cstr-10q_20180630.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended June 30, 2018

OR

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

For the transition period from _______ to ________.

Commission File Number:  001-37886

 

CAPSTAR FINANCIAL HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

 

Tennessee

81-1527911

(State or other jurisdiction of

incorporation or organization)

(IRS Employer

Identification No.)

 

 

1201 Demonbreun Street, Suite 700

Nashville, Tennessee

(Address of principal executive office)

37203

(zip code)

 

(615) 732-6400

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

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.    Yes   No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes      No  

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

 

Large Accelerated Filer

 

Accelerated Filer

Non-Accelerated Filer

 

Smaller Reporting Company

 

 

 

Emerging Growth Company

 

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

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

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

 

Shares outstanding as of July 30, 2018

Common Stock, par value $1.00 per share

11,850,622

Non-voting Common Stock, par value $1.00 per share

132,561

 

 

 


CAPSTAR FINANCIAL HOLDINGS, INC.

QUARTERLY REPORT ON FORM 10-Q

TABLE OF CONTENTS

 

Item

 

 

Page

 

 

 

 

PART I – FINANCIAL INFORMATION

 

 

 

 

 

 

Item 1.

Consolidated Financial Statements

 

5

 

 

 

 

 

Consolidated Balance Sheets as of June 30, 2018 (Unaudited) and December 31, 2017

 

5

 

 

 

 

 

Consolidated Statements of Income (Loss) (Unaudited) for the three and six months ended June 30, 2018 and 2017

 

6

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Loss) (Unaudited) for the three and six months ended June 30, 2018 and 2017

 

7

 

 

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited) for the six months ended June 30, 2018 and 2017

 

8

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the six months ended June 30, 2018 and 2017

 

9

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

10

 

 

 

 

Item 2.

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

 

30

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

42

 

 

 

 

Item 4.

Controls and Procedures

 

42

 

 

 

PART II – OTHER INFORMATION

 

43

 

 

 

 

Item 1. 

Legal Proceedings

 

43

 

 

 

 

Item 1A.

Risk Factors

 

43

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

43

 

 

 

 

Item 6.

Exhibits

 

44

 

 

 

 

SIGNATURES

 

45

 

 

2


TERMINOLOGY

The terms “we,” “our,” “us,” “the Company,” “CSTR” and “CapStar” that appear in this Quarterly Report on Form 10-Q (this “Report”) refer to CapStar Financial Holdings, Inc. and its wholly owned subsidiary, CapStar Bank.  The terms “CapStar Bank,” “the Bank” and “our Bank” that appear in this Report refer to CapStar Bank.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Report contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  These forward-looking statements reflect our current views with respect to, among other things, future events including, without limitation, the terms, timing and closing of the proposed mergers with Athens Bancshares Corporation and Athens Federal Community Bank (collectively, “Athens”) 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,” “aspire,” “roadmap,” “achieve,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “goal,” “target,” “would,” and “outlook,” or the negative version of those words or other comparable words 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. The inclusion of these forward-looking statements should not be regarded as a representation by us or any other person that such expectations, estimates and projections will be achieved. 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 of this Report, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but are not limited to, the following:

The terms, timing, and closing of the proposed mergers with Athens; the acceptance by customers of Athens of the Company’s products and services if the proposed mergers close; the ability of the Company and Athens to complete the mergers; the ability of the Company and Athens to satisfy the conditions to the completion of the merger transaction, including the approval of the merger transaction by Athens’ shareholders and the receipt of all regulatory approvals required for the merger transaction on the terms expected in the merger agreement; economic conditions (including interest rate environment, government economic and monetary policies, the strength of global financial markets and inflation and deflation) that impact the financial services industry as a whole and/or our business; the concentration of our business in the Nashville metropolitan statistical area (“MSA”) and the effect of changes in the economic, political and environmental conditions on this market; increased competition in the financial services industry, locally, regionally or nationally, which may adversely affect pricing and the other terms offered to our clients; our dependence on our management team and board of directors and changes in our management and board composition; our reputation in the community; our ability to execute our strategy and to achieve loan and deposit growth through organic growth and strategic acquisitions; credit risks related to the size of our borrowers and our ability to adequately identify, assess and limit our credit risk; our concentration of large loans to a small number of borrowers; the significant portion of our loan portfolio that originated during the past two years and therefore may less reliably predict future collectability than older loans; the adequacy of reserves (including our allowance for loan losses) and the appropriateness of our methodology for calculating such reserves; non-performing loans and leases; non-performing assets; charge-offs, non-accruals, troubled-debt restructurings, impairments and other credit issues; adverse trends in the healthcare service industry, which is an integral component of our market’s economy; our management of risks inherent in our commercial real estate loan portfolio, and the risk of a prolonged downturn in the real estate market, which could impair the value of our collateral and our ability to sell collateral upon any foreclosure; governmental legislation and regulation, including changes in the nature and timing of the adoption and effectiveness of new requirements under the Dodd-Frank Act of 2010, as amended, the Tax Cuts and Jobs Act, Basel guidelines, capital requirements, accounting regulation or standards and other applicable laws and regulations; the loss of large depositor relationships, which could force us to fund our business through more expensive and less stable sources; operational and liquidity risks associated with our business, including liquidity risks inherent in correspondent banking; volatility in interest rates and our overall management of interest rate risk, including managing the sensitivity of our interest-earning assets and interest-bearing liabilities to interest rates, and the impact to our earnings from a change in interest rates; the potential for our Bank’s regulatory lending limits and other factors related to our size to restrict our growth and prevent us from effectively implementing our business strategy; strategic acquisitions we may undertake to achieve our goals; the sufficiency of our capital, including sources of capital and the extent to which we may be required to raise additional capital to meet our goals; fluctuations to the fair value of our investment securities that are beyond our control; deterioration in the fiscal position of the U.S. government and downgrades in Treasury and federal agency securities; potential exposure to fraud, negligence, computer theft and cyber-crime; the adequacy of our risk management framework; our dependence on our information technology and telecommunications systems and the potential for any systems failures or interruptions; our dependence upon outside third parties for the processing and handling of our records and data; our ability to adapt to technological change; the financial soundness of other financial institutions; our exposure to environmental

3


liability risk associated with our lending activities; our engagement in derivative transactions; our involvement from time to time in legal proceedings and examinations and remedial actions by regulators; the susceptibility of our market to natural disasters and acts of God; and the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting.

The foregoing factors should not be construed as exhaustive and should be read in conjunction with those factors that are detailed from time to time in the Company’s periodic and current reports filed with the Securities and Exchange Commission (the “SEC”), including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 under the heading “Item 1A. Risk Factors” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  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 our forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this Report, 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, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect us.

 

 

4


PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

 

 

June 30, 2018

 

 

 

 

 

 

 

(unaudited)

 

 

December 31, 2017

 

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

14,185

 

 

$

9,506

 

Interest-bearing deposits in financial institutions

 

 

32,965

 

 

 

68,572

 

Federal funds sold

 

 

11,072

 

 

 

4,719

 

Total cash and cash equivalents

 

 

58,222

 

 

 

82,797

 

Securities available-for-sale, at fair value

 

 

183,364

 

 

 

192,621

 

Securities held-to-maturity, fair value of $3,798, and $3,848 at

   June 30, 2018 and December 31, 2017, respectively

 

 

3,746

 

 

 

3,759

 

Loans held for sale

 

 

65,320

 

 

 

74,093

 

Loans

 

 

1,046,525

 

 

 

947,537

 

Less allowance for loan losses

 

 

(14,705

)

 

 

(13,721

)

Loans, net

 

 

1,031,820

 

 

 

933,816

 

Premises and equipment, net

 

 

5,831

 

 

 

5,884

 

Restricted equity securities

 

 

8,809

 

 

 

8,806

 

Accrued interest receivable

 

 

4,347

 

 

 

4,084

 

Goodwill

 

 

6,219

 

 

 

6,219

 

Core deposit intangible

 

 

3

 

 

 

23

 

Other assets

 

 

33,500

 

 

 

32,327

 

Total assets

 

$

1,401,181

 

 

$

1,344,429

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Non-interest-bearing

 

$

223,579

 

 

$

301,742

 

Interest-bearing

 

 

291,765

 

 

 

274,681

 

Savings and money market accounts

 

 

422,425

 

 

 

367,246

 

Time

 

 

207,244

 

 

 

176,197

 

Total deposits

 

 

1,145,013

 

 

 

1,119,866

 

Federal Home Loan Bank advances

 

 

95,000

 

 

 

70,000

 

Other liabilities

 

 

8,022

 

 

 

7,617

 

Total liabilities

 

 

1,248,035

 

 

 

1,197,483

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Series A convertible preferred stock, $1 par value; 5,000,000 shares authorized;

   878,049 shares issued and outstanding at June 30, 2018 and

   December 31, 2017

 

 

878

 

 

 

878

 

Common stock, voting, $1 par value; 20,000,000 shares authorized; 11,798,570 and

   11,449,465 shares issued and outstanding at June 30, 2018 and December 31,

   2017, respectively

 

 

11,799

 

 

 

11,450

 

Common stock, nonvoting, $1 par value; 5,000,000 shares authorized; 132,561

   shares issued and outstanding at June 30, 2018 and December 31, 2017

 

 

133

 

 

 

133

 

Additional paid-in capital

 

 

120,555

 

 

 

118,120

 

Retained earnings

 

 

25,086

 

 

 

18,892

 

Accumulated other comprehensive loss, net of income tax

 

 

(5,305

)

 

 

(2,527

)

Total shareholders’ equity

 

 

153,146

 

 

 

146,946

 

Total liabilities and shareholders’ equity

 

$

1,401,181

 

 

$

1,344,429

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

5


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Income (Loss) (Unaudited)

(Dollars in thousands, except share data)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

13,796

 

 

$

11,373

 

 

$

26,030

 

 

$

21,840

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

939

 

 

 

983

 

 

 

1,815

 

 

 

1,987

 

Tax-exempt

 

 

261

 

 

 

317

 

 

 

546

 

 

 

642

 

Federal funds sold

 

 

19

 

 

 

16

 

 

 

39

 

 

 

18

 

Restricted equity securities

 

 

128

 

 

 

86

 

 

 

257

 

 

 

163

 

Interest-bearing deposits in financial institutions

 

 

211

 

 

 

115

 

 

 

411

 

 

 

219

 

Total interest income

 

 

15,354

 

 

 

12,890

 

 

 

29,098

 

 

 

24,869

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

892

 

 

 

586

 

 

 

1,646

 

 

 

1,204

 

Savings and money market accounts

 

 

1,413

 

 

 

773

 

 

 

2,418

 

 

 

1,587

 

Time deposits

 

 

834

 

 

 

574

 

 

 

1,483

 

 

 

1,046

 

Federal funds purchased

 

 

1

 

 

 

7

 

 

 

1

 

 

 

11

 

Federal Home Loan Bank advances

 

 

627

 

 

 

379

 

 

 

1,117

 

 

 

519

 

Total interest expense

 

 

3,767

 

 

 

2,319

 

 

 

6,665

 

 

 

4,367

 

Net interest income

 

 

11,587

 

 

 

10,571

 

 

 

22,433

 

 

 

20,502

 

Provision for loan losses

 

 

169

 

 

 

9,690

 

 

 

846

 

 

 

13,094

 

Net interest income after provision for loan losses

 

 

11,418

 

 

 

881

 

 

 

21,587

 

 

 

7,408

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury management and other deposit service charges

 

 

427

 

 

 

342

 

 

 

829

 

 

 

670

 

Loan commitment fees

 

 

185

 

 

 

187

 

 

 

572

 

 

 

423

 

Net gain on sale of securities

 

 

3

 

 

 

40

 

 

 

3

 

 

 

34

 

Tri-Net fees

 

 

325

 

 

 

297

 

 

 

853

 

 

 

382

 

Mortgage banking income

 

 

1,383

 

 

 

1,370

 

 

 

2,695

 

 

 

2,587

 

Other noninterest income

 

 

442

 

 

 

430

 

 

 

902

 

 

 

703

 

Total noninterest income

 

 

2,765

 

 

 

2,666

 

 

 

5,854

 

 

 

4,799

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

6,340

 

 

 

4,784

 

 

 

12,598

 

 

 

9,870

 

Data processing and software

 

 

810

 

 

 

711

 

 

 

1,608

 

 

 

1,331

 

Professional fees

 

 

344

 

 

 

350

 

 

 

819

 

 

 

714

 

Occupancy

 

 

535

 

 

 

539

 

 

 

1,056

 

 

 

987

 

Equipment

 

 

602

 

 

 

544

 

 

 

1,141

 

 

 

1,040

 

Regulatory fees

 

 

233

 

 

 

301

 

 

 

436

 

 

 

608

 

Merger related expenses

 

 

335

 

 

 

 

 

 

335

 

 

 

 

Other operating

 

 

806

 

 

 

988

 

 

 

1,593

 

 

 

2,042

 

Total noninterest expense

 

 

10,005

 

 

 

8,217

 

 

 

19,586

 

 

 

16,592

 

Income (loss) before income taxes

 

 

4,178

 

 

 

(4,670

)

 

 

7,855

 

 

 

(4,385

)

Income tax expense (benefit)

 

 

665

 

 

 

(1,328

)

 

 

1,148

 

 

 

(1,375

)

Net income (loss)

 

$

3,513

 

 

$

(3,342

)

 

$

6,707

 

 

$

(3,010

)

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share of common stock

 

$

0.30

 

 

$

(0.30

)

 

$

0.57

 

 

$

(0.27

)

Diluted net income (loss) per share of common stock

 

$

0.27

 

 

$

(0.26

)

 

$

0.52

 

 

$

(0.24

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

11,845,822

 

 

 

11,226,216

 

 

 

11,755,535

 

 

 

11,218,624

 

Diluted

 

 

13,067,223

 

 

 

12,740,104

 

 

 

13,021,744

 

 

 

12,761,989

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

 

6


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net income (loss)

 

$

3,513

 

 

$

(3,342

)

 

$

6,707

 

 

$

(3,010

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(573

)

 

 

1,333

 

 

 

(4,927

)

 

 

1,908

 

Reclassification adjustment for (gains) losses included in

   net income

 

 

(3

)

 

 

(40

)

 

 

(3

)

 

 

(34

)

Tax effect

 

 

151

 

 

 

(495

)

 

 

1,289

 

 

 

(717

)

Net of tax

 

 

(425

)

 

 

798

 

 

 

(3,641

)

 

 

1,157

 

Unrealized losses on securities transferred to held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for losses included in

   net income

 

 

 

 

 

42

 

 

 

14

 

 

 

83

 

Tax effect

 

 

 

 

 

(16

)

 

 

(4

)

 

 

(32

)

Net of tax

 

 

 

 

 

26

 

 

 

10

 

 

 

51

 

Unrealized gains (losses) on cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

144

 

 

 

(211

)

 

 

567

 

 

 

(213

)

Reclassification adjustment for (gains) losses included in

   net income

 

 

224

 

 

 

158

 

 

 

475

 

 

 

313

 

Tax effect

 

 

(54

)

 

 

81

 

 

 

(189

)

 

 

82

 

Net of tax

 

 

314

 

 

 

28

 

 

 

853

 

 

 

182

 

Other comprehensive income (loss)

 

 

(111

)

 

 

852

 

 

 

(2,778

)

 

 

1,390

 

Comprehensive income (loss)

 

$

3,402

 

 

$

(2,490

)

 

$

3,929

 

 

$

(1,620

)

 

See accompanying notes to consolidated financial statements (unaudited).

 

 

7


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

(Dollars in thousands, except share data)

 

 

 

Preferred

 

 

Common Stock,

voting

 

 

Common Stock,

nonvoting

 

 

Additional

paid-in

 

 

Retained

 

 

Accumulated

other

comprehensive

 

 

Total

shareholders’

 

 

 

stock

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

earnings

 

 

loss

 

 

equity

 

Balance December 31, 2016

 

$

878

 

 

 

11,204,515

 

 

$

11,205

 

 

 

 

 

$

 

 

$

116,143

 

 

$

17,132

 

 

$

(6,151

)

 

$

139,207

 

Issuance of restricted common

   stock, net of forfeitures and

   withholdings to satisfy

   employee tax obligations

 

 

 

 

 

4,244

 

 

 

4

 

 

 

 

 

 

 

 

 

(215

)

 

 

 

 

 

 

 

 

(211

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484

 

 

 

 

 

 

 

 

 

484

 

Excess tax benefit from stock

   compensation

 

 

 

 

 

15,117

 

 

 

15

 

 

 

 

 

 

 

 

 

65

 

 

 

 

 

 

 

 

 

80

 

Exercise of common stock

   warrants

 

 

 

 

 

11,379

 

 

 

11

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

90

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,010

)

 

 

 

 

 

(3,010

)

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,390

 

 

 

1,390

 

Balance June 30, 2017

 

$

878

 

 

 

11,235,255

 

 

$

11,235

 

 

 

 

 

$

 

 

$

116,556

 

 

$

14,122

 

 

$

(4,761

)

 

$

138,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2017

 

$

878

 

 

 

11,449,465

 

 

$

11,450

 

 

 

132,561

 

 

$

133

 

 

$

118,120

 

 

$

18,892

 

 

$

(2,527

)

 

$

146,946

 

Issuance of restricted common

   stock, net of forfeitures and

   withholdings to satisfy

   employee tax obligations

 

 

 

 

 

30,148

 

 

 

30

 

 

 

 

 

 

 

 

 

(383

)

 

 

 

 

 

 

 

 

(353

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

630

 

 

 

 

 

 

 

 

 

630

 

Exercise of employee

   common stock options

 

 

 

 

 

168,372

 

 

 

168

 

 

 

 

 

 

 

 

 

1,029

 

 

 

 

 

 

 

 

 

1,197

 

Exercise of common stock

   warrants

 

 

 

 

 

150,585

 

 

 

151

 

 

 

 

 

 

 

 

 

1,159

 

 

 

 

 

 

 

 

 

1,310

 

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(513

)

 

 

 

 

 

(513

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,707

 

 

 

 

 

 

6,707

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,778

)

 

 

(2,778

)

Balance June 30, 2018

 

$

878

 

 

 

11,798,570

 

 

$

11,799

 

 

 

132,561

 

 

$

133

 

 

$

120,555

 

 

$

25,086

 

 

$

(5,305

)

 

$

153,146

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

 

8


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

6,707

 

 

$

(3,010

)

Adjustments to reconcile net income (loss) to net cash provided by

    (used in) operating activities:

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

846

 

 

 

13,094

 

Accretion of discounts on acquired loans and deferred fees

 

 

(653

)

 

 

(274

)

Depreciation and amortization

 

 

205

 

 

 

232

 

Net amortization of premiums on investment securities

 

 

541

 

 

 

663

 

Net gain on sale of securities

 

 

(3

)

 

 

(34

)

Mortgage banking income

 

 

(2,695

)

 

 

(2,587

)

Tri-Net fees

 

 

(853

)

 

 

(382

)

Net gain on sale of loans

 

 

 

 

 

(66

)

Net loss on disposal of premises and equipment

 

 

 

 

 

137

 

Stock-based compensation

 

 

630

 

 

 

484

 

Deferred income tax expense

 

 

124

 

 

 

402

 

Origination of loans held for sale

 

 

(261,924

)

 

 

(267,954

)

Proceeds from loans held for sale

 

 

274,245

 

 

 

239,527

 

Net increase in accrued interest receivable and other assets

 

 

(464

)

 

 

(3,107

)

Net increase (decrease) in accrued interest payable and other liabilities

 

 

934

 

 

 

(3,108

)

Net cash provided by (used in) operating activities

 

 

17,640

 

 

 

(25,983

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Activities in securities available-for-sale: