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 quarterly period ended June 30, 2019

¨ 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)

___________

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, no par value	TSC	Nasdaq Global Select Market
Depositary Shares, Each Representing a 1/40th Interest in a Share of 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock	TSCAP	Nasdaq Global Select Market
Depositary Shares, Each Representing a 1/40th Interest in a Share of 6.375% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock	TSCBP	Nasdaq Global Select Market

___________

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 every Interactive Data File required to be submitted 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 such files).    ý Yes ¨ No

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

Large accelerated filer	¨	Accelerated filer	ý
Non-accelerated filer	¨	Smaller reporting company	¨
		Emerging growth company	¨

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

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

___________

As of July 31, 2019, there were 29,325,771 shares of the registrant’s common stock, no par value, outstanding.

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS		4
PART I – FINANCIAL INFORMATION
	ITEM 1. FINANCIAL STATEMENTS	6
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION	6
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME	7
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME	8
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY	9
	UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS	10
	NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	12
	ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	44
	ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	74
	ITEM 4. CONTROLS AND PROCEDURES	74
PART II – OTHER INFORMATION
	ITEM 1. LEGAL PROCEEDINGS	75
	ITEM 1A. RISK FACTORS	75
	ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	75
	ITEM 3. DEFAULTS UPON SENIOR SECURITIES	76
	ITEM 4. MINE SAFETY DISCLOSURES	76
	ITEM 5. OTHER INFORMATION	76
	ITEM 6. EXHIBITS	76
SIGNATURES		77

3

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance, as well as our goals and objectives for future operations, financial and business trends, business prospects and management’s outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. These statements are often, but not always, made through the use of words or phrases such as “achieve,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “maintain,” “may,” “opportunity,” “outlook,” “plan,” “potential,” “predict,” “projection,” “seek,” “should,” “sustain,” “target,” “trend,” “will,” “will likely result,” and “would,” 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, and beliefs of assumptions made by management, many of which, by their nature, are inherently uncertain. 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. 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 change over time and are difficult to predict, including, but not limited to, the following:

• our ability to prudently manage our growth and execute our strategy, including the successful integration of past and future acquisitions, our ability to fully realize the cost savings and other benefits of our acquisitions, manage risks related to business disruption following those acquisitions, and manage customer disintermediation;

• deterioration of our asset quality;

• our level of non-performing assets and the costs associated with resolving problem loans, including litigation and other costs;

• possible loan and lease losses and impairment, changes in the value of collateral securing our loans and leases and the collectability of loans and leases;

• possible changes in the speed of loan prepayments by customers and loan origination or sales volumes;

• business and economic conditions and trends generally and in the financial services industry, nationally and within our local market areas, including the effects of an increase in unemployment levels, slowdowns in economic growth and changes in demand for products or services or the value of assets under management;

• our ability to maintain important deposit customer relationships, our reputation and otherwise avoid liquidity risks;

• changes in management personnel;

• our ability to recruit and retain key employees;

• volatility and direction of market interest rates;

• any impairment of our goodwill or other intangible assets;

• our ability to develop and provide competitive products and services that appeal to our customers and target markets;

• our ability to provide investment management performance competitive with our peers and benchmarks;

• fluctuations in the carrying value of the assets under management held by our Chartwell Investment Partners, LLC subsidiary, as well as the relative and absolute investment performance of such subsidiary’s investment products;

• operational risks associated with our business, including cyber-security related risks;

• increased competition in the financial services industry, particularly from regional and national institutions;

• negative perceptions or publicity with respect to any products or services we offer;

• adverse judgments or other resolution of pending and future legal proceedings, and cost incurred in defending such proceedings;

• changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, accounting, tax, trade, monetary and fiscal matters, and potential expenses associated with complying with such laws and regulations;

• our ability to comply with applicable capital and liquidity requirements, including our ability to generate liquidity internally or raise capital on favorable terms;

• regulatory limits on our ability to receive dividends from our subsidiaries and pay dividends to shareholders;

• further government intervention in the U.S. financial system;

4

• natural disasters and adverse weather, acts of terrorism, cyber-attacks, an outbreak of hostilities or other international or domestic calamities, and other matters beyond our control;

• the effects of any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory or compliance risk resulting from developments related to any of the risks discussed above; and

• other factors that are discussed in the section entitled “Risk Factors” in our Annual Report on Form 10-K, filed with the SEC, 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 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.

5

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, 2019			December 31, 2018
ASSETS
Cash	$	358		$	367
Interest-earning deposits with other institutions	452,439			183,625
Federal funds sold	5,472			5,993
Cash and cash equivalents	458,269			189,985
Debt securities available-for-sale, at fair value	264,466			233,296
Debt securities held-to-maturity, at cost	139,092			196,131
Equity securities, at fair value	4,744			12,661
Federal Home Loan Bank stock	23,124			24,671
Total investment securities	431,426			466,759
Loans and leases held-for-investment	5,664,934			5,132,873
Allowance for loan and lease losses	(14,016		)	(13,208		)
Loans and leases held-for-investment, net	5,650,918			5,119,665
Accrued interest receivable	21,957			20,702
Investment management fees receivable, net	7,807			7,299
Goodwill	41,660			41,660
Intangible assets, net of accumulated amortization of $9,433 and $8,429, respectively	25,199			26,203
Office properties and equipment, net of accumulated depreciation of $13,189 and $12,385, respectively	6,490			5,126
Operating lease right-of-use asset	23,778			—
Bank owned life insurance	69,164			68,309
Prepaid expenses and other assets	109,335			89,947
Total assets	$	6,846,003		$	6,035,655
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits	$	5,786,983		$	5,050,461
Borrowings, net	335,000			404,166
Accrued interest payable on deposits and borrowings	7,671			5,204
Deferred tax liability, net	4,316			3,513
Acquisition earn out liability	—			2,920
Operating lease liability	24,433			—
Other accrued expenses and other liabilities	98,619			90,037
Total liabilities	6,257,022			5,556,301
Shareholders’ Equity:
Preferred stock, no par value; Shares authorized - 150,000; Series A Shares issued and outstanding - 40,250 and 40,250, respectively	38,468			38,468
Series B Shares issued and outstanding - 80,500 and 0, respectively	77,674			—
Common stock, no par value; Shares authorized - 45,000,000; Shares issued - 31,389,062 and 30,893,584, respectively; Shares outstanding - 29,339,152 and 28,878,674, respectively	293,837			293,355
Additional paid-in capital	19,182			15,364
Retained earnings	191,435			164,009
Accumulated other comprehensive income (loss), net	(360		)	(1,331		)
Treasury stock (2,049,910 and 2,014,910 shares, respectively)	(31,255		)	(30,511		)
Total shareholders’ equity	588,981			479,354
Total liabilities and shareholders’ equity	$	6,846,003		$	6,035,655

See accompanying notes to unaudited condensed consolidated financial statements.

6

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)	2019			2018		2019			2018
Interest income:
Loans and leases	$	60,579		$	44,614	$	117,841		$	83,641
Investments	4,151			2,300		8,504			4,084
Interest-earning deposits	1,609			870		2,896			1,475
Total interest income	66,339			47,784		129,241			89,200
Interest expense:
Deposits	32,155			16,696		61,488			30,097
Borrowings	2,881			2,297		6,078			4,050
Total interest expense	35,036			18,993		67,566			34,147
Net interest income	31,303			28,791		61,675			55,053
Provision (credit) for loan and lease losses	(712		)	415		(1,089		)	610
Net interest income after provision for loan and lease losses	32,015			28,376		62,764			54,443
Non-interest income:
Investment management fees	9,254			9,686		18,678			18,594
Service charges on deposits	78			140		214			274
Net gain on the sale and call of debt securities	112			1		140			6
Swap fees	1,692			1,937		3,495			3,185
Commitment and other loan fees	256			331		787			663
Other income	587			407		1,734			869
Total non-interest income	11,979			12,502		25,048			23,591
Non-interest expense:
Compensation and employee benefits	16,985			15,742		33,760			31,210
Premises and occupancy costs	1,834			1,264		3,104			2,554
Professional fees	1,406			1,554		2,401			2,649
FDIC insurance expense	1,047			1,134		2,468			2,280
General insurance expense	259			242		553			489
State capital shares tax	380			484		760			911
Travel and entertainment expense	1,040			1,006		1,875			1,652
Intangible amortization expense	502			502		1,004			963
Other operating expenses	4,132			3,390		8,332			6,460
Total non-interest expense	27,585			25,318		54,257			49,168
Income before tax	16,409			15,560		33,555			28,866
Income tax expense	1,718			968		4,300			3,873
Net income	$	14,691		$	14,592	$	29,255		$	24,993
Preferred stock dividends	1,150			762		1,829			762
Net income available to common shareholders	$	13,541		$	13,830	$	27,426		$	24,231
Earnings per common share:
Basic	$	0.49		$	0.50	$	0.98		$	0.88
Diluted	$	0.47		$	0.48	$	0.95		$	0.84

See accompanying notes to unaudited condensed consolidated financial statements.

7

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)	2019			2018			2019			2018
Net income	$	14,691		$	14,592		$	29,255		$	24,993
Other comprehensive income (loss):
Unrealized holding gains (losses) on debt securities, net of tax expense (benefit) of $427, $(174), $1,194 and $(396), respectively	1,259			(567		)	3,689			(1,325		)
Reclassification adjustment for gains included in net income on debt securities, net of tax expense of $(26), $0, $(30) and $(1), respectively	(83		)	(1		)	(96		)	(5		)
Unrealized holding gains (losses) on derivatives, net of tax expense (benefit) of $(506), $79, $(556) and $299, respectively	(1,612		)	261			(1,769		)	983
Reclassification adjustment for gains included in net income on derivatives, net of tax expense of $(134), $(89), $(268) and $(126), respectively	(426		)	(293		)	(853		)	(414		)
Other comprehensive income (loss)	(862		)	(600		)	971			(761		)
Total comprehensive income	$	13,829		$	13,992		$	30,226		$	24,232

See accompanying notes to unaudited condensed consolidated financial statements.

8

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Dollars in thousands)	Preferred Stock		Common Stock		Additional Paid-in-Capital			Retained Earnings			Accumulated Other Comprehensive Income (Loss), Net			Treasury Stock			Total Shareholders’ Equity
Balance, December 31, 2017	$	—	$	289,507	$	10,290		$	111,732		$	1,246		$	(23,704	)	$	389,071
Impact of adoption of ASU 2014-09	—		—		—			534			—			—			534
Reclassification for equity securities under ASU 2016-01	—		—		—			(286		)	286			—			—
Reclassification for certain income tax effects under ASU 2018-02	—		—		—			(274		)	274			—			—
Net income	—		—		—			24,993			—			—			24,993
Other comprehensive loss	—		—		—			—			(761		)	—			(761		)
Issuance of preferred stock (net of offering costs of $1,818)	38,432		—		—			—			—			—			38,432
Preferred stock dividends	—		—		—			(762		)	—			—			(762		)
Exercise of stock options	—		2,101		(1,194		)	—			—			—			907
Purchase of treasury stock	—		—		—			—			—			(2,462		)	(2,462		)
Stock-based compensation	—		—		3,942			—			—			—			3,942
Balance, June 30, 2018	$	38,432	$	291,608	$	13,038		$	135,937		$	1,045		$	(26,166	)	$	453,894
Balance, December 31, 2018	$	38,468	$	293,355	$	15,364		$	164,009		$	(1,331	)	$	(30,511	)	$	479,354
Net income	—		—		—			29,255			—			—			29,255
Other comprehensive income	—		—		—			—			971			—			971
Issuance of preferred stock (net of offering costs of $2,826)	77,674		—		—			—			—			—			77,674
Preferred stock dividends	—		—		—			(1,829		)	—			—			(1,829		)
Exercise of stock options	—		482		(225		)	—			—			—			257
Purchase of treasury stock	—		—		—			—			—			(744		)	(744		)
Stock-based compensation	—		—		4,043			—			—			—			4,043
Balance, June 30, 2019	$	116,142	$	293,837	$	19,182		$	191,435		$	(360	)	$	(31,255	)	$	588,981

See accompanying notes to unaudited condensed consolidated financial statements.

9

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

	Six Months Ended June 30,
(Dollars in thousands)	2019			2018
Cash flows from operating activities:
Net income	$	29,255		$	24,993
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and intangible amortization expense	1,807			1,729
Amortization of deferred financing costs	84			101
Provision (credit) for loan losses	(1,089		)	610
Net gain on the sale of loans	—			(19		)
Stock-based compensation expense	4,043			3,942
Net gain on the sale or call of debt securities available-for-sale	(126		)	(3		)
Net gain on the call of debt securities held-to-maturity	(14		)	(3		)
Loss (income) from equity securities	(850		)	36
Net amortization of premiums and discounts on debt securities	21			431
Increase in investment management fees receivable, net	(508		)	(115		)
Increase in accrued interest receivable	(1,255		)	(2,668		)
Increase (decrease) in accrued interest payable	2,467			(66		)
Bank owned life insurance income	(855		)	(858		)
Decrease in income taxes payable	339			—
Increase in prepaid income taxes	9,130			9,424
Deferred tax provision	464			763
Decrease in accounts payable and other accrued expenses	(15,269		)	(6,061		)
Other, net	(1,684		)	174
Net cash provided by operating activities	25,960			32,410
Cash flows from investing activities:
Purchase of debt securities available-for-sale	(52,120		)	(61,489		)
Purchase of debt securities held-to-maturity	(61,905		)	(19,878		)
Purchase of equity securities	—			(130		)
Proceeds from the sale of debt securities available-for-sale	4,993			2,037
Proceeds from the sale of equity securities	8,844			—
Principal repayments and maturities of debt securities available-for-sale	20,837			9,837
Principal repayments and maturities of debt securities held-to-maturity	118,941			2,000
Investment in low income housing and historic tax credits	(6,193		)	(1,930		)
Net redemption (purchase) of Federal Home Loan Bank stock	1,547			(2,687		)
Net increase in loans and leases	(530,163		)	(371,714		)
Proceeds from loan sales	—			3,342
Additions to office properties and equipment	(2,167		)	(755		)
Acquisition	—			(1,335		)
Net cash used in investing activities	(497,386		)	(442,702		)
Cash flows from financing activities:
Net increase in deposit accounts	736,522			453,591
Net decrease in Federal Home Loan Bank advances	(65,000		)	(65,000		)
Net decrease in line of credit advances	(4,250		)	(6,200		)
Net proceeds from issuance of preferred stock	77,674			38,432
Net proceeds from exercise of stock options	257			907
Payment of contingent consideration	(2,920		)	—
Purchase of treasury stock	(744		)	(2,462		)
Dividends paid on preferred stock	(1,829		)	(762		)
Net cash provided by financing activities	739,710			418,506
Net change in cash and cash equivalents during the period	268,284			8,214
Cash and cash equivalents at beginning of the period	189,985			156,153
Cash and cash equivalents at end of the period	$	458,269		$	164,367

10

	Six Months Ended June 30,
(Dollars in thousands)	2019			2018
Supplemental disclosure of cash flow information:
Cash paid (received) during the period for:
Interest expense	$	65,015		$	34,112
Income taxes	$	(5,633	)	$	(6,314	)
Other non-cash activity:
Operating lease right-of-use asset	$	23,778		$	—
Contingent consideration	$	—		$	3,138

See accompanying notes to unaudited condensed consolidated financial statements.

11

TRISTATE CAPITAL HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

[1] BASIS OF INFORMATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATION

TriState Capital Holdings, Inc. (“we,” “us,” “our,” the “holding company,” the “parent company,” 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, a Pennsylvania-chartered state bank (the “Bank”); Chartwell Investment Partners, LLC, a registered investment adviser (“Chartwell”); and Chartwell TSC Securities Corp., a registered broker/dealer (“CTSC Securities”).

The Bank was established to serve the commercial banking needs of middle-market businesses and private banking needs of high-net-worth individuals. The Bank has two wholly owned subsidiaries: TSC Equipment Finance LLC (“TSC Equipment Finance”), established to hold and manage loans and leases of our equipment finance business, and Meadowood Asset Management, LLC (“Meadowood”), established to hold and manage foreclosed properties for the Bank. Chartwell provides investment management services primarily to institutional investors, mutual funds and individual investors. CTSC Securities supports marketing efforts for the proprietary investment products provided by Chartwell, including shares of mutual funds advised and/or administered by Chartwell.

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 Board of Governors of the Federal Reserve System and its Reserve Banks, which we refer to as the Federal Reserve. Chartwell is a registered investment adviser regulated by the Securities and Exchange Commission (“SEC”). CTSC Securities is regulated by the SEC and the Financial Industry Regulatory Authority, Inc. (“FINRA”).

The Bank conducts business through its main office located in Pittsburgh, Pennsylvania, as well as its four additional representative offices in Cleveland, Ohio; Philadelphia, Pennsylvania; Edison, New Jersey; and New York, New York. Chartwell conducts business through its office located in Berwyn, Pennsylvania, and CTSC Securities conducts 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 revenues and expenses 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 different than those anticipated in the estimates, which could materially affect the financial results of our operations and financial condition.

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

CONSOLIDATION

Our consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, the Bank, Chartwell and CTSC Securities, after elimination of inter-company accounts and transactions. The accounts of the Bank, in turn, include its wholly owned subsidiaries, TSC Equipment Finance and Meadowood, after elimination of inter-company accounts and transactions. The unaudited condensed consolidated financial statements of the Company presented herein have been prepared pursuant to SEC rules 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 unaudited condensed consolidated financial statements have been included. Interim results are not necessarily reflective of the results of the entire year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements of the Company and the related notes for the fiscal year ended December 31, 2018, included in the Company’s Annual Report on Form 10-K filed with the SEC on February 19, 2019.

CASH AND CASH EQUIVALENTS

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

12

BUSINESS COMBINATIONS

The Company accounts for business combinations using the acquisition method of accounting. Under this method of accounting, the acquired company’s net assets are recorded at fair value as of the date of acquisition, and the results of operations of the acquired company are combined with our results from that date forward. Acquisition costs are expensed when incurred. The difference between the purchase price, which includes an initial measurement of any contingent earn out, and the fair value of the net assets acquired (including identified intangibles) is recorded as goodwill in the consolidated statements of financial condition. A change in the initial estimate of any contingent earn out amount is recorded to non-interest expense in the consolidated statements of income.

INVESTMENT SECURITIES

The Company’s investments are classified as either: (1) held-to-maturity, which are debt securities that the Company intends to hold until maturity and are reported at amortized cost; (2) trading, which are debt 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 non-interest income; (3) available-for-sale, which are debt securities not classified as either held-to-maturity or trading securities and reported at fair value, with unrealized gains and losses reported as a component of accumulated other comprehensive income (loss), on an after-tax basis; or (4) equity securities, which are reported at fair value, with unrealized gains and losses included in non-interest income.

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

FEDERAL HOME LOAN BANK STOCK

The Company is a member of the Federal Home Loan Bank (“FHLB”) of Pittsburgh. 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 were recoverable at par value as of June 30, 2019 and December 31, 2018. Cash and stock dividends are reported as interest income on investments in the consolidated statements of income.

LOANS AND LEASES

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. Deferred loan fees and costs are amortized to interest income over the estimated 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 on non-accrual status. In assessing accrual status, the Company considers the likelihood that repayment and performance according to the original contractual terms will be achieved, as well as the borrower’s historical payment performance. A loan is designated and reported as a 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, at which time the loan is placed on non-accrual status. All accrued and unpaid interest on such loans is then reversed. The 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

13

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, such as 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 lending agreement with such customer. Commitments generally have fixed expiration dates or other termination clauses (i.e., loans due on demand) and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the unfunded commitment amount does not necessarily represent future cash requirements. The Company evaluates each customer’s credit-worthiness on a case-by-case basis using the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The amount of collateral obtained, if deemed necessary by the Company upon extension of a commitment, is based on management’s credit evaluation of the borrower.

OTHER REAL ESTATE OWNED

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

ALLOWANCE FOR LOAN AND LEASE LOSSES

The allowance for loan and lease losses is established through provisions for loan and lease losses that are recorded in the consolidated statements of income. Loans and leases are charged off against the allowance for loan and lease losses when management believes that the principal is uncollectible. If, at a later time, amounts are recovered with respect to loans and leases previously charged off, the recovered amount is credited to the allowance for loan and lease losses.

In management’s judgment, the allowance was appropriate to cover probable losses inherent in the loan and lease portfolio as of June 30, 2019 and December 31, 2018. 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 and lease 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 and lease 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 two components of the allowance for loan and lease losses represent estimates of general reserves based upon Accounting Standards Codification (“ASC”) Topic 450, Contingencies; and specific reserves based upon ASC Topic 310, Receivables. ASC Topic 450 applies to homogeneous loan pools such as commercial loans, consumer lines of credit and residential mortgages that are not individually evaluated for impairment. ASC Topic 310 is applied to commercial and consumer loans that are individually evaluated for impairment.

In management’s opinion, a loan or lease is impaired, based upon current information and events, when it is probable that the loan or lease 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 and leases to determine the existence of loss exposure based upon a discounted cash flows method or where a loan is collateral dependent, based upon the fair value of the collateral less estimated selling costs.

In estimating probable loan and lease loss of general reserves, management considers numerous factors, including historical charge-offs and subsequent recoveries. Management also considers qualitative factors that influence our credit quality, including, but not limited to, delinquency and non-performing loan trends, changes in loan underwriting guidelines and credit policies, and 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.

Management bases the computation of the allowance for loan and lease losses of general reserves 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 in addition to the loss emergence period. Management has developed a methodology that is applied to each of the three primary loan portfolios: private banking loans, commercial and industrial (“C&I”) loans and leases, and commercial real estate (“CRE”) loans. As the loan loss history, mix and risk ratings of each loan portfolio change, the primary factor adjusts accordingly. The allowance for loan and lease losses related to the primary factor is based on our estimates as to probable losses for each loan portfolio. The secondary factor is intended to capture risks related to events and circumstances that management believes have an impact on the performance of the loan portfolio. Although this factor

14

is more subjective in nature, the methodology focuses on internal and external trends in pre-specified categories, or risk factors, and applies a quantitative percentage that drives the secondary factor. There are nine risk factors and each risk factor is assigned a reserve level based on management’s judgment as to the probable impact of each risk factor on each loan portfolio and is monitored on a quarterly basis. As the trend in any risk factor changes, a corresponding change occurs in the reserve associated with each respective risk factor, such that the secondary factor remains current to changes in each loan portfolio.

The Company also maintains a reserve for losses on unfunded commitments. This reserve is reflected as a component of other liabilities and, in management’s judgment, is sufficient to cover probable losses inherent in the loan 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 and lease losses on outstanding loans.

INVESTMENT MANAGEMENT FEES

The Company recognizes investment management fee revenue when advisory services are performed. Fees are based on assets under management and are calculated pursuant to individual client contracts. Investment management fees are generally received on a quarterly basis. Certain incremental costs incurred to acquire some of our investment management contracts are deferred and amortized to non-interest expense over the estimated life of the contract.

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. Bad debt expense is recorded to other non-interest expense on the consolidated statements of income and the allowance for uncollectible accounts is recorded to investment management fees receivable, net on the consolidated statements of financial position. Investment management fees receivable are considered delinquent when payment is not received within contractual terms and are charged off against the allowance for uncollectible accounts when management determines that recovery is unlikely and the Company ceases its collection efforts. There was no bad debt expense recorded for the six months ended June 30, 2019, and no allowance for uncollectible accounts as of June 30, 2019. There was no bad debt expense recorded for the six months ended June 30, 2018, and there was no allowance for uncollectible accounts as of December 31, 2018.

GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Goodwill is not amortized and is subject to at least annual assessments for impairment by applying a fair value based test. The Company reviews goodwill annually and again at any quarter-end if a material event occurs during the quarter that may affect goodwill. If goodwill testing is required, an assessment of qualitative factors can be completed before performing the two-step goodwill impairment test. If an assessment of qualitative factors determines it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, then the two-step goodwill impairment test is not required. Goodwill is evaluated for potential impairment by determining if the fair value has fallen below carrying value.

Other intangible assets represent purchased assets that may lack physical substance but can be distinguished from goodwill because of contractual or other legal rights. The Company has determined that certain of its acquired mutual fund client relationships meet the criteria to be considered indefinite-lived assets because the Company expects both the renewal of these contracts and the cash flows generated by these assets to continue indefinitely. Accordingly, the Company does not amortize these intangible assets, but instead reviews these assets annually or more frequently whenever events or circumstances occur indicating that the recorded indefinite-lived assets may be impaired. Each reporting period, the Company assesses whether events or circumstances have occurred which indicate that the indefinite life criteria are no longer met. If the indefinite life criteria are no longer met, the Company assesses whether the carrying value of these assets exceeds its fair value. If the carrying value exceeds the fair value of the asset, an impairment loss is recorded in an amount equal to any such excess and the assets are reclassified to finite-lived. Other intangible assets that the Company has determined to have finite lives, such as its trade names, client lists and non-compete agreements are amortized over their estimated useful lives. These finite-lived intangible assets are amortized on a straight-line basis over their estimated useful lives, which range from four to 25 years. Finite-lived intangibles are evaluated for impairment on an annual basis or more frequently whenever events or circumstances occur indicating that the carrying amount may not be recoverable.

OFFICE PROPERTIES AND EQUIPMENT

Office properties and equipment are stated at cost less accumulated depreciation. Office properties include furniture, fixtures and leasehold improvements. Equipment includes computer equipment and internal use software. Depreciation is computed utilizing 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 10 years. Repairs and maintenance are charged to expense as incurred, while improvements that extend the useful life are capitalized and depreciated to non-interest expense over the estimated remaining life of the asset.

15

OPERATING LEASES

The Company is a lessee in noncancellable operating leases, primarily for its office spaces and other office equipment. The Company accounts for leases in accordance with ASC Topic 842, “Leases,” and records operating leases as a right-of-use asset and an offsetting lease liability in the consolidated statements of financial condition at the present value of the unpaid lease payments. The Company generally uses its incremental borrowing rate as the discount rate for operating leases. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for lease payments made at or before the lease commencement date, plus any initial direct costs incurred less any lease incentives received. For operating leases, the right-of-use asset is subsequently measured throughout the lease term at the carrying amount of the lease liability, plus initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of lease incentives received. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

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 a BOLI policy, the Company receives the cash surrender value. BOLI benefits are payable to the Company upon the 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. Interest on deposits is accrued and charged to interest expense daily and is paid or credited in accordance with the terms of the respective accounts.

BORROWINGS

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

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. The Company considers uncertain tax positions that it has taken or expects to take on a tax return. Any interest and penalties related to unrecognized tax benefits would be recognized in income tax expense in the consolidated statements of income.

EARNINGS PER COMMON SHARE

Earnings per common share (“EPS”) is computed using the two-class method, where net income is reduced by dividends declared on our preferred stock to derive net income available to common shareholders. Basic 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 upon the exercise of stock options and the vesting of restricted stock awards granted utilizing the treasury stock method.

STOCK-BASED COMPENSATION

Compensation cost for all stock-based payments is based on the estimated grant-date fair value. The value of the portion of the award that is ultimately expected to vest is included in compensation and employee benefits expense in the consolidated statements of income and recorded as a component of additional paid-in capital. Compensation expense for all awards is recognized on a straight-line basis over the requisite service period for the entire grant.

DERIVATIVES AND HEDGING ACTIVITIES

All derivatives are evaluated at inception as to whether or not they are hedging or non-hedging activities. All derivatives are recognized as either assets or liabilities on the consolidated statements of financial condition and measured at fair value. For derivatives designated as fair value hedges, changes in the fair value of the derivative and the hedged item related to the hedged risk are recognized in earnings. Any hedge ineffectiveness would be recognized in the income statement line item pertaining to the hedged item. For derivatives designated as cash flow hedges, changes in fair value of the effective portion of the cash flow hedges are reported in

16

accumulated other comprehensive income (loss). When the cash flows associated with the hedged item are realized, the gain or loss included in accumulated other comprehensive income (loss) is recognized in the consolidated statements of income. The Company also has interest rate derivative positions that are not designated as hedging instruments. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings.

FAIR VALUE MEASUREMENT

Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in a principal or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date, using assumptions market participants would use when pricing such 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 must be recorded for certain assets and liabilities every reporting period on a recurring basis or, under certain circumstances, on a non-recurring basis.

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Unrealized holding gains and the non-credit component of unrealized losses on the Company’s debt 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 debt securities reclassified into the held-to-maturity category from the available-for-sale category.

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

Income tax effects in accumulated other comprehensive income (loss) are released as investments are sold or matured and as liabilities are extinguished.

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 August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820),” which aims to improve the overall usefulness of disclosures to financial statement users and reduce unnecessary costs to companies when preparing fair value measurement disclosures. This ASU is effective for all entities for annual and interim periods in fiscal years beginning after December 15, 2019. Retrospective adoption is required except for the following changes, which are required to be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption: (1) changes in unrealized gains and losses included in other comprehensive income for Level 3 instruments; (2) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements; and (3) the narrative description of measurement uncertainty. Early adoption is permitted. An entity may early adopt any eliminated or modified disclosure requirements and delay adoption of the additional disclosure requirements until their effective date. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In January 2017, the FASB issued ASU 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” which requires an entity to no longer perform a hypothetical purchase price allocation to measure goodwill impairment. Instead, impairment will be measured using the difference between the carrying amount and the fair value of the reporting unit. The

17

changes are effective for public business entities, for annual and interim periods in fiscal years beginning after December 15, 2019. All entities may early adopt the standard for goodwill impairment tests with measurement dates after January 1, 2017. The Company is currently evaluating the impact this standard will have on our results of operations and financial position.

In June 2016, the FASB issued ASU 2016-13, “Measurement of Credit Losses on Financial Instruments,” which significantly changes the way entities recognize impairment of many financial assets by requiring immediate recognition of estimated credit losses expected to occur over their remaining life. The changes are effective for public business entities that are SEC filers for annual and interim periods in fiscal years beginning after December 15, 2019. Management created a formal working group, consisting of key stakeholders from finance, risk and credit, to govern the implementation of this standard. We are in the process of designing current expected credit loss estimation methodologies and analyzing data to be able to comply with this standard. We have engaged a third party software provider to assist during our design and implementation phase. The Company is currently evaluating the impact this standard will have on our results of operations, financial position and related disclosure.

In February 2016, the FASB issued ASU 2016-02, “Leases,” which, among other things, requires lessees to recognize most leases on the balance sheet and disclose key information about leasing arrangements. This will result in an increase to a company’s reported assets and liabilities. Lessor accounting remains substantially similar to current U.S. GAAP. ASU 2016-02 supersedes Topic 840, “Leases” and replaces it with Topic 842 “Leases.” This standard is effective for public business entities, certain not-for-profit entities, and certain employee benefit plans for annual and interim periods in fiscal years beginning after December 15, 2018. This standard provides for a modified retrospective transition approach requiring lessees to recognize and measure leases on the balance sheet at the beginning of either the earliest period presented or as of the beginning of the period of adoption with the option to elect certain practical expedients. The Company’s operating leases primarily relate to our six office spaces and other office equipment. We have completed our assessment of this standard and have recognized a lease liability and related right-of-use asset on our balance sheet, with no impact on our income statement. The Company adopted this standard and all standards related to Topic 842 on January 1, 2019, and elected to apply it as of the beginning of the period of adoption. Of the optional practical expedients available under ASU 2016-02, all have been adopted except for the hindsight practical expedient.

RECLASSIFICATION

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

[2] INVESTMENT SECURITIES

Debt securities available-for-sale and held-to-maturity were comprised of the following:

	June 30, 2019
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Debt securities available-for-sale:
Corporate bonds	$	185,906	$	2,417	$	529	$	187,794
Trust preferred securities	18,028		—		859		17,169
Agency collateralized mortgage obligations	29,905		17		40		29,882
Agency mortgage-backed securities	19,409		248		34		19,623
Agency debentures	9,479		519		—		9,998
Total debt securities available-for-sale	262,727		3,201		1,462		264,466
Debt securities held-to-maturity:
Corporate bonds	27,181		497		—		27,678
Agency debentures	87,297		1,081		—		88,378
Municipal bonds	20,229		153		1		20,381
Agency mortgage-backed securities	4,385		284		—		4,669
Total debt securities held-to-maturity	139,092		2,015		1		141,106
Total debt securities	$	401,819	$	5,216	$	1,463	$	405,572

18

	December 31, 2018
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Debt securities available-for-sale:
Corporate bonds	$	152,691	$	33	$	1,661	$	151,063
Trust preferred securities	17,964		—		1,115		16,849
Non-agency collateralized loan obligations	393		—		3		390
Agency collateralized mortgage obligations	33,680		42		4		33,718
Agency mortgage-backed securities	21,575		37		348		21,264
Agency debentures	9,994		67		49		10,012
Total debt securities available-for-sale	236,297		179		3,180		233,296
Debt securities held-to-maturity:
Corporate bonds	27,184		353		22		27,515
Agency debentures	141,575		472		34		142,013
Municipal bonds	22,963		11		61		22,913
Agency mortgage-backed securities	4,409		—		27		4,382
Total debt securities held-to-maturity	196,131		836		144		196,823
Total debt securities	$	432,428	$	1,015	$	3,324	$	430,119

Interest income on investment securities was as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018
Taxable interest income	$	3,641	$	1,901	$	7,513	$	3,314
Non-taxable interest income	101		105		205		216
Dividend income	409		294		786		554
Total interest income on investment securities	$	4,151	$	2,300	$	8,504	$	4,084

As of June 30, 2019, the contractual maturities of the debt securities were:

	June 30, 2019
	Available-for-Sale				Held-to-Maturity
(Dollars in thousands)	Amortized Cost		Estimated Fair Value		Amortized Cost		Estimated Fair Value
Due in less than one year	$	31,138	$	31,248	$	1,464	$	1,466
Due from one to five years	123,707		125,870		37,433		37,580
Due from five to ten years	40,953		40,492		74,686		75,601
Due after ten years	66,929		66,856		25,509		26,459
Total debt securities	$	262,727	$	264,466	$	139,092	$	141,106

The $66.9 million fair value of debt securities available-for-sale with a contractual maturity due after 10 years as of June 30, 2019, included $39.5 million, or 59.1%, that are floating-rate securities. The $74.7 million amortized cost of debt securities held-to-maturity with a contractual maturity due from five to 10 years as of June 30, 2019, included $20.8 million that have call provisions within the next four years that would either mature, if called, or become floating-rate securities after the call date.

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

19

Proceeds from the sale and call of debt securities available-for-sale and held-to-maturity and related gross realized gains and losses were:

	Available-for-Sale				Held-to-Maturity				Available-for-Sale				Held-to-Maturity
	Three Months Ended June 30,				Three Months Ended June 30,				Six Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018		2019		2018		2019		2018
Proceeds from sales	$	4,993	$	—	$	—	$	—	$	4,993	$	2,037	$	—	$	—
Proceeds from calls	2,858		4,081		95,835		105		4,082		4,081		117,295		1,000
Total proceeds	$	7,851	$	4,081	$	95,835	$	105	$	9,075	$	6,118	$	117,295	$	1,000
Gross realized gains	$	109	$	4	$	3	$	—	$	126	$	6	$	14	$	3
Gross realized losses	—		3		—		—		—		3		—		—
Net realized gains	$	109	$	1	$	3	$	—	$	126	$	3	$	14	$	3

Debt securities available-for-sale of $3.1 million as of June 30, 2019, were held in safekeeping at the FHLB and were included in the calculation of borrowing capacity. Additionally, there were $11.1 million of debt securities held-to-maturity that were pledged as collateral for certain deposit relationships.

The following tables show the fair value and gross unrealized losses on temporarily impaired debt securities available-for-sale and held-to-maturity, by investment category and length of time that the individual securities have been in a continuous unrealized loss position as of June 30, 2019 and December 31, 2018, respectively:

	June 30, 2019
	Less than 12 Months				12 Months or More				Total
(Dollars in thousands)	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Debt securities available-for-sale:
Corporate bonds	$	4,687	$	8	$	25,091	$	521	$	29,778	$	529
Trust preferred securities	17,169		859		—		—		17,169		859
Agency collateralized mortgage obligations	21,734		31		2,832		9		24,566		40
Agency mortgage-backed securities	—		—		7,027		34		7,027		34
Total debt securities available-for-sale	43,590		898		34,950		564		78,540		1,462
Debt securities held-to-maturity:
Municipal bonds	—		—		325		1		325		1
Total debt securities held-to-maturity	—		—		325		1		325		1
Total temporarily impaired debt securities (1)	$	43,590	$	898	$	35,275	$	565	$	78,865	$	1,463

⁽¹⁾  The number of investment positions with unrealized losses totaled 26 for available-for-sale securities and 1 for held-to-maturity securities.

20

	December 31, 2018
	Less than 12 Months				12 Months or More				Total
(Dollars in thousands)	Fair value		Unrealized losses		Fair value		Unrealized losses		Fair value		Unrealized losses
Debt securities available-for-sale:
Corporate bonds	$	110,200	$	789	$	22,954	$	872	$	133,154	$	1,661
Trust preferred securities	16,849		1,115		—		—		16,849		1,115
Non-agency collateralized loan obligations	—		—		390		3		390		3
Agency collateralized mortgage obligations	—		—		3,015		4		3,015		4
Agency mortgage-backed securities	5,851		51		8,690		297		14,541		348
Agency debentures	3,487		49		—		—		3,487		49
Total debt securities available-for-sale	136,387		2,004		35,049		1,176		171,436		3,180
Debt securities held-to-maturity:
Corporate bonds	3,978		22		—		—		3,978		22
Agency debentures	1,952		34		—		—		1,952		34
Municipal bonds	16,105		51		2,110		10		18,215		61
Agency mortgage-backed securities	4,382		27		—		—		4,382		27
Total debt securities held-to-maturity	26,417		134		2,110		10		28,527		144
Total temporarily impaired debt securities (1)	$	162,804	$	2,138	$	37,159	$	1,186	$	199,963	$	3,324

⁽¹⁾  The number of investment positions with unrealized losses totaled 78 for available-for-sale securities and 29 for held-to-maturity securities.

The changes in the fair values of our municipal bonds, agency debentures, agency collateralized mortgage obligations and agency mortgage-backed securities are primarily the result of interest rate fluctuations. To assess for credit impairment, 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. The most recent assessment for credit impairment did not identify any issues related to the ultimate repayment of principal and interest on these debt securities. In addition, the Company has the ability and intent to hold debt 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.

There were no outstanding debt securities classified as trading as of June 30, 2019 and December 31, 2018.

Equity securities as of June 30, 2019, consisted of a mutual fund investment in mid-cap value equities. There were $4.7 million and $12.7 million in equity securities outstanding as of June 30, 2019 and December 31, 2018, respectively.

There was $23.1 million and $24.7 million in FHLB stock outstanding as of June 30, 2019 and December 31, 2018, respectively.

[3] LOANS AND LEASES

The Company generates loans through the private banking and middle-market banking channels. The private banking channel primarily includes loans made to high-net-worth individuals, trusts and businesses that are typically secured by cash, marketable securities or cash value life insurance. The middle-market banking channel consists of our C&I loan and lease portfolio and CRE loan portfolio, which serve middle-market businesses and real estate developers in our primary markets.

Loans and leases held-for-investment were comprised of the following:

	June 30, 2019
(Dollars in thousands)	Private Banking			Commercial and Industrial			Commercial Real Estate			Total
Loans and leases held-for-investment, before deferred fees and costs	$	3,182,790		$	905,318		$	1,572,597		$	5,660,705
Deferred loan costs (fees)	5,878			2,736			(4,385		)	4,229
Loans and leases held-for-investment, net of deferred fees and costs	3,188,668			908,054			1,568,212			5,664,934
Allowance for loan and lease losses	(2,140		)	(5,911		)	(5,965		)	(14,016		)
Loans and leases held-for-investment, net	$	3,186,528		$	902,143		$	1,562,247		$	5,650,918

21

	December 31, 2018
(Dollars in thousands)	Private Banking			Commercial and Industrial			Commercial Real Estate			Total
Loans and leases held-for-investment, before deferred fees and costs	$	2,864,094		$	781,836		$	1,482,148		$	5,128,078
Deferred loan costs (fees)	5,449			3,484			(4,138		)	4,795
Loans and leases held-for-investment, net of deferred fees and costs	2,869,543			785,320			1,478,010			5,132,873
Allowance for loan and lease losses	(1,942		)	(5,764		)	(5,502		)	(13,208		)
Loans and leases held-for-investment, net	$	2,867,601		$	779,556		$	1,472,508		$	5,119,665

The Company’s customers have unused loan commitments based on the availability of eligible collateral or other terms and conditions under their loan agreements. 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, 2019 and December 31, 2018, was $4.18 billion and $3.54 billion, respectively. The interest rate for each commitment is based on the prevailing market conditions at the time of funding. The reserve for losses on unfunded commitments was $595,000 and $542,000 as of June 30, 2019 and December 31, 2018, respectively, which includes reserves for probable losses on unfunded loan commitments, including standby letters of credit and also risk participations.

The total unfunded commitments above included loans in the process of origination totaling approximately $48.5 million and $64.4 million as of June 30, 2019 and December 31, 2018, respectively, which extend over varying periods of time.

The Company issues standby letters of credit in the normal course of business. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of the underlying contract with the third party. The Company would be required to perform under a standby letter of credit when drawn upon by the guaranteed party in the case of non-performance by the Company’s customer. Collateral may be obtained based on management’s credit assessment of the customer. The amount of unfunded commitments related to standby letters of credit as of June 30, 2019 and December 31, 2018, included in the total unfunded commitments above, was $71.6 million and $60.0 million, respectively. Should the Company be obligated to perform under any standby letters of credit, the Company will seek repayment from the customer for amounts paid. During the six months ended June 30, 2019 and 2018, there were draws on letters of credit totaling $85,000 and $5.7 million, respectively, which were repaid by the borrowers. Most of these commitments are expected to expire without being drawn upon and the total amount does not necessarily represent future cash requirements. The potential 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 AND LEASE LOSSES

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

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

22

Private Banking Loans

Our private banking lending activities are conducted on a national basis. This loan portfolio primarily includes loans made to high-net-worth individuals, trusts and businesses that are typically secured by cash, marketable securities or cash value life insurance. This portfolio also has some loans that are secured by residential real estate or other financial assets, lines of credit and unsecured loans. 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. The overall lower risk profile of this portfolio is driven by loans secured by cash, marketable securities or cash value life insurance, which were 97.2% and 96.7% of total private banking loans as of June 30, 2019 and December 31, 2018, respectively.

Middle-Market Banking: Commercial and Industrial Loans and Leases

This loan portfolio primarily includes loans and leases made to financial and other service companies or manufacturers generally for the purposes of financing production, operating capacity, accounts receivable, inventory, equipment, acquisitions and recapitalizations. Cash flow from the borrower’s operations is the primary source of repayment for these loans and leases, except for certain commercial loans that are secured by marketable securities.

The borrower’s industry and local and regional economic conditions are important indicators of risk for this loan portfolio. Collateral for these types of loans at times does not have sufficient value in a distressed or liquidation scenario to satisfy the outstanding debt. C&I loans collateralized by marketable securities are treated the same as private banking loans for purposes of the allowance for loan and lease loss calculation.

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, industrial, multifamily, retail, hospitality, healthcare and self-storage. The primary source of repayment for CRE loans secured by owner-occupied properties is cash flow from the borrower’s operations. Individual project cash flows, global cash flows and liquidity from the developer, or the sale of the property are the primary sources of repayment for CRE loans secured by investment properties. 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 for 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 and collateral of the loans are important indicators of risk for this loan portfolio. Additional risks exist and are dependent on several factors such as the condition of the local and regional economies, whether or not the project is owner-occupied, the type of project, and the experience and resources of the developer.

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

Loan risk ratings are assigned based upon the creditworthiness of the borrower and the quality of the collateral for loans secured by marketable securities. 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 that are risk rated as special mention, substandard or doubtful, which are believed to have an increasing risk of loss. Our internal risk ratings are consistent with regulatory guidance. Management also monitors the loan portfolio through a formal periodic review process. All non-pass rated loans are reviewed monthly and higher risk-rated loans within the pass category are reviewed three times a year.

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

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

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

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

23

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, 2019
(Dollars in thousands)	Private Banking		Commercial and Industrial		Commercial Real Estate		Total
Pass	$	3,186,479	$	885,950	$	1,565,859	$	5,638,288
Special mention	—		14,441		2,072		16,513
Substandard	2,189		7,663		281		10,133
Loans and leases held-for-investment	$	3,188,668	$	908,054	$	1,568,212	$	5,664,934

	December 31, 2018
(Dollars in thousands)	Private Banking		Commercial and Industrial		Commercial Real Estate		Total
Pass	$	2,864,774	$	767,540	$	1,475,793	$	5,108,107
Special mention	2,532		12,636		2,217		17,385
Substandard	2,237		5,144		—		7,381
Loans and leases held-for-investment	$	2,869,543	$	785,320	$	1,478,010	$	5,132,873

Changes in the allowance for loan and lease losses were as follows for the three months ended June 30, 2019 and 2018:

	Three Months Ended June 30, 2019
(Dollars in thousands)	Private Banking		Commercial and Industrial			Commercial Real Estate		Total
Balance, beginning of period	$	2,001	$	7,041		$	5,670	$	14,712
Provision (credit) for loan losses	139		(1,146		)	295		(712		)
Charge-offs	—		—			—		—
Recoveries	—		16			—		16
Balance, end of period	$	2,140	$	5,911		$	5,965	$	14,016

	Three Months Ended June 30, 2018
(Dollars in thousands)	Private Banking		Commercial and Industrial		Commercial Real Estate		Total
Balance, beginning of period	$	1,556	$	8,466	$	4,796	$	14,818
Provision for loan losses	1		232		182		415
Charge-offs	—		—		—		—
Recoveries	—		88		—		88
Balance, end of period	$	1,557	$	8,786	$	4,978	$	15,321

24

Changes in the allowance for loan and lease losses were as follows for the six months ended June 30, 2019 and 2018:

	Six Months Ended June 30, 2019
(Dollars in thousands)	Private Banking		Commercial and Industrial			Commercial Real Estate		Total
Balance, beginning of period	$	1,942	$	5,764		$	5,502	$	13,208
Provision (credit) for loan losses	198		(1,750		)	463		(1,089		)
Charge-offs	—		—			—		—
Recoveries	—		1,897			—		1,897
Balance, end of period	$	2,140	$	5,911		$	5,965	$	14,016

	Six Months Ended June 30, 2018
(Dollars in thousands)	Private Banking			Commercial and Industrial		Commercial Real Estate		Total
Balance, beginning of period	$	1,577		$	8,043	$	4,797	$	14,417
Provision (credit) for loan losses	(20		)	449		181		610
Charge-offs	—			—		—		—
Recoveries	—			294		—		294
Balance, end of period	$	1,557		$	8,786	$	4,978	$	15,321

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

	June 30, 2019
(Dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total
Private banking	$	—	$	134	$	2,184	$	2,318	$	3,186,350	$	3,188,668
Commercial and industrial	—		—		—		—		908,054		908,054
Commercial real estate	—		—		—		—		1,568,212		1,568,212
Loans and leases held-for-investment	$	—	$	134	$	2,184	$	2,318	$	5,662,616	$	5,664,934

	December 31, 2018
(Dollars in thousands)	30-59 Days Past Due		60-89 Days Past Due		90 Days or More Past Due		Total Past Due		Current		Total
Private banking	$	1,040	$	173	$	2,000	$	3,213	$	2,866,330	$	2,869,543
Commercial and industrial	—		—		—		—		785,320		785,320
Commercial real estate	—		—		—		—		1,478,010		1,478,010
Loans and leases held-for-investment	$	1,040	$	173	$	2,000	$	3,213	$	5,129,660	$	5,132,873

Non-Performing and Impaired Loans

Management monitors the delinquency status of the Company’s loan portfolio on a monthly basis. Loans are considered non-performing when interest and principal are 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, to our unaudited condensed consolidated financial statements for the Company’s policy on evaluating loans for impairment and interest income.

25

The following tables present the Company’s investment in loans considered to be impaired and related information on those impaired loans:

	As of and for the Six Months Ended June 30, 2019
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With a related allowance recorded:
Private banking	$	2,176	$	2,363	$	626	$	2,201	$	—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total with a related allowance recorded	2,176		2,363		626		2,201		—
Without a related allowance recorded:
Private banking	13		13		—		13		—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total without a related allowance recorded	13		13		—		13		—
Total:
Private banking	2,189		2,376		626		2,214		—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total	$	2,189	$	2,376	$	626	$	2,214	$	—

	As of and for the Twelve Months Ended December 31, 2018
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With a related allowance recorded:
Private banking	$	2,237	$	2,421	$	437	$	2,293	$	—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total with a related allowance recorded	2,237		2,421		437		2,293		—
Without a related allowance recorded:
Private banking	—		—		—		—		—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total without a related allowance recorded	—		—		—		—		—
Total:
Private banking	2,237		2,421		437		2,293		—
Commercial and industrial	—		—		—		—		—
Commercial real estate	—		—		—		—		—
Total	$	2,237	$	2,421	$	437	$	2,293	$	—

Impaired loans as of June 30, 2019 and December 31, 2018, were $2.2 million and $2.2 million, respectively. There was no interest income recognized on impaired loans that were also on non-accrual status for the six months ended June 30, 2019, and the twelve months ended December 31, 2018. As of June 30, 2019 and December 31, 2018, there were no loans 90 days or more past due and still accruing interest income.

Impaired loans were evaluated using a discounted cash flow method or based on the fair value of the collateral less estimated selling costs. Based on those evaluations there were specific reserves totaling $626,000 and $437,000 as of June 30, 2019 and December 31, 2018, respectively.

26

The following tables present the allowance for loan and lease losses and recorded investment in loans by class:

	June 30, 2019
(Dollars in thousands)	Private Banking		Commercial and Industrial		Commercial Real Estate		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	626	$	—	$	—	$	626
Collectively evaluated for impairment	1,514		5,911		5,965		13,390
Total allowance for loan and lease losses	$	2,140	$	5,911	$	5,965	$	14,016
Loans and leases held-for-investment:
Individually evaluated for impairment	$	2,189	$	—	$	—	$	2,189
Collectively evaluated for impairment	3,186,479		908,054		1,568,212		5,662,745
Loans and leases held-for-investment	$	3,188,668	$	908,054	$	1,568,212	$	5,664,934

	December 31, 2018
(Dollars in thousands)	Private Banking		Commercial and Industrial		Commercial Real Estate		Total
Allowance for loan and lease losses:
Individually evaluated for impairment	$	437	$	—	$	—	$	437
Collectively evaluated for impairment	1,505		5,764		5,502		12,771
Total allowance for loan and lease losses	$	1,942	$	5,764	$	5,502	$	13,208
Loans and leases held-for-investment:
Individually evaluated for impairment	$	2,237	$	—	$	—	$	2,237
Collectively evaluated for impairment	2,867,306		785,320		1,478,010		5,130,636
Loans and leases held-for-investment	$	2,869,543	$	785,320	$	1,478,010	$	5,132,873

Troubled Debt Restructuring

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

(Dollars in thousands)	June 30, 2019		December 31, 2018
Aggregate recorded investment of impaired loans with terms modified through a troubled debt restructuring:
Performing loans accruing interest	$	—	$	—
Non-accrual loans	176		237
Total troubled debt restructurings	$	176	$	237

There were no unused commitments on loans designated as troubled debt restructurings as of June 30, 2019 and December 31, 2018.

The modifications made to restructured loans typically consist of an extension of the payment terms or the deferral of principal payments. There were no loans modified as TDRs within 12 months of the corresponding balance sheet date with a payment default during the six months ended June 30, 2019, and a loan totaling $186,000 modified as a TDR within 12 months of the corresponding balance sheet date with a payment default during the six months ended June 30, 2018.

There were no loans newly designated as TDRs during the six months ended June 30, 2019 and 2018.

Other Real Estate Owned

As of June 30, 2019 and December 31, 2018, the balance of the other real estate owned portfolio was $3.0 million and $3.4 million, respectively. There were no residential mortgage loans in the process of foreclosure as of June 30, 2019.

27

[5] OPERATING LEASES

The Company has noncancellable operating leases primarily for its six office spaces and other office equipment that expire between 2019 and 2036. These leases generally contain renewal options for periods ranging from one to five years. Because the Company is not reasonably certain that it will exercise these renewal options, the options are not considered in determining the lease terms and associated potential option payments are excluded from lease payments. The Company’s leases generally do not include termination options for either party to the lease or restrictive financial or other covenants. Payments due under the lease contracts include fixed payments and, for many of the Company’s leases, variable payments. Variable payments for office space leases include the Company’s proportionate share of the building’s property taxes, insurance and common area maintenance. For office equipment leases for which the Company has elected not to separate lease and nonlease components, maintenance services are provided by the lessor at a fixed cost and are included in the fixed lease payments for the single, combined lease component.

Operating lease cost for the three and six months ended June 30, 2019, was $781,000 and $1.1 million, respectively. As of June 30, 2019, the weighted average remaining lease term was 14.2 years and the weighted average discount rate as 4.25%.

Maturities of lease liabilities under noncancellable leases as of June 30, 2019, are as follows:

(Dollars in thousands)	Amount
June 30,
2020	$	2,599
2021	2,589
2022	2,755
2023	2,174
2024	2,147
Thereafter	21,149
Total undiscounted lease payments	$	33,413
Imputed interest	(8,980		)
Operating lease liability	$	24,433

[6] DEPOSITS

As of June 30, 2019 and December 31, 2018, deposits were comprised of the following:

	Interest Rate Range	Weighted Average Interest Rate		Balance
(Dollars in thousands)	June 30, 2019	June 30, 2019	December 31, 2018	June 30, 2019		December 31, 2018
Demand and savings accounts:
Noninterest-bearing checking accounts	—	—	—	$	270,435	$	258,268
Interest-bearing checking accounts	0.05 to 2.95%	2.12%	2.29%	971,081		778,131
Money market deposit accounts	0.10 to 3.25%	2.55%	2.45%	3,021,610		2,781,870
Total demand and savings accounts				4,263,126		3,818,269
Certificates of deposit	1.29 to 3.25%	2.62%	2.39%	1,523,857		1,232,192
Total deposits				$	5,786,983	$	5,050,461
Weighted average rate on interest-bearing accounts		2.49%	2.41%

As of June 30, 2019 and December 31, 2018, the Bank had total brokered deposits of $662.0 million and $641.4 million, respectively. Reciprocal deposits through Certificate of Deposit Account Registry Service^® (“CDARS^®”) and Insured Cash Sweep^® (“ICS^®”) totaled $799.3 million and $565.3 million as of June 30, 2019 and December 31, 2018, respectively, and were considered non-brokered.

As of June 30, 2019 and December 31, 2018, certificates of deposit with balances of $100,000 or more, excluding brokered and reciprocal deposits, totaled $614.1 million and $569.8 million, respectively. As of June 30, 2019 and December 31, 2018, certificates of deposit with balances of $250,000 or more, excluding brokered and reciprocal deposits, totaled $268.9 million and $230.0 million.

28

The contractual maturity of certificates of deposit was as follows:

(Dollars in thousands)	June 30, 2019		December 31, 2018
12 months or less	$	1,242,103	$	992,468
12 months to 24 months	240,096		181,456
24 months to 36 months	41,658		58,268
Total	$	1,523,857	$	1,232,192

Interest expense on deposits was as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018
Interest-bearing checking accounts	$	4,965	$	2,576	$	9,508	$	4,198
Money market deposit accounts	18,200		9,722		34,739		17,834
Certificates of deposit	8,990		4,398		17,241		8,065
Total interest expense on deposits	$	32,155	$	16,696	$	61,488	$	30,097

[7] BORROWINGS

As of June 30, 2019 and December 31, 2018, borrowings were comprised of the following:

	June 30, 2019				December 31, 2018
(Dollars in thousands)	Interest Rate	Ending Balance		Maturity Date	Interest Rate	Ending Balance		Maturity Date
FHLB borrowings:
FHLB line of credit		$	—	5/1/2020	2.62%	$	250,000	5/1/2019
Issued 5/30/2019	2.65%	150,000		9/3/2019		—
Issued 4/8/2019	2.70%	50,000		7/8/2019		—
Issued 3/29/2019	2.73%	100,000		7/1/2019		—
Issued 12/31/2018		—			2.65%	65,000		1/2/2019
Issued 10/10/2018		—			2.54%	50,000		1/8/2019
Line of credit borrowings		—		10/17/2019	5.47%	4,250		9/28/2019
Subordinated notes payable (net of debt issuance costs of $0 and $84)	5.75%	35,000		7/1/2019	5.75%	34,916		7/1/2019
Total borrowings, net		$	335,000			$	404,166

The Bank’s FHLB borrowing capacity is based on the collateral value of certain securities held in safekeeping at the FHLB and loans pledged to the FHLB. The Bank submits a quarterly Qualified Collateral Report (“QCR”) to the FHLB to update the value of the loans pledged. As of June 30, 2019, the Bank’s borrowing capacity is based on the information provided in the March 31, 2019, QCR filing. As of June 30, 2019, the Bank had securities held in safekeeping at the FHLB with a fair value of $3.1 million, combined with pledged loans of $1.18 billion, for a gross borrowing capacity of $843.1 million, of which $300.0 million was outstanding in advances. As of December 31, 2018, there was $365.0 million outstanding in advances from the FHLB. When the Bank borrows from the FHLB, interest is charged at the FHLB’s posted rates at the time of the borrowing.

The Bank maintains an unsecured line of credit of $10.0 million with M&T Bank and an unsecured line of credit of $20.0 million with Texas Capital Bank. As of June 30, 2019 and December 31, 2018, there were no outstanding borrowings under these lines of credit and they are available to the Bank at the lenders’ discretion. In addition, the Bank maintains an $8.0 million unsecured line of credit with PNC Bank for private label credit card facilities for certain existing commercial clients of the Bank, of which $2.5 million in notional value of credit cards have been issued. The clients of the Bank are responsible for repaying any balances due on these credit cards directly to PNC, however if the customer fails to repay PNC, the Bank could be required to satisfy the obligation to PNC and initiate collection from our customer as part of the existing credit facility of that customer.

The holding company maintains an unsecured line of credit of $50.0 million with Texas Capital Bank. As of June 30, 2019 and December 31, 2018, there was $0 and $4.3 million outstanding under this line of credit, respectively.

29

Interest expense on borrowings was as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018
FHLB borrowings	$	2,334	$	1,743	$	4,920	$	2,890
Line of credit borrowings	10		—		68		52
Subordinated notes payable	537		554		1,090		1,108
Total interest expense on borrowings	$	2,881	$	2,297	$	6,078	$	4,050

[8] STOCK TRANSACTIONS

In May 2019, the Company completed the issuance and sale of a registered, underwritten public offering of 3,220,000 depositary shares, each representing a 1/40th interest in a share of its 6.375% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock, no par value (the “Series B Preferred Stock”), with a liquidation preference of $1,000 per share (equivalent to $25 per depository share). The Company received net proceeds of $77.7 million from the sale of 80,500 shares of its Series B Preferred Stock (equivalent to 3,220,000 depositary shares), after deducting underwriting discounts, commissions and direct offering expenses. The preferred stock provides Tier 1 capital for the holding company under federal regulatory capital rules.

When, as, and if declared by the board of directors (the “Board”) of the Company, dividends will be payable on the Series B Preferred Stock from the date of issuance to, but excluding July 1, 2026, at a rate of 6.375% per annum, payable quarterly, in arrears, and from and including July 1, 2026, dividends will accrue and be payable at a floating rate equal to three-month LIBOR plus a spread of 408.8 basis points per annum (subject to potential adjustment as provided in the definition of three-month LIBOR), payable quarterly, in arrears. The Company may redeem the Series B Preferred Stock at its option, subject to regulatory approval, on or after July 1, 2024, as described in the prospectus supplement relating to the offering filed with the SEC on May 23, 2019.

In March 2018, the Company completed the issuance and sale of a registered, underwritten public offering of 1,610,000 depositary shares, each representing a 1/40th interest in a share of its 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, no par value (the “Series A Preferred Stock”), with a liquidation preference of $1,000 per share (equivalent to $25 per depository share). The Company received net proceeds of $38.5 million from the sale of 40,250 shares of its Series A Preferred Stock (equivalent to 1,610,000 depositary shares), after deducting underwriting discounts, commissions and direct offering expenses. The preferred stock provides Tier 1 capital for the holding company under federal regulatory capital rules.

When, as, and if declared by the Board, dividends will be payable on the Series A Preferred Stock from the date of issuance to, but excluding April 1, 2023, at a rate of 6.75% per annum, payable quarterly, in arrears, and from and including April 1, 2023, dividends will accrue and be payable at a floating rate equal to three-month LIBOR plus a spread of 398.5 basis points per annum (subject to potential adjustment), payable quarterly, in arrears. The Company may redeem the Series A Preferred Stock at its option, subject to regulatory approval, on or after April 1, 2023, as described in the prospectus supplement relating to the offering filed with the SEC on March 19, 2018.

During the six months ended June 30, 2019, the Company paid dividends of $679,000, or $0.42 per depositary share, on its Series A Preferred Stock and $471,000, or $0.15 per depositary share, on its Series B Preferred Stock. During the six months ended June 30, 2018, the Company paid dividends of $762,000, or $0.47 per depositary share, on its Series A Preferred Stock.

Under authorization by the Board, the Company was permitted to repurchase its common stock up to prescribed amounts, of which $1.5 million remained available as of June 30, 2019. The Board also authorized the Company to utilize some of the share repurchase program authorizations to cancel certain options to purchase shares of its common stock granted by the Company. During the six months ended June 30, 2019, the Company repurchased a total of 35,000 shares for approximately $744,000, at an average cost of $21.26 per share, which are held as treasury stock. During the six months ended June 30, 2018, the Company repurchased a total of 97,031 shares for approximately $2.5 million, at an average cost of $25.37 per share, which are held as treasury stock.

30

The tables below show the changes in the Company’s preferred and common shares outstanding during the periods indicated:

	Number of Preferred Shares Outstanding	Number of Common Shares Outstanding
Balance, December 31, 2017	—	28,591,101
Issuance of preferred stock	40,250	—
Issuance of restricted common stock	—	389,113
Forfeitures of restricted common stock	—	(22,000	)
Exercise of stock options	—	86,700
Purchase of treasury stock	—	(97,031	)
Balance, June 30, 2018	40,250	28,947,883
Balance, December 31, 2018	40,250	28,878,674
Issuance of preferred stock	80,500	—
Issuance of restricted common stock	—	542,703
Forfeitures of restricted common stock	—	(69,605	)
Exercise of stock options	—	22,380
Purchase of treasury stock	—	(35,000	)
Balance, June 30, 2019	120,750	29,339,152

[9] REGULATORY CAPITAL

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

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the tables below) of Common Equity Tier 1 (“CET 1”), Tier 1 and Total risk-based capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to average assets (as defined). As of June 30, 2019 and December 31, 2018, TriState Capital Holdings, Inc. and TriState Capital Bank exceeded all capital adequacy requirements to which they were subjected.

Financial depository institutions are categorized as well capitalized if they meet minimum capital ratios as set forth in the tables below. 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 in the tables below.

The Basel III regulatory capital framework (the “Basel III”), which began phasing in on January 1, 2015, has replaced the regulatory capital rules for the Company and the Bank. The Basel III final rules required new minimum capital ratio standards, established a new CET 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 final rules subject a banking organization to certain limitations on capital distributions and discretionary bonus payments to executive officers if the organization does not maintain a capital conservation buffer of risk-based capital ratios in an amount greater than 2.5% of its total risk-weighted assets. The implementation of the capital conservation buffer began on January 1, 2016, at 0.625%, and was phased in ratably over a four-year period until it reached 2.5% on January 1, 2019. As of June 30, 2019 and December 31, 2018, the capital conservation buffer was 2.5% and 1.875%, respectively, in addition to the minimum capital adequacy levels shown in the tables below. Thus, both the Company and the Bank were above the levels required to avoid limitations on capital distributions and discretionary bonus payments.

31

The following tables set forth certain information concerning the Company’s and the Bank’s regulatory capital as of June 30, 2019 and December 31, 2018:

	June 30, 2019
	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	$	535,650	12.82	%	$	334,208	8.00	%	N/A		N/A
Bank	$	487,613	11.73	%	$	332,677	8.00	%	$	415,847	10.00	%
Tier 1 risk-based capital ratio
Company	$	524,586	12.56	%	$	250,656	6.00	%	N/A		N/A
Bank	$	473,393	11.38	%	$	249,508	6.00	%	$	332,677	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	410,567	9.83	%	$	187,992	4.50	%	N/A		N/A
Bank	$	473,393	11.38	%	$	187,131	4.50	%	$	270,300	6.50	%
Tier 1 leverage ratio
Company	$	524,586	8.21	%	$	255,595	4.00	%	N/A		N/A
Bank	$	473,393	7.43	%	$	254,764	4.00	%	$	318,455	5.00	%

	December 31, 2018
	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	$	426,066	10.86	%	$	313,789	8.00	%	N/A		N/A
Bank	$	437,849	11.25	%	$	311,497	8.00	%	$	389,371	10.00	%
Tier 1 risk-based capital ratio
Company	$	414,808	10.58	%	$	235,342	6.00	%	N/A		N/A
Bank	$	424,418	10.90	%	$	233,622	6.00	%	$	311,497	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	378,117	9.64	%	$	176,506	4.50	%	N/A		N/A
Bank	$	424,418	10.90	%	$	175,217	4.50	%	$	253,091	6.50	%
Tier 1 leverage ratio
Company	$	414,808	7.28	%	$	227,851	4.00	%	N/A		N/A
Bank	$	424,418	7.49	%	$	226,762	4.00	%	$	283,453	5.00	%

32

[10] EARNINGS PER COMMON SHARE

The computation of basic and diluted earnings per common share for the periods presented was as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands, except per share data)	2019		2018		2019		2018
Net income available to common shareholders	$	13,541	$	13,830	$	27,426	$	24,231
Weighted average common shares outstanding:
Basic	27,887,599		27,628,120		27,860,370		27,611,498
Restricted stock - dilutive	562,226		741,050		550,903		696,278
Stock options - dilutive	340,848		479,799		336,445		478,412
Diluted	28,790,673		28,848,969		28,747,718		28,786,188
Earnings per common share:
Basic	$	0.49	$	0.50	$	0.98	$	0.88
Diluted	$	0.47	$	0.48	$	0.95	$	0.84

	Three Months Ended June 30,		Six Months Ended June 30,
	2019	2018	2019	2018
Anti-dilutive shares (1)	6,000	19,000	13,000	22,500

⁽¹⁾  Includes stock options and/or 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 payments related to certain of the Company’s FHLB borrowings and to manage the volatility of the change in fair value related to certain of the Company’s equity investments. The Company also has derivatives that are a result of a service the Company provides to certain qualifying customers while at the same time the Company enters into an offsetting derivative transaction in order to eliminate its interest rate risk exposure resulting from such transactions.

FAIR VALUES OF DERIVATIVE INSTRUMENTS ON THE STATEMENTS OF FINANCIAL CONDITION

The tables below present the fair value of the Company’s derivative financial instruments as well as their classification on the unaudited condensed consolidated statements of financial condition as of June 30, 2019 and December 31, 2018:

	Asset Derivatives			Liability Derivatives
	as of June 30, 2019			as of June 30, 2019
(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	$	1,522
Derivatives not designated as hedging instruments:
Interest rate products	Other assets	52,066		Other liabilities	52,119
Equity products	Other assets	—		Other liabilities	77
Total	Other assets	$	52,066	Other liabilities	$	53,718

33

	Asset Derivatives			Liability Derivatives
	as of December 31, 2018			as of December 31, 2018
(Dollars in thousands)	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest rate products	Other assets	$	1,384	Other liabilities	$	—
Derivatives not designated as hedging instruments:
Interest rate products	Other assets	25,523		Other liabilities	25,518
Total	Other assets	$	26,907	Other liabilities	$	25,518

The following tables show the impact legally enforceable master netting agreements had on the Company’s derivative financial instruments as of June 30, 2019 and December 31, 2018:

	Offsetting of Derivative Assets
	Gross Amounts of Recognized Assets		Gross Amounts Offset in the Statement of Financial Position		Net Amounts of Assets presented in the Statement of Financial Position		Gross Amounts Not Offset in the Statement of Financial Position					Net Amount
(Dollars in thousands)							Financial Instruments			Cash Collateral Received
June 30, 2019	$	52,066	$	—	$	52,066	$	(1,451	)	$	—	$	50,615
December 31, 2018	$	26,907	$	—	$	26,907	$	(9,587	)	$	—	$	17,320

	Offsetting of Derivative Liabilities
	Gross Amounts of Recognized Liabilities		Gross Amounts Offset in the Statement of Financial Position		Net Amounts of Liabilities presented in the Statement of Financial Position		Gross Amounts Not Offset in the Statement of Financial Position						Net Amount
(Dollars in thousands)							Financial Instruments			Cash Collateral Posted
June 30, 2019	$	53,718	$	—	$	53,718	$	(1,451	)	$	(51,526	)	$	741
December 31, 2018	$	25,518	$	—	$	25,518	$	(9,587	)	$	(3,941	)	$	11,990

CASH FLOW HEDGES OF INTEREST RATE RISK

The Company’s objectives in using certain interest rate derivatives are to add stability to net interest income and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. The Company has entered into derivative contracts to hedge the variable cash flows associated with certain FHLB borrowings. These interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company effectively making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. The Company’s cash flow hedge derivatives did not have any hedge ineffectiveness recognized in earnings during the six months ended June 30, 2019.

34

Characteristics of the Company’s interest rate derivative transactions designated as cash flow hedges of interest rate risk as of June 30, 2019, were as follows:

(Dollars in thousands)	Notional Amount		Effective Rate (1)	Estimated Increase/ (Decrease) to Interest Expense in the Next Twelve Months		Maturity Date	Remaining Term (in Months)
Interest rate products:
Issued 6/29/2016	$	100,000	0.83%	$	—	7/1/2019	0
Issued 1/8/2018	50,000		2.21%	163		1/8/2021	18
Issued 5/30/2019	50,000		2.05%	442		6/1/2022	35
Issued 5/30/2019	50,000		2.03%	593		6/1/2023	47
Issued 5/30/2019	50,000		2.04%	714		6/1/2024	59
Total	$	300,000		$	1,912

⁽¹⁾  The effective rate is adjusted for the difference between the three-month FHLB advance rate and three-month LIBOR.

The tables below present the effective portion of the Company’s cash flow hedge instruments in the unaudited condensed consolidated statements of income and accumulated other comprehensive income (loss):

		Three Months Ended June 30,				Three Months Ended June 30,
(Dollars in thousands)		2019		2018		2019			2018
Derivatives designated as hedging instruments:	Location of Gain (Loss) Recognized in Income on Derivatives	Realized Gain (Loss) Recognized in Income on Derivatives				Unrealized Gain (Loss) Recognized in Accumulated Other Comprehensive Income on Derivatives
Interest rate products	Interest expense	$	560	$	382	$	(2,118	)	$	340

		Six Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)		2019		2018		2019			2018
Derivatives designated as hedging instruments:	Location of Gain (Loss) Recognized in Income on Derivatives	Realized Gain (Loss) Recognized in Income on Derivatives				Unrealized Gain (Loss) Recognized in Accumulated Other Comprehensive Income on Derivatives
Interest rate products	Interest expense	$	1,121	$	540	$	(2,325	)	$	1,282

NON-DESIGNATED HEDGES

The Company does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and primarily 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, 2019, the Company had interest rate derivative transactions with an aggregate notional amount of $2.29 billion related to this program.

In addition, the Company also has executed equity derivatives to economically hedge certain of its equity investments. Changes in the fair value of derivatives not designated in hedging relationships are recorded directly in earnings. As of June 30, 2019, the Company had equity derivative transactions with an aggregate notional amount of $2.5 million.

The table below presents the effect of the Company’s non-designated hedge instruments in the unaudited condensed consolidated statements of income:

		Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)		2019			2018			2019			2018
Derivatives not designated as hedging instruments:	Location of Gain (Loss) Recognized in Income on Derivatives	Amount of Gain (Loss) Recognized in Income on Derivatives						Amount of Gain (Loss) Recognized in Income on Derivatives
Interest rate products	Non-interest income	$	(22	)	$	(3	)	$	(42	)	$	22
Equity products	Non-interest income	(77		)	—			(77		)	—
Total		$	(99	)	$	(3	)	$	(119	)	$	22

35

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, 2019, the termination value of derivatives for which the Company had master netting arrangements with the counterparty and in a net liability position was $51.9 million, including accrued interest. As of June 30, 2019, the Company has minimum collateral posting thresholds with certain of its derivative counterparties and has posted collateral of $54.6 million. If the Company had breached any of these provisions as of June 30, 2019, 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 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 and corroborates the reasonableness of external inputs in the valuation process.

36

RECURRING FAIR VALUE MEASUREMENTS

The following tables represent assets and liabilities measured at fair value on a recurring basis as of June 30, 2019 and December 31, 2018:

	June 30, 2019
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets / Liabilities at Fair Value
Financial assets:
Debt securities available-for-sale:
Corporate bonds	$	—	$	187,794	$	—	$	187,794
Trust preferred securities	—		17,169		—		17,169
Agency collateralized mortgage obligations	—		29,882		—		29,882
Agency mortgage-backed securities	—		19,623		—		19,623
Agency debentures	—		9,998		—		9,998
Equity securities	4,744		—		—		4,744
Interest rate swaps	—		52,066		—		52,066
Total financial assets	4,744		316,532		—		321,276
Financial liabilities:
Interest rate swaps	—		53,641		—		53,641
Equity swaps	77		—		—		77
Total financial liabilities	$	77	$	53,641	$	—	$	53,718

	December 31, 2018
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets / Liabilities at Fair Value
Financial assets:
Debt securities available-for-sale:
Corporate bonds	$	—	$	151,063	$	—	$	151,063
Trust preferred securities	—		16,849		—		16,849
Non-agency collateralized loan obligations	—		390		—		390
Agency collateralized mortgage obligations	—		33,718		—		33,718
Agency mortgage-backed securities	—		21,264		—		21,264
Agency debentures	—		10,012		—		10,012
Equity securities	12,661		—		—		12,661
Interest rate swaps	—		26,907		—		26,907
Total financial assets	12,661		260,203		—		272,864
Financial liabilities:
Interest rate swaps	—		25,518		—		25,518
Acquisition earn out liability	—		—		2,920		2,920
Total financial liabilities	$	—	$	25,518	$	2,920	$	28,438

INVESTMENT SECURITIES

Generally, debt securities are valued using pricing for similar securities, recently executed transactions, and other pricing models utilizing observable inputs and therefore are classified as Level 2. Equity securities (including mutual funds) are classified as Level 1 because these securities are in actively traded markets.

INTEREST RATE SWAPS

The fair value of interest rate swaps 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.

37

EQUITY SWAPS

Equity swaps are classified as Level 1 because the price of derivative contracts is quoted in actively traded markets.

ACQUISITION EARN OUT LIABILITY

The fair value of the Columbia Partners, L.L.C. Investment Management (“Columbia”) acquisition earn out liability was estimated based on management’s estimate of the projected annualized run-rate revenue of Columbia at December 31, 2018, and therefore is classified as Level 3. The earn out liability was fully paid during the three months ended March 31, 2019, and there is no remaining earn out liability.

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, 2019 and December 31, 2018:

	June 30, 2019
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets at Fair Value
Loans measured for impairment, net	$	—	$	—	$	1,563	$	1,563
Other real estate owned	—		—		3,024		3,024
Total assets	$	—	$	—	$	4,587	$	4,587

	December 31, 2018
(Dollars in thousands)	Level 1		Level 2		Level 3		Total Assets at Fair Value
Loans measured for impairment, net	$	—	$	—	$	1,800	$	1,800
Other real estate owned	—		—		3,424		3,424
Total assets	$	—	$	—	$	5,224	$	5,224

As of June 30, 2019 and December 31, 2018, the Company recorded $626,000 and $437,000, respectively, of specific reserves to allowance for loan and lease losses as a result of adjusting the fair value of impaired loans.

IMPAIRED LOANS

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

OTHER REAL ESTATE OWNED

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

38

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, 2019 and December 31, 2018:

	June 30, 2019
(Dollars in thousands)	Fair Value		Valuation Techniques (1)	Significant Unobservable Inputs	Weighted Average Discount Rate
Loans measured for impairment, net	$	1,563	Collateral	Appraisal value and discount due to salability conditions	27%
Other real estate owned	$	3,024	Collateral	Appraisal value and discount due to salability conditions	20%

⁽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 of ongoing operations if the loan is not collateral dependent.

	December 31, 2018
(Dollars in thousands)	Fair Value		Valuation Techniques (1)	Significant Unobservable Inputs	Weighted Average Multiple/ Discount Rate
Acquisition earn out liability	$	2,920	Income approach	Run-rate revenue multiple; client retention	1.6 times
Loans measured for impairment, net	$	1,800	Collateral	Appraisal value and discount due to salability conditions	16%
Other real estate owned	$	3,424	Collateral	Appraisal value and 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 of ongoing operations if the loan is not collateral dependent.

39

FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table summarizes of the carrying amounts and estimated fair values of financial instruments:

		June 30, 2019				December 31, 2018
(Dollars in thousands)	Fair Value Level	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets:
Cash and cash equivalents	1	$	458,269	$	458,269	$	189,985	$	189,985
Debt securities available-for-sale	2	264,466		264,466		233,296		233,296
Debt securities held-to-maturity	2	139,092		141,106		196,131		196,823
Equity securities	1	4,744		4,744		12,661		12,661
Federal Home Loan Bank stock	2	23,124		23,124		24,671		24,671
Loans and leases held-for-investment, net	3	5,650,918		5,648,620		5,119,665		5,119,562
Accrued interest receivable	2	21,957		21,957		20,702		20,702
Investment management fees receivable, net	2	7,807		7,807		7,299		7,299
Bank owned life insurance	2	69,164		69,164		68,309		68,309
Other real estate owned	3	3,024		3,024		3,424		3,424
Interest rate swaps	2	52,066		52,066		26,907		26,907
Financial liabilities:
Deposits	2	$	5,786,983	$	5,796,288	$	5,050,461	$	5,048,079
Borrowings, net	2	335,000		335,046		404,166		404,084
Acquisition earn out liability	3	—		—		2,920		2,920
Interest rate swaps	2	53,641		53,641		25,518		25,518
Equity swaps	1	77		77		—		—

During the six months ended June 30, 2019 and 2018, 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, 2019 and December 31, 2018:

CASH AND CASH EQUIVALENTS

The carrying amount approximates fair value.

INVESTMENT SECURITIES

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

FEDERAL HOME LOAN BANK STOCK

The carrying value of our FHLB stock, which is carried at cost, approximates fair value.

LOANS AND LEASES HELD-FOR-INVESTMENT

The fair value of loans and leases held-for-investment is estimated by discounting the future cash flows using market rates (utilizing both unobservable and certain observable inputs when applicable) at which similar loans would be made to borrowers with similar credit ratings over the estimated remaining maturities. Impaired loans are generally valued at the fair value of the associated collateral.

ACCRUED INTEREST RECEIVABLE

The carrying amount approximates fair value.

INVESTMENT MANAGEMENT FEES RECEIVABLE

The carrying amount approximates fair value.

BANK OWNED LIFE INSURANCE

The fair value of the general account BOLI is based on the insurance contract net cash surrender value.

OTHER REAL ESTATE OWNED

OREO is recorded at fair value, less estimated disposition costs, with the fair value being determined by appraisal.

40

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 deposits 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 borrowings is calculated by discounting scheduled cash flows through the estimated maturity using period end market rates for borrowings of similar remaining maturities.

ACQUISITION EARN OUT LIABILITY

The carrying amount of the Columbia acquisition earn out liability approximates fair value.

INTEREST RATE SWAPS

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

EQUITY SWAPS

Equity swaps are classified as Level 1 because the price of derivative contracts is quoted in actively traded markets.

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) net of tax, for the periods presented:

	Three Months Ended June 30,
	2019									2018
(Dollars in thousands)	Debt Securities			Derivatives			Total			Debt Securities			Derivatives			Total
Balance, beginning of period	$	54		$	448		$	502		$	(265	)	$	1,910		$	1,645
Change in unrealized holding gains (losses)	1,259			(1,612		)	(353		)	(567		)	261			(306		)
Gains reclassified from other comprehensive income	(83		)	(426		)	(509		)	(1		)	(293		)	(294		)
Net other comprehensive income (loss)	1,176			(2,038		)	(862		)	(568		)	(32		)	(600		)
Balance, end of period	$	1,230		$	(1,590	)	$	(360	)	$	(833	)	$	1,878		$	1,045

	Six Months Ended June 30,
	2019									2018
(Dollars in thousands)	Debt Securities			Derivatives			Total			Debt Securities			Derivatives			Total
Balance, beginning of period	$	(2,363	)	$	1,032		$	(1,331	)	$	172		$	1,074		$	1,246
Change in unrealized holding gains (losses)	3,689			(1,769		)	1,920			(1,325		)	983			(342		)
Gains reclassified from other comprehensive income	(96		)	(853		)	(949		)	(5		)	(414		)	(419		)
Reclassification for equity securities under ASU 2016-01	—			—			—			286			—			286
Reclassification for certain income tax effects under ASU 2018-02	—			—			—			39			235			274
Net other comprehensive income (loss)	3,593			(2,622		)	971			(1,005		)	804			(201		)
Balance, end of period	$	1,230		$	(1,590	)	$	(360	)	$	(833	)	$	1,878		$	1,045

41

[14] CONTINGENT LIABILITIES

From time to time the Company is a party to various litigation matters incidental to the conduct of its business. The Company is not aware of any material 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

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

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

• The Investment Management segment provides advisory and sub-advisory investment management services primarily to institutional investors, mutual funds and individual investors through the Chartwell subsidiary. It also supports marketing efforts for Chartwell’s proprietary investment products through the CTSC Securities 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 general operating activity of the Company not considered to be a reportable segment, which includes parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.

(Dollars in thousands)	June 30, 2019			December 31, 2018
Assets:
Bank	$	6,759,256		$	5,947,165
Investment management	90,240			92,894
Parent and other	(3,493		)	(4,404		)
Total assets	$	6,846,003		$	6,035,655

	Three Months Ended June 30, 2019											Three Months Ended June 30, 2018
(Dollars in thousands)	Bank			Investment Management		Parent and Other			Consolidated			Bank		Investment Management		Parent and Other			Consolidated
Income statement data:
Interest income	$	66,311		$	—	$	28		$	66,339		$	47,720	$	—	$	64		$	47,784
Interest expense	34,517			—		519			35,036			18,440		—		553			18,993
Net interest income (loss)	31,794			—		(491		)	31,303			29,280		—		(489		)	28,791
Provision (credit) for loan and lease losses	(712		)	—		—			(712		)	415		—		—			415
Net interest income (loss) after provision for loan and lease losses	32,506			—		(491		)	32,015			28,865		—		(489		)	28,376
Non-interest income:
Investment management fees	—			9,364		(110		)	9,254			—		9,743		(57		)	9,686
Net gain on the sale and call of debt securities	112			—		—			112			1		—		—			1
Other non-interest income	2,478			4		131			2,613			2,849		1		(35		)	2,815
Total non-interest income	2,590			9,368		21			11,979			2,850		9,744		(92		)	12,502
Non-interest expense:
Intangible amortization expense	—			502		—			502			—		502		—			502
Other non-interest expense	18,903			7,930		250			27,083			16,223		8,242		351			24,816
Total non-interest expense	18,903			8,432		250			27,585			16,223		8,744		351			25,318
Income (loss) before tax	16,193			936		(720		)	16,409			15,492		1,000		(932		)	15,560
Income tax expense (benefit)	1,658			264		(204		)	1,718			955		277		(264		)	968
Net income (loss)	$	14,535		$	672	$	(516	)	$	14,691		$	14,537	$	723	$	(668	)	$	14,592

42

	Six Months Ended June 30, 2019											Six Months Ended June 30, 2018
(Dollars in thousands)	Bank			Investment Management		Parent and Other			Consolidated			Bank		Investment Management		Parent and Other			Consolidated
Income statement data:
Interest income	$	129,142		$	—	$	99		$	129,241		$	89,071	$	—	$	129		$	89,200
Interest expense	66,436			—		1,130			67,566			32,990		—		1,157			34,147
Net interest income (loss)	62,706			—		(1,031		)	61,675			56,081		—		(1,028		)	55,053
Provision (credit) for loan and lease losses	(1,089		)	—		—			(1,089		)	610		—		—			610
Net interest income (loss) after provision for loan and lease losses	63,795			—		(1,031		)	62,764			55,471		—		(1,028		)	54,443
Non-interest income:
Investment management fees	—			18,896		(218		)	18,678			—		18,707		(113		)	18,594
Net gain on the sale and call of debt securities	140			—		—			140			6		—		—			6
Other non-interest income	5,355			25		850			6,230			5,026		1		(36		)	4,991
Total non-interest income	5,495			18,921		632			25,048			5,032		18,708		(149		)	23,591
Non-interest expense:
Intangible amortization expense	—			1,004		—			1,004			—		963		—			963
Other non-interest expense	37,923			14,987		343			53,253			32,010		15,815		380			48,205
Total non-interest expense	37,923			15,991		343			54,257			32,010		16,778		380			49,168
Income (loss) before tax	31,367			2,930		(742		)	33,555			28,493		1,930		(1,557		)	28,866
Income tax expense (benefit)	3,683			827		(210		)	4,300			3,809		504		(440		)	3,873
Net income (loss)	$	27,684		$	2,103	$	(532	)	$	29,255		$	24,684	$	1,426	$	(1,117	)	$	24,993

[16] SUBSEQUENT EVENTS

On July 1, 2019, the Company repaid in full its subordinated notes payable of $35.0 million, which were issued in 2014, in accordance with their contractual maturity.

On July 15, 2019, the Board declared a dividend payable of approximately $679,000, or $0.42 per depositary share, on the Company’s Series A Preferred Stock and a dividend payable of approximately $1.3 million, or $0.40 per depositary share, on the Company’s Series B Preferred Stock, each of which is payable on October 1, 2019, to preferred shareholders of record as of the close of business on September 13, 2019.

On July 15, 2019, the Board approved a new share repurchase program of up to $10 million, which is subject to customary regulatory approval. Under the authorization, purchases of shares may be made at the discretion of management from time to time in the open market or through negotiated transactions.

43

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 our financial condition and results of operations as of and for the three and six months ended June 30, 2019. The following discussion and analysis should be read in conjunction with our unaudited condensed consolidated financial statements and related notes contained in Item 1 of this quarterly report and our consolidated financial statements and notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations for the fiscal year ended December 31, 2018, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”).

To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections titled “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this document and “Item 1A. Risk Factors.”

General

We are a bank holding company that operates through two reportable segments: Bank and Investment Management. Through TriState Capital Bank, a Pennsylvania chartered bank (the “Bank”), the Bank segment provides commercial banking services to middle-market businesses and private banking services to high-net-worth individuals and trusts. The Bank segment generates most of its revenue from interest on loans and investments, loan-related fees (including swap fees), and liquidity and treasury management related fees. Its primary source of funding for loans is deposits and its secondary source of funding is borrowings. The Bank’s largest expenses are interest on these deposits and borrowings, and salaries and related employee benefits. Through Chartwell Investment Partners, LLC, an SEC-registered investment adviser (“Chartwell”),the Investment Management segment provides advisory and sub-advisory investment management services primarily to institutional investors, mutual funds and individual investors. It also supports marketing efforts for Chartwell’s proprietary investment products through Chartwell TSC Securities Corp., our registered broker/dealer subsidiary (“CTSC Securities”). The Investment Management segment generates its revenue from investment management fees earned on assets under management, and its largest expenses are salaries and related employee benefits.

This 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 net income available to common shareholders, earnings per common share (“EPS”) and total revenue. Other salient metrics include the ratio of allowance for loan and lease losses to loans; net interest margin; the efficiency ratio of the Bank segment; return on average assets; return on average common equity; regulatory leverage and risk-based capital ratios and assets under management; EBITDA of the Investment Management segment.

Executive Overview

TriState Capital Holdings, Inc. (“we,” “us,” “our,” the “holding company,” the “parent company,” or the “Company”) is a bank holding company headquartered in Pittsburgh, Pennsylvania. The Company has three wholly owned subsidiaries: the Bank, Chartwell and CTSC Securities. Through the Bank, 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 and trusts 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 Chartwell, our investment management subsidiary, we provide investment management services primarily to institutional investors, mutual funds and individual investors on a national basis. Chartwell’s assets under management were $9.49 billion as of June 30, 2019. CTSC Securities, our broker/dealer subsidiary, supports marketing efforts for Chartwell’s proprietary investment products that require SEC or Financial Industry Regulatory Authority, Inc. (“FINRA”) licensing.

For the three months ended June 30, 2019, our net income available to common shareholders was $13.5 million compared to $13.8 million for the same period in 2018, a decrease of $289,000, or 2.1%. This decrease was due to the following: (1) a $2.5 million, or 8.7%, increase in net interest income; (2) lower provision for loan and lease losses of $1.1 million; (3) a decrease in non-interest income of $523,000, or 4.2%; (4) an increase of $2.3 million, or 9.0%, in non-interest expense; (5) a $750,000increase in income tax expense; and (6) an increase in preferred stock dividends of $388,000.

For the six months ended June 30, 2019, our net income available to common shareholders was $27.4 million compared to $24.2 million for the same period in 2018, an increase of $3.2 million, or 13.2%. This increase was due to the following: (1) a $6.6 million, or 12.0%,

44

increase in net interest income; (2) lower provision for loan and lease losses of $1.7 million; (3) an increase in non-interest income of $1.5 million, or 6.2%; (4) an increase of $5.1 million, or 10.4%, in non-interest expense; (5) a $427,000increase in income tax expense; and (6) an increase in preferred stock dividends of $1.1 million.

Our diluted EPS was $0.47 for the three months ended June 30, 2019, compared to $0.48 for the same period in 2018, and $0.95 for the six months ended June 30, 2019, compared to $0.84 for the same period in 2018. The increase in diluted EPS for the six months ended June 30, 2019, was a result of our continued growth of our business lines, which was the driver of additional net income available to common shareholders.

For the three months ended June 30, 2019, total revenue increased$1.9 million, or 4.5%, to $43.2 million from $41.3 million for the same period in 2018. For the six months ended June 30, 2019, total revenue increased$7.9 million, or 10.1%, to $86.6 million from $78.6 million for the same period in 2018. The increase in total revenue for the six months ended June 30, 2019, was driven largely by higher net interest income and swap fees for the Bank, as well as higher investment management fees for Chartwell.

Our annualized net interest margin was 2.03% and 2.38%for the three months ended June 30, 2019 and 2018, respectively, and 2.06% and 2.36% for the six months ended June 30, 2019 and 2018, respectively. The decrease in net interest margin for the three months ended June 30, 2019, was driven by an increase of 36 basis points in the yield on loans, more than offset by an increase of 76 basis points in the cost of interest-bearing liabilities.The decrease in net interest margin for the six months ended June 30, 2019, was driven by an increase of 52 basis points in the yield on loans, more than offset by an increase of 88 basis points in the cost of interest-bearing liabilities.

Our loans are predominantly variable rate loans indexed to 1-month LIBOR and our deposits are a combination of fixed-rate time deposits and variable rate deposits, many of which are indexed to the Effective Federal Funds Rate. When the financial markets anticipate a rate cut, LIBOR typically decreases in advance of action taken by the Federal Reserve, which compresses and can invert the historical spread between 1-month LIBOR and the Effective Federal Funds Rate. This occurred during the three months ended June 30, 2019, compressing our net interest margin, which impacted our net interest income and our rate of revenue growth as well as other ratios such as the Bank’s efficiency ratio, return on average assets and return on average common equity.

Our non-interest income is largely comprised of investment management fees for Chartwell, which totaled $9.3 million for the three months ended June 30, 2019, as compared to $9.7 million for the same period in 2018 and$18.7 million for the six months ended June 30, 2019, as compared to $18.6 million for the same period in 2018. Assets under management were $9.49 billion as of June 30, 2019, a decrease of $69.0 million from June 30, 2018, driven by market appreciation of $297.0 million, which was more than offset by net outflows of $366.0 million.

Our annualized ratio of non-interest expense to average assets was 1.71% and 2.00% for the three months ended June 30, 2019 and 2018, respectively, and 1.74% and 2.02% for the six months ended June 30, 2019 and 2018, respectively. The Bank’s efficiency ratio was 55.16% and 50.49% for the three months ended June 30, 2019 and 2018, respectively, and 55.72% and 52.38% for the six months ended June 30, 2019 and 2018, respectively. The Bank’s efficiency ratio reflects growth in the Bank’s total revenue of 11.4% offset by the growth in the Bank’s non-interest expense of 18.5% for the six months ended June 30, 2019.

Our annualized return on average assets (net income to average total assets) was 0.91% and 1.16% for the three months ended June 30, 2019 and 2018, respectively, and 0.94% and 1.03% for the six months ended June 30, 2019 and 2018, respectively. Our annualized return on average common equity (net income available to common shareholders to average common equity) was 11.63% and 13.57% for the three months ended June 30, 2019 and 2018, respectively, and12.06% and 12.14% for the six months ended June 30, 2019 and 2018, respectively.

Our total assets were $6.85 billion as of June 30, 2019, an increase of $810.3 million, or 27.1% on an annualized basis, from December 31, 2018. Loans and leases held-for-investment grew by $532.1 million to $5.66 billion as of June 30, 2019, an annualized increase of 20.9%, from December 31, 2018, as a result of growth in our commercial and private banking loan portfolios. Total deposits increased$736.5 million, or 29.4% on an annualized basis, to $5.79 billion as of June 30, 2019, from December 31, 2018.

Our ratio of adverse rated credits to total loans declined to 0.47% at June 30, 2019, from 0.48% at December 31, 2018. Our ratio of allowance for loan and leases losses to loans was 0.25% and 0.26% as of June 30, 2019 and December 31, 2018, respectively. We had a credit to provision for loan losses of $712,000 for the three months ended June 30, 2019, compared to provision expense of $415,000 for the three months ended June 30, 2018, and we had a credit to provision for loan and lease losses of $1.1 million for the six months ended June 30, 2019, compared to provision expense of $610,000 for the six months ended June 30, 2018.

Our book value per common share increased$0.85 to $16.12 as of June 30, 2019, from $15.27 as of December 31, 2018, largely as a result of our net income available to common shareholders during the six months ended June 30, 2019, which was partially offset by the issuance of restricted stock during the same period.

45

Non-GAAP Financial Measures

We report certain financial information determined by methods other than in accordance with GAAP. These non-GAAP financial measures are “tangible common equity,” “tangible book value per common share,” “total revenue,” “efficiency ratio” and “EBITDA.” Although we believe these non-GAAP financial measures provide management and our investors with a more detailed understanding of our performance, these measures are not necessarily comparable to similar measures that may be presented by other companies. The non-GAAP financial measures presented herein are calculated as follows:

“Tangible common equity” is defined as common shareholders’ equity reduced by intangible assets, including goodwill. We believe this measure is important to management and investors so that they can better understand and assess changes from period to period in common shareholders’ equity exclusive of changes in intangible assets associated with prior acquisitions. Intangible assets are created when we buy businesses that add relationships and revenue to our Company. Intangible assets have the effect of increasing both equity and assets, while not increasing our tangible equity or tangible assets.

“Tangible book value per common share” is defined as common shareholders’ equity reduced by intangible assets, including goodwill, divided by common shares outstanding. We believe this measure is important to many investors who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets associated with prior acquisitions.

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

“Efficiency ratio” is defined as total non-interest expense divided by total revenue. We believe this measure allows management and investors to better assess our operating expenses in relation to our core operating revenue, particularly at the Bank.

“EBITDA” is defined as net income before interest expense, income tax expense, depreciation expense and intangible amortization expense. We use EBITDA particularly to assess the strength of our investment management business. We believe this measure is important because it allows management and investors to better assess our investment management performance in relation to our core operating earnings by excluding certain non-cash items that are unrelated to our core business and its ability to generate cash earnings.

The following tables present the financial measures calculated and presented in accordance with GAAP that are most directly comparable to the non-GAAP financial measures and a reconciliation of the differences between the GAAP financial measures and the non-GAAP financial measures.

(Dollars in thousands, except per share data)	June 30, 2019		December 31, 2018
Tangible book value per common share:
Common shareholders’ equity	$	472,839	$	440,886
Less: goodwill and intangible assets	66,859		67,863
Tangible common equity (numerator)	$	405,980	$	373,023
Common shares outstanding (denominator)	29,339,152		28,878,674
Tangible book value per common share	$	13.84	$	12.92

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018
Total revenue:
Net interest income	$	31,303	$	28,791	$	61,675	$	55,053
Total non-interest income	11,979		12,502		25,048		23,591
Less: net gain on the sale and call of debt securities	112		1		140		6
Total revenue	$	43,170	$	41,292	$	86,583	$	78,638

46

BANK SEGMENT

	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2019			2018			2019			2018
Bank total revenue:
Net interest income	$	31,794		$	29,280		$	62,706		$	56,081
Total non-interest income	2,590			2,850			5,495			5,032
Less: net gain on the sale and call of debt securities	112			1			140			6
Bank total revenue	$	34,272		$	32,129		$	68,061		$	61,107
Bank efficiency ratio:
Total non-interest expense (numerator)	$	18,903		$	16,223		$	37,923		$	32,010
Total revenue (denominator)	$	34,272		$	32,129		$	68,061		$	61,107
Bank efficiency ratio	55.16		%	50.49		%	55.72		%	52.38		%

INVESTMENT MANAGEMENT SEGMENT

	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2019		2018		2019		2018
Investment Management EBITDA:
Net income	$	672	$	723	$	2,103	$	1,426
Interest expense	—		—		—		—
Income tax expense	264		277		827		504
Depreciation expense	119		125		244		250
Intangible amortization expense	502		502		1,004		963
EBITDA	$	1,557	$	1,627	$	4,178	$	3,143

47

Results of Operations

Net Interest Income

Net interest income represents the difference between the interest received 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 interest rates paid. Net interest income comprised 71.2% and 70.0% of total revenue for the six months ended June 30, 2019 and 2018, 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 21% for 2019 and 2018.

	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2019			2018			2019			2018
Interest income	$	66,339		$	47,784		$	129,241		$	89,200
Fully taxable equivalent adjustment	27			28			55			57
Interest income adjusted	66,366			47,812			129,296			89,257
Less: interest expense	35,036			18,993			67,566			34,147
Net interest income adjusted	$	31,330		$	28,819		$	61,730		$	55,110
Yield on earning assets (1) (2)	4.30		%	3.95		%	4.32		%	3.83		%
Cost of interest-bearing liabilities (1)	2.53		%	1.77		%	2.52		%	1.64		%
Net interest spread (1) (2)	1.77		%	2.18		%	1.80		%	2.19		%
Net interest margin (1) (2)	2.03		%	2.38		%	2.06		%	2.36		%

⁽¹⁾  Annualized.

⁽²⁾  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, 2019 and 2018. Non-accrual loans are included in the calculation of 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 21% for 2019 and 2018.

48

	Three Months Ended June 30,
	2019						2018
(Dollars in thousands)	Average Balance		Interest Income (1)/ Expense		Average Yield/ Rate (2)		Average Balance		Interest Income (1)/ Expense		Average Yield/ Rate (2)
Assets
Interest-earning deposits	$	255,697	$	1,542	2.42	%	$	186,009	$	842	1.82	%
Federal funds sold	11,218		67		2.40	%	6,650		28		1.69	%
Debt securities available-for-sale	249,281		2,053		3.30	%	181,718		1,356		2.99	%
Debt securities held-to-maturity	181,495		1,712		3.78	%	72,166		678		3.77	%
Equity securities	7,701		28		1.46	%	8,620		64		2.98	%
FHLB stock	20,235		385		7.63	%	19,061		230		4.84	%
Total loans and leases	5,462,489		60,579		4.45	%	4,378,514		44,614		4.09	%
Total interest-earning assets	6,188,116		66,366		4.30	%	4,852,738		47,812		3.95	%
Other assets	266,905						213,320
Total assets	$	6,455,021					$	5,066,058
Liabilities and Shareholders’ Equity
Interest-bearing deposits:
Interest-bearing checking accounts	$	868,721	$	4,965	2.29	%	$	604,324	$	2,576	1.71	%
Money market deposit accounts	2,855,795		18,200		2.56	%	2,319,320		9,722		1.68	%
Certificates of deposit	1,361,372		8,990		2.65	%	928,210		4,398		1.90	%
Borrowings:
FHLB borrowings	430,770		2,334		2.17	%	418,187		1,743		1.67	%
Line of credit borrowings	857		10		4.68	%	—		—		—	%
Subordinated notes payable, net	34,984		537		6.16	%	34,781		554		6.39	%
Total interest-bearing liabilities	5,552,499		35,036		2.53	%	4,304,822		18,993		1.77	%
Noninterest-bearing deposits	256,404						245,412
Other liabilities	113,031						68,491
Shareholders’ equity	533,087						447,333
Total liabilities and shareholders’ equity	$	6,455,021					$	5,066,058
Net interest income (1)			$	31,330					$	28,819
Net interest spread (1)					1.77	%					2.18	%
Net interest margin (1)					2.03	%					2.38	%

⁽¹⁾  Calculated on a fully taxable equivalent basis.

⁽²⁾  Annualized.

Net Interest Income for the Three Months Ended June 30, 2019 and 2018. Net interest income, calculated on a fully taxable equivalent basis, increased$2.5 million, or 8.7%, to $31.3 million for the three months ended June 30, 2019, from $28.8 million for the same period in 2018. The increase in net interest income for the three months ended June 30, 2019, was primarily attributable to a $1.34 billion, or 27.5%, increase in average interest-earning assets driven primarily by loan growth. This increase in net interest income also reflects an increase of $18.6 million, or 38.8%, in interest income, partially offset by an increase of $16.0 million, or 84.5%, in interest expense. Net interest margin decreased to 2.03% for the three months ended June 30, 2019, as compared to 2.38% for the same period in 2018, driven by higher cost of funds, partially offset by higher yield on our loan portfolio.

The increase in interest income on interest-earning assets was primarily the result of an increase in average total loans, which is our primary earning asset, of $1.08 billion, or 24.8%, as well as an increase of 36 basis points in yield on our loans for the three months ended June 30, 2019, compared to the same period in 2018. The most significant factors driving the yield on our loan portfolio were the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our floating-rate loans. This was partially offset by our continuing shift between lower-risk, lower-yielding marketable-securities-backed private banking loans and commercial loans. The overall yield on interest-earning assets increased35 basis points to 4.30% for the three months ended June 30, 2019, as compared to 3.95% for the same period in 2018, primarily due to the higher yield on loans.

The increase in interest expense on interest-bearing liabilities was primarily the result of an increase of 76 basis points in the average rate paid on our interest-bearing liabilities, as well as an increase of $1.25 billion, or 29.0%, in average interest-bearing liabilities for the

49

three months ended June 30, 2019, compared to the same period in 2018. The increase in the average rate paid on our interest-bearing liabilities reflected increases in rates paid in all deposit categories and FHLB borrowings, which was largely driven by the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our variable-rate liabilities. The increase in average interest-bearing liabilities was driven primarily by an increase of $536.5 million in average money market deposit accounts, an increase of $264.4 million in average interest-bearing checking accounts and an increase of $433.2 million in average certificates of deposits.

The following table analyzes the dollar amount of the changes 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, 2019, compared to the same period in 2018. 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 interest 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,
	2019 over 2018
(Dollars in thousands)	Yield/Rate			Volume			Change(1)
Increase (decrease) in:
Interest income:
Interest-earning deposits	$	329		$	371		$	700
Federal funds sold	15			24			39
Debt securities available-for-sale	152			545			697
Debt securities held-to-maturity	3			1,031			1,034
Equity securities	(30		)	(6		)	(36		)
FHLB stock	140			15			155
Total loans	4,201			11,764			15,965
Total increase in interest income	4,810			13,744			18,554
Interest expense:
Interest-bearing deposits:
Interest-bearing checking accounts	1,046			1,343			2,389
Money market deposit accounts	5,869			2,609			8,478
Certificates of deposit	2,101			2,491			4,592
Borrowings:
FHLB borrowings	537			54			591
Line of credit borrowings	—			10			10
Subordinated notes payable, net	(20		)	3			(17		)
Total increase in interest expense	9,533			6,510			16,043
Total increase (decrease) in net interest income	$	(4,723	)	$	7,234		$	2,511

⁽¹⁾  The change in interest income and interest expense due to changes in both composition and applicable yields/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, 2019 and 2018. Non-accrual loans are included in the calculation of average loan balances, while interest payments collected on non-accrual loans are 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 21% for 2019 and 2018.

50

	Six Months Ended June 30,
	2019						2018
(Dollars in thousands)	Average Balance		Interest Income (1)/ Expense		Average Yield/ Rate (2)		Average Balance		Interest Income (1)/ Expense		Average Yield/ Rate (2)
Assets
Interest-earning deposits	$	229,232	$	2,798	2.46	%	$	168,164	$	1,421	1.70	%
Federal funds sold	9,914		98		1.99	%	6,845		54		1.59	%
Debt securities available-for-sale	242,794		4,040		3.36	%	162,129		2,314		2.88	%
Debt securities held-to-maturity	196,580		3,730		3.83	%	65,596		1,273		3.91	%
Equity securities	10,214		99		1.95	%	8,624		130		3.04	%
FHLB stock	20,366		690		6.83	%	16,641		424		5.14	%
Total loans and leases	5,320,953		117,841		4.47	%	4,272,437		83,641		3.95	%
Total interest-earning assets	6,030,053		129,296		4.32	%	4,700,436		89,257		3.83	%
Other assets	254,796						211,012
Total assets	$	6,284,849					$	4,911,448
Liabilities and Shareholders’ Equity
Interest-bearing deposits:
Interest-bearing checking accounts	$	830,915	$	9,508	2.31	%	$	534,673	$	4,198	1.58	%
Money market deposit accounts	2,769,572		34,739		2.53	%	2,300,567		17,834		1.56	%
Certificates of deposit	1,331,003		17,241		2.61	%	952,813		8,065		1.71	%
Borrowings:
FHLB borrowings	444,973		4,920		2.23	%	364,392		2,890		1.60	%
Line of credit borrowings	2,489		68		5.51	%	2,672		52		3.92	%
Subordinated notes payable, net	34,958		1,090		6.29	%	34,756		1,108		6.43	%
Total interest-bearing liabilities	5,413,910		67,566		2.52	%	4,189,873		34,147		1.64	%
Noninterest-bearing deposits	259,028						236,882
Other liabilities	100,826						62,605
Shareholders’ equity	511,085						422,088
Total liabilities and shareholders’ equity	$	6,284,849					$	4,911,448
Net interest income (1)			$	61,730					$	55,110
Net interest spread (1)					1.80	%					2.19	%
Net interest margin (1)					2.06	%					2.36	%

⁽¹⁾ Calculated on a fully taxable equivalent basis.

⁽²⁾  Annualized.

Net Interest Income for the Six Months Ended June 30, 2019 and 2018. Net interest income, calculated on a fully taxable equivalent basis, increased$6.6 million, or 12.0%, to $61.7 million for the six months ended June 30, 2019, from $55.1 million for the same period in 2018. The increase in net interest income for the six months ended June 30, 2019, was primarily attributable to a $1.33 billion, or 28.3%, increase in average interest-earning assets driven primarily by loan growth. This increase in net interest income also reflects an increase of $40.0 million, or 44.9%, in interest income, partially offset by an increase of $33.4 million, or 97.9%, in interest expense. Net interest margin was 2.06% for the six months ended June 30, 2019, compared to 2.36% for the same period in 2018, driven by higher cost of funds, partially offset by higher yield on our loan portfolio.

The increase in interest income on interest-earning assets was primarily the result of an increase in average total loans, which are our primary earning assets, of $1.05 billion, or 24.5%, as well as an increase of 52 basis points in yield on our loans for the six months ended June 30, 2019, compared to the same period in 2018. The most significant factors driving the yield on our loan portfolio were the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our floating-rate loans. This was partially offset by our continuing shift between lower-risk, lower-yielding marketable-securities-backed private banking loans and commercial loans. The overall yield on interest-earning assets increased49 basis points to 4.32% for the six months ended June 30, 2019, as compared to 3.83% for the same period in 2018, primarily due to the higher loan yields.

The increase in interest expense on interest-bearing liabilities was primarily the result of an increase of 88 basis points in the average rate paid on our interest-bearing liabilities, as well as an increase of $1.22 billion, or 29.2%, in average interest-bearing liabilities for the

51

six months ended June 30, 2019, compared to the same period in 2018. The increase in average rate paid on our interest-bearing liabilities reflected increases in rates paid in all deposit categories and FHLB borrowings, which was largely driven by the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our variable-rate liabilities. The increase in average interest-bearing liabilities was driven primarily by an increase of $469.0 million in average money market deposit accounts, an increase of $296.2 million in average interest-bearing checking accounts and an increase of $378.2 million in average certificates of deposit.

The following table analyzes the dollar amount of the changes 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, 2019, compared to the same period in 2018. 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 interest 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,
	2019 over 2018
(Dollars in thousands)	Yield/Rate			Volume			Change(1)
Increase (decrease) in:
Interest income:
Interest-earning deposits	$	758		$	619		$	1,377
Federal funds sold	16			28			44
Debt securities available-for-sale	431			1,295			1,726
Debt securities held-to-maturity	(29		)	2,486			2,457
Equity securities	(52		)	21			(31		)
FHLB stock	158			108			266
Total loans	11,918			22,282			34,200
Total increase in interest income	13,200			26,839			40,039
Interest expense:
Interest-bearing deposits:
Interest-bearing checking accounts	2,401			2,909			5,310
Money market deposit accounts	12,712			4,193			16,905
Certificates of deposit	5,248			3,928			9,176
Borrowings:
FHLB borrowings	1,300			730			2,030
Line of credit borrowings	20			(4		)	16
Subordinated notes payable, net	(24		)	6			(18		)
Total increase in interest expense	21,657			11,762			33,419
Total increase (decrease) in net interest income	$	(8,457	)	$	15,077		$	6,620

⁽¹⁾ The change in interest income and interest expense due to changes in both composition and applicable yields/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 and Lease Losses

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

Provision for Loan and Lease Losses for the Three Months Ended June 30, 2019 and 2018. We recorded a credit to provision for loan and lease losses of $712,000 for the three months ended June 30, 2019, compared to provision expense of $415,000 for the three months ended June 30, 2018. The credit to provision for loan and lease losses for the three months ended June 30, 2019, was comprised of an increase of $435,000 in general reserves more than offset by a decrease in specific reserves of $1.1 million on non-performing loans and recoveries of $16,000. The provision for loan and lease losses for the three months ended June 30, 2018, was comprised of a net increase of $543,000 in general reserves, partially offset by recoveries of $88,000 and a decrease in specific reserves of $40,000 on non-performing loans.

52

Provision for Loan and Lease Losses for the Six Months Ended June 30, 2019 and 2018. We recorded a credit to provision for loan and lease losses of $1.1 million for the six months ended June 30, 2019, compared to a provision expense of $610,000 for the six months ended June 30, 2018. The credit to provision for loan and lease losses for the six months ended June 30, 2019, was comprised of an increase in general reserves of $619,000 and an increase of $189,000 in specific reserves on non-performing loans, which were more than offset by recoveries of $1.9 million. The provision for loan and lease losses for the six months ended June 30, 2018, was comprised of a net increase of $974,000 in general reserves, partially offset by recoveries of $294,000 and a decrease in specific reserves of $70,000 on non-performing loans.

Non-Interest Income

Non-interest income is an important component of our total revenue and is comprised primarily of investment management fees from Chartwell coupled with fees generated from loan and deposit relationships with our Bank customers, including swap transactions. The information provided in the table below under the caption “Parent and Other” represents general operating activity of the Company not considered to be a reportable segment, which includes parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.

The following table presents the components of our non-interest income by operating segment for the three months ended June 30, 2019 and 2018:

	Three Months Ended June 30, 2019									Three Months Ended June 30, 2018
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Investment management fees	$	—	$	9,364	$	(110	)	$	9,254	$	—	$	9,743	$	(57	)	$	9,686
Service charges on deposits	78		—		—			78		140		—		—			140
Net gain on the sale and call of debt securities	112		—		—			112		1		—		—			1
Swap fees	1,692		—		—			1,692		1,937		—		—			1,937
Commitment and other loan fees	256		—		—			256		331		—		—			331
Other income (1)	452		4		131			587		441		1		(35		)	407
Total non-interest income	$	2,590	$	9,368	$	21		$	11,979	$	2,850	$	9,744	$	(92	)	$	12,502

⁽¹⁾  Other income largely includes items such as income from bank owned life insurance (“BOLI”), change in fair value on swaps and equity securities, gains on the sale of loans or other real estate owned (“OREO”), and other general operating income.

Non-Interest Income for the Three Months Ended June 30, 2019 and 2018. Our non-interest income was $12.0 million for the three months ended June 30, 2019, a decrease of $523,000, or 4.2%, from $12.5 million for the same period in 2018. This decrease was primarily related to decreases in swap fees and investment management fees, partially offset by higher net gain on debt securities and an increase in other income, as follows:

Bank Segment:

• Swap fees decreased$245,000 for the three months ended June 30, 2019, compared to the same period in 2018, due to a decrease in the number of customer swap transactions closed during the quarter. While level and frequency of income associated with swap transactions can vary materially from period to period based on customers’ expectations of market conditions and term loan originations, there is still strong customer demand for long-term interest rate protection.

• There was a net gain on the sale and call of debt securities of $112,000 for the three months ended June 30, 2019, as compared to a net gain of $1,000 for the same period in 2018.

Investment Management Segment:

• Investment management fees decreased$379,000 for the three months ended June 30, 2019, compared to the same period in 2018, due to lower assets under management. Assets under management were $9.49 billion as of June 30, 2019, a decrease of $69.0 million from June 30, 2018, driven by market appreciation of $297.0 million, which was more than offset by net outflows of $366.0 million.

Parent and Other:

• Other incomereflected $131,000 of unrealized gains on equity securities for the three months ended June 30, 2019, related to a mutual fund investment in mid-cap value equities, compared to unrealized losses of $36,000 for the same period in 2018.

53

The following table presents the components of our non-interest income by operating segment for the six months ended June 30, 2019 and 2018:

	Six Months Ended June 30, 2019									Six Months Ended June 30, 2018
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other			Consolidated
Investment management fees	$	—	$	18,896	$	(218	)	$	18,678	$	—	$	18,707	$	(113	)	$	18,594
Service charges on deposits	214		—		—			214		274		—		—			274
Net gain on the sale and call of debt securities	140		—		—			140		6		—		—			6
Swap fees	3,495		—		—			3,495		3,185		—		—			3,185
Commitment and other loan fees	787		—		—			787		663		—		—			663
Other income (1)	859		25		850			1,734		904		1		(36		)	869
Total non-interest income	$	5,495	$	18,921	$	632		$	25,048	$	5,032	$	18,708	$	(149	)	$	23,591

⁽¹⁾  Other income largely includes items such as income from BOLI, change in fair value on swaps and equity securities, gains on the sale of loans or OREO, and other general operating income.

Non-Interest Income for the Six Months Ended June 30, 2019 and 2018. Our non-interest income was $25.0 million for the six months ended June 30, 2019, an increase of $1.5 million, or 6.2%, from $23.6 million for the same period in 2018. This increase was primarily related to increases in swap fees, net gain on debt securities, commitment and other loan fees, investment management fees and other income, as follows:

Bank Segment:

• Swap fees increased$310,000 for the six months ended June 30, 2019, compared to the same period in 2018, driven by ongoing demand for long-term interest rate protection from both new and existing customers. While level and frequency of income associated with swap transactions can vary materially from period to period based on customers’ expectations of market conditions and term loan originations, there is still strong customer demand for long-term interest rate protection.

• There was a net gain on the sale and call of debt securities of $140,000 for the six months ended June 30, 2019, as compared to a net gain of $6,000 for the same period in 2018.

• Commitment and other loan fees increased$124,000 for the six months ended June 30, 2019, compared to the same period in 2018, driven largely by certain one-time loan fees.

Investment Management Segment:

• Investment management fees increased$189,000 for the six months ended June 30, 2019, compared to the same period in 2018, which was driven primarily by the additional three months of revenue provided by the acquisition of Columbia, which closed on April 6, 2018.

Parent and Other:

• Other incomereflected $850,000 of unrealized gains on equity securities for the six months ended June 30, 2019, related to our mutual funds investment in mid-cap value equities.

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 in the table below under the caption “Parent and Other” represents general operating activity of the Company not considered to be a reportable segment, which includes parent company activity as well as eliminations and adjustments that are necessary for purposes of reconciliation to the consolidated amounts.

54

The following table presents the components of our non-interest expense by operating segment for the three months ended June 30, 2019 and 2018:

	Three Months Ended June 30, 2019								Three Months Ended June 30, 2018
			Investment		Parent						Investment		Parent
(Dollars in thousands)	Bank		Management		and Other		Consolidated		Bank		Management		and Other		Consolidated
Compensation and employee benefits	$	11,188	$	5,797	$	—	$	16,985	$	9,706	$	6,036	$	—	$	15,742
Premises and occupancy costs	1,536		298		—		1,834		980		284		—		1,264
Professional fees	1,110		250		46		1,406		985		316		253		1,554
FDIC insurance expense	1,047		—		—		1,047		1,134		—		—		1,134
General insurance expense	191		68		—		259		175		67		—		242
State capital shares tax	380		—		—		380		484		—		—		484
Travel and entertainment expense	744		296		—		1,040		723		283		—		1,006
Intangible amortization expense	—		502		—		502		—		502		—		502
Other operating expenses (1)	2,707		1,221		204		4,132		2,036		1,256		98		3,390
Total non-interest expense	$	18,903	$	8,432	$	250	$	27,585	$	16,223	$	8,744	$	351	$	25,318
Full-time equivalent employees (2)	209		67		—		276		183		67		—		250

⁽¹⁾  Other operating expenses largely include items such as organizational dues and subscriptions, charitable contributions, data processing, investment research fees, sub-advisory fees, telephone, marketing, employee-related expenses and other general operating expenses.

⁽²⁾  Full-time equivalent employees shown are as of the end of the periods presented.

Non-Interest Expense for the Three Months Ended June 30, 2019 and 2018. Our non-interest expense for the three months ended June 30, 2019, increased$2.3 million, or 9.0%, as compared to the same period in 2018, which included a $2.7 millionincrease in expenses of the Bank segment and a $312,000decrease in expenses of the Investment Management segment. Notable changes in each segment’s expenses are as follows:

Bank Segment:

• The Bank’s compensation and employee benefits costs for the three months ended June 30, 2019, increased by $1.5 million compared to the same period in 2018, primarily due to an increase in the number of full-time equivalent employees, increases in the overall annual wage and benefits costs of our existing employees, and increases in incentive and stock-based compensation expenses.

• Premises and occupancy costs for the three months ended June 30, 2019, increased by $556,000 compared to the same period in 2018, primarily due to continued investments in our infrastructure, including additional office space in our Pittsburgh headquarters and investments in technology.

• Other operating expenses for the three months ended June 30, 2019, increased by $671,000 compared to the same period in 2018, primarily related to higher organizational dues and subscriptions and a valuation adjustment on OREO.

Investment Management Segment:

• Chartwell’s compensation and employee benefits costs for the three months ended June 30, 2019, decreased by $239,000 compared to the same period in 2018, primarily due to decreases in incentive compensation expense.

55

The following table presents the components of our non-interest expense by operating segment for the six months ended June 30, 2019 and 2018:

	Six Months Ended June 30, 2019									Six Months Ended June 30, 2018
			Investment		Parent							Investment		Parent
(Dollars in thousands)	Bank		Management		and Other			Consolidated		Bank		Management		and Other		Consolidated
Compensation and employee benefits	$	22,986	$	10,774	$	—		$	33,760	$	19,605	$	11,605	$	—	$	31,210
Premises and occupancy costs	2,512		592		—			3,104		1,990		564		—		2,554
Professional fees	2,044		391		(34		)	2,401		1,756		689		204		2,649
FDIC insurance expense	2,468		—		—			2,468		2,280		—		—		2,280
General insurance expense	418		135		—			553		354		135		—		489
State capital shares tax	760		—		—			760		911		—		—		911
Travel and entertainment expense	1,355		520		—			1,875		1,189		463		—		1,652
Intangible amortization expense	—		1,004		—			1,004		—		963		—		963
Other operating expenses (1)	5,380		2,575		377			8,332		3,925		2,359		176		6,460
Total non-interest expense	$	37,923	$	15,991	$	343		$	54,257	$	32,010	$	16,778	$	380	$	49,168

⁽¹⁾  Other operating expenses largely include items such as organizational dues and subscriptions, charitable contributions, data processing, investment research fees, sub-advisory fees, telephone, marketing, employee-related expenses and other general operating expenses.

Non-Interest Expense for the Six Months Ended June 30, 2019 and 2018. Our non-interest expense for the six months ended June 30, 2019, increased$5.1 million, or 10.4%, as compared to the same period in 2018, which included a $5.9 millionincrease in expenses of the Bank segment and a $787,000decrease in expenses of the Investment Management segment. Notable changes in each segment’s expenses are as follows:

Bank Segment:

• The Bank’s compensation and employee benefits costs for the six months ended June 30, 2019, increased by $3.4 million compared to the same period in 2018, primarily due to an increase in the number of full-time equivalent employees, increases in the overall annual wage and benefits costs of our existing employees, and increases in incentive and stock-based compensation expenses.

• Premises and occupancy costs for the six months ended June 30, 2019, increased by $522,000 compared to the same period in 2018, primarily due to continued investments in our infrastructure, including additional office space in our Pittsburgh headquarters and investments in technology.

• Professional fees for the six months ended June 30, 2019, increased by $288,000 compared to the same period in 2018, due to continued growth in loan production and certain regulatory matters.

• Other operating expenses for the six months ended June 30, 2019, increased by $1.5 million compared to the same period in 2018, primarily related to a valuation adjustment on OREO, higher marketing expenses, an increase in organization dues and subscriptions, and higher data processing expenses.

Investment Management Segment:

• Chartwell’s compensation and employee benefits costs for the six months ended June 30, 2019, decreased by $831,000 compared to the same period in 2018, primarily due to decreases in incentive and stock-based compensation expenses.

• Professional fees for the six months ended June 30, 2019, decreased by $298,000 compared to the same period in 2018. The prior year period included higher legal fees incurred in connection with the acquisition of Columbia.

• Other operating expenses for the six months ended June 30, 2019, increased by $216,000 compared to the same period in 2018, primarily due to higher investment research fees.

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

56

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, 2019 and 2018. For the three months ended June 30, 2019, we recognized income tax expense of $1.7 million, or 10.5% of income before tax, as compared to income tax expense of $1.0 million, or 6.2% of income before tax, for the same period in 2018. Our effective tax rate of 10.5% for the three months ended June 30, 2019, increased as compared to the same period in the prior year primarily due to the amount and timing of tax credits recognized in 2019 compared to 2018.

Income Taxes for the Six Months Ended June 30, 2019 and 2018. For the six months ended June 30, 2019, we recognized income tax expense of $4.3 million, or 12.8% of income before tax, as compared to income tax expense of $3.9 million, or 13.4% of income before tax, for the same period in 2018. Our effective tax rate of 12.8% for the six months ended June 30, 2019, decreased as compared to the same period in the prior year primarily due to a larger amount of tax credits recognized year to date in 2019 compared to 2018.

Financial Condition

Our total assets as of June 30, 2019, were $6.85 billion, an increase of $810.3 million, or 27.1% on an annualized basis, from December 31, 2018, driven primarily by growth in our loan portfolio and cash and cash equivalents. As of June 30, 2019, our loan portfolio totaled $5.66 billion, an increase of $532.1 million, or 20.9% on an annualized basis, from December 31, 2018. Total investment securities decreased$35.3 million, or 15.3% on an annualized basis, to $431.4 million as of June 30, 2019, from December 31, 2018, primarily as a result of called securities offset by purchases made to continue to strengthen the balance sheet and liquidity of the Bank. Cash and cash equivalents increased$268.3 million to $458.3 million as of June 30, 2019, from December 31, 2018. Our Asset and Liability Committee (“ALCO”) is responsible for managing the investment portfolio and liquidity of the Bank, among other responsibilities. Given the current interest rate curve and overall interest rate environment, our ALCO has kept excess liquidity in interest-bearing cash deposits and other short-term, high-grade investments rather than deploying this excess liquidity in the Bank’s investment portfolio.

As of June 30, 2019, our total deposits were $5.79 billion, an increase of $736.5 million, or 29.4% annualized, from December 31, 2018. Net borrowings decreased$69.2 million to $335.0 million as of June 30, 2019, from December 31, 2018. Our shareholders’ equity increased$109.6 million to $589.0 million as of June 30, 2019, from December 31, 2018, due primarily to the net proceeds of $77.7 million from our issuance of preferred stock in May 2019 and net income of $29.3 million.

Loans and Leases

Our loan and lease portfolio, which represents our largest earning asset, primarily consists of loans to our private banking clients, commercial and industrial loans and leases, and real estate loans secured by commercial properties. As of June 30, 2019, 92.7% of our loans had a floating interest rate.

The following table presents the composition of our loan portfolio as of the dates indicated:

	June 30, 2019				December 31, 2018
(Dollars in thousands)	Outstanding		Percent of Loans		Outstanding		Percent of Loans
Private banking loans	$	3,188,668	56.3	%	$	2,869,543	55.9	%
Middle-market banking loans:
Commercial and industrial	908,054		16.0	%	785,320		15.3	%
Commercial real estate	1,568,212		27.7	%	1,478,010		28.8	%
Total middle-market banking loans	2,476,266		43.7	%	2,263,330		44.1	%
Loans and leases held-for-investment	$	5,664,934	100.0	%	$	5,132,873	100.0	%

Loans and Leases Held-for-Investment. Loans held-for-investment increased by $532.1 million, or 20.9% on an annualized basis, to $5.66 billion as of June 30, 2019, from December 31, 2018. Our growth for the six months ended June 30, 2019, was comprised of an increase in private banking loans of $319.1 million, an increase in commercial and industrial loans and leases of $122.7 million and an increase in commercial real estate loans of $90.2 million.

Primary Loan Categories

Private Banking Loans. Our private banking loans include personal and commercial loans that are sourced through our private banking channel (which operates on a national basis), including referral relationships with financial intermediaries. These loans primarily consist

57

of loans made to high-net-worth individuals, trusts and businesses that are secured by cash, marketable securities, cash value life insurance, residential property or other financial assets. The primary source of repayment for these loans is the income and assets of the borrower.We also have a limited number of unsecured loans and lines of credit in our private banking loan portfolio.

As of June 30, 2019, $3.10 billion, or 97.2%, of our private banking loans were secured by cash, marketable securities or cash value life insurance as compared to $2.77 billion, or 96.7%, as of December 31, 2018. Our private banking lines of credit are typically due on demand. We expect the growth in these loans to continue as a result of our focus on this portion of our private banking business. We believe we have strong competitive advantages in this line of business given our proprietary technology and distribution channels. These loans usually have a lower risk profile and are an efficient use of capital because they typically are zero percent risk-weighted for regulatory capital purposes. On a daily basis, we monitor the collateral of the loans secured by cash, marketable securities or cash value life insurance, which further reduces the risk profile of the private banking portfolio. Since inception, we have had no charge-offs related to our loans secured by cash, marketable securities or cash value life insurance.

Loans sourced through our private banking channel also include loans that are classified for regulatory purposes as commercial, most of which are also secured by cash, marketable securities or cash value life insurance. 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, 2019		December 31, 2018
Private banking loans:
Secured by cash, marketable securities or cash value life insurance	$	3,100,693	$	2,774,800
Secured by real estate	67,564		69,766
Other	20,411		24,977
Total private banking loans	$	3,188,668	$	2,869,543

As of June 30, 2019, there were $3.04 billion of total private banking loans with a floating interest rate and $151.3 million with a fixed interest rate, as compared to $2.75 billion and $122.6 million, respectively, as of December 31, 2018.

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

As of June 30, 2019, there were $768.4 million of total commercial and industrial loans with a floating interest rate and $139.7 million with a fixed interest rate, as compared to $645.5 million and $139.8 million, respectively, as of December 31, 2018.

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, industrial, multifamily, retail, hospitality, healthcare and self-storage. Also included are commercial construction loans to finance the construction or renovation of structures as well as to finance the acquisition and development of raw land for various purposes. Individual project cash flows, global cash flows and liquidity from the developer, or the sale of the property are the primary sources of repayment for commercial real estate loans secured by investment properties. The primary source of repayment for commercial real estate loans secured by owner-occupied properties is cash flow from the borrower’s operations. There were $185.0 million and $183.7 million of owner-occupied commercial real estate loans as of June 30, 2019 and December 31, 2018, respectively.

As of June 30, 2019, there were $1.45 billion of total commercial real estate loans with a floating interest rate and $123.1 million with a fixed interest rate, as compared to $1.34 billion and $137.5 million, respectively, as of December 31, 2018.

58

Loan and Lease Maturities and Interest Rate Sensitivity

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

	June 30, 2019
(Dollars in thousands)	One Year or Less (1)		One to Five Years		Greater Than Five Years		Total
Maturity:
Private banking	$	3,030,690	$	55,189	$	102,789	$	3,188,668
Commercial and industrial	194,496		529,608		183,950		908,054
Commercial real estate	247,208		693,022		627,982		1,568,212
Loans and leases held-for-investment	$	3,472,394	$	1,277,819	$	914,721	$	5,664,934
Interest rate sensitivity:
Fixed interest rates	$	150,129	$	132,305	$	131,672	$	414,106
Floating or adjustable interest rates	3,322,265		1,145,514		783,049		5,250,828
Loans and leases held-for-investment	$	3,472,394	$	1,277,819	$	914,721	$	5,664,934

⁽¹⁾  The amounts outstanding reflected in the “One Year or Less” column include $2.98 billion of loans that are due on demand with no stated maturity.

Interest Reserve Loans

As of June 30, 2019, loans with interest reserves totaled $262.5 million, which represented 4.6% of loans and leases held-for-investment, as compared to $255.4 million, or 5.0%, as of December 31, 2018. 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 procedures and controls for monitoring compliance with loan covenants, advancing funds and determining default conditions.

Allowance for Loan and Lease Losses

Our allowance for loan and lease losses represents our estimate of probable losses inherent in the loan and lease 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 and lease portfolio. Additions are made to the allowance through both periodic provisions recorded in the consolidated statements of income and recoveries of losses previously incurred. Reductions to the allowance occur as loans and lease are charged off or when the credit history of any of the three loan portfolios improves. Refer to Note 1, Summary of Significant Accounting Policies and Note 4, Allowance for Loan and Lease Losses, to our unaudited condensed consolidated financial statements for more details on the Company’s allowance for loan and lease losses.

The following table summarizes the allowance for loan and lease losses, as of the dates indicated:

(Dollars in thousands)	June 30, 2019			December 31, 2018
General reserves	$	13,390		$	12,771
Specific reserves	626			437
Total allowance for loan and lease losses	$	14,016		$	13,208
Allowance for loan and lease losses to loans and leases	0.25		%	0.26		%

As of June 30, 2019, we had specific reserves totaling $626,000 related to impaired loans with an aggregated total outstanding balance of $2.2 million. As of December 31, 2018, we had specific reserves totaling $437,000 related to impaired loans, with an aggregated total outstanding balance of $2.2 million. These loans were on non-accrual status as of June 30, 2019 and December 31, 2018, respectively.

59

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

	June 30, 2019				December 31, 2018
(Dollars in thousands)	Reserve		Percent of Loans		Reserve		Percent of Loans
Private banking	$	2,140	56.3	%	$	1,942	55.9	%
Commercial and industrial	5,911		16.0	%	5,764		15.3	%
Commercial real estate	5,965		27.7	%	5,502		28.8	%
Total allowance for loan and lease losses	$	14,016	100.0	%	$	13,208	100.0	%

Allowance for Loan and Lease Losses as of June 30, 2019 and December 31, 2018. Our allowance for loan and lease losses increased to $14.0 million, or 0.25% of loans, as of June 30, 2019, as compared to $13.2 million, or 0.26% of loans, as of December 31, 2018. Our allowance for loan and lease losses related to private banking loans increased$198,000 fromDecember 31, 2018 to June 30, 2019, which was primarily attributable to higher specific reserves on a non-performing loan secured by residential real estate. Our allowance for loan and lease losses related to commercial and industrial loans increased$147,000 from December 31, 2018 to June 30, 2019, which was primarily attributable to higher general reserves related to growth in this portfolio. Our allowance for loan and lease losses related to commercial real estate loans increased by $463,000 from December 31, 2018 to June 30, 2019, which was attributable to higher general reserves related to growth in this portfolio.

Charge-Offs and Recoveries

Our charge-off policy for commercial and private banking loans and leases requires that obligations that are not collectible be promptly charged off in the month the loss becomes probable, regardless of the delinquency status of the loan or lease. 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. An obligation is not required to be charged off, regardless of delinquency status, if we have determined there exists sufficient collateral to protect the remaining loan or lease balance and 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 and lease losses, charge-offs, recoveries and provision for loan and lease losses for the periods indicated:

	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2019			2018			2019			2018
Beginning balance	$	14,712		$	14,818		$	13,208		$	14,417
Charge-offs:
Private banking	—			—			—			—
Commercial and industrial	—			—			—			—
Commercial real estate	—			—			—			—
Total charge-offs	—			—			—			—
Recoveries:
Private banking	—			—			—			—
Commercial and industrial	16			88			1,897			294
Commercial real estate	—			—			—			—
Total recoveries	16			88			1,897			294
Net recoveries	16			88			1,897			294
Provision (credit) for loan and lease losses	(712		)	415			(1,089		)	610
Ending balance	$	14,016		$	15,321		$	14,016		$	15,321
Net loan recoveries to average total loans, annualized	—		%	(0.01		)%	(0.07		)%	(0.01		)%
Provision (credit) for loan and lease losses to average total loans, annualized	(0.05		)%	0.04		%	(0.04		)%	0.03		%

60

Non-Performing Assets

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

Our policy is to place loans in all categories on non-accrual status when collection of interest or principal is doubtful, or when interest or principal payments are 90 days or more past due. There were no loans 90 days or more past due and still accruing interest as of June 30, 2019 and December 31, 2018, and there was no interest income recognized on loans while on non-accrual status for the six months ended June 30, 2019 and 2018. As of June 30, 2019 and December 31, 2018, non-performing loans were $2.2 million, or 0.04% of total loans. We had specific reserves of $626,000 and $437,000 as of June 30, 2019 and December 31, 2018, respectively, on these non-performing loans. The net loan balance of our non-performing loans was 65.8% and 74.3% of the customer’s outstanding balance after payments, charge-offs and specific reserves as of June 30, 2019 and December 31, 2018, respectively.

For additional information on our non-performing loans as of June 30, 2019 and December 31, 2018, refer to Note 4, Allowance for Loan and Lease Losses, to our unaudited condensed 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, and rented or sold to repay the original loan. Historically, foreclosure trends in our loan portfolio have been low due to the improved credit quality of the commercial real estate portfolio. Any loans that are modified or extended are reviewed for potential classification as a troubled debt restructuring (“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 $5.2 million, or 0.08% of total assets, as of June 30, 2019, as compared to $5.7 million, or 0.09% of total assets, as of December 31, 2018. The decrease in non-performing assets was due to the addition of new non-performing loans of $5.1 million, more than offset by $5.6 million in paydowns on non-performing loans and write-downs on OREO during the six months ended June 30, 2019. This decrease was considered within the assessment of the determination of the allowance for loan and lease losses. As of June 30, 2019 and December 31, 2018, we had OREO properties totaling $3.0 million and $3.4 million, respectively.

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

(Dollars in thousands)	June 30, 2019			December 31, 2018
Non-performing loans:
Private banking	$	2,189		$	2,237
Commercial and industrial	—			—
Commercial real estate	—			—
Total non-performing loans	$	2,189		$	2,237
Other real estate owned	3,024			3,424
Total non-performing assets	$	5,213		$	5,661
Non-performing troubled debt restructured loans	$	176		$	237
Performing troubled debt restructured loans	$	—		$	—
Non-performing loans to total loans	0.04		%	0.04		%
Allowance for loan and lease losses to non-performing loans	640.29		%	590.43		%
Non-performing assets to total assets	0.08		%	0.09		%

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 the past due status as an indicator of credit deterioration and potential problem loans. A loan is considered past due when the contractual principal and/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 loan and lease 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.

61

For additional information on the age analysis of past due loans segregated by class of loan for June 30, 2019 and December 31, 2018, refer to Note 4, Allowance for Loan and Lease 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. On a daily basis, we monitor the collateral of loans secured by cash, marketable securities or cash value life insurance within the private banking portfolio, which further reduces the risk profile of that portfolio.

Loan risk ratings are assigned based on the creditworthiness of the borrower and the quality of the collateral for loans secured by marketable securities. 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 that are risk rated as special mention, substandard or doubtful, which are believed to have an increasing risk of loss. Our internal risk ratings are consistent with regulatory guidance. We also monitor the loan portfolio through a formal periodic review process. All non-pass rated loans are reviewed monthly and higher risk-rated loans within the pass category are reviewed three times a year.

For additional information on the definitions of our internal risk rating and the recorded investment in loans by credit quality indicator for June 30, 2019 and December 31, 2018, refer to Note 4, Allowance for Loan and Lease Losses, to our unaudited condensed consolidated financial statements.

Investment Securities

We utilize investment activities to enhance net interest income while supporting liquidity management and interest rate risk management. Our securities portfolio consists of available-for-sale debt securities, held-to-maturity debt securities, equity securities and, from time to time, debt securities held for trading purposes. Also included in our investment securities is FHLB stock. For additional information on FHLB stock, refer to Note 2, Investment Securities, to our unaudited condensed consolidated financial statements. Debt securities purchased with the intent to sell under trading activity and equity securities are recorded at fair value and changes to fair value are recognized in the consolidated statements of income. Debt 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. Debt securities categorized as held-to-maturity are securities that the Company intends to hold until maturity and are recorded at amortized cost.

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, 2019 and December 31, 2018, we reported debt securities in available-for-sale and held-to-maturity categories as well as equity securities. In general, fair value is based on 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. We validate the prices received from these third parties on a quarterly basis by comparing them to prices provided by a different independent pricing service. We have also reviewed the valuation methodologies provided to us by our pricing services. Broker quotes may be adjusted to ensure that financial instruments are recorded at fair value. Adjustments may include unobservable parameters, among other things. Securities, like loans, are subject to interest rate risk and credit risk. In addition, by their nature, debt securities classified as available-for-sale, trading and equity securities are also subject to fair value risks that could negatively affect the level of liquidity available to us, as well as shareholders’ equity.

We perform a quarterly review of our investment securities to identify those that may indicate other-than-temporary impairment (“OTTI”). Our policy for OTTI is based on 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, for debt securities, whether we intend to sell the security or if it is more likely than not that we will be required to sell the 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 debt securities portfolio consists of U.S. government agency obligations, mortgage-backed securities, collateralized mortgage obligations, corporate bonds and single-issuer trust preferred securities, all with varying contractual maturities. Our held-to-maturity debt securities consists of certain municipal bonds, agency obligations, mortgage-backed securities and corporate bonds while our trading portfolio, when active, typically consists of U.S. treasury notes, also with varying contractual maturities. However, these maturities do not necessarily represent the expected life of certain securities as the securities may be called or paid down without penalty prior to their stated maturities. The effective duration of our debt securities portfolio as of June 30, 2019, was approximately 1.5, 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 ALCO reviews the investment portfolio on an ongoing basis to ensure that the investments conform to our investment policy.

62

Available-for-Sale Debt Securities. We held $264.5 million and $233.3 million in debt securities available-for-sale as of June 30, 2019 and December 31, 2018, respectively. The increase of $31.2 million was primarily attributable to purchases of $52.1 million, net of prepayments, calls and maturities of $20.8 million and sales of $5.0 million for certain securities during the six months ended June 30, 2019.

On a fair value basis, 43.5% of our available-for-sale debt securities as of June 30, 2019, were floating-rate securities, for which yields increase or decrease based on changes in market interest rates. As of December 31, 2018, floating-rate securities comprised 31.4% of our available-for-sale debt securities.

On a fair value basis, 22.5% of our available-for-sale debt securities as of June 30, 2019, were U.S. government and agency securities, which tend to have a lower risk profile than certain corporate bonds and single-issuer trust preferred securities, which comprised the remainder of the portfolio. As of December 31, 2018, agency securities comprised 27.9% of our available-for-sale debt securities.

Held-to-Maturity Debt Securities. We held $139.1 million and $196.1 million in debt securities held-to-maturity as of June 30, 2019 and December 31, 2018, respectively. The decrease of $57.0 million was primarily attributable to calls and maturities of $118.9 million, net of purchases of $61.9 million for certain securities during the six months ended June 30, 2019. 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, 2019 and December 31, 2018.

Trading Debt Securities. We held no trading debt securities as of June 30, 2019 and December 31, 2018.

Equity Securities.Equity securities as of June 30, 2019, consisted of a mutual fund investment in mid-cap value equities. We had $4.7 million and $12.7 million in equity securities outstanding as of June 30, 2019 and December 31, 2018, respectively. The decrease was primarily attributable to the sale of $8.8 million of mutual funds investing in short-duration, corporate bonds during the six months ended June 30, 2019.

The following tables summarize the amortized cost and fair value of debt securities available-for-sale and held-to-maturity, as of the dates indicated:

	June 30, 2019
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Debt securities available-for-sale:
Corporate bonds	$	185,906	$	2,417	$	529	$	187,794
Trust preferred securities	18,028		—		859		17,169
Agency collateralized mortgage obligations	29,905		17		40		29,882
Agency mortgage-backed securities	19,409		248		34		19,623
Agency debentures	9,479		519		—		9,998
Total debt securities available-for-sale	262,727		3,201		1,462		264,466
Debt securities held-to-maturity:
Corporate bonds	27,181		497		—		27,678
Agency debentures	87,297		1,081		—		88,378
Municipal bonds	20,229		153		1		20,381
Agency mortgage-backed securities	4,385		284		—		4,669
Total debt securities held-to-maturity	139,092		2,015		1		141,106
Total debt securities	$	401,819	$	5,216	$	1,463	$	405,572

63

	December 31, 2018
(Dollars in thousands)	Amortized Cost		Gross Unrealized Appreciation		Gross Unrealized Depreciation		Estimated Fair Value
Debt securities available-for-sale:
Corporate bonds	$	152,691	$	33	$	1,661	$	151,063
Trust preferred securities	17,964		—		1,115		16,849
Non-agency collateralized loan obligations	393		—		3		390
Agency collateralized mortgage obligations	33,680		42		4		33,718
Agency mortgage-backed securities	21,575		37		348		21,264
Agency debentures	9,994		67		49		10,012
Total debt securities available-for-sale	236,297		179		3,180		233,296
Debt securities held-to-maturity:
Corporate bonds	27,184		353		22		27,515
Agency debentures	141,575		472		34		142,013
Municipal bonds	22,963		11		61		22,913
Agency mortgage-backed securities	4,409		—		27		4,382
Total debt securities held-to-maturity	196,131		836		144		196,823
Total debt securities	$	432,428	$	1,015	$	3,324	$	430,119

The changes in the fair values of our municipal bonds, agency debentures, agency collateralized mortgage obligations and agency mortgage-backed securities are primarily the result of interest rate fluctuations. To assess for credit impairment, 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. The most recent assessment for credit impairment did not identify any issues related to the ultimate repayment of principal and interest on these debt securities. In addition, the Company has the ability and intent to hold debt 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.

Debt securities available-for-sale of $3.1 million as of June 30, 2019, were held in safekeeping at the FHLB and were included in the calculation of borrowing capacity. Additionally, there were $11.1 million of debt securities held-to-maturity that were pledged as collateral for certain deposit relationships.

64

The following table sets forth the fair value, contractual maturities and approximated weighted average yield, calculated on a fully taxable equivalent basis, of our available-for-sale and held-to-maturity debt securities portfolios as of June 30, 2019, based on estimated annual income divided by the average amortized cost of these securities. Contractual maturities may differ from expected maturities because issuers and/or borrowers may have the right to call or prepay obligations with or without penalties, which would also impact the corresponding yield.

	June 30, 2019
	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
Debt securities available-for-sale:
Corporate bonds	$	31,248	3.05	%	$	125,279	3.38	%	$	31,267	3.78	%	$	—	—	%	$	187,794	3.39	%
Trust preferred securities	—		—	%	—		—	%	9,225		4.52	%	7,944		4.53	%	17,169		4.52	%
Agency collateralized mortgage obligations	—		—	%	591		3.04	%	—		—	%	29,291		2.88	%	29,882		2.88	%
Agency mortgage-backed securities	—		—	%	—		—	%	—		—	%	19,623		2.89	%	19,623		2.89	%
Agency debentures	—		—	%	—		—	%	—		—	%	9,998		3.18	%	9,998		3.18	%
Total debt securities available-for-sale	31,248				125,870				40,492				66,856				264,466
Weighted average yield			3.05	%			3.38	%			3.94	%			3.14	%			3.37	%
Debt securities held-to-maturity:
Corporate bonds	—		—	%	—		—	%	27,678		5.33	%	—		—	%	27,678		5.33	%
Agency debentures	—		—	%	23,019		2.83	%	43,569		3.74	%	21,790		4.07	%	88,378		3.58	%
Municipal bonds	1,466		1.45	%	14,561		2.06	%	4,354		2.39	%	—		—	%	20,381		2.09	%
Agency mortgage-backed securities	—		—	%	—		—	%	—		—	%	4,669		3.69	%	4,669		3.69	%
Total debt securities held-to-maturity	1,466				37,580				75,601				26,459				141,106
Weighted average yield			1.45	%			2.53	%			4.24	%			4.01	%			3.71	%
Total debt securities	$	32,714			$	163,450			$	116,093			$	93,315			$	405,572
Weighted average yield			2.98	%			3.18	%			4.13	%			3.38	%			3.49	%

The table above excludes equity securities because they have an indefinite life. For additional information regarding our investment securities portfolios, refer to Note 2, Investment Securities, to our unaudited condensed consolidated financial statements.

Assets Under Management

Chartwell’s total assets under management of $9.49 billion increased $296.0 million, or 3.2%, as of June 30, 2019, from $9.19 billion as of December 31, 2018.

The following table shows the changes of our assets under management by investment style for the six months ended June 30, 2019.

	Six Months Ended June 30, 2019
(Dollars in thousands)	Beginning Balance		Inflows (1)		Outflows (2)			Market Appreciation (Depreciation)		Ending Balance
Equity investment styles	$	3,419,000	$	150,000	$	(283,000	)	$	562,000	$	3,848,000
Fixed income investment styles	4,263,000		157,000		(217,000		)	192,000		4,395,000
Balanced investment styles	1,507,000		104,000		(441,000		)	72,000		1,242,000
Total assets under management	$	9,189,000	$	411,000	$	(941,000	)	$	826,000	$	9,485,000

⁽¹⁾  Inflows consist of new business and contributions to existing accounts.

⁽²⁾  Outflows consist of business lost as well as distributions from existing accounts.

65

Deposits

Deposits are our primary source of funds to support our earning assets. We have focused on creating and growing diversified, stable, and low all-in cost deposit channels without operating through a traditional branch network. We market liquidity and treasury management products to middle-market commercial clients as well as other deposit products to high-net-worth individuals, family offices, trust companies, wealth management firms, municipalities, endowments and foundations, broker/dealers, futures commission merchants and other financial institutions. We believe that our deposit base is stable and diversified. We further believe we have the ability to attract new deposits, which is the primary source of funding our projected loan growth.

We continue to enhance our liquidity and treasury management capabilities and team to support our efforts to grow this source of funding. Treasury management deposit accounts totaled $978.5 million as of June 30, 2019, increasing $375.2 million, or 62.2%, from December 31, 2018.

The table below depicts average balances of and rates paid on our deposit portfolio by major deposit category for the three months ended June 30, 2019 and 2018.

	Three Months Ended June 30,
	2019				2018
(Dollars in thousands)	Average Amount		Average Rate Paid		Average Amount		Average Rate Paid
Interest-bearing checking accounts	$	868,721	2.29	%	$	604,324	1.71	%
Money market deposit accounts	2,855,795		2.56	%	2,319,320		1.68	%
Certificates of deposit	1,361,372		2.65	%	928,210		1.90	%
Total average interest-bearing deposits	5,085,888		2.54	%	3,851,854		1.74	%
Noninterest-bearing deposits	256,404		—		245,412		—
Total average deposits	$	5,342,292	2.41	%	$	4,097,266	1.63	%

Average Deposits for the Three Months Ended June 30, 2019 and 2018. For the three months ended June 30, 2019, our average total deposits were $5.34 billion, representing an increase of $1.25 billion, or 30.4%, from the same period in 2018. The deposit growth was driven by increases in all deposit categories. Average noninterest-bearing deposits increased$11.0 million, or 4.5%, in the three months ended June 30, 2019, from the three months ended June 30, 2018, and the average cost of total deposits increased78 basis points to 2.41% for the three months ended June 30, 2019, from 1.63% for the same period in 2018. Our average cost of interest-bearing deposits increased80 basis points to 2.54% for the three months ended June 30, 2019, from 1.74% for the same period in 2018, as average rates paid were higher in all interest-bearing deposit categories, which was driven by the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our variable-rate deposits. Average money market deposits decreased to 56.1% of total average interest-bearing deposits for the three months ended June 30, 2019, from 60.2% for the same period in 2018. Average certificates of deposit increased to 26.8% of total average interest-bearing deposits for the three months ended June 30, 2019, compared to 24.1% for the same period in 2018. Average interest-bearing checking accounts increased to 17.1% of total average interest-bearing deposits for the three months ended June 30, 2019, compared to 15.7% for the same period in 2018.

The table below depicts average balances of and rates paid on our deposit portfolio by deposit type for the six months ended June 30, 2019 and 2018.

	Six Months Ended June 30,
	2019				2018
(Dollars in thousands)	Average Amount		Average Rate Paid		Average Amount		Average Rate Paid
Interest-bearing checking accounts	$	830,915	2.31	%	$	534,673	1.58	%
Money market deposit accounts	2,769,572		2.53	%	2,300,567		1.56	%
Certificates of deposit	1,331,003		2.61	%	952,813		1.71	%
Total average interest-bearing deposits	4,931,490		2.51	%	3,788,053		1.60	%
Noninterest-bearing deposits	259,028		—		236,882		—
Total average deposits	$	5,190,518	2.39	%	$	4,024,935	1.51	%

Average Deposits for the Six Months Ended June 30, 2019 and 2018. For the six months ended June 30, 2019, our average total deposits were $5.19 billion, representing an increase of $1.17 billion, or 29.0%, from the same period in 2018. The average deposit growth was driven by increases in all deposit categories. Average noninterest-bearing deposits increased$22.1 million, or 9.3%, in the six months ended June 30, 2019, from the six months ended June 30, 2018, and the average cost of total deposits increased88 basis points to 2.39%

66

for the six months ended June 30, 2019, from 1.51% for the same period in 2018. Our average cost of interest-bearing deposits increased91 basis points to 2.51% for the six months ended June 30, 2019, from 1.60% for the same period in 2018, as average rates paid were higher in all interest-bearing deposit categories, which was driven by the two increases in the second half of 2018 to the Federal Reserve’s target Federal Funds Rate, which impacted our variable-rate deposits. Average money market deposits decreased to 56.2% of total average interest-bearing deposits for the six months ended June 30, 2019, from 60.7% for the same period in 2018. Average certificates of deposit increased to 27.0% of total average interest-bearing deposits for the six months ended June 30, 2019, compared to 25.2% for the same period in 2018. Average interest-bearing checking accounts increased to 16.8% of total average interest-bearing deposits for the six months ended June 30, 2019, compared to 14.1% for the same period in 2018.

Certificates of Deposit

Maturities of certificates of deposit of $100,000 or more outstanding are summarized below, as of June 30, 2019.

(Dollars in thousands)	June 30, 2019
Months to maturity:
Three months or less	$	509,261
Over three to six months	111,272
Over six to 12 months	292,501
Over 12 months	238,518
Total	$	1,151,552

Reciprocal and Brokered Deposits

As of June 30, 2019, we consider approximately 89% of our total deposits to be relationship-based deposits, which include reciprocal certificates of deposit placed through CDARS^® and reciprocal demand deposits placed through ICS^®. As of June 30, 2019, the Bank had CDARS^® and ICS^® reciprocal deposits totaling $799.3 million, which were classified as non-brokered deposits. We continue to utilize brokered deposits as a tool for us to manage our cost of funds and to efficiently match changes in our liquidity needs based on our loan growth with our deposit balances. As of June 30, 2019, brokered deposits were approximately 11% of total deposits. For additional information on our deposits, refer to Note 6, Deposits, to our unaudited condensed consolidated financial statements.

Borrowings

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

The following table presents certain information with respect to our outstanding borrowings, as of June 30, 2019 and December 31, 2018.

	June 30, 2019								December 31, 2018
(Dollars in thousands)	Amount		Interest Rate	Maximum Balance at Any Month End		Average Balance During the Period		Maximum Original Term	Amount		Interest Rate	Maximum Balance at Any Month End		Average Balance During the Period		Maximum Original Term
FHLB borrowings	$	300,000	2.69%	$	605,000	$	444,973	12 months	$	365,000	2.61%	$	565,000	$	325,356	12 months
Line of credit borrowings	—		—%	4,250		2,489		12 months	4,250		5.47%	6,200		2,568		12 months
Subordinated notes payable	35,000		5.75%	35,000		35,000		5 years	35,000		5.75%	35,000		35,000		5 years
Total borrowings outstanding	$	335,000	3.01%	$	644,250	$	482,462		$	404,250	2.91%	$	606,200	$	362,924

The Company entered into cash flow hedge transactions to establish the interest rate paid on $300.0 million of its FHLB borrowings at varying effective rates and maturities. For additional information on the detail of each cash flow hedge transaction, refer to Note 11, Derivatives and Hedging Activity, to our unaudited condensed consolidated financial statements.

Liquidity

We evaluate liquidity both at the holding company level and at the Bank level. As of June 30, 2019, the Bank and Chartwell 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

67

and Chartwell, availability on our line of credit, and the net proceeds from the issuance of our debt and/or equity securities. As of June 30, 2019, our primary liquidity needs at the parent company level were the final interest and maturity payments on our subordinated notes payable, the quarterly dividends on our preferred stock, interest payments on other borrowings and our share repurchase program. All other liquidity needs were minimal and related to reimbursing the Bank for management, accounting and financial reporting services provided by Bank personnel. During the six months ended June 30, 2019, the parent company paid $1.1 million related to interest payments on our subordinated notes and other borrowings, $1.8 million related to our preferred stock dividends and $744,000 related to our share repurchase program. During the six months ended June 30, 2018, the parent company paid $1.3 million related to the acquisition of Columbia, $2.1 million related to interest payments on our subordinated notes and other borrowings, $2.5 million related to our share repurchase program and $762,000 related to our preferred stock dividend. 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, 2019. In addition, the holding company maintains an unsecured line of credit of $50.0 million with Texas Capital Bank, of which the full amount was available for borrowing as of June 30, 2019.

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 or 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, which includes members of executive management, has established an asset/liability management policy designed to achieve and maintain earnings performance consistent with long-term goals while maintaining acceptable levels of interest rate risk, well capitalized regulatory status and adequate levels of liquidity. The ALCO has also established a contingency funding plan to address liquidity crisis conditions. The ALCO is designated as the body responsible for the monitoring and implementation of these policies. The ALCO reviews liquidity on a frequent basis and approves significant changes in strategies that affect balance sheet or cash flow positions.

Sources of asset liquidity are cash, interest-earning deposits with other banks, federal funds sold, certain unpledged debt and equity securities, loan repayments (scheduled and unscheduled) and future earnings. Sources of liability liquidity 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 reciprocal CDARS^® and ICS^® deposits and brokered deposits, and the ability to raise debt and equity. Customer deposits, which are an important source of liquidity, depend on the confidence of customers in us. Deposits are supported by our capital position and, up to applicable limits, 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. We have established policy guidelines for a variety of liquidity-related performance metrics, such as net loans to deposits, brokered funding composition, cash to total loans and duration of certificates of deposit, 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 annually to determine our ability to meet potential liquidity and capital needs under various stress scenarios.

We believe that our liquidity position continues to be strong due to our ability to generate strong growth in deposits, which is evidenced by our ratio of total deposits to total assets of 84.5% and 83.7% as of June 30, 2019 and December 31, 2018, respectively. As of June 30, 2019, we had available liquidity of $1.26 billion, or 18.4% of total assets. These sources consisted of available cash totaling $296.8 million, or 4.3% of total assets, unpledged investment securities totaling $348.0 million, or 5.1% of total assets, and the ability to borrow from the FHLB and correspondent bank lines totaling $615.7 million, or 9.0% of total assets. Available cash excludes cash posted as collateral 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, 2019		December 31, 2018
Available cash	$	296,807	$	97,703
Certain unpledged debt and equity securities	348,045		389,010
Net borrowing capacity	615,740		476,686
Total liquidity	$	1,260,592	$	963,399

For the six months ended June 30, 2019, we generated$26.0 million of cash from operating activities, compared to $32.4 million for the same period in 2018. This change in cash flow was primarily the result of an increase in net income of $4.3 million for the six months ended June 30, 2019, more than offset by changes in working capital items largely related to timing. In addition, we received a federal income tax refund of $7.7 million during the six months ended June 30, 2019, compared to a $6.5 million refund during the six months ended June 30, 2018.

68

Investing activities resulted in a net cash outflow of $497.4 million for the six months ended June 30, 2019, as compared to a net cash outflow of $442.7 million for the same period in 2018. The outflows for the six months ended June 30, 2019, were primarily due to net loan growth of $530.2 million and purchases of investment securities totaling $114.0 million, partially offset by the proceeds from the sale, principal repayments and maturities from investment securities totaling $153.6 million. The outflows for the six months ended June 30, 2018, included net loan growth of $371.7 million and purchases of investment securities totaling $81.5 million, partially offset by the proceeds from the sale, principal repayments and maturities from investment securities totaling $13.9 million.

Financing activities resulted in a net inflow of $739.7 million for the six months ended June 30, 2019, compared to a net inflow of $418.5 million for the same period in 2018. The inflows for the six months ended June 30, 2019, were primarily a result of a net increase in deposits of $736.5 million and proceeds from the issuance of preferred stock of $77.7 million, partially offset by a net decrease in FHLB borrowings of $65.0 million. The inflows for the six months ended June 30, 2018, included a net increase in deposits of $453.6 million and proceeds from the issuance of preferred stock of $38.4 million, partially offset by a net decrease in FHLB borrowings of $65.0 million.

We continue to evaluate the potential impact on liquidity management of various regulatory proposals, including those being established under the Dodd-Frank Wall Street Reform and Consumer Protection Act, as government regulators continue the final rule-making process.

Capital Resources

The access to and cost of funding for new business initiatives, the ability to engage in expanded business activities, the ability to pay dividends, the level of deposit insurance costs and the level and nature of regulatory oversight depend, in part, on our capital position. The Company filed a registration statement on Form S-3 with the SEC on December 15, 2017, which was declared effective on December 21, 2017, and which provides a means to allow us to issue registered securities to finance our growth objectives.

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 our current operations and to promote public confidence in our Company.

Shareholders’ Equity. Shareholders’ equity was $589.0 million as of June 30, 2019, compared to $479.4 million as of December 31, 2018. The $109.6 millionincrease during the six months ended June 30, 2019, was primarily attributable to net proceeds of $77.7 million from the issuance of preferred stock, net income of $29.3 million, $4.0 million in stock-based compensation, an increase of $971,000 in accumulated other comprehensive income (loss), and $257,000 in exercises of stock options, partially offset by preferred stock dividends paid of $1.8 million and the purchase of $744,000 in treasury stock.

In May 2019, the Company completed the issuance and sale of a registered, underwritten public offering of 3,220,000 depositary shares, each representing a 1/40th interest in a share of its 6.375% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock, no par value (the “Series B Preferred Stock”), with a liquidation preference of $1,000 per share (equivalent to $25 per depository share). The Company received net proceeds of $77.7 million from the offering, after deducting underwriting discounts, commissions and direct offering expenses. Our Series B Preferred Stock provides Tier 1 capital for the holding company under federal regulatory capital rules.

When, as, and if declared by the board of directors of the Company (the “Board”), dividends will be payable on the Series B Preferred Stock from the date of issuance to, but excluding July 1, 2026, at a rate of 6.375% per annum, payable quarterly, in arrears, and from and including July 1, 2026, dividends will accrue and be payable at a floating rate equal to three-month LIBOR plus a spread of 408.8 basis points per annum, payable quarterly, in arrears. The Company may redeem the Series B Preferred Stock at its option, subject to regulatory approval, on or after July 1, 2024, as described in the prospectus supplement relating to the offering filed with the SEC on May 23, 2019.

In March 2018, the Company completed the issuance and sale of a registered, underwritten public offering of 1,610,000 depositary shares, each representing a 1/40th interest in a share of its 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, no par value (the “Series A Preferred Stock”), with a liquidation preference of $1,000 per share (equivalent to $25 per depository share). The Company received net proceeds of $38.5 million from the offering, after deducting underwriting discounts, commissions and direct offering expenses. Our Series A Preferred Stock provides Tier 1 capital for the holding company under federal regulatory capital rules.

When, as, and if declared by the Board, dividends will be payable on the Series A Preferred Stock from the date of issuance to, but excluding April 1, 2023 at a rate of 6.75% per annum, payable quarterly, in arrears, and from and including April 1, 2023, dividends will accrue and be payable at a floating rate equal to three-month LIBOR plus a spread of 398.5 basis points per annum, payable quarterly, in arrears. The Company may redeem the Series A Preferred Stock at its option, subject to regulatory approval, on or after April 1, 2023, as described in the prospectus supplement relating to the offering filed with the SEC on March 19, 2018.

Regulatory Capital. As of June 30, 2019 and December 31, 2018, 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

69

levels may decrease. However, we will monitor our capital in order to remain categorized as well capitalized under the applicable regulatory guidelines and in compliance with all regulatory capital standards applicable to us.

The Basel III regulatory capital framework (the “Basel III”), which began phasing in on January 1, 2015, has replaced the 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 final rules subject a banking organization to certain limitations on capital distributions and discretionary bonus payments to executive officers if the organization does not maintain a capital conservation buffer of risk-based capital ratios in an amount greater than 2.5% of its total risk-weighted assets. The implementation of the capital conservation buffer began on January 1, 2016, at 0.625%, and was phased in ratably over a four-year period until it reached 2.5% on January 1, 2019. As of June 30, 2019 and December 31, 2018, the capital conservation buffer was 2.5% and 1.875%, respectively, in addition to the minimum capital adequacy levels shown in the tables below. Thus, both the Company and the Bank were above the levels required to avoid limitations on capital distributions and discretionary bonus payments.

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, 2019
	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	$	535,650	12.82	%	$	334,208	8.00	%	N/A		N/A
Bank	$	487,613	11.73	%	$	332,677	8.00	%	$	415,847	10.00	%
Tier 1 risk-based capital ratio
Company	$	524,586	12.56	%	$	250,656	6.00	%	N/A		N/A
Bank	$	473,393	11.38	%	$	249,508	6.00	%	$	332,677	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	410,567	9.83	%	$	187,992	4.50	%	N/A		N/A
Bank	$	473,393	11.38	%	$	187,131	4.50	%	$	270,300	6.50	%
Tier 1 leverage ratio
Company	$	524,586	8.21	%	$	255,595	4.00	%	N/A		N/A
Bank	$	473,393	7.43	%	$	254,764	4.00	%	$	318,455	5.00	%

	December 31, 2018
	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	$	426,066	10.86	%	$	313,789	8.00	%	N/A		N/A
Bank	$	437,849	11.25	%	$	311,497	8.00	%	$	389,371	10.00	%
Tier 1 risk-based capital ratio
Company	$	414,808	10.58	%	$	235,342	6.00	%	N/A		N/A
Bank	$	424,418	10.90	%	$	233,622	6.00	%	$	311,497	8.00	%
Common equity tier 1 risk-based capital ratio
Company	$	378,117	9.64	%	$	176,506	4.50	%	N/A		N/A
Bank	$	424,418	10.90	%	$	175,217	4.50	%	$	253,091	6.50	%
Tier 1 leverage ratio
Company	$	414,808	7.28	%	$	227,851	4.00	%	N/A		N/A
Bank	$	424,418	7.49	%	$	226,762	4.00	%	$	283,453	5.00	%

70

Contractual Obligations and Commitments

There were no material changes to contractual obligations during the six months ended June 30, 2019, that were outside the ordinary course of business.

Off-Balance Sheet Arrangements

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

Loan commitments, including standby letters of credit, are recorded on our statement of financial condition as they are funded. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Loan commitments include unused commitments for open end lines secured by cash, marketable securities, cash value life insurance or residential properties, and commitments to fund loans secured by commercial real estate, construction loans, business lines of credit and other unused commitments of loans in various stages of funding. Not all commitments will fund or fully fund as customers often only draw on a portion of their available credit. We have the ability to generate the liquidity necessary to fund anticipated draws under unused loan commitments.

Standby letters of credit are written conditional commitments issued by us to guarantee the performance of our customer to a third party. In the event our 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.

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. 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 commitments, based on the availability of eligible collateral or other terms under the loan agreement, by contractual maturities outstanding as of the date indicated.

	June 30, 2019
(Dollars in thousands)	One Year or Less (1)		One to Three Years		Three to Five Years		Greater Than Five Years		Total
Unused loan commitments	$	3,511,831	$	382,480	$	183,022	$	30,390	$	4,107,723
Standby letters of credit	50,858		11,006		9,754		—		71,618
Total off-balance sheet arrangements	$	3,562,689	$	393,486	$	192,776	$	30,390	$	4,179,341

⁽¹⁾  The off-balance sheet amounts reflected in the “One Year or Less” column include $3.21 billion in unused loan commitments and $339,000 in standby letters of credit that are due on demand with no stated maturity.

Market Risk

Market risk refers to potential losses arising from changes in interest rates, foreign exchange rates, equity prices and commodity prices. Our primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact the level of both income and expense recorded on most of our assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those that have a short term to maturity. Because of the nature of our operations, we are not subject to foreign exchange or commodity price risk. From time to time we 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 may prepay their loans and certain depositors may redeem their certificates when rates change.

71

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 for 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 (“NII”) simulation, economic value of equity (“EVE”) analysis 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 have specific benefits and shortcomings. NII simulation explicitly measures exposure to earnings from changes in market rates of interest but does not provide a long-term view of value. EVE analysis 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 together helps management obtain a comprehensive view of our interest risk rate profile.

The following NII simulation and EVE analysis metrics were calculated using rate shocks that 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 analysis calculated assuming market rates as of the dates indicated.

	June 30, 2019					December 31, 2018
(Dollars in thousands)	Amount Change from Base Case			Percent Change from Base Case		Amount Change from Base Case			Percent Change from Base Case
Net interest income (loss):
+300	$	43,898		34.35	%	$	26,950		22.28	%
+200	$	29,449		23.05	%	$	18,056		14.93	%
+100	$	14,858		11.63	%	$	9,399		7.77	%
–100	$	(15,167	)	(11.87	)%	$	(9,712	)	(8.03	)%
–200	$	(31,840	)	(24.92	)%	$	(22,079	)	(18.25	)%
Economic value of equity:
+300	$	24,869		4.30	%	$	(19,782	)	(4.09	)%
+200	$	18,315		3.17	%	$	(12,468	)	(2.58	)%
+100	$	10,869		1.88	%	$	(3,526	)	(0.73	)%
–100	$	(10,865	)	(1.88	)%	$	(505	)	(0.10	)%
–200	$	(25,306	)	(4.37	)%	$	(1,380	)	(0.29	)%

We plan to continue to manage an asset sensitive interest rate risk position when it comes to net interest income due to the ongoing desire for some duration in the liability portfolio. Given the longer term nature of the EVE analysis and with longer term interest rates being less certain, we plan to continue to manage a near neutral interest rate risk position when it comes to economic value of equity, although our EVE position will continue to add more bias toward asset sensitivity as interest rates decline.

72

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.

	June 30, 2019
(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	$	452,439		$	—		$	—		$	—		$	—		$	—		$	—		$	452,439
Federal funds sold	5,472			—			—			—			—			—			—			5,472
Total investment securities	171,342			44,633			44,212			108,537			31,676			31,633			(607		)	431,426
Total loans and leases	5,330,232			55,219			46,764			162,746			50,427			17,534			2,012			5,664,934
Other assets	—			—			—			—			—			—			291,732			291,732
Total assets	$	5,959,485		$	99,852		$	90,976		$	271,283		$	82,103		$	49,167		$	293,137		$	6,846,003
Liabilities:
Transaction deposits	$	3,620,812		$	44,042		$	82,000		$	195,837		$	50,000		$	—		$	270,435		$	4,263,126
Certificates of deposit	673,282			214,110			354,711			281,754			—			—			—			1,523,857
Borrowings, net	135,000			—			—			100,000			100,000			—			—			335,000
Other liabilities	—			—			—			—			—			—			135,039			135,039
Total liabilities	4,429,094			258,152			436,711			577,591			150,000			—			405,474			6,257,022
Equity	—			—			—			—			—			—			588,981			588,981
Total liabilities and equity	$	4,429,094		$	258,152		$	436,711		$	577,591		$	150,000		$	—		$	994,455		$	6,846,003
Interest rate sensitivity gap	$	1,530,391		$	(158,300	)	$	(345,735	)	$	(306,308	)	$	(67,897	)	$	49,167		$	(701,318	)
Cumulative interest rate sensitivity gap	$	1,530,391		$	1,372,091		$	1,026,356		$	720,048		$	652,151		$	701,318
Cumulative interest rate sensitive assets to rate sensitive liabilities	134.6		%	129.3		%	120.0		%	112.6		%	111.1		%	112.0		%	109.4		%
Cumulative gap to total assets	22.4		%	20.0		%	15.0		%	10.5		%	9.5		%	10.2		%

The cumulative 12-month ratio of interest rate sensitive assets to interest rate sensitive liabilities increased to 120.0% as of June 30, 2019, from 112.2% as of December 31, 2018.

The Company entered into cash flow hedge transactions to fix the interest rate on certain of the Company’s borrowings for varying periods of time. These transactions have the effect on our gap analysis of moving $200.0 million of borrowings from the less than 90 days re-pricing category to the one to three years re-pricing category and the three to five years re-pricing category of $100.0 million each. For additional information on cash flow hedge transactions, refer to Note 11, Derivatives and Hedging Activity, to our unaudited condensed consolidated financial statements.

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

Impact of Inflation

Our financial statements and related data presented herein have been prepared in accordance with GAAP, which requires the measure of financial position and operating results in terms of historic dollars, without considering changes in the relative purchasing power of money over time due to inflation.

Inflation generally increases the costs of funds and operating overhead, and to the extent loans and other assets bear variable rates, the yields on such assets. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates generally have a more significant effect on the performance of a financial institution than the effects

73

of general levels of inflation. In addition, inflation affects a financial institution’s cost of goods and services purchased, the cost of salaries and benefits, occupancy expense and similar items. Inflation and related increases in interest rates generally decrease the market value of investments and loans held and may adversely affect liquidity, earnings and shareholders’ equity.

Other Matters

LIBOR Transition

On July 27, 2017, the United Kingdom’s Financial Conduct Authority (the “FCA”) announced that it will no longer persuade or require banks to submit rates for the calculation of the London Interbank Offered Rate (“LIBOR”) after 2021. Given LIBOR’s extensive use across financial markets, the transition away from LIBOR presents various risks and challenges to financial markets and institutions, including to the Company. The Company’s commercial and consumer businesses issue, trade and hold various products that are currently indexed to LIBOR. As of June 30, 2019, the Company had a material amount of loans, investment securities, FHLB advances and notional value of derivatives indexed to LIBOR that will mature after 2021. If not sufficiently planned for, the discontinuation of LIBOR could result in financial, operational, legal, reputational or compliance risks.

The Alternative Reference Rates Committee (“ARRC”) has proposed the Secured Overnight Financing Rate (“SOFR”) as its preferred rate as an alternative to LIBOR. The selection of SOFR as the alternative reference rate currently presents certain market concerns, because a term structure for SOFR has not yet developed, and there is not yet a generally accepted methodology for adjusting SOFR, which represents an overnight, risk-free rate, so that it will be comparable to LIBOR, which has various tenors and reflects a risk component.

In early 2019, the ARRC released final recommended fallback contract language for new issuances of LIBOR-indexed bilateral business loans, syndicated loans, floating rate notes and securitizations. The International Swaps and Derivatives Association, Inc. (“ISDA”) is also expected to provide guidance on fallback contract language related to derivative transactions in late 2019.

Due to the uncertainty surrounding the future of LIBOR, it is expected that the transition will span several reporting periods through the end of 2021. One of the major identified risks is inadequate fallback language in the various instruments’ contracts that may result in issues establishing the alternative index and adjusting the margin as applicable. The Company continues to monitor this activity and evaluate the related risks. The Company has already: (1) established a cross-functional team to identify, assess and monitor risks associated with the transition of LIBOR and other benchmark rates; (2) developed an inventory of affected products; and (3) implemented more robust fallback contract language for new loans. The Company’s cross-functional team is also tasked with managing clear communication of the Company’s transition plans with both internal and external stakeholders and ensuring that the Company appropriately updates its business processes, analytical tools, information systems and contract language to minimize disruption during and after the LIBOR transition. For additional information related to the potential impact surrounding the transition from LIBOR on the Company’s business, see “Item 1A. Risk Factors” in this Quarterly Report on Form 10-Q and “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, previously filed with the SEC.

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 of this Quarterly Report on Form 10-Q.

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 Exchange Act) as of June 30, 2019. 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 SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the 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 (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were effective as of June 30, 2019.

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, 2019, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

74

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, 2019, the Company was not a party to any legal proceedings the resolution of which management believes will be material to the Company’s business, future prospects, financial condition, liquidity, results of operation, cash flows or capital levels.

ITEM 1A. RISK FACTORS

There have not been any material changes to the risk factors previously disclosed under Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018, previously filed with the SEC, except for the risk factor included below:

The phasing out and ultimate replacement of LIBOR with an alternative reference rate and changes in the manner of calculating other reference rates may adversely impact the value of loans and other financial instruments we hold that are linked to LIBOR or other reference rates in ways that are difficult to predict and could adversely impact our financial condition and results of operations.

The FCA announced in July 2017 that it will no longer persuade or require banks to submit rates for the calculation of the LIBOR after 2021. It is not possible to predict the effect of these changes, other reforms or the establishment of alternative reference rates in the United Kingdom or elsewhere. While Intercontinental Exchange Inc., the company that administers LIBOR, plans to continue publishing LIBOR, liquidity in the interbank markets that those LIBOR estimates are based upon has been declining. Accordingly, there is considerable uncertainty regarding the publication of such rates beyond 2021. Whether or not SOFR attains market acceptance as a LIBOR replacement remains in question and the future of LIBOR at this time is uncertain. We have a significant amount of loans, derivatives and other financial obligations or extensions of credit that may be adversely affected by the discontinuation of LIBOR and uncertainty regarding its replacement. In addition, uncertainty regarding the nature of such potential changes, alternative reference rates or other reforms may adversely affect the trading market for securities on which the interest or dividend is determined by reference to LIBOR, including the depositary shares underlying our Series A Preferred Stock and Series B Preferred Stock during their respective floating rate periods. The discontinuation of LIBOR also could result in operational, legal and compliance risks, and if we are unable to adequately manage such risks, they could have a material adverse impact on our reputation and on our business, financial condition, results of operations or future prospects.

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

Recent Sales of Unregistered Securities

None.

Purchases of Equity Securities by the Company 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, 2019:

	Total Number of Shares Purchased	Weighted Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)	Approximate Dollar Value of Shares that May  Yet Be Purchased Under the Plans or Programs (1)
April 1, 2019 - April 30, 2019	—	$	—	—	$	1,814,244
May 1, 2019 - May 31, 2019	15,000	20.73		15,000	1,503,236
June 1, 2019 - June 30, 2019	—	—		—	1,503,236
Total	15,000	$	20.73	15,000	$	1,503,236

⁽¹⁾  On October 16, 2018, the Board approved an additional share repurchase program of up to $5 million. Under this authorization, purchases of shares may be made at the discretion of management from time to time in the open market or through negotiated transactions, as well as purchases of shares or the options to acquire shares subject to common stock incentive compensation award agreements from officers, directors or employees of the Company.

On July 15, 2019, the Board approved an additional share repurchase program of up to $10 million, which is subject to customary regulatory approval. Under this authorization, purchases of shares may be made at the discretion of management from time to time in the open market or through negotiated transactions, as well as purchases of shares or the options to acquire shares subject to common stock incentive compensation

75

award agreements from officers, directors or employees of the Company. That program is not included in the approximate dollar value of shares that may yet be purchased in the above table.

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

3.1 Amended and Restated Articles of Incorporation, which are incorporated by reference to Amendment No. 1 to the Company’s Registration Statement on Form S-1 (File No. 333-187681) filed with the SEC on April 16, 2013.

3.2 Articles of Amendment for 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, which are incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on March 20, 2018.

3.3 Statement of Correction to the Articles of Amendment of 6.75% Fixed-to-Floating Rate Series A Non-Cumulative Perpetual Preferred Stock, which are incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on May 29, 2019.

3.4 Articles of Amendment for 6.375% Fixed-to-Floating Rate Series B Non-Cumulative Perpetual Preferred Stock, which are incorporated by reference to the Company’s Registration Statement on Form 8-A filed with the SEC on May 28, 2019.

3.5 By-Laws, as amended, which are incorporated by reference to Amendment No. 1 to the Company’s Registration Statement on Form S-1 (File No. 333-187681) filed with the SEC on April 16, 2013.

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, 2019, formatted in XBRL: (i) the Unaudited Condensed Consolidated Statements of Financial Condition, (ii) the Unaudited Condensed Consolidated Statements of Income, (iii) the Unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Condensed Consolidated Statements of Cash Flows and (vi) the Notes to Unaudited Condensed Consolidated Financial Statements.*

* This information is deemed furnished, not filed.

76

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/ David J. Demas
	David J. Demas
	Chief Financial Officer

Date: August 6, 2019

77