 
 
 
 
 
Total non-interest expense
$
19,457

$
17,582

 
$
37,463

$
34,684

Less: non-recurring acquisition related expenses


 
1


Less: intangible amortization expenses
438

390

 
828

779

Total non-interest expense (numerator)
$
19,019

$
17,192

 
$
36,634

$
33,905

Total revenue (denominator)
$
29,604

$
26,249

 
$
56,895

$
51,746

Efficiency ratio
64.24
%
65.50
%
 
64.39
%
65.52
%

BANK SEGMENT
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
Bank pre-tax, pre-provision net revenue:
 
 
 
 
 
Net interest income
$
18,705

$
17,170

 
$
37,560

$
34,318

Total non-interest income
1,984

2,062

 
3,880

3,257

Less: net gain on the sale and call of investment securities
62


 
63

17

Total revenue
20,627

19,232

 
41,377

37,558

Less: total non-interest expense
12,299

11,690

 
24,623

22,943

Pre-tax, pre-provision net revenue
$
8,328

$
7,542

 
$
16,754

$
14,615

 
 
 
 
 
 
Bank efficiency ratio:
 
 
 
 
 
Total non-interest expense (numerator)
$
12,299

$
11,690

 
$
24,623

$
22,943

Total revenue (denominator)
$
20,627

$
19,232

 
$
41,377

$
37,558

Efficiency ratio
59.63
%
60.78
%
 
59.51
%
61.09
%

Results of Operations

Net Interest Income

Net interest income represents the difference between the interest and fees earned on interest-earning assets and the interest paid on interest-bearing liabilities. Net interest income is affected by changes in the volume of interest-earning assets and interest-bearing liabilities and changes in interest yields earned and rates paid. Maintaining consistent spreads between earning assets and interest-bearing liabilities is significant to our financial performance because net interest income comprised 64.3% and 64.4% of total revenue for the six months ended June 30, 2016 and 2015, respectively.


48

Table of Contents

The table below reflects an analysis of net interest income, on a fully taxable equivalent basis, for the periods indicated. The adjustment to convert certain income to a fully taxable equivalent basis consists of dividing tax exempt income by one minus the statutory federal income tax rate of 35.0%.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
Interest income
$
23,795

$
20,481

 
$
47,155

$
40,683

Fully taxable equivalent adjustment
74

63

 
146

121

Interest income adjusted
23,869

20,544

 
47,301

40,804

Less: interest expense
5,576

3,808

 
10,559

7,347

Net interest income adjusted
$
18,293

$
16,736

 
$
36,742

$
33,457

 
 
 
 
 
 
Yield on earning assets
2.94
%
2.93
%
 
2.95
%
2.96
%
Cost of interest-bearing liabilities
0.77
%
0.62
%
 
0.74
%
0.61
%
Net interest spread
2.17
%
2.31
%
 
2.21
%
2.35
%
Net interest margin (1)
2.25
%
2.39
%
 
2.29
%
2.42
%
(1) 
Net interest margin is calculated on a fully taxable equivalent basis.

The following table provides information regarding the average balances and yields earned on interest-earning assets and the average balances and rates paid on interest-bearing liabilities for the three months ended June 30, 2016 and 2015. Non-accrual loans are included in the calculation of the average loan balances, while interest collected on non-accrual loans is recorded as a reduction to principal. Where applicable, interest income and yield are reflected on a fully taxable equivalent basis, and have been adjusted based on the statutory federal income tax rate of 35.0%.

49

Table of Contents

 
Three Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
 
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Assets
 
 
 
 
 
 
 
Interest-earning deposits
$
105,954

$
135

0.51
%
 
$
102,353

$
87

0.34
%
Federal funds sold
6,041

5

0.33
%
 
6,420

2

0.12
%
Investment securities available-for-sale
185,477

816

1.77
%
 
153,983

465

1.21
%
Investment securities held-to-maturity
45,143

457

4.07
%
 
40,051

384

3.85
%
FHLB stock
11,984

102

3.42
%
 
4,178

55

5.28
%
Total loans
2,909,217

22,354

3.09
%
 
2,505,646

19,551

3.13
%
Total interest-earning assets
3,263,816

23,869

2.94
%
 
2,812,631

20,544

2.93
%
Other assets
157,736

 
 
 
131,856

 
 
Total assets
$
3,421,552

 
 
 
$
2,944,487

 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
145,858

$
154

0.42
%
 
$
98,183

$
99

0.40
%
Money market deposit accounts
1,603,881

2,622

0.66
%
 
1,352,153

1,336

0.40
%
Time deposits
852,381

1,827

0.86
%
 
900,638

1,741

0.78
%
Borrowings:
 
 
 
 
 
 
 
FHLB borrowing
269,670

419

0.62
%
 
79,176

78

0.40
%
Subordinated notes payable, net
34,376

554

6.48
%
 
34,173

554

6.50
%
Total interest-bearing liabilities
2,906,166

5,576

0.77
%
 
2,464,323

3,808

0.62
%
Noninterest-bearing deposits
147,540

 
 
 
137,647

 
 
Other liabilities
34,075

 
 
 
30,304

 
 
Shareholders' equity
333,771

 
 
 
312,213

 
 
Total liabilities and shareholders' equity
$
3,421,552

 
 
 
$
2,944,487

 
 
 
 
 
 
 
 
 
 
Net interest income (1)
 
$
18,293

 
 
 
$
16,736

 
Net interest spread
 
 
2.17
%
 
 
 
2.31
%
Net interest margin (1)
 
 
2.25
%
 
 
 
2.39
%
(1) 
Net interest income and net interest margin are calculated on a fully taxable equivalent basis.

Net Interest Income for the Three Months Ended June 30, 2016 and 2015. Net interest income, calculated on a fully taxable equivalent basis, increased $1.6 million, or 9.3%, to $18.3 million for the three months ended June 30, 2016, from $16.7 million for the same period in 2015. The increase in net interest income for the three months ended June 30, 2016, was primarily attributable to a $451.2 million, or 16.0%, increase in average interest-earning assets driven largely by loan growth. The increase in net interest income reflects an increase of $3.3 million, or 16.2%, in interest income, partially offset by an increase of $1.8 million, or 46.4%, in interest expense. Net interest margin decreased to 2.25% for the three months ended June 30, 2016, as compared to 2.39% for the same period in 2015 driven by higher interest expense associated with the higher average deposits and FHLB borrowings.

The increase in interest income was primarily the result of an increase in average total loans of $403.6 million, or 16.1%, which is our primary earning asset and the Bank’s core business, partially offset by a decrease of four basis points in yield on our loans. The most significant factor of the declining yield on our loan portfolio has been our shift toward lower-risk assets, most notably the marketable-securities-backed private banking loan portfolio that the Bank has made its fastest growing channel, which was partially offset by the effect on our floating-rate loans due to the Federal Reserve’s increase in the target federal funds rate in December 2015. The overall yield on interest-earning assets increased one basis points to 2.94% for the three months ended June 30, 2016, as compared to 2.93% for the same period in 2015, primarily as a result of the lower yield on loans more than offset by higher yields on investment securities.

Interest expense on interest-bearing liabilities of $5.6 million, for the three months ended June 30, 2016, increased $1.8 million, or 46.4%, from the same period in 2015 as a result of an increase of $441.8 million, or 17.9%, in average interest-bearing liabilities for the three months ended June 30, 2016, coupled with an increase of 15 basis points in the average rate paid on our average interest-bearing liabilities compared to the same period in 2015. The increase in average rate paid was reflective of increases in rates paid in money market deposits, time deposits and FHLB borrowings. The increase in average interest-bearing liabilities was driven primarily by an increase of $251.7

50

Table of Contents

million, or 18.6%, in average money market deposit accounts and an increase of $190.5 million in the average balance of our FHLB borrowings.

The following table analyzes the dollar amount of the change in interest income and interest expense with respect to the primary components of interest-earning assets and interest-bearing liabilities. The table shows the amount of the change in interest income or interest expense caused by either changes in outstanding balances or changes in interest rates for the three months ended June 30, 2016 and 2015. The effect of a change in balances is measured by applying the average rate during the first period to the balance (“volume”) change between the two periods. The effect of changes in rate is measured by applying the change in rate between the two periods to the average volume during the first period.
 
Three Months Ended June 30,
 
2016 over 2015
(Dollars in thousands)
Yield/Rate
 
Volume
 
Change(1)
Increase (decrease) in:
 
 
 
 
 
Interest income:
 
 
 
 
 
Interest-earning deposits
$
45

 
$
3

 
$
48

Federal funds sold
3

 

 
3

Investment securities available-for-sale
242

 
109

 
351

Investment securities held-to-maturity
22

 
51

 
73

FHLB stock
(25
)
 
72

 
47

Total loans
(302
)
 
3,105

 
2,803

Total increase (decrease) in interest income
(15
)
 
3,340

 
3,325

 
 
 
 
 
 
Interest expense:
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
Interest-bearing checking accounts
5

 
50

 
55

Money market deposit accounts
1,001

 
285

 
1,286

Time deposits
183

 
(97
)
 
86

Borrowings:
 
 
 
 
 
FHLB borrowing
66

 
275

 
341

Subordinated notes payable, net
(3
)
 
3

 

Total increase in interest expense
1,252

 
516

 
1,768

Total increase (decrease) in net interest income
$
(1,267
)
 
$
2,824

 
$
1,557

(1) 
The change in interest income and expense due to change in composition and applicable yields and rates has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

The following table provides information regarding the average balances and yields earned on interest-earning assets and the average balances and rates paid on interest-bearing liabilities for the six months ended June 30, 2016 and 2015. Non-accrual loans are included in the calculation of the average loan balances, while interest collected on non-accrual loans is recorded as a reduction to principal. Where applicable, interest income and yield are reflected on a fully taxable equivalent basis, and have been adjusted based on the statutory federal income tax rate of 35.0%.

51

Table of Contents

 
Six Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
 
Average
Balance
Interest Income (1)/
Expense
Average
Yield/
Rate
Assets
 
 
 
 
 
 
 
Interest-earning deposits
$
104,317

$
268

0.52
%
 
$
110,512

$
189

0.34
%
Federal funds sold
6,047

10

0.33
%
 
6,115

3

0.10
%
Investment securities available-for-sale
180,892

1,559

1.73
%
 
157,713

953

1.22
%
Investment securities held-to-maturity
46,211

924

4.02
%
 
37,909

736

3.92
%
FHLB stock
10,293

199

3.89
%
 
4,430

262

11.93
%
Total loans
2,872,090

44,341

3.10
%
 
2,465,650

38,661

3.16
%
Total interest-earning assets
3,219,850

47,301

2.95
%
 
2,782,329

40,804

2.96
%
Other assets
147,773

 
 
 
129,762

 
 
Total assets
$
3,367,623

 
 
 
$
2,912,091

 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
145,166

$
307

0.43
%
 
$
106,815

$
219

0.41
%
Money market deposit accounts
1,577,474

4,829

0.62
%
 
1,305,908

2,556

0.39
%
Time deposits
872,915

3,605

0.83
%
 
883,095

3,293

0.75
%
Borrowings:
 
 
 
 
 
 
 
FHLB borrowing
228,461

710

0.62
%
 
89,724

172

0.39
%
Subordinated notes payable, net
34,351

1,108

6.49
%
 
34,149

1,107

6.54
%
Total interest-bearing liabilities
2,858,367

10,559

0.74
%
 
2,419,691

7,347

0.61
%
Noninterest-bearing deposits
149,740

 
 
 
149,681

 
 
Other liabilities
28,312

 
 
 
32,712

 
 
Shareholders' equity
331,204

 
 
 
310,007

 
 
Total liabilities and shareholders' equity
$
3,367,623

 
 
 
$
2,912,091

 
 
 
 
 
 
 
 
 
 
Net interest income (1)
 
$
36,742

 
 
 
$
33,457

 
Net interest spread
 
 
2.21
%
 
 
 
2.35
%
Net interest margin (1)
 
 
2.29
%
 
 
 
2.42
%
(1)
Net interest income and net interest margin are calculated on a fully taxable equivalent basis.

Net Interest Income for the Six Months Ended June 30, 2016 and 2015. Net interest income, calculated on a fully taxable equivalent basis, increased $3.3 million, or 9.8%, to $36.7 million for the six months ended June 30, 2016, from $33.5 million for the same period in 2015. The increase in net interest income for the six months ended June 30, 2016, was primarily attributable to a $437.5 million, or 15.7%, increase in average interest-earning assets driven largely by loan growth. The increase in net interest income reflects an increase of $6.5 million, or 15.9%, in interest income, partially offset by an increase of $3.2 million, or 43.7%, in interest expense. Net interest margin decreased to 2.29% for the six months ended June 30, 2016, as compared to 2.42% for the same period in 2015, driven by lower loan yields and higher interest expense associated with the higher average deposits and FHLB borrowings.

The increase in interest income was primarily the result of an increase in average total loans of $406.4 million, or 16.5%, which is our primary earning asset and the Bank’s core business, an increase of $31.5 million, or 16.1%, in average investment securities balances and an increase of 51 basis points in yield on investment securities available-for-sale, partially offset by a decrease of six basis points in yield on our loans. The most significant factor of the declining yield on our loan portfolio has been our shift toward lower-risk assets, most notably the marketable-securities-backed private banking loan portfolio that the Bank has made its fastest growing channel, which was partially offset by the effect on our floating-rate loans due to the Federal Reserve’s increase in the target federal funds rate in December 2015. The overall yield on interest-earning assets declined one basis point to 2.95% for the six months ended June 30, 2016, as compared to 2.96% for the same period in 2015.

Interest expense on interest-bearing liabilities of $10.6 million, for the six months ended June 30, 2016, increased $3.2 million, or 43.7%, from the same period in 2015, as a result of an increase of $438.7 million, or 18.1%, in average interest-bearing liabilities for the six months ended June 30, 2016, coupled with an increase of 13 basis points in the average rate paid on our average interest-bearing liabilities compared to the same period in 2015. The increase in average rate paid was reflective of increases in rates paid in money market deposits,

52

Table of Contents

time deposits and FHLB borrowings. The increase in average interest-bearing liabilities was driven primarily by an increase of $271.6 million, or 20.8%, in average money market deposit accounts and an increase of $138.7 million, in the average balance of our FHLB borrowings.

The following table analyzes the dollar amount of the change in interest income and interest expense with respect to the primary components of interest-earning assets and interest-bearing liabilities. The table shows the amount of the change in interest income or interest expense caused by either changes in outstanding balances or changes in interest rates for the six months ended June 30, 2016 and 2015. The effect of a change in balances is measured by applying the average rate during the first period to the balance (“volume”) change between the two periods. The effect of changes in rate is measured by applying the change in rate between the two periods to the average volume during the first period.
 
Six Months Ended June 30,
 
2016 over 2015
(Dollars in thousands)
Yield/Rate
 
Volume
 
Change(1)
Increase (decrease) in:
 
 
 
 
 
Interest income:
 
 
 
 
 
Interest-earning deposits
$
90

 
$
(11
)
 
$
79

Federal funds sold
7

 

 
7

Investment securities available-for-sale
448

 
158

 
606

Investment securities held-to-maturity
19

 
169

 
188

FHLB stock
(257
)
 
194

 
(63
)
Total loans
(799
)
 
6,479

 
5,680

Total increase (decrease) in interest income
(492
)
 
6,989

 
6,497

 
 
 
 
 
 
Interest expense:
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
Interest-bearing checking accounts
6

 
82

 
88

Money market deposit accounts
1,654

 
619

 
2,273

Time deposits
349

 
(37
)
 
312

Borrowings:
 
 
 
 
 
FHLB borrowing
152

 
386

 
538

Subordinated notes payable, net
(8
)
 
9

 
1

Total increase in interest expense
2,153

 
1,059

 
3,212

Total increase (decrease) in net interest income
$
(2,645
)
 
$
5,930

 
$
3,285

(1)
The change in interest income and expense due to change in composition and applicable yields and rates has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

Provision for Loan Losses

The provision for loan losses represents our determination of the amount necessary to be charged against the current period’s earnings to maintain the allowance for loan losses at a level that is considered adequate in relation to the estimated losses inherent in the loan portfolio. For additional information regarding our allowance for loan losses, see “Allowance for Loan Losses.”

Provision for Loan Losses for the Three Months Ended June 30, 2016 and 2015. We recorded provision for loan losses of $80,000 for the three months ended June 30, 2016, compared to $185,000 for the three months ended June 30, 2015. The provision for the three months ended June 30, 2016, was comprised of a net increase of $400,000 in specific reserves on commercial and industrial non-performing loans and an increase of $520,000 in general reserves on non-pass rated commercial and industrial loans, partially offset by a decrease of $794,000 in general reserves on commercial real estate loans, due to improved credit quality offset by growth. The provision for loan losses for the three months ended June 30, 2015, was largely comprised of the net increase of $608,000 in specific reserves on non-performing commercial and industrial loans, partially offset by a decrease of $402,000 in the general reserves of the commercial real estate portfolio and commercial and industrial loan portfolios.

Provision for Loan Losses for the Six Months Ended June 30, 2016 and 2015. We recorded provision for loan losses of $202,000 for the six months ended June 30, 2016, compared to $1.1 million for the six months ended June 30, 2015. The provision for the six months ended June 30, 2016, was comprised of a net increase of $1.4 million in specific reserves on commercial and industrial non-performing loans, partially offset by a decrease of $472,000 in general reserves on commercial real estate loans, due to improved credit quality offset by growth, recoveries of $582,000, and a decrease of $165,000 of specific reserves on private banking non-performing loans related to

53

Table of Contents

paydowns. The provision for loan losses for the six months ended June 30, 2015, was comprised of the net increase of $2.2 million in specific reserves on non-performing commercial and industrial loans, partially offset by a decrease of $1.1 million in commercial and industrial general reserves primarily due to overall decreases in this loan portfolio.

Non-Interest Income

Non-interest income is an important component of our revenue and it is comprised primarily of investment management fees for Chartwell coupled with fees generated from loan and deposit relationships with our Bank customers, including swap transactions. In addition, from time to time as opportunities arise, we sell portions of our investment securities available-for-sale portfolio or securities may be called within our investment securities available-for-sale or held-to-maturity portfolios. Gains or losses experienced on these sales or calls are less predictable than many of the other components of our non-interest income because the amount of realized gains or losses is impacted by a number of factors, including the nature of the security sold or called, the purpose of the sale, the interest rate environment and other market conditions. The information provided under the caption “Parent and Other” represents operations not considered to be reportable segments and/or general operating expenses of the Company, which includes the parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.

The following table presents the components of our non-interest income by operating segment for the three months ended June 30, 2016 and 2015:
 
Three Months Ended June 30, 2016
 
Three Months Ended June 30, 2015
 
 
Investment
Parent
 
 
 
Investment
Parent
 
(Dollars in thousands)
Bank
Management
and Other
Consolidated
 
Bank
Management
and Other
Consolidated
Investment management fees
$

$
9,517

$
(55
)
$
9,462

 
$

$
7,556

$
(42
)
$
7,514

Service charges
123



123

 
176



176

Net gain on the sale and call of investment securities
62



62

 




Swap fees
1,205



1,205

 
697



697

Commitment and other fees
507



507

 
493



493

Other income (1)
87

1


88

 
696



696

Total non-interest income
$
1,984

$
9,518

$
(55
)
$
11,447

 
$
2,062

$
7,556

$
(42
)
$
9,576

(1) 
Other income includes such items as income from BOLI, unrealized gain (loss) on swaps, gain on the sale of OREO and other general operating income.

Non-Interest Income for the Three Months Ended June 30, 2016 and 2015. Our non-interest income was $11.4 million for the three months ended June 30, 2016, an increase of $1.9 million, or 19.5%, from $9.6 million for the same period in 2015, primarily related to increases in investment management fees and swap fees, partially offset by lower other income.

Investment Management Segment:

Investment management fees increased $2.0 million for the three months ended June 30, 2016, compared to the same period in 2015, driven primarily by the additional two months of revenue provided by the operations of TKG, which was acquired at the end of April 2016. Assets under management of $10.59 billion as of June 30, 2016, increased $2.47 billion from June 30, 2015, primarily due to the TKG acquisition.

Bank Segment:

Swap fees increased $508,000 for the three months ended June 30, 2016, as compared to the same period in 2015, driven by fluctuations in customer demand for long-term interest rate protection. The level and frequency of income associated with swap transactions can vary materially from period to period, based on customers’ expectations of market conditions.

Other income decreased $609,000 for the three months ended June 30, 2016, as compared to the same period in 2015, primarily due to a decrease of $636,000 in the fair values of our swaps, partially offset by an increase of $25,000 in BOLI income.


54

Table of Contents

The following table presents the components of our non-interest income by operating segment for the six months ended June 30, 2016 and 2015:
 
Six Months Ended June 30, 2016
 
Six Months Ended June 30, 2015
 
 
Investment
Parent
 
 
 
Investment
Parent
 
(Dollars in thousands)
Bank
Management
and Other
Consolidated
 
Bank
Management
and Other
Consolidated
Investment management fees
$

$
16,590

$
(109
)
$
16,481

 
$

$
15,258

$
(89
)
$
15,169

Service charges
259



259

 
339



339

Net gain on the sale and call of investment securities
63



63

 
17



17

Swap fees
2,445



2,445

 
1,014



1,014

Commitment and other fees
1,009



1,009

 
1,000



1,000

Other income (1)
104

1


105

 
887

1


888

Total non-interest income
$
3,880

$
16,591

$
(109
)
$
20,362

 
$
3,257

$
15,259

$
(89
)
$
18,427

(1)
Other income includes such items as income from BOLI, unrealized gain (loss) on swaps, gain on the sale of OREO and other general operating income.

Non-Interest Income for the Six Months Ended June 30, 2016 and 2015. Our non-interest income was $20.4 million for the six months ended June 30, 2016, an increase of $1.9 million, or 10.5%, from $18.4 million for the same period in 2015, primarily related to increases in investment management fees and swap fees, partially offset by lower other income.

Investment Management Segment:

Investment management fees increased $1.3 million for the six months ended June 30, 2016, as compared to the same period in 2015, driven by the additional two months of revenue provided by the operations of TKG, which was acquired at the end of April 2016 partially offset by market volatility. Assets under management of $10.59 billion as of June 30, 2016, increased $2.47 billion from June 30, 2015, primarily due to the TKG acquisition.

Bank Segment:

Swap fees increased $1.4 million for the six months ended June 30, 2016, as compared to the same period in 2015, driven by fluctuations in customer demand for long-term interest rate protection. The level and frequency of income associated with swap transactions can vary materially from period to period, based on customers’ expectations of market conditions.

Other income decreased $783,000 for the six months ended June 30, 2016, as compared to the same period in 2015, primarily due to a decrease of $862,000 in the fair values of our swaps, partially offset by an increase of $76,000 in BOLI income.

Non-Interest Expense

Our non-interest expense represents the operating cost of maintaining and growing our business. The largest portion of non-interest expense for each segment is compensation and employee benefits, which include employee payroll expense as well as the cost of incentive compensation, benefit plans, health insurance and payroll taxes, all of which are impacted by the growth in our employee base, coupled with increases in the level of compensation and benefits of our existing employees. The information provided under the caption “Parent and Other” represents operations not considered to be reportable segments and/or general operating expenses of the Company, which includes the parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.


55

Table of Contents

The following table presents the components of our non-interest expense by operating segment for the three months ended June 30, 2016 and 2015:
 
Three Months Ended June 30, 2016
 
Three Months Ended June 30, 2015
 
 
Investment
Parent
 
 
 
Investment
Parent
 
(Dollars in thousands)
Bank
Management
and Other
Consolidated
 
Bank
Management
and Other
Consolidated
Compensation and employee benefits
$
7,351

$
5,456

$

$
12,807

 
$
7,010

$
4,594

$

$
11,604

Premises and occupancy costs
949

220


1,169

 
954

190


1,144

Professional fees
867

168

(46
)
989

 
850

80

(45
)
885

FDIC insurance expense
568



568

 
545



545

General insurance expense
180

85


265

 
252

61


313

State capital shares tax
328



328

 
309



309

Travel and entertainment expense
653

192


845

 
460

176


636

Data processing expense
285



285

 
268



268

Intangible amortization expense

438


438

 

390


390

Other operating expenses (1)
1,118

562

83

1,763

 
1,042

396

50

1,488

Total non-interest expense
$
12,299

$
7,121

$
37

$
19,457

 
$
11,690

$
5,887

$
5

$
17,582

 
 
 
 
 
 
 
 
 
 
Full-time equivalent employees (2)
145

65


210

 
138

53


191

 
 
 
 
 
 
 
 
 
 
(1) 
Other operating expenses includes such items as organizational dues and subscriptions, charitable contributions, telephone, marketing, employee-related expenses and other general operating expenses.
(2) 
Full-time equivalent employees shown are as of the end of the periods presented.

Non-Interest Expense for the Three Months Ended June 30, 2016 and 2015. Our non-interest expense for the three months ended June 30, 2016, increased $1.9 million, or 10.7%, as compared to the same period in 2015, of which $609,000 relates to the increase in expenses of the Bank segment and $1.2 million relates to the increase in expenses of the Investment Management segment. The significant changes in each segment’s expenses are described below.

Investment Management Segment:

Chartwell’s non-interest expenses for the three months ended June 30, 2016, increased by $1.2 million, compared to the same period in 2015, primarily due to the additional two months of expenses provided by the operations of TKG, which was acquired at the end of April 2016.

Bank Segment:

The Bank’s compensation and employee benefits costs for the three months ended June 30, 2016, increased by $341,000, compared to the same period in 2015, primarily due to an increase in the number of full-time equivalent employees, increases in the overall annual wage and benefits costs of our existing employees, and an increase in stock-based compensation expense.

Travel and entertainment expenses for the three months ended June 30, 2016, increased by $193,000 compared to the same period in 2015, primarily due to higher officer and relationship manager business development activity.


56

Table of Contents

The following table presents the components of our non-interest expense by operating segment for the six months ended June 30, 2016 and 2015:
 
Six Months Ended June 30, 2016
 
Six Months Ended June 30, 2015
 
 
Investment
Parent
 
 
 
Investment
Parent
 
(Dollars in thousands)
Bank
Management
and Other
Consolidated
 
Bank
Management
and Other
Consolidated
Compensation and employee benefits
$
15,070

$
9,670

$

$
24,740

 
$
13,848

$
9,170

$

$
23,018

Premises and occupancy costs
1,872

426


2,298

 
1,889

377


2,266

Professional fees
1,591

296

(97
)
1,790

 
1,678

176

(93
)
1,761

FDIC insurance expense
1,090



1,090

 
1,013



1,013

General insurance expense
359

151


510

 
496

111


607

State capital shares tax
657



657

 
582



582

Travel and entertainment expense
1,055

367


1,422

 
820

342


1,162

Data processing expense
577



577

 
530



530

Intangible amortization expense

828


828

 

779


779

Other operating expenses (1)
2,352

1,067

132

3,551

 
2,087

819

60

2,966

Total non-interest expense
$
24,623

$
12,805

$
35

$
37,463

 
$
22,943

$
11,774

$
(33
)
$
34,684

 
 
 
 
 
 
 
 
 
 
(1) 
Other operating expenses includes such items as organizational dues and subscriptions, charitable contributions, telephone, marketing, employee-related expenses and other general operating expenses.

Non-Interest Expense for the Six Months Ended June 30, 2016 and 2015. Our non-interest expense for the six months ended June 30, 2016, increased $2.8 million, or 8.0%, as compared to the same period in 2015, of which $1.7 million relates to the increase in expenses of the Bank segment and $1.0 million relates to the increase in expenses of the Investment Management segment. The significant changes in each segment’s expenses are described below.

Investment Management Segment:

Chartwell’s non-interest expenses for the six months ended June 30, 2016, increased by $1.0 million, compared to the same period in 2015, primarily due to the additional two months of expenses provided by the operations of TKG, which was acquired at the end of April 2016.

Bank Segment:

The Bank’s compensation and employee benefits costs for the six months ended June 30, 2016, increased by $1.2 million, compared to the same period in 2015, primarily due to an increase in the number of full-time equivalent employees, increases in the overall annual wage and benefits costs of our existing employees, and an increase in stock-based compensation expense.

Travel and entertainment expenses for the six months ended June 30, 2016, increased by $235,000 compared to the same period in 2015, primarily due to higher officer and relationship manager business development activity.

Other operating expenses for the six months ended June 30, 2016, increased by $265,000, compared to the same period in 2015, primarily due to higher costs related to servicing the volume of our private banking margin loans.

Income Taxes

We utilize the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the tax effects of differences between the financial statement and tax basis of assets and liabilities. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities with regard to a change in tax rates is recognized in income in the period that includes the enactment date. We evaluate whether it is more likely than not that we will be able to realize the benefit of identified deferred tax assets.

Income Taxes for the Three Months Ended June 30, 2016 and 2015. For the three months ended June 30, 2016, we recognized income tax expense of $3.4 million, or 33.1% of income before tax, as compared to income tax expense of $2.8 million, or 32.5% of income before tax, for the same period in 2015. Our effective tax rate of 33.1% for the three months ended June 30, 2016, increased as compared to the prior year due to a higher level of investment tax credits recognized in 2015 versus 2016.


57

Table of Contents

Income Taxes for the Six Months Ended June 30, 2016 and 2015. For the six months ended June 30, 2016, we recognized income tax expense of $6.7 million, or 34.6% of income before tax, as compared to income tax expense of $5.2 million, or 32.5% of income before tax, for the same period in 2015. Our effective tax rate of 34.6% for the six months ended June 30, 2016, increased as compared to the prior year due to a higher level of investment tax credits recognized in 2015 versus 2016.

Financial Condition

Our total assets as of June 30, 2016, were $3.53 billion, which was an increase of $226.4 million, or 13.8% on an annualized basis, from December 31, 2015, driven by growth in our loan and investments portfolios. As of June 30, 2016, our loan portfolio of $3.00 billion, increased $156.0 million, or 11.0% annualized, from December 31, 2015. Total investment securities increased $16.8 million, or 15.0% annualized, to $242.2 million, as of June 30, 2016, from $225.4 million, as of December 31, 2015, primarily as a result of purchases of investment grade corporate bonds. Cash and cash equivalents increased $17.6 million, to $114.3 million, as of June 30, 2016, from $96.7 million, as of December 31, 2015. As of June 30, 2016, our total deposits of $2.89 billion increased $198.3 million, or 14.8% annualized, from December 31, 2015, primarily to fund loan growth. Net borrowings increased $5.1 million, to $259.4 million, as of June 30, 2016, from $254.3 million as of December 31, 2015. Our shareholders’ equity increased $11.7 million to $337.7 million as of June 30, 2016, from $326.0 million as of December 31, 2015. This increase was primarily the result of $12.6 million in net income and the impact of $1.7 million in stock-based compensation, partially offset by the purchase of $3.2 million in treasury stock.

Loans

The Bank’s primary source of income is interest on loans. Our loan portfolio primarily consists of loans to our private banking clients, commercial and industrial loans, and real estate loans secured by commercial properties. The loan portfolio represents our largest earning asset.

The following table presents the composition of our loan portfolio as of the dates indicated:
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Outstanding
Percent of
Loans
 
Outstanding
Percent of
Loans
Private banking loans
$
1,435,545

47.9
%
 
$
1,344,864

47.3
%
Middle-market banking loans:
 
 
 
 
 
Commercial and industrial
573,733

19.1
%
 
634,232

22.4
%
Commercial real estate
988,031

33.0
%
 
862,188

30.3
%
Total middle-market banking loans
1,561,764

52.1
%
 
1,496,420

52.7
%
Loans held-for-investment
$
2,997,309

100.0
%
 
$
2,841,284

100.0
%

Loans Held-for-Investment. Loans held-for-investment increased by $156.0 million, or 11.0% on an annualized basis, to $3.00 billion as of June 30, 2016, as compared to December 31, 2015. Our growth for the six months ended June 30, 2016, was comprised of an increase in private banking loans of $90.7 million, or 13.6% annualized, a decrease in commercial and industrial loans of $60.5 million, or 19.2% annualized, and an increase in commercial real estate loans of $125.8 million, or 29.4% annualized.

Primary Loan Categories

Private Banking Loans. Our private banking loans include personal and commercial loans that are sourced through our private banking channel of financial intermediaries that operates on a national basis. These loans primarily consist of loans made to high-net-worth individuals, trusts and businesses that may be secured by cash, marketable securities, residential property or other financial assets. The primary source of repayment for these loans is the income and assets of the borrower. We also have a limited number of unsecured loans and lines of credit in our private banking loan portfolio.

As of June 30, 2016, there was $1.28 billion, or 89.5%, of private banking loans that were secured by cash and marketable securities as compared to $1.18 billion, or 87.8%, as of December 31, 2015. Our private banking lines of credit are typically due on demand or if they have stated maturities, the term is predominately less than one year. The growth in loans secured by cash and marketable securities is expected to continue as a result of our strategy to focus on this portion of our private banking business as we believe these loans tend to have a lower risk profile. On a daily basis, we monitor the collateral of these margin loans secured by cash and marketable securities, which further reduces the risk profile of the private banking portfolio. Since inception, we have had no charge-offs related to our loans secured by cash and marketable securities.


58

Table of Contents

Loans sourced through our private banking channel also include loans for commercial and business purposes, a majority of which are secured by cash and marketable securities. The table below includes all loans made through our private banking channel, by collateral type, as of the dates indicated.
(Dollars in thousands)
June 30,
2016
December 31,
2015
Private banking loans:
 
 
Secured by cash and marketable securities
$
1,284,859

$
1,180,717

Secured by real estate
117,347

134,785

Other
33,339

29,362

Total private banking loans
$
1,435,545

$
1,344,864


Middle-Market Banking - Commercial and Industrial Loans. Our commercial and industrial loan portfolio primarily includes loans made to service companies or manufacturers generally for the purpose of production, operating capacity, accounts receivable, inventory, equipment financing, acquisitions and recapitalizations. Cash flow from the borrower’s operations is the primary source of repayment for these loans, except for certain commercial loans that are secured by cash and marketable securities.

Middle-Market Banking - Commercial Real Estate Loans. Our commercial real estate loan portfolio includes loans secured by commercial purpose real estate, including both owner occupied properties and investment properties for various purposes including office, retail, industrial, multifamily and hospitality. Also included are commercial construction loans to finance the construction or renovation of structures as well as to finance the acquisition and development of raw land for various purposes. Individual project cash flows, global cash flows and liquidity from the developer, or the sale of the property are the primary sources of repayment for these loans.

As of June 30, 2016, there were $784.1 million of total commercial real estate loans with a floating rate and $203.9 million with a fixed rate, as compared to $650.0 million and $212.2 million, respectively, as of December 31, 2015.

Loan Maturities and Interest Rate Sensitivity

The following table presents the contractual maturity ranges and the amount of such loans with fixed and adjustable rates in each maturity range as of the date indicated.
 
June 30, 2016
(Dollars in thousands)
One Year
or Less
One to
Five Years
Greater Than
Five Years
Total
Loan maturity:
 
 
 
 
Private banking
$
1,288,661

$
103,586

$
43,298

$
1,435,545

Commercial and industrial
132,969

392,584

48,180

573,733

Commercial real estate
193,621

498,820

295,590

988,031

Loans held-for-investment
$
1,615,251

$
994,990

$
387,068

$
2,997,309

 
 
 
 
 
Interest rate sensitivity:
 
 
 
 
Fixed interest rates
$
107,134

$
186,412

$
114,815

$
408,361

Floating or adjustable interest rates
1,508,117

808,578

272,253

2,588,948

Loans held-for-investment
$
1,615,251

$
994,990

$
387,068

$
2,997,309


Interest Reserve Loans

As of June 30, 2016, loans with interest reserves totaled $139.3 million, which represented 4.6% of loans held-for-investment, as compared to $117.4 million, or 4.1%, as of December 31, 2015. Certain loans reserve a portion of the proceeds to be used to pay interest due on the loan. These loans with interest reserves are common for construction and land development loans. The use of interest reserves is based on the feasibility of the project, the creditworthiness of the borrower and guarantors, and the loan to value coverage of the collateral. The interest reserve may be used by the borrower, when certain financial conditions are met, to draw loan funds to pay interest charges on the outstanding balance of the loan. When drawn, the interest is capitalized and added to the loan balance, subject to conditions specified during the initial underwriting and at the time the credit is approved. We have effective and ongoing procedures and controls for monitoring compliance with loan covenants, for advancing funds and determining default conditions. In addition, most of our construction lending is performed within our geographic footprint and our lenders are familiar with trends in the local real estate market.


59

Table of Contents

Allowance for Loan Losses

Our allowance for loan losses represents our estimate of probable loan losses inherent in the loan portfolio at a specific point in time. This estimate includes losses associated with specifically identified loans, as well as estimated probable credit losses inherent in the remainder of the loan portfolio. Additions are made to the allowance through both periodic provisions charged to income and recoveries of losses previously incurred. Reductions to the allowance occur as loans are charged off or when the credit history of any of the three loan portfolios improves. Management evaluates the adequacy of the allowance quarterly. This evaluation is subjective and requires material estimates that may change over time. In addition, management evaluates the allowance for loan losses overall methodology and estimates used in the calculation on an annual basis.

The components of the allowance for loan losses represent estimates based upon ASC Topic 450, Contingencies, and ASC Topic 310, Receivables. ASC Topic 450 applies to homogeneous loan pools such as consumer installment, residential mortgages and consumer lines of credit, as well as commercial loans that are not individually evaluated for impairment under ASC Topic 310. ASC Topic 310 is applied to commercial and consumer loans that are individually evaluated for impairment.

Under ASC Topic 310, a loan is impaired, based upon current information and events, in management’s opinion, when it is probable that the loan will not be repaid according to its original contractual terms, including both principal and interest, or if a loan is designated as a TDR. Management performs individual assessments of impaired loans to determine the existence of loss exposure based upon a discounted cash flows method or where a loan is collateral dependent, based upon the fair value of the collateral less estimated selling costs.

In estimating probable loan loss under ASC Topic 450 we consider numerous factors, including historical charge-offs and subsequent recoveries. We also consider, but are not limited to, qualitative factors that influence our credit quality, such as delinquency and non-performing loan trends, changes in loan underwriting guidelines and credit policies, as well as the results of internal loan reviews. Finally, we consider the impact of changes in current local and regional economic conditions in the markets that we serve. Assessment of relevant economic factors indicates that some of our primary markets historically tend to lag the national economy, with local economies in those primary markets also improving or weakening, as the case may be, but at a more measured rate than the national trends.

We base the computation of the allowance for loan losses under ASC Topic 450 on two factors: the primary factor and the secondary factor. The primary factor is based on the inherent risk identified within each of the Company’s three loan portfolios based on the historical loss experience of each loan portfolio and the loss emergence period. Management has developed a methodology that is applied to each of our three primary loan portfolios, consisting of commercial and industrial, commercial real estate and private banking. As the loan loss history, mix and risk rating of each loan portfolio change, the primary factor adjusts accordingly. The allowance for loan losses related to the primary factor is based on our estimates as to probable losses for each loan portfolio. The secondary factor is intended to capture risks related to events and circumstances that management believes have an impact on the performance of the loan portfolio. Although this factor is more subjective in nature, the methodology focuses on internal and external trends in pre-specified categories (risk factors) and applies a quantitative percentage that drives the secondary factor. We have identified nine risk factors and each risk factor is assigned a reserve level, based on management’s judgment, as to the probable impact on each loan portfolio and is monitored on a quarterly basis. As the trend in each risk factor changes, a corresponding change occurs in the reserve associated with each respective risk factor, such that the secondary factor remains current to changes in each loan portfolio. Potential problem loans are identified and monitored through frequent, formal review processes. Updates are presented to our board of directors as to the status of loan quality at least quarterly.

The following table summarizes the allowance for loan losses, as of the dates indicated:
(Dollars in thousands)
June 30,
2016
December 31,
2015
General reserves
$
12,985

$
13,429

Specific reserves
4,230

4,545

Total allowance for loan losses
$
17,215

$
17,974

 
 
 
Allowance for loan losses to loans
0.57
%
0.63
%

As of June 30, 2016, we had specific reserves totaling $4.2 million related to two commercial and industrial loans and two private banking loans, with an aggregated total outstanding balance of $11.0 million. All of these loans were on non-accrual status as of June 30, 2016.

As of December 31, 2015, we had specific reserves totaling $4.5 million related to three commercial and industrial loans and two private banking loans, with an aggregated total outstanding balance of $12.5 million. All of these loans were on non-accrual status as of December 31, 2015.


60

Table of Contents

The following table summarizes allowance for loan losses by loan category and percentage of loans, as of the dates indicated:
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Reserve
Percent of Reserve
Percent of Loans
 
Reserve
Percent of Reserve
Percent of Loans
Commercial and industrial
$
10,841

63.0
%
19.1
%
 
$
11,064

61.6
%
22.4
%
Commercial real estate
4,872

28.3
%
33.0
%
 
5,344

29.7
%
30.3
%
Private banking
1,502

8.7
%
47.9
%
 
1,566

8.7
%
47.3
%
Total allowance for loan losses
$
17,215

100.0
%
100.0
%
 
$
17,974

100.0
%
100.0
%

Allowance for Loan Losses as of June 30, 2016 and December 31, 2015. Our allowance for loan losses decreased to $17.2 million, or 0.57% of loans, as of June 30, 2016, as compared to $18.0 million, or 0.63% of loans, as of December 31, 2015, which reflects the change in complexion of our loan portfolio over the past year with a much larger percentage of the portfolio in loans secured by marketable securities. Our allowance for loan losses related to commercial and industrial loans decreased $223,000 to $10.8 million as of June 30, 2016, as compared to $11.1 million as of December 31, 2015, which was attributable to overall decreases in the commercial and industrial loan balances. Our allowance for loan losses related to commercial real estate loans decreased by $472,000 to $4.9 million as of June 30, 2016, as compared to $5.3 million as of December 31, 2015, primarily due to the an overall improvement in the credit quality of this portfolio partially offset by loan growth. Our allowance for loan losses related to private banking loans decreased $64,000 to $1.5 million as of June 30, 2016, from $1.6 million as of December 31, 2015. This decrease was attributable to lower specific reserves related to paydowns on non-performing loans partially offset by loan growth in this portfolio.

Net Charge-Offs

Our charge-off policy for commercial and private banking loans requires that loans and other obligations that are not collectible be promptly charged off in the month the loss becomes probable, regardless of the delinquency status of the loan. We recognize a partial charge-off when we have determined that the value of the collateral is less than the remaining ledger balance at the time of the evaluation. A loan or obligation is not required to be charged off, regardless of delinquency status, if (1) we have determined there exists sufficient collateral to protect the remaining loan balance and (2) there exists a strategy to liquidate the collateral. We may also consider a number of other factors to determine when a charge-off is appropriate, including:

the status of a bankruptcy proceeding;
the value of collateral and probability of successful liquidation; and
the status of adverse proceedings or litigation that may result in collection.

The following table provides an analysis of the allowance for loan losses and net charge-offs/recoveries for the periods indicated:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(Dollars in thousands)
2016
2015
 
2016
2015
Beginning balance
$
18,546

$
21,205

 
$
17,974

$
20,273

Charge-offs:
 
 
 
 
 
Commercial and industrial
(1,543
)

 
(1,543
)

Commercial real estate


 


Private banking


 


Total charge-offs
(1,543
)

 
(1,543
)

Recoveries:
 
 
 
 
 
Commercial and industrial
132

4

 
582

11

Commercial real estate


 


Private banking

13

 

13

Total recoveries
132

17

 
582

24

Net recoveries (charge-offs)
(1,411
)
17

 
(961
)
24

Provision for loan losses
80

185

 
202

1,110

Ending balance
$
17,215

$
21,407

 
$
17,215

$
21,407

 
 
 
 
 
 
Net loan charge-offs (recoveries) to average total loans (1)
0.20
%
%
 
0.07
%
%
Provision for loan losses to average total loans (1)
0.01
%
0.03
%
 
0.01
%
0.09
%
(1) 
Interim period ratios are annualized.

61

Table of Contents


Net Charge-Offs for the Three Months Ended June 30, 2016. Our net loan charge-offs of $1.4 million, or 0.20% of average loans on an annualized basis, for the three months ended June 30, 2016, were related to a charge-off of $1.5 million on one commercial and industrial loan, of which $1.3 million was previously reserved, and $132,000 in recoveries on four commercial and industrial loans.

Net Charge-Offs (Recoveries) for the Three Months Ended June 30, 2015. Our net loan recoveries of $17,000 for the three months ended June 30, 2015, were related to two commercial and industrial loans and one private banking loan.

Net Charge-Offs for the Six Months Ended June 30, 2016. Our net loan charge-offs of $961,000, or 0.07% of average loans on an annualized basis, for the six months ended June 30, 2016, were related to a charge-off of $1.5 million on one commercial and industrial loan, of which $1.3 million was previously reserved, and $582,000 in recoveries on six commercial and industrial loans.

Net Charge-Offs (Recoveries) for the Six Months Ended June 30, 2015. Our net loan recoveries of $24,000 for the six months ended June 30, 2015, was related to three commercial and industrial loans and one private banking loan.

Non-Performing Assets

Non-performing assets consist of non-performing loans and other real estate owned. Non-performing loans are loans that are on non-accrual status. OREO is real property acquired through foreclosure on the collateral underlying defaulted loans and includes in-substance foreclosures. We initially record OREO at the lower of the related loan balance or fair value, less estimated costs to sell the assets.

Our policy is to place loans in all categories on non-accrual status when collection of interest or principal is doubtful, or when interest or principal payments are 90 days or more past due. There were no loans 90 days or more past due and still accruing interest as of June 30, 2016 and December 31, 2015, and there was no interest income recognized on these loans, while on non-accrual status, for the six months ended June 30, 2016 and 2015. As of June 30, 2016, non-performing loans were $19.1 million, or 0.64% of total loans, compared to $16.7 million, or 0.59% of total loans, as of December 31, 2015. We had specific reserves of $4.2 million and $4.5 million as of June 30, 2016 and December 31, 2015, respectively, on these non-performing loans. The net loan balance of our non-performing loans was 47.8% and 38.0% of the original loan balance after payments, charge-offs and specific reserves as of June 30, 2016 and December 31, 2015, respectively.

For additional information on our non-performing loans for June 30, 2016 and December 31, 2015, refer to Note 5, Allowance for Loan Losses, to our consolidated financial statements.

Once the determination is made that a foreclosure is necessary, the loan is reclassified as “in-substance foreclosure” until a sale date and title to the property is finalized. Once we own the property, it is maintained, marketed, rented and sold to repay the original loan. Historically, foreclosure trends in our loan portfolio have been low due to the seasoning of our portfolio. Any loans that are modified or extended are reviewed for potential classification as a TDR loan. For borrowers that are experiencing financial difficulty, we complete a process that outlines the terms of the modification, the reasons for the proposed modification and documents the current status of the borrower.

We had non-performing assets of $20.9 million, or 0.59% of total assets, as of June 30, 2016, as compared to $18.4 million, or 0.56% of total assets, as of December 31, 2015. The increase in non-performing assets was primarily the result of an addition of one $6.7 million non-performing loan, partially offset by $4.2 million in reductions on non-performing loans, including three payoffs, paydowns and a charge-off during the six months ended June 30, 2016. This increase was considered within the assessment of the determination of the allowance for loan losses. As of June 30, 2016 and December 31, 2015, we had three OREO properties totaling $1.7 million.


62

Table of Contents

The following table summarizes our non-performing assets as of the dates indicated:
(Dollars in thousands)
June 30,
2016
December 31,
2015
Non-performing loans:
 
 
Commercial and industrial
$
15,656

$
11,800

Commercial real estate
2,912

2,912

Private banking
580

1,948

Total non-performing loans
$
19,148

$
16,660

Other real estate owned
1,730

1,730

Total non-performing assets
$
20,878

$
18,390

 
 
 
Non-performing troubled debt restructured loans (1)
$
8,923

$
12,894

Performing troubled debt restructured loans
$
474

$
510

Non-performing loans to total loans
0.64
%
0.59
%
Allowance for loan losses to non-performing loans
89.90
%
107.89
%
Non-performing assets to total assets
0.59
%
0.56
%
(1) 
Included in total non-performing loans.

Potential Problem Loans

Potential problem loans are those loans that are not categorized as non-performing loans, but where current information indicates that the borrower may not be able to comply with repayment terms. Among other factors, we monitor past due status as an indicator of credit deterioration and potential problem loans. A loan is considered past due when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. To the extent that loans become past due, we assess the potential for loss on such loans as we would with other problem loans and consider the effect of any potential loss in determining any provision for probable loan losses. We also assess alternatives to maximize collection of any past due loans, including and without limitation, restructuring loan terms, requiring additional loan guarantee(s) or collateral, or other planned action.

For additional information on the age analysis of past due loans segregated by class of loan for June 30, 2016 and December 31, 2015, refer to Note 5, Allowance for Loan Losses, to our unaudited condensed consolidated financial statements.

On a monthly basis, we monitor various credit quality indicators for our loan portfolio, including delinquency, non-performing status, changes in risk ratings, changes in the underlying performance of the borrowers and other relevant factors.

We also monitor the loan portfolio through an internal risk rating system on a periodic basis. Loan risk ratings are assigned based upon the creditworthiness of the borrower. Loan risk ratings are reviewed on an ongoing basis according to internal policies. Loans within the pass rating are viewed to have a lower risk of loss than loans that are risk rated as special mention, substandard and doubtful, which are viewed to have an increasing risk of loss. Our internal risk ratings are consistent with regulatory guidance.

For additional information on the definitions of our internal risk rating and the recorded investment in loans by credit quality indicator for June 30, 2016 and December 31, 2015, refer to Note 5, Allowance for Loan Losses, to our unaudited condensed consolidated financial statements.

Investment Securities

We utilize investment activities to enhance net interest income while supporting interest rate risk management and liquidity management. Our securities portfolio consists of available-for-sale securities, held-to-maturity securities and from time to time, securities held for trading purposes. Also included in our investment securities is Federal Home Loan Bank Stock. For additional information on FHLB stock, refer to Note 3, Investment Securities. Securities purchased with the intent to sell under trading activity are recorded at fair value and changes to fair value are recognized in the consolidated statement of income. Securities categorized as available-for-sale are recorded at fair value and changes in the fair value of these securities are recognized as a component of total shareholders’ equity, within accumulated other comprehensive income (loss), net of deferred taxes. Securities categorized as held-to-maturity are debt securities that the Company intends to hold until maturity and are recorded at amortized cost.

On a quarterly basis, we determine the fair market value of our investment securities based on information provided by external sources. In addition, on a quarterly basis, we conduct an internal evaluation of changes in the fair market value of our investment securities to gain a level of comfort with the market value information received from the external sources.


63

Table of Contents

Securities, like loans, are subject to interest rate and credit risk. In addition, by their nature, securities classified as available-for-sale are also subject to fair value risks that could negatively affect the level of liquidity available to us, as well as shareholders’ equity. The Bank has engaged Chartwell to provide securities portfolio advisory services, subject to the investment parameters set forth in our investment policy.

As of June 30, 2016 and December 31, 2015, we reported securities in available-for-sale and held-to-maturity categories. In general, fair value is based upon quoted market prices of identical assets, when available. Where sufficient data is not available to produce a fair valuation, fair value is based on broker quotes for similar assets. Quarterly, we validate the prices received from these third parties by comparing them to prices provided by a different independent pricing service. We have also reviewed the valuation methodologies provided to us by our pricing services. Broker quotes may be adjusted to ensure that financial instruments are recorded at fair value. Adjustments may include unobservable parameters, among other things.

We perform a quarterly review of our investment securities to identify those that may indicate other-than-temporary impairment. Our policy for OTTI is based upon a number of factors, including but not limited to, the length of time and extent to which the estimated fair value has been less than cost, the financial condition of the underlying issuer, the ability of the issuer to meet contractual obligations, the likelihood of the investment security’s ability to recover any decline in its estimated fair value and whether we intend to sell the investment security or if it is more likely than not that we will be required to sell the investment security prior to its recovery. If the financial markets experience deterioration, charges to income could occur in future periods as a result of OTTI determinations.

Our available-for-sale securities portfolio consists of U.S. government agency obligations, mortgage-backed securities, collateralized loan obligations, corporate bonds, single-issuer trust preferred securities, all with varying contractual maturities, and certain equity securities. Our held-to-maturity portfolio consists of certain municipal bonds and corporate bonds while our trading portfolio, when active, typically consists of U.S. Treasury Notes, also with varying contractual maturities. However, these maturities do not necessarily represent the expected life of the securities as the securities may be called or paid down without penalty prior to their stated maturities. The effective duration of our securities portfolio as of June 30, 2016, was approximately 1.6, where duration is defined as the approximate percentage change in price for a 100 basis point change in rates. No investment in any of these securities exceeds any applicable limitation imposed by law or regulation. Our Asset/Liability Management Committee (“ALCO”) reviews the investment portfolio on an ongoing basis to ensure that the investments conform to our investment policy.

Available-for-Sale Investment Securities. We held $183.8 million and $168.3 million in investment securities available-for-sale as of June 30, 2016 and December 31, 2015, respectively. The increase of $15.5 million was primarily attributable to the net activity of purchases of $22.4 million, repayments of $4.1 million and sales of $3.0 million of certain securities during the six months ended June 30, 2016.

On a fair value basis, 65.7% of our available-for-sale investment securities as of June 30, 2016, were floating-rate securities, for which yields increase or decrease based on changes in market interest rates. As of December 31, 2015, floating-rate securities comprised 74.3% of our available-for-sale investment securities.

On a fair value basis, 42.9% of our available-for-sale investment securities as of June 30, 2016, were agency securities, which tend to have a lower risk profile, while the remainder of the portfolio was comprised of certain corporate bonds, single-issuer trust preferred securities, non-agency commercial mortgage-backed securities and collateralized loan obligations, and certain equity securities. As of December 31, 2015, agency securities comprised 49.2% of our available-for-sale investment securities.

Held-to-Maturity Investment Securities. We held $44.8 million and $47.3 million in investment securities held-to-maturity as of June 30, 2016 and December 31, 2015, respectively. As part of our asset and liability management strategy, we determined that we have the intent and ability to hold these bonds until maturity, and these securities were reported at amortized cost, as of June 30, 2016 and December 31, 2015.

Trading Investment Securities. We held no investment securities for trading as of June 30, 2016 and December 31, 2015. From time to time, we may identify opportunities in the marketplace to generate supplemental income from trading activity, principally based on the volatility of U.S. Treasury Notes with maturities up to ten years. The level and frequency of income generated from these transactions can vary materially based upon market conditions.


64

Table of Contents

The following tables summarize the amortized cost and fair value of investment securities available-for-sale and held-to-maturity, as of the dates indicated:
 
June 30, 2016
(Dollars in thousands)
Amortized
Cost
Gross Unrealized
Appreciation
Gross Unrealized
Depreciation
Estimated
Fair Value
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$
62,820

$
652

$
20

$
63,452

Trust preferred securities
17,645


1,341

16,304

Non-agency mortgage-backed securities
5,750


4

5,746

Non-agency collateralized loan obligations
11,591


167

11,424

Agency collateralized mortgage obligations
47,130

54

322

46,862

Agency mortgage-backed securities
26,988

327

19

27,296

Agency debentures
4,739


89

4,650

Equity securities
8,497


420

8,077

Total investment securities available-for-sale
185,160

1,033

2,382

183,811

Investment securities held-to-maturity:
 
 
 
 
Corporate bonds
19,446

507

53

19,900

Municipal bonds
25,328

703


26,031

Total investment securities held-to-maturity
44,774

1,210

53

45,931

Total
$
229,934

$
2,243

$
2,435

$
229,742


 
December 31, 2015
(Dollars in thousands)
Amortized
Cost
Gross Unrealized
Appreciation
Gross Unrealized
Depreciation
Estimated
Fair Value
Investment securities available-for-sale:
 
 
 
 
Corporate bonds
$
43,952

$
18

$
237

$
43,733

Trust preferred securities
17,579


978

16,601

Non-agency mortgage-backed securities
5,756


13

5,743

Non-agency collateralized loan obligations
11,843


132

11,711

Agency collateralized mortgage obligations
49,544

92

265

49,371

Agency mortgage-backed securities
28,586

270

187

28,669

Agency debentures
4,719

13


4,732

Equity securities
8,358


599

7,759

Total investment securities available-for-sale
170,337

393

2,411

168,319

Investment securities held-to-maturity:
 
 
 
 
Corporate bonds
19,448

498

84

19,862

Agency debentures
2,453

19


2,472

Municipal bonds
25,389

377

1

25,765

Total investment securities held-to-maturity
47,290

894

85

48,099

Total
$
217,627

$
1,287

$
2,496

$
216,418


The change in the fair values of our municipal bonds, agency collateralized mortgage obligation and agency mortgage-backed securities are primarily the result of interest rate fluctuations. To assess for impairment on municipal bonds, corporate bonds, single-issuer trust preferred securities, non-agency mortgage-backed securities, non-agency collateralized loan obligations, and certain equity securities, management evaluates the underlying issuer’s financial performance and the related credit rating information through a review of publicly available financial statements and other publicly available information. This review did not identify any issues related to the ultimate repayment of principal and interest on these securities. In addition, the Company has the ability and intent to hold the securities in an unrealized loss position until recovery of their amortized cost. Based on this, the Company considers all of the unrealized losses to be temporary impairment losses.


65

Table of Contents

The following table sets forth the fair value, contractual maturities and approximated weighted average yield, calculated on a fully taxable equivalent basis, based on estimated annual income divided by the average amortized cost of our available-for-sale and held-to-maturity debt securities portfolios as of June 30, 2016. Contractual maturities may differ from expected maturities because issuers and/or borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, which would also impact the corresponding yield.
 
June 30, 2016
 
Less Than
One Year
 
One to
Five Years
 
Five to
10 Years
 
Greater Than
10 Years
 
Total
(Dollars in thousands)
Amount
Yield
 
Amount
Yield
 
Amount
Yield
 
Amount
Yield
 
Amount
Yield
Investment securities available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate bonds
$
21,978

1.27
%
 
$
41,474

2.10
%
 
$

%
 
$

%
 
$
63,452

1.81
%
Trust preferred securities

%
 

%
 

%
 
16,304

2.48
%
 
16,304

2.48
%
Non-agency mortgage-backed securities

%
 

%
 

%
 
5,746

1.51
%
 
5,746

1.51
%
Non-agency collateralized loan obligations

%
 

%
 
4,914

2.25
%
 
6,510

2.34
%
 
11,424

2.30
%
Agency collateralized mortgage obligations

%
 
1,266

0.98
%
 

%
 
45,596

0.87
%
 
46,862

0.87
%
Agency mortgage-backed securities

%
 

%
 

%
 
27,296

2.01
%
 
27,296

2.01
%
Agency debentures

%
 

%
 
4,650

2.16
%
 

%
 
4,650

2.16
%
Total debt securities available-for-sale
21,978

 
 
42,740

 
 
9,564

 
 
101,452

 
 
175,734

 
Weighted average yield
 
1.27
%
 
 
2.07
%
 
 
2.21
%
 
 
1.57
%
 
 
1.69
%
Investment securities held-to-maturity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate bonds

%
 
5,372

6.38
%
 
14,528

5.31
%
 

%
 
19,900

5.58
%
Municipal bonds

%
 
8,747

2.19
%
 
15,775

2.81
%
 
1,509

3.58
%
 
26,031

2.64
%
Total debt securities held-to-maturity

 
 
14,119

 
 
30,303

 
 
1,509

 
 
45,931

 
Weighted average yield
 
%
 
 
3.73
%
 
 
4.02
%
 
 
3.58
%
 
 
3.92
%
Total debt securities
$
21,978

 
 
$
56,859

 
 
$
39,867

 
 
$
102,961

 
 
$
221,665

 
Weighted average yield
 
1.27
%
 
 
2.47
%
 
 
3.57
%
 
 
1.60
%
 
 
2.14
%

The table above excludes equity securities because they have an indefinite life. For additional information regarding our investment securities portfolios, refer to Note 3, Investment Securities, to our unaudited condensed consolidated financial statements.

Deposits

Deposits are our primary source of funds to support our earning assets and we source deposits through multiple channels. We have focused on creating and growing diversified, stable, and low all-in cost deposit channels without operating through a traditional branch network. These sources primarily include deposits from high-net-worth individuals, family offices, trust companies, wealth management firms, middle-market businesses and their executives, and other financial institutions. We compete for deposits by offering a range of products and services to our customers, at competitive rates. We believe that our deposit base is stable, diversified and provides a low all-in cost. We further believe we have the ability to attract new deposits that will contribute to funding our projected loan growth.

As of June 30, 2016, we consider nearly 80.0% of our total deposits to be relationship-based deposits. Some of our relationship-based deposits, including reciprocal time deposits placed through Promontory’s CDARS® service and demand deposits placed through Promontory’s ICS® service, have been classified for regulatory purposes as brokered deposits.


66

Table of Contents

The table below depicts average balances of and rates paid on our deposit portfolio broken out by major deposit category, for the three months ended June 30, 2016 and 2015.
 
Three Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average Amount
Average Rate Paid
 
Average Amount
Average Rate Paid
Interest-bearing checking accounts
$
145,858

0.42
%
 
$
98,183

0.40
%
Money market deposit accounts
1,603,881

0.66
%
 
1,352,153

0.40
%
Time deposits
852,381

0.86
%
 
900,638

0.78
%
Total average interest-bearing deposits
2,602,120

0.71
%
 
2,350,974

0.54
%
Noninterest-bearing deposits
147,540


 
137,647


Total average deposits
$
2,749,660

0.67
%
 
$
2,488,621

0.51
%

Average Deposits for the Three Months Ended June 30, 2016 and 2015. For the three months ended June 30, 2016, our average total deposits were $2.75 billion, representing an increase of $261.0 million, or 10.5%, from the same period in 2015. The deposit growth was driven by increases in noninterest and interest-bearing checking accounts and money market deposit accounts, partially offset by a decrease in time deposits. Our average cost of interest-bearing deposits of 0.71%, for the three months ended June 30, 2016, increased from 0.54%, for the same period in 2015, as average rates paid were higher in all interest-bearing deposit categories. Average money market deposits increased to 61.6% of total average interest-bearing deposits, for the three months ended June 30, 2016, from 57.5% for the same period in 2015. Average time deposits decreased to 32.8% of total average interest-bearing deposits for the three months ended June 30, 2016, compared to 38.3% for the same period in 2015. Average noninterest-bearing deposits increased $9.9 million, or 7.2%, to $147.5 million in the three months ended June 30, 2016, from $137.6 million for the three months ended June 30, 2015, and the average cost of total deposits increased 16 basis points to 0.67% for the three months ended June 30, 2016 from 0.51% for the three months ended June 30, 2015.

The table below depicts average balances of and rates paid on our deposit portfolio broken out by major deposit category, for the six months ended June 30, 2016 and 2015.
 
Six Months Ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average Amount
Average Rate Paid
 
Average Amount
Average Rate Paid
Interest-bearing checking accounts
$
145,166

0.43
%
 
$
106,815

0.41
%
Money market deposit accounts
1,577,474

0.62
%
 
1,305,908

0.39
%
Time deposits
872,915

0.83
%
 
883,095

0.75
%
Total average interest-bearing deposits
2,595,555

0.68
%
 
2,295,818

0.53
%
Noninterest-bearing deposits
149,740


 
149,681


Total average deposits
$
2,745,295

0.64
%
 
$
2,445,499

0.50
%

Average Deposits for the Six Months Ended June 30, 2016 and 2015. For the six months ended June 30, 2016, our average total deposits were $2.75 billion, representing an increase of $299.8 million, or 12.3%, from the same period in 2015. The deposit growth was driven by increases in interest-bearing checking accounts and money market deposit accounts, partially offset by a decrease in time deposits. Our average cost of interest-bearing deposits of 0.68%, for the six months ended June 30, 2016, increased from 0.53%, for the same period in 2015, as average rates paid were higher in all interest-bearing deposit categories. Average money market deposits increased to 60.8% of total average interest-bearing deposits, for the six months ended June 30, 2016, from 56.9% for the same period in 2015. Average time deposits decreased to 33.6% of total average interest-bearing deposits for the six months ended June 30, 2016, compared to 38.5% for the same period in 2015. Average noninterest-bearing deposits increased $59,000, to $149.7 million in the six months ended June 30, 2016, and the average cost of deposits increased 14 basis points to 0.64% for the six months ended June 30, 2016 from 0.50% for the six months ended June 30, 2015.


67

Table of Contents

Certificates of Deposits and Other Time Deposits

Maturities of time deposits of $100,000 or more outstanding are summarized below, as of June 30, 2016.
(Dollars in thousands)
June 30, 2016
Months to maturity:
 
Three months or less
$
254,603

Over three to six months
96,895

Over six to 12 months
278,455

Over 12 months
168,966

Total
$
798,919


Borrowings

Deposits are the primary source of funds for our lending and investment activities, as well as the Bank’s general business purposes. As an alternative source of liquidity, we may obtain advances from the FHLB of Pittsburgh, sell investment securities subject to our obligation to repurchase them, purchase Federal funds or engage in overnight borrowings from the FHLB or our correspondent banks.

The following table presents certain information with respect to our outstanding borrowings, as of June 30, 2016 and December 31, 2015.
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Amount
Rate
Maximum Balance at Any Month End
Average
Balance During the Period
Original Term
 
Amount
Rate
Maximum Balance at Any Month End
Average
Balance During the Period
Original Term
Daily FHLB borrowings
$
75,000

0.51
%
$
260,000

$
177,912

1-4 days
 
$
170,000

0.51
%
$
170,000

$
62,137

1-9 days
Term FHLB borrowings:
 
 
 
 
 
 
 
 
 
 
 
Issued 4/7/2014

%



 

0.34
%
25,000

6,576

12 months
Issued 4/7/2014

%



 

0.38
%
25,000

10,822

14 months
Issued 4/7/2014

%



 

0.44
%
25,000

17,123

17 months
Issued 5/5/2014

%



 

0.33
%
25,000

2,397

9 months
Issued 7/29/2015
25,000

0.61
%
25,000

25,000

12 months
 
25,000

0.61
%
25,000

10,685

12 months
Issued 7/29/2015
25,000

0.72
%
25,000

25,000

15 months
 
25,000

0.72
%
25,000

10,685

15 months
Issued 6/29/2016
100,000

0.66
%
100,000

549

3 months
 

%



Subordinated notes payable
35,000

5.75
%
35,000

35,000

5 years
 
35,000

5.75
%
35,000

35,000

5 years
Total borrowings outstanding
$
260,000

0.92
%
$
445,000

$
263,461

 
 
$
255,000

1.13
%
$
355,000

$
155,425

 

In June 2016, the Company entered into a cash flow hedge derivative transaction to fix the interest rate paid on $100.0 million of the FHLB borrowings at an effective rate of 0.84% for a period of three years. For additional information on the cash flow hedge, refer to Note 14, Derivatives and Hedging Activity, to our unaudited condensed consolidated financial statements.

Liquidity

We evaluate liquidity both at the holding company level and at the Bank level. As of June 30, 2016, the Bank and Chartwell subsidiaries represent our only material assets. Our primary sources of funds at the parent company level are cash on hand, dividends paid to us from the Bank and Chartwell subsidiaries and the net proceeds from the issuance of our debt or equity securities. As of June 30, 2016, our primary liquidity needs at the parent company level were the semi-annual interest payments on the subordinated notes payable and funding of the TKG acquisition earnout. All other liquidity needs were minimal and related to reimbursing the Bank for management, accounting and financial reporting services provided by bank personnel. During the six months ended June 30, 2016, the parent company paid $15.0 million related to the TKG acquisition and approximately $1.0 million related to interest payments on the subordinated notes. During the six months ended June 30, 2015, the parent company paid $1.1 million related to interest payments on the subordinated notes and $17.2 million related to the earnout consideration for the Chartwell acquisition. We believe that our cash on hand at the parent company level coupled with the dividend paying capacity of the Bank and Chartwell, were adequate to fund any foreseeable parent company obligations as of June 30, 2016. In addition, the holding company established an unsecured line of credit of $25.0 million, effective December 29, 2015, with Texas Capital Bank. As of June 30, 2016, the full amount of this established line was available.

68

Table of Contents


Our goal in liquidity management at the Bank level is to satisfy the cash flow requirements of depositors and borrowers, as well as our operating cash needs. These requirements include the payment of deposits on demand at their contractual maturity, the repayment of borrowings as they mature, the payment of our ordinary business obligations, the ability to fund new and existing loans and other funding commitments, and the ability to take advantage of new business opportunities. Our ALCO has established an asset/liability management policy designed to achieve and maintain earnings performance consistent with long-term goals while maintaining acceptable levels of interest rate risk, well capitalized regulatory status and adequate levels of liquidity. The ALCO has also established a contingency funding plan to address liquidity crisis conditions. The ALCO is designated as the body responsible for the monitoring and implementation of these policies. The ALCO, which includes members of executive management, reviews liquidity on a frequent basis and approves significant changes in strategies that affect balance sheet or cash flow positions.

Our principal sources of asset liquidity are cash and cash due from banks, interest-earning deposits with banks, federal funds sold, unpledged securities available-for-sale, loan repayments (scheduled and unscheduled) and earnings. Liability liquidity sources include a stable deposit base, the ability to renew maturing certificates of deposit, borrowing availability at the FHLB of Pittsburgh, unsecured lines with other financial institutions, access to the brokered deposit market including CDARS®, and the ability to raise debt and equity. Customer deposits are an important source of liquidity, which depends on the confidence of those customers in us and is supported by our capital position and the protection provided by FDIC insurance.

We measure and monitor liquidity on an ongoing basis, which allows us to more effectively understand and react to trends in our balance sheet. In addition, the ALCO uses a variety of methods to monitor our liquidity position, including a liquidity gap, which measures potential sources and uses of funds over future periods. Policy guidelines have been established for a variety of liquidity-related performance metrics, such as net loans to deposits, brokered funding composition, cash to total loans and duration of time deposits, among others, all of which are utilized in measuring and managing our liquidity position. The ALCO performs contingency funding and capital stress analyses at least semi-annually to determine our ability to meet potential liquidity and capital needs under various stress scenarios.

We believe that our liquidity position continues to be strong due to our ability to generate strong growth in deposits, which is evidenced by our ratio of total deposits to total assets of 81.9% and 81.5% as of June 30, 2016 and December 31, 2015, respectively. As of June 30, 2016, we had available liquidity of $633.0 million, or 17.9% of total assets. These sources consisted of liquid assets (cash and cash equivalents, and investment securities available-for-sale and not pledged under the FHLB borrowing capacity), totaling $248.3 million, or 7.0% of total assets, coupled with secondary sources of liquidity (the ability to borrow from the FHLB and correspondent bank lines) totaling $384.7 million, or 10.9% of total assets. Available cash excludes pledged accounts for derivative and letter of credit transactions and the reserve balance requirement at the Federal Reserve.

The following table shows our available liquidity, by source, as of the dates indicated:
(Dollars in thousands)
June 30,
2016
December 31,
2015
Available cash
$
70,230

$
63,401

Unpledged investment securities available-for-sale
178,046

161,951

Net borrowing capacity
384,744

299,057

Total liquidity
$
633,020

$
524,409


For the six months ended June 30, 2016, we generated $5.2 million of cash from operating activities, compared to $12.4 million for the same period in 2015. This decrease in cash flow was primarily the result of changes in working capital items largely related to timing of payments of accrued expenses.

Investing activities resulted in a net cash outflow of $187.9 million, for the six months ended June 30, 2016, as compared to a net cash outflow of $173.0 million for the same period in 2015. The outflows for the six months ended June 30, 2016, were primarily due to net loan growth of $158.2 million, purchases of investment securities totaling $22.4 million and $14.1 million for the TKG acquisition net of acquired cash. The outflows for the six months ended June 30, 2015, included net loan growth of $158.5 million and purchases of investment securities totaling $39.6 million, partially offset by the proceeds, principal repayments and maturities from the sale of investment securities totaling $29.4 million.

Financing activities resulted in a net inflow of $200.4 million for the six months ended June 30, 2016, compared to a net inflow of $155.2 million for the same period in 2015, as a result of the net increase in deposits of $198.3 million and a net increase in FHLB borrowings of $5.0 million for the six months ended June 30, 2016, compared to $213.7 million net increase in deposits, partially offset by a net decrease in FHLB borrowings of $40.0 million for the six months ended June 30, 2015.


69

Table of Contents

We continue to evaluate the potential impact on liquidity management by regulatory proposals, including those being established under the Dodd-Frank Act, as government regulators continue the final rule-making process.

Capital Resources

The access to and cost of funding for new business initiatives, the ability to engage in expanded business activities, the ability to pay dividends, the level of deposit insurance costs and the level and nature of regulatory oversight depend, in part, on our capital position.

The assessment of capital adequacy depends on a number of factors, including asset quality, liquidity, earnings performance, changing competitive conditions and economic forces. We seek to maintain a strong capital base to support our growth and expansion activities, to provide stability to current operations and to promote public confidence.

Shareholders’ Equity. Shareholders’ equity increased to $337.7 million as of June 30, 2016, compared to $326.0 million as of December 31, 2015. The $11.7 million increase during the six months ended June 30, 2016, was attributable to net income of $12.6 million, the impact of $1.7 million in stock-based compensation, an increase of $367,000 in accumulated other comprehensive income (loss) and $214,000 in exercises of stock options, partially offset by the purchase of $3.2 million in treasury stock.

Regulatory Capital. As of June 30, 2016 and December 31, 2015, TriState Capital Holdings, Inc. and TriState Capital Bank were in compliance with all applicable regulatory capital requirements, and TriState Capital Bank was categorized as well capitalized for purposes of the FDIC’s prompt corrective action regulations. As we employ our capital and continue to grow our operations, our regulatory capital levels may decrease. However, we will monitor our capital in order to remain categorized as well capitalized under the applicable regulatory guidelines and in compliance with all regulatory capital standards applicable to us.

In December 2010, the Basel Committee released a final framework for a strengthened set of capital requirements, known as Basel III. In July 2013, final rules implementing the Basel III capital accord were adopted by the federal banking agencies. Basel III, which began phasing in on January 1, 2015, has replaced the existing regulatory capital rules for the Company and the Bank. The Basel III final rules required new minimum capital ratio standards, established a new common equity tier 1 to total risk-weighted assets ratio, subjected banking organizations to certain limitations on capital distributions and discretionary bonus payments and established a new standardized approach for risk weightings.

The following tables present the actual capital amounts and regulatory capital ratios for the Company and the Bank as of the dates indicated:
 
June 30, 2016
 
Actual
 
For Capital Adequacy Purposes
 
To be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
 
Amount
Ratio
 
Amount
Ratio
Total risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
321,170

12.76
%
 
$
201,322

8.00
%
 
 N/A

N/A

Bank
$
304,080

12.24
%
 
$
198,774

8.00
%
 
$
248,468

10.00
%
Tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
283,157

11.25
%
 
$
150,992

6.00
%
 
 N/A

N/A

Bank
$
286,628

11.54
%
 
$
149,081

6.00
%
 
$
198,774

8.00
%
Common equity tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
283,157

11.25
%
 
$
113,244

4.50
%
 
 N/A

N/A

Bank
$
286,628

11.54
%
 
$
111,810

4.50
%
 
$
161,504

6.50
%
Tier 1 leverage ratio
 
 
 
 
 
 
 
 
Company
$
283,157

8.41
%
 
$
134,737

4.00
%
 
 N/A

N/A

Bank
$
286,628

8.57
%
 
$
133,752

4.00
%
 
$
167,190

5.00
%


70

Table of Contents

 
December 31, 2015
 
Actual
 
For Capital Adequacy Purposes
 
To be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
 
Amount
Ratio
 
Amount
Ratio
Total risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
326,378

13.88
%
 
$
188,176

8.00
%
 
 N/A

N/A

Bank
$
310,624

13.35
%
 
$
186,077

8.00
%
 
$
232,596

10.00
%
Tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
287,072

12.20
%
 
$
141,132

6.00
%
 
 N/A

N/A

Bank
$
292,234

12.56
%
 
$
139,558

6.00
%
 
$
186,077

8.00
%
Common equity tier 1 risk-based capital ratio
 
 
 
 
 
 
 
 
Company
$
287,072

12.20
%
 
$
105,849

4.50
%
 
 N/A

N/A

Bank
$
292,234

12.56
%
 
$
104,668

4.50
%
 
$
151,187

6.50
%
Tier 1 leverage ratio
 
 
 
 
 
 
 
 
Company
$
287,072

9.05
%
 
$
126,932

4.00
%
 
 N/A

N/A

Bank
$
292,234

9.29
%
 
$
125,870

4.00
%
 
$
157,338

5.00
%

In addition, the final rules subject a banking organization to certain limitations on capital distributions and discretionary bonus payments to executive officers if the organization does not maintain a capital conservation buffer of risk-based capital ratios in an amount greater than 2.5% of its total risk-weighted assets. The implementation of the capital conservation buffer began on January 1, 2016, at 0.625% and will be phased in over a four-year period (increasing by that amount ratably on each subsequent January 1, until it reaches 2.5% on January 1, 2019).

Contractual Obligations and Commitments

The following table presents significant fixed and determinable contractual obligations of principal, interest and expenses that may require future cash payments as of the date indicated.
 
June 30, 2016
(Dollars in thousands)
One Year
or Less
One to
Three Years
Three to
Five Years
Greater Than
Five Years
Total
Deposits without a stated maturity
$
1,999,128

$

$

$

$
1,999,128

Time deposits
708,279

180,785



889,064

Borrowings outstanding
225,000


35,000


260,000

Interest payments on time deposits and borrowings
6,500

5,421

1,006


12,927

Operating leases
2,128

4,731

4,247

1,888

12,994

Acquisition earnout liability
3,687




3,687

Total contractual obligations
$
2,944,722

$
190,937

$
40,253

$
1,888

$
3,177,800


Off-Balance Sheet Arrangements

In the normal course of business, we enter into various transactions that are not included in our consolidated balance sheets in accordance with GAAP. These transactions include commitments to extend credit in the ordinary course of business to approved customers.

Loan commitments are recorded on our financial statements as they are funded. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Loan commitments include unused commitments for open end lines secured by cash and marketable securities and residential properties, commitments to fund loans secured by commercial real estate, construction loans, business lines of credit and other unused commitments of loans in various stages of funding.

Standby letters of credit are written conditional commitments issued by us to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, we would be required to fund the commitment. The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, we would be entitled to seek recovery from the customer.


71

Table of Contents

We minimize our exposure to loss under loan commitments and standby letters of credit by subjecting them to credit approval and monitoring procedures. The effect on our revenues, expenses, cash flows and liquidity of the unused portions of these commitments cannot be reasonably predicted because, while the borrower has the ability to draw upon these commitments at any time, these commitments often expire without being drawn upon. There is no guarantee that the lines of credit will be used. The following table is a summary of the total notional amount of unused loan commitments and standby letters of credit outstanding as of the date indicated.
 
June 30, 2016
(Dollars in thousands)
One Year
or Less
One to
Three Years
Three to
Five Years
Greater Than
Five Years
Total
Unused loan commitments (based on availability)
$
1,113,175

$
165,139

$
97,444

$
24,558

$
1,400,316

Standby letters of credit
44,128

27,271

11,968

106

83,473

Total off-balance sheet arrangements
$
1,157,303

$
192,410

$
109,412

$
24,664

$
1,483,789


Market Risk

Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact the level of both income and expense recorded on most of our assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those that have a short term to maturity. Because of the nature of our operations, we are not subject to foreign exchange or commodity price risk. From time to time we do hold market risk sensitive instruments for trading purposes. The summary information provided in this section should be read in conjunction with our unaudited condensed consolidated financial statements and related notes.

Interest rate risk is comprised of re-pricing risk, basis risk, yield curve risk and option risk. Re-pricing risk arises from differences in the cash flow or re-pricing between asset and liability portfolios. Basis risk arises when asset and liability portfolios are related to different market rate indexes, which do not always change by the same amount or at the same time. Yield curve risk arises when asset and liability portfolios are related to different maturities on a given yield curve; when the yield curve changes shape, the risk position is altered. Option risk arises from embedded options within asset and liability products as certain borrowers have the option to prepay their loans when rates fall, while certain depositors can redeem their certificates when rates rise.

Our ALCO actively measures and manages interest rate risk. The ALCO is responsible for the formulation and implementation of strategies to improve balance sheet positioning and earnings, and reviewing our interest rate sensitivity position. This involves devising policy guidelines, risk measures and limits, and managing the amount of interest rate risk and its effect on net interest income and capital.

We utilize an asset/liability model to measure and manage interest rate risk. The specific measurement tools used by management on at least a quarterly basis include net interest income simulation, economic value of equity and gap analysis. All are static measures that do not incorporate assumptions regarding future business. All are also measures of interest rate sensitivity used to help us develop strategies for managing exposure to interest rate risk rather than projecting future earnings.

In our view, all three measures also have specific benefits and shortcomings. Net interest income (NII) simulation explicitly measures exposure to earnings from changes in market rates of interest but does not provide a long-term view. Economic value of equity (EVE) helps identify changes in optionality and price over a longer term horizon but its liquidation perspective does not convey the earnings-based measures that are typically the focus of managing and valuing a going concern. Gap analysis compares the difference between the amount of interest-earning assets and interest-bearing liabilities subject to re-pricing over a period of time but only captures a single rate environment. Reviewing these various measures collectively helps management obtain a comprehensive view of our interest risk rate profile.


72

Table of Contents

The following NII simulation and EVE metrics were calculated using rate shocks, which represent immediate rate changes that move all market rates by the same amount instantaneously. The variance percentages represent the change between the NII simulation and EVE calculated under the particular rate scenario versus the NII simulation and EVE calculated assuming market rates as of the dates indicated.
 
June 30, 2016
 
December 31, 2015
(Dollars in thousands)
Amount Change from
Base Case
Percent Change from
Base Case
ALCO
Guidelines
 
Amount Change from
Base Case
Percent Change from
Base Case
Net interest income:
 
 
 
 
 
 
+300
$
16,246

22.73
 %
-20.00
 %
 
$
14,120

19.25
 %
+200
$
10,762

15.06
 %
-15.00
 %
 
$
9,306

12.69
 %
+100
$
5,238

7.33
 %
-10.00
 %
 
$
4,454

6.07
 %
–100
$
84

0.12
 %
-10.00
 %
 
$
140

0.19
 %
 
 
 
 
 
 
 
Economic value of equity:
 
 
 
 
 
 
+300
$
(5,008
)
(1.48
)%
+/-30.00%

 
$
(11,238
)
(3.56
)%
+200
$
(3,266
)
(0.97
)%
+/-20.00%

 
$
(9,625
)
(3.05
)%
+100
$
(1,679
)
(0.50
)%
+/-10.00%

 
$
(3,655
)
(1.16
)%
–100
$
(560
)
(0.17
)%
+/-10.00%

 
$
502

0.16
 %

Given the relatively low current interest rate environment, it is our strategy to continue to manage an asset sensitive interest rate risk position in our net interest income measure. Therefore, rising rates are expected to have a positive effect on net interest income versus net interest income if rates remain unchanged. The results of the EVE calculation, while demonstrating liability sensitivity, indicate a relatively low level of interest rate risk.


73

Table of Contents

The following gap analysis presents the amounts of interest-earning assets and interest-bearing liabilities that are subject to re-pricing within the periods indicated.
 
Interest Rate Sensitivity Period
 
June 30, 2016
(Dollars in thousands)
Less Than
90 Days
91 to 180
Days
181 to 365
Days
One to Three
Years
Three to Five
Years
Greater Than Five Years
Non-Sensitive
Total Balance
Assets:
 
 
 
 
 
 
 
 
Interest-earning deposits
$
109,201

$

$

$

$

$

$

$
109,201

Federal funds sold
5,039







5,039

Total investment securities
124,950

2,586

5,581

46,039

15,811

34,698

12,552

242,217

Total loans
2,592,320

40,507

55,012

205,001

77,295

7,909

19,265

2,997,309

Other assets






174,825

174,825

Total assets
$
2,831,510

$
43,093

$
60,593

$
251,040

$
93,106

$
42,607

$
206,642

$
3,528,591

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Transaction accounts
$
1,838,590

$

$

$

$

$

$
160,538

$
1,999,128

Time deposits
295,811

118,674

293,794

180,785




889,064

Borrowings, net
100,000

25,000


100,000

35,000


(591
)
259,409

Other liabilities






43,296

43,296

Total liabilities
2,234,401

143,674

293,794

280,785

35,000


203,243

3,190,897

 
 
 
 
 
 
 
 
 
Equity






337,694

337,694

Total liabilities and equity
$
2,234,401

$
143,674

$
293,794

$
280,785

$
35,000

$

$
540,937

$
3,528,591

 
 
 
 
 
 
 
 
 
Interest rate sensitivity gap
$
597,109

$
(100,581
)
$
(233,201
)
$
(29,745
)
$
58,106

$
42,607

$
(334,295
)
 
Cumulative interest rate sensitivity gap
$
597,109

$
496,528

$
263,327

$
233,582

$
291,688

$
334,295

 
 
Cumulative interest rate sensitive assets to rate sensitive liabilities
126.7
%
120.9
%
109.9
%
107.9
%
109.8
%
111.2
%
110.6
%
 
Cumulative gap to total assets
16.9
%
14.1
%
7.5
%
6.6
%
8.3
%
9.5
%
 
 

The cumulative twelve-month ratio of interest rate sensitive assets to interest rate sensitive liabilities decreased to 109.9% as of June 30, 2016, from 111.0% as of December 31, 2015.

Various loans across our portfolio have floating-rate index floors. As of June 30, 2016, there were $37.4 million in loans with a maturity greater than one year and an index floor rate greater than the current index rate. Of this amount, $30.4 million have an index floor rate less than 100 basis points above the current index rate. These loans are allocated to the less than 90 days maturity bucket in our gap analysis since we believe they would behave more like floating-rate loans given a 100 basis point upward shock in interest rates. The remaining $7 million have an index floor rate greater than 100 basis points above the current index rate. These loans are allocated to the one to three years maturity bucket in our gap analysis since we believe they would behave more like fixed-rate loans given a 100 basis point upward shock in interest rates.

In June 2016, the Company entered into a cash flow hedge derivative transaction to fix the interest rate on $100.0 million of the Company’s borrowings for a period of three years. This transaction has the effect on our gap analysis of moving $100.0 million of borrowings from the less than 90 day maturity bucket the one to three years. For additional information on the cash flow hedge, refer to Note 14, Derivatives and Hedging Activity, to our unaudited condensed consolidated financial statements.

Additionally, in all of these analyses (NII, EVE and gap), we use what we believe is a conservative treatment of non-maturity, interest-bearing deposits. In our gap analysis, the allocation of non-maturity, interest-bearing deposits is fully reflected in the less than 90 days maturity category. The allocation of non-maturity, noninterest-bearing deposits is fully reflected in the non-sensitive category. In taking this approach, we provide ourselves with no benefit to either NII or EVE from a potential time-lag in the rate increase of our non-maturity, interest-bearing deposits.


74

Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Quantitative and qualitative disclosures about market risk are presented under the caption “Market Risk” in Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2016. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2016.

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 June 30, 2016, 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 the Company is a party to various litigation matters incidental to the conduct of its business. During the three months ended June 30, 2016, the Company was not a party to any legal proceedings that the resolution of which management believes would have a material adverse effect on the Company’s business, future prospects, financial condition, liquidity, results of operation, cash flows or capital levels.

ITEM 1A. RISK FACTORS

There are risks, many beyond our control, that could cause our results to differ significantly from management’s expectations. Any of the risks described in our Annual Report on Form 10-K for the period ended December 31, 2015, or in this Quarterly Report on Form 10-Q could, by itself or together with one or more other factors, adversely affect our business, results of operations or financial condition. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, results of operations or financial condition.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Recent Sales of Unregistered Securities

None.


75

Table of Contents

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

The table below sets forth information regarding the Company’s purchases of its common stock during its fiscal quarter ended June 30, 2016:
 
Total Number
of Shares
Purchased
 
Weighted
Average
Price Paid
per Share
Total Number of
Shares  Purchased
as Part of Publicly
Announced Plans
or Programs*
Maximum Number 
of Shares that May 
Yet Be Purchased
Under the Plans or
Programs*
April 1, 2016 - April 30, 2016
13,600

 
$
13.41

13,600

 
May 1, 2016 - May 31, 2016
52,418

 
13.03

52,418

 
June 1, 2016 - June 30, 2016
43,498

 
13.08

43,498

 
Total
109,516

 
$
13.10

109,516

742,278

*
In January 2016, the Company announced that its Board of Directors had approved a share repurchase program of up to $10 million, authorizing TriState Capital Holdings, Inc. to repurchase up to 1,000,000 shares of its common stock from time to time on the open market or in privately negotiated transactions.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS


Exhibit No.    Description

31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
32
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
101
The following materials from TriState Capital Holdings, Inc.’s Quarterly Report on Form 10-Q for the period ended June 30, 2016, formatted in XBRL: (i) the Unaudited Condensed Consolidated Statements of Financial Condition, (ii) the Unaudited Condensed Consolidated Statements of Income, (iii) the Unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Condensed Consolidated Statements of Cash Flows and (vi) the Notes to Unaudited Condensed Consolidated Financial Statements.*
* This information is deemed furnished, not filed.


76

Table of Contents

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.


TRISTATE CAPITAL HOLDINGS, INC.
 
 
By
/s/ James F. Getz
 
James F. Getz
 
Chairman, President and Chief Executive Officer
 
 
By
/s/ Mark L. Sullivan
 
Mark L. Sullivan
 
Vice Chairman and Chief Financial Officer


Date: August 1, 2016


77

Table of Contents

EXHIBIT INDEX


Exhibit No.
Description

31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
32
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
101
The following materials from TriState Capital Holdings, Inc.’s Quarterly Report on Form 10-Q for the period ended June 30, 2016, formatted in XBRL: (i) the Unaudited Condensed Consolidated Statements of Financial Condition, (ii) the Unaudited Condensed Consolidated Statements of Income, (iii) the Unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Condensed Consolidated Statements of Cash Flows and (vi) the Notes to Unaudited Condensed Consolidated Financial Statements.*
* This information is deemed furnished, not filed.


78