nbhc_Current_Folio_10Q_Q1

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10-Q


(Mark One)

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

For the quarterly period ended March 31, 2018

OR

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

For the transition period from                      to

Commission File Number: 001-35654


NATIONAL BANK HOLDINGS CORPORATION

(Exact name of registrant as specified in its charter)


 

 

 

Delaware

    

27-0563799

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

7800 East Orchard, Suite 300, Greenwood Village, Colorado 80111

(Address of principal executive offices) (Zip Code)

Registrant’s telephone, including area code: (720) 529-3336


 

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

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

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

 

 

 

 

 

 

 

Large accelerated filer

 

 

Accelerated filer

 

Non-accelerated filer

 

◻  (do not check if a smaller reporting company)

 

Smaller reporting company

 

 

 

 

Emerging growth company

 

 

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

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

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

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

 

As of May 1, 2018, the registrant had outstanding 30,530,877 shares of Class A voting common stock, each with $0.01 par value per share, excluding 135,252 shares of restricted Class A common stock issued but not yet vested.

 

 

 

 


 

 

 

 

 

 

 

 

    

Page

Part I. Financial Information 

 

 

 

 

 

 

Item 1. 

Financial Statements (Unaudited)

 

3

 

 

 

 

 

Consolidated Statements of Financial Condition as of March 31, 2018 and December 31, 2017

 

3

 

 

 

 

 

Consolidated Statements of Operations for the three months ended March 31, 2018 and 2017

 

4

 

 

 

 

 

Consolidated Statements of Comprehensive Income for the three months ended March 31, 2018 and 2017

 

5

 

 

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2018 and 2017

 

6

 

 

 

 

 

Consolidated Statements of Cash Flows for the three months ended March 31, 2018 and 2017

 

7

 

 

 

 

 

Notes to Consolidated Financial Statements

 

8

 

 

 

 

Item 2. 

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

 

39

 

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures About Market Risk

 

65

 

 

 

 

Item 4. 

Controls and Procedures

 

65

 

 

 

 

Part II. Other Information 

 

 

 

 

 

 

Item 1. 

Legal Proceedings

 

66

 

 

 

 

Item 1A. 

Risk Factors

 

66

 

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

 

67

 

 

 

 

Item 5. 

Other Information

 

67

 

 

 

 

Item 6. 

Exhibits

 

67

 

 

 


 

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, notwithstanding that such statements are not specifically identified. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believe,” “can,” “would,” “should,” “could,” “may,” “predict,” “seek,” “potential,” “will,” “estimate,” “target,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “intend” and similar words or phrases. These statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties. We have based these statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, liquidity, results of operations, business strategy and growth prospects.

 

Forward-looking statements involve certain important risks, uncertainties and other factors, any of which could cause actual results to differ materially from those in such statements and, therefore, you are cautioned not to place undue reliance on such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

 

       our ability to execute our business strategy, as well as changes in our business strategy or development plans;

 

       business and economic conditions generally and in the financial services industry;

 

       economic, market, operational, liquidity, credit and interest rate risks associated with our business;

 

       effects of any changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board;

 

       changes imposed by regulatory agencies to increase our capital to a level greater than the current level required for well-capitalized financial institutions;

 

       effects of inflation, as well as, interest rate, securities market and monetary supply fluctuations;

 

       changes in the economy or supply-demand imbalances affecting local real estate values;

 

       changes in consumer spending, borrowings and savings habits;

 

       with respect to our mortgage business, our inability to negotiate our fees with Fannie Mae, Freddie Mac, Ginnie Mae or other investors for the purchase of our loans, our obligation to indemnify purchasers or to repurchase the related loans if they fail to meet certain criteria, higher rate of delinquencies and defaults as a result of the geographic concentration of our servicing portfolio, or the impact of interest rates on the value of our mortgage servicing rights;

 

       our ability to identify potential candidates for, obtain regulatory approval for, and consummate, acquisitions or consolidations of financial institutions on attractive terms, or at all;

 

       our ability to integrate acquisitions or consolidations and to achieve synergies, operating efficiencies and/or other expected benefits within expected time-frames, or at all, or within expected cost projections, and to preserve the goodwill of acquired financial institutions;

 

       our ability to realize the anticipated benefits from enhancements or updates to our core operating systems from time to time without significant change in our client service or risk to our control environment; 

 

       our dependence on information technology and telecommunications systems of third party service providers and the risk of system failures, interruptions or breaches of security, including those that could result in disclosure or misuse of confidential or proprietary client or other information;

 

       our ability to achieve organic loan and deposit growth and the composition of such growth;

 

       changes in sources and uses of funds, including loans, deposits and borrowings;

 

1


 

Table of Contents

       increased competition in the financial services industry, nationally, regionally or locally, resulting in, among other things, lower returns;

 

       continued consolidation in the financial services industry;

 

       our ability to maintain or increase market share and control expenses;

 

       the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters;

 

       the trading price of shares of the Company's stock;

 

       the effects of tax legislation or challenges to our tax position;

 

       our ability to realize deferred tax assets or the need for a valuation allowance, or the effects of changes in tax laws on our deferred tax assets;

 

       costs and effects of changes in laws and regulations and of other legal and regulatory developments, including, but not limited to, changes in regulation that affect the fees that we charge, the resolution of legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations, reviews or other inquiries; and changes in regulations that apply to us as a Colorado state-chartered bank;

 

       technological changes;

 

       the timely development and acceptance of new products and services and perceived overall value of these products and services by our clients;

 

       changes in our management personnel and our continued ability to hire and retain qualified personnel;

 

       ability to implement and/or improve operational management and other internal risk controls and processes and our reporting system and procedures;

 

       regulatory limitations on dividends from our bank subsidiary;

 

       changes in estimates of future loan reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements;

 

       widespread natural and other disasters, dislocations, political instability, acts of war or terrorist activities, cyberattacks or international hostilities through impacts on the economy and financial markets generally or on us or our counterparties specifically;

 

       a cyber-security incident, data breach or a failure of a key information technology system;

 

       impact of reputational risk on such matters as business generation and retention;

 

       other risks and uncertainties listed from time to time in the Company’s reports and documents filed with the Securities and Exchange Commission; and

 

       our success at managing the risks involved in the foregoing items.

 

Any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law.

 

2


 

Table of Contents

PART I: FINANCIAL INFORMATION

Item 1: FINANCIAL STATEMENTS

 

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Financial Condition (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

    

March 31, 2018

    

December 31, 2017

ASSETS

 

 

 

 

 

 

Cash and due from banks

 

$

260,731

 

$

193,297

Interest bearing bank deposits

 

 

26,139

 

 

64,067

Cash and cash equivalents

 

 

286,870

 

 

257,364

Investment securities available-for-sale (at fair value)

 

 

917,865

 

 

855,345

Investment securities held-to-maturity (fair value of $278,716 and $256,771 at March 31, 2018 and December 31, 2017, respectively)

 

 

283,369

 

 

258,730

Non-marketable securities

 

 

14,088

 

 

15,030

Loans

 

 

3,702,334

 

 

3,178,947

Allowance for loan losses

 

 

(30,686)

 

 

(31,264)

Loans, net

 

 

3,671,648

 

 

3,147,683

Loans held for sale

 

 

51,050

 

 

4,629

Other real estate owned

 

 

11,875

 

 

10,491

Premises and equipment, net

 

 

112,038

 

 

93,708

Goodwill

 

 

114,909

 

 

59,630

Intangible assets, net

 

 

15,561

 

 

1,607

Other assets

 

 

178,310

 

 

139,248

Total assets

 

$

5,657,583

 

$

4,843,465

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

1,083,245

 

$

902,439

Interest bearing demand deposits

 

 

698,796

 

 

474,607

Savings and money market

 

 

1,779,817

 

 

1,484,463

Time deposits

 

 

1,147,452

 

 

1,118,050

Total deposits

 

 

4,709,310

 

 

3,979,559

Securities sold under agreements to repurchase

 

 

141,187

 

 

130,463

Federal Home Loan Bank advances

 

 

77,335

 

 

129,115

Other liabilities

 

 

83,888

 

 

71,921

Total liabilities

 

 

5,011,720

 

 

4,311,058

Shareholders’ equity:

 

 

 

 

 

 

Common stock, par value $0.01 per share: 400,000,000 shares authorized; 51,516,335 and 51,518,162 shares issued; 30,479,969 and 26,875,585 shares outstanding at March 31, 2018 and December 31, 2017, respectively

 

 

515

 

 

515

Additional paid-in capital

 

 

1,012,268

 

 

970,668

Retained earnings

 

 

68,008

 

 

60,795

Treasury stock of 20,814,584 and 24,479,020 shares at March 31, 2018 and December 31, 2017, respectively, at cost

 

 

(420,040)

 

 

(493,329)

Accumulated other comprehensive loss, net of tax

 

 

(14,888)

 

 

(6,242)

Total shareholders’ equity

 

 

645,863

 

 

532,407

Total liabilities and shareholders’ equity

 

$

5,657,583

 

$

4,843,465

 

See accompanying notes to the consolidated interim financial statements.

3


 

Table of Contents

 

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations (Unaudited)

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

For the three months ended

 

March 31, 

 

2018

    

2017

Interest and dividend income:

 

 

 

 

 

Interest and fees on loans

$

45,280

 

$

31,763

Interest and dividends on investment securities

 

6,526

 

 

6,613

Dividends on non-marketable securities

 

244

 

 

167

Interest on interest-bearing bank deposits

 

741

 

 

197

Total interest and dividend income

 

52,791

 

 

38,740

Interest expense:

 

 

 

 

 

Interest on deposits

 

4,634

 

 

3,787

Interest on borrowings

 

510

 

 

231

Total interest expense

 

5,144

 

 

4,018

Net interest income before provision for loan losses

 

47,647

 

 

34,722

Provision for loan losses

 

41

 

 

1,795

Net interest income after provision for loan losses

 

47,606

 

 

32,927

Non-interest income:

 

 

 

 

 

Service charges

 

4,510

 

 

3,326

Bank card fees

 

3,362

 

 

2,804

Mortgage banking income

 

7,971

 

 

454

Bank-owned life insurance income

 

452

 

 

470

Other non-interest income

 

1,150

 

 

1,414

OREO related income

 

390

 

 

228

Total non-interest income

 

17,835

 

 

8,696

Non-interest expense:

 

 

 

 

 

Salaries and benefits

 

30,672

 

 

20,390

Occupancy and equipment

 

7,955

 

 

5,437

Telecommunications and data processing

 

4,366

 

 

1,587

Marketing and business development

 

1,224

 

 

651

FDIC deposit insurance

 

753

 

 

705

Bank card expense

 

2,136

 

 

883

Professional fees

 

2,819

 

 

416

Other non-interest expense

 

3,845

 

 

2,406

Problem asset workout

 

781

 

 

872

Loss (gain) on OREO sales, net

 

78

 

 

(112)

Core deposit intangible asset amortization

 

653

 

 

1,370

Total non-interest expense

 

55,282

 

 

34,605

Income before income taxes

 

10,159

 

 

7,018

Income tax expense (benefit)

 

1,695

 

 

(1,240)

Net income

$

8,464

 

$

8,258

Income per share—basic

$

0.28

 

$

0.31

Income per share—diluted

$

0.27

 

$

0.30

Weighted average number of common shares outstanding:

 

 

 

 

 

Basic

 

30,493,689

 

 

26,801,773

Diluted

 

31,143,528

 

 

27,680,029

 

See accompanying notes to the consolidated interim financial statements.

 

4


 

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

For the three months ended

 

March 31, 

 

2018

 

2017

Net income

$

8,464

    

$

8,258

Other comprehensive loss, net of tax:

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

Net unrealized (losses) gains arising during the period, net of tax benefit (expense) of $2,301 and $(161) for the three months ended March 31, 2018 and 2017, respectively

 

(6,780)

 

 

263

Less: amortization of net unrealized holding gains to income, net of tax benefit of $70 and $218 for the three months ended March 31, 2018 and 2017, respectively

 

(387)

 

 

(357)

Other comprehensive loss

 

(7,167)

 

 

(94)

Comprehensive income

$

1,297

 

$

8,164

 

See accompanying notes to the consolidated interim financial statements.

5


 

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

Three months ended March 31, 2018 and 2017

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Accumulated

    

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

other

 

 

 

 

 

Common

 

paid-in

 

Retained

 

Treasury

 

comprehensive

 

 

 

 

 

stock

 

capital

 

earnings

 

stock

 

income (loss), net

 

Total

Balance, December 31, 2016

 

$

514

 

$

984,087

 

$

55,454

 

$

(502,104)

 

$

(1,762)

 

$

536,189

Net income

 

 

 —

 

 

 —

 

 

8,258

 

 

 —

 

 

 —

 

 

8,258

Stock-based compensation

 

 

 —

 

 

902

 

 

 —

 

 

 —

 

 

 —

 

 

902

Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $4,883, net

 

 

 —

 

 

(11,314)

 

 

 —

 

 

5,577

 

 

 —

 

 

(5,737)

Cash dividends declared ($0.07 per share)

 

 

 —

 

 

 —

 

 

(1,900)

 

 

 —

 

 

 —

 

 

(1,900)

Warrant exercise

 

 

 —

 

 

(1,933)

 

 

 —

 

 

1,933

 

 

 —

 

 

 —

Other comprehensive loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(94)

 

 

(94)

Balance, March 31, 2017

 

$

514

 

$

971,742

 

$

61,812

 

$

(494,594)

 

$

(1,856)

 

$

537,618

Balance, December 31, 2017

 

$

515

 

$

970,668

 

$

60,795

 

$

(493,329)

 

$

(6,242)

 

$

532,407

Net income

 

 

 —

 

 

 —

 

 

8,464

 

 

 —

 

 

 —

 

 

8,464

Stock-based compensation

 

 

 —

 

 

833

 

 

 —

 

 

 —

 

 

 —

 

 

833

Issuance of stock under purchase and equity compensation plans, including gain on reissuance of treasury stock of $3,566, net

 

 

 —

 

 

(1,476)

 

 

 —

 

 

5,319

 

 

 —

 

 

3,843

Reissuance of treasury stock of 3,398,477 for acquisition of Peoples, Inc.

 

 

 —

 

 

42,243

 

 

 —

 

 

67,970

 

 

 —

 

 

110,213

Cash dividends declared ($0.09 per share)

 

 

 —

 

 

 —

 

 

(2,756)

 

 

 —

 

 

 —

 

 

(2,756)

Reclassification of certain tax effects from accumulated other comprehensive income(1)

 

 

 —

 

 

 —

 

 

1,479

 

 

 —

 

 

(1,479)

 

 

 —

Cumulative effect adjustment(2)

 

 

 —

 

 

 —

 

 

26

 

 

 —

 

 

 —

 

 

26

Other comprehensive loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(7,167)

 

 

(7,167)

Balance, March 31, 2018

 

$

515

 

$

1,012,268

 

$

68,008

 

$

(420,040)

 

$

(14,888)

 

$

645,863

 

 

 

 

(1)

    

Related to the adoption of Accounting Standards Update No. 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. Refer to note 2 – Recent Accounting Pronouncements of our consolidated financial statements for further details.

(2)

    

Related to the adoption of Accounting Standards Update No. 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities. Refer to note 2 – Recent Accounting Pronouncements of our consolidated financial statements for further details.

 

 

 

 

 

See accompanying notes to the consolidated interim financial statements.

6


 

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

 

 

 

 

 

 

 

 

 

    

For the three months ended

 

 

March 31, 

 

 

2018

    

2017

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

8,464

 

$

8,258

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Provision for loan losses

 

 

41

 

 

1,795

Depreciation and amortization

 

 

2,983

 

 

3,341

Current income tax receivable

 

 

(4,233)

 

 

444

Deferred income taxes

 

 

(609)

 

 

(1,734)

Net excess tax benefit on stock-based compensation

 

 

(371)

 

 

(2,845)

Discount accretion, net of premium amortization on securities

 

 

821

 

 

703

Loan accretion

 

 

(6,508)

 

 

(6,191)

Gain on sale of mortgages, net

 

 

(6,803)

 

 

(454)

Origination of loans held for sale, net of repayments

 

 

(219,584)

 

 

(14,925)

Proceeds from sales of loans held for sale

 

 

235,104

 

 

32,194

Bank-owned life insurance income

 

 

(452)

 

 

(470)

Loss (gain) on the sale of other real estate owned, net

 

 

78

 

 

(112)

Impairment on other real estate owned

 

 

38

 

 

46

Gain on fixed assets

 

 

 —

 

 

(3)

Stock-based compensation

 

 

833

 

 

902

Change in other assets

 

 

(5,630)

 

 

(3,280)

Change in other liabilities

 

 

6,337

 

 

3,576

Net cash provided by operating activities

 

 

10,509

 

 

21,245

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of FHLB stock

 

 

(2,950)

 

 

 —

Proceeds from redemption of FHLB stock

 

 

8,690

 

 

1,884

Proceeds from maturities of investment securities held-to-maturity

 

 

15,526

 

 

18,350

Proceeds from maturities of investment securities available-for-sale

 

 

55,152

 

 

59,155

Proceeds from sales of investment securities available-for-sale

 

 

33,202

 

 

 —

Purchase of investment securities available-for-sale

 

 

(42,199)

 

 

(96,948)

Purchase of investment securities held-to-maturity

 

 

(40,735)

 

 

 —

Net decrease (increase) in loans

 

 

9,136

 

 

(87,543)

Purchases of premises and equipment, net

 

 

(1,905)

 

 

(783)

Proceeds from sales of loans

 

 

 —

 

 

20,269

Proceeds from sales of other real estate owned

 

 

36

 

 

755

Net cash activity from acquisition

 

 

68,983

 

 

 —

Net cash provided by (used in) investing activities

 

 

102,936

 

 

(84,861)

Cash flows from financing activities:

 

 

 

 

 

 

Net (decrease) increase in deposits

 

 

(160)

 

 

99,294

Increase (decrease) in repurchase agreements

 

 

10,724

 

 

(314)

Advances from FHLB

 

 

 —

 

 

92,798

FHLB payoffs

 

 

(85,605)

 

 

(54,683)

Issuance of stock under purchase and equity compensation plans

 

 

(517)

 

 

(5,737)

Proceeds from exercise of stock options

 

 

4,360

 

 

 —

Payment of dividends

 

 

(2,741)

 

 

(2,048)

Net cash (used in) provided by financing activities

 

 

(73,939)

 

 

129,310

Increase in cash, cash equivalents and restricted cash

 

 

39,506

 

 

65,694

Cash, cash equivalents and restricted cash at beginning of the year

 

 

257,364

 

 

152,736

Cash, cash equivalents and restricted cash at end of period

 

$

296,870

 

$

218,430

Supplemental disclosure of cash flow information during the period:

 

 

 

 

 

 

Cash paid for interest

 

$

3,723

 

$

2,745

Net tax refunds (payments)

 

$

164

 

$

(7)

Supplemental schedule of non-cash investing activities:

 

 

 

 

 

 

Loans transferred to other real estate owned at fair value

 

$

127

 

$

578

(Decrease) increase in loans purchased but not settled

 

$

(15,068)

 

$

16,141

Loans transferred from loans held for sale to loans

 

$

878

 

$

3,825

Treasury stock reissued for acquisition

 

$

110,213

 

$

 —

 

See accompanying notes to the consolidated interim financial statements.

 

 

7


 

Table of Contents

NATIONAL BANK HOLDINGS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

March 31, 2018

 

Note 1 Basis of Presentation

 

National Bank Holdings Corporation ("NBHC" or the "Company") is a bank holding company that was incorporated in the State of Delaware in 2009 with the intent to acquire and operate financial services franchises and other complementary businesses in targeted markets. The Company is headquartered immediately south of Denver, in Greenwood Village, Colorado, and its primary operations are conducted through its wholly owned subsidiary, NBH Bank, (the "Bank"), a Colorado state-chartered bank and a member of the Federal Reserve System. The Company provides a variety of banking products to both commercial and consumer clients through a network of 104 banking centers located primarily in Colorado and the greater Kansas City region, and through online and mobile banking products and services. On January 1, 2018, the Company completed the acquisition of Peoples, Inc. Refer to note 3 – Acquisition Activities for further details.

 

The accompanying interim unaudited consolidated financial statements serve to update the National Bank Holdings Corporation Annual Report on Form 10-K for the year ended December 31, 2017 and include the accounts of the Company and its wholly owned subsidiary, NBH Bank. The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and where applicable, with general practices in the banking industry or guidelines prescribed by bank regulatory agencies. However, they may not include all information and notes necessary to constitute a complete set of financial statements under GAAP applicable to annual periods and accordingly should be read in conjunction with the financial information contained in the Company's most recent Form 10-K. The unaudited consolidated financial statements reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the results presented. All such adjustments are of a normal recurring nature. All significant intercompany balances and transactions have been eliminated in consolidation. Certain reclassifications of prior years' amounts are made whenever necessary to conform to current period presentation The results of operations for the interim period is not necessarily indicative of the results that may be expected for the full year or any other interim period. All amounts are in thousands, except share data, or as otherwise noted.

 

GAAP requires management to make estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosures of contingent assets and liabilities. By their nature, estimates are based on judgment and available information. Management has made significant estimates in certain areas, such as the amount and timing of expected cash flows from assets, the valuation of other real estate owned (“OREO”), the fair value adjustments on assets acquired and liabilities assumed, the valuation of core deposit intangible assets, the valuation of investment securities for other-than-temporary impairment (“OTTI”), the valuation of stock-based compensation, the fair values of financial instruments, the allowance for loan losses (“ALL”), and contingent liabilities. Because of the inherent uncertainties associated with any estimation process and future changes in market and economic conditions, it is possible that actual results could differ significantly from those estimates.

 

Beginning in the first quarter 2018, loans previously referred to as "non 310-30 loans" are referred to as "originated and acquired loans," which include acquired loans not accounted for under ASC 310-30. No amounts were reclassified resulting from this change in terminology.

 

The Company's significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in note 2 of the audited financial statements and notes for the year ended December 31, 2017 and are contained in the Company's Annual Report on Form 10-K. There have not been any significant changes to the application of significant accounting policies since December 31, 2017, except for the following additions:

 

Mortgage Servicing– Mortgage servicing rights (“MSRs”) associated with loans originated and sold, where servicing is retained, are initially capitalized at fair value and included in intangible assets, net on the consolidated statements of financial condition. For subsequent measurement purposes, the Company measures servicing assets based on the lower of cost or market using the amortization method. The values of these capitalized servicing rights are amortized as an offset to the loan servicing income earned in relation to the servicing revenue expected to be earned. The carrying values of these rights are reviewed quarterly for impairment based on the fair value of those assets. For purposes of impairment evaluation and measurement, management stratifies MSRs based on the predominant risk characteristics of the underlying loans, including loan type and loan term. If, by individual stratum, the carrying amount of these MSRs exceeds fair value, a valuation allowance is established and the impairment is recognized in mortgage banking income. If the fair value of impaired MSRs subsequently increases, management recognizes the increase in fair value in

8


 

Table of Contents

current period mortgage banking income and, through a reduction in the valuation allowance, adjusts the carrying value of the MSRs to a level not in excess of amortized cost.

 

Reserve for Mortgage Loan Repurchase Losses–The Company sells mortgage loans to various third parties, including government-sponsored entities, under contractual provisions that include various representations and warranties that typically cover ownership of the loan, compliance with loan criteria set forth in the applicable agreement, validity of the lien securing the loan, absence of delinquent taxes or liens against the property securing the loan, and similar matters. The Company may be required to repurchase the mortgage loans with identified defects, indemnify the investor or insurer, or reimburse the investor for credit loss incurred on the loan (collectively “repurchase”) in the event of a material breach of such contractual representations or warranties. Risk associated with potential repurchases or other forms of settlement is managed through underwriting and quality assurance practices and by servicing mortgage loans to meet investor and secondary market standards.

 

The Company establishes mortgage repurchase reserves related to various representations and warranties that reflect management’s estimate of losses based on a combination of factors. Such factors incorporate actual and historic loss history, delinquency trends in the portfolio and economic conditions. The Company establishes a reserve at the time loans are sold and quarterly updates the reserve estimate during the estimated loan life. The repurchase reserve is included in other liabilities on the consolidated statements of financial condition.

 

Note 2 Recent Accounting Pronouncements

 

Revenue from Contracts with Customers—In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. This update supersedes revenue recognition requirements in ASC Topic 605, Revenue Recognition, including most industry-specific revenue recognition guidance in the FASB Accounting Standards Codification. The new guidance stipulates that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance provides specific steps that entities should apply in order to achieve this principle. The amendments are effective for interim and annual periods beginning after December 15, 2017, with early application permitted for interim and annual periods beginning after December 15, 2016. ASU 2014-09 allows for either full retrospective or modified retrospective adoption.

 

The new guidance does not apply to revenue associated with financial assets and liabilities including loans, leases, securities, and derivatives that are accounted for under other GAAP. Accordingly, the majority of the Company’s revenues are not affected. The Company adopted ASU No. 2014-09 on January 1, 2018 utilizing the modified retrospective approach. Additionally, the Company has determined certain service charges, bank card fees and real estate sales are within the scope of the ASU, but has not identified changes to the timing or amount of revenue recognition. Accounting policies and procedures did not change materially as the principals of revenue recognition from the ASU are largely consistent with existing guidance and current practices applied by the Company. Refer to note 11 of our consolidated financial statements for required disclosures under the new standard.

 

Leases—In February 2016, the FASB issued ASU 2016-02, Leases. The guidance in ASU 2016-02 supersedes the lease recognition requirements in ASC Topic 840, Leases. The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statements. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The Company expects to adopt ASU 2016-02 in the first quarter of 2019 and is currently in the process of evaluating the impact of the ASU's adoption on the Company's consolidated financial statements.  

 

Financial Instruments - Credit Losses—In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments. This update replaces the current incurred loss methodology for recognizing credit losses with a current expected credit loss model, which requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. This amendment broadens the information that an entity must consider in developing its expected credit loss estimates. Additionally, the update amends the accounting for credit losses for available-for-sale debt securities and purchased financial assets with a more-than-insignificant amount of credit deterioration since origination. This update requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of a company’s loan portfolio. The amendments in this update are effective for fiscal years beginning after December 15, 2019, including

9


 

Table of Contents

interim periods within those fiscal years. Early adoption in fiscal years beginning after December 15, 2018 is permitted. The amendment requires the use of the modified retrospective approach for adoption. The Company is in the process of evaluating the impact of the ASU’s adoption on the Company’s consolidated financial statements.

 

Derivatives and Hedging - Targeted Improvements to Accounting for Hedging Activities—In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities. The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. ASU 2017-12 is effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2018. Early adoption is permitted, including in an interim period. ASU 2017-12 requires a modified retrospective transition method in which the Company will recognize the cumulative effect of the change on the opening balance of each affected component of equity in the consolidated statements of financial condition as of the date of adoption. The Company adopted ASU 2017-12 during the first quarter of 2018 and recorded a cumulative effect adjustment of $26 thousand within equity in the consolidated statements of financial condition.

 

Reclassification of Certain Tax Effects—In February 2018, the FASB issued ASU 2018-02, Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. This update allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. The amendments eliminate the stranded tax effects that were created as a result of the reduction of historical U.S. federal corporate income tax rate to the newly enacted U.S. federal corporate income tax rate. The update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted, and is to be applied either in the period of adoption or retrospectively to each period in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company early adopted ASU 2018-02 in the first quarter of 2018, resulting in a $1.5 million reclassification from accumulated other comprehensive loss to retained earnings on the consolidated statements of financial condition and the consolidated statements of changes in shareholders’ equity.

 

The company adopted ASU 2016-01, Financial Instruments - Recognition and Measurement of Financial Assets and Financial Liabilities (Topic 825), ASU 2016-18, Restricted Cash (a consensus of the FASB Emerging Issues Task Force, ASU 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments and ASU 2017-05 Other Income – Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) with no material impact on its financial statements.

 

The Company reviewed ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, and does not expect the adoption of this pronouncement to have a material impact on its financial statements.

 

Note 3 Acquisition Activities

 

On January 1, 2018, the Company completed its acquisition of Peoples, Inc., the bank holding company of Colorado-based Peoples National Bank and Kansas-based Peoples Bank. Immediately following the completion of the acquisition, Peoples National Bank and Peoples Bank merged into NBH Bank. Pursuant to the merger agreement executed in June 2017, the Company paid $36.2 million of cash consideration and 3,398,477 shares of the Company’s Class A common stock in exchange for all of the outstanding common stock of Peoples. Included in the cash consideration is $10.0 million of restricted cash placed in escrow for certain potential liabilities the Company is indemnified for pursuant to the merger agreement. The restricted cash is included in other assets in the Company’s consolidated statements of financial condition at March 31, 2018. The transaction has a value of $146.4 million in the aggregate, based on the Company’s closing price of $32.43 on the acquisition date. Acquisition related costs of $7.6 million were included in the Company’s consolidated statements of operations for the three months ended March 31, 2018. The results of Peoples are included in the results of the Company subsequent to the acquisition date.

 

The Company determined that this acquisition constitutes a business combination as defined in ASC Topic 805, Business Combinations. Accordingly, as of the date of the acquisition, the Company recorded the assets acquired and liabilities assumed at fair value. The Company determined fair values in accordance with the guidance provided in ASC Topic 820, Fair Value Measurements and Disclosures. Fair value is established by discounting the expected future cash flows with a market discount rate for like maturities and risk instruments. The estimation of expected future cash flows, market conditions and other future events and actual results could differ materially. The determination of the fair values of fixed assets, loans, OREO, core deposit intangible, mortgage servicing rights and mortgage repurchase reserve involves a high degree of judgment and complexity. The Company has made the determination of fair values using the best information available at the time; however, purchase accounting is not complete and the assumptions used are subject to change and, if changed, could have a material effect on the Company's financial position and results of operations.

 

10


 

Table of Contents

The table below summarizes the net assets acquired (at fair value) and consideration transferred in connection with the Peoples acquisition:

 

 

 

 

 

Assets:

 

 

 

  Cash and due from banks

 

$

105,173

  Investment securities available-for-sale

 

 

118,512

  Non-marketable securities

 

 

4,796

  Loans

 

 

542,707

 Loans held for sale

 

 

54,260

  Other real estate owned

 

 

1,409

  Premises and equipment

 

 

18,584

  Core deposit intangible asset

 

 

10,477

 Mortgage servicing rights

 

 

4,301

  Other assets

 

 

15,324

     Total assets acquired

 

$

875,543

 

 

 

 

Liabilities:

 

 

 

      Total deposits

 

 

729,911

 FHLB borrowings

 

 

33,825

  Other liabilities

 

 

20,683

     Total liabilities assumed

 

$

784,419

 

 

 

 

    Identifiable net assets acquired

 

$

91,124

 

 

 

 

Consideration:

 

 

 

 NBHC common stock paid at January 1, 2018, closing price of $32.43

 

$

110,213

  Cash

 

 

36,189

Total

 

$

146,402

 

 

 

 

 Estimated goodwill created

 

$

55,278

 

 

 

 

 

In connection with the Peoples acquisition, the Company recorded $55.3 million of goodwill, a $10.5 million core deposit intangible asset, a $4.3 million mortgage servicing rights intangible asset and a $4.0 million mortgage repurchase reserve, included in other liabilities. The core deposit intangible will be amortized straight-line over ten years and the mortgage servicing rights intangible is amortized in proportion to and over the period of the estimated net servicing income. The FHLB borrowings of $33.9 million were paid off during the first quarter of 2018.

 

The fair value of the acquired assets and liabilities noted in the table may change during the provisional period, which may last up to twelve months subsequent to the acquisition date. The Company may obtain additional information to refine the valuation of the acquired assets and liabilities and adjust the recorded fair value. Adjustments recorded to the acquired assets and liabilities will be applied prospectively in accordance with ASU 2015-16.

 

At the date of acquisition, none of the loans were accounted for under the guidance of ASC Topic 310-30, and the gross contractual amounts receivable, inclusive of all principal and interest, was $713.6 million. The Company’s best estimate of the contractual cash flows for loans not expected to be collected was $6.1 million.

 

The following pro forma information combines the historical results of Peoples and the Company. The pro forma financial information does not include the potential impacts of possible business model changes, current market conditions, revenue enhancements, expense efficiencies, or other factors. If the Peoples acquisition had been completed on January 1, 2017, pro forma total revenue for the Company would have been approximately $65.5 million and $61.6 million for the three months ended March 31, 2018 and 2017, respectively. Pro forma net income for the Company would have been approximately $14.5 million and $9.9 million for the three month ended March 31, 2018 and 2017, respectively. Pro forma basic and dilutive earnings per share for the Company would have been $0.48 and $0.47 for the three months ended March 31, 2018, respectively, and $0.33 and $0.32 for the three months ended March 31, 2017, respectively. 

 

11


 

Table of Contents

For the three months ended March 31, 2018, the pro forma information reflects adjustments made to exclude acquisition-related expenses of the Company of $7.6 million. For the three months ended March 31, 2017, the pro-forma information reflects adjustments made to include estimated amortization and accretion of purchase discounts and premiums of $0.2 million and estimated amortization of acquired identifiable intangibles of $0.3 million. The pro forma information is theoretical in nature and not necessarily indicative of future consolidated results of operations of the Company or the consolidated results of operations which would have resulted had the Company acquired Peoples during the periods presented.

 

The Company has determined that it is impractical to report the amounts of revenue and earnings of legacy Peoples since the acquisition date due to the integration of operations shortly after the acquisition date. Accordingly, reliable and separate complete revenue and earnings information is no longer available. In addition, such amounts would require significant estimates related to the proper allocation of merger cost savings that cannot be objectively made.

 

Note 4 Investment Securities

 

The Company’s investment securities portfolio is comprised of available-for-sale and held-to-maturity investment securities. These investment securities totaled $1.2 billion at March 31, 2018 and included $0.9 billion of available-for-sale securities and $0.3 billion of held-to-maturity securities. At December 31, 2017, investment securities totaled $1.1 billion and included $0.8 billion of available-for-sale securities and $0.3 billion of held-to-maturity securities.

 

Available-for-sale

 

At March 31, 2018 and December 31, 2017, the Company held $0.9 billion of available-for-sale investment securities. Available-for-sale securities are summarized as follows as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

    

Amortized

    

Gross

    

Gross

    

 

 

 

 

cost

 

unrealized gains

 

unrealized losses

 

Fair value

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

189,430

 

$

1,635

 

$

(2,435)

 

$

188,630

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

751,497

 

 

151

 

 

(23,919)

 

 

727,729

Municipal securities

 

 

1,054

 

 

 —

 

 

(17)

 

 

1,037

Other securities

 

 

469

 

 

 —

 

 

 —

 

 

469

Total investment securities available-for-sale

 

$

942,450

 

$

1,786

 

$

(26,371)

 

$

917,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

Amortized

    

Gross

    

Gross

    

 

 

 

 

cost

 

unrealized gains

 

unrealized losses

 

Fair value

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

167,269

 

$

2,371

 

$

(992)

 

$

168,648

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

702,107

 

 

351

 

 

(17,228)

 

 

685,230

Municipal securities

 

 

1,054

 

 

 —

 

 

(6)

 

 

1,048

Other securities

 

 

419

 

 

 —

 

 

 —

 

 

419

Total investment securities available-for-sale

 

$

870,849

 

$

2,722

 

$

(18,226)

 

$

855,345

 

At March 31, 2018 and December 31, 2017, mortgage-backed securities represented primarily all of the Company’s available-for-sale investment portfolio and all mortgage-backed securities were backed by government sponsored enterprises (“GSE”) collateral such as Federal Home Loan Mortgage Corporation (“FHLMC”) and Federal National Mortgage Association (“FNMA”), and the government sponsored agency Government National Mortgage Association (“GNMA”).

 

12


 

Table of Contents

The tables below summarize the available-for-sale securities with unrealized losses as of the dates shown, along with the length of the impairment period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

Less than 12 months

 

12 months or more

 

Total

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

99,713

 

$

(1,579)

 

$

32,040

 

$

(856)

 

$

131,753

 

$

(2,435)

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

274,644

 

 

(3,894)

 

 

385,797

 

 

(20,025)

 

 

660,441

 

 

(23,919)

Municipal securities

 

 

503

 

 

(17)

 

 

 —

 

 

 —

 

 

503

 

 

(17)

Total

 

$

374,860

 

$

(5,490)

 

$

417,837

 

$

(20,881)

 

$

792,697

 

$

(26,371)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Less than 12 months

 

12 months or more

 

Total

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

62,178

 

$

(408)

 

$

36,086

 

$

(584)

 

$

98,264

 

$

(992)

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

162,346

 

 

(830)

 

 

412,967

 

 

(16,398)

 

 

575,313

 

 

(17,228)

Municipal securities

 

 

514

 

 

(6)

 

 

 —

 

 

 —

 

 

514

 

 

(6)

Total

 

$

225,038

 

$

(1,244)

 

$

449,053

 

$

(16,982)

 

$

674,091

 

$

(18,226)

 

The unrealized losses in the Company's investment portfolio at March 31, 2018 were caused by changes in interest rates. The portfolio included 205 securities, having an aggregate fair value of $792.7 million, which were in an unrealized loss position at March 31, 2018, compared to 87 securities, with an aggregate fair value of $674.1 million at December 31, 2017.

 

Management evaluated all of the available for sale securities in an unrealized loss position at March 31, 2018 and December 31, 2017, and identified one municipal security with other-than-temporary impairment (OTTI), with an aggregate fair value of $0.3 million and $0.3 million, respectively. No OTTI charges were recorded during the three months ended March 31, 2018 and 2017. The unrealized losses on the remaining securities in an unrealized loss position were caused by changes in interest rates. The Company has no intention to sell these securities before recovery of their amortized cost and believes it will not be required to sell the securities before the recovery of their amortized cost.

 

Certain securities are pledged as collateral for public deposits, securities sold under agreements to repurchase, and to secure borrowing capacity at the Federal Reserve Bank and Federal Home Loan Bank (“FHLB”), if needed. The fair value of available-for-sale investment securities pledged as collateral totaled $427.8 million and $334.6 million at March 31, 2018 and December 31, 2017, respectively. Certain investment securities may also be pledged as collateral for the line of credit at the FHLB; at March 31, 2018 or December 31, 2017, no securities were pledged for this purpose.

 

Mortgage-backed securities do not have a single maturity date and actual maturities may differ from contractual maturities depending on the repayment characteristics and experience of the underlying financial instruments. The estimated weighted average life of the available-for-sale mortgage-backed securities portfolio was 3.5 years and 3.4 years at March 31, 2018 and December 31, 2017, respectively. This estimate is based on assumptions and actual results may differ. At March 31, 2018 and December 31, 2017, the duration of the total available-for-sale investment portfolio was 3.1 years and 3.1 years, respectively.

 

As of March 31, 2018, municipal securities with an amortized cost and fair value of $0.2 million were due after one year through five years, while municipal securities with an amortized cost and fair value of $0.5 million were due after five years through ten years. Other securities and municipal securities of $0.8 million as of March 31, 2018, have no stated contractual maturity date.

 

13


 

Table of Contents

Held-to-maturity

 

At March 31, 2018 and December 31, 2017, the Company held $283.4 million and $258.7 million of held-to-maturity investment securities, respectively. Held-to-maturity investment securities are summarized as follows as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

 

 

 

 

 

cost

 

gains

 

losses

 

Fair value

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

191,136

 

$

 8

 

$

(2,535)

 

$

188,609

 

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

92,233

 

 

 5

 

 

(2,131)

 

 

90,107

 

Total investment securities held-to-maturity

 

$

283,369

 

$

13

 

$

(4,666)

 

$

278,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

 

 

 

 

cost

 

gains

 

losses

 

Fair value

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

204,352

 

$

151

 

$

(455)

 

$

204,048

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

54,378

 

 

 —

 

 

(1,655)

 

 

52,723

Total investment securities held-to-maturity

 

$

258,730

 

$

151

 

$

(2,110)

 

$

256,771

 

The tables below summarize the held-to-maturity securities with unrealized losses as of the dates shown, along with the length of the impairment period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

171,017

 

$

(2,059)

 

$

16,202

 

$

(476)

 

$

187,219

 

$

(2,535)

 

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

6,018

 

 

(139)

 

 

43,350

 

 

(1,992)

 

 

49,368

 

 

(2,131)

 

Total

 

$

177,035

 

$

(2,198)

 

$

59,552

 

$

(2,468)

 

$

236,587

 

$

(4,666)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Less than 12 months

 

12 months or more

 

Total

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

 

value

 

losses

 

value

 

losses

 

value

 

losses

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

149,182

 

$

(220)

 

$

17,506

 

$

(235)

 

$

166,688

 

$

(455)

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

6,460

 

 

(65)

 

 

46,264

 

 

(1,590)

 

 

52,724

 

 

(1,655)

Total

 

$

155,642

 

$

(285)

 

$

63,770

 

$

(1,825)

 

$

219,412

 

$

(2,110)

 

The held-to-maturity portfolio included 48 securities, having an aggregate fair value of $236.6 million, which were in an unrealized loss position at March 31, 2018, compared to 36 securities, with a fair value of $219.4 million, at December 31, 2017.

 

14


 

Table of Contents

Management evaluated all of the held-to-maturity securities in an unrealized loss position and concluded that no OTTI existed at March 31, 2018 or December 31, 2017. The unrealized losses in the Company's investments at March 31, 2018 were caused by changes in interest rates. The Company has no intention to sell these securities before recovery of their amortized cost and believes it will not be required to sell the securities before the recovery of their amortized cost.

 

The carrying value of held-to-maturity investment securities pledged as collateral totaled $140.8 million and $142.0 million at March 31, 2018 and December 31, 2017, respectively. 

 

Actual maturities of mortgage-backed securities may differ from scheduled maturities depending on the repayment characteristics and experience of the underlying financial instruments. The estimated weighted average expected life of the held-to-maturity mortgage-backed securities portfolio as of March 31, 2018 and December 31, 2017 was 3.1 years and 3.1 years, respectively. This estimate is based on assumptions and actual results may differ. The duration of the total held-to-maturity investment portfolio was 2.6 years and 2.8 years as of March 31, 2018 and December 31, 2017, respectively.

 

Note 5 Loans

 

The loan portfolio is comprised of loans originated by the Company and loans that were acquired in connection with the Company’s acquisitions. Beginning in the first quarter 2018, loans previously referred to as "non 310-30 loans" are referred to as "originated and acquired loans," which include acquired loans not accounted for under ASC 310-30. No amounts were reclassified resulting from this change in terminology.

 

The tables below show the loan portfolio composition including carrying value by segment of loans accounted for under ASC Topic 310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality, and originated and acquired loans, as of the dates shown. The carrying value of originated and acquired loans is net of discounts, fees, cost and fair value marks of $11.2 million and $4.3 million as of March 31, 2018 and December 31, 2017, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

ASC

 

Originated and

 

 

 

 

 

 

    

310-30 loans

    

acquired loans

    

Total loans

    

% of total

Commercial

 

$

24,702

 

$

2,081,197

 

$

2,105,899

 

56.9%

Commercial real estate non-owner occupied

 

 

75,277

 

 

635,438

 

 

710,715

 

19.2%

Residential real estate

 

 

12,000

 

 

847,155

 

 

859,155

 

23.2%

Consumer

 

 

330

 

 

26,235

 

 

26,565

 

0.7%

Total

 

$

112,309

 

$

3,590,025

 

$

3,702,334

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

ASC

 

Originated and

 

 

 

 

 

 

    

310-30 loans

    

acquired loans

    

Total loans

    

% of total

Commercial

 

$

29,475

 

$

1,845,130

 

$

1,874,605

 

59.0%

Commercial real estate non-owner occupied

 

 

77,908

 

 

485,141

 

 

563,049

 

17.7%

Residential real estate

 

 

12,759

 

 

703,478

 

 

716,237

 

22.5%

Consumer

 

 

481

 

 

24,575

 

 

25,056

 

0.8%

Total

 

$

120,623

 

$

3,058,324

 

$

3,178,947

 

100.0%

 

15


 

Table of Contents

Delinquency for originated and acquired loans is shown in the following tables at March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Total

 

Loans > 90

 

 

 

 

 

30-59

 

60-89

 

than 90

 

 

 

 

 

 

 

originated and

 

days past

 

 

 

 

 

days  past

 

days past

 

days past

 

Total  past

 

 

 

 

acquired

 

due and

 

Non-

 

 

due

 

due

 

due

 

due

 

Current

 

loans

 

still accruing

 

accrual

Originated and acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,083

 

$

116

 

$

1,214

 

$

2,413

 

$

1,492,675

 

$

1,495,088

 

$

150

 

$

5,302

Owner occupied commercial real estate

 

 

440

 

 

534

 

 

2,790

 

 

3,764

 

 

380,483

 

 

384,247

 

 

535

 

 

7,202

Agriculture

 

 

151

 

 

 —

 

 

734

 

 

885

 

 

160,764

 

 

161,649

 

 

16

 

 

2,103

Energy

 

 

 —

 

 

 —

 

 

923

 

 

923

 

 

39,290

 

 

40,213

 

 

 —

 

 

923

Total commercial

 

 

1,674

 

 

650

 

 

5,661

 

 

7,985

 

 

2,073,212

 

 

2,081,197

 

 

701

 

 

15,530

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

465

 

 

941

 

 

642

 

 

2,048

 

 

110,038

 

 

112,086

 

 

642

 

 

 —

Acquisition/development

 

 

 —

 

 

 —

 

 

51

 

 

51

 

 

23,058

 

 

23,109

 

 

51

 

 

833

Multifamily

 

 

 —

 

 

 —

 

 

29

 

 

29

 

 

51,712

 

 

51,741

 

 

 —

 

 

29

Non-owner occupied

 

 

 —

 

 

10

 

 

 —

 

 

10

 

 

448,492

 

 

448,502

 

 

 —

 

 

613

Total commercial real estate

 

 

465

 

 

951

 

 

722

 

 

2,138

 

 

633,300

 

 

635,438

 

 

693

 

 

1,475

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

2,535

 

 

309

 

 

1,517

 

 

4,361

 

 

744,083

 

 

748,444

 

 

238

 

 

5,918

Junior lien

 

 

1,002

 

 

238

 

 

40

 

 

1,280

 

 

97,431

 

 

98,711

 

 

 —

 

 

710

Total residential real estate

 

 

3,537

 

 

547

 

 

1,557

 

 

5,641

 

 

841,514

 

 

847,155

 

 

238

 

 

6,628

Consumer

 

 

204

 

 

22

 

 

140

 

 

366

 

 

25,869

 

 

26,235

 

 

135

 

 

36

Total originated and acquired loans

 

$

5,880

 

$

2,170

 

$

8,080

 

$

16,130

 

$

3,573,895

 

$

3,590,025

 

$

1,767

 

$

23,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Total

 

Loans > 90

 

 

 

 

 

30-59

 

60-89

 

than 90

 

 

 

 

 

 

 

originated and

 

days past

 

 

 

 

 

days past

 

days past

 

days past

 

Total  past

 

 

 

 

acquired

 

due and

 

Non-

 

 

due

 

due

 

due

 

due

 

Current

 

loans

 

still accruing

 

accrual

Originated and acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

554

 

$

117

 

$

1,389

 

$

2,060

 

$

1,373,962

 

$

1,376,022

 

$

150

 

$

7,767

Owner occupied commercial real estate

 

 

696

 

 

 —

 

 

1,983

 

 

2,679

 

 

270,074

 

 

272,753

 

 

 —

 

 

3,478

Agriculture

 

 

585

 

 

 —

 

 

701

 

 

1,286

 

 

137,609

 

 

138,895

 

 

 —

 

 

2,003

Energy

 

 

 —

 

 

 —

 

 

1,645

 

 

1,645

 

 

55,815

 

 

57,460

 

 

 —

 

 

1,645

Total commercial

 

 

1,835

 

 

117

 

 

5,718

 

 

7,670

 

 

1,837,460

 

 

1,845,130

 

 

150

 

 

14,893

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 —

 

 

 —

 

 

179

 

 

179

 

 

107,502

 

 

107,681

 

 

 —

 

 

179

Acquisition/development

 

 

1,097

 

 

 —

 

 

 —

 

 

1,097

 

 

13,318

 

 

14,415

 

 

 —

 

 

 —

Multifamily

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

26,947

 

 

26,947

 

 

 —

 

 

 —

Non-owner occupied

 

 

56

 

 

 —

 

 

574

 

 

630

 

 

335,468

 

 

336,098

 

 

 —

 

 

605

Total commercial real estate

 

 

1,153

 

 

 —

 

 

753

 

 

1,906

 

 

483,235

 

 

485,141

 

 

 —

 

 

784

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

1,167

 

 

885

 

 

1,396

 

 

3,448

 

 

643,034

 

 

646,482

 

 

 —

 

 

4,724

Junior lien

 

 

233

 

 

91

 

 

41

 

 

365

 

 

56,631

 

 

56,996

 

 

 —

 

 

459

Total residential real estate

 

 

1,400

 

 

976

 

 

1,437

 

 

3,813

 

 

699,665

 

 

703,478

 

 

 —

 

 

5,183

Consumer

 

 

157

 

 

 6

 

 

 5

 

 

168

 

 

24,407

 

 

24,575

 

 

 —

 

 

140

Total originated and acquired loans

 

$

4,545

 

$

1,099

 

$

7,913

 

$

13,557

 

$

3,044,767

 

$

3,058,324

 

$

150

 

$

21,000

 

Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. Pooled loans accounted for under ASC 310-30 that are 90 days or more past due and still accreting are generally considered to be performing and therefore are not included in the tables above. Non-accrual loans include troubled debt restructurings on non-accrual status.

 

Non-accrual originated and acquired loans totaled $23.7 million at March 31, 2018, increasing $2.7 million, or 12.7% from December 31, 2017, due to acquired Peoples loans on non-accrual of $5.7 million, partially offset by one previously identified commercial and industrial loan of $2.3 million placed back on accrual during the first quarter of 2018.

 

The Company’s internal risk rating system uses a series of grades which reflect our assessment of the credit quality of loans based on an analysis of the borrower's financial condition, liquidity and ability to meet contractual debt service requirements. Loans that are perceived to have acceptable risk are categorized as “Pass” loans. “Special mention” loans represent loans that have potential credit weaknesses that deserve close attention. Special mention loans include borrowers that have potential weaknesses or unwarranted risks

16


 

Table of Contents

that, unless corrected, may threaten the borrower's ability to meet debt service requirements. However, these borrowers are still believed to have the ability to respond to and resolve the financial issues that threaten their financial situation. Loans classified as “Substandard” have a well-defined credit weakness and are inadequately protected by the current paying capacity of the obligor or of the collateral pledged, if any. Although these loans are identified as potential problem loans, they may never become non-performing. Substandard loans have a distinct possibility of loss if the deficiencies are not corrected. “Doubtful” loans are loans that management believes the collection of payments in accordance with the terms of the loan agreement are highly questionable and improbable. Doubtful loans are deemed impaired and put on non-accrual status.

 

Credit exposure for all loans as determined by the Company’s internal risk rating system was as follows at March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

    

 

 

    

Special

    

 

 

    

 

 

    

 

 

 

 

Pass

 

mention

 

Substandard

 

Doubtful

 

Total

Originated and acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,460,896

 

$

13,070

 

$

20,219

 

$

903

 

$

1,495,088

Owner occupied commercial real estate

 

 

348,533

 

 

25,493

 

 

10,148

 

 

73

 

 

384,247

Agriculture

 

 

156,059

 

 

3,487

 

 

1,902

 

 

201

 

 

161,649

Energy

 

 

39,290

 

 

 —

 

 

923

 

 

 —

 

 

40,213

Total commercial

 

 

2,004,778

 

 

42,050

 

 

33,192

 

 

1,177

 

 

2,081,197

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

110,850

 

 

 —

 

 

1,236

 

 

 —

 

 

112,086

Acquisition/development

 

 

22,276

 

 

 —

 

 

833

 

 

 —

 

 

23,109

Multifamily

 

 

49,605

 

 

 —

 

 

2,136

 

 

 —

 

 

51,741

Non-owner occupied

 

 

430,437

 

 

15,133

 

 

2,932

 

 

 —

 

 

448,502

Total commercial real estate

 

 

613,168

 

 

15,133

 

 

7,137

 

 

 —

 

 

635,438

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

736,336

 

 

5,720

 

 

6,388

 

 

 —

 

 

748,444

Junior lien

 

 

97,103

 

 

547

 

 

1,061

 

 

 —

 

 

98,711

Total residential real estate

 

 

833,439

 

 

6,267

 

 

7,449

 

 

 —

 

 

847,155

Consumer

 

 

26,197

 

 

 1

 

 

37

 

 

 —

 

 

26,235

Total originated and acquired loans

 

$

3,477,582

 

$

63,451

 

$

47,815

 

$

1,177

 

$

3,590,025

Loans accounted for under ASC 310-30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

19,846

 

$

1,073

 

$

3,783

 

$

 —

 

$

24,702

Commercial real estate non-owner occupied

 

 

48,174

 

 

912

 

 

26,191

 

 

 —

 

 

75,277

Residential real estate

 

 

9,306

 

 

1,074

 

 

1,620

 

 

 —

 

 

12,000

Consumer

 

 

208

 

 

 8

 

 

114

 

 

 —

 

 

330

Total loans accounted for under ASC 310-30

 

$

77,534

 

$

3,067

 

$

31,708

 

$

 —

 

$

112,309

Total loans

 

$

3,555,116

 

$

66,518

 

$

79,523

 

$

1,177

 

$

3,702,334

 

 

17


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

 

 

    

Special

    

 

 

    

 

 

    

 

 

 

 

Pass

 

mention

 

Substandard

 

Doubtful

 

Total

Originated and acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,349,116

 

$

10,829

 

$

14,824

 

$

1,253

 

$

1,376,022

Owner occupied commercial real estate

 

 

250,224

 

 

17,030

 

 

5,424

 

 

75

 

 

272,753

Agriculture

 

 

118,068

 

 

18,824

 

 

1,870

 

 

133

 

 

138,895

Energy

 

 

55,814

 

 

 —

 

 

1,646

 

 

 —

 

 

57,460

Total commercial

 

 

1,773,222

 

 

46,683

 

 

23,764

 

 

1,461

 

 

1,845,130

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

107,502

 

 

 —

 

 

179

 

 

 —

 

 

107,681

Acquisition/development

 

 

14,415

 

 

 —

 

 

 —

 

 

 —

 

 

14,415

Multifamily

 

 

24,817

 

 

 —

 

 

2,130

 

 

 —

 

 

26,947

Non-owner occupied

 

 

333,225

 

 

1,396

 

 

1,477

 

 

 —

 

 

336,098

Total commercial real estate

 

 

479,959

 

 

1,396

 

 

3,786

 

 

 —

 

 

485,141

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

641,294

 

 

91

 

 

5,097

 

 

 —

 

 

646,482

Junior lien

 

 

56,172

 

 

 —

 

 

824

 

 

 —

 

 

56,996

Total residential real estate

 

 

697,466

 

 

91

 

 

5,921

 

 

 —

 

 

703,478

Consumer

 

 

24,432

 

 

 1

 

 

142

 

 

 —

 

 

24,575

Total originated and acquired loans

 

$

2,975,079

 

$

48,171

 

$

33,613

 

$

1,461

 

$

3,058,324

Loans accounted for under ASC 310-30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,954

 

$

1,070

 

$

4,451

 

$

 —

 

$

29,475

Commercial real estate non-owner occupied

 

 

50,537

 

 

883

 

 

26,488

 

 

 —

 

 

77,908

Residential real estate

 

 

10,072

 

 

1,055

 

 

1,632

 

 

 —

 

 

12,759

Consumer

 

 

327

 

 

 9

 

 

145

 

 

 —

 

 

481

Total loans accounted for under ASC 310-30

 

$

84,890

 

$

3,017

 

$

32,716

 

$

 —

 

$

120,623

Total loans

 

$

3,059,969

 

$

51,188

 

$

66,329

 

$

1,461

 

$

3,178,947

 

Originated and acquired special mention loans increased $15.3 million from December 31, 2017, primarily due to increases in commercial and industrial, owner occupied commercial real estate and non-owner occupied commercial real estate sectors from the Peoples acquisition, offset by upgrades to pass within the agriculture sector. Originated and acquired substandard loans increased $14.2 million from December 31, 2017, primarily due to increases in the commercial and industrial and owner occupied commercial real estate sectors from the Peoples acquisition.

 

Impaired Loans

 

Loans are considered to be impaired when it is probable that the Company will not be able to collect all amounts due in accordance with the contractual terms of the loan agreement. Impaired loans are comprised of originated and acquired loans on non-accrual status, loans in bankruptcy, and troubled debt restructurings (“TDRs”) described below. If a specific allowance is warranted based on the borrower’s overall financial condition, the specific allowance is calculated based on discounted cash flows using the loan’s initial contractual effective interest rate or the fair value of the collateral less selling costs for collateral dependent loans. At March 31, 2018, the Company measured $17.9 million of impaired loans based on the fair value of the collateral less selling costs and $2.3 million of impaired loans using discounted cash flows and the loan’s initial contractual effective interest rate. Impaired loans totaling $8.7 million that individually were less than $250 thousand each, were measured through the general ALL reserves due to their relatively small size. Impaired loans acquired from Peoples totaling $5.8 million were marked to fair value at the date of acquisition.

 

At March 31, 2018 and December 31, 2017, the Company’s recorded investment in impaired loans were $34.7 million and $30.9 million, respectively, of which $8.7 million and $8.5 million, respectively, were accruing TDRs. Impaired loans at March 31, 2018 were primarily comprised of seven relationships totaling $14.9 million. Three of the relationships were in the commercial and industrial sector totaling $7.5 million, two of the relationships were in the owner occupied commercial real estate sector totaling $4.9 million, one of the relationships was in the energy sector totaling $1.3 million and one relationship was in the agricultural sector totaling $1.2 million. Impaired loans had a collective related allowance for loan losses allocated to them of $1.2 million and $1.5 million at March 31, 2018 and December 31, 2017, respectively.

 

18


 

Table of Contents

Additional information regarding impaired loans at March 31, 2018 and December 31, 2017 is set forth in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

 

    

 

 

 

 

 

    

Allowance

 

 

 

 

 

 

 

Allowance

 

 

Unpaid

 

 

 

 

for loan

 

Unpaid

 

 

 

 

for loan

 

 

principal

 

Recorded

 

losses

 

principal

 

Recorded

 

losses

 

 

balance

 

investment

 

allocated

 

balance

 

investment

 

allocated

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

7,036

 

$

5,562

 

$

 —

 

$

6,481

 

$

5,055

 

$

 —

Owner occupied commercial real estate

 

 

7,726

 

 

7,464

 

 

 —

 

 

4,186

 

 

3,934

 

 

 —

Agriculture

 

 

1,508

 

 

1,259

 

 

 —

 

 

1,502

 

 

1,245

 

 

 —

Energy

 

 

6,889

 

 

2,171

 

 

 —

 

 

8,661

 

 

3,861

 

 

 —

Total commercial

 

 

23,159

 

 

16,456

 

 

 —

 

 

20,830

 

 

14,095

 

 

 —

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

215

 

 

179

 

 

 —

Acquisition/development

 

 

1,065

 

 

833

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Multifamily

 

 

29

 

 

29

 

 

 —

 

 

29

 

 

29

 

 

 —

Non-owner occupied

 

 

962

 

 

845

 

 

 —

 

 

901

 

 

853

 

 

 —

Total commercial real estate

 

 

2,056

 

 

1,707

 

 

 —

 

 

1,145

 

 

1,061

 

 

 —

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

1,738

 

 

1,563

 

 

 —

 

 

333

 

 

309

 

 

 —

Junior lien

 

 

393

 

 

300

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total residential real estate

 

 

2,131

 

 

1,863

 

 

 —

 

 

333

 

 

309

 

 

 —

Consumer

 

 

42

 

 

39

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total impaired loans with no related allowance recorded

 

$

27,388

 

$

20,065

 

$

 —

 

$

22,308

 

$

15,465

 

$

 —

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

6,884

 

$

4,284

 

$

906

 

$

7,919

 

$

5,339

 

$

1,329

Owner occupied commercial real estate

 

 

1,421

 

 

1,253

 

 

78

 

 

873

 

 

713

 

 

 4

Agriculture

 

 

2,225

 

 

2,182

 

 

201

 

 

2,122

 

 

2,083

 

 

133

Energy

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total commercial

 

 

10,530

 

 

7,719

 

 

1,185

 

 

10,914

 

 

8,135

 

 

1,466

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Acquisition/development

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Multifamily

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Non-owner occupied

 

 

200

 

 

193

 

 

 1

 

 

207

 

 

200

 

 

 1

Total commercial real estate

 

 

200

 

 

193

 

 

 1

 

 

207

 

 

200

 

 

 1

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

6,329

 

 

5,553

 

 

24

 

 

6,481

 

 

5,753

 

 

24

Junior lien

 

 

1,262

 

 

1,142

 

 

 7

 

 

1,295

 

 

1,179

 

 

 8

Total residential real estate

 

 

7,591

 

 

6,695

 

 

31

 

 

7,776

 

 

6,932

 

 

32

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

146

 

 

141

 

 

 1

Total impaired loans with a related allowance recorded

 

$

18,321

 

$

14,607

 

$

1,217

 

$

19,043

 

$

15,408

 

$

1,500

Total impaired loans

 

$

45,709

 

$

34,672

 

$

1,217

 

$

41,351

 

$

30,873

 

$

1,500

 

19


 

Table of Contents

The table below shows additional information regarding the average recorded investment and interest income recognized on impaired loans for the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

March 31, 2018

 

March 31, 2017

 

    

Average
recorded
investment

    

Interest
income
recognized

    

Average
recorded
investment

    

Interest
income
recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,534

 

$

83

 

$

8,095

 

$

48

Owner occupied commercial real estate

 

 

7,487

 

 

18

 

 

3,885

 

 

18

Agriculture

 

 

1,259

 

 

 6

 

 

2,588

 

 

 —

Energy

 

 

2,353

 

 

20

 

 

6,098

 

 

 —

Total commercial

 

 

16,633

 

 

127

 

 

20,666

 

 

66

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Acquisition/development

 

 

886

 

 

 —

 

 

 —

 

 

 —

Multifamily

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Non-owner occupied

 

 

876

 

 

 4

 

 

329

 

 

 7

Total commercial real estate

 

 

1,762

 

 

 4

 

 

329

 

 

 7

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

1,612

 

 

 —

 

 

1,047

 

 

 3

Junior lien

 

 

305

 

 

 —

 

 

 —

 

 

 —

Total residential real estate

 

 

1,917

 

 

 —

 

 

1,047

 

 

 3

Consumer

 

 

14

 

 

 —

 

 

 4

 

 

 —

Total impaired loans with no related allowance recorded

 

$

20,326

 

$

131

 

$

22,046

 

$

76

With a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,339

 

$

 —

 

$

3,445

 

$

 —

Owner occupied commercial real estate

 

 

1,265

 

 

 5

 

 

678

 

 

 5

Agriculture

 

 

2,126

 

 

 1

 

 

156

 

 

 1

Energy

 

 

 —

 

 

 —

 

 

6,589

 

 

 —

Total commercial

 

 

7,730

 

 

 6

 

 

10,868

 

 

 6

Commercial real estate non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Acquisition/development

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Multifamily

 

 

29

 

 

 —

 

 

32

 

 

 —

Non-owner occupied

 

 

196

 

 

 2

 

 

223

 

 

 3

Total commercial real estate

 

 

225

 

 

 2

 

 

255

 

 

 3

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Senior lien

 

 

5,601

 

 

13

 

 

5,791

 

 

21

Junior lien

 

 

1,151

 

 

 9

 

 

1,625

 

 

13

Total residential real estate

 

 

6,752

 

 

22

 

 

7,416

 

 

34

Consumer

 

 

24

 

 

 —

 

 

181

 

 

 —

Total impaired loans with a related allowance recorded

 

$

14,731

 

$

30

 

$

18,720

 

$

43

Total impaired loans

 

$

35,057

 

$

161

 

$

40,766

 

$

119

 

Interest income recognized on impaired loans noted in the table above primarily represents interest earned on accruing troubled debt restructurings. Interest income recognized on impaired loans during the three months ended March 31, 2018 and 2017 was $0.2 million and $0.1 million, respectively.

 

Troubled debt restructurings

 

The Company’s policy is to review each prospective credit to determine the appropriateness and the adequacy of security or collateral prior to making a loan. In the event of borrower default, the Company seeks recovery in compliance with lending laws, the respective loan agreements, and credit monitoring and remediation procedures that may include restructuring a loan to provide a concession by the Company to the borrower from their original terms due to borrower financial difficulties in order to facilitate repayment.

20


 

Table of Contents

Additionally, if a borrower’s repayment obligation has been discharged by a court, and that debt has not been reaffirmed by the borrower, regardless of past due status, the loan is considered to be a TDR.

 

During the three months ended March 31, 2018, the Company restructured four loans with a recorded investment of $0.9 million to facilitate repayment. All of the loan modifications were a reduction of the principal payment, a reduction in interest rate, or an extension of term. Loan modifications to loans accounted for under ASC 310-30 are not considered TDRs. The tables below provide additional information related to accruing TDRs at March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

Recorded

 

Average year-to-date

 

Unpaid

 

Unfunded commitments

 

 

investment

 

recorded investment

 

principal balance

 

to fund TDRs

Commercial

 

$

7,045

 

$

6,985

 

$

7,832

 

$

1,902

Commercial real estate non-owner occupied

 

 

426

 

 

431

 

 

471

 

 

 —

Residential real estate

 

 

1,205

 

 

1,213

 

 

1,214

 

 

 2

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

8,676

 

$

8,629

 

$

9,517

 

$

1,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Recorded

 

Average year-to-date

 

Unpaid

 

Unfunded commitments

 

 

investment

 

recorded investment

 

principal balance

 

to fund TDRs

Commercial

 

$

6,595

 

$

7,308

 

$

7,171

 

$

2,041

Commercial real estate non-owner occupied

 

 

455

 

 

489

 

 

500

 

 

 —

Residential real estate

 

 

1,409

 

 

1,461

 

 

1,420

 

 

 2

Consumer

 

 

 1

 

 

 3

 

 

 1

 

 

 —

Total

 

$

8,460

 

$

9,261

 

$

9,092

 

$

2,043

 

The following table summarizes the Company’s carrying value of non-accrual TDRs as of March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

Commercial

    

$

3,113

    

$

5,808

Commercial real estate non-owner occupied

 

 

29

 

 

 —

Residential real estate

 

 

1,537

 

 

1,336

Consumer

 

 

 —

 

 

111

Total non-accruing TDRs

 

$

4,679

 

$

7,255

 

At March 31, 2018 and December 31, 2017, the Company had $8.7 million and $8.5 million, respectively, of accruing TDRs that had been restructured from the original terms in order to facilitate repayment.

 

Accrual of interest is resumed on loans that were on non-accrual only after the loan has performed sufficiently. The Company had one TDR that was modified within the past twelve months and had defaulted on its restructured terms during the three months ended March 31, 2018. The defaulted TDR consisted of one commercial real estate non-owner occupied loan totaling $0.2 million. Non-accruing TDRs decreased $2.6 million from December 31, 2017 due to one previously identified commercial and industrial loan of $2.3 million placed back on accrual during the period. The allowance for loan losses related to troubled debt restructurings on non-accrual status is determined by individual evaluation, including collateral adequacy, using the same process as loans on non-accrual status which are not classified as troubled debt restructurings.

 

During the three months ended March 31, 2017, the Company had one TDR that was modified within the past twelve months and had defaulted on its restructured terms. For purposes of this disclosure, the Company considers “default” to mean 90 days or more past due on principal or interest.

 

Loans accounted for under ASC 310-30

 

Loan pools accounted for under ASC Topic 310-30 are periodically re-measured to determine expected future cash flows. In determining the expected cash flows, the timing of cash flows and prepayment assumptions for smaller homogeneous loans are based on statistical models that take into account factors such as the loan interest rate, credit profile of the borrowers, the years in which the loans were originated, and whether the loans are fixed or variable rate loans. Prepayments may be assumed on loans if circumstances

21


 

Table of Contents

specific to that loan warrant a prepayment assumption. The re-measurement of loans accounted for under ASC 310-30 resulted in the following changes in the carrying amount of accretable yield during the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

March 31, 2017

Accretable yield beginning balance

 

$

46,568

 

$

60,476

Reclassification from non-accretable difference

 

 

5,409

 

 

5,385

Reclassification to non-accretable difference

 

 

(1,390)

 

 

(399)

Accretion

 

 

(5,394)

 

 

(5,871)

Accretable yield ending balance

 

$

45,193

 

$

59,591

 

Below is the composition of the net book value for loans accounted for under ASC 310-30 at March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

Contractual cash flows

 

$

488,637

 

$

489,892

Non-accretable difference

 

 

(331,135)

 

 

(322,701)

Accretable yield

 

 

(45,193)

 

 

(46,568)

Loans accounted for under ASC 310-30

 

$

112,309

 

$

120,623

 

 

 

 

 

Note 6 Allowance for Loan Losses

 

The tables below detail the Company’s allowance for loan losses and recorded investment in loans as of and for the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2018

 

 

 

 

 

Non-owner

 

 

 

 

 

 

 

 

 

 

 

 

 

 

occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

commercial

 

Residential

 

 

 

 

 

 

 

   

Commercial

    

real estate

    

real estate

    

Consumer

    

Total

Beginning balance

 

$

21,385

 

$

5,609

 

$

3,965

 

$

305

 

$

31,264

Originated and acquired beginning balance

 

 

21,340

 

 

5,583

 

 

3,965

 

 

305

 

 

31,193

Charge-offs

 

 

(437)

 

 

 —

 

 

 —

 

 

(279)

 

 

(716)

Recoveries

 

 

42

 

 

 —

 

 

 2

 

 

53

 

 

97

Provision

 

 

540

 

 

(712)

 

 

(39)

 

 

211

 

 

 —

Originated and acquired ending balance

 

 

21,485

 

 

4,871

 

 

3,928

 

 

290

 

 

30,574

ASC 310-30 beginning balance

 

 

45

 

 

26

 

 

 —

 

 

 —

 

 

71

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Provision (recoupment)

 

 

48

 

 

(7)

 

 

 —

 

 

 —

 

 

41

ASC 310-30 ending balance

 

 

93

 

 

19

 

 

 —

 

 

 —

 

 

112

Ending balance

 

$

21,578

 

$

4,890

 

$

3,928

 

$

290

 

$

30,686

Ending allowance balance attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated and acquired loans individually evaluated for impairment

 

$

1,185

 

$

 2

 

$

31

 

$

 —

 

$

1,218

Originated and acquired loans collectively evaluated for impairment

 

 

20,300

 

 

4,868

 

 

3,897

 

 

290

 

 

29,355

ASC 310-30 loans

 

 

93

 

 

20

 

 

 —

 

 

 —

 

 

113

Total ending allowance balance

 

$

21,578

 

$

4,890

 

$

3,928

 

$

290

 

$

30,686

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated and acquired loans individually evaluated for impairment

 

$

24,175

 

$

1,901

 

$

8,558

 

$

38

 

$

34,672

Originated and acquired loans collectively evaluated for impairment

 

 

2,057,022

 

 

633,537

 

 

838,597

 

 

26,197

 

 

3,555,353

ASC 310-30 loans

 

 

24,702

 

 

75,277

 

 

12,000

 

 

330

 

 

112,309

Total loans

 

$

2,105,899

 

$

710,715

 

$

859,155

 

$

26,565

 

$

3,702,334

 

22


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2017

 

 

 

 

 

Non-owner

 

 

 

 

 

 

 

 

 

 

 

 

 

 

occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

commercial

 

Residential

 

 

 

 

 

 

 

   

Commercial

    

real estate

    

real estate

    

Consumer

    

Total

Beginning balance

 

$

18,821

 

$

5,642

 

$

4,387

 

$

324

 

$

29,174

Originated and acquired beginning balance

 

 

18,821

 

 

5,422

 

 

4,387

 

 

319

 

 

28,949

Charge-offs

 

 

(20)

 

 

 —

 

 

(8)

 

 

(182)

 

 

(210)

Recoveries

 

 

11

 

 

10

 

 

 3

 

 

67

 

 

91

Provision

 

 

1,727

 

 

167

 

 

(166)

 

 

72

 

 

1,800

Originated and acquired ending balance

 

 

20,539

 

 

5,599

 

 

4,216

 

 

276

 

 

30,630

ASC 310-30 beginning balance

 

 

 —

 

 

220

 

 

 —

 

 

 5

 

 

225

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recoupment

 

 

 —

 

 

(4)

 

 

 —

 

 

(1)

 

 

(5)

ASC 310-30 ending balance

 

 

 —

 

 

216

 

 

 —

 

 

 4

 

 

220

Ending balance

 

$

20,539

 

$

5,815

 

$

4,216

 

$

280

 

$

30,850

Ending allowance balance attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated and acquired loans individually evaluated for impairment

 

$

2,866

 

$

 1

 

$

47

 

$

 2

 

$

2,916

Originated and acquired loans collectively evaluated for impairment

 

 

17,673

 

 

5,598

 

 

4,169

 

 

274

 

 

27,714

ASC 310-30 loans

 

 

 —

 

 

216

 

 

 —

 

 

 4

 

 

220

Total ending allowance balance

 

$

20,539

 

$

5,815

 

$

4,216

 

$

280

 

$

30,850

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated and acquired loans individually evaluated for impairment

 

$

31,946

 

$

574

 

$

8,403

 

$

180

 

$

41,103

Originated and acquired loans collectively evaluated for impairment

 

 

1,572,715

 

 

450,577

 

 

722,582

 

 

26,614

 

 

2,772,488

ASC 310-30 loans

 

 

36,935

 

 

86,842

 

 

15,470

 

 

817

 

 

140,064

Total loans

 

$

1,641,596

 

$

537,993

 

$

746,455

 

$

27,611

 

$

2,953,655

 

 

In evaluating the loan portfolio for an appropriate ALL level, non-impaired originated and acquired loans were grouped into segments based on broad characteristics such as primary use and underlying collateral. Within the segments, the portfolio was further disaggregated into classes of loans with similar attributes and risk characteristics for purposes of applying loss ratios and determining applicable subjective adjustments to the ALL. The application of subjective adjustments was based upon qualitative risk factors, including economic trends and conditions, industry conditions, asset quality, loss trends, lending management, portfolio growth and loan review/internal audit results.

 

Net charge-offs on originated and acquired loans during the three months ended March 31, 2018 were $0.6 million. No provision was recorded for loan losses on originated and acquired loans during the three months ended March 31, 2018. During the three months ended March 31, 2017, the Company had $0.1 million of net charge offs on originated and acquired loans and recorded a provision for loan losses on originated and acquired loans of $1.8 million, driven by loan growth and increased reserves of $0.5 million for one energy sector credit previously placed on non-accrual.

 

During the three months ended March 31, 2018 and 2017, the Company re-estimated the expected cash flows of the loan pools accounted for under ASC 310-30. The re-measurement during the three months ended March 31, 2018 resulted in a net provision of $41 thousand. The re-measurement during the three months ended March 31, 2017 resulted in a net recoupment of $5 thousand for the three months ended March 31, 2017.

 

23


 

Table of Contents

Note 7 Other Real Estate Owned

 

A summary of the activity in the OREO balances during the three months ended March 31, 2018 and 2017 is as follows:

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 

 

 

 

2018

 

2017

 

Beginning balance

    

$

10,491

    

$

15,662

 

Acquired through acquisition

 

 

1,409

 

 

 —

 

Transfers from loan portfolio, at fair value

 

 

127

 

 

578

 

Impairments

 

 

(38)

 

 

(46)

 

Sales, net

 

 

(114)

 

 

(642)

 

Ending balance

 

$

11,875

 

$

15,552

 

 

The Company did not have any minority interest in participated other real estate owned at March 31, 2018. At December 31, 2017, OREO balances excluded $0.7 million of the Company’s minority interests in OREO, which are held by outside banks where the Company was not the lead bank and does not have a controlling interest. The Company maintains a receivable in other assets for these minority interests. Included in Sales, net are losses of $78 thousand for the three months ended March 31, 2018 and gains of $112 thousand for the three months ended March 31, 2017.

 

Note 8 Goodwill and Intangible Assets

 

In connection with acquisitions, the Company recorded goodwill of $114.9 million, core deposit intangible assets of $48.8 million and mortgage servicing rights of $4.3 million. In connection with the acquisition of Peoples completed in the first quarter of 2018, the Company recorded goodwill of $55.3 million, core deposit intangibles assets of $10.5 million and mortgage servicing rights of $4.3 million. The goodwill is measured as the excess of the fair value of consideration paid over the fair value of assets acquired. No goodwill impairment was recorded during the three months ended March 31, 2018 or the year ended December 31, 2017.

 

The Company is amortizing the core deposit intangibles from acquisitions on a straight line basis over 7-10 years from the date of the respective acquisitions, which represents the expected useful life of the assets. The Company recognized core deposit intangible amortization expense of $0.7 million and $1.4 million during the three months ended March 31, 2018 and 2017, respectively.

 

Mortgage servicing rights represent rights to service loans originated by the Company and sold to government sponsored enterprises including Freddie Mac (FHLMC), Fannie Mae (FNMA), Ginnie Mae(GNMA) and Federal Home Loan Bank (FHLB). Mortgage loans serviced for others were $441.0 million at March 31, 2018. 

 

The gross carrying amount of intangible assets and the associated accumulated amortization at March 31, 2018 and December 31, 2017, are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

 

Gross

 

 

 

 

Net

 

Gross

 

 

 

 

Net

 

carrying

 

Accumulated

 

carrying

 

carrying

 

Accumulated

 

carrying

 

amount

 

amortization

 

amount

 

amount

 

amortization

 

amount

Core deposit intangible

$

48,834

    

$

37,403

 

$

11,431

 

$

38,357

    

$

36,750

 

$

1,607

Mortgage servicing rights

 

4,301

 

 

171

 

 

4,130

 

 

 —

 

 

 —

 

 

 —

Total

$

53,135

 

$

37,574

 

$

15,561

 

$

38,357

 

$

36,750

 

$

1,607

 

24


 

Table of Contents

Below are the changes in the mortgage servicing rights for the periods presented:

 

 

 

 

 

 

 

For the three months ended March 31, 

 

 

2018

Beginning balance

 

$

 —

Purchased through acquisitions

 

 

4,301

Amortization

 

 

(171)

Ending balance

 

$

4,130

Fair value of mortgage servicing rights

 

$

4,712

 

The Company is amortizing the mortgage servicing rights in proportion to and over the period of the estimated net servicing income of the underlying loans. The Company recognized mortgage servicing rights amortization expense of $0.2 million during the three months ended March 31, 2018.

 

The fair value of mortgage servicing rights was determined based upon a discounted cash flow analysis. The cash flow analysis included assumptions for discount rates and prepayment speeds. Discount rates ranged from 9.5% to 10.5% and the constant prepayment speed ranged from 8.7% to 11.3% for the March 31, 2018 valuation.

 

Mortgage servicing rights are evaluated for impairment and recognized through a valuation allowance to the extent fair value is less than the carrying amount. The Company evaluates impairment by type (FHLMC, FNMA, GNMA and FHLB) and interest rate. There is no valuation allowance at March 31, 2018.

 

Note 9 Borrowings

 

As of March 31, 2018 and December 31, 2017, the Company sold securities under agreements to repurchase totaling $141.2 million and $130.5 million, respectively, and none were for periods longer than one day. The Company pledged mortgage-backed securities with a fair value of approximately $166.3 million and $136.1 million as of March 31, 2018 and December 31, 2017, respectively, for these agreements. The Company monitors collateral levels on a continuous basis and may be required to provide additional collateral based on the fair value of the underlying securities. As of March 31, 2018 and December 31, 2017, the Company had $25.1 million and $5.7 million of excess collateral pledged for repurchase agreements. 

 

As a member of the FHLB, the Bank has access to a line of credit and term financing from the FHLB with total available credit of $847.9 million at March 31, 2018. At March 31, 2018 and December 31, 2017, the Bank had $77.3 million and $129.1 million in term advances from the FHLB, respectively. The term advances have fixed interest rates of 1.55%-2.33%, with maturity dates of 2018 - 2020. The Bank had investment securities pledged as collateral for FHLB advances in the amount of $27.8 million at March 31, 2018 and $28.1 million at December 31, 2017. Interest expense related to FHLB advances totaled $460 thousand and $197 thousand for the three months ended March 31, 2018 and 2017, respectively.

 

 

 

Note 10 Regulatory Capital

 

As a bank holding company, the Company is subject to regulatory capital adequacy requirements implemented by the Federal Reserve. The federal banking agencies have risk-based capital adequacy regulations intended to provide a measure of capital adequacy that reflects the degree of risk associated with a banking organization’s operations. Under these regulations, assets are assigned to one of several risk categories, and nominal dollar amounts of assets and credit equivalent amounts of off-balance-sheet items are multiplied by a risk adjustment percentage for the category.

 

The Basel III rules, effective January 1, 2016, changed the components of regulatory capital, changed the way in which risk ratings are assigned to various categories of bank assets and defined a new Tier 1 common risk-based ratio. In addition, a capital conservative buffer requirement, designed to strengthen an institution’s financial resilience during economic cycles through the restriction of capital distributions and other payments, became effective in 2017, with full phase-in beginning January 1, 2019. When fully phased-in, the capital conservation buffer adds a 2.5% capital requirement above existing regulatory minimum ratios.

 

Under the Basel III requirements, at March 31, 2018 and December 31, 2017, the Company and the Bank met all capital requirements and the Bank had regulatory capital ratios in excess of the levels established for well-capitalized institutions, as detailed in the tables below.

 

25


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

 

 

 

 

Required to be

 

Required to be

 

 

 

 

 

 

 

well capitalized under

 

considered

 

 

 

 

 

 

 

prompt corrective

 

 adequately

 

 

Actual

 

action provisions

 

capitalized(1)

 

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

Tier 1 leverage ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

9.6%

 

$

527,873

 

N/A

 

 

N/A

 

4.0%

 

$

220,218

NBH Bank

 

8.8%

 

 

482,069

 

5.0%

 

$

273,067

 

4.0%

 

 

218,454

Common equity tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

12.4%

 

$

527,873

 

N/A

 

 

N/A

 

7.0%

 

$

385,382

NBH Bank

 

11.4%

 

 

482,069

 

6.5%

 

$

354,987

 

7.0%

 

 

382,294

Tier 1 risk-based capital ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

12.4%

 

$

527,873

 

N/A

 

 

N/A

 

8.5%

 

$

361,114

NBH Bank

 

11.4%

 

 

482,069

 

8.0%

 

$

338,103

 

8.5%

 

 

359,234

Total risk-based capital ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

13.2%

 

$

559,623

 

N/A

 

 

N/A

 

10.5%

 

$

446,082

NBH Bank

 

12.2%

 

 

513,819

 

10.0%

 

$

422,628

 

10.5%

 

 

443,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

Required to be

 

Required to be

 

 

 

 

 

 

 

well capitalized under

 

considered

 

 

 

 

 

 

 

prompt corrective

 

 adequately

 

 

Actual

 

action provisions

 

 capitalized(1)

 

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

Tier 1 leverage ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

9.8%

 

$

470,877

 

N/A

 

 

N/A

 

4.0%

 

$

191,559

NBH Bank

 

8.1%

 

 

382,918

 

5.0%

 

$

237,772

 

4.0%

 

 

190,217

Common equity tier 1 risk-based capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

12.9%

 

$

470,877

 

N/A

 

 

N/A

 

7.0%

 

$

335,228

NBH Bank

 

10.6%

 

 

382,918

 

6.5%

 

$

309,103

 

7.0%

 

 

332,881

Tier 1 risk-based capital ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

12.9%

 

$

470,877

 

N/A

 

 

N/A

 

8.5%

 

$

309,400

NBH Bank

 

10.6%

 

 

382,918

 

8.0%

 

289,022

 

8.5%

 

 

307,086

Total risk-based capital ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

13.8%

 

$

502,917

 

N/A

 

 

N/A

 

10.5%

 

$

382,200

NBH Bank

 

11.5%

 

 

414,958

 

10.0%

 

361,277

 

10.5%

 

 

379,341


(1)

    

As of the fully phased-in date of January 1, 2019, including the capital conservation buffer.

 

 

 

 

 

Note 11 Revenue from Contracts with Customers

 

On January 1, 2018, the Company adopted ASU No. 2014-09 “Revenue from Contracts with Customers” (Topic 606) and all subsequent ASUs that modified Topic 606. As stated in Note 2, Recent Accounting Pronouncements, the implementation of the new standard did not have a material impact on the measurement or recognition of revenue; as such, a cumulative effect adjustment to opening retained earnings was not deemed necessary. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts were not adjusted and continue to be reported in accordance with our historic accounting under Topic 605.

 

Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and securities. In addition, certain noninterest income streams such as fees associated with mortgage servicing rights, financial guarantees, and derivatives are also not in scope of the new guidance. Topic 606 is applicable to noninterest revenue streams such as deposit related fees, interchange fees, and merchant income. However, the recognition of these revenue streams did not change significantly upon adoption of Topic 606. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.

 

26


 

Table of Contents

Service Charges and other fees

 

Service charge fees are primarily comprised of monthly service fees, check orders, and other deposit account related fees. Other fees include revenue from processing wire transfers, bill pay service, cashier’s checks, and other services. The Company’s performance obligation for account analysis fees and monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service is provided. Check orders and other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied, and related revenue recognized, at a point in time. Payment for service charges on deposit accounts is primarily received immediately or in the following month through a direct charge to clients’ accounts.

 

Bank card fees

 

Bank card fees are primarily comprised of debit card income, ATM fees, merchant services income, and other fees. Debit card income is primarily comprised of interchange fees earned whenever the Company’s debit cards are processed through card payment networks such as Visa. ATM fees are primarily generated when a Company cardholder uses a non-Company ATM or a non-Company cardholder uses a Company ATM. Merchant services income mainly represents fees charged to merchants to process their debit card transactions. The Company’s performance obligation for bank card fees are largely satisfied, and related revenue recognized, when the services are rendered or upon completion. Payment is typically received immediately or in the following month.

 

Loss (gain) on OREO Sales, net    

 

Loss (gain) on OREO Sales, net is recognized when the Company meets its performance obligation to transfer title to the buyer. The gain or loss is measured as the excess of the proceeds received compared to the OREO carrying value. Sales proceeds are received in cash at the time of transfer.

 

The following table presents non-interest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, and non-interest expense in-scope of Topic 606 for the three months ended March 31, 2018 and 2017.

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 

 

    

2018

    

2017

Non-interest income

 

 

 

 

 

 

  In-scope of Topic 606:

 

 

 

 

 

 

     Service Charges and other fees

 

$

5,175

 

$

3,791

     Bank card fees

 

 

3,362

 

 

2,804

  Non-interest income (in-scope of Topic 606)

 

 

8,537

 

 

6,595

  Non-interest income (out-of-scope of Topic 606)

 

 

9,298

 

 

2,101

Total non-interest income

 

$

17,835

 

$

8,696

Non-interest expense

 

 

 

 

 

 

  In-scope of Topic 606:

 

 

 

 

 

 

     Loss (gain) on OREO sales, net

 

 

78

 

 

(112)

Total revenue in-scope of Topic 606

 

$

8,615

 

$

6,483

 

Contract Balances

 

A contract asset balance occurs when an entity performs a service for a client before the client pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a client for which the entity has already received payment (or payment is due) from the client. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with clients, and therefore, does not experience significant contract balances. As of March 31, 2018 and December 31, 2017, the Company did not have any contract balances.

 

27


 

Table of Contents

Contract Acquisition Costs

 

In connection with the adoption of Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. Upon adoption of Topic 606, the Company did not capitalize any contract acquisition cost.

 

Note 12 Stock-based Compensation and Benefits

 

The Company provides stock-based compensation in accordance with shareholder-approved plans. During the second quarter of 2014, shareholders approved the 2014 Omnibus Incentive Plan (the "2014 Plan"). The 2014 Plan replaces the NBH Holdings Corp. 2009 Equity Incentive Plan (the "Prior Plan"), pursuant to which the Company granted equity awards prior to the approval of the 2014 Plan. Pursuant to the 2014 Plan, the Compensation Committee of the Board of Directors has the authority to grant, from time to time, awards of stock options, stock appreciation rights, restricted stock, restricted stock units, performance units, other stock-based awards, or any combination thereof to eligible persons.

 

Stock options

 

The Company issued stock options during the three months ended March 31, 2018 and 2017 in accordance with the 2014 Plan, which are time-vesting with 1/3 vesting on each of the first, second and third anniversary of the date of grant.

 

The expense associated with the awarded stock options was measured at fair value using a Black-Scholes option-pricing model. The outstanding option awards vest on a graded basis over 1-4 years of continuous service and have 7-10 year contractual terms.

 

The following table summarizes stock option activity for the three months ended March 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted

    

 

 

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

Weighted

 

remaining

 

 

 

 

 

 

 

 

average

 

contractual

 

Aggregate

 

 

 

 

 

exercise 

 

 term in 

 

intrinsic 

 

 

 

Options

 

price

 

years

 

value

 

Outstanding at December 31, 2017

 

1,598,318

 

$

20.62

 

4.07

 

$

19,017

 

Granted

 

148,198

 

 

32.74

 

 

 

 

 

 

Exercised

 

(220,877)

 

 

19.74

 

 

 

 

 

 

Forfeited

 

(9,595)

 

 

27.69

 

 

 

 

 

 

Outstanding at March 31, 2018

 

1,516,044

 

$

21.89

 

4.38

 

$

17,295

 

Options exercisable at March 31, 2018

 

1,152,875

 

$

19.85

 

2.95

 

$

15,450

 

Options vested and expected to vest

 

1,477,364

 

$

21.64

 

4.24

 

$

17,220

 

 

Stock option expense is a component of salaries and benefits in the consolidated statements of operations and totaled $0.2 million for the three months ended March 31, 2018 and 2017, respectively. At March 31, 2018, there was $1.2 million of total unrecognized compensation cost related to non-vested stock options granted under the plans. The cost is expected to be recognized over a weighted average period of 2.7 years.

 

Restricted stock awards

 

The Company issued time based restricted stock awards during the three months ended March 31, 2018 and 2017. The restricted stock awards vest over a range of a 1 - 3 year period. Restricted stock with time-based vesting was valued at the fair value of the shares on the date of grant as they are assumed to be held beyond the vesting period.

28


 

Table of Contents

 

No market-based stock awards were granted during the first quarter of 2018 or 2017. During the three months ended March 31, 2016, the Company granted market-based stock awards of 26,594 shares in accordance with the 2014 Plan. These shares have a five-year performance period and vest upon the later of the Company’s stock price achieving an established price goal during the performance period, and the third anniversary of the date of grant. The $11.28 per share fair value of these awards was determined using a Monte Carlo Simulation at grant date. The market-based performance condition had been met for these awards and the total unrecognized compensation cost related to non-vested market-based stock awards totaled $0.1 million, and is expected to be recognized over a weighted average period of approximately 0.9 years.

 

Performance stock units

 

During the three months ended March 31, 2018 and 2017, the Company granted 77,125 and 49,758 performance stock units in accordance with the 2014 Plan, respectively. These performance stock units granted represent initial target awards and do not reflect potential increases or decreases resulting from the final performance results, which are to be determined at the end of the three-year performance period (vesting date). The actual number of shares to be awarded at the end of the performance period will range from 0% - 150% of the initial target awards. 60% of the award is based on the Company’s cumulative earnings per share (EPS target) during the performance period, and 40% of the award is based on the Company’s cumulative total shareholder return (TSR target), or TSR, during the performance period. On the vesting date, the Company’s TSR will be compared to the respective TSRs of the companies comprising the KBW Regional Index at the grant date to determine the shares awarded. The fair value of the EPS target portion of the award was determined based on the closing stock price of the Company’s common stock on the grant date. The fair value of the TSR target portion of the award was determined using a Monte Carlo Simulation at the grant date. The weighted-average grant date fair value per unit for awards granted during the three months ended March 31, 2018 of the EPS target portion and the TSR target portion was $32.65 and $27.51, respectively.

 

The following table summarizes restricted stock and performance stock unit activity during the three months ended March 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Weighted

 

 

 

 

Weighted

 

 

 Restricted

 

average grant-

 

Performance

 

 

average grant-

 

 

stock shares

 

date fair value

 

stock units

 

 

date fair value

Unvested at December 31, 2017

 

163,557

 

$

22.60

 

125,082

 

$

23.90

Granted

 

66,321

 

 

32.84

 

77,125

 

 

30.38

Vested

 

(182)

 

 

18.48

 

 —

 

 

 —

Forfeited

 

(7,914)

 

 

28.20

 

(5,351)

 

 

28.05

Unvested at March 31, 2018

 

221,782

 

$

25.47

 

196,856

 

$

26.33

 

As of March 31, 2018, the total unrecognized compensation cost related to the non-vested restricted stock awards and performance stock units totaled $2.5 million and $3.1 million, respectively, and is expected to be recognized over a weighted average period of approximately 2.6 years and 2.3 years, respectively. Expense related to non-vested restricted stock awards totaled $0.4 million and $0.6 million during the three months ended March 31, 2018 and 2017, respectively. Expense related to non-vested performance stock units totaled $0.2 million and $0.1 million during the three months ended March 31, 2018 and 2017, respectively. Expense related to non-vested restricted stock awards and units is a component of salaries and benefits in the Company’s consolidated statements of operations.

 

Employee Stock Purchase Plan

 

The 2014 Employee Stock Purchase Plan (“ESPP”) is intended to be a qualified plan within the meaning of Section 423 of the Internal Revenue Code of 1986 and allows eligible employees to purchase shares of common stock through payroll deductions up to a limit of $25,000 per calendar year and 2,000 shares per offering period. The price an employee pays for shares is 90.0% of the fair market value of Company common stock on the last day of the offering period. The offering periods are the six-month periods commencing on March 1 and September 1 of each year and ending on August 31 and February 28 (or February 29 in the case of a leap year) of each year. There are no vesting or other restrictions on the stock purchased by employees under the ESPP. Under the ESPP, the total number of shares of common stock reserved for issuance totaled 400,000 shares, of which 349,199 was available for issuance.

 

Under the ESPP, employees purchased 5,960 shares and 5,373 shares during the three months ended March 31, 2018 and 2017, respectively.

 

 

 

29


 

Table of Contents

Note 13 Warrants

 

During the first quarter of 2017, 250,750 warrants were exercised in a non-cash transaction, representing the remaining outstanding warrants. The warrants were granted to certain lead shareholders of the Company at the time of the Company’s initial capital raise (2009-2010), all with an exercise price of $20.00 per share. Refer to the consolidated statements of changes in shareholders’ equity for additional detail.

 

Note 14 Common Stock

 

The Company had 30,479,969 and 26,875,585 shares of Class A common stock outstanding at March 31, 2018 and December 31, 2017, respectively. Additionally, the Company had 221,782 and 163,557 shares outstanding at March 31, 2018 and December 31, 2017, respectively, of restricted Class A common stock issued but not yet vested under the 2014 Omnibus Incentive Plan and the Prior Plan that are not included in shares outstanding until such time that they are vested; however, these shares do have voting and certain dividend rights during the vesting period.

 

On August 5, 2016, the Board of Directors authorized a new share repurchase program for up to $50.0 million from time to time in either the open market or through privately negotiated transactions. The remaining authorization under this program as of March 31, 2018 was $12.6 million.

 

Note 15 Income Per Share

 

The Company calculates income per share under the two-class method, as certain non-vested share awards contain non-forfeitable rights to dividends. As such, these awards are considered securities that participate in the earnings of the Company. Non-vested shares are discussed further in note 12.

 

The Company had 30,479,969 and 26,715,532 shares of Class A common stock outstanding as of March 31, 2018 and 2017, respectively, exclusive of issued non-vested restricted shares. Certain stock options and non-vested restricted shares are potentially dilutive securities, but are not included in the calculation of diluted income per share because to do so would have been anti-dilutive for the three months ended March 31, 2018 and 2017.

 

The following table illustrates the computation of basic and diluted income per share for the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

    

March 31, 2018

    

March 31, 2017

Net income

 

$

8,464

 

$

8,258

Less: income allocated to participating securities

 

 

(13)

 

 

(8)

Income allocated to common shareholders

 

$

8,451

 

$

8,250

Weighted average shares outstanding for basic income per common share

 

 

30,493,689

 

 

26,801,773

Dilutive effect of equity awards

 

 

649,839

 

 

844,473

Dilutive effect of warrants

 

 

 —

 

 

33,783

Weighted average shares outstanding for diluted income per common share

 

 

31,143,528

 

 

27,680,029

Basic income per share

 

$

0.28

 

$

0.31

Diluted income per share

 

$

0.27

 

$

0.30

 

The Company had 1,516,044 and 1,719,701 outstanding stock options to purchase common stock at weighted average exercise prices of $21.89 and $20.56 per share at March 31, 2018 and 2017, respectively, which have time-vesting criteria, and as such, any dilution is derived only for the time frame in which the vesting criteria had been met and where the inclusion of those stock options is dilutive. Additionally, 250,750 warrants were exercised in a non-cash transaction during the first quarter of 2017, representing the remaining outstanding warrants to purchase shares of the Company’s common stock. The warrants had an exercise price of $20.00. The Company had 418,638 and 490,528 unvested restricted shares and units issued as of March 31, 2018 and 2017, respectively, which have performance, market and/or time-vesting criteria, and as such, any dilution is derived only for the time frame in which the vesting criteria had been met and where the inclusion of those restricted shares and units is dilutive.

 

30


 

Table of Contents

Note 16 Income Taxes

 

Income tax expense attributable to income before income taxes was $1.7 million for the three months ended March 31, 2018 compared to an income tax benefit of $(1.2) million for the three month ended March 31, 2017, calculated based on a full year forecast method, resulting in an effective income tax rate of 16.7% for the three months ended March 31, 2018 and an effective income tax benefit of (17.7)% for the three months ended March 31, 2017. The tax expense recorded for the three months ended March 31, 2018 and March 31, 2017 was lowered by a $0.4 million and $2.8 million discrete tax benefit from stock compensation activity during the respective periods. The quarterly tax rate differs from the federal statutory rate primarily due to tax benefits from stock compensation activity, interest income from tax-exempt lending, bank-owned life insurance income, and the relationship of these items to pre-tax income. See management’s discussion and analysis for further information.

 

Note 17 Derivatives

 

Risk management objective of using derivatives

 

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company has established policies that neither carrying value nor fair value at risk should exceed established guidelines. The Company has designed strategies to confine these risks within the established limits and identify appropriate trade-offs in the financial structure of its balance sheet. These strategies include the use of derivative financial instruments to help achieve the desired balance sheet repricing structure while meeting the desired objectives of its clients. Currently, the Company employs certain interest rate swaps that are designated as fair value hedges as well as economic hedges. The Company manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions.

 

Fair values of derivative instruments on the balance sheet

 

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated statements of financial condition as of March 31, 2018 and December 31, 2017.

 

Information about the valuation methods used to measure fair value is provided in note 19.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset derivatives fair value

 

 

 

Liability derivatives fair value

 

 

Balance Sheet

 

March 31, 

 

December 31,

 

Balance Sheet

 

March 31, 

 

December 31,

 

 

location

    

2018

    

2017

    

location

    

2018

    

2017

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate products

 

Other assets

 

$

21,496

 

$

10,489

 

Other liabilities

 

$

121

 

$

1,167

Total derivatives designated as hedging instruments

 

 

 

$

21,496

 

$

10,489

 

 

 

$

121

 

$

1,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate products

 

Other assets

 

$

3,199

 

$

2,483

 

Other liabilities

 

$

3,179

 

$

2,584

Interest rate lock commitments

 

Other assets

 

 

1,219

 

 

128

 

Other liabilities

 

 

312

 

 

 —

Forward contracts

 

Other assets

 

 

97

 

 

 5

 

Other liabilities

 

 

289

 

 

 7

Total derivatives not designated as hedging instruments

 

 

 

$

4,515

 

$

2,616

 

 

 

$

3,780

 

$

2,591

 

Fair value hedges

 

Interest rate swaps designated as fair value hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without the exchange of the underlying notional amount. As of March 31, 2018, the Company had interest rate swaps with a notional amount of $462.9 million that were designated as fair value hedges of interest rate risk associated with $507.8 million of the Company’s fixed-rate loans, included in loans receivable on the statements of financial condition, before a $(20.5) million fair value hedge adjustment in the carrying amount. As of December 31, 2017, the Company had interest rate swaps with a notional amount of $417.7 million that were designated as fair value hedges.

 

For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting loss or gain on the related derivatives. 

 

31


 

Table of Contents

Non-designated hedges

 

Derivatives not designated as hedges are not speculative and consist of interest rate swaps with commercial banking clients that facilitate their respective risk management strategies. Interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the client swaps and the offsetting swaps are recognized directly in earnings. As of March 31, 2018, the Company had matched interest rate swap transactions with an aggregate notional amount of $184.0 million related to this program. As of December 31, 2017, the Company had matched interest rate swap transactions with an aggregate notional amount of $202.2 million related to this program. 

 

As part of its mortgage banking activities, the Company enters into interest rate lock commitments, which are commitments to originate loans where the interest rate on the loan is determined prior to funding and the clients have locked into that interest rate. The Company then locks in the loan and interest rate with an investor and commits to deliver the loan if settlement occurs ("best efforts") or commits to deliver the locked loan in a binding ("mandatory") delivery program with an investor. Fair value changes of certain loans under interest rate lock commitments are hedged with forward sales contracts of MBS. Forward sales contracts of MBS are recorded at fair value with changes in fair value recorded in non-interest income. Interest rate lock commitments and commitments to deliver loans to investors are considered derivatives. The market value of interest rate lock commitments and best efforts contracts are not readily ascertainable with precision because they are not actively traded in stand-alone markets. The Company determines the fair value of interest rate lock commitments and delivery contracts by measuring the fair value of the underlying asset, which is impacted by current interest rates, taking into consideration the probability that the interest rate lock commitments will close or will be funded.

 

Certain additional risks arise from these forward delivery contracts in that the counterparties to the contracts may not be able to meet the terms of the contracts. The Company does not expect any counterparty to any MBS contract to fail to meet its obligation. Additional risks inherent in mandatory delivery programs include the risk that, if the Company fails to deliver the loans subject to interest rate risk lock commitments, it will still be obligated to “pair off” MBS to the counterparty. Should this be required, the Company could incur significant costs in acquiring replacement loans and such costs could have an adverse effect on the consolidated financial statements.

 

The fair value of the mortgage banking derivative is recorded as a freestanding asset or liability with the change in value being recognized in current earnings during the period of change.

 

The Company had interest rate lock commitments with a notional value of $110.7 million and forward contracts with a notional value of $131.4 million at March 31, 2018. At December 31, 2017, the Company had interest rate lock commitments with a notional value of $8.0 million and forward contracts with a notional value of $9.0 million.

 

32


 

Table of Contents

Effect of derivative instruments on the consolidated statements of operations

 

The tables below present the effect of the Company’s derivative financial instruments in the consolidated statements of operations for the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

Location of gain (loss)

 

Amount of gain or (loss) recognized in income on derivatives

Derivatives in fair value

 

recognized in income on

 

For the three months ended March 31, 

hedging relationships

    

derivatives

    

2018

    

2017

Interest rate products

 

Interest and fees on loans

 

$

12,052

 

$

 —

Interest rate products

 

Other non-interest income

 

 

 —

 

 

1,064

Total

 

 

 

$

12,052

 

$

1,064

 

 

 

 

 

 

 

 

 

 

 

 

 

Location of gain (loss)

 

Amount of gain or (loss) recognized in income on hedged items

 

 

recognized in income on

 

For the three months ended March 31, 

Hedged items

    

hedged items

    

2018

    

2017

Interest rate products

 

Interest and fees on loans

 

$

(11,917)

 

$

 —

Interest rate products

 

Other non-interest income

 

 

 —

 

 

(1,241)

Total

 

 

 

$

(11,917)

 

$

(1,241)

 

 

 

 

 

 

 

 

 

 

 

 

 

Location of gain (loss)

 

Amount of gain or (loss) recognized in income on derivatives

Derivatives not designated

 

recognized in income on

 

For the three months ended March 31, 

as hedging instruments

    

derivatives

    

2018

    

2017

Interest rate products

 

Other non-interest expense

 

$

122

 

$

(32)

Interest rate lock commitments

 

Mortgage banking income

 

 

375

 

 

123

Forward contracts

 

Mortgage banking income

 

 

1,108

 

 

(193)

Total

 

 

 

$

1,605

 

$

(102)

 

Credit-risk-related contingent features

 

The Company has agreements with its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness for reasons other than an error or omission of an administrative or operational nature, 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 also has agreements with certain of its derivative counterparties that contain a provision where if the Company fails to maintain its status as a well/adequately capitalized institution, then the counterparty has the right to terminate the derivative positions and the Company would be required to settle its obligations under the agreements.

 

As of March 31, 2018, the termination value of derivatives in a net liability position related to these agreements was $3.3 million, which includes accrued interest but excludes any adjustment for nonperformance risk. The Company has minimum collateral posting thresholds with certain of its derivative counterparties and as of March 31, 2018 the Company had posted $0.2 million in eligible collateral. If the Company had breached any of these provisions at March 31, 2018, it could have been required to settle its obligations under the agreements at the termination value.

 

Note 18 Commitments and Contingencies

 

In the normal course of business, the Company enters into various off-balance sheet commitments to help meet the financing needs of clients. These financial instruments include commitments to extend credit, commercial and consumer lines of credit and standby letters of credit. The same credit policies are applied to these commitments as the loans on the consolidated statements of financial condition; however, these commitments involve varying degrees of credit risk in excess of the amount recognized in the consolidated statements of financial condition. At March 31, 2018 and December 31, 2017, the Company had loan commitments totaling $786.9 million and $680.8 million, respectively, and standby letters of credit that totaled $8.1 million and $7.2 million, respectively. The total amounts of unused commitments do not necessarily represent future credit exposure or cash requirements, as commitments often expire without being drawn upon. However, the contractual amount of these commitments, offset by any additional collateral pledged, represents the Company’s potential credit loss exposure.

 

33


 

Table of Contents

Total unfunded commitments at March 31, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

    

March 31, 2018

    

December 31, 2017

Commitments to fund loans

 

$

235,078

 

$

181,904

Unfunded commitments under lines of credit

 

 

551,838

 

 

498,857

Commercial and standby letters of credit

 

 

8,143

 

 

7,185

Total unfunded commitments

 

$

795,059

 

$

687,946

 

Commitments to fund loans—Commitments to fund loans are legally binding agreements to lend to clients in accordance with predetermined contractual provisions providing there have been no violations of any conditions specified in the contract. These commitments are generally at variable interest rates and are for specific periods or contain termination clauses and may require the payment of a fee. The total amounts of unused commitments are not necessarily representative of future credit exposure or cash requirements, as commitments often expire without being drawn upon.

 

Unfunded commitments under lines of credit—In the ordinary course of business, the Company extends revolving credit to its clients. These arrangements may require the payment of a fee.

 

Commercial and standby letters of credit—As a provider of financial services, the Company routinely issues commercial and standby letters of credit, which may be financial standby letters of credit or performance standby letters of credit. These are various forms of “back-up” commitments to guarantee the performance of a client to a third party. While these arrangements represent a potential cash outlay for the Company, the majority of these letters of credit will expire without being drawn upon. Letters of credit are subject to the same underwriting and credit approval process as traditional loans, and as such, many of them have various forms of collateral securing the commitment, which may include real estate, personal property, receivables or marketable securities.

 

Mortgage loans sold to investors may be subject to repurchase or indemnification in the event of specific default by the borrower or subsequent discovery that underwriting standards were not met. The Company established a reserve liability for expected losses related to these representations and warranties based upon management’s evaluation of actual and historic loss history, delinquency trends in the portfolio and economic conditions. The Company recorded a repurchase reserve of $4.3 million at March 31, 2018, which is included in other liabilities on the consolidated statements of financial condition.

 

Contingencies

 

In the ordinary course of business, the Company and the Bank may be subject to litigation. Based upon the available information and advice from the Company’s legal counsel, management does not believe that any potential, threatened or pending litigation to which it is a party will have a material adverse effect on the Company’s liquidity, financial condition or results of operations.

 

Note 19 Fair Value Measurements

 

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to disclose the fair value of its financial instruments. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. For disclosure purposes, the Company groups its financial and non-financial assets and liabilities into three different levels based on the nature of the instrument and the availability and reliability of the information that is used to determine fair value. The three levels are defined as follows:

 

·

Level 1—Includes assets or liabilities in which the inputs to the valuation methodologies are based on unadjusted quoted prices in active markets for identical assets or liabilities.

·

Level 2—Includes assets or liabilities in which the inputs to the valuation methodologies are based on similar assets or liabilities in inactive markets, quoted prices for identical or similar assets or liabilities in inactive markets, and inputs other than quoted prices that are observable, such as interest rates, yield curves, volatilities, prepayment speeds, and other inputs obtained from observable market input.

·

Level 3—Includes assets or liabilities in which the inputs to the valuation methodology are based on at least one significant assumption that is not observable in the marketplace. These valuations may rely on management’s judgment and may include internally-developed model-based valuation techniques.

 

Level 1 inputs are considered to be the most transparent and reliable and level 3 inputs are considered to be the least transparent and reliable. The Company assumes the use of the principal market to conduct a transaction of each particular asset or liability being

34


 

Table of Contents

measured and then considers the assumptions that market participants would use when pricing the asset or liability. Whenever possible, the Company first looks for quoted prices for identical assets or liabilities in active markets (level 1 inputs) to value each asset or liability. However, when inputs from identical assets or liabilities on active markets are not available, the Company utilizes market observable data for similar assets and liabilities. The Company maximizes the use of observable inputs and limits the use of unobservable inputs to occasions when observable inputs are not available. The need to use unobservable inputs generally results from the lack of market liquidity of the actual financial instrument or of the underlying collateral. Although, in some instances, third party price indications may be available, limited trading activity can challenge the observability of these quotations.

 

Changes in the valuation inputs used for measuring the fair value of financial instruments may occur due to changes in current market conditions or other factors. Such changes may necessitate a transfer of the financial instruments to another level in the hierarchy based on the new inputs used. The Company recognizes these transfers at the end of the reporting period that the transfer occurs. During the three months ended March 31, 2018 and 2017, there were no transfers of financial instruments between the hierarchy levels.

 

The following is a description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of each instrument under the valuation hierarchy:

 

Fair Value of Financial Instruments Measured on a Recurring Basis

 

Investment securities available-for-sale—Investment securities available-for-sale are carried at fair value on a recurring basis. To the extent possible, observable quoted prices in an active market are used to determine fair value and, as such, these securities are classified as level 1. At March 31, 2018 and December 31, 2017, the Company did not hold any level 1 securities. When quoted market prices in active markets for identical assets or liabilities are not available, quoted prices of securities with similar characteristics, discounted cash flows or other pricing characteristics are used to estimate fair values and the securities are then classified as level 2.

 

Loans held for sale—The Company has elected to record loans originated and intended for sale in the secondary market at estimated fair value. The portfolio consists primarily of fixed rate residential mortgage loans that are sold within 45 days. The Company estimates fair value based on quoted market prices for similar loans in the secondary market and is classifies as Level 2.

 

Interest rate swap derivatives—The Company's derivative instruments are limited to interest rate swaps that may be accounted for as fair value hedges or non-designated hedges. The fair values of the swaps incorporate credit valuation adjustments in order to appropriately reflect nonperformance risk in the fair value measurements. The credit valuation adjustment is the dollar amount of the fair value adjustment related to credit risk and utilizes a probability weighted calculation to quantify the potential loss over the life of the trade. The credit valuation adjustments are calculated by determining the total expected exposure of the derivatives (which incorporates both the current and potential future exposure) and then applying the respective counterparties’ credit spreads to the exposure offset by marketable collateral posted, if any. Certain derivative transactions are executed with counterparties who are large financial institutions ("dealers"). International Swaps and Derivative Association Master Agreements ("ISDA") and Credit Support Annexes ("CSA") are employed for all contracts with dealers. These contracts contain bilateral collateral arrangements. The fair value inputs of these financial instruments are determined using discounted cash flow analysis through the use of third-party models whose significant inputs are readily observable market parameters, primarily yield curves, with appropriate adjustments for liquidity and credit risk, and are classified as level 2.

 

Mortgage banking derivatives—The Company relies on a third-party pricing service to value its mortgage banking derivative financial assets and liabilities, which the Company classifies as a level 3 valuation. The external valuation model to estimate the fair value of its interest rate lock commitments to originate residential mortgage loans held for sale includes grouping the interest rate lock commitments by interest rate and terms, applying an estimated pull-through rate based on historical experience, and then multiplying by quoted investor prices determined to be reasonably applicable to the loan commitment groups based on interest rate, terms, and rate lock expiration dates of the loan commitment groups. The Company also relies on an external valuation model to estimate the fair value of its forward commitments to sell residential mortgage loans (i.e., an estimate of what the Company would receive or pay to terminate the forward delivery contract based on market prices for similar financial instruments), which includes matching specific terms and maturities of the forward commitments against applicable investor pricing.

 

35


 

Table of Contents

The tables below present the financial instruments measured at fair value on a recurring basis as of March 31, 2018 and December 31, 2017 on the consolidated statements of financial condition utilizing the hierarchy structure described above:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets:

    

 

    

    

 

    

    

 

    

    

 

    

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

 —

 

$

188,630

 

$

 —

 

$

188,630

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

 

 

727,729

 

 

 

 

727,729

Municipal securities

 

 

 —

 

 

818

 

 

 —

 

 

818

Loans held for sale

 

 

 

 

51,050

 

 

 —

 

 

51,050

Interest rate swap derivatives

 

 

 

 

24,695

 

 

 

 

24,695

Mortgage banking derivatives

 

 

 —

 

 

 —

 

 

1,316

 

 

1,316

Total assets at fair value

 

$

 —

 

$

992,922

 

$

1,316

 

$

994,238

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap derivatives

 

$

 

$

3,300

 

$

 

$

3,300

Mortgage banking derivatives

 

 

 —

 

 

 —

 

 

601

 

 

601

Total liabilities at fair value

 

$

 —

 

$

3,300

 

$

601

 

$

3,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

 —

 

$

168,648

 

$

 —

 

$

168,648

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

 

 

685,230

 

 

 

 

685,230

Municipal securities

 

 

 —

 

 

829

 

 

 —

 

 

829

Loans held for sale

 

 

 

 

4,629

 

 

 —

 

 

4,629

Interest rate swap derivatives

 

 

 

 

12,972

 

 

 

 

12,972

Mortgage banking derivatives

 

 

 —

 

 

 —

 

 

133

 

 

133

Total assets at fair value

 

$

 —

 

$

872,308

 

$

133

 

$

872,441

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap derivatives

 

$

 

$

3,751

 

$

 

$

3,751

Mortgage banking derivatives

 

 

 —

 

 

 —

 

 

7

 

 

 7

Total liabilities at fair value

 

$

 —

 

$

3,751

 

$

 7

 

$

3,758

 

The table below details the changes in level 3 financial instruments during the three months ended March 31, 2018:

 

 

 

 

 

 

 

 

Mortgage banking

 

 

 

derivatives, net

Balance at December 31, 2017

 

$

126

Gain included in earnings, net

 

 

589

Balance at March 31, 2018

 

$

715

 

Fair Value of Financial Instruments Measured on a Non-recurring Basis

 

Certain assets may be recorded at fair value on a non-recurring basis as conditions warrant. These non-recurring fair value measurements typically result from the application of lower of cost or fair value accounting or a write-down occurring during the period.

 

36


 

Table of Contents

The Company records collateral dependent loans that are considered to be impaired at their estimated fair value. A loan is considered impaired when it is probable that the Company will be unable to collect all contractual amounts due in accordance with the terms of the loan agreement. Collateral dependent impaired loans are measured based on the fair value of the collateral. The Company relies on third-party appraisals and internal assessments, utilizing a discount rate in the range of 0% - 25%, in determining the estimated fair values of these loans. The inputs used to determine the fair values of loans are considered level 3 inputs in the fair value hierarchy. At March 31, 2018, the Company measured six originated and acquired loans at fair value on a non-recurring basis, with a carrying balance of $6.4 million and specific reserve balance of $1.2 million. At March 31, 2017, the Company measured three loans with a carrying balance of $10.6 million and specific reserve balance of $2.9 million.

 

OREO is recorded at the lower of the cost basis or the fair value of the collateral less estimated selling costs. The estimated fair values of OREO are updated periodically and further write-downs may be taken to reflect a new basis. The Company recognized $38 thousand and $46 thousand of OREO impairments in its consolidated statements of operations during the three months ended March 31, 2018 and 2017, respectively. The fair values of OREO are derived from third party price opinions or appraisals that generally use an income approach or a market value approach. If reasonable comparable appraisals are not available, then the Company may use internally developed models to determine fair values. The inputs used to determine the fair values of OREO are considered level 3 inputs in the fair value hierarchy.

 

Mortgage servicing rights represent the value associated with servicing residential real estate loans that have been sold to outside investors with servicing retained. The fair value for servicing assets is determined through discounted cash flow analysis and utilizes discount rates ranging from 9.5% to 10.5% at March 31, 2018 and prepayment speed assumption ranges of 8.7% to 11.3% at March 31, 2018 as inputs. Mortgage servicing rights are subject to impairment testing. The carrying values of these rights are reviewed quarterly for impairment based upon the calculation of fair value. For purposes of measuring impairment, the rights are stratified into certain risk characteristics including note type and note term. If the valuation model reflects a value less than the carrying value, mortgage servicing rights are adjusted to fair value through a valuation allowance. There was no valuation allowance recorded at March 31, 2018. The inputs used to determine the fair values of mortgage servicing rights are considered level 3 inputs in the fair value hierarchy.

 

The Company may be required to record fair value adjustments on other available-for-sale and municipal securities valued at par on a non-recurring basis.

 

The tables below provide information regarding the assets recorded at fair value on a non-recurring basis during the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

Total

 

Losses from fair value changes

Other real estate owned

 

$

11,875

    

$

38

Impaired loans

 

 

34,672

 

 

715

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

Total

 

Losses from fair value changes

Other real estate owned

 

$

15,552

    

$

46

Impaired loans

 

 

41,103

 

 

209

 

The Company did not record any liabilities measured at fair value on a non-recurring basis during the three months ended March 31, 2018.

 

 

 

 

 

 

 

37


 

Table of Contents

Note 20 Fair Value of Financial Instruments

 

The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal market at the measurement date under current market conditions. The fair value of the financial instruments listed below does not reflect a premium or discount that could result from offering all of the Company’s holdings of financial instruments at one time, nor does it reflect the underlying value of the Company, as ASC Topic 825 excludes certain financial instruments and all non-financial instruments from its disclosure requirements. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies and are based on the exit price notion set forth by ASU 2016-01 effective January 1, 2018 and applied to this disclosure on a prospective basis. Considerable judgment is required to interpret market data in order to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange.

 

The fair value of financial instruments at March 31, 2018 and December 31, 2017, including methods and assumptions utilized for determining fair value of financial instruments, are set forth below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Level in fair value

    

March 31, 2018

    

December 31, 2017

 

 

measurement 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

 

hierarchy

 

amount

    

fair value

    

amount

    

fair value

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

286,870

 

$

286,870

 

$

257,364

 

$

257,364

Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale

 

Level 2

 

 

188,630

 

 

188,630

 

 

168,648

 

 

168,648

Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises available-for-sale

 

Level 2

 

 

727,729

 

 

727,729

 

 

685,230

 

 

685,230

Municipal securities

 

Level 2

 

 

818

 

 

818

 

 

829

 

 

829

Municipal securities

 

Level 3

 

 

219

 

 

219

 

 

219

 

 

219

Other available-for-sale securities

 

Level 3

 

 

469

 

 

469

 

 

419

 

 

419

Mortgage-backed securities—residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity

 

Level 2

 

 

191,136

 

 

188,609

 

 

204,352

 

 

204,048

Mortgage-backed securities—other residential mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored enterprises held-to-maturity

 

Level 2

 

 

92,233

 

 

90,107

 

 

54,378

 

 

52,723

Non-marketable securities

 

Level 2

 

 

14,088

 

 

14,088

 

 

15,030

 

 

15,030

Loans receivable

 

Level 3

 

 

3,702,334

 

 

3,670,007

 

 

3,178,947

 

 

3,167,508

Loans held for sale

 

Level 2

 

 

51,050

 

 

51,050

 

 

4,629

 

 

4,629

Accrued interest receivable

 

Level 2

 

 

18,343

 

 

18,343

 

 

14,255

 

 

14,255

Interest rate swap derivatives

 

Level 2

 

 

24,695

 

 

24,695

 

 

12,972

 

 

12,972

Mortgage banking derivatives

 

Level 3

 

 

1,316

 

 

1,316

 

 

133

 

 

133

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit transaction accounts

 

Level 2

 

 

3,561,858

 

 

3,561,858

 

 

2,861,509

 

 

2,861,509

Time deposits

 

Level 2

 

 

1,147,452

 

 

1,147,452

 

 

1,118,050

 

 

1,118,050

Securities sold under agreements to repurchase

 

Level 2

 

 

141,187

 

 

141,187

 

 

130,463

 

 

130,463

Federal Home Loan Bank advances

 

Level 2

 

 

77,335

 

 

77,647

 

 

129,115

 

 

130,300

Accrued interest payable

 

Level 2

 

 

7,198

 

 

7,198

 

 

5,776

 

 

5,776

Interest rate swap derivatives

 

Level 2

 

 

3,300

 

 

3,300

 

 

3,751

 

 

3,751

Mortgage banking derivatives

 

Level 3

 

 

601

 

 

601

 

 

 7

 

 

 7

 

 

 

 

 

 

 

38


 

Table of Contents

Item 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

The following management's discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes as of and for the three months ended March 31, 2018, and with our annual report on Form 10-K (file number 001-35654), which includes our audited consolidated financial statements and related notes as of and for the years ended December 31, 2017, 2016, and 2015. This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions that may cause actual results to differ materially from management's expectations. Factors that could cause such differences are discussed in the section entitled “Cautionary Note Regarding Forward-Looking Statements” located elsewhere in this quarterly report and in Item 1A “Risk Factors” in the annual report on Form 10-K, referenced above, and should be read herewith.

 

All amounts are in thousands, except share data, or as otherwise noted.

 

Overview

 

Our focus is on building strong banking relationships with small to medium-sized businesses and consumers, while maintaining a low risk profile designed to generate reliable income streams and attractive returns. We have established a solid financial services franchise with a sizable presence for deposit gathering and building client relationships necessary for growth. We believe that our established presence in core markets that are outperforming national averages positions us well for growth opportunities. As of March 31, 2018, we had $5.7 billion in assets, $3.7 billion in loans, $4.7 billion in deposits and $0.6 billion in equity.

 

Operating Highlights

 

Beginning in the first quarter 2018, loans previously referred to as "non 310-30 loans" are referred to as "originated and acquired loans," which include acquired loans not accounted for under ASC 310-30. No amounts were reclassified resulting from this change in terminology.

 

On January 1, 2018, the Company completed its acquisition of Peoples, Inc. (“Peoples”), the bank holding company of Colorado-based Peoples National Bank and Kansas-based Peoples Bank. At the close of the acquisition, the Company acquired 20 banking centers located in the highly-attractive and geographically-relevant markets of Colorado Springs in Colorado, Overland Park and Lawrence in Kansas, and Taos and Albuquerque in New Mexico and an in-market mortgage origination business. The acquisition added approximately $842 million in total assets, net of FHLB payoffs, $543 million in loans and $730 million in deposits. The merger consideration totaled $146.4 million and consisted of $110.2 million in Company stock and $36.2 million in cash. All core operating systems were converted during the first quarter of 2018.

 

   Increased profitability and returns

 

 

 

 

    

Net income was $8.5 million, or $0.27 per diluted share, for the first quarter of 2018 compared to net income of $8.3 million, or $0.30 per diluted share, for the first quarter of 2017. Net income during the first quarter of 2018 included $6.0 million, after tax of one-time expenses related to the acquisition of Peoples. Adjusting for these expenses, net income would have been $14.5 million, or $0.47 per diluted share.

    

The return on average tangible assets was 0.66% for the first quarter of 2018 compared to 0.81% for the first quarter of 2017. Adjusting for the one-time Peoples acquisition expenses, the return on average tangible assets was 1.11% for the first quarter of 2018.

    

The return on average tangible common equity was 6.95% for the first quarter of 2018 compared to 7.66% for the first quarter of 2017. Adjusting for the one-time Peoples expenses, the return on average tangible common equity was 11.63% for the first quarter of 2018.

 

   Strategic execution

 

 

 

 

    

Completed the acquisition of Peoples on January 1, 2018.

 

Grew originated and acquired loans outstanding to $3.6 billion, an increase of $531.7 million, or 17.4%, since December 31, 2017, driven by Peoples acquired loans and originated loan growth of 2.2% annualized.

    

Maintained a conservatively structured loan portfolio represented by diverse industries and concentrations with most industry sector concentrations at 5% or less of total loans, and all concentration levels remain well below our self-imposed limits.

39


 

Table of Contents

    

Continued to build and deepen relationships with our clients, resulting in strong average deposit growth of $614.3 million since December 31, 2017, entirely due to the Peoples acquisition.

 

Maintained strong expense management as the Company begins to realize benefits from the completed core system conversion of the Peoples acquisition during the first quarter of 2018.

 

   Loan portfolio

 

 

 

 

    

Total loans ended the quarter at $3.7 billion and increased $523.4 million, or 16.5%, since December 31, 2017, primarily driven by the Peoples acquisition.

    

Originated loans grew 2.2% annualized as strong growth in commercial loans of 13.2% annualized was mostly offset by expected payoffs of non-owner occupied commercial real estate.

    

Successfully exited $8.3 million, or 6.9%, of the remaining 310-30 loan portfolio, since December 31, 2017. The Company did not account for any loans acquired from the Peoples acquisition under ASC 310-30.

 

   Credit quality

 

 

 

 

    

Credit quality remained strong, as non-performing originated and acquired loans (comprised of non-accrual loans and non-accrual TDRs) were 0.66% of total originated and acquired loans, compared to 0.69% at December 31, 2017. Non-performing assets to total loans and OREO totaled 0.96% at March 31, 2018 compared to 0.99% at December 31, 2017.

    

Minimal provision for loan losses was recorded during the first quarter of 2018 due to strong credit trends and low net charge-offs of 0.07%, annualized.

 

   Client deposit funded balance sheet 

 

 

 

 

    

Total deposits averaged $4.6 billion, increasing $732.1 million, or 18.8%, compared to the first quarter of 2017. Adjusting for the Peoples deposits added this quarter and the banking center divestitures in the second quarter of 2017, average total deposits grew $113.4 million, or 3.0%.

 

Average transaction deposits increased $744.6 million, or 27.4%, for the first quarter of 2018 compared to the first quarter of 2017. Adjusting for the People deposits added and the banking center divestitures in the second quarter of 2017, average transactions deposits increased $134.6 million, or 5.0%, from the first quarter of 2017.

 

Time deposits averaged $1.2 billion during the first quarter of 2018, decreasing $12.5 million, or 1.1%, from the first quarter of 2017. Adjusting for the Peoples deposits added and the banking center divestitures during the second quarter of 2017, average time deposits decreased $21.3 million, compared to the first quarter of 2017.

 

The mix of transaction deposits to total deposits improved to 75.6% from 70.1% at March 31, 2017, due to the Peoples acquisition and our continued focus on developing long-term banking relationships.

 

Cost of deposits totaled 0.41%, decreasing 0.03% from December 31, 2017, benefitting from Peoples’ low-cost deposits.

 

   Revenues

 

 

 

 

    

Fully taxable equivalent (FTE) net interest income totaled $48.7 million and increased $12.7 million, or 35.3%, compared to the first quarter of 2017.

    

The FTE net interest margin widened 0.40% to 3.84% from the first quarter of 2017 as the yield on earning assets increased 0.43%, led by a 0.44% increase in the originated portfolio yields due to short-term rate increases, partially offset by an increase in the cost of deposits of 0.02%.

 

Non-interest income totaled $17.8 million during the three months ended March 31, 2018, increasing $9.1 million from the three months ended March 31, 2017 due to organic growth and the Peoples acquisition.

 

   Expenses

 

 

 

 

    

Non-interest expense totaled $55.3 million during the three months ended March 31, 2018, representing an increase of $20.7 million from the three months ended March 31, 2017, driven by the Peoples acquisition. Included in the quarter was $7.6 million of one-time acquisition costs.

    

Income tax expense totaled $1.7 million and increased $2.9 million from the three months ended March 31, 2017. The March 31, 2018 effective tax rate was 16.7%. Adjusting for a large $2.8 million tax benefit from stock compensation activity, the March 31, 2017 adjusted effective tax rate was 22.9%.

40


 

Table of Contents

 

   Strong capital position

 

 

 

 

    

Capital ratios are strong as our capital position remains in excess of federal bank regulatory thresholds. As of March 31, 2018, our consolidated tier 1 leverage ratio was 9.6% and our consolidated tier 1 risk-based capital and common equity tier 1 risk-based capital ratios were both 12.4%.

    

At March 31, 2018, common book value per share was $21.19, while tangible common book value per share was $17.27 and $18.10 after consideration of the excess accretable yield value of $0.83 per share.

    

Since early 2013, we have repurchased 26.6 million shares, or 50.9% of then outstanding shares, at an attractive weighted average price of $20.03 per share.

 

Key Challenges

 

There are a number of significant challenges confronting us and our industry. In our short history, we primarily have acquired distressed financial institutions, and sought to rebuild them and implement operational efficiencies across the enterprise as a whole. We face continual challenges implementing our business strategy, including growing the assets and deposits of our business amidst intense competition, particularly for loans and deposits, raising interest rates from an extended low interest rate environment, changes in the regulatory environment and identifying and consummating disciplined merger and acquisition opportunities in a very competitive environment.

 

General economic conditions remained stable in the first quarter of 2018. Residential real estate values and commercial real estate property fundamentals remained unchanged in our markets and nationally across all property types and classes. A significant portion of our loan portfolio is secured by real estate and any deterioration in real estate values or credit quality or elevated levels of non-performing assets would ultimately have a negative impact on the quality of our loan portfolio.

 

The agriculture industry is in the fourth year of depressed commodity prices. Our agriculture portfolio is only 4.4% of total loans and is well-diversified across crop and livestock types. We have maintained relationships with agriculture clients that generally possess low leverage and, correspondingly, low bank debt to assets, minimizing any potential credit losses in the future.

 

Our originated and acquired loans outstanding portfolio at March 31, 2018 totaled $3.6 billion, representing an increase of $531.7 million, or 17.4%, compared to December 31, 2017, due to $515.4 million in loans acquired from the Peoples acquisition. Our 310-30 loans have produced higher yields than our originated and acquired loans, due to accretion of fair value adjustments. During the three months ended March 31, 2018, our weighted average rate on loan originations at the time of originations was 4.40% (fully taxable equivalent), compared to the first quarter 2018 weighted average yield of our total loan portfolio of 4.99% (fully taxable equivalent). Downward pressure on the yields of our total loan portfolio will continue to the extent that our originated and acquired loan portfolio does not provide sufficient yields to replace the high yields on the 310-30 loan portfolio as they pay down or pay off. Fully taxable equivalent net interest income reached an inflection point in the second quarter of 2017 and continued during the first quarter of 2018 as the yields and volumes of originated and acquired loans outpaced the decrease in higher yielding 310-30 loan balances. The inflection point was driven by both the strong new loan originations as well as the short-term market rate increases in 2017 and the first quarter of 2018. Future growth in our interest income will ultimately be dependent on our ability to continue to generate sufficient volumes of high-quality originated loans.

 

Continued regulation, impending new liquidity and capital constraints, and a continual need to bolster cybersecurity are adding costs and uncertainty to all U.S. banks and could affect profitability. Also, nontraditional participants in the market may offer increased competition as non-bank payment businesses are expanding into traditional banking products. While certain external factors are out of our control and may provide obstacles to our business strategy, we believe that we are prepared to deal with these challenges. We seek to remain flexible, yet methodical and proactive, in our strategic decision making so that we can quickly respond to market changes and the inherent challenges and opportunities that accompany such changes.

 

41


 

Table of Contents

Performance Overview

 

In evaluating our consolidated statements of financial condition and results of operations financial statement line items, we evaluate and manage our performance based on key earnings indicators, balance sheet ratios, asset quality metrics and regulatory capital ratios, among others. The table below presents some of the primary performance indicators that we use to analyze our business on a regular basis for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

 

March 31, 

 

December 31, 

 

March 31, 

 

 

2018

 

2017

  

2017

Key Ratios(1)

 

 

 

 

 

 

Return on average assets

 

0.61%

 

(0.83)%

 

0.73%

Return on average tangible assets(2)

 

0.66%

 

(0.78)%

 

0.81%

Return on average tangible assets, adjusted(2)

 

1.11%

 

0.88%

 

0.81%

Return on average equity

 

5.34%

 

(7.26)%

 

6.23%

Return on average tangible common equity(2)

 

6.95%

 

(7.41)%

 

7.66%

Return on average tangible common equity, adjusted(2)

 

11.63%

 

8.41%

 

7.66%

Loans to deposits ratio (end of period)

 

79.70%

 

80.00%

 

74.53%

Non-interest bearing deposits to total deposits (end of period)

 

23.00%

 

22.68%

 

22.10%

Net interest margin(4)

 

3.76%

 

3.26%

 

3.31%

Net interest margin FTE(2)(4)(10)

 

3.84%

 

3.41%

 

3.44%

Interest rate spread FTE(5)(10)

 

3.70%

 

3.24%

 

3.31%

Yield on earning assets(3)

 

4.16%

 

3.70%

 

3.70%

Yield on earning assets FTE(2)(3)(10)

 

4.25%

 

3.84%

 

3.82%

Cost of interest bearing liabilities(3)

 

0.55%

 

0.60%

 

0.51%

Cost of deposits

 

0.41%

 

0.44%

 

0.39%

Non-interest income to total revenue FTE

 

26.80%

 

18.71%

 

19.46%

Non-interest expense to average assets

 

3.99%

 

2.79%

 

3.05%

Non-interest expense to average assets, adjusted

 

3.44%

 

2.58%

 

3.05%

Efficiency ratio FTE(2)(6)(10)

 

82.09%

 

69.08%

 

74.37%

Efficiency ratio FTE, adjusted for acquisition-related costs(2)(6)

 

70.68%

 

64.87%

 

74.37%

 

 

 

 

 

 

 

Asset Quality Data(7)(8)(9)

 

 

 

 

 

 

Non-performing loans to total loans

 

0.64%

 

0.66%

 

1.14%

Non-performing assets to total loans and OREO

 

0.96%

 

0.99%

 

1.66%

Allowance for loan losses to total loans

 

0.83%

 

0.98%

 

1.04%

Allowance for loan losses to non-performing loans

 

129.65%

 

148.88%

 

91.50%

Net charge-offs to average loans(1)

 

0.07%

 

0.26%

 

0.02%

 

 

 

 

(1)

    

Ratios are annualized.

(2)

    

Ratio represents non-GAAP financial measure. See non-GAAP reconciliations below.

(3)

    

Interest earning assets include assets that earn interest/accretion or dividends. Any market value adjustments on investment securities are excluded from interest-earning assets. Interest bearing liabilities include liabilities that must be paid interest.

(4)

    

Net interest margin represents net interest income, including accretion income on interest earning assets, as a percentage of average interest earning assets.

(5)

    

Interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.

(6)

    

The efficiency ratio represents non-interest expense, less intangible asset amortization, as a percentage of net interest income on a FTE basis plus non-interest income.

(7)

 

Non-performing loans consist of non-accruing loans and restructured loans on non-accrual, but exclude any loans accounted for under ASC 310-30 in which the pool is still performing. These ratios may, therefore, not be comparable to similar ratios of our peers.

(8)

 

Non-performing assets include non-performing loans, other real estate owned and other repossessed assets.

(9)

 

Total loans are net of unearned discounts and fees.

(10)

 

Presented on a fully taxable equivalent basis using the statutory rate of 21%, 35% and 35% for the three months ended March 31, 2018, December 31, 2017 and March 31, 2017, respectively. The taxable equivalent adjustments included above are $1,063, $1,676 and $1,269 the three months ended March 31, 2018, December 31, 2017 and March 31, 2017, respectively.

42


 

Table of Contents

 

 

About Non-GAAP Financial Measures

 

Certain of the financial measures and ratios we present, including “tangible assets,” “return on average tangible assets,” “return on average tangible assets before provision for loan losses and taxes,” “return on average tangible common equity,” “tangible common book value,” “tangible common book value per share,” “tangible common equity,” "tangible common equity to tangible assets," “adjusted net income,” “adjusted income per share,” “adjusted non-interest expense to average assets,” ”adjusted return on average tangible assets,” “adjusted return on average tangible common equity,” and "fully taxable equivalent (FTE)" metrics are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a FTE basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

 

These non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

 

A reconciliation of our GAAP financial measures to the comparable non-GAAP financial measures is as follows.

 

Tangible Common Book Value Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

March 31, 

 

    

2018

    

2017

    

2017

Total shareholders’ equity

 

$

645,863

 

$

532,407

 

$

537,618

Less: goodwill and core deposit intangible assets, net

 

 

(126,340)

 

 

(61,237)

 

 

(65,210)

Add: deferred tax liability related to goodwill

 

 

6,878

 

 

10,873

 

 

9,710

Tangible common equity (non-GAAP)

 

$

526,401

 

$

482,043

 

$

482,118

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,657,583

 

$

4,843,465

 

$

4,728,295

Less: goodwill and core deposit intangible assets, net

 

 

(126,340)

 

 

(61,237)

 

 

(65,210)

Add: deferred tax liability related to goodwill

 

 

6,878

 

 

10,873

 

 

9,710

Tangible assets (non-GAAP)

 

$

5,538,121

 

$

4,793,101

 

$

4,672,795

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets calculations:

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

 

11.42%

 

 

10.99%

 

 

11.37%

Less: impact of goodwill and core deposit intangible assets, net

 

 

(1.91)%

 

 

(0.93)%

 

 

(1.05)%

Tangible common equity to tangible assets (non-GAAP)

 

 

9.51%

 

 

10.06%

 

 

10.32%

 

 

 

 

 

 

 

 

 

 

Tangible common book value per share calculations:

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

526,401

 

$

482,043

 

$

482,118

Divided by: ending shares outstanding

 

 

30,479,969

 

 

26,875,585

 

 

26,715,532

Tangible common book value per share (non-GAAP)

 

$

17.27

 

$

17.94

 

$

18.05

 

 

 

 

 

 

 

 

 

 

Tangible common book value per share, excluding accumulated other comprehensive income (AOCI) calculations:

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

526,401

 

$

482,043

 

$

482,118

Accumulated other comprehensive loss, net of tax

 

 

14,888

 

 

6,242

 

 

1,856

Tangible common book value, excluding AOCI, net of tax (non-GAAP)

 

 

541,289

 

 

488,285

 

 

483,974

Divided by: ending shares outstanding

 

 

30,479,969

 

 

26,875,585

 

 

26,715,532

Tangible common book value per share, excluding AOCI, net of tax (non-GAAP)

 

$

17.76

 

$

18.17

 

$

18.12

 

43


 

Table of Contents

Return on Average Tangible Assets and Return on Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

 

March 31, 

 

December 31, 

 

March 31, 

 

    

2018

    

2017

    

2017

Net income (loss)

 

$

8,464

 

$

(10,119)

 

$

8,258

Add: impact of core deposit intangible amortization expense, after tax

 

 

496

 

 

752

 

 

836

Net income adjusted for impact of core deposit intangible amortization expense, after tax

 

$

8,960

 

$

(9,367)

 

$

9,094

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

5,615,684

 

$

4,845,738

 

$

4,606,870

Less: average goodwill and core deposit intangible asset, net of deferred tax liability related to goodwill

 

 

(119,158)

 

 

(50,945)

 

 

(56,180)

Average tangible assets (non-GAAP)

 

$

5,496,526

 

$

4,794,793

 

$

4,550,690

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

642,275

 

$

552,810

 

$

537,919

Less: average goodwill and core deposit intangible asset, net of deferred tax liability related to goodwill

 

 

(119,158)

 

 

(50,945)

 

 

(56,180)

Average tangible common equity (non-GAAP)

 

$

523,117

 

$

501,865

 

$

481,739

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.61%

 

 

(0.83)%

 

 

0.73%

Return on average tangible assets (non-GAAP)

 

 

0.66%

 

 

(0.78)%

 

 

0.81%

Return on average equity

 

 

5.34%

 

 

(7.26)%

 

 

6.23%

Return on average tangible common equity (non-GAAP)

 

 

6.95%

 

 

(7.41)%

 

 

7.66%

 

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

    

March 31, 

 

December 31, 

 

March 31, 

 

 

2018

    

2017

    

2017

Interest income

 

$

52,791

 

$

41,889

 

$

38,740

Add: impact of taxable equivalent adjustment

 

 

1,063

 

 

1,676

 

 

1,269

Interest income FTE (non-GAAP)

 

$

53,854

 

$

43,565

 

$

40,009

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

47,647

 

$

36,913

 

$

34,722

Add: impact of taxable equivalent adjustment

 

 

1,063

 

 

1,676

 

 

1,269

Net interest income FTE (non-GAAP)

 

$

48,710

 

$

38,589

 

$

35,991

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

5,140,602

 

$

4,495,651

 

$

4,248,487

Yield on earning assets

 

 

4.16%

 

 

3.70%

 

 

3.70%

Yield on earning assets FTE (non-GAAP)

 

 

4.25%

 

 

3.84%

 

 

3.82%

Net interest margin

 

 

3.76%

 

 

3.26%

 

 

3.31%

Net interest margin FTE (non-GAAP)

 

 

3.84%

 

 

3.41%

 

 

3.44%

 

44


 

Table of Contents

Adjusted Financial Results

 

 

 

 

 

 

 

 

 

 

As of and for the

 

As of and for the

 

 

three months ended

 

three months ended

 

 

March 31, 2018

 

December 31, 2017

Adjustments to net  income (loss):

 

 

 

 

 

 

Net income (loss)

 

$

8,464

 

$

(10,119)

Adjustments (non-GAAP)(1)

 

 

6,046

 

 

20,002

Adjusted net income (non-GAAP)

 

$

14,510

 

$

9,883

 

 

 

 

 

 

 

Adjustments to income (loss) per share:

 

 

 

 

 

 

Income (loss) per share

 

$

0.27

 

$

(0.37)

Adjustments (non-GAAP)(1)

 

 

0.20

 

 

0.73

Adjusted income per share - diluted (non-GAAP)(1)

 

$

0.47

 

$

0.36

 

 

 

 

 

 

 

Adjustments to return on average tangible assets:

 

 

 

 

 

 

Adjusted net income (non-GAAP)(1)

 

$

14,510

 

$

9,883

Add: impact of core deposit intangible amortization expense, after tax

 

 

496

 

 

752

Net income adjusted for impact of core deposit intangible amortization expense, after tax(1)

 

 

15,006

 

 

10,635

Average tangible assets (non-GAAP)

 

 

5,496,526

 

 

4,794,793

Adjusted return on average tangible assets (non-GAAP)

 

 

1.11%

 

 

0.88%

 

 

 

 

 

 

 

Adjustments to return on average tangible common equity:

 

 

 

 

 

 

Net income adjusted for impact of core deposit intangible amortization expense, after tax(1)

 

 

15,006

 

 

10,635

Average tangible common equity (non-GAAP)

 

 

523,117

 

 

501,865

Adjusted return on average tangible common equity (non-GAAP)

 

 

11.63%

 

 

8.41%

 

 

 

 

 

 

 

Adjustments to non-interest expense:

 

 

 

 

 

 

Non-interest expense

 

 

55,282

 

 

34,028

Adjustments (non-GAAP)(1)

 

 

7,598

 

 

2,492

Adjusted non-interest expense (non-GAAP)

 

 

47,684

 

 

31,536

Non-interest expense to average assets, adjusted (non-GAAP)

 

 

3.44%

 

 

2.58%

 

 

 

 

 

 

 

(1) Adjustments:

 

 

 

 

 

 

Non-interest expense adjustments:

 

 

 

 

 

 

Acquisition-related

 

$

7,598

 

$

2,001

Bonus accrual

 

 

 —

 

 

491

Total pre-tax adjustments (non-GAAP)

 

 

7,598

 

 

2,492

Collective tax expense impact

 

 

(1,552)

 

 

(947)

Deferred tax asset re-measurement

 

 

 —

 

 

18,457

Adjustments (non-GAAP)

 

$

6,046

 

$

20,002

 

Application of Critical Accounting Policies

 

We use accounting principles and methods that conform to GAAP and general banking practices. We are required to apply significant judgment and make material estimates in the preparation of our financial statements and with regard to various accounting, reporting and disclosure matters. Assumptions and estimates are required to apply these principles where actual measurement is not possible or practical. The most significant of these estimates relate to the accounting for acquired loans and the determination of the ALL. These critical accounting policies and estimates are summarized in the sections captioned “Application of Critical Accounting Policies” in Management's Discussion and Analysis in our 2017 Annual Report on Form 10-K, and are further analyzed with other significant accounting policies in note 2, “Summary of Significant Accounting Policies” in the notes to our consolidated financial statements for the year ended December 31, 2017.

 

45


 

Table of Contents

Financial Condition

 

Total assets increased to $5.7 billion at March 31, 2018 from $4.8 billion at December 31, 2017. Total loans were $3.7 billion at March 31, 2018 and grew $523.4 million from December 31, 2017, primarily driven by the Peoples acquisition. Originated loans grew 2.2% annualized as strong growth in commercial loans of 13.2% annualized was mostly offset by scheduled payoffs of non-owner occupied commercial real estate loans. The 310-30 loan portfolio declined $8.3 million, or 6.9%, from December 31, 2017. Cash and cash equivalents totaled $286.9 million and increased $29.5 million, or 11.5%, from December 31, 2017 due to the Peoples acquisition. The investment securities portfolio increased $87.2 million, or 7.8%, to $1.2 billion at March 31, 2018, due to investments purchased during the period and the Peoples acquisition. OREO increased $1.4 million, or 13.2%, due to the Peoples acquisition. During the first quarter of 2018, lower cost demand, savings, and money market deposits ("transaction deposits") increased $700.3 million, or 24.5%. Excluding deposits from the Peoples acquisition, transaction deposits increased $33.9 million, or 1.2%, while time deposits decreased $33.3 million, or 3.0%, as we continued to focus on developing long-term banking relationships with clients.

 

Investment Securities

 

Available-for-sale

 

Total investment securities available-for-sale were $917.9 million at March 31, 2018 and $855.3 million at December 31, 2017, an increase of $62.5 million, or 7.3%, due to investments purchased during the period and the Peoples acquisition. During the three months ended March 31, 2018 and 2017, maturities and pay downs of available-for-sale securities totaled $55.2 million and $59.2 million, respectively. Purchases of available-for-sale securities during the three months ended March 31, 2018 and 2017 totaled $42.2 million and $97.0 million, respectively.

 

Our available-for-sale investment securities portfolio is summarized as follows for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

 

   

 

 

    

 

 

    

 

    

Weighted

    

 

 

    

 

 

    

 

    

Weighted

 

 

Amortized

 

Fair

 

Percent of

 

average

 

Amortized

 

Fair

 

Percent of

 

average

 

 

cost

 

value

 

portfolio

 

yield

 

cost

 

value

 

portfolio

 

yield

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

189,430

 

$

188,630

 

20.5%

 

2.46%

 

$

167,269

 

$

168,648

 

19.8%

 

2.39%

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

751,497

 

 

727,729

 

79.3%

 

2.05%

 

 

702,107

 

 

685,230

 

80.1%

 

1.93%

Municipal securities

 

 

1,054

 

 

1,037

 

0.1%

 

2.60%

 

 

1,054

 

 

1,048

 

0.1%

 

2.60%

Other securities

 

 

469

 

 

469

 

0.1%

 

0.00%

 

 

419

 

 

419

 

0.0%

 

0.00%

Total investment securities available-for-sale

 

$

942,450

 

$

917,865

 

100.0%

 

2.13%

 

$

870,849

 

$

855,345

 

100.0%

 

2.02%

 

As of March 31, 2018 and December 31, 2017, generally the entire available-for-sale investment portfolio was backed by mortgages. The residential mortgage pass-through securities portfolio is comprised of both fixed rate and adjustable rate Federal Home Loan Mortgage Corporation (“FHLMC”), Federal National Mortgage Association (“FNMA”) and Government National Mortgage Association (“GNMA”) securities. The other mortgage-backed securities are comprised of securities backed by FHLMC, FNMA and GNMA securities.

 

At March 31, 2018 and December 31, 2017, adjustable rate securities comprised 4.2% and 4.9%, respectively, of the available-for-sale MBS portfolio. The remainder of the portfolio was comprised of fixed rate amortizing securities with 10 to 30 year contractual maturities, with a weighted average coupon of 2.36% per annum and 2.18% per annum at March 31, 2018 and December 31, 2017, respectively.

 

The available-for-sale investment portfolio included $26.4 million and $18.2 million of gross unrealized losses at March 31, 2018 and December 31, 2017, respectively, which were partially offset by $1.8 million and $2.7 million of gross unrealized gains, respectively. We believe any unrecognized losses are a result of prevailing interest rates, and as such, we do not believe that any of the securities with unrealized losses were other-than-temporarily-impaired.

 

 Held-to-maturity

 

At March 31, 2018, we held $283.4 million of held-to-maturity investment securities, compared to $258.7 million at December 31, 2017, an increase of $24.7 million, or 9.5%. During the three months ended March 31, 2018 and 2017, maturities and pay downs of

46


 

Table of Contents

held-to-maturity securities totaled $15.5 million and $18.4 million. Purchases of held-to-maturity securities during the three months ended March 31, 2018 and 2017 totaled $40.7 million and $0.0 million, respectively.

 

Held-to-maturity investment securities are summarized as follows as of the date indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Weighted

 

    

Amortized

    

Fair

    

Percent of

    

average

    

Amortized

    

Fair

    

Percent of

    

average

 

 

cost

 

value

 

portfolio

 

yield

 

cost

 

value

 

portfolio

 

yield

Mortgage-backed securities (“MBS”):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage pass-through securities issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

$

191,136

 

$

188,609

 

67.5%

 

3.24%

 

$

204,352

 

$

204,048

 

79.0%

 

3.23%

Other residential MBS issued or guaranteed by U.S. Government agencies or sponsored enterprises

 

 

92,233

 

 

90,107

 

32.5%

 

1.62%

 

 

54,378

 

 

52,723

 

21.0%

 

1.66%

  Total investment securities held-to-maturity

 

$

283,369

 

$

278,716

 

100.0%

 

2.71%

 

$

258,730

 

$

256,771

 

100.0%

 

2.90%

 

The residential mortgage pass-through and other residential MBS held-to-maturity investment portfolios are comprised of fixed rate FHLMC, FNMA and GNMA securities.

 

The fair value of the held-to-maturity investment portfolio was $278.7 million and $256.8 million, at March 31, 2018 and December 31, 2017, respectively, and included $4.7 million of net unrealized losses and $2.0 million of net unrealized losses for the respective periods.

 

Loans Overview

 

At March 31, 2018, our loan portfolio was comprised of new loans that we have originated and loans that were acquired in connection with our six acquisitions to date. Beginning in the first quarter 2018, loans previously referred to as "non 310-30 loans" are referred to as "originated and acquired loans," which include acquired loans not accounted for under ASC 310-30. No amounts were reclassified resulting from this change in terminology.

 

As discussed in note 5 to our consolidated financial statements, in accordance with applicable accounting guidance, all acquired loans are recorded at fair value at the date of acquisition, and an allowance for loan losses is not carried over with the loans but, rather, the fair value of the loans encompasses both credit quality and contractual interest rate considerations. Loans that exhibit signs of credit deterioration at the date of acquisition are accounted for in accordance with the provisions of ASC 310-30.

47


 

Table of Contents

The table below shows the loan portfolio composition at the respective dates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018 vs.

 

 

 

 

 

 

 

December 31, 2017

 

March 31, 2018

 

December 31, 2017

 

% Change

Originated:

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

Commercial and industrial

$

1,422,517

 

$

1,375,028

 

3.5%

Owner-occupied commercial real estate

 

274,182

 

 

264,357

 

3.7%

Agriculture

 

154,922

 

 

135,397

 

14.4%

Energy

 

40,213

 

 

57,460

 

(30.0)%

Total commercial

 

1,891,834

 

 

1,832,242

 

3.3%

Commercial real estate non-owner occupied

 

424,125

 

 

464,121

 

(8.6)%

Residential real estate

 

630,576

 

 

633,578

 

(0.5)%

Consumer

 

23,082

 

 

23,398

 

(1.4)%

Total originated

 

2,969,617

 

 

2,953,339

 

0.6%

 

 

 

 

 

 

 

 

Acquired:

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

Commercial and industrial

 

72,571

 

 

994

 

7,200.9%

Owner-occupied commercial real estate

 

110,065

 

 

8,396

 

1,210.9%

Agriculture

 

6,727

 

 

3,498

 

92.3%

Total commercial

 

189,363

 

 

12,888

 

1,369.3%

Commercial real estate non-owner occupied

 

211,313

 

 

21,020

 

905.3%

Residential real estate

 

216,579

 

 

69,900

 

209.8%

Consumer

 

3,153

 

 

1,177

 

167.9%

Total acquired

 

620,408

 

 

104,985

 

490.9%

 

 

 

 

 

 

 

 

ASC 310-30 loans

 

112,309

 

 

120,623

 

(6.9)%

Total loans

$

3,702,334

 

$

3,178,947

 

16.5%

 

Our loan portfolio totaled $3.7 billion at March 31, 2018, increasing $523.4 million, or 16.5%, since December 31, 2017, primarily driven by the Peoples acquisition. Originated loans grew 2.2% annualized as strong growth in commercial loans of 13.2% annualized was mostly offset by scheduled payoffs of non-owner occupied commercial real estate loans. The acquired 310-30 loan portfolio declined $8.3 million, or 6.9%, from December 31, 2017.

 

We have successfully generated new relationships with small to medium-sized businesses and consumers, experiencing particularly strong loan growth in our commercial and industrial portfolio, which at March 31, 2018, was comprised of diverse industry segments. These segments included government and municipal loans of $437.0 million, finance and financial services, primarily lender finance loans of $286.0 million, healthcare-related loans of $159.4 million, manufacturing-related loans of $104.7 million and a variety of smaller subcategories of commercial and industrial loans. Agriculture loans were 28.9% of the Company’s risk based capital and 4.4% of total loans, and are well-diversified across crop and livestock types.

 

Originated and acquired non-owner occupied CRE loans were 113.5% of the Company’s risk based capital, or 17.2% of total loans, and no specific property type comprised more than 5.0% of total loans. The Company maintains very little exposure to retail properties, comprising less than 2.0% of total loans. Multi-family loans totaled $51.7 million, or 1.4% of total loans as of March 31, 2018.

 

New loan origination is a direct result of our ability to recruit and retain top banking talent, connect with clients in our markets and provide needed services at competitive rates. Loan originations totaled $890.9 million over the past twelve months, led by commercial and industrial loan originations of $640.3 million. Originations are defined as closed end funded loans and revolving lines of credit advances, net of any current period paydowns. Management utilizes this more conservative definition of originations to better approximate the impact of originations on loans outstanding and ultimately net interest income.

 

48


 

Table of Contents

The following tables represent new loan originations during 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First quarter

    

Fourth quarter

    

Third quarter

    

Second quarter

    

First quarter

 

2018

 

2017

 

2017

 

2017

 

2017

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

123,984

 

$

167,699

 

$

73,917

 

$

159,340

 

$

114,414

Owner occupied commercial real estate

 

23,576

 

 

8,937

 

 

32,787

 

 

6,899

 

 

16,988

Agriculture

 

25,873

 

 

14,050

 

 

3,335

 

 

16,696

 

 

(3,644)

Energy

 

(10,778)

 

 

(8,121)

 

 

(6,993)

 

 

9,120

 

 

(81)

Total commercial

 

162,655

 

 

182,565

 

 

103,046

 

 

192,055

 

 

127,677

Commercial real estate non-owner occupied

 

20,694

 

 

21,323

 

 

46,654

 

 

47,312

 

 

36,962

Residential real estate

 

21,698

 

 

25,995

 

 

28,471

 

 

26,979

 

 

29,616

Consumer

 

3,238

 

 

1,815

 

 

3,122

 

 

3,233

 

 

2,378

Total

$

208,285

 

$

231,698

 

$

181,293

 

$

269,579

 

$

196,633

 

Included in originations are net fundings under revolving lines of credit of $59,236, $65,686, $(12,804), $68,305 and $33,397 as of the first quarter 2018, fourth quarter 2017, third quarter 2017, second quarter 2017 and first quarter 2017, respectively.

 

The tables below show the contractual maturities of our total loans for the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

    

Due within

    

Due after 1 but

    

Due after

    

 

 

 

 

1 year

 

within 5 years

 

5 years

 

Total

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

119,187

 

$

577,826

 

$

799,216

 

$

1,496,229

Owner occupied commercial real estate

 

 

36,271

 

 

140,041

 

 

224,132

 

 

400,444

Agriculture

 

 

15,672

 

 

119,815

 

 

33,526

 

 

169,013

Energy

 

 

940

 

 

39,273

 

 

 —

 

 

40,213

Total commercial

 

 

172,070

 

 

876,955

 

 

1,056,874

 

 

2,105,899

Commercial real estate non-owner occupied

 

 

154,822

 

 

337,004

 

 

218,889

 

 

710,715

Residential real estate

 

 

29,893

 

 

67,928

 

 

761,334

 

 

859,155

Consumer

 

 

6,763

 

 

15,580

 

 

4,222

 

 

26,565

Total loans

 

$

363,548

 

$

1,297,467

 

$

2,041,319

 

$

3,702,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

    

Due within

    

Due after 1 but

    

Due after

    

 

 

 

 

1 year

 

within 5 years

 

5 years

 

Total

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

83,314

 

$

551,567

 

$

745,746

 

$

1,380,627

Owner occupied commercial real estate

 

 

18,044

 

 

115,421

 

 

156,306

 

 

289,771

Agriculture

 

 

14,513

 

 

102,390

 

 

29,845

 

 

146,748

Energy

 

 

25,970

 

 

31,489

 

 

 —

 

 

57,459

Total commercial

 

 

141,841

 

 

800,867

 

 

931,897

 

 

1,874,605

Commercial real estate non-owner occupied

 

 

118,980

 

 

316,242

 

 

127,827

 

 

563,049

Residential real estate

 

 

6,820

 

 

38,824

 

 

670,593

 

 

716,237

Consumer

 

 

5,909

 

 

15,014

 

 

4,133

 

 

25,056

Total loans

 

$

273,550

 

$

1,170,947

 

$

1,734,450

 

$

3,178,947

 

49


 

Table of Contents

The stated interest rate (which excludes the effects of non-refundable loan origination and commitment fees, net of costs and the accretion of fair value marks) of originated and acquired loans with maturities over one year is as follows at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

Fixed

 

Variable

 

Total

 

    

 

 

    

Weighted

    

 

 

    

Weighted

    

 

 

    

Weighted

 

 

Balance

 

average rate

 

Balance

 

average rate

 

Balance

 

average rate

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial(1)

 

$

762,279

 

3.47%

 

$

614,289

 

4.38%

 

$

1,376,568

 

3.88%

Owner occupied commercial real estate

 

 

149,729

 

3.92%

 

 

201,602

 

4.64%

 

 

351,331

 

4.64%

Agriculture

 

 

40,677

 

4.74%

 

 

106,034

 

4.58%

 

 

146,711

 

4.62%

Energy

 

 

114

 

4.37%

 

 

39,159

 

5.05%

 

 

39,273

 

5.05%

Total commercial

 

 

952,799

 

3.71%

 

 

961,084

 

4.48%

 

 

1,913,883

 

4.10%

Commercial real estate non-owner occupied

 

 

203,070

 

4.51%

 

 

310,310

 

4.59%

 

 

513,380

 

4.56%

Residential real estate

 

 

399,699

 

3.37%

 

 

417,954

 

4.10%

 

 

817,653

 

3.74%

Consumer

 

 

16,392

 

4.81%

 

 

3,090

 

4.99%

 

 

19,482

 

4.84%

Total loans with > 1 year maturity

 

$

1,571,960

 

3.74%

 

$

1,692,438

 

4.41%

 

$

3,264,398

 

4.09%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Fixed

 

Variable

 

Total

 

    

 

 

    

Weighted

    

 

 

    

Weighted

    

 

 

    

Weighted

 

 

Balance

 

average rate

 

Balance

 

average rate

 

Balance

 

average rate

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial(1)

 

$

696,224

 

3.34%

 

$

597,253

 

4.14%

 

$

1,293,477

 

3.71%

Owner occupied commercial real estate

 

 

125,821

 

4.20%

 

 

133,408

 

4.26%

 

 

259,229

 

4.39%

Agriculture

 

 

35,605

 

4.70%

 

 

89,487

 

4.42%

 

 

125,092

 

4.50%

Energy

 

 

132

 

4.37%

 

 

31,357

 

4.57%

 

 

31,489

 

4.57%

Total commercial

 

 

857,782

 

3.57%

 

 

851,505

 

4.20%

 

 

1,709,287

 

3.89%

Commercial real estate non-owner occupied

 

 

161,846

 

4.42%

 

 

237,772

 

4.46%

 

 

399,618

 

4.44%

Residential real estate

 

 

372,104

 

3.40%

 

 

325,227

 

3.94%

 

 

697,331

 

3.65%

Consumer

 

 

15,883

 

4.68%

 

 

2,805

 

4.59%

 

 

18,688

 

4.67%

Total loans with > 1 year maturity

 

$

1,407,615

 

3.64%

 

$

1,417,309

 

4.19%

 

$

2,824,924

 

3.91%

 


 

 

 

(1)

    

Included in commercial fixed rate loans are loans totaling $468,489 and $417,660 that have been swapped to variables rates at current market pricing at March 31, 2018 and December 31, 2017, respectively. Included in the commercial segment are tax exempt loans totaling $635,055 and $617,889 with a weighted average rate of 3.23% and 3.15% at March 31, 2018 and December 31, 2017, respectively.

 

 

Accretable Yield

 

At March 31, 2018, the accretable yield balance was $45.2 million compared to $46.6 million at December 31, 2017. We re-measure the expected cash flows quarterly for all 25 remaining loan pools accounted for under ASC 310-30 utilizing the same cash flow methodology used at the time of acquisition. This re-measurement resulted in a net $4.0 million and $5.0 million reclassification from non-accretable difference to accretable yield during the three months ended March 31, 2018 and 2017, respectively.

 

In addition to the accretable yield on loans accounted for under ASC 310-30, the fair value adjustments on loans outside the scope of ASC 310-30 are also accreted to interest income over the life of the loans. The Peoples acquisition added accretable fair value marks of $9.8 million on originated and acquired loans. Total remaining accretable yield and fair value mark was as follows for the dates indicated:

 

 

 

 

 

 

 

 

 

    

March 31, 2018

    

December 31, 2017

Remaining accretable yield on loans accounted for under ASC 310-30

 

$

45,193

 

$

46,568

Remaining accretable fair value mark on originated and acquired loans

 

 

11,585

 

 

1,771

Total remaining accretable yield and fair value mark

 

$

56,778

 

$

48,339

 

50


 

Table of Contents

 

Asset Quality

 

All of the assets acquired in our acquisitions were marked to fair value at the date of acquisition, and the fair value adjustments to loans included a credit quality component. We utilize traditional credit quality metrics to evaluate the overall credit quality of our loan portfolio; however, our credit quality ratios are somewhat limited in their comparability to industry averages or to other financial institutions because of the percentage of acquired problem loans and given that any asset quality deterioration that existed at the date of acquisition was considered in the original fair value adjustments.

 

Asset quality is fundamental to our success and remains a strong point, driven by our disciplined adherence to our self-imposed concentration limits across industry sector and real estate property type. Accordingly, for the origination of loans, we have established a credit policy that allows for responsive, yet controlled lending with credit approval requirements that are scaled to loan size. Within the scope of the credit policy, each prospective loan is reviewed in order to determine the appropriateness and the adequacy of the loan characteristics and the security or collateral prior to making a loan. We have established underwriting standards and loan origination procedures that require appropriate documentation, including financial data and credit reports. For loans secured by real property, we require property appraisals, title insurance or a title opinion, hazard insurance and flood insurance, in each case where appropriate.

 

Additionally, we have implemented procedures to timely identify loans that may become problematic in order to ensure the most beneficial resolution to the Company. Asset quality is monitored by our credit risk management department and evaluated based on quantitative and subjective factors such as the timeliness of contractual payments received. Additional factors that are considered, particularly with commercial loans over $500,000, include the financial condition and liquidity of individual borrowers and guarantors, if any, and the value of our collateral. To facilitate the oversight of asset quality, loans are categorized based on the number of days past due and on an internal risk rating system, and both are discussed in more detail below.

 

Originated and acquired special mention loans increased $15.3 million from December 31, 2017, primarily due to increases in commercial and industrial, owner occupied commercial real estate and non-owner occupied commercial real estate sectors from the Peoples acquisition, offset by upgrades to pass within the agriculture sector. Originated and acquired substandard loans increased $14.2 million from December 31, 2017, primarily due to increases in the commercial and industrial and owner occupied commercial real estate sectors from the Peoples acquisition. At March 31, 2018 there is one substandard commercial real estate non-owner occupied loan with an unpaid principal balance of $24.9 million within a pool accounted for under ASC 310-30 that is being actively worked out and may transfer to OREO in the second quarter of 2018.

 

In the event of borrower default, we may seek recovery in compliance with state lending laws, the respective loan agreements, and credit monitoring and remediation procedures that may include modifying or restructuring a loan from its original terms, for economic or legal reasons, to provide a concession to the borrower from their original terms due to borrower financial difficulties in order to facilitate repayment. Such restructured loans are considered “troubled debt restructurings” or "TDRs" in accordance with ASC 310-40, Troubled Debt Restructurings by Creditors. Under this guidance, modifications to loans that fall within the scope of ASC 310-30 are not considered troubled debt restructurings, regardless of otherwise meeting the definition of a troubled debt restructuring. Assets that have been foreclosed on or acquired through deed-in-lieu of foreclosure are classified as OREO until sold, and are carried at the lower of the related loan balance or the fair value of the collateral less estimated costs to sell, with any initial valuation adjustments charged to the ALL and any subsequent declines in carrying value charged to impairments on OREO.

 

Non-performing Assets

 

Non-performing assets consist of non-accrual loans, troubled debt restructurings on non-accrual, OREO and other repossessed assets. Non-accrual loans and troubled debt restructurings on non-accrual accounted for under ASC 310-30, as described below, may be excluded from our non-performing assets to the extent that the cash flows of the loan pools are still estimable. Interest income that would have been recorded had non-accrual loans performed in accordance with their original contract terms during the three months ended March 31, 2018 and March 31, 2017 was $0.3 million and $0.5 million, respectively.

 

All loans accounted for under ASC 310-30 were classified as performing assets at March 31, 2018, as the future cash flows on the loan pools were considered estimable. While individual loans making up the pools may be accounted for on a cost recovery basis, the cash flows on the loan pools are considered estimable and, therefore, interest income, through accretion of the difference between the carrying value of the loans in the pool and the pool's expected future cash flows, is being recognized on all acquired loan pools accounted for under ASC 310-30.

 

51


 

Table of Contents

The following table sets forth the non-performing assets as of the dates presented:

 

 

 

 

 

 

 

 

March 31, 2018

    

December 31, 2017

Non-accrual loans:

 

 

 

 

 

Commercial:

 

 

 

 

 

Commercial and industrial

$

3,983

 

$

3,747

Owner occupied commercial real estate

 

6,899

 

 

3,336

Agriculture

 

1,535

 

 

2,003

Energy

 

 —

 

 

 —

Total commercial

 

12,417

 

 

9,086

Commercial real estate non-owner occupied

 

1,446

 

 

784

Residential real estate

 

5,091

 

 

3,846

Consumer

 

36

 

 

29

Total non-accrual loans, excluding restructured loans

 

18,990

 

 

13,745

Restructured loans on non-accrual:

 

 

 

 

 

Commercial:

 

 

 

 

 

Commercial and industrial

 

1,319

 

 

4,020

Owner occupied commercial real estate

 

302

 

 

143

Agriculture

 

569

 

 

 —

Energy

 

923

 

 

1,645

Total commercial

 

3,113

 

 

5,808

Commercial real estate non-owner occupied

 

29

 

 

 —

Residential real estate

 

1,537

 

 

1,336

Consumer

 

 —

 

 

111

Total restructured loans on non-accrual

 

4,679

 

 

7,255

Total non-performing loans

 

23,669

 

 

21,000

OREO

 

11,875

 

 

10,491

Total non-performing assets

$

35,544

 

$

31,491

Loans 90 days or more past due and still accruing interest

$

1,767

 

$

150

Accruing restructured loans

$

8,678

 

$

8,461

ALL

$

30,686

 

$

31,264

Total non-performing loans to total loans

 

0.64%

 

 

0.66%

Loans 90 days or more past due and still accruing interest to total loans

 

0.05%

 

 

0.00%

Total non-performing assets to total loans and OREO

 

0.96%

 

 

0.99%

ALL to non-performing loans

 

129.65%

 

 

148.88%

 

During the first quarter of 2018, total non-performing loans increased $2.7 million, or 12.7%, from December 31, 2017 due to acquired Peoples loans on non-accrual of $5.7 million, partially offset by one previously identified commercial and industrial loan of $2.3 million placed back on accrual during the first quarter of 2018. During the first quarter of 2018, accruing TDRs increased $0.2 million primarily due to increases in the commercial segment totaling $0.4 million, partially offset by decreases of $0.2 million in the residential real estate segment.

 

The Peoples acquisition added $1.4 million of OREO, while transfers, write-downs and sales of OREO were immaterial during the first quarter of 2018. Total non-performing assets to total loans and OREO was 0.96% and 0.99% at March 31, 2018 and December 31, 2017, respectively. Included in this ratio at March 31, 2018 are acquired non-performing loans and OREO of 0.59% compared to 0.46% at December 31, 2017.

 

Past Due Loans

 

Past due status is monitored as an indicator of credit deterioration. Loans are considered past due or delinquent when the contractual principal or interest due in accordance with the terms of the loan agreement remains unpaid after the due date of the scheduled payment. Originated and acquired loans that are 90 days or more past due are put on non-accrual status unless the loan is well secured and in the process of collection.

 

52


 

Table of Contents

The table below shows the past due status of originated and acquired loans, based on contractual terms of the loans as of March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

Loans 30-89 days past due and still accruing interest

 

$

6,029

 

$

3,681

Loans 90 days past due and still accruing interest

 

 

1,767

 

 

150

Non-accrual loans

 

 

23,669

 

 

21,000

Total past due and non-accrual loans

 

$

31,465

 

$

24,831

Total 90 days past due and still accruing interest and non-accrual loans to total originated and acquired loans

 

 

0.71%

 

 

0.69%

Total non-accrual loans to total originated and acquired loans

 

 

0.66%

 

 

0.69%

 

Loans 30-89 days past due and still accruing interest increased by $2.3 million from December 31, 2017 to March 31, 2018, and loans 90 days or more past due and still accruing interest increased $1.6 million from December 31, 2017 to March 31, 2018, for a collective increase in total past due loans of $4.0 million, primarily due to the Peoples acquisition. Non-accrual loans increased $2.7 million at March 31, 2018 compared to December 31, 2017, further described within the Non-Performing Assets discussion of Management’s Discussion and Analysis. There were no ASC 310-30 loan pools past due or on non-accrual at March 31, 2018 or December 31, 2017.

 

Allowance for Loan Losses

 

The ALL represents the amount that we believe is necessary to absorb probable losses inherent in the loan portfolio at the balance sheet date and involves a high degree of judgment and complexity. Determination of the ALL is based on an evaluation of the collectability of loans, the realizable value of underlying collateral, economic conditions, historical net loan losses, the estimated loss emergence period, estimated default rates, any declines in cash flow assumptions from acquisition, loan structures, growth factors and other elements that warrant recognition and, to the extent applicable, prior loss experience. The ALL is critical to the portrayal and understanding of our financial condition, liquidity and results of operations. The determination and application of the ALL accounting policy involves judgments, estimates, and uncertainties that are subject to change. Changes in these assumptions, estimates or the conditions surrounding them may have a material impact on our financial condition, liquidity or results of operations.

 

In accordance with the applicable guidance for business combinations, acquired loans were recorded at their acquisition date fair values, which were based on expected future cash flows and included an estimate for future loan losses; therefore, no ALL was recorded as of the acquisition date. Any estimated losses on acquired loans that arise after the acquisition date are reflected in a charge to the provision for loan losses on the consolidated statements of operations.

 

310-30 ALL

 

Loans accounted for under the accounting guidance provided in ASC 310-30 have been grouped into pools based on the predominant risk characteristics of purpose and/or type of loan. The timing and receipt of expected principal, interest and any other cash flows of these loans are periodically remeasured and the expected future cash flows of the collective pools are compared to the carrying value of the pools. To the extent that the expected future cash flows of each pool is less than the book value of the pool, an allowance for loan losses will be established through a charge to the provision for loan losses. If the remeasured expected future cash flows are greater than the book value of the pools, then the improvement in the expected future cash flows is accreted into interest income over the remaining expected life of the loan pool. During the three months ended March 31, 2018 and 2017, these re-measurements resulted in overall increases in expected cash flows in certain loan pools, which, absent previous valuation allowances within the same pool, are reflected in increased accretion as well as an increased amount of accretable yield and are recognized over the expected remaining lives of the underlying loans as an adjustment to yield.

 

During the three months ended March 31, 2018 and March 31, 2017, loans accounted for under ASC 310-30 had a provision of $41 thousand and a recoupment of $5 thousand, respectively.

 

Originated and Acquired ALL

 

For all originated and acquired loans, the determination of the ALL follows a process to determine the appropriate level of ALL that is designed to account for changes in credit quality and other risk factors. This process provides an ALL consisting of a specific allowance component based on certain individually evaluated loans and a general allowance component based on estimates of reserves needed for all other loans, segmented based on similar risk characteristics.

53


 

Table of Contents

 

 Impaired loans less than $250,000 are included in the general allowance population. Impaired loans over $250,000 are subject to individual evaluation on a regular basis to determine the need, if any, to allocate a specific reserve to the impaired loan. Typically, these loans consist of commercial, commercial real estate and agriculture loans and exclude homogeneous loans such as residential real estate and consumer loans. Specific allowances are determined by collectively analyzing:

 

 

 

 

    

the borrower's resources, ability, and willingness to repay in accordance with the terms of the loan agreement;

    

the likelihood of receiving financial support from any guarantors;

    

the adequacy and present value of future cash flows, less disposal costs, of any collateral; and

    

the impact current economic conditions may have on the borrower's financial condition and liquidity or the value of the collateral.

 

In evaluating the loan portfolio for an appropriate ALL level, unimpaired loans are grouped into segments based on broad characteristics such as primary use and underlying collateral. We have identified four primary loan segments that are further stratified into eleven loan classes to provide more granularity in analyzing loss history and to allow for more definitive qualitative adjustments based upon specific factors affecting each loan class. Following are the loan classes within each of the four primary loan segments:

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

 

 

 

Commercial

 

commercial real estate

 

Residential real estate

 

Consumer

Commercial and industrial

 

Construction

 

Senior lien

 

Total Consumer

Owner occupied commercial real estate

 

Acquisition and development

 

Junior lien

 

 

Agriculture

 

Multifamily

 

 

 

 

Energy

 

Non-owner occupied

 

 

 

 

 

Appropriate ALL levels are determined by segment and class utilizing risk ratings, loss history, peer loss history and qualitative adjustments. The qualitative adjustments consider the following risk factors:

 

 

 

 

    

economic/external conditions;

    

loan administration, loan structure and procedures;

    

risk tolerance/experience;

    

loan growth;

    

trends;

    

concentrations; and

 

other.

 

Management derives an estimated annual loss rate adjusted for an estimated loss emergence period based on historical loss data categorized by segment and class. The loss rates are applied at the loan segment and class level. Our historical loss history began in 2012, resulting in minimal losses in our originated portfolio. In order to address this lack of historical data, we incorporate not only our own historical loss rates since the beginning of 2012, but we also utilize peer historical loss data, including a historical average net charge-off ratio on each loan type, relying on the Uniform Bank Performance Reports compiled by the Federal Financial Institutions Examinations Council (“FFIEC”). We may also apply a long-term estimated loss rate to pass rated credits as necessary to account for inherent risks to the portfolio. For originated loans, we assign a slightly higher portion of our loss history, but still rely on the peer loss history to account for our limited historical data. For acquired loans, we use solely our internal loss history as those loans are more seasoned and more of the actual losses in the portfolio have been from the acquired portfolio.

 

The collective resulting ALL for originated and acquired loans is calculated as the sum of the specific reserves and the general reserves. While these amounts are calculated by individual loan or segment and class, the entire ALL is available for any loan that, in our judgment, should be charged-off.

 

During the three months ended March 31, 2018, no originated and acquired provision for loan losses was recorded due to strong credit trends and low net charge-offs of $0.6 million, or 0.07%, annualized. Specific reserves on impaired loans totaled $1.2 million at March 31, 2018.

 

During the three months ended March 31, 2017, we recorded $1.8 million of provision for loan losses for originated and acquired loans, which primarily reflects reserves to support loan growth and specific reserves on certain non-performing loans. Net charge-offs

54


 

Table of Contents

for originated and acquired loans during the three months ended March 31 2017 totaled $0.1 million. Specific reserves on impaired loans totaled $2.9 million at March 31, 2017.

 

Total ALL

 

After considering the above mentioned factors, we believe that the ALL of $30.7 million is adequate to cover probable losses inherent in the loan portfolio at March 31, 2018. However, it is likely that future adjustments to the ALL will be necessary and any changes to the assumptions, circumstances or estimates used in determining the ALL could adversely affect the Company's results of operations, liquidity or financial condition.

 

The following schedules present, by class stratification, the changes in the ALL during the periods listed:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

 

March 31, 2018

 

March 31, 2017

 

 

ASC

    

Originated

    

 

 

    

ASC

    

Originated

    

 

 

 

 

310-30

 

and acquired

 

 

 

 

310-30

 

and acquired

 

 

 

 

 

loans

 

loans

 

Total

 

loans

 

loans

 

Total

Beginning allowance for loan losses

 

$

71

 

$

31,193

 

$

31,264

 

$

225

 

$

28,949

 

$

29,174

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 —

 

 

(437)

 

 

(437)

 

 

 —

 

 

(20)

 

 

(20)

Commercial real estate non-owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(8)

 

 

(8)

Consumer

 

 

 —

 

 

(279)

 

 

(279)

 

 

 —

 

 

(182)

 

 

(182)

Total charge-offs

 

 

 —

 

 

(716)

 

 

(716)

 

 

 —

 

 

(210)

 

 

(210)

Recoveries

 

 

 —

 

 

97

 

 

97

 

 

 —

 

 

91

 

 

91

Net charge-offs

 

 

 —

 

 

(619)

 

 

(619)

 

 

 —

 

 

(119)

 

 

(119)

Provision (recoupment) for loan loss

 

 

41

 

 

 —

 

 

41

 

 

(5)

 

 

1,800

 

 

1,795

Ending allowance for loan losses

 

$

112

 

$

30,574

 

$

30,686

 

$

220

 

$

30,630

 

$

30,850

Ratio of net charge-offs to average total loans during the period, respectively

 

 

0.00%

 

 

0.07%

 

 

0.07%

 

 

0.00%

 

 

0.02%

 

 

0.02%

Ratio of ALL to total loans outstanding at period end, respectively

 

 

0.10%

 

 

0.85%

 

 

0.83%

 

 

0.16%

 

 

1.09%

 

 

1.04%

Ratio of ALL to total non-performing loans at period end, respectively

 

 

0.00%

 

 

129.17%

 

 

129.65%

 

 

0.00%

 

 

90.85%

 

 

91.50%

Total loans

 

$

112,309

 

$

3,590,025

 

$

3,702,334

 

$

140,064

 

$

2,813,591

 

$

2,953,655

Average total loans outstanding during the period

 

$

115,432

 

$

3,594,417

 

$

3,709,849

 

$

142,200

 

$

2,736,897

 

$

2,879,097

Non-performing loans

 

$

 —

 

$

23,669

 

$

23,669

 

$

 —

 

$

33,716

 

$

33,716

 

The following tables present the allocation of the ALL and the percentage of the total amount of loans in each loan category listed as of the dates presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

ALL as a %

 

    

Total loans

 

    

% of total loans

    

Related ALL

    

of total ALL

Commercial

 

$

2,105,899

 

 

56.9%

 

$

21,578

 

70.3%

Commercial real estate non-owner occupied

 

 

710,715

 

 

19.2%

 

 

4,890

 

15.9%

Residential real estate

 

 

859,155

 

 

23.2%

 

 

3,928

 

12.8%

Consumer

 

 

26,565

 

 

0.7%

 

 

290

 

0.9%

Total

 

$

3,702,334

 

 

100.0%

 

$

30,686

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

ALL as a %

 

    

Total loans

 

    

% of total loans

    

Related ALL

    

of total ALL

Commercial

 

$

1,874,605

 

 

59.0%

 

$

21,385

 

68.4%

Commercial real estate non-owner occupied

 

 

563,049

 

 

17.7%

 

 

5,609

 

17.9%

Residential real estate

 

 

716,237

 

 

22.5%

 

 

3,965

 

12.7%

Consumer

 

 

25,056

 

 

0.8%

 

 

305

 

1.0%

Total

 

$

3,178,947

 

 

100.0%

 

$

31,264

 

100.0%

 

The ALL allocated to commercial loans decreased to 70.3% at March 31, 2018 from 68.4% at December 31, 2017 due to the acquired loans from Peoples, recorded at fair value.

 

55


 

Table of Contents

Other Assets

 

Significant components of other assets were as follows as of the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease)

 

    

March 31, 2018

    

December 31, 2017

 

Amount

 

% Change

Bank-owned life insurance

 

$

64,828

 

$

64,387

 

$

441

 

0.7%

Deferred tax asset

 

 

36,239

 

 

35,630

 

 

609

 

1.7%

Derivative asset

 

 

26,011

 

 

13,105

 

 

12,906

 

98.5%

Accrued interest on loans

 

 

15,444

 

 

11,784

 

 

3,660

 

31.1%

Accrued income taxes receivable

 

 

8,225

 

 

3,992

 

 

4,233

 

106.0%

Accrued interest on interest bearing bank deposits and investment securities

 

 

2,899

 

 

2,471

 

 

428

 

17.3%

Other miscellaneous assets

 

 

24,664

 

 

7,879

 

 

16,785

 

213.0%

Total other assets

 

$

178,310

 

$

139,248

 

$

39,062

 

28.1%

 

Other assets totaled $178.3 million and $139.2 million at March 31, 2018 and December 31, 2017, respectively, representing an increase of $39.1 million, or 28.1%, during the three months ended March 31, 2018. Accrued income taxes receivable increased due to the Peoples acquisition. Derivative assets and accrued interest on loans increased during the first quarter of 2018 due to high volumes of loans related to the Peoples acquisition. Included in other miscellaneous assets at March 31, 2018 is $10.0 million of restricted cash related to the Peoples acquisition for certain potential liabilities and $4.8 million of other assets acquired from Peoples. Refer to note 17 of our consolidated financial statements for further discussion of the derivative asset.

 

Other Liabilities

 

Significant components of other liabilities were as follows as of the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease)

 

    

March 31, 2018

    

December 31, 2017

 

Amount

 

% Change

Pending loan purchase settlement

 

$

15,113

 

$

30,181

 

$

(15,068)

 

(49.9)%

Accrued expenses

 

 

17,603

 

 

16,172

 

 

1,431

 

8.8%

Accrued interest payable

 

 

7,198

 

 

5,776

 

 

1,422

 

24.6%

Derivative liability

 

 

3,901

 

 

3,758

 

 

143

 

3.8%

Other miscellaneous liabilities

 

 

40,073

 

 

15,346

 

 

24,727

 

161.1%

Participant interest in OREO

 

 

 —

 

 

688

 

 

(688)

 

100.0%

Total other liabilities

 

$

83,888

 

$

71,921

 

$

11,967

 

16.6%

 

Other liabilities totaled $83.9 million and $71.9 million at March 31, 2018 and December 31, 2017, respectively, representing an increase of $12.0 million, or 16.6%, during the three months ended March 31, 2018. Pending loan purchase settlement decreased due to timing of loan settlements. Included in accrued expenses and accrued interest payable at March 31, 2018 is $2.7 million of expenses related to the Peoples acquisition. The increase in other miscellaneous liabilities was driven by liabilities from the Peoples acquisition of $19.7 million, including a $10.0 million contingent liability, $4.3 million mortgage repurchase reserve and $5.4 million of other various liabilities, and an increase in derivative collateral reserves of $7.5 million. Refer to note 18 of our consolidated financial statements for further discussion of the mortgage repurchase reserve.

 

Deposits

 

Deposits from banking clients serve as a primary funding source for our banking operations and our ability to gather and manage deposit levels is critical to our success. Deposits not only provide a low-cost funding source for our loans, but also provide a

56


 

Table of Contents

foundation for the client relationships that are critical to future loan growth. The following table presents information regarding our deposit composition at March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease)

 

March 31, 2018

 

December 31, 2017

 

Amount

 

% Change

Non-interest bearing demand deposits

$

1,083,245

 

23.0%

 

$

902,439

 

22.7%

 

$

180,806

    

20.0%

Interest bearing demand deposits

 

698,796

 

14.8%

 

 

474,607

 

11.9%

 

 

224,189

 

47.2%

Savings accounts

 

584,814

 

12.4%

 

 

472,852

 

11.9%

 

 

111,962

 

23.7%

Money market accounts

 

1,195,003

 

25.4%

 

 

1,011,611

 

25.4%

 

 

183,392

 

18.1%

Total transaction deposits

 

3,561,858

 

75.6%

 

 

2,861,509

 

71.9%

 

 

700,349

 

24.5%

Time deposits < $100,000

 

661,556

 

14.0%

 

 

637,789

 

16.0%

 

 

23,767

 

3.7%

Time deposits > $100,000

 

485,896

 

10.3%

 

 

480,261

 

12.1%

 

 

5,635

 

1.2%

Total time deposits

 

1,147,452

 

24.4%

 

 

1,118,050

 

28.1%

 

 

29,402

 

2.6%

Total deposits

$

4,709,310

 

100.0%

 

$

3,979,559

 

100.0%

 

$

729,751

 

18.3%

 

The following table shows scheduled maturities of certificates of deposit with denominations greater than or equal to $100,000 as of March 31, 2018:

 

 

 

 

 

 

    

March 31, 2018

Three months or less

 

$

67,583

Over 3 months through 6 months

 

 

62,466

Over 6 months through 12 months

 

 

144,566

Thereafter

 

 

211,281

Total time deposits > $100,000

 

$

485,896

 

Total deposits increased $729.8 million during the three months ended March 31, 2018, driven by the Peoples acquisition. Excluding the Peoples acquired deposits, non-interest bearing demand deposits decreased $4.0 million, interest-bearing demand deposits increased $34.3 million, savings and money market accounts increased $3.6 million and time deposits decreased $33.3 million. The mix of transaction deposits (defined as total deposits less time deposits) to total deposits improved to 75.6% at March 31, 2018, from 71.9% at December 31, 2017, due to the Peoples acquisition and our continued focus on developing long-term banking relationships.

 

At March 31, 2018 and December 31 2017, time deposits that were scheduled to mature within 12 months totaled $697.1 million and $684.6 million, respectively. Of the $697.1 million in time deposits scheduled to mature within 12 months at March 31, 2018, $274.6 million were in denominations of $100,000 or more, and $422.5 million were in denominations less than $100,000.

 

Other Borrowings

 

As of March 31, 2018 and December 31, 2017, the Company sold securities under agreements to repurchase totaling $141.2 million and $130.5 million, respectively. In addition, as a member of the FHLB, the Bank has access to a line of credit and term financing from the FHLB with total available credit of $847.9 million. At March 31, 2018 and December 31, 2017, the Bank had $77.3 million and $129.1 million in term advances from the FHLB, respectively. The term advances have fixed rates between 1.55% - 2.33%, with maturity dates of 2018 - 2020.

 

Results of Operations

 

Our net income depends largely on net interest income, which is the difference between interest income from interest earning assets and interest expense on interest bearing liabilities. Our results of operations are also affected by provisions for loan losses and non-interest income, such as service charges, bank card income, swap fee income, and gain on sale of mortgages, net. Our primary operating expenses, aside from interest expense, consist of salaries and benefits, occupancy costs, telecommunications data processing expense and intangible asset amortization. Any expenses related to the resolution of problem assets are also included in non-interest expense.

 

Overview of Results of Operations

 

We recorded net income of $8.5 million, or $0.27 per diluted share, during the three months ended March 31, 2018, compared to net income of $8.3 million, or $0.30 per diluted share, during the three months ended March 31, 2017. Net income during the three

57


 

Table of Contents

months ended March 31, 2018 included $6.0 million in after-tax one-time expenses related to the acquisition of Peoples. Adjusting for these items, net income would have been $14.5 million, or $0.47 per diluted share. Fully taxable equivalent net interest income totaled $48.7 million, representing an increase of $12.7 million from the first quarter of 2017.

 

Provision for loan loss expense on originated and acquired loans was $0.0 million during the three months ended March 31, 2018, compared to $1.8 million during the three months ended March 31, 2017. Annualized net charge-offs on originated and acquired loans totaled 0.07% during the three months ended March 31, 2018, compared to 0.02% during the three months ended March 31, 2017.

 

Non-interest income totaled $17.8 million, representing an increase of $9.1 million primarily due to the Peoples acquisition. The addition of the Peoples client base primarily drove a $1.5 million increase in service charges, bank card interchange fees and other fees. Mortgage banking income increased $7.5 million primarily due to sales of $219.2 million of 1-4 family mortgage loans sold in the secondary market.

 

Non-interest expense totaled $55.3 million during the three months ended March 31, 2018, representing an increase of $20.7 million driven by the Peoples acquisition. Included in the quarter was $7.6 million of one-time acquisition costs.

 

Income tax expense totaled $1.7 million during the three months ended March 31, 2018 and increased $2.9 million compared to the first quarter of 2017. Income tax expense included a large $2.8 million tax benefit from stock compensation activity in the first quarter of 2017. The effective tax rate of 16.7%, compares to an adjusted effective tax rate of 22.9% in the first quarter of 2017.

 

Net Interest Income

 

We regularly review net interest income metrics to provide us with indicators of how the various components of net interest income are performing. We regularly review: (i) our loan mix and the yield on loans; (ii) the investment portfolio and the related yields; (iii) our deposit mix and the cost of deposits; and (iv) net interest income simulations for various forecast periods.

 

The following tables present the components of net interest income for the periods indicated. The tables include: (i) the average daily balances of interest earning assets and interest bearing liabilities; (ii) the average daily balances of non-interest earning assets and non-interest bearing liabilities; (iii) the total amount of interest income earned on interest earning assets on a fully taxable equivalent basis; (iv) the total amount of interest expense incurred on interest bearing liabilities; (v) the resultant average yields and rates; (vi) net interest spread; and (vii) net interest margin, which represents the difference between interest income and interest expense, expressed as a percentage of interest earning assets. The effects of trade-date accounting of investment securities for which the cash had not settled are not considered interest earning assets and are excluded from this presentation for time frames prior to their cash settlement, as are the market value adjustments on the investment securities available-for-sale.

 

58


 

Table of Contents

The table below presents the components of net interest income on a fully taxable equivalent basis for the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the three months ended

 

 

March 31, 2018

 

March 31, 2017

 

   

Average

    

 

 

 

    

Average

    

Average

    

 

 

    

 

Average

 

 

balance

 

Interest

 

 

rate

 

balance

 

Interest

 

 

rate

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans FTE(1)(2)(3)

 

$

2,954,865

 

$

31,454

 

 

4.32%

 

$

2,593,554

 

$

24,842

 

 

3.88%

Acquired loans

 

 

639,552

 

 

8,930

 

 

5.66%

 

 

143,343

 

 

2,174

 

 

6.15%

ASC 310-30 loans

 

 

115,432

 

 

5,393

 

 

18.69%

 

 

142,200

 

 

5,871

 

 

16.51%

Loans held for sale

 

 

54,358

 

 

566

 

 

4.22%

 

 

10,081

 

 

145

 

 

5.83%

Investment securities available-for-sale

 

 

935,359

 

 

4,775

 

 

2.04%

 

 

930,651

 

 

4,361

 

 

1.87%

Investment securities held-to-maturity

 

 

256,646

 

 

1,751

 

 

2.73%

 

 

324,411

 

 

2,252

 

 

2.78%

Other securities

 

 

16,072

 

 

244

 

 

6.07%

 

 

13,383

 

 

167

 

 

4.99%

Interest earning deposits and securities purchased under agreements to resell

 

 

168,318

 

 

741

 

 

1.79%

 

 

90,864

 

 

197

 

 

0.88%

Total interest earning assets FTE(2)

 

$

5,140,602

 

$

53,854

 

 

4.25%

 

$

4,248,487

 

$

40,009

 

 

3.82%

Cash and due from banks

 

$

99,798

 

 

 

 

 

 

 

$

67,102

 

 

 

 

 

 

Other assets

 

 

406,903

 

 

 

 

 

 

 

 

321,128

 

 

 

 

 

 

Allowance for loan losses

 

 

(31,619)

 

 

 

 

 

 

 

 

(29,847)

 

 

 

 

 

 

Total assets

 

$

5,615,684

 

 

 

 

 

 

 

$

4,606,870

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

 

$

2,408,387

 

$

1,844

 

 

0.31%

 

$

1,896,259

 

$

1,366

 

 

0.29%

Time deposits

 

 

1,167,302

 

 

2,790

 

 

0.97%

 

 

1,179,821

 

 

2,421

 

 

0.83%

Securities sold under agreements to repurchase

 

 

132,339

 

 

50

 

 

0.15%

 

 

78,326

 

 

33

 

 

0.17%

Federal Home Loan Bank advances

 

 

115,683

 

 

460

 

 

1.61%

 

 

48,463

 

 

198

 

 

1.66%

Total interest bearing liabilities

 

$

3,823,711

 

$

5,144

 

 

0.55%

 

$

3,202,869

 

$

4,018

 

 

0.51%

Demand deposits

 

$

1,057,622

 

 

 

 

 

 

 

$

825,146

 

 

 

 

 

 

Other liabilities

 

 

92,076

 

 

 

 

 

 

 

 

40,936

 

 

 

 

 

 

Total liabilities

 

 

4,973,409

 

 

 

 

 

 

 

 

4,068,951

 

 

 

 

 

 

Shareholders' equity

 

 

642,275

 

 

 

 

 

 

 

 

537,919

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

5,615,684

 

 

 

 

 

 

 

$

4,606,870

 

 

 

 

 

 

Net interest income FTE(2)

 

 

 

 

$

48,710

 

 

 

 

 

 

 

$

35,991

 

 

 

Interest rate spread FTE(2)

 

 

 

 

 

 

 

 

3.70%

 

 

 

 

 

 

 

 

3.31%

Net interest earning assets

 

$

1,316,891

 

 

 

 

 

 

 

$

1,045,618

 

 

 

 

 

 

Net interest margin FTE(2)

 

 

 

 

 

 

 

 

3.84%

 

 

 

 

 

 

 

 

3.44%

Average transaction deposits

 

 

3,466,009

 

 

 

 

 

 

 

 

2,721,405

 

 

 

 

 

 

Average total deposits

 

 

4,633,311

 

 

 

 

 

 

 

 

3,901,226

 

 

 

 

 

 

Ratio of average interest earning assets to average interest bearing liabilities

 

 

134.44%

 

 

 

 

 

 

 

 

132.65%

 

 

 

 

 

 


 

 

 

(1)

    

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

    

Presented on a fully taxable equivalent basis using the statutory tax rate of 21% and 35% for the three months ended March 31, 2018 and 2017, respectively. The taxable equivalent adjustments included above are $1,063 and $1,269 for the three months ended March 31, 2018 and 2017, respectively.

(3)

    

Loan fees included in interest income totaled $1,789 and $845 for the three months ended March 31, 2018 and 2017, respectively.

 

Net interest income totaled $47.6 million and $34.7 million during the three months ended March 31, 2018 and 2017, respectively. Fully taxable equivalent net interest income totaled $48.7 million for the three months ended March 31, 2018, and increased $12.7 million, or 35.3%, from the three months ended March 31, 2017. The fully taxable equivalent net interest margin widened 0.40% to 3.84% as the yield on earning assets increased 0.43%, led by a 0.44% increase in the originated portfolio yields due to short-term rate increases, partially offset by an increase in the cost of deposits of 0.02%. 

 

59


 

Table of Contents

Average loans comprised $3.8 billion, or 73.2%, of total average interest earning assets during the three months ended March 31, 2018, compared to $2.9 billion, or 68.0%, during the three months ended March 31, 2017. The increase in average loan balances was driven by an increase of $496.2 million in acquired loans from the Peoples acquisition and a $361.3 million increase in originated loans. The originated loan portfolio yield increase to 4.32% during the three months ended March 31, 2018, compared to 3.88% during the three months ended March 31, 2017, benefitting from higher yields in our variable rate loans, primarily driven by the short-term market rate increases. The yield on the ASC 310-30 loan portfolio was 18.69% and 16.51% during the three months ended March 31, 2018 and 2017, respectively, increasing due to $0.8 million of accelerated accretion during the three months ended March 31, 2018.

 

Average investment securities comprised 23.2% and 29.5% of total interest earning assets during the three months ended March 31, 2018 and 2017, respectively. The decrease in the investment portfolio was a result of scheduled paydowns and reflects the re-mixing of the interest-earning assets as we have utilized the paydowns of the investment portfolio to fund loan originations. Short-term investments, comprised of the interest earning deposits and securities purchased under agreements to resell, were 3.3%, and 2.1% of interest earning assets during the three months ended March 31, 2018 and 2017, respectively.

 

Average balances of interest bearing liabilities increased $620.8 million during the three months ended March 31, 2018, compared to the three months ended March 31, 2017. The increase was driven by increases in interest bearing demand, savings and money market deposits of $512.1 million, Federal Home Loan Bank advances of $67.2 million and securities sold under agreement to repurchase of $54.0 million, offset by a decrease in time deposits of $12.5 million. Adjusting for the Peoples acquisition during the first quarter of 2018 and the banking center divestiture during the second quarter of 2017, interest bearing demand, savings and money market deposits increased $87.4 million and time deposits decreased $21.3 million, when compared to the prior period. Total interest expense related to interest bearing liabilities was $5.1 million and $4.0 million during the three months ended March 31, 2018 and 2017, respectively, at an average cost of 0.55% and 0.51% during the three months ended March 31, 2018 and 2017, respectively. Additionally, the cost of deposits increased two basis points to 0.41% during the three months ended March 31, 2018, compared to 0.39% during the three months ended March 31, 2017, due to slightly higher cost of savings, money market and time deposits.

 

The following table summarizes the changes in net interest income on a fully taxable equivalent basis by major category of interest earning assets and interest bearing liabilities, identifying changes related to volume and changes related to rates for the three months ended March 31, 2018 compared to the three months ended March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2018

 

 

compared to

 

 

Three months ended  March 31, 2017

 

 

Increase (decrease) due to

 

    

Volume

    

Rate

    

Net

Interest income:

 

 

 

 

 

 

 

 

 

Originated loans FTE(1)(2)

 

$

3,846

 

$

2,766

 

$

6,612

Acquired loans

 

 

6,929

 

 

(173)

 

 

6,756

ASC 310-30 loans

 

 

(1,251)

 

 

773

 

 

(478)

Loans held for sale

 

 

461

 

 

(40)

 

 

421

Investment securities available-for-sale

 

 

24

 

 

390

 

 

414

Investment securities held-to-maturity

 

 

(462)

 

 

(39)

 

 

(501)

Other securities

 

 

41

 

 

36

 

 

77

Interest earning deposits and securities purchased under agreements to resell

 

 

341

 

 

203

 

 

544

Total interest income

 

$

9,929

 

$

3,916

 

$

13,845

Interest expense:

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

 

$

392

 

$

86

 

$

478

Time deposits

 

 

(30)

 

 

399

 

 

369

Securities sold under agreements to repurchase

 

 

20

 

 

(3)

 

 

17

Federal Home Loan Bank advances

 

 

267

 

 

(5)

 

 

262

Total interest expense

 

 

649

 

 

477

 

 

1,126

Net change in net interest income

 

$

9,280

 

$

3,439

 

$

12,719


 

 

 

(1)

    

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

    

Presented on a fully taxable equivalent basis using the statutory tax rate of 21% and 35% for the three months ended March 31, 2018 and 2017, respectively. The taxable equivalent adjustments included above are $1,063 and $1,269 for three months ended March 31, 2018 and 2017, respectively.

60


 

Table of Contents

Below is a breakdown of deposits and the average rates paid during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

March 31, 2018

 

March 31, 2017

 

 

 

 

Average

 

 

 

 

Average

 

Average

 

rate

 

Average

 

rate

 

balance

    

paid

 

balance

    

paid

Non-interest bearing demand

$

1,057,622

    

0.00%

 

$

825,146

    

0.00%

Interest bearing demand

 

663,159

 

0.13%

 

 

422,500

 

0.09%

Money market accounts

 

1,172,067

 

0.39%

 

 

1,084,669

 

0.38%

Savings accounts

 

573,161

 

0.36%

 

 

389,090

 

0.26%

Time deposits

 

1,167,302

 

0.97%

 

 

1,179,821

 

0.83%

  Total average deposits

$

4,633,311

 

0.41%

 

$

3,901,226

 

0.39%

 

 

 

Provision for Loan Losses

 

The provision for loan losses represents the amount of expense that is necessary to bring the ALL to a level that we deem appropriate to absorb probable losses inherent in the loan portfolio as of the balance sheet date. The ALL is in addition to the remaining purchase accounting marks of $11.6 million on acquired loans not accounted for under ASC 310-30 that were established at the time of acquisition. The Company recorded $9.8 million of purchase accounting marks during the first quarter of 2018 related to the Peoples acquisition. Refer to note 3 of our consolidated financial statements for further discussion. The determination of the ALL, and the resultant provision for loan losses, is subjective and involves significant estimates and assumptions.

 

Below is a summary of the provision for loan losses recorded in the consolidated statements of operations for the periods indicated:

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31,

 

    

2018

    

2017

Provision (recoupment) for loans accounted for under ASC 310-30

 

$

41

 

$

(5)

Provision for loan losses on originated and acquired loans

 

 

 —

 

 

1,800

Total provision for loan losses

 

$

41

 

$

1,795

 

No provision for loan losses on originated and acquired loans was recorded during the first quarter of 2018 due to strong credit trends and low net charge-offs of 0.07% annualized. The originated and acquired allowance for loan losses totaled 0.85% of originated and acquired loans at March 31, 2018 compared to 1.09% at March 31, 2017. Excluding the Peoples acquired loans, the originated and acquired allowance for loan losses ratio would have been 1.00%.

 

For the three months ended March 31, 2018 and 2017, we recorded a provision of $41 thousand and a recoupment of $5 thousand, respectively, of provision for loan losses accounted for under ASC 310-30 in connection with our re-measurements of expected cash flows. The increases in expected future cash flows are reflected through an increase in accretable yield that is accreted to income in future periods once any previously recorded provision expense has been reversed. Decreases in expected future cash flows are reflected immediately in our financial statements through increased provisions for loan losses.

 

Non-Interest Income

 

The table below details the components of non-interest income for the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 

 

2018 vs 2017

 

 

 

 

 

 

 

 

Increase (decrease)

 

    

2018

    

2017

 

Amount

 

% Change

Service charges

 

$

4,510

 

$

3,326

 

$

1,184

 

35.6 %

Bank card fees

 

 

3,362

 

 

2,804

 

 

558

 

19.9 %

Mortgage banking income

 

 

7,971

 

 

454

 

 

7,517

 

1655.7 %

Bank-owned life insurance income

 

 

452

 

 

470

 

 

(18)

 

(3.8)%

Other non-interest income

 

 

1,150

 

 

1,414

 

 

(264)

 

(18.7)%

OREO related income

 

 

390

 

 

228

 

 

162

 

71.1 %

Total non-interest income

 

$

17,835

 

$

8,696

 

$

9,139

 

105.1 %

 

61


 

Table of Contents

Non-interest income totaled $17.8 million and $8.7 million for the three months ended March 31, 2018 and 2017, respectively, increasing $9.1 million primarily due to the Peoples acquisition. Service charges represent various fees charged to clients for banking services, including fees such as non-sufficient (“NSF”) charges and service charges on deposit accounts. The addition of the Peoples client base primarily drove a $1.0 million increase in service charges, bank card interchange fees and other fees. Mortgage banking income increased $7.5 million primarily due to sales of $219.6 million of 1-4 family mortgage loans sold in the secondary market.

 

OREO related income includes rental income and insurance proceeds received on OREO properties and write-ups to the fair value of collateral that exceed the loan balance at the time of foreclosure. During the three months ended March 31, 2018, this income increased $0.2 million, from the prior period.

 

Non-Interest Expense

 

The table below details the components of non-interest expense for the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 

 

2018 vs 2017

 

 

 

 

 

 

 

 

Increase (decrease)

 

    

2018

    

2017

 

Amount

 

% Change

Salaries and benefits

 

$

30,672

 

$

20,390

 

$

10,282

 

50.4 %

Occupancy and equipment

 

 

7,955

 

 

5,437

 

 

2,518

 

46.3 %

Telecommunications and data processing

 

 

4,366

 

 

1,587

 

 

2,779

 

175.1 %

Marketing and business development

 

 

1,224

 

 

651

 

 

573

 

88.0 %

FDIC deposit insurance

 

 

753

 

 

705

 

 

48

 

6.8 %

Bank card expense

 

 

2,136

 

 

883

 

 

1,253

 

141.9 %

Professional fees

 

 

2,819

 

 

416

 

 

2,403

 

577.6 %

Other non-interest expense

 

 

3,845

 

 

2,406

 

 

1,439

 

59.8 %

Problem asset workout

 

 

781

 

 

872

 

 

(91)

 

(10.4)%

Gain on OREO sales, net

 

 

78

 

 

(112)

 

 

190

 

(169.6)%

Intangible asset amortization

 

 

653

 

 

1,370

 

 

(717)

 

(52.3)%

Total non-interest expense

 

$

55,282

 

$

34,605

 

$

20,677

 

59.8 %

 

Non-interest expense totaled $55.3 million for the three months ended March 31, 2018, compared to $34.6 million for the three months ended March 31, 2017, representing an increase of $20.7 million driven by the Peoples acquisition. Included in the quarter was $7.6 million of one-time acquisition costs, with $1.1 million included in salaries and benefits, $0.8 million included in occupancy and equipment, $2.0 million included in professional fees and $3.7 million included in other non-interest expense.

 

Income taxes

 

Income tax expense attributable to income before income taxes was $1.7 million for the three months ended March 31, 2018 compared to an income tax benefit of $(1.2) million for the three month ended March 31, 2017, calculated based on a full year forecast method, resulting in an effective income tax rate of 16.7% for the three months ended March 31, 2018 and an effective income tax benefit of (17.7)% for the three months ended March 31, 2017. The tax expense recorded for the three months ended March 31, 2018 and March 31, 2017 was lowered by a $0.4 million and $2.8 million discrete tax benefit from stock compensation activity during the respective periods. The quarterly tax rate differs from the federal statutory rate primarily due to tax benefits from stock compensation activity, interest income from tax-exempt lending, bank-owned life insurance income, and the relationship of these items to pre-tax income. The Company forecasts the full year estimated effective tax rate in accordance with ASC 740; as a result, the relationship between pre-tax income and tax-exempt income within each reporting period can create fluctuations in the effective tax rate from period-to-period.

 

The Company has unvested stock-based compensation awards outstanding at March 31, 2018, including stock options, restricted stock and performance stock units. The strike prices for options range from $18.09 to $34.16, with a large portion of the awards having strike prices of $20.00. The option awards and restricted stock awards vest over a range of a 1-3 year period. The performance stock units cliff vest over a range of 2-3 years and the number of shares issued is determined by the final performance results. Depending on the movement in our stock price, these stock-based compensation awards may create either an excess tax benefit or tax deficiency depending on the relationship between the fair value at the time of vesting or exercise and the estimated fair value recorded at the time of grant. As of March 31, 2018, we had $3.0 million of deferred tax assets related to stock-based compensation, $2.1 million of which is associated with executive officers still employed by the Company.

 

62


 

Table of Contents

Additional information regarding income taxes can be found in note 19 of our audited consolidated financial statements in our 2017 Annual Report on Form 10-K and note 16 of this document.

 

Liquidity and Capital Resources

 

Liquidity is monitored and managed to ensure that sufficient funds are available to operate our business and pay our obligations to depositors and other creditors, while providing ample available funds for opportunistic and strategic investments. On-balance sheet liquidity is represented by our cash and cash equivalents, and unencumbered investment securities, and is detailed in the table below as of March 31, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

    

March 31, 2018

    

December 31, 2017

Cash and due from banks

 

$

260,731

 

$

193,297

Cash segregated for Peoples acquisition

 

 

 —

 

 

(36,189)

Unsegregated cash and due from banks

 

 

260,731

 

 

157,108

Interest bearing bank deposits

 

 

26,139

 

 

64,067

Unencumbered investment securities, at fair value

 

 

631,176

 

 

637,048

Total

 

$

918,046

 

$

858,223

 

Total on-balance sheet liquidity increased $59.8 million at March 31, 2018 compared to December 31, 2017. The increase was due to higher cash and due from banks of $103.6 million partially offset by a reduction of $5.9 million in unencumbered available-for-sale and held-to-maturity securities balances.

 

Our primary sources of funds are deposits, securities sold under agreements to repurchase, prepayments and maturities of loans and investment securities, the sale of investment securities, and funds provided from operations. We anticipate having access to other third party funding sources, including the ability to raise funds through the issuance of shares of our common stock or other equity or equity-related securities, incurrence of debt, and federal funds purchased, that may also be a source of liquidity. We anticipate that these sources of liquidity will provide adequate funding and liquidity for at least a 12-month period.

 

Our primary uses of funds are loan originations, investment security purchases, withdrawals of deposits, settlement of repurchase agreements, capital expenditures, operating expenses, and share repurchases. For additional information regarding our operating, investing, and financing cash flows, see our consolidated statements of cash flows in the accompanying unaudited consolidated financial statements.

 

Exclusive from the investing activities related to acquisitions, our primary investing activities are originations and pay-offs and pay downs of loans and purchases and sales of investment securities. At March 31, 2018, pledgeable investment securities represented a significant source of liquidity. Our available-for-sale investment securities are carried at fair value and our held-to-maturity securities are carried at amortized cost. Our collective investment securities portfolio totaled $1.2 billion at March 31, 2018, inclusive of pre-tax net unrealized losses of $24.6 million on the available-for-sale securities portfolio. Additionally, our held-to-maturity securities portfolio had $4.7 million of pre-tax net unrealized losses at March 31, 2018. The gross unrealized gains and losses are detailed in note 4 of our consolidated financial statements. As of March 31, 2018, our investment securities portfolio consisted primarily of mortgage-backed securities, all of which were issued or guaranteed by U.S. Government agencies or sponsored enterprises. The anticipated repayments and marketability of these securities offer substantial resources and flexibility to meet new loan demand, reinvest in the investment securities portfolio, or provide optionality for reductions in our deposit funding base.

 

At present, financing activities primarily consist of changes in deposits and repurchase agreements, and advances from the FHLB, in addition to the payment of dividends and the repurchase of our common stock. Maturing time deposits represent a potential use of funds. As of March 31, 2018, $697.1 million of time deposits were scheduled to mature within 12 months. Based on the current interest rate environment, market conditions, and our consumer banking strategy focusing on both lower cost transaction accounts and term deposits, our strategy is to replace a significant portion of those maturing time deposits with transaction deposits and market-rate time deposits.

 

Through our relationship with the FHLB, we have pledged qualifying loans and investment securities allowing us to obtain additional liquidity through FHLB advances and lines of credit. FHLB advances and lines of credit available totaled $925.2 million of which $77.3 million was used at March 31, 2018. We can obtain additional liquidity through FHLB advances if required. The bank also has access to federal funds lines of credit with corresponding banks.

 

63


 

Table of Contents

The Basel III Capital rules, effective January 1, 2016, changed the components of regulatory capital, changed the way in which risk ratings are assigned to various categories of bank assets, and defined a new Tier 1 common risk-based ratio. In addition, a capital conservation buffer requirement, designed to strengthen an institution’s financial resilience during economic cycles through the restriction of capital distributions and other payments, became effective in 2017 with full phase in beginning January 1, 2019. When fully phased-in, the capital conservation buffer adds a 2.5% capital requirement above existing regulatory minimum ratios. Under the Basel III requirements, at March 31, 2018, the Company and the Bank met all capital adequacy requirements and the Bank had regulatory capital ratios in excess of the levels established for well-capitalized institutions. For more information on regulatory capital, see note 10 in our consolidated financial statements.

 

Our shareholders' equity is impacted by earnings, changes in unrealized gains and losses on securities, net of tax, stock-based compensation activity, share repurchases and the payment of dividends.

 

The Board of Directors has authorized multiple programs to repurchase shares of the Company’s common stock from time to time either in open market or in privately negotiated transactions in accordance with applicable regulations of the SEC.

 

On August 5, 2016, the Company announced that its Board of Directors authorized a program to repurchase up to an additional $50.0 million of the Company’s common stock. The remaining authorization under this program as of March 31, 2018 was $12.6 million. During the three months ended March 31, 2018, we did not repurchase any shares of our common stock.

 

On May 2, 2018, our Board of Directors declared a quarterly dividend of $0.14 per common share, payable on June 15, 2018 to shareholders of record at the close of business on May 25, 2018.

 

Asset/Liability Management and Interest Rate Risk

 

Management and the Board of Directors are responsible for managing interest rate risk and employing risk management policies that monitor and limit this exposure. Interest rate risk is measured using net interest income simulations and market value of portfolio equity analyses. These analyses use various assumptions, including the nature and timing of interest rate changes, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment/replacement of asset and liability cash flows.

 

The principal objective of the Company's asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing earnings and preserving adequate levels of liquidity and capital. The asset and liability management function is under the guidance of the Asset Liability Committee from direction of the Board of Directors. The Asset Liability Committee meets monthly to review, among other things, the sensitivity of the Company's assets and liabilities to interest rate changes, local and national market conditions and rates. The Asset Liability Committee also reviews the liquidity, capital, deposit mix, loan mix and investment positions of the Company.

 

Instantaneous parallel rate shift scenarios are modeled and utilized to evaluate risk and establish exposure limits for acceptable changes in net interest margin. These scenarios, known as rate shocks, simulate an instantaneous change in interest rates and use various assumptions, including, but not limited to, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment and replacement of asset and liability cash flows.

 

We also analyze the economic value of equity as a secondary measure of interest rate risk. This is a complementary measure to net interest income where the calculated value is the result of the market value of assets less the market value of liabilities. The economic value of equity is a longer term view of interest rate risk because it measures the present value of the future cash flows. The impact of changes in interest rates on this calculation is analyzed for the risk to our future earnings and is used in conjunction with the analyses on net interest income.

 

Our interest rate risk model indicated that the Company was asset sensitive in terms of interest rate sensitivity at March 31, 2018. During the three months ended March 31, 2018, we increased our asset sensitivity as a result of the balance sheet mix towards more variable rate assets, even after adjusting our models for the excess capital deployment. The table below illustrates the impact of an

64


 

Table of Contents

immediate and sustained 200 and 100 basis point increase and a 50 basis point decrease in interest rates on net interest income based on the interest rate risk model at March 31, 2018 and December 31, 2017:  

 

 

 

 

 

 

Hypothetical

    

 

 

 

shift in interest

 

% change in projected net interest income

rates (in bps)

 

March 31, 2018

    

December 31, 2017

200

 

6.84%

 

6.93%

100

 

4.63%

 

4.82%

(50)

 

(2.88)%

 

(1.46)%

 

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

 

As part of the asset/liability management strategy to manage primary market risk exposures expected to be in effect in future reporting periods, management has emphasized the origination of shorter duration loans as well as variable rate loans to limit the negative exposure to a rate increase. The strategy with respect to liabilities has been to emphasize transaction accounts, particularly non-interest or low interest bearing non-maturing deposit accounts which are less sensitive to changes in interest rates. Non-maturing deposit accounts have grown $700.4 million during the three months March 31, 2018, and totaled 75.6% of total deposits at March 31, 2018 compared to 71.9% at December 31, 2017. We currently have no brokered time deposits and intend to continue to focus on our strategy of increasing non-interest or low-cost interest bearing non-maturing deposit accounts.

 

Off-Balance Sheet Activities

 

In the normal course of business, we are a party to various contractual obligations, commitments and other off-balance sheet activities that contain credit, market, and operational risk that are not required to be reflected in our consolidated financial statements. The most significant of these are the loan commitments that we enter into to meet the financing needs of clients, including commitments to extend credit, commercial and consumer lines of credit and standby letters of credit. As of March 31, 2018 and December 31, 2017, we had loan commitments totaling $786.9 million and $680.8 million, respectively, and standby letters of credit that totaled $8.1 million and $7.2 million, respectively. Unused commitments do not necessarily represent future credit exposure or cash requirements, as commitments often expire without being drawn upon. We do not anticipate any material losses arising from commitments or contingent liabilities and we do not believe that there are any material commitments to extend credit that represent risks of an unusual nature. 

 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

The information called for by this item is provided under the caption Asset/Liability Management and Interest Rate Risk in Part I, Item 2-Management's Discussion and Analysis of Financial Condition and Results of Operations and is incorporated herein by reference.

 

Item 4. CONTROLS AND PROCEDURES

 

Our management, with the participation of our principal executive officer and principal financial officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as of March 31, 2018. Based on this evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures were effective as of March 31, 2018.

 

During the most recently completed fiscal quarter, there were no changes made in the Company's internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

65


 

Table of Contents

PART II: OTHER INFORMATION

 

Item 1. LEGAL PROCEEDINGS

 

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

 

Item 1A. RISK FACTORS

 

There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2017, except for the addition of:

 

The value of our mortgage servicing rights can decline during periods of falling interest rates and we may be required to take a charge against earnings for the decreased value.

 

A mortgage servicing right ("MSR") is the right to service a mortgage loan for a fee. We capitalize MSRs when we originate mortgage loans and retain the servicing rights after we sell the loans. We carry MSRs at the lower of amortized cost or estimated fair value. Fair value is the present value of estimated future net servicing income, calculated based on a number of variables, including assumptions about the likelihood of prepayment by borrowers. Changes in interest rates can affect prepayment assumptions. When interest rates fall, borrowers are more likely to prepay their mortgage loans by refinancing them at a lower rate. As the likelihood of prepayment increases, the fair value of our MSRs can decrease. Each quarter we evaluate our MSRs for impairment based on the difference between the carrying amount and fair value, and, if temporary impairment exists, we establish a valuation allowance through a charge that negatively affects our earnings.

 

We may be required to repurchase mortgage loans or reimburse investors and others as a result of breaches in contractual representations and warranties.

 

We sell residential mortgage loans to various parties, including GSEs and other financial institutions that purchase mortgage loans for investment or private label securitization. The agreements under which we sell mortgage loans and the insurance or guaranty agreements with the FHA and VA contain various representations and warranties regarding the origination and characteristics of the mortgage loans, including ownership of the loan, compliance with loan criteria set forth in the applicable agreement, validity of the lien securing the loan, absence of delinquent taxes or liens against the property securing the loan, and compliance with applicable origination laws. We may be required to repurchase mortgage loans, indemnify the investor or insurer, or reimburse the investor or insurer for credit losses incurred on loans in the event of a breach of contractual representations or warranties that is not remedied within a period (usually 90 days or less) after we receive notice of the breach. Contracts for mortgage loan sales to the GSEs include various types of specific remedies and penalties that could be applied to inadequate responses to repurchase requests. Similarly, the agreements under which we sell mortgage loans require us to deliver various documents to the investor, and we may be obligated to repurchase any mortgage loan as to which the required documents are not delivered or are defective. We establish a mortgage repurchase liability related to the various representations and warranties that reflect management's estimate of losses for loans which we have a repurchase obligation. Our mortgage repurchase liability represents management's best estimate of the probable loss that we may expect to incur for the representations and warranties in the contractual provisions of our sales of mortgage loans. Because the level of mortgage loan repurchase losses depends upon economic factors, investor demand strategies and other external conditions that may change over the life of the underlying loans, the level of the liability for mortgage loan repurchase losses is difficult to estimate and requires considerable management judgment. If economic conditions and the housing market deteriorate or future investor repurchase demand and our success at appealing repurchase requests differ from past experience, we could experience increased repurchase obligations and increased loss severity on repurchases, requiring additions to the repurchase liability.

 

The required accounting treatment of loans we acquire through acquisitions, including purchase credit impaired loans, could result in higher net interest margins and interest income in current periods and lower net interest margins and interest income in future periods.

 

Under United States generally accepted accounting principles, we are required to record loans acquired through acquisitions, including purchase credit impaired loans, at fair value. Estimating the fair value of such loans requires management to make estimates based on available information and facts and circumstances on the acquisition date. Any discount, which is the excess of the amount of reasonably estimable and probable discounted future cash collections over the purchase price, is accreted into interest income over the weighted average remaining contractual life of the loans. Therefore, our net interest margins may initially increase due to the discount accretion.

66


 

Table of Contents

We expect the yields on the total loan portfolio will decline as our acquired loan portfolios pay down or mature and the corresponding accretion of the discount decreases. We expect downward pressure on our interest income to the extent that the runoff of our acquired loan portfolios is not replaced with comparable high-yielding loans. This could result in higher net interest margins and interest income in current periods and lower net interest margins and interest income in future periods.

 

We have recorded goodwill as a result of acquisitions that can significantly affect our earnings if it becomes impaired.

 

Under current accounting standards, goodwill is not amortized but, instead, is subject to impairment tests on at least an annual basis or more frequently if an event occurs or circumstances change that reduce the fair value of a reporting unit below its carrying value.

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

 

    

Maximum number

 

 

 

 

 

 

 

Total number of

 

(or approximate dollar

 

 

 

 

 

 

 

shares (or units)

 

value) of shares (or

 

 

Total number

 

Average

 

purchased as part of

 

units) that may yet be

 

 

of shares (or

 

price paid per

 

publicly announced

 

purchased under the

Period

 

units) purchased

 

share (or unit)

 

plans or programs

 

plans or programs (2)

January 1 - January 31, 2018(1)

 

5,724

 

$

33.58

 

 —

 

$

12,562,825

February 1 - February 28, 2018(1)

 

9,613

 

 

33.98

 

 —

 

 

12,562,825

March 1 - March 31, 2018(1)

 

5,775

 

 

33.25

 

 —

 

 

12,562,825

Total

 

21,112

 

$

33.67

 

 —

 

$

12,562,825


 

 

 

 

(1)

    

These shares represent shares purchased other than through publicly announced plans and were purchased pursuant to the Company’s stock incentive plans. Pursuant to the plans, shares were purchased from plan participants at the then current market value in satisfaction of stock option exercise prices, settlements of restricted stock and tax withholdings.

(2)

    

On August 5, 2017, the Company’s Board of Directors authorized the repurchase of up to an additional $50.0 million of common stock. Under this authorization, $12,562,825 remained available for purchase at March 31, 2018.

 

 

Item 5. OTHER INFORMATION

 

None.

 

Item 6. EXHIBITS  

 

 

 

 

3.1

    

Second Amended and Restated Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 to our Form S-1 Registration Statement (Registration No. 333-177971), filed August 22, 2012)

 

 

 

3.2

 

Second Amended and Restated By-Laws (incorporated herein by reference to Exhibit 3.2 to our Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2014, filed November 7, 2014)

 

 

 

31.1

 

Certification of CEO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2

 

Certification of CFO pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32

 

Certifications of CEO and CFO pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101

 

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements, tagged as blocks of text and in detail

 

67


 

Table of Contents

 

SIGNATURES

 

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

 

 

 

National Bank Holdings Corporation

 

 

 

/s/ Brian F. Lilly

 

Brian F. Lilly

 

Chief Financial Officer; Chief of M&A and Strategy

 

(principal financial and accounting officer)

 

 

Date: May 4, 2018

 

 

 

 

 

 

68