Companies:
10,796
total market cap:
$143.100 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
Live Oak Bank
LOB
#5183
Rank
$1.66 B
Marketcap
๐บ๐ธ
United States
Country
$36.06
Share price
-1.31%
Change (1 day)
51.13%
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
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)
Live Oak Bank
Quarterly Reports (10-Q)
Financial Year FY2018 Q1
Live Oak Bank - 10-Q quarterly report FY2018 Q1
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
ý
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended
March 31, 2018
or
¨
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from
to
.
Commission file number: 001-37497
LIVE OAK BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
North Carolina
26-4596286
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
1741 Tiburon Drive
Wilmington, North Carolina
28403
(Address of principal executive offices)
(Zip Code)
(910) 790-5867
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES
ý
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
ý
NO
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer
¨
Accelerated filer
x
Non-accelerated filer
¨
(Do not check if smaller reporting company)
Smaller reporting company
¨
Emerging growth company
x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES
¨
NO
ý
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
As of
May 4, 2018
, there were
35,360,011
shares of the registrant’s voting common stock outstanding and
4,643,530
shares of the registrant’s non-voting common stock outstanding.
Table of Contents
Live Oak Bancshares, Inc. and Subsidiaries
Form 10-Q
For the Quarterly Period Ended
March 31, 2018
TABLE OF CONTENTS
Page
PART I. FINANCIAL INFORMATION
Item 1.
Financial Statements (Unaudited)
1
Consolidated Balance Sheets as of March 31, 2018 and December 31, 2017
1
Consolidated Statements of Income for the Three Months Ended March 31, 2018 and 2017
2
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2018 and 2017
3
Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended March 31, 2018 and 2017
4
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2018 and 2017
5
Notes to Unaudited Consolidated Financial Statements
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
41
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
57
Item 4.
Controls and Procedures
57
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
58
Item 1A.
Risk Factors
58
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
58
Item 3.
Defaults Upon Senior Securities
58
Item 4.
Mine Safety Disclosures
58
Item 5.
Other Information
58
Item 6.
Exhibits
58
Signatures
59
Index to Exhibits
60
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Live Oak Bancshares, Inc.
Consolidated Balance Sheets
As of
March 31, 2018
(unaudited) and
December 31, 2017
*
(Dollars in thousands)
March 31,
2018
December 31,
2017*
Assets
Cash and due from banks
$
527,952
$
295,271
Certificates of deposit with other banks
2,250
3,000
Investment securities available-for-sale
378,488
93,355
Loans held for sale
720,511
680,454
Loans and leases held for investment
1,442,077
1,343,973
Allowance for loan and lease losses
(28,050
)
(24,190
)
Net loans and leases
1,414,027
1,319,783
Premises and equipment, net
216,831
178,790
Foreclosed assets
1,519
1,281
Servicing assets
53,120
52,298
Other assets
146,165
134,242
Total assets
$
3,460,863
$
2,758,474
Liabilities and Shareholders’ Equity
Liabilities
Deposits:
Noninterest-bearing
$
48,755
$
57,868
Interest-bearing
2,924,586
2,202,395
Total deposits
2,973,341
2,260,263
Long term borrowings
3,489
26,564
Other liabilities
35,197
34,714
Total liabilities
3,012,027
2,321,541
Shareholders’ equity
Preferred stock, no par value, 1,000,000 authorized, none issued or outstanding at March 31, 2018 and December 31, 2017
—
—
Class A common stock, no par value, 100,000,000 shares authorized, 35,330,618 and 35,252,053 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
271,451
268,557
Class B common stock, no par value, 10,000,000 shares authorized, 4,643,530 shares issued and outstanding at March 31, 2018 and December 31, 2017
49,168
49,168
Retained earnings
131,739
120,241
Accumulated other comprehensive loss
(3,522
)
(1,033
)
Total equity
448,836
436,933
Total liabilities and shareholders’ equity
$
3,460,863
$
2,758,474
* Derived from audited consolidated financial statements.
See Notes to Unaudited Consolidated Financial Statements
1
Table of Contents
Live Oak Bancshares, Inc.
Consolidated Statements of Income
For the
three
months ended
March 31, 2018
and
2017
(unaudited)
(Dollars in thousands, except per share data)
Three Months Ended
March 31,
2018
2017
Interest income
Loans and fees on loans
$
32,691
$
19,754
Investment securities, taxable
1,117
323
Other interest earning assets
1,215
342
Total interest income
35,023
20,419
Interest expense
Deposits
10,418
4,543
Borrowings
129
235
Total interest expense
10,547
4,778
Net interest income
24,476
15,641
Provision for loan and lease losses
4,392
1,499
Net interest income after provision for loan and lease losses
20,084
14,142
Noninterest income
Loan servicing revenue
6,898
5,923
Loan servicing asset revaluation
(5,088
)
(2,009
)
Net gains on sales of loans
24,418
18,952
Lease income
1,608
—
Construction supervision fee income
779
429
Title insurance income
1,300
1,438
Other noninterest income
841
1,020
Total noninterest income
30,756
25,753
Noninterest expense
Salaries and employee benefits
20,209
18,682
Travel expense
1,843
1,598
Professional services expense
1,298
1,736
Advertising and marketing expense
1,662
1,485
Occupancy expense
1,857
1,195
Data processing expense
2,837
1,696
Equipment expense
3,077
1,074
Other loan origination and maintenance expense
1,329
1,005
FDIC insurance
572
726
Title insurance closing services expense
426
405
Other expense
2,962
3,383
Total noninterest expense
38,072
32,985
Income before taxes
12,768
6,910
Income tax expense
315
798
Net income
$
12,453
$
6,112
Basic earnings per share
$
0.31
$
0.18
Diluted earnings per share
$
0.30
$
0.17
See Notes to Unaudited Consolidated Financial Statements
2
Table of Contents
Live Oak Bancshares, Inc.
Consolidated Statements of Comprehensive Income
For the
three
months ended
March 31, 2018
and
2017
(unaudited)
(Dollars in thousands)
Three Months Ended
March 31,
2018
2017
Net income
$
12,453
$
6,112
Other comprehensive loss before tax:
Net unrealized loss on investment securities arising during the period
(2,955
)
(73
)
Reclassification adjustment for (gain) loss on sale of securities available-for-sale included in net income
—
—
Other comprehensive loss before tax
(2,955
)
(73
)
Income tax benefit
710
28
Other comprehensive loss, net of tax
(2,245
)
(45
)
Total comprehensive income
$
10,208
$
6,067
See Notes to Unaudited Consolidated Financial Statements
3
Table of Contents
Live Oak Bancshares, Inc.
Consolidated Statements of Changes in Shareholders’ Equity
For the
three
months ended
March 31, 2018
and
2017
(unaudited)
(Dollars in thousands)
Common stock
Retained
earnings
Accumulated
other
comprehensive
loss
Total
equity
Shares
Class A
Class B
Amount
Balance at December 31, 2016
29,530,072
4,723,530
$
199,981
$
23,518
$
(652
)
$
222,847
Net income
—
—
—
6,112
—
6,112
Other comprehensive loss
—
—
—
—
(45
)
(45
)
Issuance of restricted stock
273,946
—
—
—
—
—
Withholding cash issued in lieu of restricted stock issuance
—
—
(4,828
)
—
—
(4,828
)
Employee stock purchase program
12,411
—
241
—
—
241
Stock option exercises
33,136
—
186
—
—
186
Stock option based compensation expense
—
—
456
—
—
456
Restricted stock expense
—
—
1,347
—
—
1,347
Stock issued in acquisition of Reltco, Inc.
27,724
—
565
—
—
565
Dividends (distributions to shareholders)
—
—
—
(692
)
—
(692
)
Balance at March 31, 2017
29,877,289
4,723,530
$
197,948
$
28,938
$
(697
)
$
226,189
Balance at December 31, 2017
35,252,053
4,643,530
$
317,725
$
120,241
$
(1,033
)
$
436,933
Net income
—
—
—
12,453
—
12,453
Other comprehensive loss
—
—
—
—
(2,245
)
(2,245
)
Issuance of restricted stock
17,289
—
—
—
—
—
Withholding cash issued in lieu of restricted stock issuance
—
—
(311
)
—
—
(311
)
Employee stock purchase program
7,022
—
165
—
—
165
Stock option exercises
54,254
—
691
—
—
691
Stock option based compensation expense
—
—
463
—
—
463
Restricted stock expense
—
—
1,886
—
—
1,886
Reclassification of accumulated other comprehensive income due to tax rate change
—
—
—
244
(244
)
—
Dividends (distributions to shareholders)
—
—
—
(1,199
)
—
(1,199
)
Balance at March 31, 2018
35,330,618
4,643,530
$
320,619
$
131,739
$
(3,522
)
$
448,836
See Notes to Unaudited Consolidated Financial Statements
4
Table of Contents
Live Oak Bancshares, Inc.
Consolidated Statements of Cash Flows
For the
three
months ended
March 31, 2018
and
2017
(unaudited)
(Dollars in thousands)
Three Months Ended
March 31,
2018
2017
Cash flows from operating activities
Net income
$
12,453
$
6,112
Adjustments to reconcile net income to net cash used by operating activities:
Depreciation and amortization
3,786
1,708
Provision for loan and lease losses
4,392
1,499
Amortization of premium on securities, net of accretion
153
110
Amortization of discount on unguaranteed loans, net
2,118
1,155
Deferred tax expense
316
2,046
Originations of loans held for sale
(302,522
)
(329,990
)
Proceeds from sales of loans held for sale
277,279
227,667
Net gains on sale of loans held for sale
(24,418
)
(18,952
)
Net increase in servicing assets
(822
)
(1,590
)
Net loss on disposal of premises and equipment
—
213
Stock option based compensation expense
463
456
Restricted stock expense
1,886
1,347
Stock based compensation expense excess tax benefits
14
874
Business combination contingent consideration fair value adjustment
(260
)
200
Changes in assets and liabilities:
Other assets
(12,065
)
474
Other liabilities
1,123
(1,026
)
Net cash used by operating activities
(36,104
)
(107,697
)
Cash flows from investing activities
Purchases of securities available-for-sale
(293,046
)
(19
)
Proceeds from sales, maturities, calls, and principal paydowns of securities available-for-sale
4,805
2,262
Business combination, net of cash acquired
—
(7,583
)
Maturities of certificates of deposit with other banks
750
1,250
Loan and lease originations and principal collections, net
(91,388
)
(91,378
)
Purchases of premises and equipment, net
(41,685
)
(37,660
)
Net cash used by investing activities
(420,564
)
(133,128
)
See Notes to Unaudited Consolidated Financial Statements
5
Table of Contents
Live Oak Bancshares, Inc.
Consolidated Statements of Cash Flows (Continued)
For the
three
months ended
March 31, 2018
and
2017
(unaudited)
(Dollars in thousands)
Three Months Ended
March 31,
2018
2017
Cash flows from financing activities
Net increase in deposits
713,078
154,067
Proceeds from long term borrowings
18
—
Repayment of long term borrowings
(23,093
)
(370
)
Proceeds from short term borrowings
—
13,100
Stock option exercises
691
186
Employee stock purchase program
165
241
Withholding cash issued in lieu of restricted stock
(311
)
(4,828
)
Shareholder dividend distributions
(1,199
)
(692
)
Net cash provided by financing activities
689,349
161,704
Net increase (decrease) in cash and cash equivalents
232,681
(79,121
)
Cash and cash equivalents, beginning
295,271
238,008
Cash and cash equivalents, ending
$
527,952
$
158,887
Supplemental disclosure of cash flow information
Interest paid
$
10,368
$
4,836
Income tax paid
251
2,828
Supplemental disclosures of noncash operating, investing, and financing activities
Unrealized holding losses on available-for-sale securities, net of taxes
$
(2,245
)
$
(45
)
Transfers from loans and leases to foreclosed real estate and other repossessions
238
58
Transfer of loans held for sale to loans and leases held for investment
11,713
3,656
Transfer of loans and leases held for investment to loans held for sale
6,771
1,642
Business combination:
Assets acquired (excluding goodwill)
—
5,766
Liabilities assumed
—
4,681
Purchase price
—
8,250
Goodwill recorded
—
7,165
See Notes to Unaudited Consolidated Financial Statements
6
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 1. Basis of Presentation
Nature of Operations
Live Oak Bancshares, Inc. (the “Company” or “LOB”) is a bank holding company headquartered in Wilmington, North Carolina incorporated under the laws of North Carolina in December 2008. The Company conducts business operations primarily through its commercial bank subsidiary, Live Oak Banking Company (the “Bank”). The Bank was organized and incorporated under the laws of the State of North Carolina on February 25, 2008 and commenced operations on May 12, 2008. The Bank specializes in providing lending services to small businesses nationwide in targeted industries, which we refer to as verticals. The Bank identifies and grows within credit-worthy industries through expertise within those industries. A significant portion of the loans originated by the Bank are guaranteed by the Small Business Administration (“SBA”) under the 7(a) Loan Program and to a lesser extent by the U.S. Department of Agriculture ("USDA") Rural Energy for America Program ("REAP") and Business & Industry ("B&I") loan programs. On July 28, 2015 the Company completed its initial public offering with a secondary offering completed in August of 2017.
In 2010, the Bank formed Live Oak Number One, Inc., a wholly-owned subsidiary, to hold properties foreclosed on by the Bank.
In addition to the Bank, the Company owns Live Oak Grove, LLC, opened in September 2015 for the purpose of providing Company employees and business visitors an on-site restaurant location; Government Loan Solutions, Inc. (“GLS”), a management and technology consulting firm that specializes in the settlement, accounting, and securitization processes for government guaranteed loans, including loans originated under the SBA 7(a) loan program and USDA-guaranteed loans; and 504 Fund Advisors, LLC (“504FA”), formed to serve as the investment adviser to the 504 Fund, a closed-end mutual fund organized to invest in SBA section 504 loans.
In August 2016, the Company formed Canapi, Inc. for the purpose of investing in businesses that align with the Company's strategic initiative to be a leader in financial technology. Canapi was formerly known as Live Oak Ventures, Inc.
In November 2016, the Company formed Live Oak Clean Energy Financing LLC for the purpose of providing financing to entities for renewable energy applications.
On February 1, 2017, the Company completed its acquisition of Reltco Inc. and National Assurance Title, Inc. (collectively referred to as "Reltco"),
two
nationwide title agencies under common control based in Tampa, Florida.
The Company earns revenue primarily from the sale of SBA and USDA-guaranteed loans and net interest income. Income from the sale of loans is comprised of net gains on the sale of loans, revenues on the servicing of sold loans and valuation of loan servicing rights. Offsetting these revenues are the cost of funding sources, provision for loan and lease losses, any costs related to foreclosed assets and other operating costs such as salaries and employee benefits, travel, professional services, advertising and marketing and tax expense.
General
In the opinion of management, all adjustments necessary for a fair presentation of the financial position and results of operations for the periods presented have been included, and all intercompany transactions have been eliminated in consolidation. Results of operations for the
three
months ended
March 31, 2018
are not necessarily indicative of the results of operations that may be expected for the year ending
December 31, 2018
. The consolidated balance sheet as of
December 31, 2017
has been derived from the audited consolidated financial statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
, filed with the Securities Exchange Commission on March 8, 2018 (SEC File No. 001-37497) (the "2017 Annual Report"). A summary description of the significant accounting policies followed by the Company is set forth in Note 1 of the Notes to Consolidated Financial Statements in the Company’s 2017 Annual Report. These unaudited interim consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes in the Company's 2017 Annual Report.
The preparation of financial statements in conformity with United States generally accepted accounting principles, or GAAP, requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.
Amounts in all tables in the Notes to Unaudited Consolidated Financial Statements have been presented in thousands, except percentage, time period, stock option, share and per share data or where otherwise indicated.
7
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Business Segments
Management has determined that the Company has
one
significant operating segment, which is providing a lending platform for small businesses nationwide. In determining the appropriateness of segment definition, the Company considers the materiality of a potential segment, the components of the business about which financial information is available, and components for which management regularly evaluates relative to resource allocation and performance assessment.
Unconsolidated Joint Venture
On October 1, 2017, the Company closed the digital banking joint venture between Live Oak Banking Company and First Data Corporation ("First Data"). The new company, named Apiture, combines First Data's and the Bank's digital banking platforms, products, services, and certain human resources used in the creation and delivery of technology solutions for financial institutions. The contributed assets of both the Company and First Data are considered businesses in accordance with relevant accounting standards. At closing both the Bank and First Data received equal voting interests in Apiture in exchange for their respective contributions. As a term of the closing agreements, First Data is entitled to a preference in Apiture's cash earnings from the date of closing through December 31, 2017 and all of 2018, not to exceed $
18.0 million
and $
18.9 million
, respectively.
As a result of the above cash earnings preference, income (loss) is allocated utilizing the hypothetical liquidation at book value ("HLBV") method. Under the HLBV method, we allocate income or loss based on the change in each unitholders’ claim on the net assets of Apiture at period end, after adjusting for any distributions or contributions made during such period. As a result of the HLBV method there was no net income or loss attributed to the Company related its ownership interest in Apiture during the quarter ended
March 31, 2018
.
As of March 31, 2018 and December 31, 2017 the Company' had a $
68.0 million
equity method investment included in other assets on the consolidated balance sheet for this investment.
Derivative Financial Instruments
Interest Rate Futures Contracts
During the fourth quarter of 2016, the Company began using exchange-traded interest rate futures contracts to manage interest rate risk that may impact expected gains arising from future secondary market loan sales. Upon entering into a futures contract, the Company is required to pledge to the counterparty an amount of cash equal to a certain percentage of the contract amount, also known as an initial margin deposit. Subsequent payments, known as variation margin, are made or received by the Company each day to settle the daily fluctuations in the fair value of the underlying contract. Investments in these derivative contracts are subject to risks that can result in a loss of all or part of an investment. Credit risk is considered low because the counterparties are futures exchanges. The Company has not designated any derivative as a hedging instrument under applicable accounting guidance. Changes in fair value of the derivative contracts is recorded as a component of "net gains on sales of loans" on the consolidated statement of income. The fair value of the derivative contracts on the balance sheet date is zero due to the daily cash settlement of contracts.
Equity Warrant Assets
In connection with negotiated credit facilities and certain other services, the Company may obtain equity warrant assets giving the Company the right to acquire stock in private companies in certain verticals. These assets are held for prospective investment gains and are not used to hedge any economic risks. Further, the Company does not use other derivative instruments to hedge economic risks stemming from equity warrant assets.
Equity warrant assets in certain private client companies are recorded as derivatives when they contain net settlement terms and other qualifying criteria under Accounting Standards Codification 815. Equity warrant assets entitle the Company to purchase a specific number of shares of stock at a specific price within a specific time period, generally
10
years. Certain equity warrant assets contain contingent provisions, which adjust the underlying number of shares or purchase price upon the occurrence of certain future events to prevent dilution of the Company’s implied ownership represented by the warrants. Certain warrant agreements contain net share settlement provisions, which permit the receipt of, upon exercise, a share count equal to the intrinsic value of the warrant divided by the share price (otherwise known as a “cashless” exercise). These equity warrant assets are recorded at fair value and are classified as derivative assets, a component of other assets, on the consolidated balance sheet at the time they are obtained.
The grant date fair values of equity warrant assets classified as derivatives received in connection with the issuance of a credit facility are deemed to be loan fees and recognized as an adjustment of loan yield through loan interest income. Similar to other loan fees, the yield adjustment related to grant date fair value of warrants is recognized over the life of that credit facility.
8
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Any changes in fair value from the grant date fair value of equity warrant assets classified as derivatives will be recognized as increases or decreases to other assets on the consolidated balance sheet and as net gains or losses on derivative instruments, in other noninterest income, a component of consolidated net income. When a portfolio company is acquired, the Company may exercise these equity warrant assets for shares or cash.
The fair value of equity warrant assets classified as derivatives is reviewed quarterly using a Black-Scholes option pricing model.
For those equity warrant assets that do not contain net share settlement provisions, the Company considers these to be equity investments without readily determinable market values and records the asset at cost.
Revenue Recognition
On January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) No. 2014-09 “Revenue from Contracts with Customers” (Topic 606) and all subsequent ASUs that modified Topic 606. The implementation of the new standard did not have a material impact on the measurement or recognition of revenue and a cumulative effect adjustment to opening retained earnings was not necessary. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts were not adjusted and continue to be reported in accordance with the Company's historic accounting under Topic 605.
Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and lease financings or investment securities. In addition, certain noninterest income streams such as fees associated with servicing rights, financial guarantees, derivatives, title insurance, and equity and cost method investments are also not in scope of the new guidance. Therefore, the recognition of these revenue streams did not change upon adoption of Topic 606. Substantially all of the Company’s revenue is generated from contracts with customers. Noninterest revenue streams in-scope of Topic 606 are discussed below.
Other noninterest income
Other noninterest income consists of other recurring revenue streams from administration of trust assets held by the Company's trust department and from services provided by GLS to its clients for settlement, accounting, and valuation for government guaranteed loan sales and holdings. Trust account administration performance obligations are generally satisfied over time and fees are recognized monthly, based on the month-end market value of assets in fiduciary accounts and the applicable fee rate. Payment is generally received after month end through a direct charge to customers' accounts. The Company does not earn performance-based incentives from trust account administration services. GLS provides services when requested by clients. Each requested service represents a specific performance obligation with a transaction price outlined by GLS' fee schedule. Revenue is recognized as the requested services are completed and payment is generally received the following month.
Contract Balances
A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as trust administration fees based on month-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of March 31, 2018 and December 31, 2017, the Company did not have any significant contract balances.
Contract Acquisition Costs
In connection with the adoption of Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. Upon adoption of Topic 606, the Company did not capitalize any contract acquisition cost.
Reclassifications
Certain reclassifications have been made to the prior period’s consolidated financial statements to place them on a comparable basis with the current year. Net income and shareholders’ equity previously reported were not affected by these reclassifications.
9
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 2. Recent Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)” (“ASU 2014-09”). This standard is intended to clarify the principles for recognizing revenue and to develop a common revenue standard for GAAP. The Company's revenue is comprised of loan servicing revenue, net gains on sales of loans and net interest income on financial assets and financial liabilities, all of which are explicitly excluded from the scope of ASU 2014-09, and non-interest income. The Company's revenue streams included in non-interest income that are within the scope of the guidance are primarily related to sales of foreclosed assets, construction supervision fees, title insurance income and trust fiduciary fees. The Company adopted the standard in the first quarter of 2018 with no material impact on the consolidated financial statements. Refer to Note 1. Basis of Presentation for additional information.
In January 2016, the FASB issued ASU 2016-01, “Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”). ASU 2016-01, among other things, (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (viii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale. The Company adopted the standard in the first quarter of 2018 with no material impact on the consolidated financial statements. In accordance with (iv) above, the Company measured the fair value of the loan and lease portfolio using an exit price notion. See Note 10. Fair Value of Financial Instruments for additional information.
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)” (“ASU 2016-02”). The FASB issued this ASU to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet by lessees for those leases classified as operating leases under current GAAP and disclosing key information about leasing arrangements. The amendments in this ASU are effective for the Company on January 1, 2019. The impact of this standard will depend on the Company's lease portfolio at the time of the adoption and the Company is currently assessing the effect that the adoption of this standard will have on the consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). This new guidance replaces the incurred loss impairment methodology in current standards with an expected credit loss methodology and requires consideration of a broader range of information to determine credit loss estimates. ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 will be effective for the Company on January 1, 2020. The Company is currently evaluating the potential impact of ASU 2016-13 on the consolidated financial statements. In that regard, a cross-functional working group has been formed, under the direction of the Company's Chief Financial Officer and Chief Credit Officer. The working group is comprised of individuals from various functional areas including credit, risk management, finance and information technology, among others. The Company is currently developing an implementation plan to include assessment of processes, portfolio segmentation, model development, system requirements and the identification of data and resource needs, among other things. The Company has also selected a third-party vendor solution to assist in the application of the ASU 2016-13. While the Company is currently unable to reasonably estimate the impact of adopting ASU 2016-13, the impact of adoption is expected to be significantly influenced by the composition, characteristics and quality of loan and securities portfolios as well as the prevailing economic conditions and forecasts as of the adoption date.
10
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
In January 2017, the FASB issued ASU No. 2017-01, “Business Combinations (Topic 805) - Clarifying the Definition of a Business” (“ASU 2017-01”). ASU 2017-01 clarifies the definition and provides a more robust framework to use in determining when a set of assets and activities constitutes a business. ASU 2017-01 is intended to provide guidance when evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The Company adopted the standard in the first quarter of 2018 with no effect on the consolidated financial statements.
In February 2017, the FASB issued ASU No. 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) - Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05”). ASU 2017-05 clarifies the scope of Subtopic 610-20 and adds guidance on nonfinancial asset derecognition as well as the accounting for partial sales of nonfinancial assets. The amendments conform the derecognition guidance on nonfinancial assets with the model for transactions in the new revenue standard. The Company adopted the standard in the first quarter of 2018 with no effect on the consolidated financial statements.
In May 2017, the FASB issued ASU No. 2017-09, “Compensation - Stock Compensation (Topic 718) - Scope of Modification Accounting” (“ASU 2017-09”). ASU 2017-09 clarifies when changes to the terms or conditions of a share-based payment award should be accounted for as a modification. This guidance indicates modification accounting is required when the fair value, vesting conditions, or classification of the award changes. The Company adopted the standard in the first quarter of 2018 with no effect on the consolidated financial statements.
In February 2018, the FASB issued ASU No. 2018-02, “Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income” (“ASU 2018-02”). ASU 2018-02 addresses the income tax accounting treatment of the stranded tax effects within other comprehensive income. The ASU allows for an entity to reclassify the stranded tax effects resulting from the Tax Cuts and Jobs Act from accumulated other comprehensive income to retained earnings. ASU 2018-02 will be effective for the Company on January 1, 2019, with early adoption permitted. The Company early adopted ASU 2018-02 in the first quarter of 2018 and reclassified its stranded tax credit of $
244 thousand
within accumulated other comprehensive income to retained earnings at March 31, 2018.
In February 2018, the FASB issued 2018-03, “Technical Corrections and Improvements to Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2018-03”). ASU 2018-03 amendments clarify certain aspects of the guidance issued in ASU 2016-01. The amendments are effective for the Company for fiscal year 2018 with adoption as of July 1, 2018. The Company does not expect these amendments to have a material effect on its consolidated financial statements.
In March 2018, the FASB issued 2018-05, “Income Taxes (Topic 740) - Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin (SAB) No. 118” (“ASU 2018-05”). ASU 2018-05 amends Accounting Standard Codification 740 to include recent SEC guidance pursuant to the issuance of SAB 118. These amendments address situations when a registrant does not have the necessary information available, prepared, or analyzed in reasonable detail to complete the accounting for certain income tax effects of the Tax Cuts and Jobs Act. The amendments were effective upon issuance and do not have a material effect on the Company's consolidated financial statements.
11
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 3. Earnings Per Share
Basic and diluted earnings per share are computed based on the weighted average number of shares outstanding during each period. Diluted earnings per share reflects the potential dilution that could occur, upon the exercise of stock options or upon the vesting of restricted stock grants, any of which would result in the issuance of common stock that would then be shared in the net income of the Company.
Three Months Ended
March 31,
2018
2017
Basic earnings per share:
Net income available to common shareholders
$
12,453
$
6,112
Weighted-average basic shares outstanding
39,926,781
34,466,904
Basic earnings per share
$
0.31
$
0.18
Diluted earnings per share:
Net income available to common shareholders, for diluted earnings per share
$
12,453
$
6,112
Total weighted-average basic shares outstanding
39,926,781
34,466,904
Add effect of dilutive stock options and restricted stock grants
1,473,149
1,180,014
Total weighted-average diluted shares outstanding
41,399,930
35,646,918
Diluted earnings per share
$
0.30
$
0.17
Anti-dilutive shares
—
1,068,595
12
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 4. Investment Securities
The carrying amount of investment securities and their approximate fair values are reflected in the following table:
Amortized
Cost
Unrealized
Gains
Unrealized
Losses
Fair
Value
March 31, 2018
US government agencies
$
22,787
$
1
$
356
$
22,432
Residential mortgage-backed securities
358,225
10
4,214
354,021
Mutual fund
2,111
—
76
2,035
Total
$
383,123
$
11
$
4,646
$
378,488
December 31, 2017
US government agencies
$
22,778
$
3
$
157
$
22,624
Residential mortgage-backed securities
70,167
1
1,472
68,696
Mutual fund
2,090
—
55
2,035
Total
$
95,035
$
4
$
1,684
$
93,355
There were
no
sales of securities during the
three
months ended
March 31, 2018
and
2017
.
The following tables show gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position.
Less Than 12 Months
12 Months or More
Total
March 31, 2018
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
US government agencies
$
14,661
$
292
$
6,455
$
64
$
21,116
$
356
Residential mortgage-backed securities
224,157
2,456
37,901
1,758
262,058
4,214
Mutual fund
—
—
2,035
76
2,035
76
Total
$
238,818
$
2,748
$
46,391
$
1,898
$
285,209
$
4,646
Less Than 12 Months
12 Months or More
Total
December 31, 2017
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
US government agencies
$
14,842
$
100
$
6,465
$
57
$
21,307
$
157
Residential mortgage-backed securities
23,481
439
40,648
1,033
64,129
1,472
Mutual fund
—
—
2,035
55
2,035
55
Total
$
38,323
$
539
$
49,148
$
1,145
$
87,471
$
1,684
At
March 31, 2018
, there were
twenty-three
residential mortgage-backed securities,
three
US government agency securities and the
504
Fund mutual fund in unrealized loss positions for greater than 12 months and
thirty-one
residential mortgage-backed securities and
five
US government agency securities in unrealized loss positions for less than 12 months. Unrealized losses at
December 31, 2017
were comprised of
twenty-three
residential mortgage-backed securities,
three
US government agencies and the
504
mutual fund in unrealized loss positions for greater than 12 months and
five
US government agency securities and
eight
residential mortgage-backed securities in unrealized loss positions for less than 12 months.
These unrealized losses are primarily the result of volatility in the market and are related to market interest rates. Since none of the unrealized losses relate to marketability of the securities or the issuer’s ability to honor redemption obligations and the Company has the intent and ability to hold the securities for a sufficient period of time to recover unrealized losses,
none
of the securities are deemed to be other than temporarily impaired.
All residential mortgage-backed securities in the Company’s portfolio at
March 31, 2018
and
December 31, 2017
were backed by U.S. government sponsored enterprises (“GSEs”).
13
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following is a summary of investment securities by maturity:
March 31, 2018
Available-for-Sale
Amortized
cost
Fair
value
US government agencies
Within one year
$
6,323
$
6,290
One to five years
16,464
16,142
Total
22,787
22,432
Residential mortgage-backed securities
One to five years
4,691
4,526
Five to ten years
28,998
28,878
After 10 years
324,536
320,617
Total
358,225
354,021
Total
$
381,012
$
376,453
The table above reflects contractual maturities. Actual results will differ as the loans underlying the residential mortgage-backed securities may repay sooner than scheduled. This table excludes the 504 Fund mutual fund investment.
At
March 31, 2018
and
December 31, 2017
, an investment security with a fair market value of $
100 thousand
was pledged to the Ohio State Treasurer to allow the Company's trust department to conduct business in the state of Ohio and investment securities with a fair market value of $
2.5 million
were pledged to the Company's trust department for uninsured trust assets held by the trust department.
14
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 5
. Loans and Leases Held for Investment and Allowance for Loan and Lease Losses
Loan and Lease Portfolio Segments
The following describes the risk characteristics relevant to each of the portfolio segments. Each loan and lease category is assigned a risk grade during the origination and closing process based on criteria described later in this section.
Commercial and Industrial
Commercial and industrial loans (C&I) receive similar underwriting treatment as commercial real estate loans in that the repayment source is analyzed to determine its ability to meet cash flow coverage requirements as set forth by Bank policies. Repayment of the Bank’s C&I loans generally comes from the generation of cash flow as the result of the borrower’s business operations. This business cycle itself brings a certain level of risk to the portfolio. In some instances, these loans may carry a higher degree of risk due to a variety of reasons – illiquid collateral, specialized equipment, highly depreciable assets, uncollectable accounts receivable, revolving balances, or simply being unsecured. As a result of these characteristics, the SBA guarantee on these loans is an important factor in mitigating risk.
Construction and Development
Construction and development loans are for the purpose of acquisition and development of land to be improved through the construction of commercial buildings. Such loans are usually paid off through the conversion to permanent financing for the long-term benefit of the borrower’s ongoing operations. At the completion of the project, if the loan is converted to permanent financing or if scheduled loan amortization begins, it is then reclassified to the “Commercial Real Estate” segment. Underwriting of construction and development loans typically includes analysis of not only the borrower’s financial condition and ability to meet the required debt obligations, but also the general market conditions associated with the area and type of project being funded.
Commercial Real Estate
Commercial real estate loans are extensions of credit secured by owner occupied and non-owner occupied collateral. Underwriting generally involves intensive analysis of the financial strength of the borrower and guarantor, liquidation value of the subject collateral, the associated unguaranteed exposure, and any available secondary sources of repayment, with the greatest emphasis given to a borrower’s capacity to meet cash flow coverage requirements as set forth by Bank policies. Such repayment of commercial real estate loans is commonly derived from the successful ongoing operations of the business occupying the property. These typically include small businesses and professional practices.
Commercial Land
Commercial land loans are extensions of credit secured by farmland. Such loans are often for land improvements related to agricultural endeavors that may include construction of new specialized facilities. These loans are usually repaid through the conversion to permanent financing, or if scheduled loans amortization begins, for the long-term benefit of the borrower’s ongoing operations. Underwriting generally involves intensive analysis of the financial strength of the borrower and guarantor, liquidation value of the subject collateral, the associated unguaranteed exposure, and any available secondary sources of repayment, with the greatest emphasis given to a borrower’s capacity to meet cash flow coverage requirements as set forth by Bank policies.
Each of the loan types referenced in the sections above is further segmented into verticals in which the Bank chooses to operate. The Bank chooses to finance businesses operating in specific industries because of certain similarities. The similarities range from historical default and loss characteristics to business operations. However, there are differences that create the necessity to underwrite these loans according to varying criteria and guidelines. When underwriting a loan, the Bank considers numerous factors such as cash flow coverage, the credit scores of the guarantors, revenue growth, practice ownership experience and debt service capacity. Minimum guidelines have been set with regard to these various factors and deviations from those guidelines require compensating strengths when considering a proposed loan.
15
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Loans and leases consist of the following:
March 31,
2018
December 31,
2017
Commercial & Industrial
Agriculture
$
3,605
$
3,274
Death Care Management
13,982
13,495
Healthcare
45,001
43,301
Independent Pharmacies
100,528
99,920
Registered Investment Advisors
96,573
93,770
Veterinary Industry
49,797
46,387
Other Industries
209,408
184,903
Total
518,894
485,050
Construction & Development
Agriculture
35,976
34,188
Death Care Management
6,713
6,119
Healthcare
56,801
49,770
Independent Pharmacies
1,754
1,496
Registered Investment Advisors
883
376
Veterinary Industry
14,001
13,184
Other Industries
68,615
58,120
Total
184,743
163,253
Commercial Real Estate
Agriculture
49,934
46,717
Death Care Management
69,057
67,381
Healthcare
137,163
126,631
Independent Pharmacies
17,830
19,028
Registered Investment Advisors
11,488
11,789
Veterinary Industry
119,948
113,932
Other Industries
156,220
134,172
Total
561,640
519,650
Commercial Land
Agriculture
182,499
178,897
Total
182,499
178,897
Total Loans and Leases
1
1,447,776
1,346,850
Net Deferred Costs
7,841
8,545
Discount on SBA 7(a) and USDA Unguaranteed
2
(13,540
)
(11,422
)
Loans and Leases, Net of Unearned
$
1,442,077
$
1,343,973
1
Total loans and leases include $
115.5 million
and $
99.7 million
of U.S. government guaranteed loans as of
March 31, 2018
and
December 31, 2017
, respectively.
2
The Company measures the carrying value of the retained portion of loans sold at fair value under ASC Subtopic 825-10. The value of these retained loan balances is discounted based on the estimates derived from comparable unguaranteed loan sales.
16
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Credit Risk Profile
The Bank uses internal loan and lease reviews to assess the performance of individual loans and leases by industry segment. An independent review of the loan and lease portfolio is performed annually by an external firm. The goal of the Bank’s annual review of select borrowers' financial performance is to validate the adequacy of the risk grade assigned.
The Bank uses a grading system to rank the quality of each loan and lease. The grade is periodically evaluated and adjusted as performance dictates. Loan and lease grades 1 through 4 are passing grades and grade 5 is special mention. Collectively, grades 6 through 8 represent classified loans and leases in the Bank’s portfolio. The following guidelines govern the assignment of these risk grades:
Exceptional (1 Rated): These loans and leases are of the highest quality, with strong, well-documented sources of repayment. Debt service coverage (“DSC”) is over
1.75
X based on historical results. Secondary source of repayment is strong, with a loan to value (“LTV”) of
65%
or less if secured solely by commercial real estate (“CRE”). Discounted collateral coverage from all sources should exceed
125%
. Guarantors have credit scores above
740
.
Quality (2 Rated): These loans and leases are of good quality, with good, well-documented sources of repayment. DSC is over
1.25
X based on historical or pro-forma results. Secondary source of repayment is good, with a LTV of
75%
or less if secured solely by CRE. Discounted collateral coverage should exceed
100%
. Guarantors have credit scores above
700
.
Acceptable (3 rated): These loans and leases are of acceptable quality, with acceptable sources of repayment. DSC of over
1.00
X based on historical or pro-forma results. Companies that do not meet these credit metrics must be evaluated to determine if they should be graded below this level.
Acceptable (4 rated): These loans and leases are considered very weak pass. These loans and leases are riskier than a 3-rated credit, but due to various mitigating factors are not considered a Special mention or worse. The mitigating factors must clearly be identified to offset further downgrade. Examples of loans and leases that may be put in this category include start-up loans and leases and loans and leases with less than
1
:1 cash flow coverage with other sources of repayment.
Special mention (5 rated): These loans and leases are considered as emerging problems, with potentially unsatisfactory characteristics. These loans and leases require greater management attention. A loan or lease may be put into this category if the Bank is unable to obtain financial reporting from a company to fully evaluate its position.
Substandard (6 rated): Loans and leases graded Substandard are inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral. They typically have unsatisfactory characteristics causing more than acceptable levels of risk, and have one or more well-defined weaknesses that could jeopardize the repayment of the debt.
Doubtful (7 rated): Loans and leases graded Doubtful have inherent weaknesses that make collection or liquidation in full questionable. Loans and leases graded Doubtful must be placed on non-accrual status.
Loss (8 rated): Loss rated loans and leases are considered uncollectible and of such little value that their continuance as an active Bank asset is not warranted. The asset should be charged off, even though partial recovery may be possible in the future.
17
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following tables summarize the risk grades of each category:
Risk Grades
1 - 4
Risk Grade
5
Risk Grades
6 - 8
Total
March 31, 2018
Commercial & Industrial
Agriculture
$
3,087
$
518
$
—
$
3,605
Death Care Management
13,776
199
7
13,982
Healthcare
37,724
3,168
4,109
45,001
Independent Pharmacies
87,434
4,152
8,942
100,528
Registered Investment Advisors
93,802
2,062
709
96,573
Veterinary Industry
45,361
1,505
2,931
49,797
Other Industries
195,634
13,774
—
209,408
Total
476,818
25,378
16,698
518,894
Construction & Development
Agriculture
30,527
5,449
—
35,976
Death Care Management
6,713
—
—
6,713
Healthcare
52,281
3,119
1,401
56,801
Independent Pharmacies
1,754
—
—
1,754
Registered Investment Advisors
883
—
—
883
Veterinary Industry
12,814
1,187
—
14,001
Other Industries
68,280
335
—
68,615
Total
173,252
10,090
1,401
184,743
Commercial Real Estate
Agriculture
49,934
—
—
49,934
Death Care Management
61,343
3,833
3,881
69,057
Healthcare
117,279
8,954
10,930
137,163
Independent Pharmacies
15,458
2,260
112
17,830
Registered Investment Advisors
11,352
136
—
11,488
Veterinary Industry
101,884
3,285
14,779
119,948
Other Industries
155,544
676
—
156,220
Total
512,794
19,144
29,702
561,640
Commercial Land
Agriculture
179,803
2,696
—
182,499
Total
179,803
2,696
—
182,499
Total
1
$
1,342,667
$
57,308
$
47,801
$
1,447,776
18
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Risk Grades
1 - 4
Risk Grade
5
Risk Grades
6 - 8
Total
December 31, 2017
Commercial & Industrial
Agriculture
$
3,052
$
222
$
—
$
3,274
Death Care Management
13,371
117
7
13,495
Healthcare
36,530
2,246
4,525
43,301
Independent Pharmacies
86,152
5,541
8,227
99,920
Registered Investment Advisors
90,911
2,134
725
93,770
Veterinary Industry
42,313
1,704
2,370
46,387
Other Industries
184,540
363
—
184,903
Total
456,869
12,327
15,854
485,050
Construction & Development
Agriculture
31,738
2,450
—
34,188
Death Care Management
6,119
—
—
6,119
Healthcare
47,813
699
1,258
49,770
Independent Pharmacies
1,496
—
—
1,496
Registered Investment Advisors
376
—
—
376
Veterinary Industry
13,184
—
—
13,184
Other Industries
58,120
—
—
58,120
Total
158,846
3,149
1,258
163,253
Commercial Real Estate
Agriculture
46,717
—
—
46,717
Death Care Management
60,671
3,881
2,829
67,381
Healthcare
112,321
9,992
4,318
126,631
Independent Pharmacies
15,641
1,825
1,562
19,028
Registered Investment Advisors
11,649
140
—
11,789
Veterinary Industry
97,065
2,948
13,919
113,932
Other Industries
133,493
679
—
134,172
Total
477,557
19,465
22,628
519,650
Commercial Land
Agriculture
176,811
2,086
—
178,897
Total
176,811
2,086
—
178,897
Total
1
$
1,270,083
$
37,027
$
39,740
$
1,346,850
1
Total loans and leases include $
115.5 million
of U.S. government guaranteed loans as of
March 31, 2018
, segregated by risk grade as follows: Risk Grades 1 – 4 = $
69.1 million
, Risk Grade 5 = $
13.3 million
, Risk Grades 6 – 8 = $
33.1 million
. As of
December 31, 2017
, total loans and leases include $
99.7 million
of U.S. government guaranteed loans, segregated by risk grade as follows: Risk Grades 1 – 4 = $
65.0 million
, Risk Grade 5 = $
6.7 million
, Risk Grades 6 – 8 = $
28.0 million
.
19
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Past Due Loans and Leases
Loans and leases are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans and leases less than 30 days past due and accruing are included within current loans and leases shown below. The following tables show an age analysis of past due loans and leases as of the dates presented.
Less Than 30
Days Past
Due & Not
Accruing
30-89 Days
Past Due
& Accruing
30-89 Days
Past Due &
Not Accruing
Greater
Than 90
Days Past
Due
Total Not
Accruing
& Past Due
Current
Total Loans and Leases
90
Days or More
Past Due &
Still Accruing
March 31, 2018
Commercial & Industrial
Agriculture
$
—
$
—
$
—
$
—
$
—
$
3,605
$
3,605
$
—
Death Care Management
—
—
—
—
—
13,982
13,982
—
Healthcare
222
154
453
2,735
3,564
41,437
45,001
—
Independent Pharmacies
100
—
499
8,018
8,617
91,911
100,528
—
Registered Investment Advisors
—
—
—
—
—
96,573
96,573
—
Veterinary Industry
209
128
491
1,072
1,900
47,897
49,797
—
Other Industries
—
—
—
—
—
209,408
209,408
—
Total
531
282
1,443
11,825
14,081
504,813
518,894
—
Construction & Development
Agriculture
—
—
2,451
—
2,451
33,525
35,976
—
Death Care Management
—
—
—
—
—
6,713
6,713
—
Healthcare
—
—
—
—
—
56,801
56,801
—
Independent Pharmacies
—
—
—
—
—
1,754
1,754
—
Registered Investment Advisors
—
—
—
—
—
883
883
—
Veterinary Industry
—
—
—
—
—
14,001
14,001
—
Other Industries
—
—
—
—
—
68,615
68,615
—
Total
—
—
2,451
—
2,451
182,292
184,743
—
Commercial Real Estate
Agriculture
—
643
—
—
643
49,291
49,934
—
Death Care Management
162
—
—
1,369
1,531
67,526
69,057
—
Healthcare
1,816
2,530
5,982
1,549
11,877
125,286
137,163
—
Independent Pharmacies
—
—
—
112
112
17,718
17,830
—
Registered Investment Advisors
—
—
—
—
—
11,488
11,488
—
Veterinary Industry
2,935
3,370
955
5,646
12,906
107,042
119,948
—
Other Industries
—
—
—
—
—
156,220
156,220
—
Total
4,913
6,543
6,937
8,676
27,069
534,571
561,640
—
Commercial Land
Agriculture
—
—
—
—
—
182,499
182,499
—
Total
—
—
—
—
—
182,499
182,499
—
Total
1
$
5,444
$
6,825
$
10,831
$
20,501
$
43,601
$
1,404,175
$
1,447,776
$
—
20
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Less Than
30 Days Past
Due & Not
Accruing
30-89 Days
Past Due
& Accruing
30-89 Days
Past Due &
Not Accruing
Greater
Than 90
Days
Past Due
Total Not
Accruing
& Past Due
Current
Total Loans and Leases
90
Days or More
Past Due &
Still Accruing
December 31, 2017
Commercial & Industrial
Agriculture
$
—
$
—
$
—
$
—
$
—
$
3,274
$
3,274
$
—
Death Care Management
—
—
—
—
—
13,495
13,495
—
Healthcare
788
131
14
3,004
3,937
39,364
43,301
—
Independent Pharmacies
236
2,930
1,349
3,376
7,891
92,029
99,920
—
Registered Investment Advisors
—
321
—
—
321
93,449
93,770
—
Veterinary Industry
212
594
508
797
2,111
44,276
46,387
—
Other Industries
—
—
—
—
—
184,903
184,903
—
Total
1,236
3,976
1,871
7,177
14,260
470,790
485,050
—
Construction & Development
Agriculture
—
—
—
—
—
34,188
34,188
—
Death Care Management
—
—
—
—
—
6,119
6,119
—
Healthcare
—
—
—
—
—
49,770
49,770
—
Independent Pharmacies
—
—
—
—
—
1,496
1,496
—
Registered Investment Advisors
—
—
—
—
—
376
376
—
Veterinary Industry
—
—
—
—
—
13,184
13,184
—
Other Industries
—
—
—
—
—
58,120
58,120
—
Total
—
—
—
—
—
163,253
163,253
—
Commercial Real Estate
Agriculture
—
—
—
—
—
46,717
46,717
—
Death Care Management
—
—
168
1,391
1,559
65,822
67,381
—
Healthcare
40
54
1,916
1,550
3,560
123,071
126,631
—
Independent Pharmacies
—
—
—
1,562
1,562
17,466
19,028
—
Registered Investment Advisors
—
—
—
—
—
11,789
11,789
—
Veterinary Industry
1,804
3,226
—
4,765
9,795
104,137
113,932
—
Other Industries
—
—
—
—
—
134,172
134,172
—
Total
1,844
3,280
2,084
9,268
16,476
503,174
519,650
—
Commercial Land
Agriculture
—
—
—
—
—
178,897
178,897
—
Total
—
—
—
—
—
178,897
178,897
—
Total
1
$
3,080
$
7,256
$
3,955
$
16,445
$
30,736
$
1,316,114
$
1,346,850
$
—
1
Total loans and leases include $
115.5 million
of U.S. government guaranteed loans as of
March 31, 2018
, of which $
18.1 million
is greater than 90 days past due, $
11.2 million
is 30-89 days past due and $
86.2 million
is included in current loans and leases as presented above. As of
December 31, 2017
, total loans and leases include $
99.7 million
of U.S. government guaranteed loans, of which $
15.0 million
is greater than 90 days past due, $
7.4 million
is 30-89 days past due and $
77.3 million
is included in current loans and leases as presented above.
21
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Nonaccrual Loans and Leases
Loans and leases that become 90 days delinquent, or in cases where there is evidence that the borrower’s ability to make the required payments is impaired, are placed in nonaccrual status and interest accrual is discontinued. If interest on nonaccrual loans and leases had been accrued in accordance with the original terms, interest income would have increased by approximately $
457 thousand
and $
280 thousand
for the three months ended
March 31, 2018
and
2017
, respectively. All nonaccrual loans and leases are included in the held for investment portfolio.
Nonaccrual loans and leases as of
March 31, 2018
and
December 31, 2017
are as follows:
March 31, 2018
Loan and Lease Balance
Guaranteed
Balance
Unguaranteed
Exposure
Commercial & Industrial
Healthcare
$
3,410
$
2,954
$
456
Independent Pharmacies
8,617
7,290
1,327
Veterinary Industry
1,772
1,733
39
Total
13,799
11,977
1,822
Construction & Development
Agriculture
2,451
1,838
613
Total
2,451
1,838
613
Commercial Real Estate
Death Care Management
1,531
1,219
312
Healthcare
9,347
6,357
2,990
Independent Pharmacies
112
—
112
Veterinary Industry
9,536
7,999
1,537
Total
20,526
15,575
4,951
Total
$
36,776
$
29,390
$
7,386
December 31, 2017
Loan and Lease Balance
Guaranteed
Balance
Unguaranteed
Exposure
Commercial & Industrial
Healthcare
$
3,806
$
3,235
$
571
Independent Pharmacies
4,961
3,906
1,055
Veterinary Industry
1,517
1,478
39
Total
10,284
8,619
1,665
Commercial Real Estate
Death Care Management
1,559
1,237
322
Healthcare
3,506
2,719
787
Independent Pharmacies
1,562
1,562
—
Veterinary Industry
6,569
5,733
836
Total
13,196
11,251
1,945
Total
$
23,480
$
19,870
$
3,610
22
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Allowance for Loan and Lease Loss Methodology
The methodology and the estimation process for calculating the Allowance for Loan and Lease Losses (“ALLL”) is described below:
Estimated credit losses should meet the criteria for accrual of a loss contingency, i.e., a provision to the ALLL, set forth in GAAP. The Company’s methodology for determining the ALLL is based on the requirements of GAAP, the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other regulatory and accounting pronouncements. The ALLL is determined by the sum of three separate components: (i) the impaired loan and lease component, which addresses specific reserves for impaired loans and leases; (ii) the general reserve component, which addresses reserves for pools of homogeneous loans and leases; and (iii) an unallocated reserve component (if any) based on management’s judgment and experience. The loan and lease pools and impaired loans and leases are mutually exclusive; any loan or lease that is impaired is excluded from its homogenous pool for purposes of that pool’s reserve calculation, regardless of the level of impairment.
The ALLL policy for pooled loans and leases is governed in accordance with banking regulatory guidance for homogenous pools of non-impaired loans and leases that have similar risk characteristics. The Company follows a consistent and structured approach for assessing the need for reserves within each individual loan and lease pool.
Loans and leases are considered impaired when, based on current information and events, it is probable that the creditor will be unable to collect all interest and principal payments due according to the originally contracted, or reasonably modified, terms of the loan or lease agreement. The Company has determined that loans and leases that meet the criteria defined below must be reviewed quarterly to determine if they are impaired.
•
All commercial loans and leases classified substandard or worse.
•
Any other delinquent loan or lease that is in a nonaccrual status, or any loan or lease that is delinquent more than 89 days and still accruing interest.
•
Any loan or lease which has been modified such that it meets the definition of a Troubled Debt Restructuring (TDR).
The Company’s policy for impaired loan and lease accounting subjects all loans and leases to impairment recognition; however, loan and lease relationships with unguaranteed credit exposure of less than
$100,000
are generally not evaluated on an individual basis for impairment and instead are evaluated collectively using a methodology based on historical specific reserves on similar sized loans and leases. Any loan or lease not meeting the above criteria and determined to be impaired is subjected to an impairment analysis, which is a calculation of the probable loss on the loan or lease. This portion is the loan's or lease’s “impairment,” and is established as a specific reserve against the loan or lease, or charged against the ALLL.
Individual specific reserve amounts imply probability of loss and may not be carried in the reserve indefinitely. When the amount of the actual loss becomes reasonably quantifiable, the amount of the loss is charged off against the ALLL, whether or not all liquidation and recovery efforts have been completed. If the total amount of the individual specific reserve that will eventually be charged off cannot yet be sufficiently quantified but some portion of the impairment can be viewed as a confirmed loss, then the confirmed loss portion should be charged off against the ALLL and the individual specific reserve reduced by a corresponding amount.
For impaired loans or leases, the reserve amount is calculated on a loan or lease-specific basis. The Company utilizes two methods of analyzing impaired loans and leases not guaranteed by the SBA:
•
The Fair Market Value of Collateral method utilizes the value at which the collateral could be sold considering the appraised value, appraisal discount rate, prior liens and selling costs. The amount of the reserve is the deficit of the estimated collateral value compared to the loan or lease balance.
•
The Present Value of Future Cash Flows method takes into account the amount and timing of cash flows and the effective interest rate used to discount the cash flows.
23
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following table details activity in the allowance for loan and lease losses by portfolio segment allowance for the periods presented:
Three months ended
Construction &
Development
Commercial
Real Estate
Commercial
& Industrial
Commercial
Land
Total
March 31, 2018
Beginning Balance
$
2,030
$
9,180
$
10,751
$
2,229
$
24,190
Charge offs
—
—
(672
)
—
(672
)
Recoveries
—
4
136
—
140
Provision
398
2,060
1,986
(52
)
4,392
Ending Balance
$
2,428
$
11,244
$
12,201
$
2,177
$
28,050
March 31, 2017
Beginning Balance
$
1,693
$
5,897
$
8,413
$
2,206
$
18,209
Charge offs
—
(268
)
(1,233
)
(35
)
(1,536
)
Recoveries
—
9
14
—
23
Provision
191
588
652
68
1,499
Ending Balance
$
1,884
$
6,226
$
7,846
$
2,239
$
18,195
The following tables detail the recorded allowance for loan and lease losses and the investment in loans and leases related to each portfolio segment, disaggregated on the basis of impairment evaluation methodology:
March 31, 2018
Construction &
Development
Commercial
Real Estate
Commercial
& Industrial
Commercial
Land
Total
Allowance for Loan and Lease Losses:
Loans and leases individually evaluated for impairment
$
205
$
2,847
$
1,617
$
—
$
4,669
Loans and leases collectively evaluated for impairment
2
2,223
8,397
10,584
2,177
23,381
Total allowance for loan and lease losses
$
2,428
$
11,244
$
12,201
$
2,177
$
28,050
Loans and leases receivable
1
:
Loans and leases individually evaluated for impairment
$
4,435
$
24,434
$
6,820
$
—
$
35,689
Loans and leases collectively evaluated for impairment
2
180,308
537,206
512,074
182,499
1,412,087
Total loans and leases receivable
$
184,743
$
561,640
$
518,894
$
182,499
$
1,447,776
December 31, 2017
Construction &
Development
Commercial
Real Estate
Commercial
& Industrial
Commercial
Land
Total
Allowance for Loan and Lease Losses:
Loans and leases individually evaluated for impairment
$
157
$
1,502
$
1,126
$
—
$
2,785
Loans and leases collectively evaluated for impairment
2
1,873
7,678
9,625
2,229
21,405
Total allowance for loan and lease losses
$
2,030
$
9,180
$
10,751
$
2,229
$
24,190
Loans and leases receivable
1
:
Loans and leases individually evaluated for impairment
$
1,237
$
17,105
$
8,672
$
—
$
27,014
Loans and leases collectively evaluated for impairment
2
162,016
502,545
476,378
178,897
1,319,836
Total loans and leases receivable
$
163,253
$
519,650
$
485,050
$
178,897
$
1,346,850
24
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
1
Loans and leases receivable includes $
115.5 million
of U.S. government guaranteed loans as of
March 31, 2018
, of which $
35.4 million
are impaired. As of
December 31, 2017
, loans and leases receivable includes $
99.7 million
of U.S. government guaranteed loans, of which $
28.1 million
are considered impaired.
2
Included in loans and leases collectively evaluated for impairment are impaired loans and leases with individual unguaranteed exposure of less than $100 thousand. As of
March 31, 2018
, these balances totaled $
16.6 million
, of which $
14.8 million
are guaranteed by the U.S. government and $
1.8 million
are unguaranteed. As of
December 31, 2017
, these balances totaled $
14.8 million
, of which $
13.2 million
are guaranteed by the U.S. government and $
1.6 million
are unguaranteed.
The allowance for loan and lease losses associated with these loans and leases totaled $
332 thousand
and $
279 thousand
as of
March 31, 2018
and
December 31, 2017
, respectively.
25
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Loans and leases classified as impaired as of the dates presented are summarized in the following tables.
March 31, 2018
Recorded
Investment
Guaranteed
Balance
Unguaranteed
Exposure
Commercial & Industrial
Death Care Management
$
7
$
—
$
7
Healthcare
4,139
2,954
1,185
Independent Pharmacies
9,241
7,533
1,708
Registered Investment Advisors
717
—
717
Veterinary Industry
3,095
2,232
863
Total
17,199
12,719
4,480
Construction & Development
Agriculture
2,445
1,838
607
Healthcare
1,990
1,510
480
Total
4,435
3,348
1,087
Commercial Real Estate
Death Care Management
3,901
2,305
1,596
Healthcare
10,907
6,604
4,303
Independent Pharmacies
—
—
—
Veterinary Industry
15,895
10,466
5,429
Total
30,703
19,375
11,328
Total
$
52,337
$
35,442
$
16,895
December 31, 2017
Recorded
Investment
Guaranteed
Balance
Unguaranteed
Exposure
Commercial & Industrial
Death Care Management
$
7
$
—
$
7
Healthcare
4,551
3,235
1,316
Independent Pharmacies
8,571
6,356
2,215
Registered Investment Advisors
733
—
733
Veterinary Industry
2,762
2,001
761
Total
16,624
11,592
5,032
Construction & Development
Healthcare
1,237
944
293
Total
1,237
944
293
Commercial Real Estate
Death Care Management
2,831
1,237
1,594
Healthcare
4,315
2,967
1,348
Independent Pharmacies
1,562
1,562
—
Veterinary Industry
15,266
9,768
5,498
Total
23,974
15,534
8,440
Commercial Land
Agriculture
—
—
—
Total
—
—
—
Total
$
41,835
$
28,070
$
13,765
26
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following table presents evaluated balances of loans and leases classified as impaired at the dates presented that carried an associated reserve as compared to those with no reserve. The recorded investment includes accrued interest and net deferred loan and lease fees or costs.
March 31, 2018
Recorded Investment
With a
Recorded
Allowance
With No
Recorded
Allowance
Total
Unpaid
Principal
Balance
Related
Allowance
Recorded
Commercial & Industrial
Death Care Management
$
7
$
—
$
7
$
7
$
1
Healthcare
3,387
752
4,139
4,702
186
Independent Pharmacies
8,933
308
9,241
10,370
902
Registered Investment Advisors
717
—
717
709
480
Veterinary Industry
3,095
—
3,095
3,437
248
Total
16,139
1,060
17,199
19,225
1,817
Construction & Development
Agriculture
2,445
—
2,445
2,450
13
Healthcare
1,990
—
1,990
2,013
192
Total
4,435
—
4,435
4,463
205
Commercial Real Estate
Death Care Management
3,451
450
3,901
4,016
330
Healthcare
10,532
375
10,907
10,944
1,460
Independent Pharmacies
—
—
—
483
—
Veterinary Industry
14,363
1,532
15,895
17,215
1,189
Total
28,346
2,357
30,703
32,658
2,979
Total Impaired Loans and Leases
$
48,920
$
3,417
$
52,337
$
56,346
$
5,001
27
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
December 31, 2017
Recorded Investment
With a
Recorded
Allowance
With No
Recorded
Allowance
Total
Unpaid
Principal
Balance
Related
Allowance
Recorded
Commercial & Industrial
Death Care Management
$
—
$
7
$
7
$
7
$
—
Healthcare
3,521
1,030
4,551
5,643
165
Independent Pharmacies
8,154
417
8,571
9,078
521
Registered Investment Advisors
662
71
733
725
504
Veterinary Industry
2,505
257
2,762
3,113
182
Total
14,842
1,782
16,624
18,566
1,372
Construction & Development
Healthcare
1,237
—
1,237
1,258
157
Total
1,237
—
1,237
1,258
157
Commercial Real Estate
Death Care Management
2,221
610
2,831
2,964
260
Healthcare
3,717
598
4,315
4,332
192
Independent Pharmacies
1,562
—
1,562
1,933
8
Veterinary Industry
13,711
1,555
15,266
16,584
1,075
Total
21,211
2,763
23,974
25,813
1,535
Commercial Land
Agriculture
—
—
—
58
—
Total
—
—
—
58
—
Total Impaired Loans and Leases
$
37,290
$
4,545
$
41,835
$
45,695
$
3,064
28
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following table presents the average recorded investment of impaired loans and leases for each period presented and interest income recognized during the period in which the loans and leases were considered impaired.
Three months ended
March 31, 2018
Three months ended
March 31, 2017
Average
Balance
Interest
Income
Recognized
Average
Balance
Interest
Income
Recognized
Commercial & Industrial
Death Care Management
$
7
$
—
$
112
$
2
Healthcare
4,263
12
7,583
20
Independent Pharmacies
9,717
20
5,690
13
Registered Investment Advisors
720
12
790
12
Veterinary Industry
3,138
20
2,394
9
Total
17,845
64
16,569
56
Construction & Development
Agriculture
2,457
5
—
—
Healthcare
1,976
23
—
—
Veterinary Industry
—
—
1,961
9
Total
4,433
28
1,961
9
Commercial Real Estate
Death Care Management
3,903
37
2,544
6
Healthcare
11,057
16
987
12
Independent Pharmacies
1,080
—
1,076
—
Veterinary Industry
16,108
137
14,171
88
Total
32,148
190
18,778
106
Commercial Land
Agriculture
—
—
219
—
Total
—
—
219
—
Total
$
54,426
$
282
$
37,527
$
171
During the three months ended
March 31, 2018
, there was
one
construction and development healthcare loan modified to extend the interest only period. The TDR had a pre-modification and post-modification recorded investment of $
612 thousand
. There were no TDRs modified during the three months ended
March 31, 2017
.
Concessions made to improve a loan and lease’s performance have varying degrees of success. No TDRs that were modified within the twelve months ended
March 31, 2018
subsequently defaulted during the three months ended
March 31, 2018
.
During the three months ended
March 31, 2017
,
one
TDR that was modified within the twelve months ended
March 31, 2017
subsequently defaulted. This TDR was a commercial and industrial healthcare loan that was previously modified for payment deferral. The recorded investment for this TDR at
March 31, 2017
was $
107 thousand
.
Note 6. Equipment Leasing
The Company purchases new equipment for the purpose of leasing such equipment to customers within its verticals. Equipment purchased to fulfill commitments to commercial renewable energy projects is rented out under operating leases while leases of equipment outside of the renewable energy vertical are generally direct financing leases. Accordingly, leased assets under operating leases are included in premises and equipment while leased assets under direct financing leases are included in loans and leases held for investment.
29
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Direct Financing Leases
Interest income on direct financing leases is recognized when earned. Unearned interest is recognized over the lease term on a basis which results in a constant rate of return on the unrecovered lease investment. The term of each lease is generally
4
-
6
years which is consistent with the useful life of the equipment with no residual value. The gross lease payments receivable and the net investment included in accounts receivable for such leases are as follows:
As of
March 31, 2018
December 31, 2017
Gross direct finance lease payments receivable
$
3,692
$
2,399
Less – unearned interest
(589
)
(373
)
Net investment in direct financing leases
$
3,103
$
2,026
Future minimum lease payments under finance leases are as follows:
As of March 31, 2018
Amount
2018
$
552
2019
764
2020
754
2021
678
2022
518
Thereafter
426
Total
$
3,692
Interest income of $
47 thousand
was recognized in the three months ended March 31, 2018.
Operating Leases
The term of each operating lease is generally
10
to
15
years. The Company retains ownership of the equipment and associated tax benefits such as investment tax credits and accelerated depreciation. At the end of the lease term, the lessee has the option to renew the lease for
two
additional terms or purchase the equipment at the then current fair market value.
Rental revenue from operating leases is recognized over a straight-line basis over the term of the lease. Rental equipment is recorded at cost and depreciated to an estimated residual value on a straight-line basis over the estimated useful life. The useful lives generally range from
20
to
25
years and residual values generally range from
20%
to
40%
, however, they are subject to periodic evaluation. Changes in useful lives or residual values will impact depreciation expense and any gain or loss from the sale of used equipment. The estimated useful lives and residual values of the Company's leasing equipment are based on industry disposal experience and the Company's expectations for future sale prices.
If the Company decides to sell or otherwise dispose of rental equipment, it is carried at the lower of cost or fair value less costs to sell or dispose. Repair and maintenance costs that do not extend the lives of the rental equipment are charged to direct operating expenses at the time the costs are incurred.
As of
March 31, 2018
, the Company had a net investment of $
124.6 million
in assets included in premises and equipment that are subject to operating leases. Of the net investment, the gross balance of the assets was $
128.5 million
and accumulated depreciation was $
3.9 million
as of
March 31, 2018
. Depreciation expense recognized on these assets for the three months ended
March 31, 2018
was $
1.7 million
.
30
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
A maturity analysis of future minimum lease payments under non-cancelable operating leases is as follows:
As of March 31, 2018
Amount
2018
$
8,283
2019
6,953
2020
7,002
2021
7,053
2022
7,096
Thereafter
46,798
Total
$
83,185
Note 7
. Servicing Assets
Loans serviced for others are not included in the accompanying balance sheet. The unpaid principal balances of loans serviced for others requiring recognition of a servicing asset were $
2.55 billion
and $
2.44 billion
at
March 31, 2018
and
December 31, 2017
, respectively. The unpaid principal balance for all loans serviced for others was $
2.64 billion
and $
2.54 billion
at
March 31, 2018
and
December 31, 2017
, respectively.
The following summarizes the activity pertaining to servicing rights:
Three Months Ended
March 31,
2018
2017
Balance at beginning of period
$
52,298
$
51,994
Additions, net
4,874
3,382
Fair value changes:
Due to changes in valuation inputs or assumptions
(819
)
766
Decay due to increases in principal paydowns or runoff
(3,233
)
(2,558
)
Balance at end of period
$
53,120
$
53,584
The fair value of servicing rights was determined using discount rates ranging from
0.0%
to
15.3%
on
March 31, 2018
and
8.6%
to
13.4%
on
March 31, 2017
. The fair value of servicing rights was determined using prepayment speeds ranging from
0.0%
to
19.9%
on
March 31, 2018
and
2.8%
to
9.9%
on
March 31, 2017
, depending on the stratification of the specific right. Changes to fair value are reported in loan servicing asset revaluation within the consolidated statements of income.
The fair value of servicing rights is highly sensitive to changes in underlying assumptions. Changes in prepayment speed assumptions have the most significant impact on the fair value of servicing rights. Generally, as interest rates rise on variable rate loans, loan prepayments increase due to an increase in refinance activity, which results in a decrease in the fair value of servicing assets. Measurement of fair value is limited to the conditions existing and the assumptions used as of a particular point in time, and those assumptions may not be appropriate if they are applied at a different time.
31
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 8. Borrowings
Total outstanding short and long term borrowings consisted of the following:
March 31,
2018
December 31,
2017
Short term borrowings
On October 20, 2017, the Company entered into a revolving line of credit of $20 million with an unaffiliated commercial bank. The note is unsecured and accrues interest at LIBOR plus 1.750% for a term of 12 months. Payments are interest only with all principal and accrued interest due on October 19, 2018. The terms of this loan require the Company to maintain minimum capital and debt service coverage ratios. No advances have been made to this line of credit and there is $20 million of available credit remaining at March 31, 2018.
$
—
$
—
Total short term borrowings
$
—
$
—
March 31,
2018
December 31,
2017
Long term borrowings
On September 11, 2014, the Company financed the construction of an additional building located on the Company’s Tiburon Drive main campus with a $24 million construction line of credit with an unaffiliated commercial bank, secured by both properties at its Tiburon Drive main facility location. Payments were interest only through September 11, 2016 at a fixed rate of 3.95% for a term of 84 months. Monthly principal and interest payments of $146 thousand began in October 2016 with all principal and accrued interest due on September 11, 2021. This note was repaid in full on January 31, 2018.
$
—
$
22,990
On February 23, 2015, the Company transferred two related party loans to an unaffiliated commercial bank in exchange for $4.7 million. The exchange price equated to the unpaid principal balance plus accrued but uncollected interest at the time of transfer. The terms of the transfer agreement with the unaffiliated commercial bank identified the transaction as a secured borrowing for accounting purposes. Interest accrues at prime plus 1% with monthly principal and interest payments over a term of 60 months. The interest rate at March 31, 2018 is 5.50%. The maturity date is October 5, 2019. The pledged collateral is classified in other assets with a fair value of $3.5 million at March 31, 2018. Underlying loans carry a risk grade of 3 and are current with no delinquencies.
3,471
3,574
On September 18, 2014, the Company entered into a note payable revolving line of credit of $8.1 million with an unaffiliated commercial bank. On April 18, 2017, the Company renewed and increased the revolving line of credit to $25 million. The note is unsecured and accrues interest at Prime minus 0.50% for a term of 24 months. Payments are interest only with all principal and accrued interest due on April 30, 2019. The terms of this loan require the Company to maintain minimum capital, liquidity and Texas ratios. This line of credit was paid in full on August 25, 2017, and there is $25 million of available credit remaining at March 31, 2018.
—
—
In October 2017, the Company entered into a capital lease of $19 thousand with an unaffiliated equipment lease company, secured by fitness equipment which is included in premises and equipment on the consolidated balance sheet. Payments are principal and interest due monthly starting December 15, 2018 over a term of 60 months. At the end of the lease term there is a $1.00 bargain purchase option.
18
—
Total long term borrowings
$
3,489
$
26,564
The Company may purchase federal funds through unsecured federal funds lines of credit with various correspondent banks, which totaled
$67.5 million
and
$47.5 million
as of
March 31, 2018
and
December 31, 2017
, respectively. These lines are intended for short-term borrowings and are subject to restrictions limiting the frequency and terms of advances. These lines of credit are payable on demand and bear interest based upon the daily federal funds rate. The Company had
no
outstanding balances on the lines of credit as of
March 31, 2018
and
December 31, 2017
.
The Company has entered into a repurchase agreement with a third party for
$5 million
as of
March 31, 2018
and
December 31, 2017
. At the time the Company enters into a transaction with the third party, the Company must transfer securities or other assets against the funds received. The terms of the agreement are set at market conditions at the time the Company enters into such transaction. The Company had
no
outstanding balance on the repurchase agreement as of
March 31, 2018
and
December 31, 2017
.
32
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The Company may borrow funds through the Federal Reserve Bank’s discount window. These borrowings are secured by a blanket floating lien on qualifying loans with a balance of
$363.6 million
and
$348.5 million
as of
March 31, 2018
and
December 31, 2017
, respectively. At
March 31, 2018
and
December 31, 2017
, the Company had approximately
$199.2 million
and
$189.1 million
, respectively, in borrowing capacity available under these arrangements with
no
outstanding balance as of
March 31, 2018
and
December 31, 2017
.
Note 9. Income Taxes
The Company's effective tax rate is lower than the U.S. statutory rate primarily because of the anticipated effect of investment tax credits during 2018. The Company's effective tax rate in the future will depend on the actual investment tax credits earned as a part of its financing renewable energy applications.
Note 10. Fair Value of Financial Instruments
Fair Value Hierarchy
There are three levels of inputs in the fair value hierarchy that may be used to measure fair value. Financial instruments are considered Level 1 when valuation can be based on quoted prices in active markets for identical assets or liabilities. Level 2 financial instruments are valued using quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or models using inputs that are observable or can be corroborated by observable market data of substantially the full term of the assets or liabilities. Financial instruments are considered Level 3 when their values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable and when determination of the fair value requires significant management judgment or estimation.
Financial Instruments Measured at Fair Value
The following sections provide a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the fair value hierarchy:
Investment securities:
Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, discounted cash flow or at net asset value per share. Level 2 securities would include U.S. government agency securities, mortgage-backed securities, obligations of states and political subdivisions and certain corporate, asset backed mutual fund and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy.
Impaired loans
: Impairment of a loan is based on the fair value of the collateral of the loan for collateral-dependent loans. Fair value of the loan’s collateral, when the loan is dependent on collateral, is determined by appraisals or independent valuation which is then adjusted for the cost related to liquidation of the collateral. For non-collateral dependent loans, impairment is determined by the present value of expected future cash flows. Impaired loans classified as Level 3 are based on management’s judgment and estimation.
Servicing assets:
Servicing rights do not trade in an active, open market with readily observable prices. While sales of servicing rights do occur, the precise terms and conditions typically are not readily available. Accordingly, the Company estimates the fair value of servicing rights using discounted cash flow models incorporating numerous assumptions from the perspective of a market participant including servicing income, servicing costs, market discount rates and prepayment speeds. Due to the nature of the valuation inputs, servicing rights are classified within Level 3 of the valuation hierarchy.
Foreclosed assets:
Foreclosed real estate is adjusted to fair value less selling costs upon transfer of the loans to foreclosed real estate. Subsequently, foreclosed real estate is carried at the lower of carrying value or fair value less selling costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. Given the lack of observable market prices for identical properties and market discounts applied to appraised values, the Company generally classifies foreclosed assets as nonrecurring Level 3.
33
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Equity warrant assets:
Fair value measurements of equity warrant assets of private companies are priced based on a Black-Scholes option pricing model to estimate the asset value by using stated strike prices, option expiration dates, risk-free interest rates and option volatility assumptions. Option volatility assumptions used in the Black-Scholes model are based on public companies that operate in similar industries as the companies in our private company portfolio. Option expiration dates are modified to account for estimates to actual life relative to stated expiration. Values are further adjusted for a general lack of liquidity due to the private nature of the associated underlying company. The Company classifies equity warrant assets within Level 3 of the valuation hierarchy.
Contingent consideration liability:
Contingent consideration associated with the acquisition of Reltco will be adjusted to fair value quarterly until settled. The assumptions used to measure fair value are based on internal metrics that are unobservable and therefore the contingent consideration liability is classified within Level 3 of the valuation hierarchy.
Recurring Fair Value
The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.
March 31, 2018
Total
Level 1
Level 2
Level 3
Investment securities available-for-sale
US government agencies
$
22,432
$
—
$
22,432
$
—
Residential mortgage-backed securities
354,021
—
354,021
—
Mutual fund
2,035
—
2,035
—
Servicing assets
1
53,120
—
—
53,120
Equity warrant assets
400
—
—
400
Total assets at fair value
$
432,008
$
—
$
378,488
$
53,520
Contingent consideration liability
2
$
1,640
$
—
$
—
$
1,640
Total liabilities at fair value
$
1,640
$
—
$
—
$
1,640
December 31, 2017
Total
Level 1
Level 2
Level 3
Investment securities available-for-sale
US government agencies
$
22,624
$
—
$
22,624
$
—
Residential mortgage-backed securities
68,696
—
68,696
—
Mutual fund
2,035
—
2,035
—
Servicing assets
1
52,298
—
—
52,298
Total assets at fair value
$
145,653
$
—
$
93,355
$
52,298
Contingent consideration liability
2
$
1,900
$
—
$
—
$
1,900
Total liabilities at fair value
$
1,900
$
—
$
—
$
1,900
1
See
Note 7
for a rollforward of recurring Level 3 fair values for servicing assets and various assumptions used in the fair value measurement.
2
Activity for the contingent consideration liability during the three months ended
March 31, 2018
consisted of a $
260 thousand
negative fair value adjustment. During the three months ended
March 31, 2017
, $
4.3 million
of contingent consideration was recorded upon the acquisition of Reltco as well as a $
200 thousand
positive fair value adjustment.
34
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Non-recurring Fair Value
The tables below present the recorded amount of assets and liabilities measured at fair value on a non-recurring basis.
March 31, 2018
Total
Level 1
Level 2
Level 3
Impaired loans and leases
$
44,089
$
—
$
—
$
44,089
Foreclosed assets
1,519
—
—
1,519
Total assets at fair value
$
45,608
$
—
$
—
$
45,608
December 31, 2017
Total
Level 1
Level 2
Level 3
Impaired loans and leases
$
34,493
$
—
$
—
$
34,493
Foreclosed assets
1,281
—
—
1,281
Total assets at fair value
$
35,774
$
—
$
—
$
35,774
Level 3 Analysis
For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of
March 31, 2018
and
December 31, 2017
the significant unobservable inputs used in the fair value measurements were as follows:
March 31, 2018
Level 3 Assets with Significant
Unobservable Inputs
Fair Value
Valuation Technique
Significant
Unobservable
Inputs
Range
Impaired loans and leases
$
44,089
Discounted appraisals
Discounted expected cash flows
Appraisal adjustments
(1)
Interest rate & repayment term
10% to 58% Weighted average discount rate 6.51%
Foreclosed assets
$
1,519
Discounted appraisals
Appraisal adjustments
(1)
10% to 37%
Equity warrant assets
$
400
Black-Scholes option pricing model
Volatility
Risk-free interest rate
Marketability discount
Remaining life
19.53%
2.74%
20%
10 years
Contingent consideration liability
$
1,640
Monte Carlo simulation
Volatility
Risk-free rate of return
Dividend yield
Remaining life
25.00%
2.09%
0.43%
2.75 years
December 31, 2017
Level 3 Assets with Significant
Unobservable Inputs
Fair Value
Valuation Technique
Significant
Unobservable
Inputs
Range
Impaired loans and leases
$
34,493
Discounted appraisals
Discounted expected cash flows
Appraisal adjustments
(1)
Interest rate & repayment term
10% to 25% Weighted average discount rate 6.26%
Foreclosed assets
$
1,281
Discounted appraisals
Appraisal adjustments
(1)
10% to 37%
Contingent consideration liability
$
1,900
Monte Carlo simulation
Volatility
Risk-free rate of return
Dividend yield
Remaining life
25.00%
1.43%
0.51%
3.00 years
(1)
Appraisals may be adjusted by management for customized discounting criteria, estimated sales costs, and proprietary qualitative adjustments.
35
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Estimated Fair Value of Other Financial Instruments
GAAP also requires disclosure of the fair value of financial instruments carried at book value on the consolidated balance sheet. The carrying amounts and estimated fair values of the Company’s financial instruments are as follows:
March 31, 2018
Carrying
Amount
Quoted Price
In Active
Markets for
Identical Assets
/Liabilities
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Fair
Value
Financial assets
Cash and due from banks
$
527,952
$
527,952
$
—
$
—
$
527,952
Certificates of deposit with other banks
2,250
2,239
—
—
2,239
Investment securities, available-for-sale
378,488
—
378,488
—
378,488
Loans held for sale
(1)
720,511
—
—
738,041
738,041
Loans and leases, net of allowance for loan and lease losses
(1)
1,414,027
—
—
1,408,836
1,408,836
Servicing assets
53,120
—
—
53,120
53,120
Accrued interest receivable
11,971
11,971
—
—
11,971
Financial liabilities
Deposits
2,973,341
—
2,922,279
—
2,922,279
Accrued interest payable
546
546
—
—
546
Long term borrowings
3,489
—
—
3,515
3,515
December 31, 2017
Carrying
Amount
Quoted Price
In Active
Markets for
Identical Assets
/Liabilities
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Fair
Value
Financial assets
Cash and due from banks
$
295,271
$
295,271
$
—
$
—
$
295,271
Certificates of deposit with other banks
3,000
2,993
—
—
2,993
Investment securities, available-for-sale
93,355
—
93,355
—
93,355
Loans held for sale
(1)
680,454
—
—
706,972
706,972
Loans and leases, net of allowance for loan and lease losses
(1)
1,319,783
—
—
1,319,615
1,319,615
Servicing assets
52,298
—
—
52,298
52,298
Accrued interest receivable
10,160
10,160
—
—
10,160
Financial liabilities
Deposits
2,260,263
—
2,232,370
—
2,232,370
Accrued interest payable
367
367
—
—
367
Long term borrowings
26,564
—
—
27,390
27,390
(1)
In accordance with the adoption of ASU 2016-01, as of March 31, 2018, the fair value of loans and leases were measured using an exit price notion. As of December 31, 2017, the fair value of loans and leases were measured using an entry price notion.
Note 11. Commitments and Contingencies
Litigation
In the normal course of business the Company is involved in various legal proceedings. Management believes that the outcome of such proceedings will not materially affect the financial position, results of operations or cash flows of the Company.
36
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Financial Instruments with Off-balance-sheet Risk
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, credit risk in excess of the amount recognized in the balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as for on-balance-sheet instruments. A summary of the Company’s commitments is as follows:
March 31,
2018
December 31,
2017
Commitments to extend credit
$
1,448,428
$
1,701,137
Standby letters of credit
1,905
2,298
Solar purchase commitments
67,900
106,921
Airplane purchase agreement commitments
25,450
25,450
Total unfunded off-balance-sheet credit risk
$
1,543,683
$
1,835,806
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies, but may include accounts receivable, inventory, property and equipment, residential real estate and income-producing commercial properties. In 2012, the Company began issuing commitment letters after approval of the loan by the Credit Department. Commitment letters generally expire
ninety days
after issuance.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held varies as specified above and is required in instances which the Company deems necessary.
Solar purchase commitments are to purchase solar assets to fulfill leasing obligations.
As of
March 31, 2018
and
December 31, 2017
, the Company had unfunded commitments to provide capital contributions for on-balance sheet investments in the amount of
$3.3 million
and $
3.5 million
, respectively.
Concentrations of Credit Risk
Although the Company is not subject to any geographic concentrations, a substantial amount of the Company’s loans, leases, and commitments to extend credit have been granted to customers in the agriculture, healthcare and veterinary verticals. The concentrations of credit by type of loan are set forth in
Note 5
. The distribution of commitments to extend credit approximates the distribution of loans outstanding. The Company does not have a significant number of credits to any single borrower or group of related borrowers whereby their retained unguaranteed exposure exceeds $
7.5 million
, except for
eight
relationships that have a retained unguaranteed exposure of $
96.7 million
of which $
81.7 million
of the unguaranteed exposure has been disbursed.
Additionally, the Company has future minimum lease payments due under non-cancelable operating leases totaling
$83.2 million
, of which
$63.2 million
is due from
four
relationships.
The Company from time-to-time may have cash and cash equivalents on deposit with financial institutions that exceed federally-insured limits.
37
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
Note 12. Stock Plans
On March 20, 2015, the Company adopted the 2015 Omnibus Stock Incentive Plan which replaced the previously existing Amended Incentive Stock Option Plan and Nonstatutory Stock Option Plan. Subsequently on May 24, 2016, the 2015 Omnibus Stock Incentive Plan was amended to authorize awards covering a maximum of
7,000,000
common voting shares and has an expiration date of
March 20, 2025
. Options or restricted shares granted under the Amended and Restated 2015 Omnibus Stock Incentive Plan (the "Plan") expire no more than
10 years
from the date of grant. Exercise prices under the Plan are set by the Board of Directors at the date of grant, but shall not be less than
100%
of fair market value of the related stock at the date of the grant. Options or restricted shares vest over a minimum of
three years
from the date of the grant.
Stock Options
Compensation cost relating to share-based payment transactions are recognized in the financial statements with measurement based upon the fair value of the equity or liability instruments issued. For the three months ended
March 31, 2018
and
2017
, the Company recognized $
433 thousand
and $
414 thousand
in compensation expense for stock options, respectively.
Stock option activity under the Plan during the
three
month periods ended
March 31, 2018
and
2017
is summarized below.
Shares
Weighted
Average
Exercise Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at December 31, 2017
3,058,459
$
11.30
Exercised
54,254
12.74
Forfeited
57,629
14.94
Granted
—
—
Outstanding at March 31, 2018
2,946,576
$
11.20
6.77 years
$
48,921,416
Exercisable at March 31, 2018
806,424
$
9.36
6.48 years
$
14,872,227
Shares
Weighted
Average
Exercise Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at December 31, 2016
3,478,208
$
11.51
Exercised
33,136
5.61
Forfeited
149,530
13.96
Granted
—
—
Outstanding at March 31, 2017
3,295,542
$
11.46
7.81 years
$
33,586,061
Exercisable at March 31, 2017
604,054
$
8.95
7.41 years
$
7,669,515
38
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
The following is a summary of non-vested stock option activity for the Company for the
three
months ended
March 31, 2018
and
2017
.
Shares
Weighted
Average
Grant Date
Fair Value
Non-vested at December 31, 2017
2,364,999
$
4.65
Granted
—
—
Vested
(167,218
)
2.86
Forfeited
(57,629
)
7.07
Non-vested at March 31, 2018
2,140,152
4.83
Shares
Weighted
Average
Grant Date
Fair Value
Non-vested at December 31, 2016
3,016,100
$
4.78
Granted
—
—
Vested
(175,082
)
1.65
Forfeited
(149,530
)
5.94
Non-vested at March 31, 2017
2,691,488
4.92
The total intrinsic value of options exercised at
March 31, 2018
and
2017
was $
768 thousand
and $
508 thousand
, respectively.
At
March 31, 2018
, unrecognized compensation costs relating to stock options amounted to $
8.0 million
which will be recognized over a weighted average period of
2.65
years.
The weighted average fair value of each stock option grant is estimated on the date of grant using the Black-Scholes option-pricing model. The expected volatility is based on historical volatility. The risk-free interest rates for periods within the contractual life of the awards are based on the U.S. Treasury yield curve in effect at the time of the grant. The expected life is based on historical exercise experience. The dividend yield assumption is based on the Company’s history and expectation of dividend payouts. There were
no
stock options granted during the
three
months ended
March 31, 2018
or
2017
.
Restricted Stock
Restricted stock awards are authorized in the form of restricted stock awards or units ("RSU"s) and restricted stock awards or units with a market price condition ("Market RSU"s).
RSUs have a restriction based on the passage of time and may also have a restriction based on a non-market-related performance criteria. The fair value of the RSUs is based on the closing price on the date of the grant.
Market RSUs also have a restriction based on the passage of time and non-market-related performance criteria, but also have a restriction based on market price criteria related to the Company’s share price closing at or above a specified price ranging from
$34.00
to
$38.00
per share for at least
twenty
(20) consecutive trading days at any time prior to expiration date. The amount of Market RSUs earned will not exceed
100%
of the Market RSUs awarded. The fair value of the Market RSUs and the implied service period is calculated using the Monte Carlo simulation method.
39
Table of Contents
Live Oak Bancshares, Inc.
Notes to Unaudited Consolidated Financial Statements
RSU stock activity under the Plan during the first
three
months of
2018
is summarized below.
Shares
Weighted
Average Grant
Date Fair Value
Non-vested at December 31, 2017
181,814
$
20.03
Granted
52,627
26.15
Vested
(28,884
)
24.58
Forfeited
(1,010
)
18.51
Non-vested at March 31, 2018
204,547
20.97
For the three months ended
March 31, 2018
and
2017
, the Company recognized $
915 thousand
and
$159 thousand
in compensation expense for RSUs, respectively.
At
March 31, 2018
, unrecognized compensation costs relating to RSUs amounted to $
3.6 million
which will be recognized over a weighted average period of
4.70
years.
Market RSU stock activity under the Plan during the first
three
months of
2018
is summarized below.
Shares
Weighted
Average Grant
Date Fair Value
Non-vested at December 31, 2017
2,532,808
$
8.78
Granted
—
—
Vested
—
—
Forfeited
(104,218
)
9.07
Non-vested at March 31, 2018
2,428,590
8.77
The compensation expense for Market RSUs is measured based on their grant date fair value as calculated using the Monte Carlo simulation and is recognized on a straight-line basis over the average vesting period. The Monte Carlo simulation used 100,000 simulation paths to assess the expected date of achieving the market price criteria.
For the three months ended
March 31, 2018
and
2017
, the Company recognized $
972 thousand
and $
1.2 million
in compensation expense for Market RSUs, respectively.
At
March 31, 2018
, unrecognized compensation costs relating to Market RSUs amounted to $
14.1 million
which will be recognized over a weighted average period of
2.76
years.
Employee Stock Purchase Plan
The Company adopted an Employee Stock Purchase Plan on October 8, 2014. On May 24, 2016, the plan was amended and the Amended and Restated Employee Stock Purchase Plan (the "ESPP") became effective within the meaning of Section 423 of the Internal Revenue Code of 1986, as amended. Under the ESPP, eligible employees are able to purchase available shares with post-tax dollars as of the grant date. In order for employees to be eligible to participate in the ESPP they must be employed or on an authorized leave of absence from the Company or any subsidiary immediately prior to the grant date. ESPP stock purchases cannot exceed $
25 thousand
in fair market value per employee per calendar year. Options to purchase shares under the ESPP are granted at a
15%
discount to fair market value. Expense recognized in relation to the ESPP for the
three
months ended
March 31, 2018
and
2017
was $
29 thousand
and $
43 thousand
, respectively.
40
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following presents management’s discussion and analysis of the financial condition and results of operations of Live Oak Bancshares, Inc. (the “Company” or “LOB”). This discussion should be read in conjunction with the financial statements and related notes included elsewhere in this quarterly report on Form 10-Q and with the Company's Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
(the "
2017
Annual Report"). Results of operations for the periods included in this quarterly report on Form 10-Q are not necessarily indicative of results to be obtained during any future period.
Important Note Regarding Forward-Looking Statements
This quarterly report on Form 10-Q contains statements that management believes are forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. These statements generally relate to the Company’s financial condition, results of operations, plans, objectives, future performance or business. They usually can be identified by the use of forward-looking terminology, such as “believes,” “expects,” or “are expected to,” “plans,” “projects,” “goals,” “estimates,” “will,” “may,” “should,” “could,” “would,” “continues,” “intends to,” “outlook” or “anticipates,” or variations of these and similar words, or by discussions of strategies that involve risks and uncertainties. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including but not limited to, those described in this quarterly report on Form 10-Q. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements management may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information actually known to the Company at the time. Management undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements contained in this quarterly report on Form 10-Q are based on current expectations, estimates and projections about the Company’s business, management’s beliefs and assumptions made by management. These statements are not guarantees of the Company’s future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in the forward-looking statements. These risks, uncertainties and assumptions include, without limitation:
•
deterioration in the financial condition of borrowers resulting in significant increases in the Company’s loan and lease losses and provisions for those losses and other adverse impacts to results of operations and financial condition;
•
changes in Small Business Administration ("SBA") rules, regulations and loan products, including specifically the Section 7(a) program, changes in SBA standard operating procedures or changes to the status of Live Oak Banking Company (the "Bank") as an SBA Preferred Lender;
•
changes in rules, regulations or procedures for other government loan programs, including those of the United States Department of Agriculture;
•
changes in interest rates that affect the level and composition of deposits, loan demand and the values of loan collateral, securities, and interest sensitive assets and liabilities;
•
the failure of assumptions underlying the establishment of reserves for possible loan and lease losses;
•
changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments;
•
a reduction in or the termination of the Company’s ability to use the technology-based platform that is critical to the success of the Company’s business model, including a failure in or a breach of the Company’s operational or security systems or those of its third party service providers;
•
changes in financial market conditions, either internationally, nationally or locally in areas in which the Company conducts operations, including reductions in rates of business formation and growth, demand for the Company’s products and services, commercial and residential real estate development and prices, premiums paid in the secondary market for the sale of loans, and valuation of servicing rights;
•
changes in accounting principles, policies, and guidelines applicable to bank holding companies and banking;
•
fluctuations in markets for equity, fixed-income, commercial paper and other securities, which could affect availability, market liquidity levels, and pricing;
•
the effects of competition from other commercial banks, non-bank lenders, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and mutual funds, and other financial institutions operating in the Company’s market area and elsewhere, including institutions operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone and the Internet;
•
the Company's ability to attract and retain key personnel;
41
Table of Contents
•
changes in governmental monetary and fiscal policies as well as other legislative and regulatory changes, including with respect to SBA lending programs and investment tax credits;
•
changes in political and economic conditions;
•
the impact of heightened regulatory scrutiny of financial products and services, primarily led by the Consumer Financial Protection Bureau;
•
the Company's ability to comply with any requirements imposed on it by regulators, and the potential negative consequences that may result;
•
operational, compliance and other factors, including conditions in local areas in which the Company conducts business such as inclement weather or a reduction in the availability of services or products for which loan proceeds will be used, that could prevent or delay closing and funding loans before they can be sold in the secondary market;
•
the effect of any mergers, acquisitions or other transactions, to which the Company or the Bank may from time to time be a party, including management’s ability to successfully integrate any businesses acquired;
•
other risk factors listed from time to time in reports that the Company files with the SEC, including in the Company’s
2017
Annual Report; and
•
the success at managing the risks involved in the foregoing.
Except as otherwise disclosed, forward-looking statements do not reflect: (i) the effect of any acquisitions, divestitures or similar transactions that have not been previously disclosed; (ii) any changes in laws, regulations or regulatory interpretations; or (iii) any change in current dividend or repurchase strategies, in each case after the date as of which such statements are made. All forward-looking statements speak only as of the date on which such statements are made, and the Company undertakes no obligation to update any statement, to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events.
Amounts in all tables in Management’s Discussion and Analysis of Financial Condition and Results of Operations have been presented in thousands, except percentage, time period, stock option, share and per share data or where otherwise indicated.
Nature of Operations
LOB is a bank holding company headquartered in Wilmington, North Carolina incorporated under the laws of North Carolina in December 2008. The Company conducts business operations primarily through its commercial bank subsidiary, Live Oak Banking Company (the “Bank”). The Bank was incorporated in February 2008 as a North Carolina-chartered commercial bank. The Bank specializes in providing lending services to small businesses nationwide in targeted industries. The Bank identifies and grows within selected industry sectors, or verticals, by leveraging expertise within those industries. A significant portion of the loans originated by the Bank are guaranteed by the SBA under its 7(a) program. In 2010, the Bank formed Live Oak Number One, Inc., a wholly-owned subsidiary, to hold properties foreclosed on by the Bank.
Effective July 29, 2016, the Company elected to become a “financial holding company” within the meaning of the Bank Holding Company Act. A financial holding company, and the nonbank companies under its control, are permitted to engage in activities considered financial in nature or incidental to financial activities. For the Company to become and remain eligible for financial holding company status, it and the Bank must meet certain criteria, including capital, management and Community Reinvestment Act (“CRA”) requirements. The failure to meet such criteria could, depending on which requirements were not met, result in the Company facing restrictions on new financial activities or acquisitions or being required to discontinue existing activities that are not otherwise permissible for bank holding companies.
In 2017, the Bank entered into a joint venture, Apiture LLC (“Apiture”), with First Data Corporation for the purpose of creating next generation technology for financial institutions. In addition to the Bank, the Company owns Reltco Inc. and National Assurance Title, Inc. (collectively referred to as (“Reltco”) which were acquired on February 1, 2017; Live Oak Clean Energy Financing LLC, formed in November 2016, for the purpose of providing financing to entities for renewable energy applications; Canapi, Inc. (formerly known as “Live Oak Ventures, Inc.”), formed in August 2016, for the purpose of investing in businesses that align with the Company's strategic initiative to be a leader in financial technology; Live Oak Grove, LLC, opened in September 2015 for the purpose of providing Company employees and business visitors an on-site restaurant location; Government Loan Solutions, Inc. (“GLS”), a management and technology consulting firm that specializes in the settlement, accounting, and securitization processes for government guaranteed loans, including loans originated under the SBA 7(a) loan program and U.S. Department of Agriculture ("USDA")-guaranteed loans; and 504 Fund Advisors, LLC (“504FA”), which was formed to serve as the investment advisor to The 504 Fund, a closed-end mutual fund organized to invest in SBA section 504 loans.
42
Table of Contents
The Company generates revenue primarily from the sale of SBA-guaranteed loans and USDA guaranteed Rural Energy for America Program ("REAP") and Business & Industry ("B&I") loans and net interest income. Income from the sale of loans is comprised of loan servicing revenue and revaluation of related servicing assets and net gains on sales of loans. Offsetting these revenues are the cost of funding sources, provision for loan and lease losses, any costs related to foreclosed assets and other operating costs such as salaries and employee benefits, travel, professional services, advertising and marketing and tax expense.
On July 23, 2015 the Company closed on its initial public offering with a secondary offering completed in August of 2017.
Business Outlook
Below is a discussion of management’s current expectations regarding company performance over the near-term based on market conditions, the regulatory environment and business strategies as of the time the Company filed this Report. Actual outcomes and results may differ materially from what is expressed or forecasted in these forward-looking statements. See “Important Note Regarding Forward-Looking Statements” in this Report for more information on forward-looking statements.
The Company expects the loan and lease portfolio to continue to grow and to maintain an effective tax rate in the very low single digit range for the full year of 2018.
43
Table of Contents
Results of Operations
Performance Summary
Three months ended
March 31, 2018
compared with three months ended
March 31, 2017
For the three months ended
March 31, 2018
, the Company reported net income of $12.5 million, or $0.30 per diluted share, as compared to $6.1 million, or $0.17 per diluted share, for the three months ended
March 31, 2017
. This increase in net income is primarily due to the following items:
•
Increased net interest income of $8.8 million, or 56.5%, predominately driven by significant growth in the combined held for sale and held for investment loan and lease portfolios;
•
Increased net gains on sales of loans of $5.5 million, or 28.8%, as a result of increased loan sales combined with improving premiums; and
•
Revenues of $1.6 million from lease activities that began in the second quarter of 2017.
Partially offsetting the above factors were increases in the various cost factors as follows: $2.9 million in the provision expense for loan and lease losses, $3.0 million in the loan servicing asset revaluation loss, $1.5 million in salaries and employee benefits, $1.1 million in data processing expense, and $2.0 million in equipment expense.
Net Interest Income and Margin
Net interest income represents the difference between the income that the Company earns on interest-earning assets and the cost it incurs on interest-bearing liabilities. The Company’s net interest income depends upon the volume of interest-earning assets and interest-bearing liabilities and the interest rates that the Company earns or pays on them. Net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as “volume changes.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as “rate changes.” Without a branch network, the Bank generates deposits over the Internet and in the community in which it is headquartered. Due to the nature of a branchless bank and the relatively low overhead required for deposit gathering, the rates that the Bank offers are generally above the industry average.
Three months ended
March 31, 2018
compared with three months ended
March 31, 2017
For the three months ended March 31, 2018, net interest income increased $8.8 million, or 56.5%, to $24.5 million compared to $15.6 million for the three months ended March 31, 2017. This increase was principally due to the significant growth in average interest earning assets and to a lesser extent by higher yields on these assets which outpaced the growth and change in the cost of interest bearing liabilities. Average interest earning assets increased by $984.9 million, or 58.4%, to $2.67 billion for the three months ended March 31, 2018, compared to $1.69 billion for the three months ended March 31, 2017, while the yield on average interest earning assets increased forty-one basis points to 5.32%. The cost of funds on interest bearing liabilities for the three months ended March 31, 2018 increased forty-six basis points to 1.70%, and the average balance of interest bearing liabilities increased by $957.2 million, or 61.3%, over the same period in 2017. As indicated in the rate/volume table below, the increase in interest bearing liabilities and corresponding cost of funds was outpaced by the positive effects of the increased volume of interest earning assets along with an improving yield, resulting in increased interest income of $14.6 million and increased interest expense of $5.8 million for the three months ended March 31, 2018 compared to the three months ended March 31, 2017. For the three months ended March 31, 2018 compared to the three months ended March 31, 2017, net interest margin declined from 3.76% to 3.72%, respectively, principally due to the narrowing of the interest rate spread during the quarter. This short-term compression of the spread was largely the result of strategic liquidity initiatives which were accomplished during the first quarter of 2018.
44
Table of Contents
Average Balances and Yields.
The following table presents information regarding average balances for assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amount of interest expense on average interest-bearing liabilities, and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing the income or expense by the average balances for assets or liabilities, respectively, for the periods presented and annualizing that result. Loan fees are included in interest income on loans.
Three months ended March 31,
2018
2017
Average Balance
Interest
Average Yield/Rate
Average Balance
Interest
Average Yield/Rate
Interest earning assets:
Interest earning balances in other banks
$
354,028
$
1,215
1.39
%
$
194,176
$
342
0.71
%
Investment securities
181,900
1,117
2.49
71,075
323
1.84
Loans held for sale
727,696
11,046
6.16
466,567
6,521
5.67
Loans and leases held for investment
(1)
1,408,112
21,645
6.23
955,021
13,233
5.62
Total interest earning assets
2,671,736
35,023
5.32
1,686,839
20,419
4.91
Less: allowance for loan and lease losses
(24,219
)
(18,199
)
Non-interest earning assets
396,920
167,644
Total assets
$
3,044,437
$
1,836,284
Interest bearing liabilities:
Interest bearing checking
$
43,597
$
103
0.96
%
$
44,351
$
65
0.59
%
Savings
822,266
3,118
1.54
—
—
—
Money market accounts
168,954
521
1.25
479,545
948
0.80
Certificates of deposit
1,473,054
6,676
1.84
1,009,915
3,530
1.42
Total deposits
2,507,871
10,418
1.68
1,533,811
4,543
1.20
Other borrowings
11,228
129
4.66
28,068
235
3.40
Total interest bearing liabilities
2,519,099
10,547
1.70
1,561,879
4,778
1.24
Non-interest bearing deposits
56,596
28,686
Non-interest bearing liabilities
19,022
22,042
Shareholders' equity
449,720
223,677
Total liabilities and shareholders' equity
$
3,044,437
$
1,836,284
Net interest income and interest rate spread
$
24,476
3.62
%
$
15,641
3.67
%
Net interest margin
3.72
3.76
Ratio of average interest-earning assets to average interest-bearing liabilities
106.06
%
108.00
%
(1)
Average loan and lease balances include non-accruing loans.
45
Table of Contents
Rate/Volume Analysis.
The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, increases or decreases attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.
Three months ended March 31,
2018 vs. 2017
Increase (Decrease) Due to
Rate
Volume
Total
Interest income:
Interest earning balances in other banks
$
458
$
415
$
873
Investment securities
202
592
794
Loans held for sale
718
3,807
4,525
Loans and leases held for investment
1,791
6,621
8,412
Total interest income
3,169
11,435
14,604
Interest expense:
Interest bearing checking
39
(1
)
38
Savings
—
3,118
3,118
Money market accounts
359
(786
)
(427
)
Certificates of deposit
1,287
1,859
3,146
Other borrowings
61
(167
)
(106
)
Total interest expense
1,746
4,023
5,769
Net interest income
$
1,423
$
7,412
$
8,835
Provision for Loan and Lease Losses
The provision for loan and lease losses represents the amount necessary to be charged against the current period’s earnings to maintain the allowance for loan and lease losses at a level that is appropriate in relation to the estimated losses inherent in the loan and lease portfolio. A number of factors are considered in determining the required level of loan and lease loss reserves and the provision required to achieve the appropriate reserve level, including loan and lease growth, credit risk rating trends, nonperforming loan and lease levels, delinquencies, loan and lease portfolio concentrations and economic and market trends.
Losses inherent in loan relationships are mitigated if a portion of the loan is guaranteed by the SBA or USDA. A typical SBA 7(a) loan carries a 75% guarantee while USDA guarantees range from 60% to 80% depending on loan size, which reduces the risk profile of these loans. The Company believes that its focus on compliance with regulations and guidance from the SBA and USDA are key factors to managing this risk.
The provision for loan and lease losses for the
first
quarter of
2018
was $4.4 million compared to $1.5 million for the same period in
2017
, an increase of $2.9 million, or 193.0%, largely driven by overall loan and lease growth and loans classified as Risk Grade 5 combined with higher specific reserve requirements.
Loans and leases held for investment of $1.44 billion as of March 31, 2018 increased by $442.8 million, or 44.3%, compared to March 31, 2017. This growth was fueled by strong loan origination volumes combined with continued disbursements for loans in the construction portfolio and related balance sheet retention over the past year.
Net charge-offs were $532 thousand, or 0.15% of average quarterly loans and leases held for investment on an annualized basis, for the three months ended
March 31, 2018
, compared to net charge-offs of $1.5 million, or 0.63%, for the three months ended
March 31, 2017
. Net charge-offs are a key element of historical experience in the Company's estimation of the allowance for loan and lease losses.
In addition, at
March 31, 2018
, nonperforming loans and leases not guaranteed by the SBA totaled $7.4 million, which was 0.51% of the held-for-investment loan and lease portfolio compared to $3.6 million, or 0.36% of loans and leases held for investment at
March 31, 2017
.
46
Table of Contents
Noninterest Income
Noninterest income is principally comprised of net gains from the sale of SBA and USDA-guaranteed loans along with loan servicing revenue and revaluation. Revenue from the sale of loans depends upon the volume, maturity structure and rates of underlying loans as well as the pricing and availability of funds in the secondary markets prevailing in the period between completed loan funding and closing of sale. In addition, the loan servicing revaluation is significantly impacted by changes in market rates and other underlying assumptions such as prepayment speeds and default rates. Noninterest income also commonly includes lease income, construction supervision fee income and title insurance income. Other less common elements of noninterest income include nonrecurring gains and losses on investments.
The following table shows the components of noninterest income and the dollar and percentage changes for the periods presented.
Three Months Ended
March 31,
Increase (Decrease)
2018
2017
Amount
Percent
Noninterest income
Loan servicing revenue
$
6,898
$
5,923
$
975
16.46
%
Loan servicing asset revaluation
(5,088
)
(2,009
)
(3,079
)
(153.26
)
Net gains on sales of loans
24,418
18,952
5,466
28.84
Lease income
1,608
—
1,608
100.00
Construction supervision fee income
779
429
350
81.59
Title insurance income
1,300
1,438
(138
)
(9.60
)
Other noninterest income
841
1,020
(179
)
(17.55
)
Total noninterest income
$
30,756
$
25,753
$
5,003
19.43
%
For the three months ended
March 31, 2018
, noninterest income increased by $5.0 million, or 19.4%, compared to the three months ended
March 31, 2017
. The increase from the prior year is primarily the result of net gains on sales of loans increasing $5.5 million to $24.4 million in the first quarter of 2018 compared to $19.0 million in the first quarter of 2017, as a function of higher volume of guaranteed loans sales coupled with an improvement in the average net gain on sale of guaranteed loans. Lease income of $1.6 million related to renewable energy initiatives and increased loan servicing revenues of $975 thousand arising from growth in the serviced loan portfolio also contributed to higher levels of noninterest income in the first quarter of 2018. Partially offsetting the overall increase in noninterest income was a higher negative loan servicing revaluation adjustment of $3.1 million.
The following table reflects loan and lease production, sales of guaranteed loans and the aggregate balance in guaranteed loans sold. These components are key drivers of the Company's noninterest income.
Three months ended March 31,
For years ended December 31,
2018
2017
2017
2016
2015
2014
Amount of loans and leases originated
$
397,559
$
468,663
$
1,934,238
$
1,537,010
$
1,158,640
$
848,090
Guaranteed portions of loans sold
247,243
208,715
787,926
761,933
640,886
433,912
Outstanding balance of guaranteed loans sold
(1)
2,812,108
2,410,791
2,680,641
2,278,618
1,779,989
1,302,828
(1)
This represents the outstanding principal balance of guaranteed loans serviced, as of the last day of the applicable period, which have been sold into the secondary market.
47
Table of Contents
Changes in various components of noninterest income are discussed in more detail below.
Loan Servicing Revenue:
While portions of the loans that the Bank originates are sold and generate gain on sale revenue, servicing rights for all loans that the Bank originates, including loans sold, are retained by the Bank. In exchange for continuing to service loans that are sold, the Bank receives fee income represented in loan servicing revenue equivalent to one percent of the outstanding balance of SBA loans sold and 0.40% of the outstanding balance of USDA loans sold. In addition, the cost of servicing sold loans is approximately 0.40% of the balance of the loans sold, which is included in the loan servicing revaluation computations. Unrecognized servicing revenue is reflected in a servicing asset recorded on the balance sheet. Revenues associated with the servicing of loans are recognized over the expected life of the loan through the income statement, and the servicing asset is reduced as this revenue is recognized. For
three
months ended
March 31, 2018
, loan servicing revenue increased $975 thousand, or 16.5%, to $6.9 million as compared to the
three
months ended
March 31, 2017
, as a result of an increase in the average outstanding balance of guaranteed loans sold. At
March 31, 2018
, the outstanding balance of government guaranteed loans sold in the secondary market was $2.81 billion. At
March 31, 2017
, the outstanding balance of SBA guaranteed loans sold was $2.41 billion.
Loan Servicing Revaluation:
The Company revalues its serviced loan portfolio at least quarterly. The revaluation considers the amortization of the portfolio, current market conditions for loan sale premiums, and current prepayment speeds. For the three months ended
March 31, 2018
, there was a net negative loan servicing revaluation adjustment of $5.1 million compared to a net negative revaluation adjustment of $2.0 million for the three months ended
March 31, 2017
. The higher negative loan servicing revaluation amount for the first quarter of 2018 as compared to the first quarter of 2017 was principally driven by amortization of the serviced portfolio during that period.
Net Gains on Sale of Loans:
For the
three
months ended
March 31, 2018
, net gains on sales of loans increased $5.5 million, or 28.8% compared to the
three
months ended
March 31, 2017
. For the three months ended
March 31, 2018
, the volume of guaranteed loans sold increased $38.5 million, or 18.5%, to $247.2 million from $208.7 million for the three months ended
March 31, 2017
. The average net gain on sale of loans for the
three
months ended
March 31, 2018
was higher at $99 thousand of revenue for each $1 million in loans sold compared to $91 thousand of revenue for each $1 million in loans sold for the three months ended
March 31, 2017
.
Noninterest Expense
Noninterest expense comprises all operating costs of the Company, such as employee related costs, travel, professional services, advertising and marketing expenses, exclusive of interest and income tax expense.
The following table shows the components of noninterest expense and the related dollar and percentage changes for the periods presented.
Three Months Ended
March 31,
Increase (Decrease)
2018
2017
Amount
Percent
Noninterest expense
Salaries and employee benefits
$
20,209
$
18,682
$
1,527
8.17
%
Non-staff expenses:
Travel expense
1,843
1,598
245
15.33
Professional services expense
1,298
1,736
(438
)
(25.23
)
Advertising and marketing expense
1,662
1,485
177
11.92
Occupancy expense
1,857
1,195
662
55.40
Data processing expense
2,837
1,696
1,141
67.28
Equipment expense
3,077
1,074
2,003
186.50
Other loan origination and maintenance expense
1,329
1,005
324
32.24
FDIC insurance
572
726
(154
)
(21.21
)
Title insurance closing services expense
426
405
21
5.19
Other expense
2,962
3,383
(421
)
(12.44
)
Total non-staff expenses
17,863
14,303
3,560
24.89
Total noninterest expense
$
38,072
$
32,985
$
5,087
15.42
%
48
Table of Contents
Total noninterest expense for the
three
months ended
March 31, 2018
increased $5.1 million, or 15.4% compared to the same period in
2017
. The increase in noninterest expense was principally comprised of increased personnel, occupancy, data processing and equipment expense driven by the significant growth of the Company's core business. Changes in various components of noninterest expense are discussed below.
Salaries and employee benefits
: Total personnel expense for the
three
months ended
March 31, 2018
increased by $1.5 million, or 8.2%, compared to the same period in
2017
. Primary drivers for this increase was the incremental personnel costs arising from the acquisition of a nationwide title insurance business on February 1, 2017 combined with the continued investment in human capital to support the growing loan and lease production from new and existing verticals. Total full-time equivalent employees increased from 476 at
March 31, 2017
to 517 at
March 31, 2018
. Salaries and employee benefits expense included $2.3 million and $1.8 million of stock-based compensation in the three months ended
March 31, 2018
and
2017
, respectively. Expenses related to the employee stock purchase program, stock grants, stock option compensation and restricted stock expense are all considered stock-based compensation.
Of the total stock-based compensation, $352 thousand and $346 thousand for the first quarters of 2018 and 2017, respectively, was related to restricted stock unit ("RSU") awards for key employee retention with an effective grant date of May 24, 2016.
Occupancy expense
: For the
three
months ended
March 31, 2018
, total occupancy processing expense increased $662 thousand, or 55.4%, compared to the same period in
2017
. This increase was driven by continued investment in facilities and infrastructure to support the Company's growth initiatives.
Data processing expense
: For the
three
months ended
March 31, 2018
, total data processing expense increased $1.1 million, or 67.3%, compared to the same period in
2017
. Largely influencing this increase in data processing was the contribution of software development resources to Apiture which transferred the recognition of costs associated with the Company’s technology development from salaries and employee benefits to data processing.
Equipment expense:
For the
three
months ended
March 31, 2018
, the total costs associated with equipment increased $2.0 million, or 186.5%, compared to the same period in
2017
. A major factor behind this increase was the higher level of depreciation related to solar panels acquired to meet leasing commitments.
Income Tax Expense
The effective tax rate for the
three
months ended
March 31, 2018
was 2.5% compared to the effective rate of 11.5% for the three months ended
March 31, 2017
. The tax rate principally reflected the generation of investment tax credits by the solar panel leasing activity under the Company’s strategic initiatives in the renewable energy sector.
Discussion and Analysis of Financial Condition
March 31, 2018
vs.
December 31, 2017
Total assets at
March 31, 2018
were $3.46 billion, an increase of $702.4 million, or 25.5%, compared to total assets of $2.76 billion at
December 31, 2017
. The growth in total assets was principally driven by the following:
•
Increased cash and due from banks due largely to the significant growth from deposit gathering campaigns to strengthen the liquidity profile generating $713.1 million in new deposits;
•
Increased investment in securities available-for-sale of $285.1 million which was driven by the Company's strategic plan to enhance contingency funding sources;
•
Growth in loan and lease originations combined with longer retention times of loans held for sale, comprised largely of loans intentionally held for longer periods and those in newer verticals which require a period of loan advances to become fully funded prior to being sold; and
•
Increased premises and equipment related primarily to expansion of facilities to accommodate Company growth and the addition of solar panels to meet leasing commitments.
Cash and cash equivalents were $528.0 million at
March 31, 2018
, an increase of $232.7 million, or 78.8%, compared to $295.3 million at
December 31, 2017
. This increase primarily reflected the results of a successful deposit gathering campaigns.
Total investment securities increased $285.1 million during the first three months of 2018, from $93.4 million at
December 31, 2017
, to $378.5 million at
March 31, 2018
, an increase of 305.4%. The Company purchased $293.0 million in residential mortgage-backed securities during the first quarter of 2018 as part of the aforementioned strategic plan to enhance contingent funding sources. The investment portfolio is comprised of U.S. government agency securities, residential mortgage-backed securities and a mutual fund.
49
Table of Contents
Loans held for sale increased $40.1 million, or 5.9%, during the first
three
months of 2017, from $680.5 million at
December 31, 2017
, to $720.5 million at March 31, 2017. The increase was primarily the result of loan origination activities during the quarter and the strategy to enhance interest income by increasing the retention time of guaranteed loans along with growth in certain loans that take time to fully fund.
Loans and leases held for investment increased $98.1 million, or 7.3%, during the first
three
months of 2018, from $1.34 billion at
December 31, 2017
, to $1.44 billion at
March 31, 2018
. The increase was primarily the result of continued loan and lease growth from origination activities during the first quarter of 2018 combined with greater retention of loans on the consolidated balance sheet.
Premises and equipment, net increased $38.0 million, or 21.3%, during the first three months of 2018. This increase was primarily driven by construction of new facilities to accommodate Company growth and the addition of solar panels to meet leasing commitments.
Servicing assets increased $822 thousand, or 1.6%, during the first
three
months of 2018, from $52.3 million at
December 31, 2017
, to $53.1 million at
March 31, 2018
. The increase in servicing assets is primarily the result of loan sales outpacing the amortization of the existing serviced portfolio.
Other assets increased $11.9 million, or 8.9%, during the first
three
months of 2018, from $134.2 million at December 31, 2017 to $146.2 million at March 31, 2018. The increase in other assets was primarily comprised of $1.2 million in SBA related receivables, $3.4 million in guarantee fees receivable and a $3.0 million cost method investment by Canapi in a financial services startup.
Total deposits were $2.97 billion at
March 31, 2018
, an increase of $713.1 million, or 31.5%, from $2.26 billion at
December 31, 2017
. The increase in deposits was driven by success of deposit gathering campaigns to support the growth in loan and lease originations and strategic liquidity initiatives.
Long term borrowings decreased $23.1 million, or 86.9%, during the first three months of 2018, from $26.6 million at December 31, 2017 to $3.5 million at March 31, 2018. The decrease in long term borrowings was primarily the result of debt reduction following a successful capital raise in the third quarter of 2017.
Shareholders’ equity at
March 31, 2018
was $448.8 million as compared to $436.9 million at
December 31, 2017
. The book value per share was $11.23 at
March 31, 2018
compared to $10.95 at
December 31, 2017
. Average equity to average assets was 14.8% for the
three
months ended
March 31, 2018
compared to 13.5% for the year ended
December 31, 2017
. The increase in shareholders’ equity was principally the result of net income to common shareholders for the
three
months ended
March 31, 2018
of $12.5 million combined with stock-based compensation expense of $2.3 million, partially offset by other comprehensive losses of $2.2 million and $1.2 million in dividends.
Asset Quality
Management considers asset quality to be of primary importance. A formal loan review function, independent of loan origination, is used to identify and monitor problem loans. This function reports directly to the Audit & Risk Committee of the Board of Directors.
Nonperforming Assets
The Bank places loans on nonaccrual status when they become 90 days past due as to principal or interest payments, or prior to that if management has determined based upon current information available to them that the timely collection of principal or interest is not probable. When a loan is placed on nonaccrual status, any interest previously accrued as income but not actually collected is reversed and recorded as a reduction of loan interest and fee income. Typically, collections of interest and principal received on a nonaccrual loan are applied to the outstanding principal as determined at the time of collection of the loan.
Troubled debt restructurings occur when, because of economic or legal reasons pertaining to the debtor’s financial difficulties, debtors are granted concessions that would not otherwise be considered. Such concessions would include, but are not limited to, the transfer of assets or the issuance of equity interests by the debtor to satisfy all or part of the debt, modification of the terms of debt or the substitution or addition of debtor(s).
50
Table of Contents
The following table provides information with respect to nonperforming assets and troubled debt restructurings at the dates indicated.
March 31, 2018
December 31, 2017
Nonperforming assets:
Total nonperforming loans (all on nonaccrual)
$
36,776
$
23,480
Total accruing loans past due 90 days or more
—
—
Foreclosed assets
1,519
1,281
Total troubled debt restructurings
11,516
10,223
Less nonaccrual troubled debt restructurings
(9,069
)
(8,129
)
Total performing troubled debt restructurings
2,447
2,094
Total nonperforming assets and troubled debt restructurings
$
40,742
$
26,855
Total nonperforming loans to total loans and leases held for investment
2.55
%
1.75
%
Total nonperforming loans to total assets
1.06
%
0.85
%
Total nonperforming assets and troubled debt restructurings to total assets
1.18
%
0.97
%
March 31, 2018
December 31, 2017
Nonperforming assets guaranteed by U.S. government:
Total nonperforming loans guaranteed by the SBA (all on nonaccrual)
$
29,390
$
19,870
Total accruing loans past due 90 days or more guaranteed by the SBA
—
—
Foreclosed assets guaranteed by the SBA
1,418
1,191
Total troubled debt restructurings guaranteed by the SBA
8,374
7,178
Less nonaccrual troubled debt restructurings guaranteed by the SBA
(7,849
)
(7,099
)
Total performing troubled debt restructurings guaranteed by SBA
525
79
Total nonperforming assets and troubled debt restructurings guaranteed by the SBA
$
31,333
$
21,140
Total nonperforming loans not guaranteed by the SBA to total held for investment loans and leases
0.51
%
0.27
%
Total nonperforming loans not guaranteed by the SBA to total assets
0.21
%
0.13
%
Total nonperforming assets and troubled debt restructurings not guaranteed by the SBA to total assets
0.27
%
0.21
%
Total nonperforming assets and troubled debt restructurings at
March 31, 2018
were $40.7 million, which represented a $13.9 million, or 51.7%, increase from
December 31, 2017
. Total nonperforming assets at
March 31, 2018
were comprised of $36.8 million in nonaccrual loans and $1.5 million in foreclosed assets. Of the $40.7 million of nonperforming assets and troubled debt restructurings ("TDRs"), $31.3 million carried an SBA guarantee, leaving an unguaranteed exposure of $9.4 million in total nonperforming assets and TDRs at
March 31, 2018
. The unguaranteed exposure in total nonperforming assets and TDRs at
December 31, 2017
was $5.7 million. Unguaranteed exposure relating to nonperforming assets and TDRs at
March 31, 2018
increased by $3.7 million, or 64.6%, compared to
December 31, 2017
.
As a percentage of the Bank’s total capital, nonperforming loans represented 10.4% at
March 31, 2018
, compared to nonperforming loans of 7.8% of the Bank’s total capital at
December 31, 2017
. Adjusting the ratio to include only the unguaranteed portion of nonperforming loans to reflect management’s belief that the greater magnitude of risk resides in this portion, the ratios at
March 31, 2018
and
December 31, 2017
were 2.1% and 1.2%, respectively.
51
Table of Contents
As of
March 31, 2018
and
December 31, 2017
, potential problem and impaired loans and leases totaled $105.1 million and $76.8 million, respectively. Risk Grades 5 through 8 represent the spectrum of criticized and impaired loans and leases. At
March 31, 2018
, the portion of criticized loans and leases guaranteed by the SBA of USDA totaled $46.4 million resulting in unguaranteed exposure risk of $58.7 million, or 4.4% of total held for investment unguaranteed exposure. This compares to the
December 31, 2017
portion of criticized loans and leases guaranteed by the SBA or USDA which totaled $34.7 million resulting in unguaranteed exposure risk of $42.1 million, or 3.4% of total held for investment unguaranteed exposure. As of
March 31, 2018
loans and leases in Healthcare, Veterinary and Independent Pharmacies industry verticals comprise the largest portion of the total potential problem and impaired loans at 30.1%, 22.5% and 14.7%, respectively. As of
December 31, 2017
loans in the Healthcare and Veterinary industries comprise the largest portion of the total potential problem and impaired loans and leases at 30.0% and 27.3%, respectively. No systemic issues were identified in the first quarter increase in potential problem and impaired loans and leases which were comprised of a relatively small number of borrowers in our most mature verticals. Furthermore, the Company believes that its underwriting and credit quality standards have improved as the business has matured.
The Bank does not classify loans and leases that experience insignificant payment delays and payment shortfalls as impaired. The Bank considers an “insignificant period of time” from payment delays to be a period of 90 days or less. The Bank would consider a modification for a customer experiencing what is expected to be a short-term event that has temporarily impacted cash flow. This could be due, among other reasons, to illness, weather, impact from a one-time expense, slower than expected start-up, construction issues or other short-term issues. In all cases, credit will review the request to determine if the customer is stressed and how the event has impacted the ability of the customer to repay the loan or lease long term. To date, the only types of short term modifications the Bank has given are payment deferral and interest only extensions. The Bank does not typically alter the rate or lengthen the amortization of the note due to insignificant payment delays. Short term modifications are not classified as TDRs, because they do not meet the definition set by the applicable accounting standards and the Federal Deposit Insurance Corporation.
Management endeavors to be proactive in its approach to identify and resolve problem loans and leases and is focused on working with the borrowers and guarantors of these loans and leases to provide loan and lease modifications when warranted. Management implements a proactive approach to identifying and classifying loans and leases as criticized, Risk Grade 5. For example, at
March 31, 2018
and
December 31, 2017
, Risk Grade 5 loans and leases totaled $57.3 million and $37.0 million, respectively. The increase in Risk Grade 5 loans from
December 31, 2017
to
March 31, 2018
was principally confined to three verticals; Government Contracting ($12.8 million or 63.0% of increase), Agriculture ($3.9 million or 19.3% of increase) and Healthcare ($2.3 million or 11.4% of increase). The large increase in Risk Grade 5 loans from
December 31, 2017
to
March 31, 2018
related to Government Contracting was the result of applying the Company's current risk rating methodology, which is not designed for the asset-based, collateral intensive, highly monitored loans being generated by this vertical. As a result, applying these loans to the current risk grading methodology resulted in more severe risk grades than would be expected with a more refined model tailored for this new type of credit being extended. Credit management is revising the current risk grade methodology so that it appropriately measures risk for asset-based credits. This revised methodology will be formalized during the second quarter of 2018. Credit management fully expects many of the Government Contracting loans will have improved risk grades once the enhanced risk grading methodology is applied, however as an abundance of caution the risk grade results of the current model were reported and reserved for at March 31, 2018. The first quarter 2018 increase in Risk Grade 5 loans related to Agriculture and Healthcare was due to the ongoing maturity of larger existing verticals. At
March 31, 2018
, approximately 90.9% of loans classified as Risk Grade 5 are performing with no current payments past due. While the level of nonperforming assets fluctuates in response to changing economic and market conditions, the relative size and composition of the loan portfolio, and management’s degree of success in resolving problem assets, management believes that a proactive approach to early identification and intervention is critical to successfully managing a small business loan portfolio.
Allowance for Loan and Lease Losses
The allowance for loan and lease losses (“ALLL”), a material estimate which could change significantly in the near-term in the event of rapidly deteriorating credit quality, is established through a provision for loan and lease losses charged to earnings to account for losses that are inherent in the loan and lease portfolio and estimated to occur, and is maintained at a level that management considers appropriate to absorb potential losses in the portfolio. Loan and lease losses are charged against the ALLL when management believes that the collectibility of the principal loan and lease balance is unlikely. Subsequent recoveries, if any, are credited to the ALLL when received.
Judgment in determining the adequacy of the ALLL is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available and as situations and information change.
The ALLL is evaluated on a quarterly basis by management and takes into consideration such factors as changes in the nature and volume of the loan and lease portfolio, overall portfolio quality, review of specific problem loans and leases and current economic conditions and trends that may affect the borrower’s ability to repay.
52
Table of Contents
Estimated credit losses should meet the criteria for accrual of a loss contingency, i.e., a provision to the ALLL, set forth in accounting principles generally accepted in the United States of America (“GAAP”). Methodology for determining the ALLL is generally based on GAAP, the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other regulatory and accounting pronouncements. The ALLL is determined by the sum of three separate components: (i) the impaired loan or lease component, which addresses specific reserves for impaired loans or leases; (ii) the general reserve component, which addresses reserves for pools of homogeneous loans and leases; and (iii) an unallocated reserve component (if any) based on management’s judgment and experience. The loan and lease pools and impaired loans and leases are mutually exclusive; any loan or lease that is impaired should be excluded from its homogeneous pool for purposes of that pool’s reserve calculation, regardless of the level of impairment.
The ALLL of $24.2 million at
December 31, 2017
increased by $3.9 million, or 16.0%, to $28.1 million at
March 31, 2018
. The ALLL, as a percentage of loans and leases held for investment, amounted to 2.0% at
March 31, 2018
and 1.8% at
December 31, 2017
. The increase in the allowance for loan and lease losses was largely attributable to continued growth in the loan and lease portfolio, as addressed in the Provision for Loan and Lease Losses section of Results of Operations. General reserves as a percentage of non-impaired loans amounted to 1.66% at
March 31, 2018
and 1.62%
December 31, 2017
. See the aforementioned Provision for Loan and Lease Losses section of this section for a discussion of the Company's charge-off experience.
Actual past due loans and leases have decreased since
December 31, 2017
as management continues to work to improve asset quality. Management believes the ALLL of $24.2 million at
March 31, 2018
is appropriate in light of the risk inherent in the loan and lease portfolio. Management’s judgments are based on numerous assumptions about current events that it believes to be reasonable, but which may or may not be valid. Thus, there can be no assurance that loan and lease losses in future periods will not exceed the current ALLL or that future increases in the ALLL will not be required. No assurance can be given that management’s ongoing evaluation of the loan and lease portfolio in light of changing economic conditions and other relevant circumstances will not require significant future additions to the ALLL, thus adversely affecting the Company’s operating results. Additional information on the ALLL is presented in Note 7 - Loans and Leases Held for Investment and Allowance for Loan and Lease Losses of the Notes to the Unaudited Consolidated Financial Statements in this report.
Liquidity Management
Liquidity management refers to the ability to meet day-to-day cash flow requirements based primarily on activity in loan and deposit accounts of the Company’s customers. Liquidity is immediately available from four major sources: (a) cash on hand and on deposit at other banks; (b) the outstanding balance of federal funds sold; (c) the market value of unpledged investment securities; and (d) availability under lines of credit. At
March 31, 2018
, the total amount of these four items was $1.22 billion, or 35.3% of total assets, an increase of $548.7 million from $674.2 million, or 24.4% of total assets, at
December 31, 2017
.
Loans and other assets are funded by loan sales, wholesale deposits and core deposits. To date, an increasing retail deposit base and an increased amount of long-term brokered deposits have been adequate to meet loan obligations, while maintaining the desired level of immediate liquidity. Additionally, an investment securities portfolio is available for both immediate and secondary liquidity purposes.
At
March 31, 2018
, none of the investment securities portfolio was pledged to secure public deposits or pledged to retail repurchase agreements, while $100 thousand was pledged for trust activities in the State of Ohio and $2.5 million was pledged for uninsured trust assets, leaving $375.9 million available as lendable collateral.
53
Table of Contents
Contractual Obligations
The following table presents the Company’s significant fixed and determinable contractual obligations by payment date as of
March 31, 2018
. The payment amounts represent those amounts contractually due to the recipient. The table excludes liabilities recorded where management cannot reasonably estimate the timing of any payments that may be required in connection with these liabilities.
Payments Due by Period
Total
Less than
One
Year
One to
Three
Years
Three to
Five
Years
More
Than Five
Years
Contractual Obligations
Deposits without stated maturity
$
1,209,919
$
1,209,919
$
—
$
—
$
—
Time deposits
1,763,422
1,066,053
532,596
88,601
76,172
Long term borrowings
3,489
4
3,478
7
—
Operating lease obligations
1
2,710
1,009
1,050
481
170
Total
$
2,979,540
$
2,276,985
$
537,124
$
89,089
$
76,342
1
The following obligations only include base rent and does not include any additional payments such as taxes, insurance, maintenance and repairs or common area maintenance.
As of
March 31, 2018
and
December 31, 2017
, the Company had unfunded commitments to provide capital contributions for on-balance sheet investments in the amount of $3.3 million and $3.5 million, respectively.
Asset/Liability Management and Interest Rate Sensitivity
One of the primary objectives of asset/liability management is to maximize the net interest margin while minimizing the earnings risk associated with changes in interest rates. One method used to manage interest rate sensitivity is to measure, over various time periods, the interest rate sensitivity positions, or gaps. This method, however, addresses only the magnitude of timing differences and does not address earnings or market value. Therefore, management uses an earnings simulation model to prepare, on a regular basis, earnings projections based on a range of interest rate scenarios to more accurately measure interest rate risk.
The balance sheet is asset-sensitive with a total cumulative gap position of 2.2% at
March 31, 2018
. The addition of long-term wholesale deposits during the quarter decreased the asset-liability sensitivity of the Company in the current period. An asset-sensitive position means that net interest income will generally move in the same direction as interest rates. For instance, if interest rates increase, net interest income can be expected to increase, and if interest rates decrease, net interest income can be expected to decrease. The Company attempts to mitigate interest rate risk with the majority of assets and liabilities being short-term, adjustable rate instruments. The quarterly revaluation adjustment to the servicing asset, however, adjusts in an opposite direction to interest rate changes. Asset/liability sensitivity is primarily derived from the prime-based loans that adjust as the prime interest rate changes and the longer duration of indeterminate term deposits.
54
Table of Contents
Capital
The maintenance of appropriate levels of capital is a management priority and is monitored on a regular basis. The Company’s principal goals related to the maintenance of capital are to provide adequate capital to support the Company’s risk profile consistent with the risk appetite approved by the Board of Directors; provide financial flexibility to support future growth and client needs; comply with relevant laws, regulations, and supervisory guidance; achieve optimal credit ratings for the Company and its subsidiaries; and provide a competitive return to shareholders. Management regularly monitors the capital position of the Company on both a consolidated and bank level basis. In this regard, management’s goal is to maintain capital at levels that are in excess of the regulatory “well capitalized” levels. Risk-based capital ratios, which include Tier 1 Capital, Total Capital and Common Equity Tier 1 Capital, are calculated based on regulatory guidance related to the measurement of capital and risk-weighted assets.
The Basel III Capital Rules, a comprehensive capital framework for U.S. banking organizations, became effective for the Company and Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).
When fully phased in on January 1, 2019, the Basel III Capital Rules will require the Company and Bank to maintain (i) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% "capital conservation buffer" (which is added to the 4.5% Common Equity Tier 1 capital ratio as that buffer is phased in, effectively resulting in a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of at least 7.0% upon full implementation), (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer (which is added to the 6.0% Tier 1 capital ratio as that buffer is phased in, effectively resulting in a minimum Tier 1 capital ratio of 8.5% upon full implementation), (iii) a minimum ratio of Total capital (that is, Tier 1 plus Tier 2) to risk-weighted assets of at least 8.0%, plus the capital conservation buffer (which is added to the 8.0% total capital ratio as that buffer is phased in, effectively resulting in a minimum total capital ratio of 10.5% upon full implementation) and (iv) a minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average quarterly assets.
The implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level and will be phased in over a three-year period (increasing by that amount on each subsequent January 1, until it reaches 2.5% on January 1, 2019). Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets below the effective minimum (4.5% plus the capital conservation buffer) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.
55
Table of Contents
Capital amounts and ratios as of
March 31, 2018
and
December 31, 2017
, are presented in the table below.
Actual
Minimum
Capital
Requirement
Minimum
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
(1)
Amount
Ratio
Amount
Ratio
Amount
Ratio
Consolidated - March 31, 2018
Common Equity Tier 1 (to Risk-Weighted Assets)
$
401,239
16.36
%
$
110,340
4.50
%
N/A
N/A
Total Capital (to Risk-Weighted Assets)
$
429,290
17.51
%
$
196,160
8.00
%
N/A
N/A
Tier 1 Capital (to Risk-Weighted Assets)
$
401,239
16.36
%
$
147,120
6.00
%
N/A
N/A
Tier 1 Capital (to Average Assets)
$
401,239
13.32
%
$
120,490
4.00
%
N/A
N/A
Bank - March 31, 2018
Common Equity Tier 1 (to Risk-Weighted Assets)
$
326,445
13.49
%
$
108,902
4.50
%
$
157,303
6.50
%
Total Capital (to Risk-Weighted Assets)
$
354,743
14.66
%
$
193,603
8.00
%
$
242,004
10.00
%
Tier 1 Capital (to Risk-Weighted Assets)
$
326,445
13.49
%
$
145,203
6.00
%
$
193,603
8.00
%
Tier 1 Capital (to Average Assets)
$
326,445
11.14
%
$
117,205
4.00
%
$
146,507
5.00
%
Consolidated - December 31, 2017
Common Equity Tier 1 (to Risk-Weighted Assets)
$
390,816
17.81
%
$
98,764
4.50
%
N/A
N/A
Total Capital (to Risk-Weighted Assets)
$
415,006
18.91
%
$
175,580
8.00
%
N/A
N/A
Tier 1 Capital (to Risk-Weighted Assets)
$
390,816
17.81
%
$
131,685
6.00
%
N/A
N/A
Tier 1 Capital (to Average Assets)
$
390,816
15.50
%
$
100,828
4.00
%
N/A
N/A
Bank - December 31, 2017
Common Equity Tier 1 (to Risk-Weighted Assets)
$
277,943
12.89
%
$
97,060
4.50
%
$
140,197
6.50
%
Total Capital (to Risk-Weighted Assets)
$
302,385
14.02
%
$
172,551
8.00
%
$
215,688
10.00
%
Tier 1 Capital (to Risk-Weighted Assets)
$
277,943
12.89
%
$
129,413
6.00
%
$
172,551
8.00
%
Tier 1 Capital (to Average Assets)
$
277,943
11.36
%
$
97,864
4.00
%
$
122,330
5.00
%
(1)
Prompt corrective action provisions are not applicable at the bank holding company level.
Critical Accounting Policies and Estimates
The preparation of consolidated financial statements in accordance with GAAP requires the Company to make estimates and judgments that affect reported amounts of assets, liabilities, income and expenses and related disclosure of contingent assets and liabilities. The Company bases estimates on historical experience and on various other assumptions that are believed to be reasonable under current circumstances, results of which form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Estimates are evaluated on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.
Accounting policies, as described in detail in the Notes to the Company’s Unaudited Consolidated Financial Statements in this report, are an integral part of the Company’s consolidated financial statements. A thorough understanding of these accounting policies is essential when reviewing the Company’s reported results of operations and financial position. Management believes that the critical accounting policies and estimates listed below require the Company to make difficult, subjective or complex judgments about matters that are inherently uncertain.
•
Determination of the allowance for loan and lease losses;
•
Valuation of servicing assets;
•
Income taxes;
•
Restricted stock unit awards with market price conditions;
•
Valuation of foreclosed assets;
•
Business combination and goodwill; and
56
Table of Contents
•
Unconsolidated joint ventures.
Changes in these estimates, that are likely to occur from period to period, or the use of different estimates that the Company could have reasonably used in the current period, would have a material impact on the Company’s financial position, results of operations or liquidity.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Management considers interest rate risk the most significant market risk. Interest rate risk is the exposure to adverse changes in net interest income due to changes in interest rates. Consistency of net interest income is largely dependent upon the effective management of interest rate risk.
The Company’s Asset/Liability Management Committee (“ALCO”), which includes senior management representatives and reports to the Board of Directors, monitors and manages interest rate risk. See “Asset/Liability Management and Interest Rate Sensitivity” in Item 2 of this Form 10-Q for further discussion.
The objective of asset/liability management is the maximization of net interest income within the Company’s risk guidelines. This objective is accomplished through management of the balance sheet composition, maturities, liquidity, and interest rate risk exposures arising from changing economic conditions, interest rates and customer preferences.
To identify and manage its interest rate risk, the Company employs an earnings simulation model to analyze net interest income sensitivity to changing interest rates. The model is based on contractual cash flows and repricing characteristics and incorporates market-based assumptions regarding the effect of changing interest rates on the prepayment rates of certain assets and liabilities. The model also includes management projections for activity levels in each of the product lines offered by the Bank. Assumptions are inherently uncertain, and the measurement of net interest income or the impact of rate fluctuations on net interest income cannot be precisely predicted. Actual results may differ materially from simulated results due to timing, magnitude, and frequency of interest rate changes as well as changes in market conditions and management strategies.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation of the Company’s disclosure controls and procedures (as defined in Rules 13(a)-15(e) and 15(d)-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), was carried out under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer as of
March 31, 2018
, the last day of the period covered by this Quarterly Report. The Company’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of
March 31, 2018
in ensuring that the information required to be disclosed in the reports the Company files or submits under the Exchange Act is (i) accumulated and communicated to management (including the Company’s Chief Executive Officer and Chief Financial Officer) as appropriate to allow timely decisions regarding required disclosures, and (ii) recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Control Over Financial Reporting
There were no changes in the Company’s internal control over financial reporting during the three months ended
March 31, 2018
that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
57
Table of Contents
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
In the ordinary course of operations, the Company is party to various legal proceedings. The Company is not involved in, nor has it terminated during the
three
months ended
March 31, 2018
, any pending legal proceedings other than nonmaterial proceedings occurring in the ordinary course of business.
Item 1A. Risk Factors
There have been no material changes to the risk factors that have been previously disclosed in the Company’s 2017 Annual Report filed with the SEC.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits
Exhibits to this report are listed in the Index to Exhibits section of this report.
58
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Live Oak Bancshares, Inc.
(
Registrant
)
Date: May 7, 2018
By:
/
s
/ S. Brett Caines
S. Brett Caines
Chief Financial Officer
59
Table of Contents
INDEX TO EXHIBITS
Exhibit
No.
Description of Exhibit
3.1
Amended and Restated Articles of Incorporation of Live Oak Bancshares, Inc. (incorporated by reference to Exhibit 3.1 of the registration statement on Form S-1, filed on June 19, 2015)
3.2
Amended Bylaws of Live Oak Bancshares, Inc. (incorporated by reference to Exhibit 3.2 of the registration statement on Form S-1, filed on June 19, 2015)
4.1
Form of Common Stock Certificate (incorporated by reference to Exhibit 4.1 of the registration statement on Form S-1, filed on June 19, 2015)
4.2
Registration and Other Rights Agreement between Live Oak Bancshares, Inc. and Wellington purchasers (incorporated by reference to Exhibit 4.2 of the registration statement on Form S-1, filed on June 19, 2015)
31.1
Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**
101
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of March 31, 2018 and December 31, 2017; (ii) Consolidated Statements of Income for the Three Months Ended March 31, 2018 and 2017; (iii) Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2018 and 2017; (iv) Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended March 31, 2018 and 2017; (v) Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2018 and 2017; and (vi) Notes to Consolidated Financial Statements*
* Indicates a document being filed with this Form 10-Q.
**
Furnished herewith. This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
60