Edgar Filing: TriState Capital Holdings, Inc.

TSC-06.30.2015-10Q

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, 2015



¨	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 20, 2015, there were 28,000,695 shares of the registrant's common stock, no par value, outstanding.

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

TABLE OF CONTENTS



PART I – FINANCIAL INFORMATION
	ITEM 1. FINANCIAL STATEMENTS	3
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION	3
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME	4
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME	5
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY	6
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS	7
	NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	9
	ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	40
	ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	70
	ITEM 4. CONTROLS AND PROCEDURES	71
PART II – OTHER INFORMATION
	ITEM 1. LEGAL PROCEEDINGS	71
	ITEM 1A. RISK FACTORS	71
	ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	71
	ITEM 3. DEFAULTS UPON SENIOR SECURITIES	72
	ITEM 4. MINE SAFETY DISCLOSURES	72
	ITEM 5. OTHER INFORMATION	72
	ITEM 6. EXHIBITS	72
SIGNATURES		73
EXHIBIT INDEX		74

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, 2015			December 31, 2014

ASSETS

Cash	$	1,106		$	411
Interest-earning deposits with other institutions	91,035			99,551
Federal funds sold	8,094			5,748
Cash and cash equivalents	100,235			105,710
Investment securities available-for-sale, at fair value (cost: $174,747 and $167,232, respectively)	174,707			166,572
Investment securities held-to-maturity, at cost (fair value: $45,431 and $40,113, respectively)	44,955			39,591
Total investment securities	219,662			206,163
Loans held-for-sale	4,084			—
Loans held-for-investment	2,554,343			2,400,052
Allowance for loan losses	(21,407		)	(20,273		)
Loans held-for-investment, net	2,532,936			2,379,779
Accrued interest receivable	6,492			6,279
Investment management fees receivable	6,530			6,818
Federal Home Loan Bank stock	4,402			5,730
Goodwill and other intangibles, net	51,595			52,374
Office properties and equipment, net	4,276			4,128
Bank owned life insurance	59,133			53,323
Deferred tax asset, net	11,330			11,874
Prepaid expenses and other assets	16,486			14,679
Total assets	$	3,017,161		$	2,846,857

LIABILITIES AND SHAREHOLDERS’ EQUITY

Liabilities:
Deposits	$	2,550,695		$	2,336,953
Borrowings	125,000			165,000
Accrued interest payable on deposits and borrowings	1,691			1,735
Accrued earnout liability related to Chartwell acquisition	—			17,236
Other accrued expenses and other liabilities	25,377			20,543
Total liabilities	2,702,763			2,541,467

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 - 29,000,695 and 28,739,779, respectively; Shares outstanding - 28,000,695 and 28,060,888, respectively	280,966			280,895
Additional paid-in capital	10,152			9,253
Retained earnings	33,399			22,615
Accumulated other comprehensive income (loss), net	(215		)	(627		)
Treasury stock (1,000,000 and 678,891 shares, respectively)	(9,904		)	(6,746		)
Total shareholders’ equity	314,398			305,390
Total liabilities and shareholders’ equity	$	3,017,161		$	2,846,857

See accompanying notes to unaudited condensed consolidated financial statements.

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)	2015		2014		2015		2014

Interest income:
Loans	$	19,541	$	18,184	$	38,641	$	35,508
Investments	796		633		1,588		1,466
Interest-earning deposits	89		174		192		325
Total interest income	20,426		18,991		40,421		37,299

Interest expense:
Deposits	3,176		2,692		6,068		5,117
Borrowings	632		261		1,279		282
Total interest expense	3,808		2,953		7,347		5,399
Net interest income	16,618		16,038		33,074		31,900
Provision for loan losses	185		9,109		1,110		9,717
Net interest income after provision for loan losses	16,433		6,929		31,964		22,183
Non-interest income:
Investment management fees	7,514		7,509		15,169		9,963
Service charges	176		154		339		284
Net gain on the sale of investment securities available-for-sale	—		414		17		1,428
Swap fees	697		255		1,014		409
Commitment and other fees	493		486		1,000		980
Other income	751		303		1,150		537
Total non-interest income	9,631		9,121		18,689		13,601
Non-interest expense:
Compensation and employee benefits	11,604		9,991		23,018		18,229
Premises and occupancy costs	1,144		1,010		2,266		1,915
Professional fees	885		895		1,761		1,795
FDIC insurance expense	545		454		1,013		862
General insurance expense	313		281		607		534
State capital shares tax	309		313		582		627
Travel and entertainment expense	636		691		1,162		1,126
Data processing expense	268		233		530		456
Intangible amortization expense	390		390		779		520
Other operating expenses	1,488		1,226		2,966		2,212
Total non-interest expense	17,582		15,484		34,684		28,276
Income before tax	8,482		566		15,969		7,508
Income tax expense	2,754		52		5,185		2,378
Net income	$	5,728	$	514	$	10,784	$	5,130

Earnings per common share:
Basic	$	0.21	$	0.02	$	0.39	$	0.18
Diluted	$	0.20	$	0.02	$	0.38	$	0.18

See accompanying notes to unaudited condensed consolidated financial statements.

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)	2015		2014			2015			2014

Net income	$	5,728	$	514		$	10,784		$	5,130

Other comprehensive income (loss):

Increase in unrealized holding gains net of tax of $(72), $(481), $(243) and $(1,191) respectively	130		863			423			2,136

Reclassification adjustment for gains included in net income, net of tax of $0, $148, $6 and $511 respectively	—		(266		)	(11		)	(917		)

Other comprehensive income	130		597			412			1,219

Total comprehensive income	$	5,858	$	1,111		$	11,196		$	6,349

See accompanying notes to unaudited condensed consolidated financial statements.

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 Deficit)		Accumulated Other Comprehensive Income (Loss), net			Treasury Stock			Total Shareholders' Equity
Balance, December 31, 2013	$	280,531	$	8,471		$	6,687	$	(1,744	)	$	—		$	293,945
Net income	—		—			5,130		—			—			5,130
Other comprehensive income (loss)	—		—			—		1,219			—			1,219
Exercise of stock options	364		(114		)	—		—			—			250
Stock-based compensation	—		439			—		—			—			439
Balance, June 30, 2014	$	280,895	$	8,796		$	11,817	$	(525	)	$	—		$	300,983

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

See accompanying notes to unaudited condensed consolidated financial statements.

Table of Contents

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



	Six Months Ended June 30,
(Dollars in thousands)	2015			2014
Cash Flows from Operating Activities:
Net income	$	10,784		$	5,130
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and intangible amortization expense	1,459			1,112
Amortization of deferred financing costs	101			16
Provision for loan losses	1,110			9,717
Stock-based compensation expense	920			439
Net gain on the sale of investment securities available-for-sale	(17		)	(1,428		)
Net amortization of premiums and discounts	358			844
Decrease (increase) in investment management fees receivable	288			(1,577		)
Decrease (increase) in accrued interest receivable	(213		)	556
Increase (decrease) in accrued interest payable	(44		)	242
Bank owned life insurance income	(810		)	(642		)
Decrease in income taxes payable	—			(160		)
Decrease (increase) in prepaid income taxes	219			(3,490		)
Payment of contingent consideration impacting operations	(1,771		)	—
Other, net	19			(96		)
Net cash provided by operating activities	12,403			10,663
Cash Flows from Investing Activities:
Purchase of investment securities available-for-sale	(27,612		)	(32,595		)
Purchase of investment securities held-to-maturity	(11,963		)	—
Proceeds from the sale of investment securities available-for-sale	9,734			69,555
Principal repayments and maturities of investment securities available-for-sale	13,105			7,020
Principal repayments and maturities of investment securities held-to-maturity	6,540			—
Purchase of bank owned life insurance	(5,000		)	(10,000		)
Net redemption (purchase) of Federal Home Loan Bank stock	1,328			(4,319		)
Net increase in loans	(158,535		)	(132,771		)
Purchase of loans held-for-investment	—			(219,547		)
Proceeds from loan sales	184			2,945
Additions to office properties and equipment	(828		)	(402		)
Acquisition, net of acquired cash	—			(42,912		)
Net cash used in investing activities	(173,047		)	(363,026		)
Cash Flows from Financing Activities:
Net increase in deposit accounts	213,742			264,065
Net increase in Federal Home Loan Bank advances	—			100,000
Net decrease in Federal Home Loan Bank advances	(40,000		)	—
Net proceeds from issuance of subordinated notes payable	—			34,013
Net proceeds from exercise of stock options	50			250
Payment of contingent consideration	(15,465		)	—
Purchase of treasury stock	(3,158		)	—
Net cash provided by financing activities	155,169			398,328
Net change in cash and cash equivalents during the period	(5,475		)	45,965
Cash and cash equivalents at beginning of the period	105,710			146,558
Cash and cash equivalents at end of the period	$	100,235		$	192,523

Table of Contents



	Six Months Ended June 30,
(Dollars in thousands)	2015		2014
Supplemental Disclosure of Cash Flow Information:
Cash paid during the year for:
Interest	$	7,291	$	5,158
Income taxes	$	4,659	$	6,028
Acquisition of non-cash assets and liabilities:
Assets acquired	$	—	$	6,351
Liabilities assumed	$	—	$	1,647
Other non-cash activity:
Loan foreclosures and repossessions	$	396	$	—
Unsettled purchase of investment securities available-for-sale	$	2,993	$	17,095
Contingent consideration	$	—	$	15,465
Transfer of loans held-for-investment to held-for-sale	$	4,084	$	—

See accompanying notes to unaudited condensed consolidated financial statements.

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"). Chartwell was established through the acquisition of substantially all the assets of Chartwell Investment Partners, LP, which was effective March 5, 2014. Chartwell was converted from a C corporation to a limited liability corporation ("LLC"), effective June 30, 2015.

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. CTSC Securities was capitalized in May 2014, with a primary business of providing 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. CTSC Securities, 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; Princeton, 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, evaluation of goodwill and other intangible assets 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 (since the acquisition on March 5, 2014) and CTSC Securities (since its initial capitalization in May 2014), 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, 2014, included in the Company's Annual Report on Form 10-K.

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 which have an original maturity of 90 days or less.

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 changes in fair value 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 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 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 debt 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 as well as the shareholders’ equity section of the consolidated statements of financial condition, on an after-tax basis.

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 modified 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 unpaid accrued 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 total 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.

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 in the current period. 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.

Table of Contents

The allowance is appropriate, in management's judgment, to cover probable losses inherent in the loan portfolio as of June 30, 2015 and December 31, 2014. 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 future cash flows 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 may impact 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 which 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.

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

Table of Contents

was no bad debt expense recorded for the six months ended June 30, 2015 and 2014, and there was no allowance for uncollectible accounts recorded as of June 30, 2015 and December 31, 2014.

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 ultimately recoverable at par value, as of June 30, 2015. Cash and stock dividends are reported as non-interest income, in the consolidated statements of income.

BUSINESS COMBINATIONS

We account 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, client relationships and non-compete agreements are amortized over their estimated useful lives and subject to periodic impairment testing. These other intangible assets are amortized on a straight-line basis over their estimated useful lives which range from four to twenty 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 which 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. Interest expense is recognized based on the coupon rate of the obligations. Costs associated with the acquisition of subordinated notes payable are amortized 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.

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.

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 stock, made to employees and directors.

The Company accounts for stock-based employee compensation in accordance with the fair value recognition provisions of ASC 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 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.

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Unrealized holding gains 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.

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 2015, the FASB issued Accounting Standards Update ("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

Table of Contents

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 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted, including adoption in an interim period. The adoption of ASU 2015-10 is not expected to 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 will eliminate 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 are required to adopt the ASU retrospectively. The effective date for public business entities is fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for all entities. The adoption of ASU 2015-07 is not expected to have a material impact on the Company’s consolidated financial statements.

In April 2015, the FASB issued ASU 2015-05, "Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Fees Paid in a Cloud Computing Arrangement." This ASU provides explicit guidance to help companies evaluate the accounting for fees paid by a customer in a cloud computing arrangement. The new guidance clarifies that if a cloud computing arrangement includes a software license, the customer should account for the license consistent with its accounting for other software licenses. If the arrangement does not include a software license, the customer should account for the arrangement as a service contract. This ASU is effective for public business entities for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. An entity can elect to adopt the amendments either prospectively for all arrangements entered into or materially modified after the effective date, or retrospectively. Early adoption is permitted for all entities. The adoption of ASU 2015-05 is not expected to 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 AUS 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 are not affected by the amendments in this update. For public business entities, the amendments in this update are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption of the amendments in this update is permitted for financial statements that have not been previously issued. An entity should apply the new guidance on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. Upon transition, an entity is required to comply with the applicable disclosures for a change in an accounting principle. These disclosures include the nature of and reason for the change in accounting principle, the transition method, a description of the prior-period information that has 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 is not expected to have a material impact on the Company’s consolidated financial statements.

In February 2015, the FASB issued ASU No. 2015-02, "Consolidation (Topic 810): Amendments to the Consolidation Analysis." This ASU changes 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 eliminates 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 is 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 must be reconsidered. This includes 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. Early adoption is permitted, including early adoption in an interim period. If a reporting enterprise chooses to early adopt in an interim period, adjustments resulting from the revised consolidation analyses must be reflected as of the beginning of the fiscal year that includes that interim period. The adoption of ASU 2015-02 is not expected to have a material impact on the Company’s consolidated financial statements.

In January 2015, the FASB issued ASU No. 2015-01, "Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items." This ASU eliminates the concept of extraordinary items from U.S. GAAP as part of its simplification initiative. The ASU does not affect disclosure guidance for events or transactions that are unusual in nature or infrequent in their occurrence. The ASU is effective for interim and annual periods in fiscal years beginning after December 15, 2015. The ASU allows prospective or retrospective application. Early adoption is permitted if applied from the beginning of the fiscal year of adoption. The effective date is the same for both public entities and all

Table of Contents

other entities. The adoption of ASU 2015-01 is not expected to 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)," which will require 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 update is 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 is permitted to all relevant prior periods. Early adoption, including adoption in an interim period, is permitted. If an entity early adopts the amendments in an interim period, any adjustments shall be reflected as of the beginning of the fiscal year that includes that interim period. The adoption of ASU 2014-16 is not expected to have a material impact on the Company’s consolidated financial statements.

In August 2014, the FASB issued ASU No. 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 No. 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 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015, for all entities. Early adoption is permitted. 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 is not expected to have a material impact on the Company’s consolidated financial statements.

In May 2014, the FASB issued ASU No. 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 which entities must follow to recognize revenue and removes inconsistencies and weaknesses in existing guidance. This update is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. The adoption of ASU 2014-09 is not expected to have a material impact on the Company’s consolidated financial statements.

RECLASSIFICATION

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

Table of Contents

[2] INVESTMENT SECURITIES

Investment securities available-for-sale and held-to-maturity are comprised of the following:



	June 30, 2015
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Investment securities available-for-sale:
Corporate bonds	$	43,737	$	43	$	75	$	43,705
Trust preferred securities	17,513		66		186		17,393
Non-agency mortgage-backed securities	7,877		—		46		7,831
Non-agency collateralized loan obligations	9,990		—		42		9,948
Agency collateralized mortgage obligations	53,344		126		24		53,446
Agency mortgage-backed securities	29,373		418		263		29,528
Agency debentures	4,698		14		—		4,712
Equity securities (short-duration, high-yield-bond mutual fund)	8,215		—		71		8,144
Total investment securities available-for-sale	174,747		667		707		174,707
Investment securities held-to-maturity:
Corporate bonds	18,450		486		31		18,905
Agency debentures	2,451		5		—		2,456
Municipal bonds	24,054		106		90		24,070
Total investment securities held-to-maturity	44,955		597		121		45,431
Total	$	219,702	$	1,264	$	828	$	220,138



	December 31, 2014
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Investment securities available-for-sale:
Corporate bonds	$	31,833	$	3	$	168	$	31,668
Trust preferred securities	17,446		—		645		16,801
Non-agency mortgage-backed securities	11,617		—		32		11,585
Agency collateralized mortgage obligations	56,984		127		248		56,863
Agency mortgage-backed securities	32,564		502		186		32,880
Agency debentures	8,678		59		—		8,737
Equity securities (short-duration, high-yield-bond mutual fund)	8,110		—		72		8,038
Total investment securities available-for-sale	167,232		691		1,351		166,572
Investment securities held-to-maturity:
Corporate bonds	14,452		335		—		14,787
Agency debentures	5,000		1		—		5,001
Municipal bonds	20,139		201		15		20,325
Total investment securities held-to-maturity	39,591		537		15		40,113
Total	$	206,823	$	1,228	$	1,366	$	206,685

Interest income on investment securities included $647,000 in taxable interest income, $98,000 in non-taxable interest income and $51,000 in dividend income for the three months ended June 30, 2015, as compared to taxable interest income of $542,000 and non-taxable interest income of $91,000, for the three months ended June 30, 2014. There was no dividend income on investment securities during the three months ended June 30, 2014.

Interest income on investment securities included $1.3 million in taxable interest income, $188,000 in non-taxable interest income and $105,000 in dividend income for the six months ended June 30, 2015, as compared to taxable interest income of $1.3 million and non-taxable interest income of $181,000, for the six months ended June 30, 2014. There was no dividend income on investment securities during the six months ended June 30, 2014.

Table of Contents

As of June 30, 2015, the contractual maturities of the debt securities are:



	June 30, 2015
	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	$	—	$	—	$	—	$	—
Due from one to five years	41,741		41,704		8,213		8,633
Due from five to ten years	8,347		8,370		34,915		34,977
Due after ten years	116,444		116,489		1,827		1,821
Total debt securities	$	166,532	$	166,563	$	44,955	$	45,431

Included in the $116.5 million fair value of debt securities available-for-sale with a contractual maturity due after ten years as of June 30, 2015, were $103.2 million, or 88.6%, in floating-rate securities.

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

Proceeds from the sale of investment securities available-for-sale during the three months ended June 30, 2015 and 2014, were $0 and $45.1 million. Gross gains of $0 and $414,000 were realized on these sales and reclassified out of accumulated other comprehensive income (loss) during the three months ended June 30, 2015 and 2014. There were no gross losses realized during the three months ended June 30, 2015 and 2014.

Proceeds from the sale of investment securities available-for-sale during the six months ended June 30, 2015 and 2014, were $9.7 million and $69.6 million, respectively. Gross gains of $34,000 and $1.4 million were realized on these sales and reclassified out of accumulated other comprehensive income (loss) during the six months ended June 30, 2015 and 2014, respectively. There were $17,000 and $1,000 in gross losses realized during the six months ended June 30, 2015 and 2014, on investment securities available-for-sale.

Investment securities available-for-sale of $7.2 million, as of June 30, 2015, were held in safekeeping at the FHLB and were included in the calculation of borrowing capacity.

The following tables show the fair value and gross unrealized losses on investment securities available-for-sale and held-to-maturity, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position as of June 30, 2015 and December 31, 2014, respectively:



	June 30, 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	$	19,983	$	68	$	4,994	$	7	$	24,977	$	75
Trust preferred securities	4,464		41		4,344		145		8,808		186
Non-agency mortgage-backed securities	7,831		46		—		—		7,831		46
Non-agency collateralized loan obligations	9,948		42		—		—		9,948		42
Agency collateralized mortgage obligations	—		—		12,873		24		12,873		24
Agency mortgage-backed securities	—		—		11,240		263		11,240		263
Equity securities	8,144		71		—		—		8,144		71
Total investment securities available-for-sale	50,370		268		33,451		439		83,821		707
Investment securities held-to-maturity:
Corporate bonds	4,919		31		—		—		4,919		31
Municipal bonds	9,507		90		—		—		9,507		90
Total investment securities held-to-maturity	14,426		121		—		—		14,426		121
Total temporarily impaired securities	$	64,796	$	389	$	33,451	$	439	$	98,247	$	828

Table of Contents



	December 31, 2014
	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	$	26,723	$	145	$	2,263	$	23	$	28,986	$	168
Trust preferred securities	12,601		376		4,200		269		16,801		645
Non-agency mortgage-backed securities	11,585		32		—		—		11,585		32
Agency collateralized mortgage obligations	9,317		45		30,327		203		39,644		248
Agency mortgage-backed securities	—		—		12,073		186		12,073		186
Equity securities	8,038		72		—		—		8,038		72
Total investment securities available-for-sale	68,264		670		48,863		681		117,127		1,351
Investment securities held-to-maturity:
Municipal bonds	2,857		2		1,446		13		4,303		15
Total investment securities held-to-maturity	2,857		2		1,446		13		4,303		15
Total temporarily impaired securities	$	71,121	$	672	$	50,309	$	694	$	121,430	$	1,366

The change in the fair values of our municipal bonds, agency debentures 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 21 positions, aggregating to $707,000 in unrealized losses that were temporarily impaired as of June 30, 2015, of which eight positions were in an unrealized loss position for more than twelve months totaling $439,000. As of December 31, 2014, there were 27 positions, aggregating to $1.4 million in unrealized losses that were temporarily impaired, of which nine positions were in an unrealized loss position for more than twelve months totaling $681,000. Within the held-to-maturity portfolio, there were 14 positions, aggregating to $121,000 in unrealized losses that were temporarily impaired as of June 30, 2015, of which no positions were in an unrealized loss position for more than twelve months. As of December 31, 2014, there were five positions, aggregating to $15,000 in unrealized losses that were temporarily impaired, of which two positions were in an unrealized loss position for more than twelve months totaling $13,000.

There were no investment securities classified as trading securities outstanding as of June 30, 2015 and December 31, 2014, respectively. There was no activity in investment securities classified as trading during the three and six months ended June 30, 2015 and 2014.

[3] LOANS

We generate loans through our middle-market banking 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 by channel was comprised of the following:



	June 30, 2015
(Dollars in thousands)	Commercial and Industrial			Commercial Real Estate			Private Banking			Total
Loans held-for-investment, before deferred fees	$	632,390		$	811,350		$	1,111,460		$	2,555,200
Less: net deferred loan (fees) costs	(1,268		)	(2,471		)	2,882			(857		)
Loans held-for-investment, net of deferred fees	631,122			808,879			1,114,342			2,554,343
Less: allowance for loan losses	(14,621		)	(4,749		)	(2,037		)	(21,407		)
Loans held-for-investment, net	$	616,501		$	804,130		$	1,112,305		$	2,532,936

Table of Contents



	December 31, 2014
(Dollars in thousands)	Commercial and Industrial			Commercial Real Estate			Private Banking			Total
Loans held-for-investment, before deferred fees	$	679,274		$	735,531		$	986,898		$	2,401,703
Less: net deferred loan (fees) costs	(1,781		)	(2,274		)	2,404			(1,651		)
Loans held-for-investment, net of deferred fees	677,493			733,257			989,302			2,400,052
Less: allowance for loan losses	(13,501		)	(4,755		)	(2,017		)	(20,273		)
Loans held-for-investment, net	$	663,992		$	728,502		$	987,285		$	2,379,779

As of June 30, 2015, there was one C&I loan held-for-sale for $4.1 million.

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, 2015 and December 31, 2014, was $1.1 billion and $973.4 million, 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, 2015, were as follows: $743.6 million in one year or less; $199.3 million in one to three years; and $162.0 million in greater than three years. The reserve for losses on unfunded commitments was $639,000 and $555,000 as of June 30, 2015 and December 31, 2014, respectively, which includes reserves for probable losses on unfunded loan commitments, including standby letters of credit and also risk participations.

On March 14, 2014, we entered into a loan purchase agreement to acquire $219.7 million (including fees and interest receivable) of loans secured by cash and marketable securities that are included in our private banking channel loan portfolio. This transaction closed on April 11, 2014.

As of June 30, 2015 and December 31, 2014, the Company had loans in the process of origination totaling approximately $22.9 million and $18.7 million, respectively, which extend over varying periods of time with the majority being disbursed within a 30 to 60 day period.

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 unfunded commitments amount related to standby letters of credit as of June 30, 2015 and December 31, 2014, included in the total listed above, is $74.7 million and $89.3 million, respectively, of which a portion is collateralized. Should the Company be obligated to perform under the standby letters of credit the Company will seek recourse from the customer for reimbursement of amounts paid. As of June 30, 2015, $24.2 million (in the aggregate) 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, 2015, there was one draw on standby letters of credit for $100,000, which was immediately repaid by the borrower. During the six months ended June 30, 2014, there was one draw on standby letters of credit for $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.

[4] 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. 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

Table of Contents

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 includes primarily 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 often do 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 which 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 as well as global cash flows from the developer 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, and the type of project and the experience and resources of the developer.

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

The underlying collateral is the most important indicator of risk for this loan portfolio. In addition, the condition of the local economy and the local housing market can also have a significant impact on this portfolio, since low demand and/or declining home values can limit the ability of borrowers to sell a property and satisfy the debt.

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 prices and monitors the collateral of non-purpose margin loans secured by cash and marketable securities within the private banking channel. 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. 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:

Non-Rated – Loans to individuals and trusts are not individually risk rated, unless they are fully secured by liquid assets or cash, or have an exposure of $250,000 or greater and have certain actionable covenants, such as a liquidity covenant or a financial reporting covenant. In addition, commercial loans with an exposure of less than $500,000 are not required to be individually risk rated. Any loan, regardless of size, is risk rated if it is secured by marketable securities or if it becomes a criticized loan. The majority of the private banking loans

Table of Contents

that are not risk rated are residential mortgages and home equity loans. We monitor the performance of non-rated loans through ongoing reviews of payment delinquencies. These loans comprised 3.3% and 4.3% of the total loan portfolio, as of June 30, 2015 and December 31, 2014, respectively. For loans that are not risk-rated, the most important indicators of risk are the existence of collateral, the type of collateral and for consumer real estate loans, whether the Bank has a first or second lien position.

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, 2015
(Dollars in thousands)	Commercial and Industrial		Commercial Real Estate		Private Banking		Total
Non-rated	$	—	$	—	$	84,862	$	84,862
Pass	583,481		805,967		1,027,565		2,417,013
Special mention	14,660		—		—		14,660
Substandard	28,486		2,912		1,915		33,313
Doubtful	4,495		—		—		4,495
Loans held-for-investment	$	631,122	$	808,879	$	1,114,342	$	2,554,343



	December 31, 2014
(Dollars in thousands)	Commercial and Industrial		Commercial Real Estate		Private Banking		Total
Non-rated	$	129	$	—	$	104,228	$	104,357
Pass	617,396		729,066		881,235		2,227,697
Special mention	26,105		693		1,667		28,465
Substandard	28,916		3,498		2,172		34,586
Doubtful	4,947		—		—		4,947
Loans held-for-investment	$	677,493	$	733,257	$	989,302	$	2,400,052

Changes in the allowance for loan losses were as follows for the three months ended June 30, 2015 and 2014:



	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

Table of Contents



	Three Months Ended June 30, 2014
(Dollars in thousands)	Commercial and Industrial			Commercial Real Estate		Private Banking		Total
Balance, beginning of period	$	12,851		$	3,920	$	1,981	$	18,752
Provision for loan losses	8,647			368		94		9,109
Charge-offs	(5,505		)	—		—		(5,505		)
Recoveries	466			—		—		466
Balance, end of period	$	16,459		$	4,288	$	2,075	$	22,822

There were no charge-offs and there were recoveries of $17,000 on two C&I loans and one private banking loan for the three months ended June 30, 2015. Charge-offs of $5.5 million for the three months ended June 30, 2014, included two C&I loans and there was a recovery of $466,000 on one C&I loan.

Changes in the allowance for loan losses were as follows for the six months ended June 30, 2015 and 2014:



	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 (credit) 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



	Six Months Ended June 30, 2014
(Dollars in thousands)	Commercial and Industrial			Commercial Real Estate			Private Banking		Total
Balance, beginning of period	$	11,881		$	5,104		$	2,011	$	18,996
Provision (credit) for loan losses	10,469			(816		)	64		9,717
Charge-offs	(6,357		)	—			—		(6,357		)
Recoveries	466			—			—		466
Balance, end of period	$	16,459		$	4,288		$	2,075	$	22,822

There were no charge-offs and there were recoveries of $24,000 on three C&I loans and one private banking loan for the six months ended June 30, 2015. Charge-offs of $6.4 million for the six months ended June 30, 2014, included three C&I loans and there was a recovery of $466,000 on one C&I loan.

The following tables present the age analysis of past due loans segregated by class of loan:



	June 30, 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	$	—	$	3,270	$	1,365	$	4,635	$	626,487	$	631,122
Commercial real estate	—		—		2,912		2,912		805,967		808,879
Private banking	—		610		1,202		1,812		1,112,530		1,114,342
Loans held-for-investment	$	—	$	3,880	$	5,479	$	9,359	$	2,544,984	$	2,554,343

Table of Contents



	December 31, 2014
(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	$	547	$	524	$	263	$	1,334	$	676,159	$	677,493
Commercial real estate	—		—		3,498		3,498		729,759		733,257
Private banking	—		1,775		109		1,884		987,418		989,302
Loans held-for-investment	$	547	$	2,299	$	3,870	$	6,716	$	2,393,336	$	2,400,052

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 and loans held-for-sale considered to be impaired and related information on those impaired loans:



	As of and for the Six Months Ended June 30, 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	$	16,175	$	19,889	$	7,078	$	16,246	$	—
Commercial real estate	—		—		—		—		—
Private banking	610		711		610		635		—
Total with a related allowance recorded	16,785		20,600		7,688		16,881		—
Without a related allowance recorded:
Commercial and industrial	4,625		8,236		—		5,332		15
Commercial real estate	2,912		9,067		—		3,108		—
Private banking	1,202		1,448		—		1,202		—
Total without a related allowance recorded	8,739		18,751		—		9,642		15
Total:
Commercial and industrial	20,800		28,125		7,078		21,578		15
Commercial real estate	2,912		9,067		—		3,108		—
Private banking	1,812		2,159		610		1,837		—
Total	$	25,524	$	39,351	$	7,688	$	26,523	$	15

Table of Contents



	As of and for the Twelve Months Ended December 31, 2014
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With a related allowance recorded:
Commercial and industrial	$	24,402	$	34,459	$	4,902	$	27,014	$	—
Commercial real estate	—		—		—		—		—
Private banking	681		767		681		746		—
Total with a related allowance recorded	25,083		35,226		5,583		27,760		—
Without a related allowance recorded:
Commercial and industrial	791		2,013		—		953		27
Commercial real estate	3,498		9,705		—		3,498		—
Private banking	1,388		1,632		—		1,444		—
Total without a related allowance recorded	5,677		13,350		—		5,895		27
Total:
Commercial and industrial	25,193		36,472		4,902		27,967		27
Commercial real estate	3,498		9,705		—		3,498		—
Private banking	2,069		2,399		681		2,190		—
Total	$	30,760	$	48,576	$	5,583	$	33,655	$	27

Impaired loans as of June 30, 2015 and December 31, 2014, were $25.5 million and $30.8 million, respectively. There was no interest income recognized on these loans for the six months ended June 30, 2015, and the twelve months ended December 31, 2014, while these loans were on non-accrual status. As of June 30, 2015 and December 31, 2014, there were no loans 90 days or more past due and still accruing interest income.

Impaired loans were evaluated using the fair value of the collateral as the measurement method or an evaluation of estimated losses, based on a discounted cash flow method, for non-collateral dependent loans. Based on those evaluations, as of June 30, 2015, there were specific reserves totaling $7.7 million, which were included in the $21.4 million allowance for loan losses. Also included in impaired loans were three C&I loans, one CRE loan and two private banking loans with a combined balance of $8.7 million as of June 30, 2015, with no corresponding specific reserve since these loans had a net realizable value which management believes will be recovered from the borrower.

As of December 31, 2014, there were specific reserves totaling $5.6 million, which were included in the $20.3 million allowance for loan losses. Also included in impaired loans were two C&I loans, two CRE loans and three private banking loans with a combined balance of $5.7 million as of December 31, 2014, with no corresponding specific reserve since these loans had a net realizable value which 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, 2015
(Dollars in thousands)	Commercial and Industrial		Commercial Real Estate		Private Banking		Total
Allowance for loan losses:
Individually evaluated for impairment	$	7,078	$	—	$	610	$	7,688
Collectively evaluated for impairment	7,543		4,749		1,427		13,719
Total allowance for loan losses	$	14,621	$	4,749	$	2,037	$	21,407
Loans held-for-investment:
Individually evaluated for impairment	$	16,716	$	2,912	$	1,812	$	21,440
Collectively evaluated for impairment	614,406		805,967		1,112,530		2,532,903
Loans held-for-investment	$	631,122	$	808,879	$	1,114,342	$	2,554,343

Table of Contents



	December 31, 2014
(Dollars in thousands)	Commercial and Industrial		Commercial Real Estate		Private Banking		Total
Allowance for loan losses:
Individually evaluated for impairment	$	4,902	$	—	$	681	$	5,583
Collectively evaluated for impairment	8,599		4,755		1,336		14,690
Total allowance for loan losses	$	13,501	$	4,755	$	2,017	$	20,273
Loans held-for-investment:
Individually evaluated for impairment	$	25,193	$	3,498	$	2,069	$	30,760
Collectively evaluated for impairment	652,300		729,759		987,233		2,369,292
Loans held-for-investment	$	677,493	$	733,257	$	989,302	$	2,400,052

Troubled Debt Restructuring

The following table provides additional information on the Company’s loans designated as troubled debt restructurings:



(Dollars in thousands)	June 30, 2015		December 31, 2014
Aggregate recorded investment of impaired loans with terms modified through a troubled debt restructuring:
Performing loans accruing interest	$	546	$	528
Non-accrual loans	21,347		14,107
Total troubled debt restructurings	$	21,893	$	14,635

Of the non-accrual loans as of June 30, 2015, five C&I loans and one residential mortgage 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, 2015. The aggregate recorded investment of these loans was $21.9 million. There were unused commitments of $1.4 million on these loans as of June 30, 2015, of which $39,000 was related to an accruing TDR.

Of the non-accrual loans as of December 31, 2014, three C&I loans, one CRE loan and two residential mortgage 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 December 31, 2014. The aggregate net carrying value of these loans was $14.6 million. There were unused commitments of $175,000 on these loans as of December 31, 2014, of which $54,000 was related to an accruing 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 two loans totaling $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. These loans were already on non-accrual status and fully secured or adequately reserved as of June 30, 2015. There were no payment defaults during the six months ended June 30, 2014, for loans modified as TDRs within twelve months of the corresponding balance sheet date.

The financial effects of modifications made to loans designated as TDRs during the three and six months ended June 30, 2015 and 2014, 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	$	—

Table of Contents



	Three Months Ended June 30, 2014
(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:
Extended term, advanced additional funds, forgave principal	1	$	5,218	$	4,710	$	1,968	$	1,120
Private Banking:
Extended term, reduced interest rate	1	1,266		1,110		100		—
Total	2	$	6,484	$	5,820	$	2,068	$	1,120



	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



	Six Months Ended June 30, 2014
(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:
Extended term, advanced additional funds, forgave principal	1	$	5,218	$	4,710	$	1,968	$	1,120
Private Banking:
Extended term, reduced interest rate	1	1,266		1,110		100		—
Total	2	$	6,484	$	5,820	$	2,068	$	1,120

Other Real Estate Owned

During the six months ended June 30, 2015, we acquired a property related to an impaired loan for $396,000 based on the appraised value, less estimated selling costs. As of June 30, 2015 and December 31, 2014, the balance of the other real estate owned portfolio was $1.8 million and $1.4 million, respectively.

[5] DEPOSITS



	Interest Rate Range as of	Weighted Average Interest Rate as of				Balance as of
(Dollars in thousands)	June 30, 2015	June 30, 2015		December 31, 2014		June 30, 2015		December 31, 2014
Demand and savings accounts:
Noninterest-bearing checking accounts	—	—		—		$	149,081	$	177,606
Interest-bearing checking accounts	0.05 to 0.50%	0.41	%	0.42	%	94,264		75,679
Money market deposit accounts	0.05 to 1.10%	0.40	%	0.39	%	1,428,907		1,244,921
Total demand and savings accounts						1,672,252		1,498,206
Time deposits	0.05 to 1.39%	0.72	%	0.69	%	878,443		838,747
Total deposit balance						$	2,550,695	$	2,336,953
Average rate paid on interest-bearing accounts		0.52	%	0.51	%

Table of Contents

As of June 30, 2015 and December 31, 2014, the Bank had total brokered deposits of $1.0 billion and $882.6 million, respectively. The amount for brokered deposits includes reciprocal Certificate of Deposit Account Registry Service^® (“CDARS^®”) and reciprocal Insured Cash Sweep^® (“ICS^®”) accounts totaling $471.9 million and $419.1 million as of June 30, 2015 and December 31, 2014, respectively.

As of June 30, 2015 and December 31, 2014, time deposits with balances of $100,000 or more, excluding brokered certificates of deposit, amounted to $406.6 million and $376.6 million, respectively.

The contractual maturity of time deposits, including brokered deposits, is as follows:



(Dollars in thousands)	June 30, 2015		December 31, 2014
12 months or less	$	639,072	$	722,752
12 months to 24 months	174,764		111,865
24 months to 36 months	64,607		4,130
36 months to 48 months	—		—
48 months to 60 months	—		—
Over 60 months	—		—
Total	$	878,443	$	838,747

Interest expense on deposits is as follows:



	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2015		2014		2015		2014
Interest-bearing checking accounts	$	99	$	27	$	219	$	33
Money market deposit accounts	1,336		1,075		2,556		1,955
Time deposits	1,741		1,590		3,293		3,129
Total interest expense on deposits	$	3,176	$	2,692	$	6,068	$	5,117

[6] BORROWINGS

As of June 30, 2015 and December 31, 2014, borrowings were comprised of the following:



	June 30, 2015					December 31, 2014
(Dollars in thousands)	Interest Rate		Ending Balance		Maturity Date	Interest Rate		Ending Balance		Maturity Date
FHLB borrowings:
Issued 6/30/2015	0.36	%	$	65,000	7/1/2015			$	—
Issued 4/7/2014			—			0.34	%	25,000		4/7/2015
Issued 4/7/2014			—			0.38	%	25,000		6/8/2015
Issued 4/7/2014	0.44	%	25,000		9/8/2015	0.44	%	25,000		9/8/2015
Issued 5/5/2014			—			0.33	%	25,000		2/5/2015
Issued 12/31/2014			—			0.27	%	30,000		1/2/2015
Subordinated notes payable	5.75	%	35,000		7/1/2019	5.75	%	35,000		7/1/2019
Total			$	125,000				$	165,000

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.

The Bank's 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, 2015, the Bank’s borrowing capacity is based on the information provided in the March 31, 2015, QCR filing. As of June 30, 2015, the Bank had securities held in safekeeping at the FHLB with a fair value of $7.2 million, combined with pledged loans of $648.4 million, for a total borrowing capacity of $370.9 million, net of $90.0 million outstanding in advances from the FHLB as reflected in the table above. As of December 31, 2014, there was $130.0 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.

Table of Contents

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, 2015, the full amount of these established lines were available to the Bank.

[7] 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 (as defined) to average assets (as defined). As of June 30, 2015, TriState Capital Holdings, Inc. and TriState Capital Bank exceeded all capital adequacy requirements to which they are subject.

Financial depository institutions are categorized as well capitalized if they meet minimum Total risk-based, Tier 1 risk-based, CET 1 risk-based and Tier 1 leverage ratios (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. When fully phased in, Basel III, which began phasing in on January 1, 2015, will replace 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 overall net impact of applying Basel III regulatory rules to the Company and the Bank was an increase to the risk-based capital ratios effective January 1, 2015. This increase resulted primarily from the reduced risk-weighted capital treatment for certain of the Bank's private banking channel non-purpose margin loans, which are over-collateralized by liquid and marketable securities that are priced and monitored daily.

The following tables set forth certain information concerning the Company’s and the Bank’s regulatory capital as of June 30, 2015 and December 31, 2014:



	June 30, 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	$	323,480	14.45	%	$	179,040	8.00	%	N/A		N/A
Bank	$	302,528	13.69	%	$	176,820	8.00	%	$	221,026	10.00	%
Tier 1 risk-based capital ratio
Company	$	273,680	12.23	%	$	134,280	6.00	%	N/A		N/A
Bank	$	280,621	12.70	%	$	132,615	6.00	%	$	176,820	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	273,680	12.23	%	$	100,710	4.50	%	N/A		N/A
Bank	$	280,621	12.70	%	$	99,462	4.50	%	$	143,667	6.50	%
Tier 1 leverage ratio
Company	$	273,680	9.42	%	$	116,187	4.00	%	N/A		N/A
Bank	$	280,621	9.76	%	$	115,053	4.00	%	$	143,816	5.00	%

Table of Contents



	December 31, 2014
	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	$	302,217	11.02	%	$	219,458	8.00	%	N/A		N/A
Bank	$	291,388	10.69	%	$	218,013	8.00	%	$	272,516	10.00	%
Tier 1 risk-based capital ratio
Company	$	253,389	9.24	%	$	109,729	4.00	%	N/A		N/A
Bank	$	270,560	9.93	%	$	109,007	4.00	%	$	163,510	6.00	%
Tier 1 leverage ratio
Company	$	253,389	9.21	%	$	110,088	4.00	%	N/A		N/A
Bank	$	270,560	9.88	%	$	109,498	4.00	%	$	136,872	5.00	%

As part of its operating and financial strategies, the Company has not paid dividends to its holders of its common shares since its inception in 2007.

[8] 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. Beginning in 2011 and continuing through 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 age 21, whichever is later. The Company’s contribution expense was $166,000 and $160,000 for the three months ended June 30, 2015 and 2014, respectively, including incidental administrative fees paid to a third party administrator of the plan. The Company’s contribution expense was $353,000 and $285,000 for the six months ended June 30, 2015 and 2014, 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, 2015, the Company recorded expense related to SERP of $199,000 and $391,000, respectively, utilizing a discount rate of 2.98%. For the three and six months ended June 30, 2014, the Company recorded expense related to SERP of $172,000 and $313,000, respectively, utilizing a discount rate of 3.56%. The recorded liability related to the SERP plan was $1.7 million and $1.3 million as of June 30, 2015 and December 31, 2014, respectively.

[9] 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. The Company repurchased a total of 678,891 shares for approximately $6.7 million during the three months ended December 31, 2014, at an average cost of $9.94 per share. The Company repurchased a total of 321,109 shares for approximately $3.2 million during the six months ended June 30, 2015, at an average cost of $9.84 per share.

Table of Contents

The tables below show the changes in the common shares during the periods indicated.



	Number of Common Shares Outstanding
Balance, December 31, 2013	28,690,279
Issuance of restricted common stock	—
Exercise of stock options	22,500
Purchase of treasury stock	—
Balance, June 30, 2014	28,712,779

Balance, December 31, 2014	28,060,888
Issuance of restricted common stock	255,916
Exercise of stock options	5,000
Purchase of treasury stock	(321,109	)
Balance, June 30, 2015	28,000,695

[10] 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)	2015		2014		2015		2014

Net income available to common shareholders	$	5,728	$	514	$	10,784	$	5,130

Basic shares	27,718,226		28,693,741		27,804,599		28,692,019
Non-vested restricted stock - dilutive	48,933		—		26,780		—
Stock options - dilutive	416,889		503,156		345,131		498,463
Diluted shares	28,184,048		29,196,897		28,176,510		29,190,482

Earnings per common share:
Basic	$	0.21	$	0.02	$	0.39	$	0.18
Diluted	$	0.20	$	0.02	$	0.38	$	0.18



	Three Months Ended June 30,		Six Months Ended June 30,
	2015	2014	2015	2014
Anti-dilutive shares ⁽¹⁾	707,893	445,232	973,393	445,232


⁽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.

[11] 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. 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.

Table of Contents

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, 2015 and December 31, 2014:



	Asset Derivatives			Liability Derivatives
	as of June 30, 2015			as of June 30, 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	$	312
Derivatives not designated as hedging instruments:
Interest rate products	Other assets	$	6,795	Other liabilities	$	7,276



	Asset Derivatives			Liability Derivatives
	as of December 31, 2014			as of December 31, 2014
(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	$	442
Derivatives not designated as hedging instruments:
Interest rate products	Other assets	$	6,327	Other liabilities	$	6,849

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, 2015, the Company had five interest rate swaps, with a notional amount of $7.3 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, 2015 and 2014. There were no counterparty default losses on derivatives for the six months ended June 30, 2015 and 2014.

For the five 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, 2015, the Company recognized gains of $2,000 in non-interest income related to hedge ineffectiveness as compared to gains of $1,000 during the three months ended June 30, 2014. The Company also recognized a decrease to interest income of $76,000 and $84,000 for the three months ended June 30, 2015 and 2014, 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, 2015, the Company recognized gains of $2,000 in non-interest income related to hedge ineffectiveness as compared to gains of $4,000 during the six months ended June 30, 2014. The Company also recognized a decrease to interest income of $158,000 and $167,000 for the six months ended June 30, 2015 and 2014, 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.

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 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, 2015, the Company had 130 derivative transactions with an aggregate notional amount of $513.1 million related to this program. During the three months ended June 30, 2015 and 2014, the Company recognized net gains of $261,000 and net losses $109,000, respectively, related to changes in fair value of the derivatives not designated in hedging relationships. During the six months ended June 30, 2015 and 2014, the Company recognized net gains of $44,000 and net losses $214,000, respectively, related to changes in fair value of the derivatives not designated in hedging relationships.

Table of Contents

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)		2015			2014
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	$	(76	)	$	(84	)
	Non-interest income	2			1
Total		$	(74	)	$	(83	)

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	$	261		$	(109	)
Total		$	261		$	(109	)



		Six Months Ended June 30,
(Dollars in thousands)		2015			2014
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	$	(158	)	$	(167	)
	Non-interest income	2			4
Total		$	(156	)	$	(163	)

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	$	44		$	(214	)
Total		$	44		$	(214	)

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, 2015, the termination value of derivatives, including accrued interest, in a net liability position related to these agreements was $7.4 million. As of June 30, 2015, the Company has minimum collateral posting thresholds with certain of its derivative counterparties and has posted collateral of $6.9 million. If the Company had breached any of these provisions as of June 30, 2015, it could have been required to settle its obligations under the agreements at their termination value.

[12] 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

Table of Contents

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.

RECURRING FAIR VALUE MEASUREMENTS

The following tables represent assets and liabilities measured at fair value on a recurring basis as of June 30, 2015 and December 31, 2014:



	June 30, 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	$	—	$	43,705	$	—	$	43,705
Trust preferred securities	—		17,393		—		17,393
Non-agency mortgage-backed securities	—		7,831		—		7,831
Non-agency collateralized loan obligations	—		9,948		—		9,948
Agency collateralized mortgage obligations	—		53,446		—		53,446
Agency mortgage-backed securities	—		29,528		—		29,528
Agency debentures	—		4,712		—		4,712
Equity securities	8,144		—		—		8,144
Interest rate swaps	—		6,795		—		6,795
Total financial assets	8,144		173,358		—		181,502

Financial liabilities:
Interest rate swaps	—		7,588		—		7,588
Total financial liabilities	$	—	$	7,588	$	—	$	7,588

Table of Contents



	December 31, 2014
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets / Liabilities at Fair Value
Financial assets:
Investment securities available-for-sale:
Corporate bonds	$	—	$	31,668	$	—	$	31,668
Trust preferred securities	—		16,801		—		16,801
Non-agency mortgage-backed securities	—		11,585		—		11,585
Agency collateralized mortgage obligations	—		56,863		—		56,863
Agency mortgage-backed securities	—		32,880		—		32,880
Agency debentures	—		8,737		—		8,737
Equity securities	8,038		—		—		8,038
Interest rate swaps	—		6,327		—		6,327
Total financial assets	8,038		164,861		—		172,899

Financial liabilities:
Interest rate swaps	—		7,291		—		7,291
Total financial liabilities	$	—	$	7,291	$	—	$	7,291

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, municipal bonds, 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.

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, 2015 and December 31, 2014:



	June 30, 2015
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets at Fair Value
Loans measured for impairment, net	$	—	$	—	$	17,836	$	17,836
Other real estate owned	—		—		1,766		1,766
Total assets	$	—	$	—	$	19,602	$	19,602



	December 31, 2014
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets at Fair Value
Loans measured for impairment, net	$	—	$	—	$	25,177	$	25,177
Other real estate owned	—		—		1,370		1,370
Total assets	$	—	$	—	$	26,547	$	26,547

Table of Contents

As of June 30, 2015, the Company recorded $7.7 million of specific reserves to the allowance for loan losses as a result of adjusting the fair value of the collateral for certain collateral dependent impaired loans to $4.7 million, and as a result of adjusting the value based upon the discounted cash flow to $13.1 million as of June 30, 2015.

As of December 31, 2014, the Company recorded $5.6 million of specific reserves to allowance for loan losses as a result of adjusting the fair value of the collateral for certain collateral dependent impaired loans to $7.6 million, and as a result of adjusting the value based upon the discounted cash flow to $17.6 million as of December 31, 2014.

The Company obtains updated appraisals for collateral dependent impaired loans and other real estate owned on an annual basis, unless circumstances require a more frequent appraisal.

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 the fair value of the underlying collateral or discounted cash flows when collateral does not exist. 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 which may 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 for which it has established specific reserves 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 which may cause us to believe our recovered value may be less than the independent appraised value. Accordingly, real estate owned is classified as Level 3.

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, 2015 and December 31, 2014:



	June 30, 2015
(Dollars in thousands)	Fair Value		Valuation Techniques ⁽¹⁾	Significant Unobservable Inputs	Weighted Average Discount Rate
Loans measured for impairment, net	$	4,718	Appraisal value	Discount due to salability conditions	1	%

Loans measured for impairment, net	$	13,118	Discounted cash flow	Discount due to restructured nature of operations	7	%

Other real estate owned	$	1,766	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.

Table of Contents



	December 31, 2014
(Dollars in thousands)	Fair Value		Valuation Techniques ⁽¹⁾	Significant Unobservable Inputs	Weighted Average Discount Rate
Loans measured for impairment, net	$	7,559	Appraisal value or Market multiple	Discount due to salability conditions	10	%

Loans measured for impairment, net	$	17,618	Discounted cash flow	Discount due to restructured nature of operations	10	%

Other real estate owned	$	1,370	Appraisal value	Discount due to salability conditions	10	%


⁽¹⁾	Fair value is generally determined through independent appraisals or market multiple 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, 2015					December 31, 2014
(Dollars in thousands)	Fair Value Level	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets:
Cash and cash equivalents	1	$	100,235	$	100,235	$	105,710	$	105,710
Investment securities available-for-sale: debt	2	166,563		166,563		158,534		158,534
Investment securities available-for-sale: equity	1	8,144		8,144		8,038		8,038
Investment securities held-to-maturity	2	44,955		45,431		39,591		40,113
Loans held-for-sale	2	4,084		4,508		—		—
Loans held-for-investment, net	3	2,532,936		2,526,146		2,379,779		2,376,075
Accrued interest receivable	2	6,492		6,492		6,279		6,279
Investment management fees receivable	2	6,530		6,530		6,818		6,818
Federal Home Loan Bank stock	2	4,402		4,402		5,730		5,730
Bank owned life insurance	2	59,133		59,133		53,323		53,323
Interest rate swaps	2	6,795		6,795		6,327		6,327
Other real estate owned	3	1,766		1,766		1,370		1,370

Financial liabilities:
Deposits	2	$	2,550,695	$	2,551,360	$	2,336,953	$	2,337,734
Borrowings	2	125,000		125,292		165,000		165,163
Interest rate swaps	2	7,588		7,588		7,291		7,291

During the six months ended June 30, 2015 and 2014, 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, 2015 and December 31, 2014:

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.

Table of Contents

LOANS HELD-FOR-SALE

Loans held-for-sale are stated at the lower of cost or fair value. Fair value is based on contractual or estimated selling price.

LOANS HELD-FOR-INVESTMENT

The fair value of loans 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.

FEDERAL HOME LOAN BANK STOCK

The carrying value of our FHLB stock, which is a marketable equity investment, 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.

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.

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

The following tables show the changes in accumulated other comprehensive income (loss), for the periods presented:



	Three Months Ended June 30,
	2015			2014
(Dollars in thousands)	Unrealized Gains and Losses on Investment Securities			Unrealized Gains and Losses on Investment Securities
Balance, beginning of period	$	(345	)	$	(1,122	)
Increase (decrease) in unrealized holding gains (losses)	130			863
Gains reclassified from other comprehensive income (loss) ⁽¹⁾	—			(266		)
Net other comprehensive income (loss)	130			597
Balance, end of period	$	(215	)	$	(525	)


⁽¹⁾	Consists of net realized gains on sales of investment securities available-for-sale of $0 and $414,000, net of income tax expense of $0 and $148,000 for the three months ended June 30, 2015 and 2014, respectively.

Table of Contents



	Six Months Ended June 30,
	2015			2014
(Dollars in thousands)	Unrealized Gains and Losses on Investment Securities			Unrealized Gains and Losses on Investment Securities
Balance, beginning of period	$	(627	)	$	(1,744	)
Increase (decrease) in unrealized holding gains (losses)	423			2,136
Gains reclassified from other comprehensive income (loss) ⁽¹⁾	(11		)	(917		)
Net other comprehensive income (loss)	412			1,219
Balance, end of period	$	(215	)	$	(525	)


⁽¹⁾	Consists of net realized gains on sales of investment securities available-for-sale of $17,000 and $1.4 million, net of income tax expense of $6,000 and $511,000 for the six months ended June 30, 2015 and 2014, respectively.

[14] 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.

[15] SEGMENTS

Since the Chartwell acquisition on March 5, 2014, 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 provides distribution and marketing efforts for Chartwell's proprietary investment products through the Chartwell TSC Securities Corp. subsidiary.

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 which are necessary for purposes of reconciliation to the consolidated amounts.



(Dollars in thousands)	June 30, 2015		December 31, 2014
Assets:	(unaudited)
Bank	$	2,948,632	$	2,776,815
Investment management	63,755		62,489
Parent and other	4,774		7,553
Total assets	$	3,017,161	$	2,846,857

Table of Contents



	Three Months Ended June 30, 2015									Three Months Ended June 30, 2014
(Dollars in thousands)	Bank		Investment Management		Parent and Other			Consolidated		Bank			Investment Management		Parent and Other			Consolidated
Income statement data:	(unaudited)									(unaudited)
Interest income	$	20,374	$	—	$	52		$	20,426	$	18,991		$	—	$	—		$	18,991
Interest expense	3,259		—		549			3,808		2,824			—		129			2,953
Net interest income (loss)	17,115		—		(497		)	16,618		16,167			—		(129		)	16,038
Provision for loan losses	185		—		—			185		9,109			—		—			9,109
Net interest income (loss) after provision for loan losses	16,930		—		(497		)	16,433		7,058			—		(129		)	6,929
Non-interest income:
Investment management fees	—		7,556		(42		)	7,514		—			7,560		(51		)	7,509
Net gain on the sale of investment securities available-for-sale	—		—		—			—		414			—		—			414
Other non-interest income	2,117		—		—			2,117		1,157			41		—			1,198
Total non-interest income	2,117		7,556		(42		)	9,631		1,571			7,601		(51		)	9,121
Non-interest expense:
Intangible amortization expense	—		390		—			390		—			390		—			390
Other non-interest expense	11,690		5,497		5			17,192		9,856			5,237		1			15,094
Total non-interest expense	11,690		5,887		5			17,582		9,856			5,627		1			15,484
Income (loss) before tax	7,357		1,669		(544		)	8,482		(1,227		)	1,974		(181		)	566
Income tax expense (benefit)	2,291		633		(170		)	2,754		(727		)	832		(53		)	52
Net income (loss)	$	5,066	$	1,036	$	(374	)	$	5,728	$	(500	)	$	1,142	$	(128	)	$	514



	Six Months Ended June 30, 2015									Six Months Ended June 30, 2014
(Dollars in thousands)	Bank		Investment Management		Parent and Other			Consolidated		Bank		Investment Management		Parent and Other			Consolidated
Income statement data:	(unaudited)									(unaudited)
Interest income	$	40,315	$	—	$	106		$	40,421	$	37,299	$	—	$	—		$	37,299
Interest expense	6,259		—		1,088			7,347		5,327		—		72			5,399
Net interest income (loss)	34,056		—		(982		)	33,074		31,972		—		(72		)	31,900
Provision for loan losses	1,110		—		—			1,110		9,717		—		—			9,717
Net interest income (loss) after provision for loan losses	32,946		—		(982		)	31,964		22,255		—		(72		)	22,183
Non-interest income:
Investment management fees	—		15,258		(89		)	15,169		—		10,014		(51		)	9,963
Net gain on the sale of investment securities available-for-sale	17		—		—			17		1,428		—		—			1,428
Other non-interest income	3,502		1		—			3,503		2,169		41		—			2,210
Total non-interest income	3,519		15,259		(89		)	18,689		3,597		10,055		(51		)	13,601
Non-interest expense:
Intangible amortization expense	—		779		—			779		—		520		—			520
Other non-interest expense	22,943		10,995		(33		)	33,905		20,700		7,036		20			27,756
Total non-interest expense	22,943		11,774		(33		)	34,684		20,700		7,556		20			28,276
Income (loss) before tax	13,522		3,485		(1,038		)	15,969		5,152		2,499		(143		)	7,508
Income tax expense (benefit)	4,188		1,321		(324		)	5,185		1,365		1,053		(40		)	2,378
Net income (loss)	$	9,334	$	2,164	$	(714	)	$	10,784	$	3,787	$	1,446	$	(103	)	$	5,130

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, 2015. 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 included in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 23, 2015.

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 23, 2015, 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.

Table of Contents

General

We are a bank holding company that operates through two reporting segments: Bank and Investment Management. 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 originated through the acquisition of substantially all of the assets of Chartwell Investment Partners, LP which was consummated on March 5, 2014, and the recent formation of Chartwell TSC Securities Corp., which is applying to be registered as a broker/dealer with the SEC and FINRA. 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 total revenue; earnings per common share; pre-tax, pre-provision net revenue; ratio of allowance for loan losses to loans; assets under management; return on average assets; return on average equity; the efficiency ratio of the Bank segment; and net interest margin, among other metrics, 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. Our broker/dealer subsidiary, once registered, will provide additional distribution and marketing efforts for Chartwell's proprietary investment products.

For the three months ended June 30, 2015, our net income was $5.7 million compared to $514,000 for the same period in 2014, an increase of $5.2 million, primarily due to the net impact of (1) a $580,000, or 3.6%, increase in our net interest income, (2) a decrease in provision for loan losses of $8.9 million, (3) an increase in non-interest income of $510,000 largely related to higher swap fees (4) an increase of $2.1 million in our non-interest expense and (5) a $2.7 million increase in income taxes.

For the six months ended June 30, 2015, our net income was $10.8 million compared to $5.1 million for the same period in 2014, an increase of $5.7 million, primarily due to the net impact of (1) a $1.2 million, or 3.7%, increase in our net interest income, (2) a decrease in provision for loan losses of $8.6 million, (3) an increase in non-interest income of $5.1 million largely related to higher investment management fees with the addition of Chartwell, higher swap fees offset by lower net gain on the sale of investment securities available-for-sale, (4) an increase of $6.4 million in our non-interest expense largely related to the addition of Chartwell and (5) a $2.8 million increase in income taxes.

Our diluted EPS was $0.20 for the three months ended June 30, 2015, compared to $0.02 for the same period in 2014. The increase is a result of an increase of $5.2 million in our net income and lower dilutive average shares largely related to the purchase of treasury stock.

Our diluted EPS was $0.38 for the six months ended June 30, 2015, compared to $0.18 for the same period in 2014. The increase is a result of an increase of $5.7 million in our net income and lower dilutive average shares largely related to the purchase of treasury stock.

Our annualized return on average assets was 0.78% and 0.75% for the three and six months ended June 30, 2015, respectively, as compared to 0.08% and 0.41% for the same periods in 2014, respectively. Our annualized return on average equity was 7.36% and 7.01%, for the three and six months ended June 30, 2015, respectively, as compared to 0.68% and 3.45% for the same periods in 2014, respectively.

For the three and six months ended June 30, 2015, the Bank's efficiency ratio was 60.78% and 61.09%, respectively, as compared to 56.89% and 60.63% for the same periods in 2014, respectively. Our non-interest expense to average assets for the three and six months ended June 30, 2015, was 2.39% and 2.40%, respectively, compared to 2.34% and 2.28%, for the same periods in 2014, respectively.

For the three months ended June 30, 2015, total revenue increased $1.5 million, or 6.1%, to $26.2 million from $24.7 million for the same period in 2014, driven by higher interest income from double-digit annualized loan growth and higher non-interest income from

Table of Contents

swap fees. Pre-tax, pre-provision net revenue decreased $594,000, or 6.4%, to $8.7 million for the three months ended June 30, 2015, from $9.3 million for the same period in 2014, primarily resulting from higher non-interest expense.

For the six months ended June 30, 2015, total revenue increased $7.7 million, or 17.4%, to $51.7 million from $44.1 million for the same period in 2014, driven by two additional months of Chartwell's revenue and growth in our loan income and swap fees. Pre-tax, pre-provision net revenue increased $1.3 million, or 8.0%, to $17.1 million for the six months ended June 30, 2015, from $15.8 million for the same period in 2014, primarily resulting from the Chartwell acquisition.

Our annualized net interest margin was 2.38% and 2.41% for the three and six months ended June 30, 2015, respectively, as compared to 2.55% and 2.69%, for the same periods in 2014, 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 loan portfolio that the Bank has made its fastest growing channel. In addition, net interest margin was impacted by the additional interest expense from our June 2014 subordinated debt placement.

TriState Capital Holdings’ total risk-based capital ratio increased to 14.45% as of June 30, 2015, from 11.02% as of December 31, 2014. TriState Capital Bank’s total risk-based capital ratio increased to 13.69% as of June 30, 2015, from 10.69% as of December 31, 2014. The increase in the risk-based capital ratios are primarily due to the new Basel III capital rules effective January 1, 2015. The Company benefits from risk-weighted capital treatment recognizing the lower-risk profile of our private banking channel loans, which are over-collateralized by cash and marketable securities that are priced and monitored daily. This implementation had the favorable net effect of making $70 million of regulatory capital available to the Bank in the first quarter of 2015.

Total assets of $3.0 billion as of June 30, 2015, increased $170.3 million, or 12.1% on an annualized basis, from December 31, 2014. Total loans grew by $154.3 million to $2.6 billion as of June 30, 2015, an annualized increase of 13.0% from December 31, 2014, as a result of growth in our private banking and commercial real estate loan portfolios. Total deposits increased $213.7 million, or 18.4% on an annualized basis, to $2.6 billion as of June 30, 2015, from December 31, 2014.

Non-performing assets to total assets decreased to 0.89% as of June 30, 2015, from 1.11% as of December 31, 2014, due to $4.9 million in paydowns and two payoffs on non-performing loans during the six months ended June 30, 2015. Annualized net charge-offs to average loans for the three and six months ended June 30, 2015, was 0.00% and 0.00%, respectively, as compared to 0.95% and 0.60% for the same periods in 2014, respectively.

The allowance for loan losses to loans remained steady at 0.84% as of June 30, 2015, and December 31, 2014. The allowance for loan losses to non-performing loans increased to 85.70% as of June 30, 2015, from 67.06% as of December 31, 2014. This change was primarily due to increased specific reserves on non-performing loans and lower non-performing loans as of June 30, 2015. Provision for loan losses was $185,000 and $1.1 million for the three and six months ended June 30, 2015, respectively, as compared to $9.1 million and $9.7 million for the same periods in 2014, respectively. The trend of our recent provision expense reflects the change in complexion of our loan portfolio over the past year with a much larger percent of the portfolio in loans secured by marketable securities.

Our book value per common share increased $0.35, or 3.2%, to $11.23 as of June 30, 2015, from $10.88 as of December 31, 2014, largely as a result of an increase in our net income. Our tangible equity to tangible assets ratio decreased to 8.86% as of June 30, 2015, from 9.05% as of December 31, 2014, primarily as a result of the purchase of treasury stock.

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 “tangible equity,” “tangible equity to tangible assets,” “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.

“Tangible equity” is defined as shareholders' equity reduced by intangible assets, including goodwill, if any. We believe this measure is important to management and investors to better understand and assess changes from period to period in shareholders' equity exclusive of changes in intangible assets. Goodwill, an intangible asset that is recorded in a business purchase combination, has the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

“Tangible equity to tangible assets” is defined as the ratio of shareholders' equity reduced by intangible assets, divided by total assets reduced by intangible assets. We believe this measure is important to many investors who are interested in relative changes from period to period in equity and total assets, each exclusive of changes in intangible assets.

Table of Contents

“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. 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 of investment securities available-for-sale. 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 divided by our total revenue. “Efficiency ratio, as adjusted” is defined as non-interest expense, excluding non-recurring expenses associated with the Chartwell acquisition 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.



(Dollars in thousands, except share and per share data)	June 30, 2015			December 31, 2014
Tangible equity to tangible assets:
Total shareholders' equity	$	314,398		$	305,390
Less: intangible assets	51,595			52,374
Tangible equity	$	262,803		$	253,016
Total assets	$	3,017,161		$	2,846,857
Less: intangible assets	51,595			52,374
Tangible assets	$	2,965,566		$	2,794,483
Tangible equity to tangible assets	8.86		%	9.05		%



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2015			2014			2015			2014
Pre-tax, pre-provision net revenue:
Net interest income	$	16,618		$	16,038		$	33,074		$	31,900
Total non-interest income	9,631			9,121			18,689			13,601
Less: net gain on the sale of investment securities available-for-sale	—			414			17			1,428
Total revenue	26,249			24,745			51,746			44,073
Less: total non-interest expense	17,582			15,484			34,684			28,276
Pre-tax, pre-provision net revenue	$	8,667		$	9,261		$	17,062		$	15,797

Efficiency ratio:
Total non-interest expense (numerator)	$	17,582		$	15,484		$	34,684		$	28,276
Total revenue (denominator)	$	26,249		$	24,745		$	51,746		$	44,073
Efficiency ratio	66.98		%	62.57		%	67.03		%	64.16		%

Efficiency ratio, as adjusted:
Less: non-recurring expenses ⁽¹⁾	$	—		$	—		$	—		$	45
Less: intangible amortization expenses	390			390			779			520
Total non-interest expense, as adjusted (numerator)	$	17,192		$	15,094		$	33,905		$	27,711
Total revenue (denominator)	$	26,249		$	24,745		$	51,746		$	44,073
Efficiency ratio, as adjusted	65.50		%	61.00		%	65.52		%	62.88		%


⁽¹⁾	Nonrecurring expenses include costs associated with the Chartwell transaction.

Table of Contents

BANK SEGMENT



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2015			2014			2015			2014
Bank pre-tax, pre-provision net revenue:
Net interest income	$	17,115		$	16,167		$	34,056		$	31,972
Total non-interest income	2,117			1,571			3,519			3,597
Less: net gain on the sale of investment securities available-for-sale	—			414			17			1,428
Total revenue	19,232			17,324			37,558			34,141
Less: total non-interest expense	11,690			9,856			22,943			20,700
Pre-tax, pre-provision net revenue	$	7,542		$	7,468		$	14,615		$	13,441

Bank efficiency ratio:
Total non-interest expense (numerator)	$	11,690		$	9,856		$	22,943		$	20,700
Total revenue (denominator)	$	19,232		$	17,324		$	37,558		$	34,141
Efficiency ratio	60.78		%	56.89		%	61.09		%	60.63		%

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 63.9% and 72.4% of total revenue for the six months ended June 30, 2015 and 2014, respectively.

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)	2015			2014			2015			2014
Interest income	$	20,426		$	18,991		$	40,421		$	37,299
Fully taxable equivalent adjustment	63			59			121			118
Interest income adjusted	20,489			19,050			40,542			37,417
Less: interest expense	3,808			2,953			7,347			5,399
Net interest income adjusted	$	16,681		$	16,097		$	33,195		$	32,018

Yield on earning assets	2.93		%	3.01		%	2.94		%	3.15		%
Cost of interest-bearing liabilities	0.62		%	0.54		%	0.61		%	0.53		%
Net interest spread	2.31		%	2.47		%	2.33		%	2.62		%
Net interest margin ⁽¹⁾	2.38		%	2.55		%	2.41		%	2.69		%


⁽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, 2015 and 2014. 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%.

Table of Contents



	Three Months Ended June 30,
	2015						2014
(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	$	102,353	$	87	0.34	%	$	214,268	$	173	0.32	%
Federal funds sold	6,420		2		0.12	%	7,911		1		0.05	%
Investment securities available-for-sale	153,983		465		1.21	%	158,987		463		1.17	%
Investment securities held-to-maturity	40,051		384		3.85	%	25,499		219		3.44	%
Total loans	2,505,646		19,551		3.13	%	2,129,381		18,194		3.43	%
Total interest-earning assets	2,808,453		20,489		2.93	%	2,536,046		19,050		3.01	%
Other assets	136,861						122,878
Total assets	$	2,945,314					$	2,658,924

Liabilities and Shareholders' Equity
Interest-bearing deposits:
Interest-bearing checking accounts	$	98,183	$	99	0.40	%	$	59,805	$	27	0.18	%
Money market deposit accounts	1,352,153		1,336		0.40	%	1,104,147		1,075		0.39	%
Time deposits (excluding CDARS^®)	459,546		1,089		0.95	%	497,778		1,035		0.83	%
CDARS^® time deposits	441,092		652		0.59	%	421,555		555		0.53	%
Borrowings:
FHLB borrowing	79,176		78		0.40	%	105,714		102		0.39	%
Subordinated notes payable	35,000		554		6.35	%	9,615		159		6.63	%
Total interest-bearing liabilities	2,465,150		3,808		0.62	%	2,198,614		2,953		0.54	%
Noninterest-bearing deposits	137,647						125,633
Other liabilities	30,304						31,960
Shareholders' equity	312,213						302,717
Total liabilities and shareholders' equity	$	2,945,314					$	2,658,924

Net interest income			$	16,681					$	16,097
Net interest spread					2.31	%					2.47	%
Net interest margin⁽¹⁾					2.38	%					2.55	%


⁽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, 2015 and 2014. Net interest income, calculated on a fully taxable equivalent basis, increased $584,000 or 3.6%, to $16.7 million for the three months ended June 30, 2015, from $16.1 million for the same period in 2014. The increase in net interest income for the three months ended June 30, 2015, was primarily attributable to a $272.4 million, or 10.7%, increase in average interest-earning assets driven largely by loan growth. The increase in net interest income reflects an increase of $1.4 million, or 7.6%, in interest income, partially offset by an increase of $855,000, or 29.0%, in interest expense. Net interest margin decreased to 2.38% for the three months ended June 30, 2015, as compared to 2.55% for the same period in 2014 driven by higher interest expense from the issuance of subordinated debt in June 2014 and on overall lower yield from the loan portfolio.

The increase in interest income was primarily the result of an increase in average total loans of $376.3 million, or 17.7%, which is our primary earning asset and the Bank's core business, as well as an increase of $14.6 million in average investment securities held-to-maturity, partially offset by a decrease of 30 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. The overall yield on interest-earning assets declined eight basis points to 2.93% for the three months ended June 30, 2015, as compared to 3.01% for the same period in 2014, primarily as a result of the lower yield on loans, driven largely by the increase in our private banking portfolio.

Interest expense on interest-bearing liabilities of $3.8 million, for the three months ended June 30, 2015, increased $855,000, or 29.0%, from the same period in 2014 as a result of an increase of $266.5 million, or 12.1%, in average interest-bearing liabilities for the three months ended June 30, 2015, coupled with an increase of eight basis points in the average rate paid on our average interest-bearing liabilities compared to the same period in 2014. The increase in average rate paid was reflective of increases in rates paid in all interest-bearing deposit categories and the issuance of subordinated debt. The increase in average interest-bearing liabilities was driven primarily

Table of Contents

by an increase of $248.0 million, or 22.5%, in average money market deposit accounts and an increase of $25.4 million in the average balance of subordinated debt.

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, 2015 and 2014. 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,
	2015 over 2014
(Dollars in thousands)	Yield/Rate			Volume			Change⁽¹⁾
Increase (decrease) in:
Interest income:
Interest-earning deposits	$	9		$	(95	)	$	(86	)
Federal funds sold	1			—			1
Investment securities available-for-sale	17			(15		)	2
Investment securities held-to-maturity	28			137			165
Total loans	(1,671		)	3,028			1,357
Total increase (decrease) in interest income	(1,616		)	3,055			1,439

Interest expense:
Interest-bearing deposits:
Interest-bearing checking accounts	47			25			72
Money market deposit accounts	16			245			261
Time deposits (excluding CDARS^®)	137			(83		)	54
CDARS^® time deposits	70			27			97
Borrowings:
FHLB borrowing	2			(26		)	(24		)
Subordinated notes payable	(7		)	402			395
Total increase (decrease) in interest expense	265			590			855
Total increase (decrease) in net interest income	$	(1,881	)	$	2,465		$	584


⁽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, 2015 and 2014. 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%.

Table of Contents



	Six Months Ended June 30,
	2015						2014
(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	$	110,512	$	189	0.34	%	$	198,116	$	323	0.33	%
Federal funds sold	6,115		3		0.10	%	7,740		2		0.05	%
Investment securities available-for-sale	157,713		953		1.22	%	173,354		1,126		1.31	%
Investment securities held-to-maturity	37,909		736		3.92	%	25,377		437		3.47	%
Total loans	2,465,650		38,661		3.16	%	1,994,226		35,529		3.59	%
Total interest-earning assets	2,777,899		40,542		2.94	%	2,398,813		37,417		3.15	%
Other assets	135,043						98,202
Total assets	$	2,912,942					$	2,497,015

Liabilities and Shareholders' Equity
Interest-bearing deposits:
Interest-bearing checking accounts	$	106,815	$	219	0.41	%	$	42,054	$	33	0.16	%
Money market deposit accounts	1,305,908		2,556		0.39	%	1,033,444		1,955		0.38	%
Time deposits (excluding CDARS^®)	451,021		2,076		0.93	%	482,162		2,022		0.85	%
CDARS^® time deposits	432,074		1,217		0.57	%	420,866		1,107		0.53	%
Borrowings:
FHLB borrowing	89,724		172		0.39	%	63,204		123		0.39	%
Subordinated notes payable	35,000		1,107		6.38	%	4,834		159		6.63	%
Total interest-bearing liabilities	2,420,542		7,347		0.61	%	2,046,564		5,399		0.53	%
Noninterest-bearing deposits	149,681						125,702
Other liabilities	32,712						24,484
Shareholders' equity	310,007						300,265
Total liabilities and shareholders' equity	$	2,912,942					$	2,497,015

Net interest income ⁽¹⁾			$	33,195					$	32,018
Net interest spread					2.33	%					2.62	%
Net interest margin⁽¹⁾					2.41	%					2.69	%


⁽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, 2015 and 2014. Net interest income, calculated on a fully taxable equivalent basis, increased $1.2 million or 3.7%, to $33.2 million for the six months ended June 30, 2015, from $32.0 million for the same period in 2014. The increase in net interest income for the six months ended June 30, 2015, was primarily attributable to a $379.1 million, or 15.8%, increase in average interest-earning assets driven largely by loan growth. The increase in net interest income reflects an increase of $3.1 million, or 8.4%, in interest income, partially offset by an increase of $1.9 million, or 36.1%, in interest expense. Net interest margin decreased to 2.41% for the six months ended June 30, 2015, as compared to 2.69% for the same period in 2014 driven by higher interest expense from the issuance of subordinated debt in June 2014 and on overall lower yield from the loan portfolio.

The increase in interest income was primarily the result of an increase in average total loans of $471.4 million, or 23.6%, which is our primary earning asset and the Bank's core business, as well as an increase of $12.5 million in average investment securities held-to-maturity, partially offset by a decrease of 43 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. The overall yield on interest-earning assets declined 21 basis points to 2.94% for the six months ended June 30, 2015, as compared to 3.15% for the same period in 2014, primarily as a result of the lower yield on loans, driven largely by the increase in our private banking portfolio.

Interest expense on interest-bearing liabilities of $7.3 million, for the six months ended June 30, 2015, increased $1.9 million, or 36.1%, from the same period in 2014 as a result of an increase of $374.0 million, or 18.3%, in average interest-bearing liabilities for the six months ended June 30, 2015, coupled with an increase of eight basis points in the average rate paid on our average interest-bearing liabilities compared to the same period in 2014. The increase in average rate paid was reflective of increases in rates paid in all interest-bearing deposit categories and the issuance of subordinated debt. The increase in average interest-bearing liabilities was driven primarily

Table of Contents

by an increase of $272.5 million, or 26.4%, in average money market deposit accounts and an increase of $64.8 million, in average interest-bearing checking accounts, an increase in average FHLB borrowings of $26.5 million and an increase of $30.2 million in the average balance of subordinated debt.

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, 2015 and 2014. 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,
	2015 over 2014
(Dollars in thousands)	Yield/Rate			Volume			Change⁽¹⁾
Increase (decrease) in:
Interest income:
Interest-earning deposits	$	15		$	(149	)	$	(134	)
Federal funds sold	1			—			1
Investment securities available-for-sale	(75		)	(98		)	(173		)
Investment securities held-to-maturity	61			238			299
Total loans	(4,599		)	7,731			3,132
Total increase (decrease) in interest income	(4,597		)	7,722			3,125

Interest expense:
Interest-bearing deposits:
Interest-bearing checking accounts	95			91			186
Money market deposit accounts	70			531			601
Time deposits (excluding CDARS^®)	190			(136		)	54
CDARS^® time deposits	80			30			110
Borrowings:
FHLB borrowing	(2		)	51			49
Subordinated notes payable	(6		)	954			948
Total increase (decrease) in interest expense	427			1,521			1,948
Total increase (decrease) in net interest income	$	(5,024	)	$	6,201		$	1,177


⁽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, 2015 and 2014. We recorded a $185,000 and $9.1 million provision for loan losses for the three months ended June 30, 2015 and 2014, respectively. The provision 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 and a decrease of $402,000 in the general reserves of the commercial real estate portfolio and commercial and industrial loan portfolios. The provision for loan losses for the three months ended June 30, 2014, was driven by the impact of $5.5 million in charge-offs related to two non-performing commercial and industrial loans, $1.9 million for loans that were downgraded during the quarter and $0.4 million related to growth of the loan portfolio.

Provision for Loan Losses for the Six Months Ended June 30, 2015 and 2014. We recorded a $1.1 million and $9.7 million provision for loan losses for the six months ended June 30, 2015 and 2014, respectively. The provision 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 and a decrease of $1.1 million in commercial and industrial general reserves primarily due to overall decreases in this loan portfolio. The provision for loan losses for the six months ended June 30, 2014, was comprised of an increase in specific reserves on four commercial and industrial loans (of which three were subsequently charged off totaling $6.4 million) and increased general reserves for loans that were downgraded

Table of Contents

during the second quarter, partially offset by a decrease in specific reserves on one commercial and industrial loan which paid off and a decrease in the general reserve for the commercial real estate 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. Gains or losses experienced on these sales 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, 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 which are necessary for purposes of reconciliation to the consolidated amounts.

The following table presents the components of our non-interest income for the three months ended June 30, 2015 and 2014:



	Three Months Ended June 30, 2015									Three Months Ended June 30, 2014
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Investment management fees	$	—	$	7,556	$	(42	)	$	7,514	$	—	$	7,560	$	(51	)	$	7,509
Service charges	176		—		—			176		154		—		—			154
Net gain on the sale of investment securities available-for-sale	—		—		—			—		414		—		—			414
Swap fees	697		—		—			697		255		—		—			255
Commitment and other fees	493		—		—			493		486		—		—			486
Other income ⁽¹⁾	751		—		—			751		262		41		—			303
Total non-interest income	$	2,117	$	7,556	$	(42	)	$	9,631	$	1,571	$	7,601	$	(51	)	$	9,121


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

Non-Interest Income for the Three Months Ended June 30, 2015 and 2014. Our non-interest income was $9.6 million for the three months ended June 30, 2015, an increase of $510,000, or 5.6%, from $9.1 million for the same period in 2014, primarily related to increases in swap fees and other income, partially offset by lower net gain on the sale of investment securities available-for-sale.

Investment Management Segment:


•	Investment management fees were $7.6 million for the three months ended June 30, 2015, compared to $7.6 million for the three months ended June 30, 2014. Assets under management increased $236.0 million to $8.1 billion as of June 30, 2015, as compared to $7.9 billion as of June 30, 2014.

Bank Segment:


•	Net gain on the sale of investment securities available-for-sale was $0 for the three months ended June 30, 2015, compared to $414,000 for the same period in 2014.


•	Swap fees of $697,000 for the three months ended June 30, 2015, increased $442,000, as compared to $255,000 for the same period in 2014, 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 of $751,000 for the three months ended June 30, 2015, increased $489,000, as compared to $262,000 for the same period in 2014, primarily due to $31,000 of higher dividends on FHLB stock, $91,000 of higher income from BOLI as a result of an increase in our investment and an increase of $368,000 due to the increase in the fair values of our swaps.

Table of Contents

The following table presents the components of our non-interest income for the six months ended June 30, 2015 and 2014:



	Six Months Ended June 30, 2015									Six Months Ended June 30, 2014
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Investment management fees	$	—	$	15,258	$	(89	)	$	15,169	$	—	$	10,014	$	(51	)	$	9,963
Service charges	339		—		—			339		284		—		—			284
Net gain on the sale of investment securities available-for-sale	17		—		—			17		1,428		—		—			1,428
Swap fees	1,014		—		—			1,014		409		—		—			409
Commitment and other fees	1,000		—		—			1,000		980		—		—			980
Other income ⁽¹⁾	1,149		1		—			1,150		496		41		—			537
Total non-interest income	$	3,519	$	15,259	$	(89	)	$	18,689	$	3,597	$	10,055	$	(51	)	$	13,601


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

Non-Interest Income for the Six Months Ended June 30, 2015 and 2014. Our non-interest income was $18.7 million for the six months ended June 30, 2015, an increase of $5.1 million, or 37.4%, from $13.6 million for the same period in 2014, primarily related to increases in investment management fees, swap fees and other income partially offset by lower net gain on the sale of investment securities available-for-sale.

Investment Management Segment:

•

Investment management fees were $15.3 million for the six months ended June 30, 2015, which represented six months of revenue for Chartwell, as compared to $10.0 million for the six months ended June 30, 2014, which represented only four month of revenue for Chartwell. Assets under management increased $236.0 million to $8.1 billion as of June 30, 2015, as compared to $7.9 billion as of June 30, 2014.

Bank Segment:


•	Net gain on the sale of investment securities available-for-sale was $17,000 for the six months ended June 30, 2015, compared to $1.4 million for the same period in 2014.


•	Swap fees of $1.0 million for the six months ended June 30, 2015, increased $605,000, as compared to $409,000 for the same period in 2014, 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 of $1.1 million for the six months ended June 30, 2015, increased $653,000, as compared to $496,000 for the same period in 2014, primarily due to $223,000 of higher dividends on FHLB stock, $168,000 of higher income from BOLI as a result of an increase in our investment and an increase of $263,000 due to the increase in the fair values of our swaps.

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 which are necessary for purposes of reconciliation to the consolidated amounts.

Table of Contents

The following table presents the components of our non-interest expense by operating segment for the three months ended June 30, 2015 and 2014:



	Three Months Ended June 30, 2015									Three Months Ended June 30, 2014
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Compensation and employee benefits	$	7,010	$	4,594	$	—		$	11,604	$	5,544	$	4,447	$	—		$	9,991
Premises and occupancy costs	954		190		—			1,144		825		185		—			1,010
Professional fees	850		80		(45		)	885		853		52		(10		)	895
FDIC insurance expense	545		—		—			545		454		—		—			454
General insurance expense	252		61		—			313		243		38		—			281
State capital shares tax	309		—		—			309		313		—		—			313
Travel and entertainment expense	460		176		—			636		513		178		—			691
Data processing expense	268		—		—			268		233		—		—			233
Intangible amortization expense	—		390		—			390		—		390		—			390
Other operating expenses ⁽¹⁾	1,042		396		50			1,488		878		337		11			1,226
Total non-interest expense	$	11,690	$	5,887	$	5		$	17,582	$	9,856	$	5,627	$	1		$	15,484

Full-time equivalent employees ⁽²⁾	138		53		—			191		136		48		—			184


⁽¹⁾	Other operating expenses includes such items as investor relations, charitable contributions, telephone, marketing, loan-related expenses, 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, 2015 and 2014. Our non-interest expense for the three months ended June 30, 2015, increased $2.1 million, or 13.5%, as compared to the same period in 2014, of which $1.8 million relates to the increase in expenses of the Bank segment and $260,000 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:


•	Compensation and employee benefit costs increased $147,000 for the three months ended June 30, 2015, compared to the same period in 2014, 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.


•	Other operating expenses increased $59,000 for the three months ended June 30, 2015, as compared to the same period in 2014, largely related to increases in sub-advisory fees and organizational dues and subscriptions.

Bank Segment:

•

Compensation and employee benefits costs increased $1.5 million for the three months ended June 30, 2015, compared to the same period in 2014. The increase was primarily due higher incentive compensation expense as a result of higher net income for the Bank segment as compared to the same period 2014. In addition, the three months ended June 30, 2015, had 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.


•	Premise and occupancy costs increased $129,000 for the three months ended June 30, 2015, compared to the same period in 2014, primarily due to increases in rent expense and depreciation related to the expansion of the Pittsburgh office and the new lease for the New York City office.


•	FDIC insurance expense increased $91,000 for the three months ended June 30, 2015, as compared to the same period in 2014, largely related to increased asset levels.


•	Other operating expenses for the three months ended June 30, 2015, increased by $164,000, compared to the same period in 2014, primarily related to higher marketing costs and charitable contributions.

Table of Contents

The following table presents the components of our non-interest expense by operating segment for the six months ended June 30, 2015 and 2014:



	Six Months Ended June 30, 2015									Six Months Ended June 30, 2014
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Compensation and employee benefits	$	13,848	$	9,170	$	—		$	23,018	$	12,290	$	5,939	$	—		$	18,229
Premises and occupancy costs	1,889		377		—			2,266		1,669		246		—			1,915
Professional fees	1,678		176		(93		)	1,761		1,738		67		(10		)	1,795
FDIC insurance expense	1,013		—		—			1,013		862		—		—			862
General insurance expense	496		111		—			607		484		50		—			534
State capital shares tax	582		—		—			582		627		—		—			627
Travel and entertainment expense	820		342		—			1,162		870		256		—			1,126
Data processing expense	530		—		—			530		456		—		—			456
Intangible amortization expense	—		779		—			779		—		520		—			520
Other operating expenses ⁽¹⁾	2,087		819		60			2,966		1,704		478		30			2,212
Total non-interest expense	$	22,943	$	11,774	$	(33	)	$	34,684	$	20,700	$	7,556	$	20		$	28,276


⁽¹⁾	Other operating expenses includes such items as investor relations, charitable contributions, telephone, marketing, loan-related expenses, employee-related expenses and other general operating expenses.

Non-Interest Expense for the Six Months Ended June 30, 2015 and 2014. Our non-interest expense for the six months ended June 30, 2015, increased $6.4 million, or 22.7%, as compared to the same period in 2014, of which $2.2 million relates to the increase in expenses of the Bank segment and $4.2 million relates to the increase in expenses of the Investment Management segment, which commenced activity on March 5, 2014. The significant changes in each segment's expenses are described below.

Investment Management Segment:


•	Non-interest expense for the Investment Management segment increased by $4.2 million for the six months ended June 30, 2015, to $11.8 million which represented six months of Chartwell's expenses as compared to $7.6 million in 2014, which represented only four month of expenses.

Bank Segment:

•

Compensation and employee benefits for the six months ended June 30, 2015, increased by $1.6 million, compared to the same period in 2014, primarily due higher incentive compensation expense as a result of higher net income for the Bank segment as compared to the same period 2014. In addition, the six months ended June 30, 2015, had an increase in the number of full-time equivalent employees and increases in the overall annual wage and benefits costs of our existing employees.


•	Premise and occupancy costs increased $220,000 for the six months ended June 30, 2015, compared to the same period in 2014, primarily due to increases in rent expense and depreciation related to the expansion of the Pittsburgh office and the new lease for the New York City office.


•	Professional fees decreased $60,000 for the six months ended June 30, 2015, compared to the same period in 2014, due to lower legal fees related to adverse rated credits.


•	FDIC insurance expense increased $151,000 for the six months ended June 30, 2015, as compared to the same period in 2014, largely related to increased asset levels.


•	Data processing expense increased by $74,000 for the six months ended June 30, 2015, as compared to the same period in 2014, largely due to increased processing fees related to increased customer levels.


•	Other operating expenses for the six months ended June 30, 2015, increased by $383,000, compared to the same period in 2014, primarily related to higher marketing costs and charitable contributions.

Table of Contents

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, 2015 and 2014. For the three months ended June 30, 2015, we recognized income tax expense of $2.8 million or 32.5% of income before tax, as compared to income tax expense of $52,000, or 9.2%, of income before tax, for the same period in 2014. Our effective tax rate of 32.5% for the three months ended June 30, 2015, increased as compared to the effective tax rate of 30.4% for the year ended December 31, 2014, as a result of estimated income related to the Investment Management segment. Our effective tax rate for the three months ended June 30, 2014, was not indicative of the full year effective tax rate for 2014 due to the level of earnings.

Income Taxes for the Six Months Ended June 30, 2015 and 2014. For the six months ended June 30, 2015, we recognized income tax expense of $5.2 million or 32.5% of income before tax, as compared to income tax expense of $2.4 million, or 31.7%, of income before tax, for the same period in 2014. Our effective tax rate of 32.5% for the six months ended June 30, 2015, increased as compared to the effective tax rate of 30.4% for the year ended December 31, 2014, as a result of estimated income related to the Investment Management segment.

Financial Condition

Our total assets as of June 30, 2015, were $3.0 billion which was an increase of $170.3 million, or 12.1% on an annualized basis, from December 31, 2014, driven primarily by growth in our loan portfolio. As of June 30, 2015, our loan portfolio increased $154.3 million, or 13.0% on an annualized basis, to $2.6 billion, as compared to December 31, 2014. Total investment securities increased $13.5 million, or 13.2% on an annualized basis, to $219.7 million, as of June 30, 2015, from $206.2 million, as of December 31, 2014, as a result of the net activity of purchases, repayments and sales of certain securities. Cash and cash equivalents decreased $5.5 million, to $100.2 million, as of June 30, 2015, from $105.7 million, as of December 31, 2014. Our total deposits increased $213.7 million, or 18.4% on an annualized basis, to $2.6 billion as of June 30, 2015, to fund loan growth and pay down borrowings. Borrowings decreased $40.0 million, to $125.0 million, as of June 30, 2015, compared to December 31, 2014. Our shareholders' equity increased $9.0 million to $314.4 million as of June 30, 2015, compared to $305.4 million as of December 31, 2014. This increase was primarily the result of $10.8 million in net income, an increase of $412,000 in other comprehensive income (loss), which represents the change in the unrealized loss on our investment portfolio (net of deferred taxes) and the impact of $920,000 in stock-based compensation, 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 consists primarily 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 by channel, as of the dates indicated:



	June 30, 2015				December 31, 2014
(Dollars in thousands)	Outstanding		Percent of Loans		Outstanding		Percent of Loans
Private banking channel loans	$	1,114,342	43.6	%	$	989,302	41.2	%
Middle-market banking channel loans:
Commercial and industrial	631,122		24.7	%	677,493		28.2	%
Commercial real estate	808,879		31.7	%	733,257		30.6	%
Total middle-market banking channel loans	1,440,001		56.4	%	1,410,750		58.8	%
Loans held-for-investment	$	2,554,343	100.0	%	$	2,400,052	100.0	%

Loans Held-for-Investment. Loans held-for-investment increased by $154.3 million, or 13.0% on an annualized basis, to $2.6 billion as of June 30, 2015, as compared to December 31, 2014. Our growth for the six months ended June 30, 2015, was comprised of an increase in private banking loans of $125.0 million, or 25.5% annualized, a decrease in commercial and industrial loans of $46.4 million, or 13.8% annualized, and an increase in commercial real estate loans of $75.6 million, or 20.8% annualized.

Table of Contents

Primary Loan Categories by Channel

Private Banking Channel Loans. Our private banking loans include personal and commercial loans, which are sourced through our private banking channel that operates on a national basis. These loans consist primarily of loans made to high-net-worth individuals and/or 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 channel loan portfolio.

As of June 30, 2015 there was $965.4 million, or 86.6%, of private banking channel loans that were secured by cash and marketable securities as compared to $803.5 million, or 81.2%, as of December 31, 2014. 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 price and monitor the collateral of these non-purpose margin loans secured by cash and marketable securities.

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, 2015		December 31, 2014
Private banking channel loans:
Secured by real estate	$	127,238	$	161,568
Secured by cash and marketable securities	965,395		803,453
Other	21,709		24,281
Total private banking channel loans	$	1,114,342	$	989,302

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.

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. The cash flow from income producing properties or the sale of property from construction and development loans are the primary sources of repayment for these loans.

As of June 30, 2015, $585.8 million of total commercial real estate loans were at a floating rate and $223.0 million were at a fixed rate, as compared to $512.5 million and $220.8 million, respectively, as of December 31, 2014.

Table of Contents

Loan Maturities and Interest Rate Sensitivity

The following table presents the contractual maturity ranges and the amount of such loans by channel with fixed and adjustable rates in each maturity range as of the date indicated.



	June 30, 2015
(Dollars in thousands)	One Year or Less		One to Five Years		Greater Than Five Years		Total
Loan maturity:
Commercial and industrial	$	129,683	$	455,575	$	45,864	$	631,122
Commercial real estate	131,417		454,573		222,889		808,879
Private banking	953,386		110,554		50,402		1,114,342
Loans held-for-investment	$	1,214,486	$	1,020,702	$	319,155	$	2,554,343

Interest rate sensitivity:
Fixed interest rates	$	101,724	$	211,832	$	120,144	$	433,700
Floating or adjustable interest rates	1,112,762		808,870		199,011		2,120,643
Loans held-for-investment	$	1,214,486	$	1,020,702	$	319,155	$	2,554,343

Interest Reserve Loans

As of June 30, 2015, loans with interest reserves totaled $92.2 million, which represented 3.6% of loans held-for-investment, as compared to $73.9 million or 3.1% as of December 31, 2014, due to the continued annualized growth of 20.8% in the commercial real estate portfolio. 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.

Allowance for Loan Losses

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 when, based upon current information and events, 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 and, where applicable, based upon the fair value of the collateral less estimated selling costs where a loan is collateral dependent.

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.

Table of Contents

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 may impact 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 which 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, 2015			December 31, 2014
General reserves	$	13,719		$	14,690
Specific reserves	7,688			5,583
Total allowance for loan losses	$	21,407		$	20,273

Allowance for loan losses to loans	0.84		%	0.84		%

As of June 30, 2015, we had specific reserves totaling $7.7 million related to three commercial and industrial loans and one private banking loan, with an aggregated total outstanding balance of $16.8 million. All of these loans were on non-accrual status as of June 30, 2015.

As of December 31, 2014, we had specific reserves totaling $5.6 million related to six commercial and industrial loans and one private banking loan, with an aggregated total outstanding balance of $25.1 million. All of these loans were on non-accrual status as of December 31, 2014.

The following table summarizes allowance for loan losses by loan category and percentage of loans, as of the dates indicated:



	June 30, 2015						December 31, 2014
(Dollars in thousands)	Reserve		Percent of Reserve		Percent of Loans		Reserve		Percent of Reserve		Percent of Loans
Commercial and industrial	$	14,621	68.3	%	24.7	%	$	13,501	66.6	%	28.2	%
Commercial real estate	4,749		22.2	%	31.7	%	4,755		23.5	%	30.6	%
Private banking	2,037		9.5	%	43.6	%	2,017		9.9	%	41.2	%
Total allowance for loan losses	$	21,407	100.0	%	100.0	%	$	20,273	100.0	%	100.0	%

Allowance for Loan Losses as of June 30, 2015 and December 31, 2014. Our allowance for loan losses increased to $21.4 million, or 0.84%, of loans as of June 30, 2015, as compared to $20.3 million, or 0.84% of loans, as of December 31, 2014. The increase in the total reserve was primarily attributable to increases in the specific reserves offset by decreases in the general reserves for the commercial and industrial loan portfolio.

Our allowance for loan losses related to commercial and industrial loans increased $1.1 million to $14.6 million as of June 30, 2015, as compared to $13.5 million as of December 31, 2014. This increase was primarily attributable to an increase of $2.2 million in specific reserves related to two non-accrual loans, offset by a decrease of $1.1 million in general reserves due to overall decreases in the commercial and industrial loan portfolio. Our allowance for loan losses related to commercial real estate loans decreased by $6,000 to $4.7 million as of June 30, 2015, as compared to $4.8 million as of December 31, 2014. Our allowance for loan losses related to private banking loans increased $20,000 to $2.0 million as of June 30, 2015, from December 31, 2014.

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.

Table of Contents

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 for the periods indicated:



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2015			2014			2015			2014
Beginning balance	$	21,205		$	18,752		$	20,273		$	18,996
Charge-offs:
Commercial and industrial	—			(5,505		)	—			(6,357		)
Commercial real estate	—			—			—			—
Private banking	—			—			—			—
Total charge-offs	—			(5,505		)	—			(6,357		)
Recoveries:
Commercial and industrial	4			466			11			466
Commercial real estate	—			—			—			—
Private banking	13			—			13			—
Total recoveries	17			466			24			466
Net (charge-offs) recoveries	17			(5,039		)	24			(5,891		)
Provision for loan losses	185			9,109			1,110			9,717
Ending balance	$	21,407		$	22,822		$	21,407		$	22,822

Net loan charge-offs (recoveries) to average total loans ⁽¹⁾	—		%	0.95		%	—		%	0.60		%
Provision for loan losses to average total loans ⁽¹⁾	0.03		%	1.72		%	0.09		%	0.98		%
Allowance for loan losses to net loan charge-offs (recoveries) ⁽¹⁾	n/m			112.92		%	n/m			192.11		%
Provision for loan losses to net loan charge-offs (recoveries) ⁽¹⁾	n/m			180.77		%	n/m			164.95		%


⁽¹⁾	Interim period ratios are annualized.

n/m: Not meaningful

Net Charge-Offs for the Three Months Ended June 30, 2015. Our net loan recoveries of $17,000, or 0.00% of average loans on an annualized basis, 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 Three Months Ended June 30, 2014. Our net loan charge-offs of $5.0 million, or 0.95% of average loans on an annualized basis, for the three months ended June 30, 2014, included charge-offs of $5.5 million on two commercial and industrial loans and a recovery of $466,000 on one commercial and industrial loan.

Net Charge-Offs for the Six Months Ended June 30, 2015. Our net loan recoveries of $24,000, or 0.00% of average loans on an annualized basis, for the six months ended June 30, 2015, were related to three commercial and industrial loans and one private banking loan.

Net Charge-Offs for the Six Months Ended June 30, 2014. Our net loan charge-offs of $5.9 million, or 0.60% of average loans on an annualized basis, for the six months ended June 30, 2014, included charge-offs of $6.4 million on three commercial and industrial loans and a recovery of $466,000 on one commercial and industrial loan.

Non-Performing Assets

Non-performing assets consist of non-performing loans and other real estate owned. Non-performing loans consist of 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. We account for TDRs in accordance with ASC 310, Receivables.

Table of Contents

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, 2015 and December 31, 2014, and there was no interest income recognized on these loans for the six months ended June 30, 2015 and 2014, while these loans were on non-accrual. As of June 30, 2015, non-performing loans were $25.0 million, or 0.98% of total loans, compared to $30.2 million, or 1.26% of total loans, as of December 31, 2014. We had specific reserves of $7.7 million and $5.6 million as of June 30, 2015 and December 31, 2014, respectively, on these non-performing loans. The net loan balance of our non-performing loans was 44.6% and 51.3% of the original loan balance after payments, charge-offs and specific reserves as of June 30, 2015 and December 31, 2014, respectively.

For additional information on our non-performing loans for June 30, 2015 and December 31, 2014, refer to Note 4, 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 $26.7 million, or 0.89% of total assets, as of June 30, 2015, as compared to $31.6 million, or 1.11% of total assets, as of December 31, 2014. The decrease in non-performing assets was the result of $4.9 million in paydowns and two payoffs on non-performing loans in 2015. This decrease was considered within the assessment of the determination of the allowance for loan losses. As of June 30, 2015, we had three OREO properties totaling $1.8 million.

The following table summarizes our non-performing assets as of the dates indicated:



(Dollars in thousands)	June 30, 2015			December 31, 2014
Non-performing loans:
Commercial and industrial	$	20,254		$	24,665
Commercial real estate	2,912			3,498
Private banking	1,812			2,069
Total non-performing loans	$	24,978		$	30,232
Other real estate owned	1,766			1,370
Total non-performing assets	$	26,744		$	31,602

Non-performing troubled debt restructured loans ⁽¹⁾	$	21,347		$	14,107
Performing troubled debt restructured loans	$	546		$	528
Non-performing loans to total loans	0.98		%	1.26		%
Allowance for loan losses to non-performing loans	85.70		%	67.06		%
Non-performing assets to total assets	0.89		%	1.11		%


⁽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, 2015 and December 31, 2014, refer to Note 4, 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.

Table of Contents

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, 2015 and December 31, 2014, refer to Note 4, 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. 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 multiple 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.

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, 2015 and December 31, 2014, 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 detailed 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, agency obligations and corporate bonds while our trading portfolio, when active, 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, 2015, was approximately 1.9, 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 $174.7 million and $166.6 million in investment securities available-for-sale as of June 30, 2015 and December 31, 2014, respectively. The increase of $8.1 million was primarily attributable to the net activity of purchases of $30.6 million, repayments of $13.1 million and sales of $9.7 million of certain securities during the six months ended June 30, 2015.

On a fair value basis, 74.5% of our available-for-sale investment securities as of June 30, 2015, were floating-rate securities for which yields increase or decrease based on changes in market interest rates. As of December 31, 2014, floating-rate securities comprised 74.6% of our available-for-sale investment securities.

Table of Contents

On a fair value basis, 50.2% of our available-for-sale investment securities as of June 30, 2015, 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, 2014, agency securities comprised 59.1% of our available-for-sale investment securities.

Held-to-Maturity Investment Securities. We held $45.0 million and $39.6 million in investment securities held-to-maturity as of June 30, 2015 and December 31, 2014, respectively. The increase of $5.4 million was primarily attributable to the net activity of purchases of $12.0 million and repayments of $6.5 million during the six months ended June 30, 2015. 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, 2015.

Trading Investment Securities. We held no investment securities trading as of June 30, 2015 and December 31, 2014. 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.

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, 2015
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Investment securities available-for-sale:
Corporate bonds	$	43,737	$	43	$	75	$	43,705
Trust preferred securities	17,513		66		186		17,393
Non-agency mortgage-backed securities	7,877		—		46		7,831
Non-agency collateralized loan obligations	9,990		—		42		9,948
Agency collateralized mortgage obligations	53,344		126		24		53,446
Agency mortgage-backed securities	29,373		418		263		29,528
Agency debentures	4,698		14		—		4,712
Equity securities	8,215		—		71		8,144
Total investment securities available-for-sale	174,747		667		707		174,707
Investment securities held-to-maturity:
Corporate bonds	18,450		486		31		18,905
Agency debentures	2,451		5		—		2,456
Municipal bonds	24,054		106		90		24,070
Total investment securities held-to-maturity	44,955		597		121		45,431
Total	$	219,702	$	1,264	$	828	$	220,138

Table of Contents



	December 31, 2014
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Investment securities available-for-sale:
Corporate bonds	$	31,833	$	3	$	168	$	31,668
Trust preferred securities	17,446		—		645		16,801
Non-agency mortgage-backed securities	11,617		—		32		11,585
Agency collateralized mortgage obligations	56,984		127		248		56,863
Agency mortgage-backed securities	32,564		502		186		32,880
Agency debentures	8,678		59		—		8,737
Equity securities	8,110		—		72		8,038
Total investment securities available-for-sale	167,232		691		1,351		166,572
Investment securities held-to-maturity:
Corporate bonds	14,452		335		—		14,787
Agency debentures	5,000		1		—		5,001
Municipal bonds	20,139		201		15		20,325
Total investment securities held-to-maturity	39,591		537		15		40,113
Total	$	206,823	$	1,228	$	1,366	$	206,685

Table of Contents

The following table sets forth the fair value, 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, 2015. Expected maturities will differ from contractual maturities because issuers and/or borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.



	June 30, 2015
	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	$	—	—	%	$	41,704	1.42	%	$	2,001	2.85	%	$	—	—	%	$	43,705	1.49	%
Trust preferred securities	—		—	%	—		—	%	—		—	%	17,393		2.10	%	17,393		2.10	%
Non-agency mortgage-backed securities	—		—	%	—		—	%	—		—	%	7,831		0.07	%	7,831		0.07	%
Non-agency collateralized loan obligations	—		—	%	—		—	%	—		—	%	9,948		1.84	%	9,948		1.84	%
Agency collateralized mortgage obligations	—		—	%	—		—	%	1,657		0.70	%	51,789		0.61	%	53,446		0.61	%
Agency mortgage-backed securities	—		—	%	—		—	%	—		—	%	29,528		1.74	%	29,528		1.74	%
Agency debentures	—		—	%	—		—	%	4,712		1.79	%	—		—	%	4,712		1.79	%
Total investment securities available-for-sale	—				41,704				8,370				116,489				166,563
Weighted average yield			—	%			1.42	%			1.83	%			1.19	%			1.28	%
Investment securities held-to-maturity:
Corporate bonds	—		—	%	5,408		6.38	%	13,497		5.35	%	—		—	%	18,905		5.63	%
Agency debentures	—		—	%	—		—	%	2,456		3.03	%	—		—	%	2,456		3.03	%
Municipal bonds	—		—	%	3,225		1.96	%	19,024		2.68	%	1,821		3.55	%	24,070		2.65	%
Total investment securities held-to-maturity	—				8,633				34,977				1,821				45,431
Weighted average yield			—	%			4.65	%			3.74	%			3.55	%			3.89	%
Total debt securities	$	—			$	50,337			$	43,347			$	118,310			$	211,994
Weighted average yield			—	%			1.95	%			3.37	%			1.22	%			1.83	%

The table above excludes equity securities because they have an indefinite maturity. For additional information regarding our investment securities portfolios, refer to Note 2, 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, 2015, we consider approximately 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.

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, 2015 and 2014.



	Three Months Ended June 30,
	2015				2014
(Dollars in thousands)	Average Amount		Average Rate Paid		Average Amount		Average Rate Paid
Interest-bearing checking accounts	$	98,183	0.40	%	$	59,805	0.18	%
Money market deposit accounts	1,352,153		0.40	%	1,104,147		0.39	%
Time deposits (excluding CDARS^®)	459,546		0.95	%	497,778		0.83	%
CDARS^® time deposits	441,092		0.59	%	421,555		0.53	%
Total average interest-bearing deposits	2,350,974		0.54	%	2,083,285		0.52	%
Noninterest-bearing deposits	137,647		—		125,633		—
Total average deposits	$	2,488,621	0.51	%	$	2,208,918	0.49	%

Average Deposits for the Three Months Ended June 30, 2015 and 2014. For the three months ended June 30, 2015, our average total deposits were $2.5 billion, representing an increase of $279.7 million, or 12.7%, from the same period in 2014. The deposit growth was driven by increases in noninterest and interest-bearing checking accounts, money market deposit accounts and CDARS^® time deposit accounts, partially offset by a decrease in time deposits. Our average cost of interest-bearing deposits of 0.54%, for the three months ended June 30, 2015, increased from 0.52%, for the same period in 2014, as average rates paid were higher in each deposit category and the average duration of time deposits was extended. Average money market deposits increased to 57.5% of total average interest-bearing deposits, for the three months ended June 30, 2015, from 53.0% for the same period in 2014. Average time deposits decreased to 19.5% of total average interest-bearing deposits for the three months ended June 30, 2015, compared to 23.9% for the same period in 2014. Average CDARS^® time deposits decreased to 18.8% of total average interest-bearing deposits, for the three months ended June 30, 2015, from 20.2% for the same period in 2014. Average noninterest-bearing deposits increased $12.0 million, or 9.6%, in the three months ended June 30, 2015, from $125.6 million for the three months ended June 30, 2014, to $137.6 million, and the average cost of total deposits increased two basis points to 0.51% for the three months ended June 30, 2015 and 2014.

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, 2015 and 2014.



	Six Months Ended June 30,
	2015				2014
(Dollars in thousands)	Average Amount		Average Rate Paid		Average Amount		Average Rate Paid
Interest-bearing checking accounts	$	106,815	0.41	%	$	42,054	0.16	%
Money market deposit accounts	1,305,908		0.39	%	1,033,444		0.38	%
Time deposits (excluding CDARS^®)	451,021		0.93	%	482,162		0.85	%
CDARS^® time deposits	432,074		0.57	%	420,866		0.53	%
Total average interest-bearing deposits	2,295,818		0.53	%	1,978,526		0.52	%
Noninterest-bearing deposits	149,681		—		125,702		—
Total average deposits	$	2,445,499	0.50	%	$	2,104,228	0.49	%

Average Deposits for the Six Months Ended June 30, 2015 and 2014. For the six months ended June 30, 2015, our average total deposits were $2.4 billion, representing an increase of $341.3 million, or 16.2%, from the same period in 2014. The deposit growth was driven by increases in noninterest and interest-bearing checking accounts, money market deposit accounts and CDARS^® time deposit accounts, partially offset by a decrease in time deposits. Our average cost of interest-bearing deposits of 0.53%, for the six months ended June 30, 2015, increased from 0.52%, for the same period in 2014, as average rates paid were higher in each deposit category and the average duration of time deposits was extended. Average money market deposits increased to 56.9% of total average interest-bearing deposits, for the six months ended June 30, 2015, from 52.2% for the same period in 2014. Average time deposits decreased to 19.6% of total average interest-bearing deposits for the six months ended June 30, 2015, compared to 24.4% for the same period in 2014. Average CDARS^® time deposits decreased to 18.8% of total average interest-bearing deposits, for the six months ended June 30, 2015, from 21.3% for the same period in 2014. Average noninterest-bearing deposits increased $24.0 million, or 19.1%, in the six months ended June 30, 2015, from $125.7 million for the six months ended June 30, 2014, to $149.7 million, and the average cost of deposits increased one basis point to 0.50% for the six months ended June 30, 2015 and 2014.

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, 2015.



(Dollars in thousands)	June 30, 2015
Months to maturity:
Three months or less	$	203,636
Over three to six months	117,614
Over six to 12 months	264,382
Over 12 months	230,191
Total	$	815,823

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 borrowings, as of June 30, 2015 and December 31, 2014.



	June 30, 2015									December 31, 2014
(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
Short-term FHLB borrowings	$	65,000	0.36	%	$	65,000	$	24,807	1-9 days	$	30,000	0.27	%	$	60,000	$	11,959	1-9 days
Long-term FHLB borrowings:
Issued 9/25/2012	—		—	%	—		—			—		0.42	%	20,000		14,630		2 years
Issued 4/7/2014	—		—	%	25,000		13,260		12 months	25,000		0.34	%	25,000		18,425		12 months
Issued 4/7/2014	—		—	%	25,000		21,823		14 months	25,000		0.38	%	25,000		18,425		14 months
Issued 4/7/2014	25,000		0.44	%	25,000		25,000		17 months	25,000		0.44	%	25,000		18,425		17 months
Issued 5/5/2014	—		—	%	25,000		4,834		9 months	25,000		0.33	%	25,000		16,506		9 months
Subordinated notes payable	35,000		5.75	%	35,000		35,000		5 years	35,000		5.75	%	35,000		20,041		5 years
Total borrowings	$	125,000	1.89	%	$	200,000	$	124,724		$	165,000	1.49	%	$	215,000	$	118,411

Liquidity

We evaluate liquidity both at the holding company level and at the Bank level. As of June 30, 2015, 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, 2015, our primary liquidity needs at the parent company level were the semi-annual interest payments on the subordinated notes payable. All other liquidity needs were minimal and related to reimbursing the Bank for management, accounting and financial reporting services provided by bank personnel. For the six months ended June 30, 2015, the parent company paid approximately $1.1 million related to interest payments on the subordinated notes and $17.2 million related to the earn-out consideration for the Chartwell acquisition. For the six months ended June 30, 2014, the parent company paid approximately $45 million related to 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, 2015.

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

Table of Contents

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 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, 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 as evidenced by our ability to generate strong growth in deposits. As a result, we are minimally reliant on borrowings as evidenced by our ratio of total deposits to total assets of 84.5% and 82.1% as of June 30, 2015 and December 31, 2014, respectively. As of June 30, 2015, we had available liquidity of $645.1 million, or 21.4% of total assets. These sources consisted of liquid assets (cash and cash equivalents, and investment securities available-for-sale or trading and not pledged under the FHLB borrowing capacity), totaling $244.2 million, or 8.1% of total assets, coupled with secondary sources of liquidity (the ability to borrow from the FHLB and correspondent bank lines) totaling $400.9 million, or 13.3% 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, 2015		December 31, 2014
Available cash	$	76,719	$	77,215
Unpledged investment securities available-for-sale	167,497		158,361
Net borrowing capacity	400,876		364,205
Total liquidity	$	645,092	$	599,781

For the six months ended June 30, 2015, we generated $12.4 million of cash from operating activities, compared to $10.7 million of cash utilized for the same period in 2014. This increase in cash flow was primarily the result of net income of $10.8 million for the six months ended June 30, 2015, and changes in working capital items largely related to timing.

Investing activities resulted in a net cash outflow of $173.0 million, for the six months ended June 30, 2015, as compared to a net cash outflow of $363.0 million for the same period in 2014. The outflows for the six months ended June 30, 2015, were primarily due to net loan growth of $158.5 million and purchases of investment securities totaling $39.6 million, partially offset by proceeds, principal repayments and maturities from the sale of investment securities totaling $29.4 million. The outflows for the six months ended June 30, 2014, included the Chartwell acquisition net of cash totaling $42.9 million, the purchase of $219.5 million in loans, net loan growth of $132.8 million and $32.6 million for the purchase of investment securities available-for-sale, partially offset by proceeds from the sale of investment securities available-for-sale totaling $69.6 million.

Financing activities resulted in a net inflow of $155.2 million for the six months ended June 30, 2015, compared to a net inflow of $398.3 million for the same period in 2014, as a result of decreased FHLB borrowings of $40.0 million more than offset by the net increase in deposits of $213.7 million for the six months ended June 30, 2015, compared to $264.1 million in deposits, increased FHLB borrowings of $100.0 million and net proceeds from the issuance of $34.0 million in subordinated notes payable for the six months ended June 30, 2014.

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.

Table of Contents

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 $314.4 million as of June 30, 2015, compared to $305.4 million as of December 31, 2014. The $9.0 million increase during the six months ended June 30, 2015, was attributable to net income of $10.8 million, the impact of $920,000 in stock-based compensation, an increase of $412,000 in accumulated other comprehensive income (loss), and $50,000 exercise of stock options offset by the purchase of $3.2 million in treasury stock.

Regulatory Capital. As of June 30, 2015 and December 31, 2014, 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 expect to 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.

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, 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	$	323,480	14.45	%	$	179,040	8.00	%	N/A		N/A
Bank	$	302,528	13.69	%	$	176,820	8.00	%	$	221,026	10.00	%
Tier 1 risk-based capital ratio
Company	$	273,680	12.23	%	$	134,280	6.00	%	N/A		N/A
Bank	$	280,621	12.70	%	$	132,615	6.00	%	$	176,820	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	273,680	12.23	%	$	100,710	4.50	%	N/A		N/A
Bank	$	280,621	12.70	%	$	99,462	4.50	%	$	143,667	6.50	%
Tier 1 leverage ratio
Company	$	273,680	9.42	%	$	116,187	4.00	%	N/A		N/A
Bank	$	280,621	9.76	%	$	115,053	4.00	%	$	143,816	5.00	%

Table of Contents



	December 31, 2014
	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	$	302,217	11.02	%	$	219,458	8.00	%	N/A		N/A
Bank	$	291,388	10.69	%	$	218,013	8.00	%	$	272,516	10.00	%
Tier 1 risk-based capital ratio
Company	$	253,389	9.24	%	$	109,729	4.00	%	N/A		N/A
Bank	$	270,560	9.93	%	$	109,007	4.00	%	$	163,510	6.00	%
Tier 1 leverage ratio
Company	$	253,389	9.21	%	$	110,088	4.00	%	N/A		N/A
Bank	$	270,560	9.88	%	$	109,498	4.00	%	$	136,872	5.00	%

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, 2015
(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	$	1,672,252	$	—	$	—	$	—	$	1,672,252
Certificates and other time deposits	639,072		239,371		—		—		878,443
Borrowings	90,000		—		35,000		—		125,000
Interest payments on time deposits and borrowings	5,099		6,508		4,025		—		15,632
Operating leases	2,196		3,528		3,386		1,685		10,795
Total contractual obligations	$	2,408,619	$	249,407	$	42,411	$	1,685	$	2,702,122

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.

Generally, loan commitments have been granted on a temporary basis for working capital or commercial real estate financing requirements or may be reflective of loans in various stages of funding. These 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 one to four family residential properties and commercial properties, commitments to fund loans secured by commercial real estate, construction loans, business lines of credit and other unused commitments.

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.

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, 2015
(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)	$	719,431	$	177,659	$	116,522	$	16,641	$	1,030,253
Standby letters of credit	24,208		21,625		28,714		107		74,654
Total off-balance sheet arrangements	$	743,639	$	199,284	$	145,236	$	16,748	$	1,104,907

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 which 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.

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, 2015							December 31, 2014
(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	$	12,235		17.37	%	-20.00	%	$	10,185		15.18	%
+200	$	7,982		11.33	%	-15.00	%	$	6,529		9.73	%
+100	$	3,695		5.25	%	-10.00	%	$	2,833		4.22	%
–100	$	2,814		4.00	%	-10.00	%	$	2,986		4.45	%

Economic value of equity:
+300	$	(13,082	)	(4.26	)%	+/-30.00%		$	(19,523	)	(6.48	)%
+200	$	(8,694	)	(2.83	)%	+/-20.00%		$	(13,107	)	(4.35	)%
+100	$	(4,457	)	(1.45	)%	+/-10.00%		$	(6,926	)	(2.30	)%
–100	$	3,589		1.17	%	+/-10.00%		$	4,766		1.58	%

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.

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, 2015
(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	$	91,035		$	—		$	—		$	—		$	—		$	—		$	—		$	91,035
Federal funds sold	8,094			—			—			—			—			—			—			8,094
Total investment securities	117,843			6,144			10,886			17,468			30,000			37,046			275			219,662
Total loans	2,101,854			49,137			60,903			191,994			125,854			5,032			23,653			2,558,427
Other assets	—			—			—			—			—			—			139,943			139,943
Total assets	$	2,318,826		$	55,281		$	71,789		$	209,462		$	155,854		$	42,078		$	163,871		$	3,017,161

Liabilities:
Transaction accounts	$	1,523,171		$	—		$	—		$	—		$	—		$	—		$	149,081		$	1,672,252
Time deposits	228,172			123,985			286,915			239,371			—			—			—			878,443
Borrowings	90,000			—			—			—			35,000			—			—			125,000
Other liabilities	—			—			—			—			—			—			27,068			27,068
Total liabilities	1,841,343			123,985			286,915			239,371			35,000			—			176,149			2,702,763

Equity	—			—			—			—			—			—			314,398			314,398
Total liabilities and equity	$	1,841,343		$	123,985		$	286,915		$	239,371		$	35,000		$	—		$	490,547		$	3,017,161

Interest rate sensitivity gap	$	477,483		$	(68,704	)	$	(215,126	)	$	(29,909	)	$	120,854		$	42,078		$	(326,676	)
Cumulative interest rate sensitivity gap	$	477,483		$	408,779		$	193,653		$	163,744		$	284,598		$	326,676
Cumulative interest rate sensitive assets to rate sensitive liabilities	125.9		%	120.8		%	108.6		%	106.6		%	111.3		%	112.9		%	111.6		%
Cumulative gap to total assets	15.8		%	13.5		%	6.4		%	5.4		%	9.4		%	10.8		%

The cumulative twelve-month ratio of interest rate sensitive assets to interest rate sensitive liabilities increased to 108.6% as of June 30, 2015, from 105.5% as of December 31, 2014.

Various loans across our portfolio have floating-rate index floors. As of June 30, 2015, there were $109.2 million in loans with a maturity greater than one year and an index floor rate greater than the current index rate. Of this amount, $84.1 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 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 $25.1 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 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.

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 from a potential time-lag in the rate increase of our non-maturity, interest-bearing deposits.

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.”

Table of Contents

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, 2015. 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, 2015.

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, 2015, 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, 2015, the Company was not a party to any legal proceedings 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, which 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, 2014, 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.

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, 2015:



	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, 2015 - April 30, 2015	9,700	$	12.49	9,700
May 1, 2015 - May 31, 2015	3,067	12.57		3,067
June 1, 2015 - June 30, 2015	—	—		—
Total	12,767	$	12.51	12,767	—

On October 22, 2014, 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. In May 2015, the Company completed the repurchase of the maximum number of shares authorized for repurchase under the program (which had an expiration date of December 31, 2015).

Table of Contents

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, 2015, 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.

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: July 31, 2015

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

* This information is deemed furnished, not filed.