Companies:
10,796
total market cap:
$142.955 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Independent Bank Corporation
IBCP
#6719
Rank
$0.70 B
Marketcap
๐บ๐ธ
United States
Country
$34.04
Share price
-0.93%
Change (1 day)
17.66%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Independent Bank Corporation
Quarterly Reports (10-Q)
Submitted on 2018-11-02
Independent Bank Corporation - 10-Q quarterly report FY
Text size:
Small
Medium
Large
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
September 30, 2018
Commission file number
0-7818
INDEPENDENT BANK CORPORATION
(Exact name of registrant as specified in its charter)
Michigan
38-2032782
(State or jurisdiction of Incorporation or Organization)
(I.R.S. Employer Identification Number)
4200 East Beltline, Grand Rapids, Michigan 49525
(Address of principal executive offices)
(616) 527-5820
(Registrant's telephone number, including area code)
NONE
Former name, address and fiscal year, if changed since last report.
Indicate by check mark whether the registrant (1) has filed all documents and reports required to be filed by Sections 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, non-accelerated filer, smaller reporting company or an emerging growth company.
Large accelerated filer ☐ Accelerated filer ☒ Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to section 13(a) of the Exchange Act. Yes ☐ No ☐
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES ☐ NO
☒
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Common stock, no par value
24,105,586
Class
Outstanding at November 1, 2018
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
INDEX
Number(s)
PART I -
Financial Information
Item 1.
Condensed Consolidated Statements of Financial Condition September 30, 2018 and December 31, 2017
3
Condensed Consolidated Statements of Operations Three- and Nine-month periods ended September 30, 2018 and 2017
4
Condensed Consolidated Statements of Comprehensive Income Three- and Nine-month periods ended September 30, 2018 and 2017
5
Condensed Consolidated Statements of Cash Flows Nine-month periods ended September 30, 2018 and 2017
6
Condensed Consolidated Statements of Shareholders' Equity Nine-month periods ended September 30, 2018 and 2017
7
Notes to Interim Condensed Consolidated Financial Statements
8-65
Item 2.
Management's Discussion and Analysis of Financial
Condition and Results of Operations
66-90
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
91
Item 4.
Controls and Procedures
91
PART II -
Other Information
Item 1A
Risk Factors
92
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
92
Item 6.
Exhibits
93
1
Index
FORWARD-LOOKING STATEMENTS
Statements in this report that are not statements of historical fact, including statements that include terms such as ‘‘will,’’ ‘‘may,’’ ‘‘should,’’ ‘‘believe,’’ ‘‘expect,’’ ‘‘forecast,’’ ‘‘anticipate,’’ ‘‘estimate,’’ ‘‘project,’’ ‘‘intend,’’ ‘‘likely,’’ ‘‘optimistic’’ and ‘‘plan’’ and statements about future or projected financial and operating results, plans, projections, objectives, expectations, and intentions, are forward-looking statements. Forward-looking statements include, but are not limited to, descriptions of plans and objectives for future operations, products or services; projections of our future revenue, earnings or other measures of economic performance; forecasts of credit losses and other asset quality trends; statements about our business and growth strategies; and expectations about economic and market conditions and trends. These forward-looking statements express our current expectations, forecasts of future events, or long-term goals. They are based on assumptions, estimates, and forecasts that, although believed to be reasonable, may turn out to be incorrect. Actual results could differ materially from those discussed in the forward-looking statements for a variety of reasons, including:
·
economic, market, operational, liquidity, credit, and interest rate risks associated with our business;
·
economic conditions generally and in the financial services industry, particularly economic conditions within Michigan and the regional and local real estate markets in which our bank operates;
·
the failure of assumptions underlying the establishment of, and provisions made to, our allowance for loan losses;
·
increased competition in the financial services industry, either nationally or regionally;
·
our ability to achieve loan and deposit growth;
·
volatility and direction of market interest rates;
·
the continued services of our management team; and
·
implementation of new legislation, which may have significant effects on us and the financial services industry.
This list provides examples of factors that could affect the results described by forward-looking statements contained in this report, but the list is not intended to be all-inclusive.
In addition, factors that may cause actual results to differ from expectations regarding the April 1, 2018 acquisition of TCSB Bancorp, Inc. include, but are not limited to, the reaction to the transaction of the companies’ customers, employees and counterparties; customer disintermediation; inflation; expected synergies, cost savings and other financial benefits of the transaction might not be realized within the expected timeframes or might be less than projected; credit and interest rate risks associated with the parties' respective businesses, customers, borrowings, repayment, investment, and deposit practices; general economic conditions, either nationally or in the market areas in which the parties operate or anticipate doing business, are less favorable than expected; new regulatory or legal requirements or obligations; and other risks.
The risk factors disclosed in Part I – Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017, as updated by any new or modified risk factors disclosed in Part II – Item 1A of any subsequently filed Quarterly Report on Form 10-Q, include all known risks our management believes could materially affect the results described by forward-looking statements in this report. However, those risks may not be the only risks we face. Our results of operations, cash flows, financial position, and prospects could also be materially and adversely affected by additional factors that are not presently known to us that we currently consider to be immaterial, or that develop after the date of this report. We cannot assure you that our future results will meet expectations. While we believe the forward-looking statements in this report are reasonable, you should not place undue reliance on any forward-looking statement. In addition, these statements speak only as of the date made. We do not undertake, and expressly disclaim, any obligation to update or alter any statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
2
Index
Part I - Item 1.
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed
Consolidated
Statements of Financial Condition
September 30,
2018
December 31,
2017
(unaudited)
(In thousands, except share
amounts)
Assets
Cash and due from banks
$
35,180
$
36,994
Interest bearing deposits
17,990
17,744
Cash and Cash Equivalents
53,170
54,738
Interest bearing deposits - time
593
2,739
Equity securities at fair value
285
-
Trading securities
-
455
Securities available for sale
436,957
522,925
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
18,355
15,543
Loans held for sale, carried at fair value
41,325
39,436
Loans
Commercial
1,112,101
853,260
Mortgage
1,056,482
849,530
Installment
393,995
316,027
Total Loans
2,562,578
2,018,817
Allowance for loan losses
(24,401
)
(22,587
)
Net Loans
2,538,177
1,996,230
Other real estate and repossessed assets
1,445
1,643
Property and equipment, net
39,012
39,149
Bank-owned life insurance
54,811
54,572
Deferred tax assets, net
8,449
15,089
Capitalized mortgage loan servicing rights
23,151
15,699
Other intangibles
6,709
1,586
Goodwill
28,300
-
Accrued income and other assets
46,385
29,551
Total Assets
$
3,297,124
$
2,789,355
Liabilities and Shareholders' Equity
Deposits
Non-interest bearing
$
880,932
$
768,333
Savings and interest-bearing checking
1,217,939
1,064,391
Reciprocal
92,635
50,979
Time
399,110
374,872
Brokered time
208,027
141,959
Total Deposits
2,798,643
2,400,534
Other borrowings
79,688
54,600
Subordinated debentures
39,371
35,569
Accrued expenses and other liabilities
34,218
33,719
Total Liabilities
2,951,920
2,524,422
Shareholders’ Equity
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding
-
-
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 24,150,341 shares at September 30, 2018 and
21,333,869 shares at December 31, 2017
389,689
324,986
Accumulated deficit
(34,596
)
(54,054
)
Accumulated other comprehensive loss
(9,889
)
(5,999
)
Total Shareholders’ Equity
345,204
264,933
Total Liabilities and Shareholders’ Equity
$
3,297,124
$
2,789,355
See notes to interim condensed consolidated financial statements (unaudited)
3
Index
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated
Statements of Operations
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(unaudited)
(unaudited)
(In thousands, except per share amounts)
Interest Income
Interest and fees on loans
$
31,000
$
21,831
$
84,027
$
61,638
Interest on securities
Taxable
2,737
2,765
8,092
8,300
Tax-exempt
412
512
1,335
1,478
Other investments
303
263
898
867
Total Interest Income
34,452
25,371
94,352
72,283
Interest Expense
Deposits
3,976
1,833
9,472
4,754
Other borrowings and subordinated debentures
779
626
2,267
1,659
Total Interest Expense
4,755
2,459
11,739
6,413
Net Interest Income
29,697
22,912
82,613
65,870
Provision for loan losses
(53
)
582
912
806
Net Interest Income After Provision for Loan Losses
29,750
22,330
81,701
65,064
Non-interest Income
Service charges on deposit accounts
3,166
3,281
9,166
9,465
Interchange income
2,486
1,942
7,236
5,869
Net gains (losses) on assets
Mortgage loans
2,745
2,971
8,571
8,886
Securities
93
69
(71
)
62
Mortgage loan servicing, net
1,212
1
4,668
668
Other
2,134
2,040
6,294
6,139
Total Non-interest Income
11,836
10,304
35,864
31,089
Non-interest Expense
Compensation and employee benefits
16,169
13,577
46,506
41,104
Occupancy, net
2,233
1,970
6,667
6,032
Data processing
2,051
1,796
6,180
5,670
Merger related expenses
98
10
3,354
10
Furniture, fixtures and equipment
1,043
961
3,029
2,943
Communications
727
685
2,111
2,046
Interchange expense
715
294
1,974
869
Loan and collection
531
481
1,900
1,564
Advertising
594
526
1,578
1,551
Legal and professional
477
540
1,311
1,366
FDIC deposit insurance
270
208
750
608
Other
1,832
1,568
5,276
5,183
Total Non-interest Expense
26,740
22,616
80,636
68,946
Income Before Income Tax
14,846
10,018
36,929
27,207
Income tax expense
2,921
3,159
7,026
8,443
Net Income
$
11,925
$
6,859
$
29,903
$
18,764
Net Income Per Common Share
Basic
$
0.49
$
0.32
$
1.29
$
0.88
Diluted
$
0.49
$
0.32
$
1.27
$
0.87
Dividends Per Common Share
Declared
$
0.15
$
0.10
$
0.45
$
0.30
Paid
$
0.15
$
0.10
$
0.45
$
0.30
See notes to interim condensed consolidated financial statements (unaudited)
4
Index
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed
Consolidated
Statements of Comprehensive Income
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(unaudited)
(In thousands)
Net income
$
11,925
$
6,859
$
29,903
$
18,764
Other comprehensive income (loss)
Securities available for sale
Unrealized gains (losses) arising during period
(1,157
)
20
(6,220
)
7,738
Change in unrealized gains (losses) for which a portion of other
than temporary impairment has been recognized in earnings
(14
)
126
(17
)
211
Reclassification adjustments for (gains) losses included in earnings
-
(8
)
45
(125
)
Unrealized gains (losses) recognized in other comprehensive
income (loss) on securities available for sale
(1,171
)
138
(6,192
)
7,824
Income tax expense (benefit)
(246
)
48
(1,300
)
2,738
Unrealized gains (losses) recognized in other comprehensive
income (loss) on securities available for sale, net of tax
(925
)
90
(4,892
)
5,086
Derivative instruments
Unrealized gain arising during period
389
95
1,400
95
Reclassification adjustment for income (expense) recognized in earnings
(73
)
5
(132
)
5
Unrealized gains recognized in other comprehensive income
(loss) on derivative instruments
316
100
1,268
100
Income tax expense
66
35
266
35
Unrealized gains recognized in other comprehensive
income (loss) on derivative instruments, net of tax
250
65
1,002
65
Other comprehensive income (loss)
(675
)
155
(3,890
)
5,151
Comprehensive income
$
11,250
$
7,014
$
26,013
$
23,915
See notes to interim condensed consolidated financial statements (unaudited)
5
Index
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed
Consolidated
Statements of Cash Flows
Nine months ended September 30,
2018
2017
(unaudited - In thousands)
Net Income
$
29,903
$
18,764
Adjustments to Reconcile Net Income to Net Cash From Operating Activities
Proceeds from sales of loans held for sale
351,486
313,559
Disbursements for loans held for sale
(343,462
)
(316,338
)
Provision for loan losses
912
806
Deferred income tax expense
6,972
7,422
Deferred loan fees and costs
(3,681
)
(4,588
)
Net depreciation, amortization of intangible assets and premiums and accretion of discounts on securities, loans and interest bearing deposits - time
4,560
5,079
Net gains on mortgage loans
(8,571
)
(8,886
)
Net losses on securities
71
(62
)
Share based compensation
1,293
1,342
Increase in accrued income and other assets
(16,925
)
(12,748
)
Increase (decrease) in accrued expenses and other liabilities
(1,930
)
2,274
Total Adjustments
(9,275
)
(12,140
)
Net Cash From Operating Activities
20,628
6,624
Cash Flow Used in Investing Activities
Proceeds from the sale of securities available for sale
31,445
8,834
Proceeds from maturities, prepayments and calls of securities available for sale
125,275
143,953
Purchases of securities available for sale
(71,067
)
(84,080
)
Proceeds from the sale of interest bearing deposits - time
2,474
-
Proceeds from the maturity of interest bearing deposits - time
3,728
2,100
Purchase of Federal Reserve Bank stock
(2,034
)
-
Net increase in portfolio loans (loans originated, net of principal payments)
(272,084
)
(326,089
)
Proceeds from the sale of portfolio loans
27,577
-
Acquisition of TCSB Bancorp Inc., less cash received
23,516
-
Cash received from the sale of Mepco Finance Corporation assets, net
-
33,446
Proceeds from bank-owned life insurance
474
523
Proceeds from the sale of other real estate and repossessed assets
1,777
4,111
Capital expenditures
(2,812
)
(2,592
)
Net Cash Used in Investing Activities
(131,731
)
(219,794
)
Cash Flow From Financing Activities
Net increase in total deposits
110,400
118,042
Net increase in other borrowings
18,903
3,003
Proceeds from Federal Home Loan Bank Advances
1,202,000
461,000
Payments of Federal Home Loan Bank Advances
(1,210,197
)
(397,587
)
Dividends paid
(10,446
)
(6,400
)
Proceeds from issuance of common stock
202
57
Share based compensation withholding obligation
(1,327
)
(536
)
Net Cash From Financing Activities
109,535
177,579
Net Decrease in Cash and Cash Equivalents
(1,568
)
(35,591
)
Cash and Cash Equivalents at Beginning of Period
54,738
83,194
Cash and Cash Equivalents at End of Period
$
53,170
$
47,603
Cash paid during the period for
Interest
$
11,168
$
6,240
Income taxes
120
988
Transfers to other real estate and repossessed assets
960
1,389
Transfer of loans to held for sale
27,577
-
Purchase of securities available for sale not yet settled
1,000
1,765
Sale of securities available for sale not yet settled
-
760
See notes to interim condensed consolidated financial statements (unaudited)
6
Index
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated
Statements of Shareholders' Equity
Nine months ended
September 30,
2018
2017
(unaudited)
(In thousands)
Balance at beginning of period
$
264,933
$
248,980
Cumulative effect of change in accounting
-
352
Balance at beginning of period, as adjusted
264,933
249,332
Net income
29,903
18,764
Cash dividends declared
(10,446
)
(6,400
)
Acquisition of TCSB Bancorp, Inc.
64,536
-
Issuance of common stock
202
57
Share based compensation
1,293
1,342
Share based compensation withholding obligation
(1,327
)
(536
)
Net change in accumulated other comprehensive loss, net of
related tax effect
(3,890
)
5,151
Balance at end of period
$
345,204
$
267,710
See notes to interim condensed consolidated financial statements (unaudited
)
7
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1.
Preparation of Financial Statements
The condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information not misleading. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 2017 included in our Annual Report on Form 10-K.
In our opinion, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary to present fairly our consolidated financial condition as of September 30, 2018 and December 31, 2017, and the results of operations for the three and nine-month periods ended September 30, 2018 and 2017. The results of operations for the three and nine-month periods ended September 30, 2018, are not necessarily indicative of the results to be expected for the full year. Certain reclassifications have been made in the prior period financial statements to conform to the current period presentation. Our critical accounting policies include the determination of the allowance for loan losses, the valuation of capitalized mortgage loan servicing rights and the valuation of deferred tax assets. Refer to our 2017 Annual Report on Form 10-K for a disclosure of our accounting policies.
2.
New Accounting Standards
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842)”. This ASU amends existing guidance related to the accounting for leases. These amendments, among other things, require lessees to account for most leases on the balance sheet while recognizing expense on the income statement in a manner similar to existing guidance. For lessors the guidance modifies the classification criteria and the accounting for sales-type and direct finance leases. This amended guidance is effective for us on January 1, 2019 and is not expected to have a material impact on our consolidated operating results or financial condition. Based on a review of our operating leases that we currently have in place we do not expect a material change in the recognition, measurement and presentation of lease expense or impact on cash flow. While the primary impact will be the recognition of certain operating leases on our Condensed Consolidated Statements of Financial Condition this impact is not expected to be material.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments”. This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This ASU will replace today’s “incurred loss” approach with an “expected loss” model for instruments measured at amortized cost. For securities available for sale, allowances will be recorded rather than reducing the carrying amount as is done under the current other-than-temporary impairment model. This ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. This amended guidance is effective for us on January 1, 2020. We began evaluating this ASU in 2016 and have formed a committee that includes personnel from various areas of Independent Bank (the “Bank”) that meets regularly to discuss the implementation of the ASU. We are currently in the process of gathering data and reviewing loss methodologies and have engaged third party resources that will assist us in the implementation of this ASU. While we have not yet determined what the impact will be on our consolidated operating results or financial condition by the nature of the implementation of an expected loss model compared to an incurred loss approach, we would expect our allowance for loan losses (“AFLL”) to increase under this ASU.
8
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities”. This new ASU amends the hedge accounting model in Topic 815 to enable entities to better portray the economics of their risk management activities in the financial statements and enhance the transparency and understandability of hedge results. The amendments expand an entity’s ability to hedge nonfinancial and financial risk components and reduce complexity in fair value hedges of interest rate risk. The guidance eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of a hedging instrument to be presented in the same income statement line as the hedged item. The guidance also eases certain documentation and assessment requirements and modifies the accounting for components excluded from the assessment of hedge effectiveness. This amended guidance is effective for us on January 1, 2019, and given our current level of derivatives designated as hedges is not expected to have a material impact on our consolidated operating results or financial condition.
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”
,
(“ASU 2014-09”).
This ASU supersedes and replaces nearly all existing revenue
recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for
deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves
disclosures about revenue. In addition, this ASU specifies the accounting for some costs to obtain or fulfill a contract with a customer. We adopted this ASU using the modified retrospective approach with no impact to our accumulated deficit at January 1, 2018. Financial instruments for the most part and related contractual rights and obligations which are the sources of the majority of our operating revenue are excluded from the scope of this amended guidance. Those operating revenue streams that are included in the scope of this amended guidance were not materially impacted. Results for reporting periods beginning after January 1, 2018 are presented under this ASU while prior period amounts continue to be reported in accordance with legacy GAAP. The impact of the adoption of this ASU on our Condensed Consolidated Statements of Operations for the three and nine month periods ending September 30, 2018 is summarized in the table below. In addition, see note #17 for further discussion on our accounting policies for operating revenue streams that are included in the scope of this amended guidance.
The impact of the adoption of ASU 2014-09 on our Condensed Consolidated Statement of Operations follows:
As Reported
Under
Legacy GAAP
Impact of
ASU 2014-09
(In thousands)
Three months ended September 30, 2018
Non-interest income - Interchange income
$
2,486
$
2,088
$
398
(1
)
Non-interest expense - interchange expense
$
715
$
317
398
(1
)
Impact on net income
$
-
Nine months ended September 30, 2018
Non-interest income - Interchange income
$
7,236
$
6,170
$
1,066
(1
)
Non-interest expense - interchange expense
$
1,974
$
908
1,066
(1
)
Impact on net income
$
-
(1)
Represents certain costs charged by payment networks that were previously netted against interchange income.
9
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities”. This ASU amends existing guidance related to the accounting for certain financial assets and liabilities. These amendments, among other things, require equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset and eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. This amended guidance was effective for us on January 1, 2018. The adoption of this ASU did not have a material impact on our consolidated operating results or financial condition. As a result of the adoption of this ASU our equity securities previously classified as trading securities are now classified as equity securities at fair value on our September 30, 2018 Condensed Consolidated Statement of Financial Condition. In addition, this amended guidance impacted certain fair value disclosure items (see note #12).
In January 2017, the FASB issued ASU 2017-01, “Business Combinations (Topic 805), Clarifying the Definition of a Business”. This new ASU clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses which distinction determines whether goodwill is recorded or not. This amended guidance was effective for us on January 1, 2018, and did not have a material impact on our consolidated operating results or financial condition.
In January 2017, the FASB issued ASU 2017-4, “Intangibles – Goodwill and Other (Topic 350), Simplifying the Test for Goodwill Impairment”. This new ASU amends the requirement that entities compare the implied fair value of goodwill with its carrying amount as part of step 2 of the goodwill impairment test. As a result, entities should perform their annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment if the carrying amount exceeds the reporting unit’s fair value. This amended guidance is effective for us on January 1, 2020 with early application permitted. Due to our recent acquisition (see note #16) and expectations this ASU will be relevant to us in 2018 we elected to adopt this amended guidance as of January 1, 2018. The adoption of this ASU did not have a material impact on our consolidated operating results or financial condition.
In February 2018, the FASB issued ASU 2018-02, ‘‘Income Statement – Reporting Comprehensive Income (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income’’. This new ASU allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. As a result, this amended guidance eliminates the stranded tax effects resulting from the Tax Cuts and Jobs Act and will improve the usefulness of information reported to financial statement users. This amended guidance is effective for us on January 1, 2019, with early application permitted in any period for which financial statements have not yet been issued. We elected to adopt this amended guidance during the fourth quarter of 2017 and it resulted in a $0.04 million reclassification between accumulated other comprehensive loss and accumulated deficit.
10
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
3.
Securities
Securities available for sale consist of the following:
Amortized
Unrealized
Cost
Gains
Losses
Fair Value
(In thousands)
September 30, 2018
U.S. agency
$
20,769
$
-
$
346
$
20,423
U.S. agency residential mortgage-backed
126,851
802
2,592
125,061
U.S. agency commercial mortgage-backed
6,039
-
224
5,815
Private label mortgage-backed
29,340
369
736
28,973
Other asset backed
78,567
147
188
78,526
Obligations of states and political subdivisions
143,138
219
3,703
139,654
Corporate
35,017
65
512
34,570
Trust preferred
1,963
-
38
1,925
Foreign government
2,060
-
50
2,010
Total
$
443,744
$
1,602
$
8,389
$
436,957
December 31, 2017
U.S. Treasury
$
898
$
-
$
-
$
898
U.S. agency
25,667
82
67
25,682
U.S. agency residential mortgage-backed
137,785
1,116
983
137,918
U.S. agency commercial mortgage-backed
9,894
36
170
9,760
Private label mortgage-backed
29,011
428
330
29,109
Other asset backed
93,811
202
115
93,898
Obligations of states and political subdivisions
174,073
755
1,883
172,945
Corporate
47,365
578
90
47,853
Trust preferred
2,929
-
127
2,802
Foreign government
2,087
-
27
2,060
Total
$
523,520
$
3,197
$
3,792
$
522,925
11
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows:
Less Than Twelve Months
Twelve Months or More
Total
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
(In thousands)
September 30, 2018
U.S. agency
$
11,938
$
239
$
8,485
$
107
$
20,423
$
346
U.S. agency residential
mortgage-backed
28,672
765
40,857
1,827
69,529
2,592
U.S. agency commercial
mortgage-backed
1,358
12
4,391
212
5,749
224
Private label mortgage-
backed
10,209
295
8,473
441
18,682
736
Other asset backed
30,663
92
11,226
96
41,889
188
Obligations of states and
political subdivisions
59,590
1,157
57,509
2,546
117,099
3,703
Corporate
20,853
361
5,726
151
26,579
512
Trust preferred
-
-
925
38
925
38
Foreign government
-
-
2,010
50
2,010
50
Total
$
163,283
$
2,921
$
139,602
$
5,468
$
302,885
$
8,389
December 31, 2017
U.S. agency
$
5,466
$
26
$
5,735
$
41
$
11,201
$
67
U.S. agency residential
mortgage-backed
22,198
229
40,698
754
62,896
983
U.S. agency commercial
mortgage-backed
2,181
34
3,994
136
6,175
170
Private label
mortgage-backed
11,390
92
4,396
238
15,786
330
Other asset backed
20,352
40
16,648
75
37,000
115
Obligations of states and
political subdivisions
76,574
936
28,246
947
104,820
1,883
Corporate
14,440
33
3,943
57
18,383
90
Trust preferred
-
-
2,802
127
2,802
127
Foreign government
489
10
1,571
17
2,060
27
Total
$
153,090
$
1,400
$
108,033
$
2,392
$
261,123
$
3,792
Our portfolio of securities available for sale is reviewed quarterly for impairment in value. In performing this review management considers (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the impact of changes in market interest rates on the market value of the security and (4) an assessment of whether we intend to sell, or it is more likely than not that we will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. For securities that do not meet the aforementioned recovery criteria, the amount of impairment recognized in earnings is limited to the amount related to credit losses, while impairment related to other factors is recognized in other comprehensive income (loss).
12
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
U.S. agency, U.S. agency residential mortgage-backed securities and U.S. agency commercial mortgage backed securities — at September 30, 2018, we had 51 U.S. agency, 133 U.S. agency residential mortgage-backed and 15
U.S. agency commercial mortgage-backed securities whose fair market value is less than amortized cost. The unrealized losses are largely attributed to increases in interest rates since acquisition and widening spreads to Treasury bonds. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
Private label mortgage backed securities — at September 30, 2018, we
had 27 of this type of security whose fair value is less than amortized cost.
Unrealized losses are primarily due to credit spread widening and increases in interest rates since their acquisition.
Two private label mortgage-backed securities (included in the securities discussed further below) were reviewed for other than temporary impairment (“OTTI”) utilizing a cash flow projection. The cash flow analysis forecasts cash flow from the underlying loans in each transaction and then applies these cash flows to the bonds in the securitization. See further discussion below.
As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no other declines discussed above are deemed to be other than temporary.
Other asset backed — at September 30, 2018, we had 72 other asset backed securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
Obligations of states and political subdivisions — at September 30, 2018, we had 393 municipal securities whose fair value is less than amortized cost.
The unrealized losses are primarily due to wider benchmark pricing spreads and increases in interest rates since acquisition. Tax exempt securities have been negatively impacted by lower federal tax rates signed into law in December, 2017.
As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
Corporate — at September 30, 2018, we had 32 corporate securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
Trust preferred securities — at September 30, 2018,
we had one trust preferred security whose fair value is less than amortized cost. This trust preferred security is a single issue security issued by a trust subsidiary of a bank holding company. The pricing of this trust preferred security has suffered from credit spread widening. This security is rated by a major rating agency as investment grade.
As management does not intend to liquidate this security and it is more likely than not that we will not be required to sell this security prior to recovery of the unrealized loss, this decline is not deemed to be other than temporary.
13
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Foreign government — at September 30, 2018, we had
two
foreign government securities whose fair value is less than amortized cost. The unrealized losses are primarily due to increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
We recorded no credit related OTTI charges in our Condensed Consolidated Statements of Operations related to securities available for sale during the three and nine month periods ended September 30, 2018 and 2017, respectively.
At September 30, 2018, three private label mortgage-backed securities had credit related OTTI and are summarized as follows:
Senior
Security
Super
Senior
Security
Senior
Support
Security
Total
(In thousands)
Fair value
$
842
$
808
$
32
$
1,682
Amortized cost
698
633
-
1,331
Non-credit unrealized loss
-
-
-
-
Unrealized gain
144
175
32
351
Cumulative credit related OTTI
757
457
380
1,594
Each of these securities is receiving principal and interest payments similar to principal reductions in the underlying collateral. All three of these securities have unrealized gains at September 30, 2018. The original amortized cost (current amortized cost excluding cumulative credit related OTTI) for each of these securities has been permanently adjusted downward for previously recorded credit related OTTI. The unrealized loss (based on original amortized cost) for these securities is now less than previously recorded credit related OTTI amounts.
A roll forward of credit losses recognized in earnings on securities available for sale follows:
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(In thousands)
(In thousands)
Balance at beginning of period
$
1,594
$
1,594
$
1,594
$
1,594
Additions to credit losses on securities for which no
previous OTTI was recognized
-
-
-
-
Increases to credit losses on securities for which OTTI was
previously recognized
-
-
-
-
Balance at end of period
$
1,594
$
1,594
$
1,594
$
1,594
14
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The amortized cost and fair value of securities available for sale at September 30, 2018, by contractual maturity, follow:
Amortized
Cost
Fair
Value
(In thousands)
Maturing within one year
$
14,513
$
14,494
Maturing after one year but within five years
79,683
78,634
Maturing after five years but within ten years
62,609
60,979
Maturing after ten years
46,142
44,475
202,947
198,582
U.S. agency residential mortgage-backed
126,851
125,061
U.S. agency commercial mortgage-backed
6,039
5,815
Private label mortgage-backed
29,340
28,973
Other asset backed
78,567
78,526
Total
$
443,744
$
436,957
The actual maturity may differ from the contractual maturity because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Gains and losses realized on the sale of securities available for sale are determined using the specific identification method and are recognized on a trade-date basis. A summary of proceeds from the sale of securities available for sale and gains and losses for the nine month periods ending September 30, follows:
Realized
Proceeds (1)
Gains (2)
Losses
(In thousands)
2018
$
31,445
$
81
$
126
2017
9,594
125
-
(1)
2017 includes $0.760 million for trades that did not settle until after September 30, 2017.
(2)
2018 excludes a $0.144 million gain on the sale of 1,000 VISA Class B shares.
Certain preferred stocks have been classified as equity securities at fair value in our Condensed Consolidated Statement of Financial Condition beginning on January 1, 2018. Previously these preferred stocks were classified as trading securities. See note #2. During the nine months ended September 30, 2018 and 2017 we recognized losses on these preferred stocks of $0.170 million
and $0.063 million, respectively, that are included in net gains (losses) on securities in the Condensed Consolidated Statements of Operations. These amounts relate to preferred stock still held at each respective period end.
15
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
4.
Loans
Our assessment of the allowance for loan losses is based on an evaluation of the loan portfolio, recent loss experience, current economic conditions and other pertinent factors.
An analysis of the allowance for loan losses by portfolio segment for the three months ended September 30, follows:
Commercial
Mortgage
Installment
Subjective
Allocation
Total
(In thousands)
2018
Balance at beginning of period
$
6,073
$
8,296
$
848
$
8,287
$
23,504
Additions (deductions)
Provision for loan losses
(907
)
415
(25
)
464
(53
)
Recoveries credited to
the allowance
1,418
192
298
-
1,908
Loans charged against
the allowance
(225
)
(448
)
(285
)
-
(958
)
Balance at end of period
$
6,359
$
8,455
$
836
$
8,751
$
24,401
2017
Balance at beginning of period
$
5,100
$
8,145
$
900
$
6,441
$
20,586
Additions (deductions)
Provision for loan losses
(97
)
68
(33
)
644
582
Recoveries credited to
the allowance
340
587
285
-
1,212
Loans charged against
the allowance
(92
)
(471
)
(339
)
-
(902
)
Balance at end of period
$
5,251
$
8,329
$
813
$
7,085
$
21,478
An analysis of the allowance for loan losses by portfolio segment for the nine months ended September 30, follows:
Commercial
Mortgage
Installment
Subjective
Allocation
Total
(In thousands)
2018
Balance at beginning of period
$
5,595
$
8,733
$
864
$
7,395
$
22,587
Additions (deductions)
Provision for loan losses
(1,404
)
778
182
1,356
912
Recoveries credited to the allowance
2,458
549
761
-
3,768
Loans charged against the allowance
(290
)
(1,605
)
(971
)
-
(2,866
)
Balance at end of period
$
6,359
$
8,455
$
836
$
8,751
$
24,401
2017
Balance at beginning of period
$
4,880
$
8,681
$
1,011
$
5,662
$
20,234
Additions (deductions)
Provision for loan losses
(197
)
(593
)
173
1,423
806
Recoveries credited to the allowance
946
1,264
788
-
2,998
Loans charged against the allowance
(378
)
(1,023
)
(1,159
)
-
(2,560
)
Balance at end of period
$
5,251
$
8,329
$
813
$
7,085
$
21,478
16
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Allowance for loan losses and recorded investment in loans by portfolio segment follows:
Commercial
Mortgage
Installment
Subjective
Allocation
Total
(In thousands)
September 30, 2018
Allowance for loan losses
Individually evaluated
for impairment
$
727
$
5,155
$
220
$
-
$
6,102
Collectively evaluated
for impairment
5,632
3,300
616
8,751
18,299
Loans acquired with
deteriorated credit quality
-
-
-
-
-
Total ending allowance
balance
$
6,359
$
8,455
$
836
$
8,751
$
24,401
Loans
Individually evaluated
for impairment
$
9,714
$
48,815
$
3,630
$
62,159
Collectively evaluated
for impairment
1,103,860
1,011,276
391,093
2,506,229
Loans acquired with
deteriorated credit quality
1,653
557
355
2,565
Total loans recorded
investment
1,115,227
1,060,648
395,078
2,570,953
Accrued interest included
in recorded investment
3,126
4,166
1,083
8,375
Total loans
$
1,112,101
$
1,056,482
$
393,995
$
2,562,578
December 31, 2017
Allowance for loan losses
Individually evaluated
for impairment
$
837
$
5,725
$
277
$
-
$
6,839
Collectively evaluated
for impairment
4,758
3,008
587
7,395
15,748
Total ending allowance
balance
$
5,595
$
8,733
$
864
$
7,395
$
22,587
Loans
Individually evaluated
for impairment
$
8,420
$
53,179
$
3,945
$
65,544
Collectively evaluated
for impairment
847,140
799,629
313,005
1,959,774
Total loans recorded
investment
855,560
852,808
316,950
2,025,318
Accrued interest included
in recorded investment
2,300
3,278
923
6,501
Total loans
$
853,260
$
849,530
$
316,027
$
2,018,817
17
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow:
90+ and
Still
Accruing
Non-
Accrual
Total Non-
Performing
Loans
(In thousands)
September 30, 2018
Commercial
Income producing - real estate
$
-
$
-
$
-
Land, land development and construction - real estate
-
2,402
2,402
Commercial and industrial
-
380
380
Mortgage
1-4 family
-
4,159
4,159
Resort lending
-
969
969
Home equity - 1st lien
-
324
324
Home equity - 2nd lien
-
353
353
Installment
Home equity - 1st lien
-
225
225
Home equity - 2nd lien
-
246
246
Boat lending
-
64
64
Recreational vehicle lending
-
8
8
Other
-
213
213
Total recorded investment
$
-
$
9,343
$
9,343
Accrued interest included in
recorded investment
$
-
$
-
$
-
December 31, 2017
Commercial
Income producing - real estate
$
-
$
30
$
30
Land, land development and construction - real estate
-
9
9
Commercial and industrial
-
607
607
Mortgage
1-4 family
-
5,130
5,130
Resort lending
-
1,223
1,223
Home equity - 1st lien
-
326
326
Home equity - 2nd lien
-
316
316
Installment
Home equity - 1st lien
-
141
141
Home equity - 2nd lien
-
159
159
Boat lending
-
100
100
Recreational vehicle lending
-
25
25
Other
-
118
118
Total recorded investment
$
-
$
8,184
$
8,184
Accrued interest included in
recorded investment
$
-
$
-
$
-
18
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
An aging analysis of loans by class follows:
Loans Past Due
Loans not
Past Due
Total
Loans
30-59 days
60-89 days
90+ days
Total
(In thousands)
September 30, 2018
Commercial
Income producing - real estate
$
-
$
32
$
-
$
32
$
378,201
$
378,233
Land, land development and
construction - real estate
-
-
2,402
2,402
61,760
64,162
Commercial and industrial
881
25
51
957
671,875
672,832
Mortgage
1-4 family
2,146
687
4,344
7,177
844,584
851,761
Resort lending
418
-
969
1,387
83,420
84,807
Home equity - 1st lien
81
15
324
420
40,312
40,732
Home equity - 2nd lien
364
209
353
926
82,422
83,348
Installment
Home equity - 1st lien
285
44
225
554
7,738
8,292
Home equity - 2nd lien
190
45
246
481
7,099
7,580
Boat lending
153
16
64
233
169,925
170,158
Recreational vehicle lending
46
30
8
84
123,199
123,283
Other
145
140
213
498
85,267
85,765
Total recorded investment
$
4,709
$
1,243
$
9,199
$
15,151
$
2,555,802
$
2,570,953
Accrued interest included in
recorded investment
$
53
$
21
$
-
$
74
$
8,301
$
8,375
December 31, 2017
Commercial
Income producing - real estate
$
-
$
-
$
30
$
30
$
290,466
$
290,496
Land, land development and
construction - real estate
9
-
-
9
70,182
70,191
Commercial and industrial
60
-
44
104
494,769
494,873
Mortgage
1-4 family
1,559
802
5,130
7,491
659,742
667,233
Resort lending
713
-
1,223
1,936
88,620
90,556
Home equity - 1st lien
308
38
326
672
34,689
35,361
Home equity - 2nd lien
353
155
316
824
58,834
59,658
Installment
Home equity - 1st lien
90
11
141
242
9,213
9,455
Home equity - 2nd lien
217
94
159
470
9,001
9,471
Boat lending
59
36
100
195
129,777
129,972
Recreational vehicle lending
28
20
25
73
92,737
92,810
Other
275
115
118
508
74,734
75,242
Total recorded investment
$
3,671
$
1,271
$
7,612
$
12,554
$
2,012,764
$
2,025,318
Accrued interest included in
recorded investment
$
43
$
22
$
-
$
65
$
6,436
$
6,501
19
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Impaired loans are as follows:
September 30,
2018
December 31,
2017
Impaired loans with no allocated allowance for loan losses
(In thousands)
TDR
$
347
$
349
Non - TDR
2,402
175
Impaired loans with an allocated allowance for loan losses
TDR - allowance based on collateral
2,366
2,482
TDR - allowance based on present value cash flow
56,599
62,113
Non - TDR - allowance based on collateral
168
148
Total impaired loans
$
61,882
$
65,267
Amount of allowance for loan losses allocated
TDR - allowance based on collateral
$
692
$
684
TDR - allowance based on present value cash flow
5,335
6,089
Non - TDR - allowance based on collateral
75
66
Total amount of allowance for loan losses allocated
$
6,102
$
6,839
20
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Impaired loans by class are as follows:
September 30, 2018
December 31, 2017
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
With no related allowance for loan losses recorded:
(In thousands)
Commercial
Income producing - real estate
$
-
$
-
$
-
$
-
$
-
$
-
Land, land development & construction-real estate
2,402
2,402
-
-
-
-
Commercial and industrial
347
347
-
524
549
-
Mortgage
1-4 family
2
447
-
2
469
-
Resort lending
-
-
-
-
-
-
Home equity - 1st lien
-
-
-
-
-
-
Home equity - 2nd lien
-
34
-
-
-
-
Installment
Home equity - 1st lien
1
90
-
1
69
-
Home equity - 2nd lien
-
-
-
-
-
-
Boat lending
-
5
-
-
-
-
Recreational vehicle lending
-
-
-
-
-
-
Other
-
16
-
-
-
-
2,752
3,341
-
527
1,087
-
With an allowance for loan losses recorded:
Commercial
Income producing - real estate
4,829
4,808
307
5,195
5,347
347
Land, land development & construction-real estate
152
152
4
166
194
9
Commercial and industrial
1,984
2,133
416
2,535
2,651
481
Mortgage
1-4 family
34,656
36,169
3,126
36,848
38,480
3,454
Resort lending
13,934
13,972
2,017
15,978
16,046
2,210
Home equity - 1st lien
66
65
3
173
236
43
Home equity - 2nd lien
157
156
9
178
213
18
Installment
Home equity - 1st lien
1,520
1,640
97
1,667
1,804
108
Home equity - 2nd lien
1,626
1,644
93
1,793
1,805
140
Boat lending
-
-
-
1
5
1
Recreational vehicle lending
81
81
4
90
90
5
Other
402
428
26
393
418
23
59,407
61,248
6,102
65,017
67,289
6,839
Total
Commercial
Income producing - real estate
4,829
4,808
307
5,195
5,347
347
Land, land development & construction-real estate
2,554
2,554
4
166
194
9
Commercial and industrial
2,331
2,480
416
3,059
3,200
481
Mortgage
1-4 family
34,658
36,616
3,126
36,850
38,949
3,454
Resort lending
13,934
13,972
2,017
15,978
16,046
2,210
Home equity - 1st lien
66
65
3
173
236
43
Home equity - 2nd lien
157
190
9
178
213
18
Installment
Home equity - 1st lien
1,521
1,730
97
1,668
1,873
108
Home equity - 2nd lien
1,626
1,644
93
1,793
1,805
140
Boat lending
-
5
-
1
5
1
Recreational vehicle lending
81
81
4
90
90
5
Other
402
444
26
393
418
23
Total
$
62,159
$
64,589
$
6,102
$
65,544
$
68,376
$
6,839
Accrued interest included in recorded investment
$
277
$
277
21
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Average recorded investment in and interest income earned on impaired loans by class for the three month periods ending September 30, follows:
2018
2017
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance for loan losses recorded:
(In thousands)
Commercial
Income producing - real estate
$
-
$
-
$
-
$
-
Land, land development & construction-real estate
2,402
-
-
-
Commercial and industrial
425
7
445
8
Mortgage
1-4 family
121
9
127
7
Resort lending
-
-
-
-
Home equity - 1st lien
-
-
-
-
Home equity - 2nd lien
-
-
-
-
Installment
Home equity - 1st lien
1
1
1
1
Home equity - 2nd lien
-
-
-
-
Boat lending
-
-
-
-
Recreational vehicle lending
-
-
-
-
Other
-
-
-
1
2,949
17
573
17
With an allowance for loan losses recorded:
Commercial
Income producing - real estate
4,968
64
7,311
91
Land, land development & construction-real estate
153
3
171
2
Commercial and industrial
2,264
24
2,878
26
Mortgage
1-4 family
34,731
458
38,533
462
Resort lending
14,276
161
16,175
153
Home equity - 1st lien
67
1
201
1
Home equity - 2nd lien
157
2
180
2
Installment
Home equity - 1st lien
1,545
27
1,808
40
Home equity - 2nd lien
1,679
24
2,058
26
Boat lending
1
-
1
-
Recreational vehicle lending
83
1
98
1
Other
406
5
361
6
60,330
770
69,775
810
Total
Commercial
Income producing - real estate
4,968
64
7,311
91
Land, land development & construction-real estate
2,555
3
171
2
Commercial and industrial
2,689
31
3,323
34
Mortgage
1-4 family
34,852
467
38,660
469
Resort lending
14,276
161
16,175
153
Home equity - 1st lien
67
1
201
1
Home equity - 2nd lien
157
2
180
2
Installment
Home equity - 1st lien
1,546
28
1,809
41
Home equity - 2nd lien
1,679
24
2,058
26
Boat lending
1
-
1
-
Recreational vehicle lending
83
1
98
1
Other
406
5
361
7
Total
$
63,279
$
787
$
70,348
$
827
22
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Average recorded investment in and interest income earned on impaired loans by class for the nine month periods ending September 30, follows:
2018
2017
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance for loan losses recorded:
(In thousands)
Commercial
Income producing - real estate
$
-
$
-
$
222
$
-
Land, land development & construction-real estate
1,201
-
8
-
Commercial and industrial
472
20
808
16
Mortgage
1-4 family
70
18
64
16
Resort lending
-
-
-
-
Home equity - 1st lien
-
-
-
-
Home equity - 2nd lien
-
-
-
-
Installment
Home equity - 1st lien
1
5
1
4
Home equity - 2nd lien
-
-
-
-
Boat lending
-
-
-
-
Recreational vehicle lending
-
-
-
-
Other
-
1
-
1
1,744
44
1,103
37
With an allowance for loan losses recorded:
Commercial
Income producing - real estate
5,077
202
7,525
300
Land, land development & construction-real estate
157
7
187
6
Commercial and industrial
2,391
90
3,488
98
Mortgage
1-4 family
35,549
1,347
39,716
1,420
Resort lending
15,027
475
16,485
464
Home equity - 1st lien
115
4
218
5
Home equity - 2nd lien
167
5
217
5
Installment
Home equity - 1st lien
1,595
81
1,874
107
Home equity - 2nd lien
1,728
76
2,210
96
Boat lending
1
-
1
-
Recreational vehicle lending
86
3
103
4
Other
406
18
373
19
62,299
2,308
72,397
2,524
Total
Commercial
Income producing - real estate
5,077
202
7,747
300
Land, land development & construction-real estate
1,358
7
195
6
Commercial and industrial
2,863
110
4,296
114
Mortgage
1-4 family
35,619
1,365
39,780
1,436
Resort lending
15,027
475
16,485
464
Home equity - 1st lien
115
4
218
5
Home equity - 2nd lien
167
5
217
5
Installment
Home equity - 1st lien
1,596
86
1,875
111
Home equity - 2nd lien
1,728
76
2,210
96
Boat lending
1
-
1
-
Recreational vehicle lending
86
3
103
4
Other
406
19
373
20
Total
$
64,043
$
2,352
$
73,500
$
2,561
23
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance.
Troubled debt restructurings follow:
September 30, 2018
Commercial
Retail (1)
Total
(In thousands)
Performing TDRs
$
6,904
$
49,397
$
56,301
Non-performing TDRs(2)
212
2,799
(3)
3,011
Total
$
7,116
$
52,196
$
59,312
December 31, 2017
Commercial
Retail (1)
Total
(In thousands)
Performing TDRs
$
7,748
$
52,367
$
60,115
Non-performing TDRs(2)
323
4,506
(3)
4,829
Total
$
8,071
$
56,873
$
64,944
(1)
Retail loans include mortgage and installment portfolio segments.
(2)
Included in non-performing loans table above.
(3)
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
We allocated $6.0 million and $6.8 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of September 30, 2018 and December 31, 2017, respectively.
During the nine months ended September 30, 2018 and 2017, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.
Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances.
24
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Loans that have been classified as troubled debt restructurings during the three-month periods ended
September 30 follow:
Number of
Contracts
Pre-modification
Recorded
Balance
Post-modification
Recorded
Balance
(Dollars in thousands)
2018
Commercial
Income producing - real estate
-
$
-
$
-
Land, land development & construction-real estate
-
-
-
Commercial and industrial
1
24
24
Mortgage
1-4 family
3
609
609
Resort lending
1
115
114
Home equity - 1st lien
-
-
-
Home equity - 2nd lien
-
-
-
Installment
Home equity - 1st lien
1
15
15
Home equity - 2nd lien
1
20
21
Boat lending
-
-
-
Recreational vehicle lending
-
-
-
Other
-
-
-
Total
7
$
783
$
783
2017
Commercial
Income producing - real estate
-
$
-
$
-
Land, land development & construction-real estate
-
-
-
Commercial and industrial
-
-
-
Mortgage
1-4 family
1
93
95
Resort lending
-
-
-
Home equity - 1st lien
-
-
-
Home equity - 2nd lien
-
-
-
Installment
Home equity - 1st lien
-
-
-
Home equity - 2nd lien
2
51
50
Boat lending
-
-
-
Recreational vehicle lending
-
-
-
Other
1
10
10
Total
4
$
154
$
155
25
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Loans that have been classified as troubled debt restructurings during the nine-month periods ended
September 30 follow:
Number of
Contracts
Pre-modification
Recorded
Balance
Post-modification
Recorded
Balance
(Dollars in thousands)
2018
Commercial
Income producing - real estate
1
$
67
$
67
Land, land development & construction-real estate
-
-
-
Commercial and industrial
6
611
611
Mortgage
1-4 family
7
903
889
Resort lending
1
115
114
Home equity - 1st lien
-
-
-
Home equity - 2nd lien
-
-
-
Installment
Home equity - 1st lien
6
203
205
Home equity - 2nd lien
3
113
114
Boat lending
-
-
-
Recreational vehicle lending
-
-
-
Other
2
76
73
Total
26
$
2,088
$
2,073
2017
Commercial
Income producing - real estate
-
$
-
$
-
Land, land development & construction-real estate
-
-
-
Commercial and industrial
12
786
786
Mortgage
1-4 family
3
142
144
Resort lending
1
189
189
Home equity - 1st lien
-
-
-
Home equity - 2nd lien
-
-
-
Installment
Home equity - 1st lien
2
34
37
Home equity - 2nd lien
7
300
301
Boat lending
-
-
-
Recreational vehicle lending
-
-
-
Other
1
10
10
Total
26
$
1,461
$
1,467
The troubled debt restructurings described above for 2018 decreased the allowance for loan losses by $0.01 million and resulted in zero charge offs during the three months ended September 30, 2018, and decreased the allowance by $0.004 million and resulted in zero charge offs during the nine months ended September 30, 2018.
26
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The troubled debt restructurings described above for 2017 increased the allowance for loan losses by $0.02 million and resulted in zero charge offs during the three months ended September 30, 2017, and increased the allowance by $0.08 million and resulted in zero charge offs during the nine months ended September 30, 2017.
There were no troubled debt restructurings that subsequently defaulted within twelve months following the modification during the three and nine months periods ended September 30, 2018.
Six commercial and industrial loans with a recorded balance of $0.16 million that have been classified as troubled debt restructurings during the past twelve months (from September 30, 2017) subsequently defaulted during the three and nine month periods ended September 30, 2017. These subsequent defaults resulted in an increase in the allowance of $0.02 million and $0.04 million during the three and nine month periods ended September 30, 2017, respectively and resulted in charge-offs of $0.05 million during both the three and nine month periods ended September 30, 2017. There were no troubled debt restructurings that subsequently defaulted within twelve months following the modification during the three and nine months ended September 30, 2017 for any other loan class.
A loan is considered to be in payment default generally once it is 90 days contractually past due under the modified terms.
In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy.
Credit Quality Indicators
– As part of our on-going monitoring of the credit quality of our loan portfolios, we track certain credit quality indicators including (a) weighted-average risk grade of commercial loans, (b) the level of classified commercial loans, (c) credit scores of mortgage and installment loan borrowers, and (d) delinquency history and non-performing loans.
For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows:
Rating 1 through 6
: These loans are generally referred to as our “non-watch” commercial credits that include very high or exceptional credit fundamentals through acceptable credit fundamentals.
Rating 7 and 8
: These loans are generally referred to as our “watch” commercial credits. These ratings include loans to borrowers that exhibit potential credit weakness or downward trends. If not checked or cured these trends could weaken our asset or credit position. While potentially weak, no loss of principal or interest is envisioned with these ratings.
Rating 9
: These loans are generally referred to as our “substandard accruing” commercial credits. This rating includes loans to borrowers that exhibit a well-defined weakness where payment default is probable and loss is possible if deficiencies are not corrected. Generally, loans with this rating are considered collectible as to both principal and interest primarily due to collateral coverage.
27
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Rating 10 and 11
:
These loans are generally referred to as our ‘‘substandard - non-accrual’’ and ‘‘doubtful’’ commercial credits. Our doubtful rating includes a sub classification for a loss rate other than 50% (which is the standard doubtful loss rate). These ratings include loans to borrowers with weaknesses that make collection of debt in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual.
Rating 12
: These loans are generally referred to as our “loss” commercial credits. This rating includes loans to borrowers that are deemed incapable of repayment and are charged-off.
The following table summarizes loan ratings by loan class for our commercial loan segment:
Commercial
Non-watch
1-6
Watch
7-8
Substandard
Accrual
9
Non-
Accrual
10-11
Total
(In thousands)
September 30, 2018
Income producing - real estate
$
374,965
$
3,060
$
208
$
-
$
378,233
Land, land development and
construction - real estate
55,126
6,623
11
2,402
64,162
Commercial and industrial
634,763
27,174
10,515
380
672,832
Total
$
1,064,854
$
36,857
$
10,734
$
2,782
$
1,115,227
Accrued interest included in total
$
2,869
$
146
$
111
$
-
$
3,126
December 31, 2017
Income producing - real estate
$
288,869
$
1,293
$
304
$
30
$
290,496
Land, land development and
construction - real estate
70,122
60
-
9
70,191
Commercial and industrial
463,570
28,351
2,345
607
494,873
Total
$
822,561
$
29,704
$
2,649
$
646
$
855,560
Accrued interest included in total
$
2,198
$
94
$
8
$
-
$
2,300
For each of our mortgage and installment segment classes, we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually.
28
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The following tables summarize credit scores by loan class for our mortgage and installment loan segments:
Mortgage (1)
1-4 Family
Resort
Lending
Home
Equity
1st Lien
Home
Equity
2nd Lien
Total
(In thousands)
September 30, 2018
800 and above
$
110,400
$
12,423
$
7,872
$
12,318
$
143,013
750-799
358,072
32,498
15,037
30,573
436,180
700-749
211,575
21,239
9,562
21,561
263,937
650-699
104,395
9,271
3,222
9,539
126,427
600-649
30,578
4,142
569
2,884
38,173
550-599
13,491
1,220
503
1,261
16,475
500-549
7,641
822
228
1,205
9,896
Under 500
1,702
84
86
190
2,062
Unknown
13,907
3,108
3,653
3,817
24,485
Total
$
851,761
$
84,807
$
40,732
$
83,348
$
1,060,648
Accrued interest included in total
$
3,161
$
360
$
206
$
439
$
4,166
December 31, 2017
800 and above
$
78,523
$
11,625
$
6,169
$
7,842
$
104,159
750-799
283,558
36,015
16,561
24,126
360,260
700-749
154,239
22,099
7,317
15,012
198,667
650-699
84,121
12,145
2,793
7,420
106,479
600-649
25,087
3,025
1,189
2,512
31,813
550-599
15,136
2,710
518
1,118
19,482
500-549
9,548
1,009
397
1,156
12,110
Under 500
2,549
269
260
385
3,463
Unknown
14,472
1,659
157
87
16,375
Total
$
667,233
$
90,556
$
35,361
$
59,658
$
852,808
Accrued interest included in total
$
2,456
$
371
$
157
$
294
$
3,278
(1) Other than for the TCSB Bancorp, Inc. ("TCSB") acquired loans, credit scores have been updated within the last twelve months.
29
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Installment(1)
Home
Equity
1st Lien
Home
Equity
2nd Lien
Boat Lending
Recreational
Vehicle
Lending
Other
Total
(In thousands)
September 30, 2018
800 and above
$
651
$
264
$
25,231
$
22,621
$
6,223
$
54,990
750-799
1,899
1,519
95,664
72,298
32,094
203,474
700-749
1,471
1,806
36,743
22,996
23,917
86,933
650-699
1,608
1,627
8,760
4,093
10,002
26,090
600-649
1,174
1,065
2,064
778
2,504
7,585
550-599
1,065
850
410
334
961
3,620
500-549
305
132
340
76
433
1,286
Under 500
87
172
43
21
152
475
Unknown
32
145
903
66
9,479
10,625
Total
$
8,292
$
7,580
$
170,158
$
123,283
$
85,765
$
395,078
Accrued interest included in total
$
33
$
27
$
431
$
319
$
273
$
1,083
December 31, 2017
800 and above
$
815
$
825
$
15,531
$
16,754
$
7,060
$
40,985
750-799
1,912
1,952
73,251
52,610
28,422
158,147
700-749
1,825
2,142
28,922
17,993
20,059
70,941
650-699
1,840
2,036
9,179
4,270
9,258
26,583
600-649
1,567
1,065
2,052
754
2,402
7,840
550-599
950
1,028
640
305
871
3,794
500-549
499
303
281
83
475
1,641
Under 500
32
88
57
6
194
377
Unknown
15
32
59
35
6,501
6,642
Total
$
9,455
$
9,471
$
129,972
$
92,810
$
75,242
$
316,950
Accrued interest included in total
$
39
$
43
$
346
$
254
$
241
$
923
(1) Other than for the TCSB acquired loans, credit scores have been updated within the last twelve months.
Foreclosed residential real estate properties included in other real estate and repossessed assets on our
Condensed Consolidated Statements of Financial Condition totaled $1.3 million and $1.6 million at September 30, 2018 and December 31, 2017, respectively. Retail mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements totaled $0.4 million and $0.8 million at September 30, 2018 and December 31, 2017, respectively.
In March and July 2018, we sold $16.5 million and $11.1 million, respectively, of single-family residential fixed and adjustable rate mortgage loans servicing retained to another financial institution and recognized a gain (loss) on sale of $0.05 million and ($0.01) million, respectively. These mortgage loans were all on properties located in Ohio, had weighted average interest rates of 3.59% and 4.07%, respectively, and were sold primarily for asset/liability management purposes.
30
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Purchase Credit Impaired (“PCI”) Loans
Loans acquired in a business combination are recorded at estimated fair value on their purchase date with no carryover of the related allowance for loan losses. In determining the estimated fair value of purchased loans, management considers a number of factors including, among others, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, and net present value of cash flows expected to be received. Purchased loans are accounted for in accordance with guidance for certain loans acquired in a transfer (ASC 310-30), when the loans have evidence of credit deterioration since origination and it is probable at the date of acquisition that the acquirer will not collect all contractually required principal and interest payments. The difference between contractually required payments and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent increases in expected cash flows will result in a reversal of the provision for loan losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.
As a result of our acquisition of TCSB (see note #16) we purchased loans for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. For these loans that meet the criteria of ASC 310-30 treatment, the carrying amount was as follows:
September 30,
2018
December 31,
2017
(In thousands)
Commercial
$
1,653
$
-
Mortgage
557
-
Installment
355
-
Total carrying amount
2,565
-
Allowance for loan losses
-
-
Carrying amount, net of allowance for loan losses
$
2,565
$
-
The accretable difference on PCI loans is the difference between the expected cash flows and the net present value of expected cash flows with such difference accreted into earnings using the effective yield method over the term of the loans. Accretion recorded as loan interest income totaled $0.03 million and $0.07 million during the three and nine months ended September 30, 2018, respectively. Accretable yield of PCI loans, or income expected to be collected follows:
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(unaudited)
(unaudited)
(In thousands)
(In thousands)
Balance at beginning of period
$
533
$
-
$
-
$
-
New loans purchased
-
-
568
-
Accretion of income
(32
)
-
(67
)
-
Reclassification from (to) nonaccretable difference
-
-
-
-
Displosals/other adjustments
-
-
-
-
Balance at end of period
$
501
$
-
$
501
$
-
31
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
PCI loans purchased during 2018 (all relating to the TCSB acquisition) for which it was probable at acquisition that all contractually required payments would not be collected follows:
(In thousands)
Contractually required payments
$
4,213
Non accretable difference
(742
)
Cash flows expected to be collected at acquisition
3,471
Accretable yield
(568
)
Fair value of acquired loans at acquisition
$
2,903
Income would not be recognized on certain purchased loans if we could not reasonably estimate cash flows to be collected. We did not have any purchased loans for which we could not reasonably estimate cash flows to be collected.
5.
Shareholders’ Equity and Earnings Per Common Share
On January 22, 2018, our Board of Directors authorized a share repurchase plan (the “Repurchase Plan”) to buy back up to 5% of our outstanding common stock
through December 31, 2018.
We expect to accomplish the repurchases through open market transactions, though we could affect repurchases through other means, such as privately negotiated transactions. The timing and amount of any share repurchases will depend on a variety of factors, including, among others, securities law restrictions, the trading price of our common stock, regulatory requirements, potential alternative uses for capital, and our financial performance. The Repurchase Plan does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at any time at our discretion. We expect to fund any repurchases from cash on hand. We did not repurchase any shares of common stock during the nine months ended September 30, 2018.
A reconciliation of basic and diluted net income per common share follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2018
2017
2018
2017
(In thousands, except per share data)
Net income
$
11,925
$
6,859
$
29,903
$
18,764
Weighted average shares outstanding (1)
24,149
21,334
23,218
21,325
Effect of stock options
182
138
180
144
Stock units for deferred compensation plan
for non-employee directors
129
121
126
120
Performance share units
55
59
52
57
Weighted average shares outstanding for
calculation of diluted earnings per share
24,515
21,652
23,576
21,646
Net income per common share
Basic (1)
$
0.49
$
0.32
$
1.29
$
0.88
Diluted
$
0.49
$
0.32
$
1.27
$
0.87
(1)
Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards.
32
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Weighted average stock options outstanding that were not considered in computing diluted net income per common share because they were anti-dilutive were zero for the three and nine month periods ended September 30, 2018 and 2017, respectively.
6.
Derivative Financial Instruments
We are required to record derivatives on our Condensed Consolidated Statements of Financial Condition as assets and liabilities measured at their fair value. The accounting for increases and decreases in the value of derivatives depends upon the use of derivatives and whether the derivatives qualify for hedge accounting.
33
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our derivative financial instruments according to the type of hedge in which they are designated follows:
September 30, 2018
Notional
Amount
Average
Maturity
(years)
Fair
Value
(Dollars in thousands)
Cash flow hedge designation
Pay-fixed interest rate swap agreements
$
25,000
2.8
$
581
Interest rate cap agreements
130,000
3.6
3,391
$
155,000
3.5
$
3,972
No hedge designation
Rate-lock mortgage loan commitments
$
44,609
0.1
$
884
Mandatory commitments to sell mortgage loans
65,633
0.1
182
Pay-fixed interest rate swap agreements - commercial
88,657
5.7
2,242
Pay-variable interest rate swap agreements - commercial
88,657
5.7
(2,242
)
Purchased options
3,119
2.8
178
Written options
3,119
2.8
(178
)
Total
$
293,794
3.5
$
1,066
December 31, 2017
Notional
Amount
Average
Maturity
(years)
Fair
Value
(Dollars in thousands)
Cash flow hedge designation
Pay-fixed interest rate swap agreements
$
15,000
3.7
$
245
Interest rate cap agreements
45,000
3.5
976
$
60,000
3.6
$
1,221
No hedge designation
Rate-lock mortgage loan commitments
$
25,032
0.1
$
530
Mandatory commitments to sell mortgage loans
56,127
0.1
37
Pay-fixed interest rate swap agreements - commercial
75,990
6.2
292
Pay-variable interest rate swap agreements - commercial
75,990
6.2
(292
)
Purchased options
3,119
3.5
322
Written options
3,119
3.5
(322
)
Total
$
239,377
4.1
$
567
34
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
We use variable-rate and short-term fixed-rate (less than 12 months) debt obligations to fund a portion of our Condensed Consolidated Statements of Financial Condition, which exposes us to variability in interest rates. To meet our asset/liability management objectives, we may periodically enter into derivative financial instruments to mitigate exposure to fluctuations in cash flows resulting from changes in interest rates (“Cash Flow Hedges”).
Cash Flow Hedges included certain pay-fixed interest rate swaps and interest rate cap agreements. Pay-fixed interest rate swaps convert the variable-rate cash flows on debt obligations to fixed-rates.
Under interest-rate cap agreements, we will receive cash if interest rates rise above a predetermined level. As a result, we effectively have variable-rate debt with an established maximum rate. We pay an upfront premium on interest rate caps which is recognized in earnings in the same period in which the hedged item affects earnings. Unrecognized premiums from interest rate caps aggregated to $2.3 million at September 30, 2018 and $0.9 million at December 31, 2017.
We record the fair value of Cash Flow Hedges in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition. On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair value of Cash Flow Hedges. The related gains or losses are reported in other comprehensive income or loss and are subsequently reclassified into earnings, as a yield adjustment in the same period in which the related interest on the hedged items (variable-rate debt obligations) affect earnings. It is anticipated that approximately $0.66 million, of unrealized gains on Cash Flow Hedges at September 30, 2018 will be reclassified to earnings over the next twelve months. To the extent that the Cash Flow Hedges are not effective, the ineffective portion of the Cash Flow Hedges is immediately recognized in interest expense. The maximum term of the Cash Flow Hedge at September 30, 2018 is 5.0 years.
Certain financial derivative instruments have not been designated as hedges. The fair value of these derivative financial instruments has been recorded on our Condensed Consolidated Statements of Financial Condition and is adjusted on an ongoing basis to reflect their then current fair value. The changes in fair value of derivative financial instruments not designated as hedges are recognized in our Condensed Consolidated Statements of Operations.
In the ordinary course of business, we enter into rate-lock mortgage loan commitments with customers (“Rate-Lock Commitments”). These commitments expose us to interest rate risk. We also enter into mandatory commitments to sell mortgage loans (“Mandatory Commitments”) to reduce the impact of price fluctuations of mortgage loans held for sale and Rate-Lock Commitments. Mandatory Commitments help protect our loan sale profit margin from fluctuations in interest rates. The changes in the fair value of Rate-Lock Commitments and Mandatory Commitments are recognized currently as part of net gains on mortgage loans in our Condensed Consolidated Statements of Operations. We obtain market prices on Mandatory Commitments and Rate-Lock Commitments. Net gains on mortgage loans, as well as net income may be more volatile as a result of these derivative instruments, which are not designated as hedges.
In prior periods we offered to our deposit customers an equity linked time deposit product (“Altitude CD”). The Altitude CD is a time deposit that provides the customer a guaranteed return of principal at maturity plus a potential equity return (a written option), while we receive a like stream of funds based on the equity return (a purchased option). The written and purchased options will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the written and purchased options in the table above relate to this Altitude CD product.
35
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
We have a program that allows commercial loan customers to lock in a fixed rate for a longer period of time than we would normally offer for interest rate risk reasons. We will enter into a variable rate commercial loan and an interest rate swap agreement with a customer and then enter into an offsetting interest rate swap agreement with an unrelated party. The interest rate swap agreement fair values will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations. All of the interest rate swap agreements noted as commercial in the table above with no hedge designation relate to this program.
The following tables illustrate the impact that the derivative financial instruments discussed above have on individual line items in the Condensed Consolidated Statements of Financial Condition for the periods presented:
Fair Values of Derivative Instruments
Asset Derivatives
Liability Derivatives
September 30,
2018
December 31,
2017
September 30,
2018
December 31,
2017
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
(In thousands)
Derivatives designated
as hedging instruments
Pay-fixed interest rate swap agreements
Other
assets
$
581
Other
assets
$
245
Other
liabilities
$
-
Other
liabilities
$
-
Interest rate cap
agreements
Other
assets
3,391
Other
assets
976
Other
liabilities
-
Other
liabilities
-
3,972
1,221
-
-
Derivatives not designated as hedging instruments
Rate-lock mortgage
loan commitments
Other
assets
884
Other
assets
530
Other
liabilities
-
Other
liabilities
-
Mandatory commitments
to sell mortgage loans
Other
assets
182
Other
assets
37
Other
liabilities
-
Other
liabilities
-
Pay-fixed interest rate swap agreements - commercial
Other
assets
2,380
Other
assets
631
Other
liabilities
138
Other
liabilities
339
Pay-variable interest rate swap agreements - commercial
Other
assets
138
Other
assets
339
Other
liabilities
2,380
Other
liabilities
631
Purchased options
Other
assets
178
Other
assets
322
Other
liabilities
-
Other
liabilities
-
Written options
Other
assets
-
Other
assets
-
Other
liabilities
178
Other
liabilities
322
3,762
1,859
2,696
1,292
Total derivatives
$
7,734
$
3,080
$
2,696
$
1,292
36
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows:
Three Month Periods Ended September 30,
Gain
Recognized in
Other
Comprehensive
Income (Loss)
(Effective Portion)
Location of
Gain (Loss)
Reclassified
from
Accumulated
Other
Comprehensive
Loss into
Income
(Effective
Portion)
Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive
Loss into Income
(Effective Portion)
Location of
Gain
Recognized
in Income (1)
Gain
Recognized
in Income (1)
2018
2017
2018
2017
2018
2017
(In thousands)
Cash Flow Hedges
Interest rate cap
agreements
$
297
$
-
Interest
expense
$
67
$
-
Interest
expense
$
-
$
-
Pay-fixed interest rate swap
agreements
92
95
Interest
expense
6
(5
)
Interest
expense
16
5
Total
$
389
$
95
$
73
$
(5
)
$
16
$
5
No hedge designation
Rate-lock mortgage
loan commitments
Net gains on
mortgage
loans
$
(318
)
$
(313
)
Mandatory
commitments to
sell mortgage loans
Net gains on
mortgage
loans
415
2
Pay-fixed interest rate
swap agreements -
commercial
Interest
income
407
52
Pay-variable interest rate swap agreements -
commercial
Interest
income
(407
)
(52
)
Purchased options
Interest
expense
(45
)
5
Written options
Interest
expense
45
(5
)
Total
$
97
$
(311
)
(1)
For cash flow hedges, this location and amount refers to the ineffective portion.
37
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Nine Month Periods Ended September 30,
Gain
Recognized in
Other
Comprehensive
Income (Loss)
(Effective Portion)
Location of
Gain (Loss)
Reclassified
from
Accumulated
Other
Comprehensive
Loss into
Income
(Effective
Portion)
Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive
Loss into Income
(Effective Portion)
Location of
Gain
Recognized
in Income (1)
Gain
Recognized
in Income (1)
2018
2017
2018
2017
2018
2017
(In thousands)
Cash Flow Hedges
Interest rate cap agreements
$
1,054
$
-
Interest
expense
$
119
$
-
Interest
expense
$
-
$
-
Pay-fixed interest rate swap
agreements
346
95
Interest
expense
13
(5
)
Interest
expense
4
5
Total
$
1,400
$
95
$
132
$
(5
)
$
4
$
5
No hedge designation
Rate-lock mortgage loan commitments
Net gains on
mortgage
loans
$
354
$
123
Mandatory
commitments to
sell mortgage loans
Net gains on
mortgage
loans
145
(604
)
Pay-fixed interest rate
swap agreements -
commercial
Interest
income
1,950
(197
)
Pay-variable interest rate
swap agreements -
commercial
Interest income
(1,950
)
197
Purchased options
Interest
expense
(144
)
39
Written options
Interest
expense
144
(39
)
Total
$
499
$
(481
)
(1)
For cash flow hedges, this location and amount refers to the ineffective portion.
38
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
7.
Intangible Assets
The following table summarizes intangible assets, net of amortization:
September 30, 2018
December 31, 2017
Gross
Carrying
Amount
Accumulated
Amortization
Gross
Carrying
Amount
Accumulated
Amortization
(In thousands)
Amortized intangible assets - core deposits
$
11,916
$
5,207
$
6,118
$
4,532
Unamortized intangible assets - goodwill
$
28,300
$
-
The $5.8 million and $28.3 million increases in the gross carrying amount of core deposit intangibles and goodwill, respectively are the result of our acquisition of TCSB (see note #16). There is no expected residual value relating to the core deposit intangible asset which is expected to be amortized over a period of 10 years (weighted average of 5.2 years). In the third quarter of 2018, goodwill was reduced by $0.7 million (to $28.3 million) related to the collection of a TCSB acquired loan that had been charged off in full prior to the Merger. Because of the status of the collection activities related to this loan at the time of the Merger, we determined that this transaction was a measurement period adjustment and reduced goodwill accordingly.
Amortization of other intangibles has been estimated through 2022 in the following table.
(In thousands)
Three months ending December 31, 2018
$
293
2019
1,089
2020
1,020
2021
970
2022
785
2023 and thereafter
2,552
Total
$
6,709
Changes in the carrying amount of goodwill for the nine month period ending September 30, 2018 follows:
(In thousands)
Balance at beginning of year
$
-
Acquired during the year
28,300
Balance at end of the period
$
28,300
39
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
8.
Share Based Compensation
We maintain share based payment plans that include a non-employee director stock purchase plan and a long-term incentive plan that permits the issuance of share based compensation, including stock options and non-vested share awards. The long-term incentive plan, which is shareholder approved, permits the grant of additional share based awards for up to 0.5 million shares of common stock as of September 30, 2018. The non-employee director stock purchase plan permits the issuance of additional share based payments for up to 0.2 million shares of common stock as of September 30, 2018. Share based awards and payments are measured at fair value at the date of grant and are expensed over the requisite service period. Common shares issued upon exercise of stock options come from currently authorized but unissued shares.
During the nine month periods ended September 30, 2018 and 2017, pursuant to our long-term incentive plan, we granted 0.05 million shares of restricted stock during each period, and 0.02 million performance stock units (“PSU”), during each period to certain officers. No long term incentive grants were made during the three months ended September 30, 2018 and 2017. Except for 0.002 million shares of restricted stock issued in 2018 that vest ratably over three years, the shares of restricted stock and PSUs cliff vest after a period of three years. The performance feature of the PSUs is based on a comparison of our total shareholder return over the three year period starting on the grant date to the total shareholder return over that period for a banking index of our peers.
Our directors may elect to receive a portion of their quarterly cash retainer fees in the form of common stock (either on a current basis or on a deferred basis pursuant to the non-employee director stock purchase plan referenced above). Shares equal in value to that portion of each director’s fees that he or she has elected to receive in stock are issued each quarter and vest immediately. We issued 0.007 million shares and 0.006 million shares during the nine months ended September 30, 2018 and 2017, respectively, and expensed their value during those same periods.
Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.4 million and $1.1 million during the three and nine month periods ended September 30, 2018, respectively, and was $0.4 million and $1.2 million during the same periods in 2017, respectively. The corresponding tax benefit relating to this expense was $0.1 million and $0.2 million for the three and nine month periods ended September 30, 2018, respectively and $0.1 million and $0.4 million for the same periods in 2017. Total expense recognized for non-employee director share based payments was $0.05 million and $0.16 million during the three and nine month periods ended September 30, 2018, respectively, and was $0.05 million and $0.12 million during the same periods in 2017, respectively. The corresponding tax benefit relating to this expense was $0.01 million and $0.03 million for the three and nine month periods ended September 30, 2018, respectively and $0.02 million and $0.04 million during the same periods in 2017.
At September 30, 2018, the total expected compensation cost related to non-vested restricted stock and PSUs not yet recognized was $2.4 million. The weighted-average period over which this amount will be recognized is 2.0 years.
40
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
A summary of outstanding stock option grants and related transactions follows:
Number of
Shares
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual
Term (Years)
Aggregated
Intrinsic
Value
(In thousands)
Outstanding at January 1, 2018
176,055
$
5.24
Issued for acquisition (see note #16)
187,915
9.94
Exercised
(113,548
)
9.18
Forfeited
-
Expired
-
Outstanding at September 30, 2018
250,422
$
6.98
4.7
$
4,174
Vested and expected to vest at
September 30, 2018
250,422
$
6.98
4.7
$
4,174
Exercisable at September 30, 2018
250,422
$
6.98
4.7
$
4,174
A summary of outstanding non-vested restricted stock and PSUs and related transactions follows:
Number
of Shares
Weighted-
Average
Grant Date
Fair Value
Outstanding at January 1, 2018
290,527
$
15.88
Granted
73,406
23.62
Vested
(96,255
)
13.17
Forfeited
(8,259
)
18.53
Outstanding at September 30, 2018
259,419
$
19.00
A summary of weighted-average assumptions used in the Black-Scholes option pricing model for the issue of stock options relating to the acquisition of TCSB (see note #16) during the second quarter of 2018 follows:
Expected dividend yield
2.62
%
Risk-free interest rate
2.40
Expected life (in years)
3.14
Expected volatility
45.99
%
Per share weighted-average fair value
$
13.25
The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant. The expected life was obtained using a simplified method that, in general, averaged the vesting term and original contractual term of the stock option. This method was used as relevant historical data of actual exercise activity was very limited. The expected volatility was based on historical volatility of our common stock.
41
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Certain information regarding options exercised during the periods follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2018
2017
2018
2017
(In thousands)
Intrinsic value
$
153
$
39
$
1,827
$
513
Cash proceeds received
$
58
$
18
$
1,042
$
117
Tax benefit realized
$
32
$
14
$
384
$
180
9.
Income Tax
Income tax expense was $2.9 million and $3.2 million during the three month periods ended September 30, 2018 and 2017, respectively and $7.0 million and $8.4 million during the nine months ended September 30, 2018 and 2017, respectively.
On December 22, 2017, "H.R. 1" (also known as the "Tax Cuts and Jobs Act") was signed into law. H.R. 1, among other things, reduced the federal corporate income tax rate to 21% effective January 1, 2018 from 35% during 2017.
Our actual federal income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income and tax-exempt income from the increase in the cash surrender value on life insurance. In addition, the three and nine month periods ending September 30, 2018 include reductions of $0.01 million and $0.33 million, respectively, of income tax expense related to impact of the excess value of stock awards that vested and stock options that were exercised as compared to the initial fair values that were expensed. These amounts during the same periods in 2017 were $0.02 million and $0.23 million, respectively.
We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.
The ultimate realization of this asset is primarily based on generating future income.
We concluded at both September 30, 2018 and 2017, that the
realization of substantially all of our deferred tax assets continues to be more likely than not.
At both September 30, 2018 and December 31, 2017, we had approximately $0.7 million, of gross unrecognized tax benefits. We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease during the balance of 2018.
10.
Regulatory Matters
Capital guidelines adopted by federal and state regulatory agencies and restrictions imposed by law limit the amount of cash dividends our Bank can pay to us. Under these guidelines, the amount of dividends that may be paid in any calendar year is limited to the Bank’s current year net profits, combined with the retained net profits of the preceding two years. Further, the Bank cannot pay a dividend at any time that it has negative undivided profits. As of September 30, 2018, the Bank had positive undivided profits of $27.2 million. It is not our intent to have dividends paid in amounts that would reduce the capital of our Bank to levels below those which we consider prudent and in accordance with guidelines of regulatory authorities.
42
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
We are also subject to various regulatory capital requirements. The prompt corrective action regulations establish quantitative measures to ensure capital adequacy and require minimum amounts and ratios of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets. Failure to meet minimum capital requirements can result in certain mandatory, and possibly discretionary, actions by regulators that could have a material effect on our interim condensed consolidated financial statements. Under capital adequacy guidelines, we must meet specific capital requirements that involve quantitative measures as well as qualitative judgments by the regulators. The most recent regulatory filings as of September 30, 2018 and December 31, 2017, categorized our Bank as well capitalized. Management is not aware of any conditions or events that would have changed the most recent Federal Deposit Insurance Corporation (“FDIC”) categorization.
On July 2, 2013, the Federal Reserve approved a final rule that establishes an integrated regulatory capital framework (the “New Capital Rules”). The rule implements in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Act. In general, under the New Capital Rules, minimum requirements have increased for both the quantity and quality of capital held by banking organizations. Consistent with the international Basel framework, the New Capital Rules include a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. The capital conservation buffer began to phase in on January 1, 2016 with 1.875% and 1.25% added to the minimum ratio for adequately capitalized institutions for 2018 and 2017, respectively
and 0.625% will be added each subsequent year until fully phased in during 2019. This capital conservation buffer is not reflected in the table that follows.
To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the phased in buffer. The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking organizations. As to the quality of capital, the New Capital Rules emphasize common equity Tier 1 capital, the most loss-absorbing form of capital, and implement strict eligibility criteria for regulatory capital instruments. The New Capital Rules also change the methodology for calculating risk-weighted assets to enhance risk sensitivity.
43
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Our actual capital amounts and ratios follow:
Actual
Minimum for
Adequately Capitalized
Institutions
Minimum for
Well-Capitalized
Institutions
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
September 30, 2018
Total capital to risk-weighted assets
Consolidated
$
373,748
14.57
%
$
205,173
8.00
%
NA
NA
Independent Bank
337,905
13.18
205,044
8.00
$
256,305
10.00
%
Tier 1 capital to risk-weighted assets
Consolidated
$
348,228
13.58
%
$
153,880
6.00
%
NA
NA
Independent Bank
312,385
12.19
153,783
6.00
$
205,044
8.00
%
Common equity tier 1 capital to
risk-weighted assets
Consolidated
$
310,081
12.09
%
$
115,410
4.50
%
NA
NA
Independent Bank
312,385
12.19
115,337
4.50
$
166,598
6.50
%
Tier 1 capital to average assets
Consolidated
$
348,228
10.84
%
$
128,543
4.00
%
NA
NA
Independent Bank
312,385
9.73
128,376
4.00
$
160,469
5.00
%
December 31, 2017
Total capital to risk-weighted assets
Consolidated
$
312,163
15.16
%
$
164,782
8.00
%
NA
NA
Independent Bank
290,188
14.10
164,675
8.00
$
205,843
10.00
%
Tier 1 capital to risk-weighted assets
Consolidated
$
288,451
14.00
%
$
123,586
6.00
%
NA
NA
Independent Bank
266,476
12.95
123,506
6.00
$
164,675
8.00
%
Common equity tier 1 capital to
risk-weighted assets
Consolidated
$
255,934
12.43
%
$
92,690
4.50
%
NA
NA
Independent Bank
266,476
12.95
92,630
4.50
$
133,798
6.50
%
Tier 1 capital to average assets
Consolidated
$
288,451
10.57
%
$
109,209
4.00
%
NA
NA
Independent Bank
266,476
9.78
109,041
4.00
$
136,301
5.00
%
NA - Not applicable
44
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The components of our regulatory capital are as follows:
Consolidated
Independent Bank
September 30,
2018
December 31,
2017
September 30,
2018
December 31,
2017
(In thousands)
Total shareholders' equity
$
345,204
$
264,933
$
343,351
$
269,481
Add (deduct)
Accumulated other comprehensive
loss for regulatory purposes
4,092
201
4,092
201
Goodwill and other intangibles
(35,009
)
(1,269
)
(35,009
)
(1,269
)
Disallowed deferred tax assets
(4,206
)
(7,931
)
(49
)
(1,937
)
Common equity tier 1 capital
310,081
255,934
312,385
266,476
Qualifying trust preferred securities
38,147
34,500
-
-
Disallowed deferred tax assets
-
(1,983
)
-
-
Tier 1 capital
348,228
288,451
312,385
266,476
Allowance for loan losses and
allowance for unfunded lending
commitments limited to 1.25% of
total risk-weighted assets
25,520
23,712
25,520
23,712
Total risk-based capital
$
373,748
$
312,163
$
337,905
$
290,188
11.
Fair Value Disclosures
FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
The standard describes three levels of inputs that may be used to measure fair value:
Level 1:
Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets.
Level 2:
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets.
Level 3:
Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
45
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
We used the following methods and significant assumptions to estimate fair value:
Securities
: Where quoted market prices are available in an active market, securities (equity securities at fair value, trading or available for sale) are classified as Level 1 of the valuation hierarchy. Level 1 securities include certain preferred stocks included in our equity securities at fair value (trading securities as of December 31, 2017) for which there are quoted prices in active markets and US Treasuries (at December 31, 2017) in our securities available for sale portfolio. If quoted market prices are not available for the specific security, then fair values are estimated by (1) using quoted market prices of securities with similar characteristics, (2) matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis whose significant fair value inputs can generally be verified and do not typically involve judgment by management. These securities are classified as Level 2 of the valuation hierarchy and primarily include agency securities, private label mortgage-backed securities, other asset backed securities,
obligations of states and political subdivisions
, trust preferred securities, corporate securities and foreign government securities.
Loans held for sale
:
The fair value of mortgage loans held for sale is based on agency cash window loan pricing for comparable assets (recurring Level 2)
.
Impaired loans with specific loss allocations based on collateral value
:
From time to time, certain loans are considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. We measure our investment in an impaired loan based on one of three methods: the loan’s observable market price, the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. Those impaired loans not requiring an allowance for loan losses represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At September 30, 2018 and December 31, 2017, all of our impaired loans were evaluated based on either the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the impaired loan as nonrecurring Level 3
. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value.
Other real estate
:
At the time of acquisition, other real estate is recorded at fair value, less estimated costs to sell, which becomes the property’s new basis. Subsequent write-downs to reflect declines in value since the time of acquisition may occur from time to time and are recorded in net (gains) losses on other real estate and repossessed assets, which is part of non-interest expense - other in the Condensed Consolidated Statements of Operations. The fair value of the property used at and subsequent to the time of acquisition is typically determined by a third party appraisal of the property. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value.
46
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Appraisals for both collateral-dependent impaired loans and other real estate are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, an independent third party, or a member of our Collateral Evaluation Department (for commercial properties), or a member of our Special
Assets/ORE Group
(for residential properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. For commercial and residential properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions. These additional discounts generally do not result in material adjustments to the appraised value.
Capitalized mortgage loan servicing rights
: The fair value of capitalized mortgage loan servicing rights is based on a valuation model used by an independent third party that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Certain model assumptions are generally unobservable and are based upon the best information available including data relating to our own servicing portfolio, reviews of mortgage servicing assumption and valuation surveys and input from various mortgage servicers and, therefore, are recorded as Level 3. Management evaluates the third party valuation for reasonableness each quarter as part of our financial reporting control processes.
Derivatives
:
The fair value of rate-lock mortgage loan commitments is based on agency cash window loan pricing for comparable assets and the fair value of mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets (recurring Level 2). The fair value of interest rate swap and interest rate cap agreements are derived from proprietary models which utilize current market data. The significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management (recurring Level 2). The fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management (recurring Level 2).
47
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:
Fair Value
Measure-
ments
Fair Value Measurements Using
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Un-
observable
Inputs
(Level 3)
(In thousands)
September 30, 2018:
Measured at Fair Value on a Recurring Basis
Assets
Equity securities at fair value
$
285
$
285
$
-
$
-
Securities available for sale
U.S. agency
20,423
-
20,423
-
U.S. agency residential mortgage-backed
125,061
-
125,061
-
U.S. agency commercial mortgage-backed
5,815
-
5,815
-
Private label mortgage-backed
28,973
-
28,973
-
Other asset backed
78,526
-
78,526
-
Obligations of states and political subdivisions
139,654
-
139,654
-
Corporate
34,570
-
34,570
-
Trust preferred
1,925
-
1,925
-
Foreign government
2,010
-
2,010
-
Loans held for sale
41,325
-
41,325
-
Capitalized mortgage loan servicing rights
23,151
-
-
23,151
Derivatives (1)
7,734
-
7,734
-
Liabilities
Derivatives (2)
2,696
-
2,696
-
Measured at Fair Value on a Non-recurring basis:
Assets
Impaired loans (3)
Commercial
Income producing - real estate
225
-
-
225
Commercial and industrial
944
-
-
944
Mortgage
1-4 family
334
-
-
334
Resort lending
264
-
-
264
Other real estate (4)
Mortgage
1-4 family
94
-
-
94
Resort lending
1
-
-
1
(1)
Included in accrued income and other assets
(2)
Included in accrued expenses and other liabilities
(3)
Only includes impaired loans with specific loss allocations based on collateral value.
(4)
Only includes other real estate with subsequent write downs to fair value.
48
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Fair Value
Measure-
ments
Fair Value Measurements Using
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Un-
observable
Inputs
(Level 3)
(In thousands)
December 31, 2017:
Measured at Fair Value on a Recurring Basis:
Assets
Trading securities
$
455
$
455
$
-
$
-
Securities available for sale
U.S. Treasury
898
898
-
-
U.S. agency
25,682
-
25,682
-
U.S. agency residential mortgage-backed
137,918
-
137,918
-
U.S. agency commercial mortgage-backed
9,760
-
9,760
-
Private label mortgage-backed
29,109
-
29,109
-
Other asset backed
93,898
-
93,898
-
Obligations of states and political subdivisions
172,945
-
172,945
-
Corporate
47,853
-
47,853
-
Trust preferred
2,802
-
2,802
-
Foreign government
2,060
-
2,060
-
Loans held for sale
39,436
-
39,436
-
Capitalized mortgage loan servicing rights
15,699
-
-
15,699
Derivatives (1)
3,080
-
3,080
-
Liabilities
Derivatives (2)
1,292
-
1,292
-
Measured at Fair Value on a Non-recurring basis:
Assets
Impaired loans (3)
Commercial
Income producing - real estate
274
-
-
274
Land, land development &
construction-real estate
9
-
-
9
Commercial and industrial
1,051
-
-
1,051
Mortgage
1-4 family
339
-
-
339
Resort lending
207
-
-
207
Other real estate (4)
Mortgage
1-4 family
186
-
-
186
Resort lending
65
-
-
65
(1) Included in accrued income and other assets
(2) Included in accrued expenses and other liabilities
(3) Only includes impaired loans with specific loss allocations based on collateral value.
(4) Only includes other real estate with subsequent write downs to fair value.
There were no transfers between Level 1 and Level 2 during the nine months ended September 30, 2018 and 2017.
49
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:
Changes in Fair Values for the nine-Month Periods
Ended September 30 for Items Measured at Fair Value
Pursuant to Election of the Fair Value Option
Net Gains (Losses)
on Assets
Mortgage
Loan
Servicing, net
Total
Change
in Fair
Values
Included
in Current
Period
Earnings
Securities
Mortgage
Loans
(In thousands)
2018
Equity securities at fair value
$
(170
)
$
-
$
-
$
(170
)
Loans held for sale
-
(120
)
-
(120
)
Capitalized mortgage loan servicing rights
-
-
694
694
2017
Trading securities
$
(63
)
$
-
$
-
$
(63
)
Loans held for sale
-
713
-
713
Capitalized mortgage loan servicing rights
-
-
(2,585
)
(2,585
)
For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends received.
The following represent impairment charges recognized during the three and nine month periods ended September 30, 2018 and 2017 relating to assets measured at fair value on a non-recurring basis:
·
Loans which are measured for impairment using the fair value of collateral for collateral dependent loans had a carrying amount of $1.8 million, which is net of a valuation allowance of $0.8 million at September 30, 2018, and had a carrying amount of $1.9 million, which is net of a valuation allowance of $0.7 million at December 31, 2017.
The provision for loan losses included in our results of operations relating to impaired loans was a net expense of $0.1 million and $0.3 million for the three month periods ending September 30, 2018 and 2017, respectively, and a net expense of $0.5 million for both nine month periods ending September 30, 2018 and 2017, respectively.
·
Other real estate, which is measured using the fair value of the property, had a carrying amount of
$0.1 million which is net of a valuation allowance of $0.1 million at September 30, 2018, and a carrying amount of $0.3 million, which is net of a valuation allowance of $0.1 million, at December 31, 2017.
Additional charges relating to other real estate measured at fair value of $0.04 million and $0.04 million were included in our results of operations during the three and nine month periods ended September 30, 2018, respectively and $0.03 million and $0.04 million during the same periods in 2017.
50
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
A reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows:
Capitalized Mortgage Loan Servicing Rights
Three Months Ended
September 30,
Nine Months Ended
September 30,
2018
2017
2018
2017
(In thousands)
(In thousands)
Beginning balance
$
21,848
$
14,515
$
15,699
$
-
Change in accounting
-
-
-
14,213
Beginning balance, as adjusted
21,848
14,515
15,699
14,213
Total gains (losses) realized and unrealized:
Included in results of operations
(198
)
(1,090
)
694
(2,585
)
Included in other comprehensive income (loss)
-
-
-
-
Purchases, issuances, settlements, maturities and calls
1,501
1,250
6,758
3,047
Transfers in and/or out of Level 3
-
-
-
-
Ending balance
$
23,151
$
14,675
$
23,151
$
14,675
Amount of total gains (losses) for the period included in
earnings attributable to the change in unrealized
gains (losses) relating to assets and liabilities still
held at September 30
$
(198
)
$
(1,090
)
$
694
$
(2,585
)
The fair value of our capitalized mortgage loan servicing rights has been determined based on a
valuation model used by an independent third party
as discussed above. The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income and float rate. Significant changes in all four of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights. Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows:
Asset
Fair
Value
Valuation
Technique
Unobservable
Inputs
Range
Weighted
Average
(In thousands)
September 30, 2018
Capitalized mortgage
loan servicing rights
$
23,151
Present value of net
Discount rate
10.00% to 13.00
%
10.15
%
servicing revenue
Cost to service
$
68 to $317
$
81
Ancillary income
20 to 36
22
Float rate
3.07
%
3.07
%
December 31, 2017
Capitalized mortgage
loan servicing rights
$
15,699
Present value of net
Discount rate
9.88% to 11.00
%
10.11
%
servicing revenue
Cost to service
$
66 to $216
$
81
Ancillary income
20 to 36
23
Float rate
2.24
%
2.24
%
51
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:
Asset
Fair
Value
Valuation
Technique
Unobservable
Inputs
Range
Weighted
Average
(In thousands)
September 30, 2018
Impaired loans
Commercial
$
1,169
Sales comparison
approach
Adjustment for
differences between
comparable sales
(32.5)% to 25.0%
(4.5
)%
Mortgage
598
Sales comparison
approach
Adjustment for
differences between
comparable sales
(40.1) to 30.4
(1.9
)
Other real estate
Mortgage
95
Sales comparison
approach
Adjustment for
differences between
comparable sales
2.2 to 34.1
17.9
December 31, 2017
Impaired loans
Commercial
1,334
Sales comparison
approach
Adjustment for
differences between
comparable sales
(32.5)% to 25.0%
(4.5
)%
Mortgage
546
Sales comparison
approach
Adjustment for
differences between
comparable sales
(21.1) to 34.1
(2.7
)
Other real estate
Mortgage
251
Sales comparison
approach
Adjustment for
differences between
comparable sales
(33.0) to 44.5
(1.0
)
The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.
Aggregate
Fair Value
Difference
Contractual
Principal
(In thousands)
Loans held for sale
September 30, 2018
$
41,325
$
724
$
40,601
December 31, 2017
39,436
844
38,592
12.
Fair Values of Financial Instruments
Most of our assets and liabilities are considered financial instruments. Many of these financial instruments lack an available trading market and it is our general practice and intent to hold the majority of our financial instruments to maturity. Significant estimates and assumptions were used to determine the fair value of financial instruments. These estimates are subjective in nature, involving uncertainties and matters of judgment, and therefore, fair values may not be a precise estimate. Changes in assumptions could significantly affect the estimates.
52
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
As discussed in note #2, we adopted ASU 2016-02 as of January 1, 2018. This new ASU requires entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. All of estimated fair values of our financial instruments in the table below at September 30, 2018 have used this exit price notion. In addition, except as discussed below in the net loans and loans held for sale section, all of our financial assets and liabilities have historically been valued using an exit price notion. This new ASU also removes the requirement to disclose the methods and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost. The methods and significant assumptions for those financial instruments measured at amortized cost disclosed below are presented for fair values at December 31, 2017.
Estimated fair values have been determined using available data and methodologies that are considered suitable for each category of financial instrument. For instruments with adjustable interest rates which reprice frequently and without significant credit risk, it is presumed that estimated fair values approximate the recorded book balances.
Cash and due from banks and interest bearing deposits
: The recorded book balance of cash and due from banks and interest bearing deposits approximate fair value and are classified as Level 1.
Interest bearing deposits - time
: Interest bearing deposits - time have been valued based on a model using a benchmark yield curve plus a base spread and are classified as Level 2.
Securities
: Financial instrument assets actively traded in a secondary market have been valued using quoted market prices. Equity securities at fair value, trading securities and U.S. Treasury securities available for sale are classified as Level 1 while all other securities available for sale are classified as Level 2 as described in note #11.
Federal Home Loan Bank and Federal
Reserve Bank stock
: It is not practicable to determine the fair value of FHLB and FRB stock due to restrictions placed on transferability.
Net loans and loans held for sale
: The fair value of loans at December 31, 2017 is calculated by discounting estimated future cash flows using estimated market discount rates that reflect credit and interest-rate risk inherent in the loans and do not necessarily represent an exit price. Loans are classified as Level 3. Impaired loans are valued at the lower of cost or fair value as described in note #11.
Loans held for sale are classified as Level 2 as described in note #11.
Accrued interest receivable and payable
: The recorded book balance of accrued interest receivable and payable approximate fair value and are classified at the same Level as the asset and liability they are associated with.
Derivative financial instruments
: The fair value of rate-lock mortgage loan commitments is based on agency cash window loan pricing for comparable assets, the fair value of mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets, the fair value of interest rate swap and interest rate cap agreements is derived from proprietary models which utilize current market data whose significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management and the fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management. Each of these instruments has been classified as Level 2 as described in note #11.
53
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Deposits
: Deposits without a stated maturity, including demand deposits, savings, NOW and money market accounts, have a fair value equal to the amount payable on demand. Each of these instruments is classified as Level 1. Deposits with a stated maturity, such as time deposits have generally been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification.
Other borrowings
: Other borrowings have been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification.
Subordinated debentures
: Subordinated debentures have generally been valued based on a quoted market price of similar instruments resulting in a Level 2 classification.
54
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The estimated recorded book balances and fair values follow:
Recorded
Book
Balance
Fair Value
Fair Value Using
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Un-
observable
Inputs
(Level 3)
(In thousands)
September 30, 2018
Assets
Cash and due from banks
$
35,180
$
35,180
$
35,180
$
-
$
-
Interest bearing deposits
17,990
17,990
17,990
-
-
Interest bearing deposits - time
593
593
-
593
-
Equity securities at fair value
285
285
285
-
-
Securities available for sale
436,957
436,957
-
436,957
-
Federal Home Loan Bank and Federal
Reserve Bank Stock
18,355
NA
NA
NA
NA
Net loans and loans held for sale
2,579,502
2,533,221
-
41,325
2,491,896
Accrued interest receivable
10,791
10,791
1
2,383
8,407
Derivative financial instruments
7,734
7,734
-
7,734
-
Liabilities
Deposits with no stated maturity (1)
$
2,143,552
$
2,143,552
$
2,143,552
$
-
$
-
Deposits with stated maturity (1)
655,091
649,709
-
649,709
-
Other borrowings
79,688
79,275
-
79,275
-
Subordinated debentures
39,371
36,888
-
36,888
-
Accrued interest payable
1,463
1,463
110
1,353
-
Derivative financial instruments
2,696
2,696
-
2,696
-
December 31, 2017
Assets
Cash and due from banks
$
36,994
$
36,994
$
36,994
$
-
$
-
Interest bearing deposits
17,744
17,744
17,744
-
-
Interest bearing deposits - time
2,739
2,740
-
2,740
-
Trading securities
455
455
455
-
-
Securities available for sale
522,925
522,925
898
522,027
-
Federal Home Loan Bank and Federal
Reserve Bank Stock
15,543
NA
NA
NA
NA
Net loans and loans held for sale
2,035,666
1,962,937
-
39,436
1,923,501
Accrued interest receivable
8,609
8,609
1
2,192
6,416
Derivative financial instruments
3,080
3,080
-
3,080
-
Liabilities
Deposits with no stated maturity (1)
$
1,845,716
$
1,845,716
$
1,845,716
$
-
$
-
Deposits with stated maturity (1)
554,818
551,489
-
551,489
-
Other borrowings
54,600
54,918
-
54,918
-
Subordinated debentures
35,569
29,946
-
29,946
-
Accrued interest payable
892
892
48
844
-
Derivative financial instruments
1,292
1,292
-
1,292
-
(1)
Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $44.681 million and $12.992 million at September 30, 2018 and December 31, 2017, respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $
47.954
million and $37.987 million September 30, 2018 and December 31, 2017, respectively.
55
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The fair values for commitments to extend credit and standby letters of credit are estimated to approximate their aggregate book balance, which is nominal and therefore are not disclosed.
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale the entire holdings of a particular financial instrument.
Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business, the value of future earnings attributable to off-balance sheet activities and the value of assets and liabilities that are not considered financial instruments.
Fair value estimates for deposit accounts do not include the value of the core deposit intangible asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.
13.
Contingent Liabilities
We are involved in various litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued. At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant. However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future.
The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Risks associated with the likelihood that we will not collect the full amount owed to us, net of reserves, are disclosed elsewhere in this report.
In connection with the sale of Mepco Finance Corporation (“Mepco”) (see note #15), we agreed to contractually indemnify the purchaser from certain losses it may incur, including as a result of its failure to collect certain receivables it purchased as part of the business as well as breaches of representations and warranties we made in the sale agreement, subject to various limitations. We have not accrued any liability related to these indemnification requirements in our September 30, 2018 Condensed Consolidated Statement of Financial Condition because we believe the likelihood of having to pay any amount as a result of these indemnification obligations is remote. However, if the purchaser is unable to collect the receivables it purchased from Mepco or otherwise encounters difficulties in operating the business, it is possible it could make one or more claims against us pursuant to the sale agreement. In that event, we may incur expenses in defending any such claims and/or amounts paid to such purchaser to resolve such claims. As of September 30, 2018 these receivables balances had declined to $2.1 million and to date the purchaser has made no claims for indemnification.
56
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The provision for loss reimbursement on sold loans represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the FHLB). Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale. The provision for loss reimbursement on sold loans was an expense of $0.05 million and $0.02 million for the three month periods ended September 30, 2018 and 2017 and an expense of $0.08 million and $0.07 million for the nine month periods ended September 30, 2018 and 2017, respectively. The reserve for loss reimbursements on sold mortgage loans totaled $0.85 million and $0.67 million at September 30, 2018 and December 31, 2017, respectively. This reserve is included in accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. This reserve is based on an analysis of mortgage loans that we have sold which are further categorized by delinquency status, loan to value, and year of origination. The calculation includes factors such as probability of default, probability of loss reimbursement (breach of representation or warranty) and estimated loss severity. We believe that the amounts that we have accrued for incurred losses on sold mortgage loans are appropriate given our analyses. However, future losses could exceed our current estimate.
57
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
14.
Accumulated Other Comprehensive Loss (“AOCL”)
A summary of changes in AOCL follows:
Unrealized
Gains
(Losses) on
Securities
Available
for Sale
Dispropor-
tionate
Tax Effects
from
Securities
Available
for Sale
Unrealized
Gains on
Cash Flow
Hedges
Total
(In thousands)
For the three months ended September 30,
2018
Balances at beginning of period
$
(4,437
)
$
(5,798
)
$
1,021
$
(9,214
)
Other comprehensive income (loss) before reclassifications
(925
)
-
307
(618
)
Amounts reclassified from AOCL
-
-
(57
)
(57
)
Net current period other comprehensive income (loss)
(925
)
-
250
(675
)
Balances at end of period
$
(5,362
)
$
(5,798
)
$
1,271
$
(9,889
)
2017
Balances at beginning of period
$
1,986
$
(5,798
)
$
-
$
(3,812
)
Other comprehensive income before reclassifications
95
-
62
157
Amounts reclassified from AOCL
(5
)
-
3
(2
)
Net current period other comprehensive income
90
-
65
155
Balances at end of period
$
2,076
$
(5,798
)
$
65
$
(3,657
)
For the nine months ended September 30,
2018
Balances at beginning of period
$
(470
)
$
(5,798
)
$
269
$
(5,999
)
Other comprehensive income (loss) before reclassifications
(4,928
)
-
1,106
(3,822
)
Amounts reclassified from AOCL
36
-
(104
)
(68
)
Net current period other comprehensive income (loss)
(4,892
)
-
1,002
(3,890
)
Balances at end of period
$
(5,362
)
$
(5,798
)
$
1,271
$
(9,889
)
2017
Balances at beginning of period
$
(3,310
)
$
(5,798
)
$
-
$
(9,108
)
Cumulative effect of change in accounting
300
-
-
300
Balances at beginning of period, as adjusted
(3,010
)
(5,798
)
-
(8,808
)
Other comprehensive income before reclassifications
5,167
-
62
5,229
Amounts reclassified from AOCL
(81
)
-
3
(78
)
Net current period other comprehensive income
5,086
-
65
5,151
Balances at end of period
$
2,076
$
(5,798
)
$
65
$
(3,657
)
58
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The disproportionate tax effects from securities available for sale arose due to tax effects of other comprehensive income (“OCI”) in the presence of a valuation allowance against our deferred tax assets and a pretax loss from operations. Generally, the amount of income tax expense or benefit allocated to operations is determined without regard to the tax effects of other categories of income or loss, such as OCI. However, an exception to the general rule is provided when, in the presence of a valuation allowance against deferred tax assets, there is a pretax loss from operations and pretax income from other categories in the current period. In such instances, income from other categories must offset the current loss from operations, the tax benefit of such offset being reflected in operations. Release of material disproportionate tax effects from other comprehensive income to earnings is done by the portfolio method whereby the effects will remain in AOCL as long as we carry a more than insubstantial portfolio of securities available for sale.
A summary of reclassifications out of each component of AOCL for the three months ended September 30 follows:
AOCL Component
Amount
Reclassified
From
AOCL
Affected Line Item in Condensed
Consolidated Statements of Operations
(In thousands)
2018
Unrealized losses on securities
available for sale
$
-
Net gains (losses) on securities
-
Net impairment loss recognized in earnings
-
Total reclassifications before tax
-
Income tax expense
$
-
Reclassifications, net of tax
Unrealized gains on cash flow
hedges
$
(73
)
Interest expense
(16
)
Income tax expense
$
(57
)
Reclassification, net of tax
$
57
Total reclassifications for the period, net of tax
2017
Unrealized gains on securities
available for sale
$
8
Net gains (losses) on securities
-
Net impairment loss recognized in earnings
8
Total reclassifications before tax
3
Income tax expense
$
5
Reclassifications, net of tax
Unrealized gains on cash flow
hedges
$
(5
)
Interest expense
(2
)
Income tax expense
$
(3
)
Reclassification, net of tax
$
2
Total reclassifications for the period, net of tax
59
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
A summary of reclassifications out of each component of AOCL for the nine months ended September 30 follows:
AOCL Component
Amount
Reclassified
From
AOCL
Affected Line Item in Condensed
Consolidated Statements of Operations
(In thousands)
2018
Unrealized losses on securities
available for sale
$
(45
)
Net gains (losses) on securities
-
Net impairment loss recognized in earnings
(45
)
Total reclassifications before tax
(9
)
Income tax expense
$
(36
)
Reclassifications, net of tax
Unrealized gains on cash flow
hedges
$
(132
)
Interest expense
(28
)
Income tax expense
$
(104
)
Reclassification, net of tax
$
68
Total reclassifications for the period, net of tax
2017
Unrealized gains on securities
available for sale
$
125
Net gains (losses) on securities
-
Net impairment loss recognized in earnings
125
Total reclassifications before tax
44
Income tax expense
$
81
Reclassifications, net of tax
Unrealized gains on cash flow
hedges
$
(5
)
Interest expense
(2
)
Income tax expense
$
(3
)
Reclassification, net of tax
$
78
Total reclassifications for the period, net of tax
15.
Mepco Sale
On December 30, 2016, Mepco executed an Asset Purchase Agreement (the “APA”) with Seabury Asset Management LLC (“Seabury”). Pursuant to the terms of the APA, we sold our payment plan processing business, payment plan receivables, and certain other assets to Seabury, who also assumed certain liabilities of Mepco.
60
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
This transaction closed on May 18, 2017, with an effective date of May 1, 2017. As a result of the closing, Mepco sold $33.1 million of net payment plan receivables, $0.5 million of commercial loans, $0.2 million of furniture and equipment and $1.6 million of other assets to Seabury, who also assumed $2.0 million of specified liabilities. We received cash totaling $33.4 million and recorded no gain or loss in 2017 as the assets were sold and the liabilities were assumed at book value.
16.
Recent Acquisition
Effective April 1, 2018, we completed the acquisition of all of the issued and outstanding shares of common stock of TCSB through a merger of TCSB into Independent Bank Corporation (“IBCP”), with IBCP as the surviving corporation (the ‘‘Merger’’). On that same date we also consolidated Traverse City State Bank, TCSB’s wholly-owned subsidiary bank, into Independent Bank (with Independent Bank as the surviving institution). Under the terms of the merger agreement each holder of TCSB common stock received 1.1166 shares of IBCP common stock plus cash in lieu of fractional shares totaling $0.005 million. TCSB option holders had their options converted into IBCP stock options. As a result we issued 2.71 million shares of common stock and 0.19 million stock options with a fair value of approximately $64.5 million to the shareholders and option holders of TCSB. The fair value of common stock and stock options issued as the consideration paid for TCSB was determined using the closing price of our common stock on the acquisition date. This acquisition was accounted for under the acquisition method of accounting. Accordingly, we recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values. TCSB results of operations are included in our results beginning April 1, 2018. Non-interest expense includes $0.1 million and $3.4 million of costs incurred during the three and nine month periods ended September 30, 2018, respectively related to the Merger. Any remaining merger related costs will be expensed as incurred in future periods.
61
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The following table reflects our preliminary valuation of the assets acquired and liabilities assumed:
(In thousands)
Cash and cash equivalents
$
23,521
Interest bearing deposits - time
4,054
Securities available for sale
6,066
Federal Home Loan Bank stock
778
Loans, net
295,799
Property and equipement, net
1,067
Capitalized mortgage loan servicing rights
3,047
Accrued income and other assets
3,362
Other intangibles (1)
5,798
Total assets acquired
343,492
Deposits
287,710
Other borrowings
14,345
Subordinated debentures
3,768
Accrued expenses and other liabilities
1,429
Total liabilities assumed
307,252
Net assets acquired
36,240
Goodwill
28,300
Purchase price (fair value of consideration)
$
64,540
(1)
Relates to core deposit intangibles (see note #7).
Management views the disclosed fair values presented above to be provisional. Prior to the end of the one-year measurement period for finalizing acquisition-date fair values, if information becomes available which would indicate adjustments are required to the allocation, such adjustments will be included in the allocation in the reporting period in which the adjustment amounts are determined. In the third quarter of 2018, goodwill was reduced by $0.7 million (to $28.3 million) related to the collection of a TCSB acquired loan that had been charged off in full prior to the Merger. Because of the status of the collection activities related to this loan at the time of the Merger, we determined that this transaction was a measurement period adjustment and reduced goodwill accordingly.
Goodwill related to this acquisition will not be deductible for tax purposes and consists largely of synergies and cost savings resulting from the combining of the operations of TCSB into ours as well as expansion into a new market.
The estimated fair value of the core deposit intangible was $5.8 million and is being amortized over an estimated useful life of 10 years.
62
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
The fair value of net assets acquired includes fair value adjustments to certain receivables that were not considered impaired as of the acquisition date. The fair value adjustments were determined using discounted contractual cash flows. However, we believe that all contractual cash flows related to these financial instruments will be collected. As such, these receivables were not considered impaired at the acquisition date and were not subject to the guidance relating to purchased credit impaired loans which have shown evidence of credit deterioration since origination. Receivables acquired that are not subject to these requirements included non-impaired customer receivables with a fair value and gross contractual amounts receivable of $292.9 million and $298.6 million on the date of acquisition.
17.
Revenue from Contracts with Customers
We account for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers, which we adopted on January 1, 2018, using the modified retrospective method (see note #2). We derive the majority of our revenue from financial instruments and their related contractual rights and obligations which for the most part are excluded from the scope of ASU 2014-09. These sources of revenue that are excluded from the scope of this amended guidance include interest income, net gains on mortgage loans, net gains (losses) on securities, mortgage loan servicing, net and bank owned life insurance and were approximately 83.1% and 80.0% of total revenues at September 30, 2018 and 2017, respectively.
Material sources of revenue that are included in the scope of ASC Topic 606 include service charges on deposits, other deposit related income, interchange income and investment and insurance commissions and are discussed in the following paragraphs. Generally these sources of revenue are earned at the time the service is delivered or over the course of a monthly period and do not result in any contract asset or liability balance at any given period end. As a result, there were no contract assets or liabilities recorded as of September 30, 2018.
Service charges on deposit accounts and other deposit related income
:
Revenues are earned on depository accounts for commercial and retail customers and include fees for transaction-based, account maintenance and overdraft services. Transaction-based fees, which includes services such as ATM use fees, stop payment charges and ACH fees are recognized at the time the transaction is executed as that is the time we fulfill our customer’s request. Account maintenance fees, which includes monthly maintenance services are earned over the course of a month representing the period over which the performance obligation is satisfied. Our obligation for overdraft services is satisfied at the time of the overdraft.
Interchange income:
Interchange income primarily
includes debit card interchange and network revenues. Debit card interchange and network revenues are earned on debit card transactions conducted through payment networks such as MasterCard and NYCE. Interchange income is recognized concurrently with the delivery of services on a daily basis. Interchange and network revenues are presented gross of interchange expenses, which are presented separately as a component of non-interest expense.
Investment and insurance commissions:
Investment and insurance commissions include fees and commissions from asset management, custody, recordkeeping, investment advisory and other services provided to our customers. Revenue is recognized on an accrual basis at the time the services are performed and are generally based on either the market value of the assets managed or the services provided. We have an agent relationship with a third party provider of these services and net certain direct costs charged by the third party provider associated with providing these services to our customers.
63
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Net (gains) losses on other real estate and repossessed assets:
We record a gain or loss from the sale of other real estate when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. If we were to finance the sale of other real estate to the buyer, we would assess whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction is probable. Once these criteria are met, the other real estate asset would be derecognized and the gain or loss on sale would be recorded upon the transfer of control of the property to the buyer. There were no other real estate properties sold during the nine months ending September 30, 2018 that were financed by us.
Disaggregation of our revenue sources by attribute for the three months ending September 30, 2018 follows:
Service
Charges
on Deposits
Other
Deposit
Related
Income
Interchange
Income
Investment
and
Insurance
Commissions
Total
(In thousands)
Retail
Overdraft fees
$
2,161
$
2,161
Account service charges
519
519
ATM fees
$
374
374
Other
219
219
Business
Overdraft fees
408
408
Account service charges
78
78
ATM fees
10
10
Other
124
124
Interchange income
$
2,486
2,486
Asset management revenue
$
274
274
Transaction based revenue
239
239
Total
$
3,166
$
727
$
2,486
$
513
$
6,892
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income
$
727
Investment and insurance commissions
513
Bank owned life insurance
237
Other
657
Total
$
2,134
64
Index
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Disaggregation of our revenue sources by attribute for the nine months ending September 30, 2018 follows:
Service
Charges
on Deposits
Other
Deposit
Related
Income
Interchange
Income
Investment
and
Insurance
Commissions
Total
(In thousands)
Retail
Overdraft fees
$
6,177
$
6,177
Account service charges
1,607
1,607
ATM fees
$
1,077
1,077
Other
656
656
Business
Overdraft fees
1,153
1,153
Account service charges
229
229
ATM fees
26
26
Other
399
399
Interchange income
$
7,236
7,236
Asset management revenue
$
826
826
Transaction based revenue
608
608
Total
$
9,166
$
2,158
$
7,236
$
1,434
$
19,994
Reconciliation to Condensed Consolidated Statement of Operations:
Non-interest income - other:
Other deposit related income
$
2,158
Investment and insurance commissions
1,434
Bank owned life insurance
713
Other
1,989
Total
$
6,294
65
Index
ITEM 2.
Management’s Discussion and
Analysis
of Financial Condition and Results of Operations
Introduction
.
The following section presents additional information to assess the financial condition and results of operations of Independent Bank Corporation (“IBCP”), its wholly-owned bank, Independent Bank (the "Bank"), and their subsidiaries. This section should be read in conjunction with the Condensed Consolidated Financial Statements. We also encourage you to read our 2017 Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission ("SEC"). That report includes a list of risk factors that you should consider in connection with any decision to buy or sell our securities.
Overview
. We provide banking services to customers located primarily in Michigan’s Lower Peninsula. As a result, our success depends to a great extent upon the economic conditions in Michigan’s Lower Peninsula. At times, we have experienced a difficult economy in Michigan. Economic conditions in Michigan began to show signs of improvement during 2010. Generally, these improvements have continued into 2018, albeit at an uneven pace. In addition, since early- to mid-2009, we have seen an improvement in our asset quality metrics. In particular, since early 2012, we have generally experienced a decline in non-performing assets, lower levels of new loan defaults, and reduced levels of loan net charge-offs.
Recent Developments
. On December 22, 2017, "H.R. 1" (also known as the "Tax Cuts and Jobs Act") was signed into law. H.R. 1, among other things, reduced the federal corporate income tax rate to 21% effective January 1, 2018. As a result, we concluded that our deferred tax assets, net (“DTA”) had to be remeasured. Our DTA represents expected corporate tax benefits anticipated to be realized in the future. The reduction in the federal corporate income tax rate reduces these anticipated future benefits. The remeasurement of our DTA at December 31, 2017 resulted in a reduction of these net assets and a corresponding increase in income tax expense of $6.0 million that was recorded in the fourth quarter of 2017.
On December 4, 2017, we entered into an Agreement and Plan of Merger with TCSB Bancorp, Inc. ("TCSB") (the "Merger Agreement") providing for a business combination of IBCP and TCSB. On April 1, 2018, TCSB was merged with and into IBCP, with IBCP as the surviving corporation (the "Merger"). In connection with the Merger, on April 1, 2018, IBCP consolidated Traverse City State Bank, TCSB's wholly-owned subsidiary bank, with and into Independent Bank (with Independent Bank as the surviving institution).
We paid aggregate Merger consideration of approximately $64.5 million in IBCP common stock or stock options for all of the shares of TCSB common stock and TCSB stock options issued and outstanding immediately before the effective time of the Merger.
Based on a preliminary valuation of the assets acquired and liabilities assumed in the Merger, we initially recorded: $29.0 million of goodwill, a core deposit intangible (“CDI”) of $5.8 million, discounts of $6.5 million, $0.4 million and $1.5 million on loans, time deposits and borrowings, respectively, and a $0.5 million write-down of property and equipment. In the third quarter of 2018, goodwill was reduced by $0.7 million (to $28.3 million) related to the collection of a TCSB acquired loan that had been charged off in full prior to the Merger. Because of the status of the collection activities related to this loan at the time of the Merger, we determined that this transaction was a measurement period adjustment and reduced goodwill accordingly. The goodwill will be periodically tested for impairment and the CDI will be amortized over a ten year period ($0.2 million and $0.4 million of amortization for this CDI was recorded in the third quarter and first nine months of 2018, respectively). The discounts will be accreted based on the lives of the related assets or liabilities. On or before March 31, 2019, we will finalize the valuation of the assets acquired and liabilities assumed in the Merger and record and disclose any additional adjustments to the preliminary valuation.
66
Index
Regulation
. On July 2, 2013, the Federal Reserve Board approved a final rule that establishes an integrated regulatory capital framework (the "New Capital Rules"). The rule implements in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”). In general, under the New Capital Rules, minimum requirements have increased for both the quantity and quality of capital held by banking organizations. Consistent with the international Basel framework, the New Capital Rules include a new minimum ratio of common equity tier 1 capital to risk-weighted assets of 4.5% and a common equity tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. The 2.5% capital conservation buffer is being phased in ratably over a four-year period that began in 2016. In 2018, 1.875% is being added to the minimum ratio for adequately capitalized institutions. To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the phased in buffer (now 6.375% in 2018). The rule also raises the minimum ratio of tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking organizations. As to the quality of capital, the New Capital Rules emphasize common equity tier 1 capital, the most loss-absorbing form of capital, and implements strict eligibility criteria for regulatory capital instruments. The New Capital Rules also change the methodology for calculating risk-weighted assets to enhance risk sensitivity. Under the New Capital Rules our existing trust preferred securities are grandfathered as qualifying regulatory capital. As of September 30, 2018 and December 31, 2017 we exceeded all of the capital ratio requirements of the New Capital Rules.
It is against this backdrop that we discuss our results of operations and financial condition in the third quarter and first nine months of 2018 as compared to 2017.
Results of Operations
Summary.
We recorded net income of $11.9 million and $6.9 million, respectively, during the three months ended September 30, 2018 and 2017. The increase in 2018 third quarter results as compared to 2017 reflects increases in net interest income and non-interest income as well as decreases in the provision for loan losses and income tax expense that were partially offset by an increase in non-interest expense.
We recorded net income of $29.9 million and $18.8 million, respectively, during the nine months ended September 30, 2018 and 2017. The increase in 2018 year-to-date results as compared to 2017 is due to increases in net interest income and non-interest income as well as a decrease in income tax expense that were partially offset by increases in the provision for loan losses and in non-interest expense.
67
Index
Key performance ratios
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
Net income (annualized) to
Average assets
1.46
%
1.01
%
1.30
%
0.96
%
Average common shareholders’ equity
13.83
10.27
12.73
9.69
Net income per common share
Basic
$
0.49
$
0.32
$
1.29
$
0.88
Diluted
0.49
0.32
1.27
0.87
Net interest income.
Net
interest income is the most important source of our earnings and thus is critical in evaluating our results of operations. Changes in our net interest income are primarily influenced by our level of interest-earning assets and the income or yield that we earn on those assets and the manner and cost of funding our interest-earning assets. Certain macro-economic factors can also influence our net interest income such as the level and direction of interest rates, the difference between short-term and long-term interest rates (the steepness of the yield curve) and the general strength of the economies in which we are doing business. Finally, risk management plays an important role in our level of net interest income. The ineffective management of credit risk or interest-rate risk, in particular, can adversely impact our net interest income.
Our net interest income totaled $29.7 million during the third quarter of 2018, an increase of $6.8 million, or 29.6% from the year-ago period.
This increase primarily reflects a $516.2 million increase in average interest-earning assets as well as a 25 basis point increase in our tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”).
For the first nine months of 2018, net interest income totaled $82.6 million, an increase of $16.7 million, or 25.4% from 2017.
This increase primarily reflects a $433.5 million increase in average interest-earning assets as well as a 21 basis point increase in our net interest margin.
Interest and fees on loans for the third quarter and first nine months of 2018 include $0.6 million and $1.2 million, respectively, of accretion of the discount recorded on loans acquired in the Merger.
The increase in average interest-earning assets primarily reflects loan growth utilizing funds from increases in deposits and borrowed funds as well as the impact of the Merger. The increase in the net interest margin reflects a change in the mix of average-interest earning assets (higher percentage of loans), increases in short-term market interest rates and the impact of the Merger.
Our net interest income is also adversely impacted by our level of non-accrual loans. In the third quarter and first nine months of 2018 non-accrual loans averaged $9.2 million and $8.1 million, respectively, compared to $8.6 million and $9.7 million, respectively for the same periods in 2017. In addition, in the third quarter and first nine months of 2018 we had net (charge-offs)/recoveries of $(0.01) million and $0.35 million, respectively, of unpaid interest on loans placed on or taken off non-accrual during each period or on loans previously charged-off compared to net recoveries of $0.28 million and $0.90 million, respectively, during the same periods in 2017.
68
Index
Average Balances and Tax Equivalent Rates
Three Months Ended
September 30,
2018
2017
Average
Balance
Interest
Rate
(2)
Average
Balance
Interest
Rate
(2)
(Dollars in thousands)
Assets
Taxable loans
$
2,543,712
$
30,936
4.84
%
$
1,908,497
$
21,801
4.55
%
Tax-exempt loans
(1)
6,590
81
4.88
3,138
47
5.94
Taxable securities
379,985
2,737
2.88
474,901
2,765
2.33
Tax-exempt securities
(1)
62,964
518
3.29
90,645
783
3.46
Interest bearing cash
27,477
66
0.95
29,336
63
0.85
Other investments
17,493
237
5.38
15,543
200
5.11
Interest Earning Assets
3,038,221
34,575
4.53
2,522,060
25,659
4.05
Cash and due from banks
35,874
33,019
Other assets, net
173,508
142,283
Total Assets
$
3,247,603
$
2,697,362
Liabilities
Savings and interest-
bearing checking
$
1,241,868
1,223
0.39
$
1,048,289
408
0.15
Time deposits
664,098
2,753
1.64
531,226
1,425
1.06
Other borrowings
80,939
779
3.82
85,219
626
2.91
Interest Bearing Liabilities
1,986,905
4,755
0.95
1,664,734
2,459
0.59
Non-interest bearing deposits
884,003
736,291
Other liabilities
34,697
31,263
Shareholders’ equity
341,998
265,074
Total liabilities and
shareholders’ equity
$
3,247,603
$
2,697,362
Net Interest Income
$
29,820
$
23,200
Net Interest Income as a Percent
of Average Interest Earning Assets
3.91
%
3.66
%
(1)
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate
of 21% in 2018 and 35% in 2017.
(2)
Annualized
69
Index
Average Balances and Tax Equivalent Rates
Nine Months Ended
September 30,
2018
2017
Average
Balance
Interest
Rate
(2)
Average
Balance
Interest
Rate
(2)
(Dollars in thousands)
Assets
Taxable loans
$
2,350,883
$
83,881
4.77
%
$
1,792,381
$
61,544
4.59
%
Tax-exempt loans
(1)
5,221
185
4.74
3,410
145
5.69
Taxable securities
400,957
8,092
2.69
499,886
8,300
2.21
Tax-exempt securities
(1)
70,155
1,680
3.19
85,853
2,264
3.52
Interest bearing cash
29,502
214
0.97
42,610
229
0.72
Other investments
16,457
684
5.56
15,543
638
5.49
Interest Earning Assets
2,873,175
94,736
4.40
2,439,683
73,120
4.00
Cash and due from banks
33,204
32,492
Other assets, net
159,844
146,753
Total Assets
$
3,066,223
$
2,618,928
Liabilities
Savings and interest-
bearing checking
$
1,193,388
2,785
0.31
$
1,051,395
1,007
0.13
Time deposits
611,103
6,687
1.46
494,219
3,747
1.01
Other borrowings
82,253
2,267
3.68
66,392
1,659
3.34
Interest Bearing Liabilities
1,886,744
11,739
0.83
1,612,006
6,413
0.53
Non-interest bearing deposits
833,283
717,589
Other liabilities
32,177
30,372
Shareholders’ equity
314,019
258,961
Total liabilities and
shareholders’ equity
$
3,066,223
$
2,618,928
Net Interest Income
$
82,997
$
66,707
Net Interest Income as a Percent
of Average Interest Earning Assets
3.86
%
3.65
%
(1)
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate
of 21% in 2018 and 35% in 2017.
(2)
Annualized
70
Index
Reconciliation of Non-GAAP Financial Measures
Three Months Ended
September 30,
Nine Months Ended
September 30,
2018
2017
2018
2017
(Dollars in thousands)
Net Interest Margin, Fully Taxable
Equivalent ("FTE")
Net interest income
$
29,697
$
22,912
$
82,613
$
65,870
Add: taxable equivalent adjustment
123
288
384
837
Net interest income - taxable equivalent
$
29,820
$
23,200
$
82,997
$
66,707
Net interest margin (GAAP)
(1)
3.88
%
3.60
%
3.84
%
3.61
%
Net interest margin (FTE)
(1)
3.91
%
3.66
%
3.86
%
3.65
%
(1)
Annualized
Provision for loan losses.
The provision for loan losses was a credit of $0.1 million and an expense $0.6 million during the three months ended September 30, 2018 and 2017, respectively. During the nine-month periods ended September 30, 2018 and 2017, the provision was an expense of $0.9 million and $0.8 million, respectively. The provision reflects our assessment of the allowance for loan losses taking into consideration factors such as loan growth, loan mix, levels of non-performing and classified loans and loan net charge-offs. While we use relevant information to recognize losses on loans, additional provisions for related losses may be necessary based on changes in economic conditions, customer circumstances and other credit risk factors. See “Portfolio Loans and asset quality” for a discussion of the various components of the allowance for loan losses and their impact on the provision for loan losses in the third quarter and first nine months of 2018.
Non-interest income.
Non-interest income is a significant element in assessing our results of operations.
Non-interest income totaled $11.8 million during the third quarter of 2018 compared to $10.3 million in 2017. For the first nine months of 2018 non-interest income totaled $35.9 million compared to $31.1 million for the first nine months of 2017. We adopted Financial Accounting Standards Board Accounting Standards Update 2014-09 “Revenue from Contracts with Customers (Topic 606)” (“ASU 2014-09”) on January 1, 2018, using the modified retrospective method. Although ASU 2014-09 did not have any impact on our January 1, 2018 shareholders’ equity or third quarter and year-to-date 2018 net income, it did result in a classification change in non-interest income and non-interest expense as compared to the prior year period. Specifically, in the third quarter and first nine months of 2018, interchange income and interchange expense each increased by $0.4 million and $1.1 million, respectively, due to classification changes under ASU 2014-09 (also see notes #2 and #17 to the Condensed Consolidated Financial Statements included within this report).
71
Index
The components of non-interest income are as follows:
Non-Interest Income
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(In thousands)
Service charges on deposit accounts
$
3,166
$
3,281
$
9,166
$
9,465
Interchange income
2,486
1,942
7,236
5,869
Net gains (losses) on assets:
Mortgage loans
2,745
2,971
8,571
8,886
Securities
93
69
(71
)
62
Mortgage loan servicing, net
1,212
1
4,668
668
Investment and insurance commissions
513
606
1,434
1,541
Bank owned life insurance
237
283
713
776
Other
1,384
1,151
4,147
3,822
Total non-interest income
$
11,836
$
10,304
$
35,864
$
31,089
Service charges on deposit accounts decreased on both a comparative quarterly and year-to-date basis in 2018 as compared to 2017. These decreases were principally due to lower service charges on commercial accounts (due primarily to higher earnings credits) and a decrease in non-sufficient funds occurrences.
Interchange income increased on both a comparative quarterly and year-to-date basis in 2018 as compared to 2017 due primarily to the aforementioned impact of ASU 2014-09.
Net gains on mortgage loans decreased on both a quarterly and a year to date basis. Mortgage loan activity is summarized as follows:
Mortgage Loan Activity
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(Dollars in thousands)
Mortgage loans originated
$
231,849
$
264,177
$
617,080
$
657,345
Mortgage loans sold
148,730
120,981
370,372
305,386
Net gains on mortgage loans
2,745
2,971
8,571
8,886
Net gains as a percent of mortgage loans
sold (“Loan Sales Margin”)
1.85
%
2.46
%
2.31
%
2.91
%
Fair value adjustments included in the Loan
Sales Margin
(0.26
)
(0.22
)
0.10
0.08
The decrease in mortgage loans originated is due primarily to higher interest rates suppressing refinance volumes. Mortgage loans sold increased due to a higher mix of salable loans in our origination volumes. Net gains on mortgage loans decreased in 2018 as compared to 2017 due to a lower Loan Sales Margin as discussed below.
72
Index
The volume of loans sold is dependent upon our ability to originate mortgage loans as well as the demand for fixed-rate obligations and other loans that we choose to not put into portfolio because of our established interest-rate risk parameters. (See “Portfolio Loans and asset quality.”) Net gains on mortgage loans are also dependent upon economic and competitive factors as well as our ability to effectively manage exposure to changes in interest rates and thus can often be a volatile part of our overall revenues.
Our Loan Sales Margin is impacted by several factors including competition and the manner in which the loan is sold. Net gains on mortgage loans are also impacted by recording fair value accounting adjustments. Excluding the aforementioned fair value accounting adjustments, the Loan Sales Margin would have been 2.11% and 2.68% in the third quarters of 2018 and 2017, respectively and 2.21% and 2.83% for the comparative 2018 and 2017 year-to-date periods, respectively. The decrease in the Loan Sales Margin (excluding fair value adjustments) in 2018 was generally due to a narrowing of primary-to-secondary market pricing spreads due to competitive factors throughout the mortgage banking industry (generally higher mortgage loan interest rates and a decline in refinance volume). The changes in the fair value accounting adjustments are primarily due to changes in the amount of commitments to originate mortgage loans for sale.
Net gains (losses) on securities were relatively nominal for all of the periods presented. We recorded no net impairment losses in either 2018 or 2017 for other than temporary impairment of securities available for sale. (See “Securities.”)
Mortgage loan servicing, net, generated income of $1.2 million and $0.001 million in the third quarters of 2018 and 2017, respectively. For the first nine months of 2018, mortgage loan servicing, net, generated income of $4.7 million as compared to income of $0.7 million in 2017. This activity is summarized in the following table:
Three Months Ended
Nine Months Ended
9/30/2018
9/30/2017
9/30/2018
9/30/2017
Mortgage loan servicing, net:
(In thousands)
Revenue, net
$
1,410
$
1,091
$
3,974
$
3,253
Fair value change due to price
610
(572
)
2,586
(1,075
)
Fair value change due to pay-downs
(808
)
(518
)
(1,892
)
(1,510
)
Total
$
1,212
$
1
$
4,668
$
668
73
Index
Activity related to capitalized mortgage loan servicing rights is as follows:
Capitalized Mortgage Loan Servicing Rights
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(In thousands)
Balance at beginning of period
$
21,848
$
14,515
$
15,699
$
13,671
Change in accounting
-
-
-
542
Balance at beginning of period, as adjusted
21,848
14,515
15,699
14,213
Servicing rights acquired
-
-
3,047
-
Originated servicing rights capitalized
1,501
1,250
3,711
3,047
Change in fair value
(198
)
(1,090
)
694
(2,585
)
Balance at end of period
$
23,151
$
14,675
$
23,151
$
14,675
At September 30, 2018 we were servicing approximately $2.28 billion in mortgage loans for others on which servicing rights have been capitalized. This servicing portfolio had a weighted average coupon rate of 4.20% and a weighted average service fee of approximately 25.8 basis points. Capitalized mortgage loan servicing rights at September 30, 2018 totaled $23.2 million, representing approximately 101.4 basis points on the related amount of mortgage loans serviced for others.
Investment and insurance commissions represent revenues generated on the sale or management of investments and insurance for our customers. These revenues declined on both a quarterly and year-to-date basis in 2018 as compared to 2017 due primarily to reduced product sales.
Income from bank owned life insurance declined on both a comparative quarterly and year-to-date basis in 2018 compared to 2017 reflecting a lower crediting rate on our cash surrender value.
Our separate account is primarily invested in agency mortgage-backed securities and managed by PIMCO. The crediting rate (on which the earnings are based) reflects the performance of the separate account. The total cash surrender value of our bank owned life insurance was $54.8 million and $54.6 million at September 30, 2018 and December 31, 2017, respectively.
Other non-interest income increased on both a comparative quarterly and year-to-date basis in 2018 compared to 2017, due primarily to increases in a variety of categories including: merchant processing, credit card related fees and earnings from limited partnerships (small business investment company and community/housing related investment funds).
Non-interest expense.
Non-interest expense is an important component of our results of operations. We strive to efficiently manage our cost structure.
Non-interest expense increased by $4.1 million to $26.7 million and by $11.7 million to $80.6 million during the three- and nine-month periods ended September 30, 2018, respectively, compared to the same periods in 2017. Many of our components of non-interest expense increased in 2018 due to the TCSB Merger.
74
Index
The components of non-interest expense are as follows:
Non-Interest Expense
Three months ended
September 30,
Nine months ended
September 30,
2018
2017
2018
2017
(In thousands)
Compensation
$
9,582
$
8,494
$
28,086
$
26,872
Performance-based compensation
3,305
2,688
9,238
6,819
Payroll taxes and employee benefits
3,282
2,395
9,182
7,413
Compensation and employee benefits
16,169
13,577
46,506
41,104
Occupancy, net
2,233
1,970
6,667
6,032
Data processing
2,051
1,796
6,180
5,670
Merger related expenses
98
10
3,354
10
Furniture, fixtures and equipment
1,043
961
3,029
2,943
Communications
727
685
2,111
2,046
Interchange expense
715
294
1,974
869
Loan and collection
531
481
1,900
1,564
Advertising
594
526
1,578
1,551
Legal and professional
477
540
1,311
1,366
FDIC deposit insurance
270
208
750
608
Amortization of intangible assets
295
87
676
260
Supplies
173
176
516
507
Credit card and bank service fees
108
105
310
432
Provision for loss reimbursement on sold loans
47
15
78
66
Costs (recoveries) related to unfunded lending commitments
71
92
(6
)
332
Net (gains) losses on other real estate and repossessed assets
(325
)
30
(619
)
132
Other
1,463
1,063
4,321
3,454
Total non-interest expense
$
26,740
$
22,616
$
80,636
$
68,946
Compensation and employee benefits expenses, in total, increased $2.6 million on a quarterly comparative basis and increased $5.4 million for the first nine months of 2018 compared to the same periods in 2017.
Compensation expense increased by $1.1 million and $1.2 million in the third quarter and first nine months of 2018, respectively, compared to the same periods in 2017. The third quarter and year-over-year increases were primarily due to the TCSB Merger as well as annual compensation increases instituted at the start of the year. The increase on a year to date comparative basis was reduced because the first quarter of 2017 included some one-time compensation costs related to the expansion of our mortgage banking operations as well as a reduction in personnel associated with the sale of our payment plan processing business (Mepco Finance Corporation) in May 2017.
Performance-based compensation increased by $0.6 million and $2.4 million in the third quarter and first nine months of 2018, respectively, versus the same periods in 2017, due primarily to relative comparative changes in the accrual for anticipated incentive compensation based on our estimated full-year performance as compared to goals. In addition, we introduced a new incentive compensation plan for hourly employees in 2018 that increased performance-based compensation.
75
Index
Payroll taxes and employee benefits increased by $0.9 million and $1.8 million in the third quarter and first nine months of 2018, respectively, compared to the same periods in 2017, due primarily to increases in payroll taxes (due to the aforementioned increases in compensation), higher health care costs (due to increased claims in 2018 some of which may be reimbursed prior to year end from a stop-loss reinsurance policy) and higher 401(k) plan costs (due to an increase in the employer match percentage).
Occupancy, net, increased by $0.3 million and $0.6 million in the third quarter and first nine months of 2018, respectively, compared to the same periods in 2017, principally due to additional locations acquired in the TCSB Merger and additional loan production offices opened during 2017.
Data processing expenses increased by $0.3 million and $0.5 million for the third quarter and first nine months of 2018, respectively, compared to the same periods in 2017. The third quarter and year-to-date 2018 increases are primarily due to the TCSB Merger. We completed the conversion of TCSB loan and deposit accounts onto our core systems in June 2018.
Merger related expenses totaled $0.1 million and $3.4 million for the third quarter and first nine months of 2018, respectively. These expenses include our investment banking fees, certain accounting and legal costs, various contract termination fees, data processing conversion costs, payments made on officer change-in-control contracts, and employee severance costs. We do not expect to have any remaining TCSB Merger related expenses after the third quarter of 2018.
Furniture, fixtures and equipment, communications, advertising, legal and professional and supplies expenses
were relatively comparable on both a quarterly and year-to-date basis in 2018 as compared to 2017.
Interchange expense primarily represents our third-party cost to process debit card transactions. This cost increased in 2018 on both a comparative quarterly and year-to-date basis
due primarily
to the impact of the implementation of ASU 2014-09 on January 1, 2018. Prior to the first quarter of 2018, certain processing costs were being netted against interchange income. As described above, under ASU 2014-09 these costs are no longer being netted against interchange income but instead are being reported as part of interchange expense.
Loan and collection expenses reflect costs related to new lending activity as well as the management and collection of non-performing loans and other problem credits. The year-to-date comparative increase is primarily because the first quarter of 2017 included a $0.2 million reimbursement of previously incurred expenses related to the resolution and payoff of a non-accrual loan.
FDIC deposit insurance expense
increased in 2018 on both a comparative quarterly and year-to-date basis
due primarily to our increase in total assets.
The amortization of intangible assets relates to the TCSB Merger and prior branch acquisitions and the amortization of the deposit customer relationship value, including core deposit value, which was acquired in connection with those acquisitions. We had remaining unamortized intangible assets of $6.7 million and $1.6 million at September 30, 2018 and December 31, 2017, respectively. See note #7 to the Condensed Consolidated Financial Statements for a schedule of future amortization of intangible assets.
76
Index
Credit card and bank service fees decreased in 2018 on a comparative year-to-date basis primarily due to the sale of our payment plan processing business in May 2017.
The provision for loss reimbursement on sold loans was an expense of $0.05 million and $0.08 million in the third quarter and first nine months of 2018, respectively, compared to an expense of $0.02 million and $0.07 million in the third quarter and first nine months of 2017, respectively. This provision represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the Federal Home Loan Bank of Indianapolis). The small expense provisions in 2018 and 2017 are primarily due to growth in the balance of loans serviced for investors. Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale. The reserve for loss reimbursements on sold mortgage loans totaled $0.85 million and $0.67 million at September 30, 2018 and December 31, 2017, respectively. This reserve is included in accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition.
The changes in cost (recoveries) related to unfunded lending commitments are primarily impacted by changes in the amounts of such commitments to originate portfolio loans as well as (for commercial loan commitments) the grade (pursuant to our loan rating system) of such commitments.
Net (gains) losses on other real estate and repossessed assets primarily represent the gain or loss on the sale or additional write downs on these assets subsequent to the transfer of the asset from our loan portfolio. This transfer occurs at the time we acquire the collateral that secured the loan. At the time of acquisition, the other real estate or repossessed asset is valued at fair value, less estimated costs to sell, which becomes the new basis for the asset. Any write-downs at the time of acquisition are charged to the allowance for loan losses.
Other non-interest expenses increased in 2018 on both a comparative quarterly and year-to-date basis
due primarily to
increases in several categories of expenses (directors’ fees, travel and entertainment, certain state franchise taxes, and deposit account/debit card fraud).
Income tax expense.
We recorded an income tax expense of $2.9 million and $7.0 million in the third quarter and the first nine months of 2018, respectively. This compares to an income tax expense of $3.2 million and $8.4 million in the third quarter and the first nine months of 2017, respectively. As described earlier under “Recent Developments” our statutory federal corporate income tax rate was reduced to 21% (from 35%) effective on January 1, 2018.
Our actual income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income, tax-exempt income from the increase in the cash surrender value on life insurance, and differences in the value of stock awards that vest and stock options that are exercised as compared to the initial fair values that were expensed.
We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.
The ultimate realization of this asset is primarily based on generating future income.
We concluded at September 30, 2018 and 2017 and at December 31, 2017, that the
realization of substantially all of our deferred tax assets continues to be more likely than not.
77
Index
Financial Condition
Summary.
Our total assets increased by $507.8 million during the first nine months of 2018 reflecting the TCSB Merger and organic loan growth. The total assets, loans and deposits acquired in the TCSB Merger were approximately $343.5 million, $295.8 million (including $1.3 million of loans held for sale) and $287.7 million, respectively.
Loans, excluding loans held for sale ("Portfolio Loans"), totaled $2.56 billion at September 30, 2018, an increase of $543.8 million, or 26.9%, from December 31, 2017. (See "Portfolio Loans and asset quality.")
Deposits totaled $2.80 billion at September 30, 2018, compared to $2.40 billion at December 31, 2017. The $398.1 million increase in total deposits during the period is primarily due to the TCSB Merger and growth in reciprocal deposits and brokered time deposits.
Securities.
We maintain diversified securities portfolios, which include obligations of U.S. government-sponsored agencies, securities issued by states and political subdivisions, residential and commercial mortgage-backed securities, asset-backed securities, corporate securities, trust preferred securities and foreign government securities (that are denominated in U.S. dollars). We regularly evaluate asset/liability management needs and attempt to maintain a portfolio structure that provides sufficient liquidity and cash flow. Except as discussed below, we believe that the unrealized losses on securities available for sale are temporary in nature and are expected to be recovered. We believe that we have the ability to hold securities with unrealized losses to maturity or until such time as the unrealized losses reverse. (See “Asset/liability management.”)
Securities
Unrealized
Amortized
Cost
Gains
Losses
Fair
Value
(In thousands)
Securities available for sale
September 30, 2018
$
443,744
$
1,602
$
8,389
$
436,957
December 31, 2017
523,520
3,197
3,792
522,925
Securities available for sale declined $86.0 million during the first nine months of 2018 primarily to fund growth in Portfolio Loans. Our portfolio of securities available for sale is reviewed quarterly for impairment in value. In performing this review, management considers (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the impact of changes in market interest rates on the market value of the security and (4) an assessment of whether we intend to sell, or it is more likely than not that we will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. For securities that do not meet these recovery criteria, the amount of impairment recognized in earnings is limited to the amount related to credit losses, while impairment related to other factors is recognized in other comprehensive income (loss). We recorded no impairment losses related to other than temporary impairment on securities available for sale in either of the first nine months of 2018 or 2017.
78
Index
Sales of securities were as follows (See “Non-interest income.”):
Nine months ended
September 30,
2018
2017
(In thousands)
Proceeds (1)
$
31,445
$
9,594
Gross gains (2)
$
225
$
125
Gross losses
(126
)
-
Net impairment charges
-
-
Fair value adjustments
(170
)
(63
)
Net gains (losses)
$
(71
)
$
62
(1)
2017 includes $0.760 million for trades that did not settle until after September 30, 2017.
(2)
2018 gains include $0.144 million from the sale of 1,000 VISA Class B shares.
Portfolio Loans and asset quality.
In addition to the communities served by our Bank branch and loan production office network, our principal lending markets also include nearby communities and metropolitan areas. Subject to established underwriting criteria, we also may participate in commercial lending transactions with certain non-affiliated banks and make whole loan purchases from other financial institutions. In March 2018 and July 2018, we sold $16.5 million and $11.1 million, respectively of single-family residential fixed and adjustable rate mortgage loans servicing retained to another financial institution. These mortgage loans were all on properties located in Ohio and were sold primarily for asset/liability management purposes.
The senior management and board of directors of our Bank retain authority and responsibility for credit decisions and we have adopted uniform underwriting standards. Our loan committee structure and the loan review process attempt to provide requisite controls and promote compliance with such established underwriting standards. However, there can be no assurance that our lending procedures and the use of uniform underwriting standards will prevent us from incurring significant credit losses in our lending activities.
We generally retain loans that may be profitably funded within established risk parameters. (See “Asset/liability management.”) As a result, we may hold adjustable-rate conventional and fixed rate jumbo mortgage loans as Portfolio Loans, while 15- and 30-year fixed-rate non-jumbo mortgage loans are generally sold to mitigate exposure to changes in interest rates. (See “Non-interest income.”) Due primarily to the expansion of our mortgage-banking activities and a change in mix in our mortgage loan originations, we are now originating and putting into Portfolio Loans, more fixed rate mortgage loans as compared to past periods. These fixed rate mortgage loans generally have terms from 15 to 30 years, do not have prepayment penalties and expose us to more interest rate risk. To date, our interest rate risk profile has not changed significantly. However, we are carefully monitoring this change in the composition of our Portfolio Loans and the impact of potential future changes in interest rates on our changes in market value of portfolio equity and changes in net interest income. (See “Asset/liability management.”). As a result, we have added and may continue to add some longer-term borrowings, may utilize derivatives (interest rate swaps and interest rate caps) to manage interest rate risk and may begin to attempt to sell fixed rate jumbo mortgage loans in the future.
79
Index
A summary of our Portfolio Loans follows:
September 30,
2018
December 31,
2017
(In thousands)
Real estate(1)
Residential first mortgages
$
815,202
$
672,592
Residential home equity and other junior mortgages
175,426
136,560
Construction and land development
171,546
143,188
Other(2)
701,711
538,880
Consumer
377,451
291,091
Commercial
314,848
231,786
Agricultural
6,394
4,720
Total loans
$
2,562,578
$
2,018,817
(1)
Includes both residential and non-residential commercial loans secured by real estate.
(2)
Includes loans secured by multi-family residential and non-farm, non-residential property.
Non-performing assets
(1)
September 30,
2018
December 31,
2017
(Dollars in thousands)
Non-accrual loans
$
9,343
$
8,184
Loans 90 days or more past due and still accruing interest
--
--
Total non-performing loans
9,343
8,184
Other real estate and repossessed assets
1,445
1,643
Total non-performing assets
$
10,788
$
9,827
As a percent of Portfolio Loans
Non-performing loans
0.36
%
0.41
%
Allowance for loan losses
0.95
1.12
Non-performing assets to total assets
0.33
0.35
Allowance for loan losses as a percent of non-performing loans
261.17
275.99
(1)
Excludes loans classified as “troubled debt restructured” that are not past due.
80
Index
Troubled debt restructurings ("TDR")
September 30, 2018
Commercial
Retail (1)
Total
(In thousands)
Performing TDR's
$
6,904
$
49,397
$
56,301
Non-performing TDR's(2)
212
2,799
(3)
3,011
Total
$
7,116
$
52,196
$
59,312
December 31, 2017
Commercial
Retail (1)
Total
(In thousands)
Performing TDR's
$
7,748
$
52,367
$
60,115
Non-performing TDR's(2)
323
4,506
(3)
4,829
Total
$
8,071
$
56,873
$
64,944
(1)
Retail loans include mortgage and installment portfolio segments.
(2)
Included in non-performing loans table above.
(3)
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
Non-performing loans increased by $1.2 million during the first nine months of 2018 due principally to an increase in non-performing commercial loans. The increase in non-performing commercial loans primarily reflects one relationship moving into non-accrual in the second quarter of 2018. Because of our collateral position, we do not expect any loss from the resolution of this loan relationship.
Non-performing loans exclude performing loans that are classified as troubled debt restructurings (“TDRs”). Performing TDRs totaled $56.3 million, or 2.2% of total Portfolio Loans, and $60.1 million, or 3.0% of total Portfolio Loans, at September 30, 2018 and December 31, 2017, respectively. The decrease in the amount of performing TDRs in the first nine months of 2018 primarily reflects pay downs and payoffs.
Other real estate and repossessed assets totaled $1.4 million and $1.6 million at September 30, 2018 and December 31, 2017, respectively.
We will place a loan that is 90 days or more past due on non-accrual, unless we believe the loan is both well secured and in the process of collection. Accordingly, we have determined that the collection of the accrued and unpaid interest on any loans that are 90 days or more past due and still accruing interest is probable.
81
Index
The following tables reflect activity in and the allocation of the allowance for loan losses (“AFLL”).
Allowance for loan losses
Nine months ended
September 30,
2018
2017
Loans
Unfunded
Commitments
Loans
Unfunded
Commitments
(Dollars in thousands)
Balance at beginning of period
$
22,587
$
1,125
$
20,234
$
650
Additions (deductions)
Provision for loan losses
912
-
806
-
Recoveries credited to allowance
3,768
-
2,998
-
Loans charged against the allowance
(2,866
)
-
(2,560
)
-
Additions included in non-interest expense
-
(6
)
-
332
Balance at end of period
$
24,401
$
1,119
$
21,478
$
982
Net loans charged against the allowance to average Portfolio Loans
(0.04
)%
(0.03
)%
Allocation of the Allowance for Loan Losses
September 30,
2018
December 31,
2017
(In thousands)
Specific allocations
$
6,102
$
6,839
Other adversely rated commercial loans
1,883
1,228
Historical loss allocations
7,665
7,125
Additional allocations based on subjective factors
8,751
7,395
Total
$
24,401
$
22,587
Some loans will not be repaid in full. Therefore, an AFLL is maintained at a level which represents our best estimate of losses incurred. In determining the AFLL and the related provision for loan losses, we consider four principal elements: (i) specific allocations based upon probable losses identified during the review of the loan portfolio, (ii) allocations established for other adversely rated commercial loans, (iii) allocations based principally on historical loan loss experience, and (iv) additional allowances based on subjective factors, including local and general economic business factors and trends, portfolio concentrations and changes in the size and/or the general terms of the loan portfolios.
82
Index
The first AFLL element (specific allocations) reflects our estimate of probable incurred losses based upon our systematic review of specific loans. These estimates are based upon a number of factors, such as payment history, financial condition of the borrower, discounted collateral exposure and discounted cash flow analysis. Impaired commercial, mortgage and installment loans are allocated AFLL amounts using this first element. The second AFLL element (other adversely rated commercial loans) reflects the application of our commercial loan rating system. This rating system is similar to those employed by state and federal banking regulators. Commercial loans that are rated below a certain predetermined classification are assigned a loss allocation factor for each loan classification category that is based upon a historical analysis of both the probability of default and the expected loss rate (“loss given default”). The lower the rating assigned to a loan or category, the greater the allocation percentage that is applied. The third AFLL element (historical loss allocations) is determined by assigning allocations to higher rated (“non-watch credit”) commercial loans using a probability of default and loss given default similar to the second AFLL element and to homogenous mortgage and installment loan groups based upon borrower credit score and portfolio segment. For homogenous mortgage and installment loans a probability of default for each homogenous pool is calculated by way of credit score migration. Historical loss data for each homogenous pool coupled with the associated probability of default is utilized to calculate an expected loss allocation rate. The fourth AFLL element (additional allocations based on subjective factors) is based on factors that cannot be associated with a specific credit or loan category and reflects our attempt to ensure that the overall AFLL appropriately reflects a margin for the imprecision necessarily inherent in the estimates of expected credit losses. We consider a number of subjective factors when determining this fourth element, including local and general economic business factors and trends, portfolio concentrations and changes in the size, mix and the general terms of the overall loan portfolio.
No allowance for loan losses was brought forward on any of the TCSB acquired loans as any credit deterioration evident in the loans was included in the determination of the fair value of the loans at the acquisition date. An allowance for loan losses will be established for any subsequent credit deterioration or adverse changes in expected cash flows.
Increases in the AFLL are recorded by a provision for loan losses charged to expense. Although we periodically allocate portions of the AFLL to specific loans and loan portfolios, the entire AFLL is available for incurred losses. We generally charge-off commercial, homogenous residential mortgage and installment loans when they are deemed uncollectible or reach a predetermined number of days past due based on product, industry practice and other factors. Collection efforts may continue and recoveries may occur after a loan is charged against the AFLL.
While we use relevant information to recognize losses on loans, additional provisions for related losses may be necessary based on changes in economic conditions, customer circumstances and other credit risk factors.
The allowance for loan losses increased $1.8 million to $24.4 million at September 30, 2018 from $22.6 million at December 31, 2017 and was equal to 0.95% (1.06% when excluding TCSB acquired loans) of total Portfolio Loans at September 30, 2018 compared to 1.12% at December 31, 2017.
Three of the four components of the allowance for loan losses outlined above increased in the first nine months of 2018. The allowance for loan losses related to specific loans decreased $0.7 million in 2018 due primarily to a decline in the balance of individually impaired loans and charge-offs. The allowance for loan losses related to other adversely rated commercial loans increased $0.7 million in 2018 primarily due to an increase in the balance of such loans included in this component to $37.5 million at September 30, 2018 from $27.2 million at December 31, 2017 and $23.2 million at September 30, 2017. The allowance for loan losses related to historical losses increased $0.5 million during 2018 due principally to loan growth. The allowance for loan losses related to subjective factors increased $1.4 million during 2018 primarily due to loan growth.
83
Index
Three of the four components of the allowance for loan losses outlined above also increased in the first nine months of 2017. The allowance for loan losses related to specific loans decreased $2.1 million in 2017 due primarily to a decline in the balance of individually impaired loans as well as charge-offs. In particular, we received a full payoff in March 2017 on a commercial loan that had a specific reserve of $1.2 million at December 31, 2016. The allowance for loan losses related to other adversely rated commercial loans increased $0.3 million in 2017 primarily due to an increase in the balance of such loans included in this component to $23.2 million at September 30, 2017 from $11.8 million at December 31, 2016. The allowance for loan losses related to historical losses increased $1.6 million during 2017 due principally to slight upward adjustments in our probability of default and expected loss rates for commercial loans, an additional component of approximately $0.6 million added for loans secured by commercial real estate due primarily to emerging risks in this sector (such as retail store closings and potential overdevelopment in certain markets) and loan growth. We also extended our historical lookback period to be more representative of the probability of default and account for infrequent migration events and extremely low levels of watch credits. The allowance for loan losses related to subjective factors increased $1.4 million during 2017 primarily due to loan growth.
Deposits and borrowings.
Historically, the loyalty of our customer base has allowed us to price deposits competitively, contributing to a net interest margin that compares favorably to our peers. However, we still face a significant amount of competition for deposits within many of the markets served by our branch network, which limits our ability to materially increase deposits without adversely impacting the weighted-average cost of core deposits.
To attract new core deposits, we have implemented various account acquisition strategies as well as branch staff sales training. Account acquisition initiatives have historically generated increases in customer relationships. Over the past several years, we have also expanded our treasury management products and services for commercial businesses and municipalities or other governmental units and have also increased our sales calling efforts in order to attract additional deposit relationships from these sectors. We view long-term core deposit growth as an important objective. Core deposits generally provide a more stable and lower cost source of funds than alternative sources such as short-term borrowings. (See “Liquidity and capital resources.”)
Deposits totaled $2.80 billion and $2.40 billion at September 30, 2018 and December 31, 2017, respectively. The $398.1 million increase in deposits in the first nine months of 2018 is primarily due to the TCSB Merger and growth in reciprocal deposits and brokered time deposits. Reciprocal deposits totaled $92.6 million and $51.0 million at September 30, 2018 and December 31, 2017, respectively. These deposits represent demand, money market and time deposits from our customers that have been placed through Promontory Interfinancial Network’s Insured Cash Sweep
®
service and Certificate of Deposit Account Registry Service
®
. These services allow our customers to access multi-million dollar FDIC deposit insurance on deposit balances greater than the standard FDIC insurance maximum.
We cannot be sure that we will be able to maintain our current level of core deposits. In particular, those deposits that are uninsured may be susceptible to outflow. At September 30, 2018, we had approximately $650.0 million of uninsured deposits. A reduction in core deposits would likely increase our need to rely on wholesale funding sources.
84
Index
We have also implemented strategies that incorporate using federal funds purchased, other borrowings and brokered time deposits to fund a portion of our interest-earning assets. The use of such alternate sources of funds supplements our core deposits and is also an integral part of our asset/liability management efforts.
Other borrowings, comprised primarily of federal funds purchased and advances from the FHLB, totaled $79.7 million and $54.6 million at September 30, 2018 and December 31, 2017, respectively.
As described above, we utilize wholesale funding, including FHLB borrowings and brokered time deposits to augment our core deposits and fund a portion of our assets. At September 30, 2018, our use of such wholesale funding sources (including reciprocal deposits) amounted to approximately $380.4 million, or 13.2% of total funding (deposits and total borrowings, excluding subordinated debentures). Because wholesale funding sources are affected by general market conditions, the availability of such funding may be dependent on the confidence these sources have in our financial condition and operations. The continued availability to us of these funding sources is not certain, and Brokered CDs may be difficult for us to retain or replace at attractive rates as they mature. Our liquidity may be constrained if we are unable to renew our wholesale funding sources or if adequate financing is not available in the future at acceptable rates of interest or at all. Our financial performance could also be affected if we are unable to maintain our access to funding sources or if we are required to rely more heavily on more expensive funding sources. In such case, our net interest income and results of operations could be adversely affected.
We historically employed derivative financial instruments to manage our exposure to changes in interest rates. During the first nine months of 2018 and 2017, we entered into $16.6 million and $14.6 million (aggregate notional amounts), respectively, of interest rate swaps with commercial loan customers, which were offset with interest rate swaps that the Bank entered into with a broker-dealer. We recorded $0.4 million and $0.2 million of fee income related to these transactions during the first nine months of 2018 and 2017, respectively. See note #6 to the Condensed Consolidated Financial Statements included within this report for more information on our derivative financial instruments.
Liquidity and capital resources.
Liquidity risk is the risk of being unable to timely meet obligations as they come due at a reasonable funding cost or without incurring unacceptable losses. Our liquidity management involves the measurement and monitoring of a variety of sources and uses of funds. Our Condensed Consolidated Statements of Cash Flows categorize these sources and uses into operating, investing and financing activities. We primarily focus our liquidity management on maintaining adequate levels of liquid assets (primarily funds on deposit with the FRB and certain securities available for sale) as well as developing access to a variety of borrowing sources to supplement our deposit gathering activities and provide funds for purchasing securities available for sale or originating Portfolio Loans as well as to be able to respond to unforeseen liquidity needs.
Our primary sources of funds include our deposit base, secured advances from the FHLB, federal funds purchased borrowing facilities with other banks, and access to the capital markets (for Brokered CDs).
85
Index
At September 30, 2018, we had $506.9 million of time deposits that mature in the next 12 months. Historically, a majority of these maturing time deposits are renewed by our customers. Additionally, $2.14 billion of our deposits at September 30, 2018, were in account types from which the customer could withdraw the funds on demand. Changes in the balances of deposits that can be withdrawn upon demand are usually predictable and the total balances of these accounts have generally grown or have been stable over time as a result of our marketing and promotional activities. However, there can be no assurance that historical patterns of renewing time deposits or overall growth or stability in deposits will continue in the future.
We have developed contingency funding plans that stress test our liquidity needs that may arise from certain events such as an adverse change in our financial metrics (for example, credit quality or regulatory capital ratios). Our liquidity management also includes periodic monitoring that measures quick assets (defined generally as highly liquid or short-term assets) to total assets, short-term liability dependence and basic surplus (defined as quick assets less volatile liabilities to total assets). Policy limits have been established for our various liquidity measurements and are monitored on a quarterly basis. In addition, we also prepare cash flow forecasts that include a variety of different scenarios.
We believe that we currently have adequate liquidity at our Bank because of our cash and cash equivalents, our portfolio of securities available for sale, our access to secured advances from the FHLB and our ability to issue Brokered CDs.
We also believe that the available cash on hand at the parent company (including time deposits) of approximately $33.0 million as of September 30, 2018 provides sufficient liquidity resources at the parent company to meet operating expenses, to make interest payments on the subordinated debentures and to pay a cash dividend on our common stock for the foreseeable future.
Effective management of capital resources is critical to our mission to create value for our shareholders. In addition to common stock, our capital structure also currently includes cumulative trust preferred securities.
Capitalization
September 30,
2018
December 31,
2017
(In thousands)
Subordinated debentures
$
39,371
$
35,569
Amount not qualifying as regulatory capital
(1,224
)
(1,069
)
Amount qualifying as regulatory capital
38,147
34,500
Shareholders’ equity
Common stock
389,689
324,986
Accumulated deficit
(34,596
)
(54,054
)
Accumulated other comprehensive loss
(9,889
)
(5,999
)
Total shareholders’ equity
345,204
264,933
Total capitalization
$
383,351
$
299,433
86
Index
We currently have four special purpose entities with $38.1 million of outstanding cumulative trust preferred securities. These special purpose entities issued common securities and provided cash to our parent company that in turn issued subordinated debentures to these special purpose entities equal to the trust preferred securities and common securities. The subordinated debentures represent the sole asset of the special purpose entities. The common securities and subordinated debentures are included in our Condensed Consolidated Statements of Financial Condition.
As part of the TCSB Merger we acquired TCSB Statutory Trust I (a statutory business trust formed solely to issue capital securities) and assumed approximately $5.2 million of subordinated debentures that had a fair value of approximately $3.8 million on April 1, 2018. The trust preferred securities issued by TCSB Statutory Trust I mature in March 2035. The discount recorded on these subordinated debentures is being accreted over their remaining life.
The FRB has issued rules regarding trust preferred securities as a component of the Tier 1 capital of bank holding companies. The aggregate amount of trust preferred securities (and certain other capital elements) are limited to 25 percent of Tier 1 capital elements, net of goodwill (net of any associated deferred tax liability). The amount of trust preferred securities and certain other elements in excess of the limit can be included in Tier 2 capital, subject to restrictions. At the parent company, all of these securities qualified as Tier 1 capital at September 30, 2018 and December 31, 2017. Although the Dodd-Frank Act further limited Tier 1 treatment for trust preferred securities, those new limits did not apply to our outstanding trust preferred securities. Further, the New Capital Rules grandfathered the treatment of our trust preferred securities as qualifying regulatory capital.
Common shareholders’ equity increased to $345.2 million at September 30, 2018 from $264.9 million at December 31, 2017 due primarily to shares issued in the TCSB Merger and our net income that was partially offset by an increase in our accumulated other comprehensive loss and by dividends that we paid. Our tangible common equity (“TCE”) totaled $310.2 million and $263.3 million, respectively, at those same dates. Our ratio of TCE to tangible assets was 9.51% and 9.45% at September 30, 2018 and December 31, 2017, respectively. TCE and the ratio of TCE to tangible assets are non-GAAP measures. TCE represents total common equity less intangible assets.
In January 2018, our Board of Directors authorized a share repurchase plan. Under the terms of the 2018 share repurchase plan, we are authorized to buy back up to 5% of our outstanding common stock.
This repurchase plan is authorized to last through December 31, 2018. We did not repurchase any shares during the first nine months of 2018.
We pay a quarterly cash dividend on our common stock. These dividends totaled $0.15 per share and $0.10 per share in the third quarters of 2018 and 2017, respectively. We generally favor a dividend payout ratio between 30% and 50% of net income.
As of September 30, 2018 and December 31, 2017, our Bank (and holding company) continued to meet the requirements to be considered “well-capitalized” under federal regulatory standards (also see note #10 to the Condensed Consolidated Financial Statements included within this report).
Asset/liability management.
Interest-rate risk is created by differences in the cash flow characteristics of our assets and liabilities. Options embedded in certain financial instruments, including caps on adjustable-rate loans as well as borrowers’ rights to prepay fixed-rate loans, also create interest-rate risk.
87
Index
Our asset/liability management efforts identify and evaluate opportunities to structure our assets and liabilities in a manner that is consistent with our mission to maintain profitable financial leverage within established risk parameters. We evaluate various opportunities and alternate asset/liability management strategies carefully and consider the likely impact on our risk profile as well as the anticipated contribution to earnings. The marginal cost of funds is a principal consideration in the implementation of our asset/liability management strategies, but such evaluations further consider interest-rate and liquidity risk as well as other pertinent factors. We have established parameters for interest-rate risk. We regularly monitor our interest-rate risk and report at least quarterly to our board of directors.
We employ simulation analyses to monitor our interest-rate risk profile and evaluate potential changes in our net interest income and market value of portfolio equity that result from changes in interest rates. The purpose of these simulations is to identify sources of interest-rate risk. The simulations do not anticipate any actions that we might initiate in response to changes in interest rates and, accordingly, the simulations do not provide a reliable forecast of anticipated results. The simulations are predicated on immediate, permanent and parallel shifts in interest rates and generally assume that current loan and deposit pricing relationships remain constant. The simulations further incorporate assumptions relating to changes in customer behavior, including changes in prepayment rates on certain assets and liabilities.
88
Index
Changes in Market Value of Portfolio Equity and Net Interest Income
Change in Interest
Rates
Market Value
Of Portfolio
Equity(1)
Percent
Change
Net Interest
Income(2)
Percent
Change
(Dollars in thousands)
September 30, 2018
200 basis point rise
$
474,800
(4.33
)%
$
123,700
2.66
%
100 basis point rise
489,900
(1.29
)
122,700
1.83
Base-rate scenario
496,300
-
120,500
-
100 basis point decline
486,100
(2.06
)
117,700
(2.32
)
December 31, 2017
200 basis point rise
$
409,200
(1.23
)%
$
99,100
2.27
%
100 basis point rise
417,100
0.68
98,600
1.75
Base-rate scenario
414,300
-
96,900
-
100 basis point decline
386,400
(6.73
)
91,600
(5.47
)
(1)
Simulation analyses calculate the change in the net present value of our assets and liabilities, including debt and related financial derivative instruments, under parallel shifts in interest rates by discounting the estimated future cash flows using a market-based discount rate. Cash flow estimates incorporate anticipated changes in prepayment speeds and other embedded options.
(2)
Simulation analyses calculate the change in net interest income under immediate parallel shifts in interest rates over the next twelve months, based upon a static statement of financial condition, which includes debt and related financial derivative instruments, and do not consider loan fees.
Accounting standards update.
See note #2 to the Condensed Consolidated Financial Statements included elsewhere in this report for details on recently issued accounting pronouncements and their impact on our financial statements.
Fair valuation of financial instruments.
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) topic 820 - “Fair Value Measurements and Disclosures” (“FASB ASC topic 820”) defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
We utilize fair value measurements to record fair value adjustments to certain financial instruments and to determine fair value disclosures. FASB ASC topic 820 differentiates between those assets and liabilities required to be carried at fair value at every reporting period (“recurring”) and those assets and liabilities that are only required to be adjusted to fair value under certain circumstances (“nonrecurring”). Certain equity securities, securities available for sale, loans held for sale, derivatives and capitalized mortgage loan servicing rights are financial instruments recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other financial assets on a nonrecurring basis, such as loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets. See note #11 to the Condensed Consolidated Financial Statements included within this report for a complete discussion on our use of fair valuation of financial instruments and the related measurement techniques.
89
Index
Litigation Matters
The aggregate amount we have accrued for losses we consider probable as a result of litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued. At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant. However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future.
The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Risks associated with the likelihood that we will not collect the full amount owed to us, net of reserves, are disclosed elsewhere in this report.
Critical Accounting Policies
Our accounting and reporting policies are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the banking industry. Accounting and reporting policies for the AFLL, capitalized mortgage loan servicing rights, and income taxes are deemed critical since they involve the use of estimates and require significant management judgments. Application of assumptions different than those that we have used could result in material changes in our consolidated financial position or results of operations. There have been no material changes to our critical accounting policies as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2017.
90
Index
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
See applicable disclosures set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 2 under the caption “Asset/liability management.”
Item 4.
Controls and Procedures
(a)
Evaluation of Disclosure Controls and Procedures.
With the participation of management, our chief executive officer and chief financial officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) for the period ended September 30, 2018, have concluded that, as of such date, our disclosure controls and procedures were effective.
(b)
Changes in Internal Controls.
During the quarter ended September 30, 2018, there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
91
Index
Part II
Item 1A.
Risk Factors
There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2017.
Item 2.
Unregistered Sales of Equity Securities and
Use of Proceeds
The Company maintains a Deferred Compensation and Stock Purchase Plan for Non-Employee Directors (the "Plan") pursuant to which non-employee directors can elect to receive shares of the Company's common stock in lieu of fees otherwise payable to the director for his or her service as a director. A director can elect to receive shares on a current basis or to defer receipt of the shares, in which case the shares are issued to a trust to be held for the account of the director and then generally distributed to the director after his or her retirement from the Board. Pursuant to this Plan, during the third quarter of 2018, the Company issued 587 shares of common stock to non-employee directors on a current basis and 1,455 shares of common stock to the trust for distribution to directors on a deferred basis. The shares were issued on July 2, 2018, at a price of $25.50 per share, representing aggregate fees of $0.05 million. The price per share was the consolidated closing bid price per share of the Company's common stock as of the date of issuance, as determined in accordance with NASDAQ Marketplace Rules. The Company issued the shares pursuant to an exemption from registration under Section 4(2) of the Securities Act of 1933 due to the fact that the issuance of the shares was made on a private basis pursuant to the Plan.
The following table shows certain information relating to repurchases of common stock for the three-months ended September 30, 2018:
Period
Total Number of
Shares Purchased (1)
Average Price
Paid Per Share
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
Remaining
Number of
Shares Authorized
for Purchase
Under the Plan
July 2018
-
$
-
-
1,066,693
August 2018
101
25.05
-
1,066,693
September 2018
-
-
-
1,066,693
Total
101
$
25.05
-
1,066,693
(1)
Represents shares withheld from the shares that would otherwise have been issued to certain officers in order to satisfy tax withholding obligations resulting from vesting of restricted stock.
92
Index
Item 6.
Exhibits
(a)
The following exhibits (listed by number corresponding to the Exhibit Table as Item 601 in Regulation S-K) are filed with this report:
31.1
Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
31.2
Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
32.1
Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
32.2
Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
101.
INS Instance Document
101.
SCH XBRL Taxonomy Extension Schema Document
101.
CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.
DEF XBRL Taxonomy Extension Definition Linkbase Document
101.
LAB XBRL Taxonomy Extension Label Linkbase Document
101.
PRE XBRL Taxonomy Extension Presentation Linkbase Document
93
Index
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.
Date
November 2, 2018
By
/s/ Robert N. Shuster
Robert N. Shuster, Principal Financial Officer
Date
November 2, 2018
By
/s/ James J. Twarozynski
James J. Twarozynski, Principal Accounting Officer
94