UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2015March 31, 2016
Commission file number 000-19297
FIRST COMMUNITY BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
Nevada | 55-0694814 | |
(State or other jurisdiction of incorporation) | (IRS Employer Identification No.) |
P.O. Box 989 Bluefield, Virginia | 24605-0989 | |
(Address of principal executive offices) | (Zip Code) |
(276) 326-9000
(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. x Yes ¨ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class – Common Stock, $1.00 Par Value; 18,188,02217,514,176 shares outstanding as of October 30, 2015April 29, 2016
FIRST COMMUNITY BANCSHARES, INC.
FORM 10-Q
For the quarter ended September 30, 2015March 31, 2016
Page | ||||||||||||
PART I. | ||||||||||||
| Financial Statements | |||||||||||
3 | ||||||||||||
4 | ||||||||||||
5 | ||||||||||||
6 | ||||||||||||
7 | ||||||||||||
Notes to Condensed Consolidated Financial Statements (Unaudited) | 8 | |||||||||||
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||||||||||
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk | ||||||||||
| Item 4. | Controls and Procedures | ||||||||||
PART II. | ||||||||||||
| Item 1. | Legal Proceedings | ||||||||||
| Item 1A. | Risk Factors | ||||||||||
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | ||||||||||
| Item 3. | Defaults Upon Senior Securities | ||||||||||
| Item 4. | Mine Safety Disclosures | ||||||||||
| Item 5. | Other Information | ||||||||||
| Item 6. | Exhibits | ||||||||||
Item 1. | Financial Statements |
FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, | December 31, | |||||||||||||||
September 30, 2015 | December 31, 2014 | 2016 | 2015 | |||||||||||||
(Amounts in thousands, except share and per share data) | (Unaudited) | (Unaudited) | ||||||||||||||
Assets | ||||||||||||||||
Cash and due from banks | $ | 33,555 | $ | 39,450 | $ | 36,275 | $ | 37,383 | ||||||||
Federal funds sold | 27,118 | 196,873 | 2,407 | 13,498 | ||||||||||||
Interest-bearing deposits in banks | 1,351 | 1,337 | 905 | 906 | ||||||||||||
|
|
|
| |||||||||||||
Total cash and cash equivalents | 62,024 | 237,660 | 39,587 | 51,787 | ||||||||||||
Securities available for sale | 382,212 | 326,117 | 338,469 | 366,173 | ||||||||||||
Securities held to maturity | 72,596 | 57,948 | 72,485 | 72,541 | ||||||||||||
Loans held for sale | 523 | 1,792 | ||||||||||||||
Loans held for investment, net of unearned income: | ||||||||||||||||
Covered under loss share agreements | 90,203 | 122,240 | ||||||||||||||
Not covered under loss share agreements | 1,600,271 | 1,567,176 | ||||||||||||||
Loans held for investment, net of unearned income | ||||||||||||||||
Non-covered | 1,685,891 | 1,623,506 | ||||||||||||||
Covered | 76,538 | 83,035 | ||||||||||||||
Less allowance for loan losses | (20,127 | ) | (20,227 | ) | (20,467 | ) | (20,233 | ) | ||||||||
|
|
|
| |||||||||||||
Loans held for investment, net | 1,670,347 | 1,669,189 | 1,741,962 | 1,686,308 | ||||||||||||
FDIC indemnification asset | 22,049 | 27,900 | 18,787 | 20,844 | ||||||||||||
Premises and equipment, net | 53,442 | 55,844 | 50,799 | 52,756 | ||||||||||||
Other real estate owned: | ||||||||||||||||
Covered under loss share agreements | 4,079 | 6,324 | ||||||||||||||
Not covered under loss share agreements | 5,088 | 6,638 | ||||||||||||||
Other real estate owned, non-covered | 5,313 | 4,873 | ||||||||||||||
Other real estate owned, covered | 2,279 | 4,034 | ||||||||||||||
Interest receivable | 5,910 | 6,315 | 5,968 | 6,007 | ||||||||||||
Goodwill | 100,810 | 100,722 | 100,486 | 100,486 | ||||||||||||
Other intangible assets | 5,583 | 6,421 | 4,965 | 5,243 | ||||||||||||
Other assets | 93,453 | 105,066 | 89,187 | 91,224 | ||||||||||||
|
|
|
| |||||||||||||
Total assets | $ | 2,478,116 | $ | 2,607,936 | $ | 2,470,287 | $ | 2,462,276 | ||||||||
|
|
|
| |||||||||||||
Liabilities | ||||||||||||||||
Deposits: | ||||||||||||||||
Deposits | ||||||||||||||||
Noninterest-bearing | $ | 442,021 | $ | 417,729 | $ | 453,336 | $ | 451,511 | ||||||||
Interest-bearing | 1,460,881 | 1,583,030 | 1,421,329 | 1,421,748 | ||||||||||||
|
|
|
| |||||||||||||
Total deposits | 1,902,902 | 2,000,759 | 1,874,665 | 1,873,259 | ||||||||||||
Interest, taxes, and other liabilities | 25,356 | 26,062 | 24,576 | 26,630 | ||||||||||||
Federal funds purchased | 18,000 | — | ||||||||||||||
Securities sold under agreements to repurchase | 124,076 | 121,742 | 134,661 | 138,614 | ||||||||||||
FHLB borrowings | 65,000 | 90,000 | 65,000 | 65,000 | ||||||||||||
Other borrowings | 15,955 | 17,999 | 15,756 | 15,756 | ||||||||||||
|
|
|
| |||||||||||||
Total liabilities | 2,133,289 | 2,256,562 | 2,132,658 | 2,119,259 | ||||||||||||
Stockholders’ equity | ||||||||||||||||
Preferred stock, undesignated par value; 1,000,000 shares authorized; Series A Noncumulative Convertible Preferred Stock, $0.01 par value; 25,000 shares authorized; 0 and 15,151 shares outstanding at September 30, 2015, and December 31, 2014, respectively | — | 15,151 | ||||||||||||||
Common stock, $1 par value; 50,000,000 shares authorized; 21,381,779 and 20,499,683 shares issued at September 30, 2015, and December 31, 2014, respectively; 3,068,354 and 2,093,464 shares in treasury at September 30, 2015, and December 31, 2014, respectively | 21,382 | 20,500 | ||||||||||||||
Common stock, $1 par value; 50,000,000 shares authorized; 21,381,779 shares issued at both March 31, 2016, and December 31, 2015; 3,750,768 and 3,283,638 shares in treasury at March 31, 2016, and December 31, 2015, respectively | 21,382 | 21,382 | ||||||||||||||
Additional paid-in capital | 227,621 | 215,873 | 227,725 | 227,692 | ||||||||||||
Retained earnings | 152,046 | 141,206 | 159,223 | 155,647 | ||||||||||||
Treasury stock, at cost | (52,484 | ) | (35,751 | ) | (64,968 | ) | (56,457 | ) | ||||||||
Accumulated other comprehensive loss | (3,738 | ) | (5,605 | ) | (5,733 | ) | (5,247 | ) | ||||||||
|
|
|
| |||||||||||||
Total stockholders’ equity | 344,827 | 351,374 | 337,629 | 343,017 | ||||||||||||
|
|
|
| |||||||||||||
Total liabilities and stockholders’ equity | $ | 2,478,116 | $ | 2,607,936 | $ | 2,470,287 | $ | 2,462,276 | ||||||||
|
|
|
|
See Notes to Consolidated Financial Statements.
FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended March 31, | ||||||||||||||||||||||
(Amounts in thousands, except share and per share data) | 2015 | 2014 | 2015 | 2014 | 2016 | 2015 | ||||||||||||||||||
Interest income | ||||||||||||||||||||||||
Interest and fees on loans held for investment | $ | 22,259 | $ | 23,407 | $ | 65,999 | $ | 69,651 | ||||||||||||||||
Interest and fees on loans | $ | 21,573 | $ | 21,914 | ||||||||||||||||||||
Interest on securities — taxable | 1,062 | 1,196 | 3,167 | 4,830 | 1,019 | 1,035 | ||||||||||||||||||
Interest on securities — nontaxable | 994 | 1,108 | 3,013 | 3,329 | ||||||||||||||||||||
Interest on securities — tax-exempt | 938 | 1,016 | ||||||||||||||||||||||
Interest on deposits in banks | 33 | 40 | 246 | 117 | 20 | 133 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Total interest income | 24,348 | 25,751 | 72,425 | 77,927 | 23,550 | 24,098 | ||||||||||||||||||
Interest expense | ||||||||||||||||||||||||
Interest on deposits | 1,384 | 1,782 | 4,676 | 5,505 | 1,114 | 1,730 | ||||||||||||||||||
Interest on short-term borrowings | 497 | 526 | 1,486 | 1,511 | 516 | 490 | ||||||||||||||||||
Interest on long-term debt | 798 | 1,428 | 2,685 | 4,803 | 809 | 1,039 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Total interest expense | 2,679 | 3,736 | 8,847 | 11,819 | 2,439 | 3,259 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net interest income | 21,669 | 22,015 | 63,578 | 66,108 | 21,111 | 20,839 | ||||||||||||||||||
Provision for (recovery of) loan losses | 381 | (2,439 | ) | 1,757 | 633 | |||||||||||||||||||
Provision for loan losses | 1,187 | 1,100 | ||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net interest income after provision for loan losses | 21,288 | 24,454 | 61,821 | 65,475 | 19,924 | 19,739 | ||||||||||||||||||
Noninterest income | ||||||||||||||||||||||||
Wealth management | 790 | 670 | 2,231 | 2,396 | 684 | 666 | ||||||||||||||||||
Service charges on deposit accounts | 3,744 | 3,606 | 10,154 | 10,099 | ||||||||||||||||||||
Service charges on deposits | 3,291 | 2,903 | ||||||||||||||||||||||
Other service charges and fees | 1,974 | 1,852 | 5,987 | 5,473 | 2,010 | 2,008 | ||||||||||||||||||
Insurance commissions | 1,650 | 1,695 | 5,336 | 5,113 | 2,191 | 2,127 | ||||||||||||||||||
Impairment losses on securities | — | (219 | ) | — | (737 | ) | ||||||||||||||||||
Portion of losses recognized in other comprehensive income | — | — | — | — | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||
Net impairment losses recognized in earnings | — | (219 | ) | — | (737 | ) | ||||||||||||||||||
Net (loss) gain on sale of securities | (39 | ) | 320 | 151 | 306 | |||||||||||||||||||
Net gain (loss) on sale of securities | 1 | (23 | ) | |||||||||||||||||||||
Net FDIC indemnification asset amortization | (1,768 | ) | (1,096 | ) | (5,179 | ) | (3,166 | ) | (1,159 | ) | (1,565 | ) | ||||||||||||
Net gain on acquisition | — | — | — | — | ||||||||||||||||||||
Other operating income | 723 | 839 | 3,367 | 3,021 | 885 | 720 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Total noninterest income | 7,074 | 7,667 | 22,047 | 22,505 | 7,903 | 6,836 | ||||||||||||||||||
Noninterest expense | ||||||||||||||||||||||||
Salaries and employee benefits | 9,971 | 9,924 | 29,357 | 29,872 | 10,475 | 9,693 | ||||||||||||||||||
Occupancy expense of bank premises | 1,443 | 1,469 | 4,404 | 4,825 | ||||||||||||||||||||
Furniture and equipment | 1,259 | 1,212 | 3,854 | 3,611 | ||||||||||||||||||||
Amortization of intangible assets | 281 | 179 | 837 | 532 | ||||||||||||||||||||
Occupancy expense | 1,531 | 1,534 | ||||||||||||||||||||||
Furniture and equipment expense | 1,096 | 1,237 | ||||||||||||||||||||||
Amortization of intangibles | 278 | 277 | ||||||||||||||||||||||
FDIC premiums and assessments | 377 | 419 | 1,181 | 1,311 | 374 | 415 | ||||||||||||||||||
FHLB debt prepayment fees | — | 3,047 | 1,702 | 3,047 | ||||||||||||||||||||
Merger, acquisition, and divestiture expense | — | 285 | 86 | 285 | 39 | 86 | ||||||||||||||||||
Other operating expense | 5,688 | 4,934 | 15,667 | 15,329 | 5,021 | 4,538 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Total noninterest expense | 19,019 | 21,469 | 57,088 | 58,812 | 18,814 | 17,780 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Income before income taxes | 9,343 | 10,652 | 26,780 | 29,168 | 9,013 | 8,795 | ||||||||||||||||||
Income tax expense | 3,084 | 3,609 | 8,388 | 9,393 | 2,929 | 2,837 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net income | 6,259 | 7,043 | 18,392 | 19,775 | 6,084 | 5,958 | ||||||||||||||||||
Dividends on preferred stock | — | 228 | 105 | 683 | — | 105 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net income available to common shareholders | $ | 6,259 | $ | 6,815 | $ | 18,287 | $ | 19,092 | $ | 6,084 | $ | 5,853 | ||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Basic earnings per common share | $ | 0.34 | $ | 0.37 | $ | 0.98 | $ | 1.04 | ||||||||||||||||
Diluted earnings per common share | 0.34 | 0.36 | 0.97 | 1.02 | ||||||||||||||||||||
Earnings per common share | ||||||||||||||||||||||||
Basic | $ | 0.34 | $ | 0.31 | ||||||||||||||||||||
Diluted | 0.34 | 0.31 | ||||||||||||||||||||||
Cash dividends per common share | 0.14 | 0.13 | 0.40 | 0.37 | 0.14 | 0.13 | ||||||||||||||||||
Weighted average basic shares outstanding | 18,470,348 | 18,402,764 | 18,644,679 | 18,407,173 | ||||||||||||||||||||
Weighted average diluted shares outstanding | 18,500,975 | 19,466,126 | 18,895,909 | 19,472,136 | ||||||||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||||||||
Basic | 17,859,197 | 18,633,574 | ||||||||||||||||||||||
Diluted | 17,892,531 | 19,344,443 |
See Notes to Consolidated Financial Statements.
FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(Amounts in thousands, except share and per share data) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Comprehensive Income | ||||||||||||||||
Net income | $ | 6,259 | $ | 7,043 | $ | 18,392 | $ | 19,775 | ||||||||
Other comprehensive income, before tax: | ||||||||||||||||
Available-for-sale securities: | ||||||||||||||||
Unrealized losses on securities available for sale with other-than-temporary impairment | — | (346 | ) | — | (128 | ) | ||||||||||
Unrealized gains on securities available for sale without other-than-temporary impairment | 3,815 | 846 | 2,993 | 12,774 | ||||||||||||
Less: reclassification adjustment for losses (gains) realized in net income | 39 | (320 | ) | (151 | ) | (306 | ) | |||||||||
Less: reclassification adjustment for credit-related other-than-temporary impairments recognized in net income | — | 219 | — | 737 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Unrealized gains on available-for-sale securities | 3,854 | 399 | 2,842 | 13,077 | ||||||||||||
Employee benefit plans: | ||||||||||||||||
Net actuarial (loss) gain on pension and other postretirement benefit plans | (1 | ) | (2 | ) | (98 | ) | 29 | |||||||||
Less: reclassification adjustment for amortization of prior service cost and net actuarial loss included in net periodic benefit cost | 82 | 66 | 245 | 195 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Unrealized gains on employee benefit plans | 81 | 64 | 147 | 224 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive income, before tax | 3,935 | 463 | 2,989 | 13,301 | ||||||||||||
Income tax expense | (1,475 | ) | (174 | ) | (1,122 | ) | (5,009 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive income, net of tax | 2,460 | 289 | 1,867 | 8,292 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive income | $ | 8,719 | $ | 7,332 | $ | 20,259 | $ | 28,067 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
(Amounts in thousands, except share and per share data) | ||||||||
Net income | $ | 6,084 | $ | 5,958 | ||||
Other comprehensive income, before tax | ||||||||
Available-for-sale securities: | ||||||||
Change in net unrealized (losses) gains on securities without other-than-temporary impairment | (722 | ) | 1,617 | |||||
Reclassification adjustment for net (gains) losses recognized in net income | (1 | ) | 23 | |||||
|
|
|
| |||||
Net unrealized (losses) gains on available-for-sale securities | (723 | ) | 1,640 | |||||
Employee benefit plans: | ||||||||
Net actuarial loss | (125 | ) | (98 | ) | ||||
Reclassification adjustment for amortization of prior service cost and net actuarial loss recognized in net income | 71 | 82 | ||||||
|
|
|
| |||||
Net unrealized losses on employee benefit plans | (54 | ) | (16 | ) | ||||
|
|
|
| |||||
Other comprehensive (loss) income, before tax | (777 | ) | 1,624 | |||||
Income tax benefit (expense) | 291 | (610 | ) | |||||
|
|
|
| |||||
Other comprehensive (loss) income, net of tax | (486 | ) | 1,014 | |||||
|
|
|
| |||||
Total comprehensive income | $ | 5,598 | $ | 6,972 | ||||
|
|
|
|
See Notes to Consolidated Financial Statements.
FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Treasury Stock | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||
(Amounts in thousands, except share and per share data) | ||||||||||||||||||||||||||||
Balance January 1, 2014 | $ | 15,251 | $ | 20,493 | $ | 215,663 | $ | 125,826 | $ | (33,887 | ) | $ | (14,740 | ) | $ | 328,606 | ||||||||||||
Net income | — | — | — | 19,775 | — | — | 19,775 | |||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 8,292 | 8,292 | |||||||||||||||||||||
Common dividends declared — $0.37 per share | — | — | — | (6,807 | ) | — | — | (6,807 | ) | |||||||||||||||||||
Preferred dividends declared — $45.00 per share | — | — | — | (683 | ) | — | — | (683 | ) | |||||||||||||||||||
Preferred stock converted to common stock — 6,900 shares | (100 | ) | 7 | 93 | — | — | — | — | ||||||||||||||||||||
Equity-based compensation expense | — | — | 175 | — | — | — | 175 | |||||||||||||||||||||
Common stock options exercised — 554 shares | — | — | — | — | 9 | — | 9 | |||||||||||||||||||||
Restricted stock awards — 13,933 shares | — | — | (202 | ) | — | 238 | — | 36 | ||||||||||||||||||||
Purchase of treasury shares — 132,773 shares at $16.29 per share | — | — | — | — | (2,168 | ) | — | (2,168 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance September 30, 2014 | $ | 15,151 | $ | 20,500 | $ | 215,729 | $ | 138,111 | $ | (35,808 | ) | $ | (6,448 | ) | $ | 347,235 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance January 1, 2015 | $ | 15,151 | $ | 20,500 | $ | 215,873 | $ | 141,206 | $ | (35,751 | ) | $ | (5,605 | ) | $ | 351,374 | ||||||||||||
Net income | — | — | — | 18,392 | — | — | 18,392 | |||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 1,867 | 1,867 | |||||||||||||||||||||
Common dividends declared — $0.40 per share | — | — | — | (7,447 | ) | — | — | (7,447 | ) | |||||||||||||||||||
Preferred dividends declared — $15.00 per share | — | — | — | (105 | ) | — | — | (105 | ) | |||||||||||||||||||
Preferred stock converted to common stock — 882,096 shares | (12,784 | ) | 882 | 11,902 | — | — | — | — | ||||||||||||||||||||
Redemption of preferred stock — 2,367 shares | (2,367 | ) | — | — | — | — | — | (2,367 | ) | |||||||||||||||||||
Equity-based compensation expense | — | — | 43 | — | — | — | 43 | |||||||||||||||||||||
Common stock options exercised — 3,000 shares | — | — | (10 | ) | — | 51 | — | 41 | ||||||||||||||||||||
Restricted stock awards — 22,561 shares | — | — | (192 | ) | — | 383 | — | 191 | ||||||||||||||||||||
Issuance of treasury stock to 401(k) plan — 18,275 shares | — | — | 5 | — | 311 | — | 316 | |||||||||||||||||||||
Purchase of treasury shares — 1,018,726 shares at $17.13 per share | — | — | — | — | (17,478 | ) | — | (17,478 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance September 30, 2015 | $ | — | $ | 21,382 | $ | 227,621 | $ | 152,046 | $ | (52,484 | ) | $ | (3,738 | ) | $ | 344,827 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Treasury Stock | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||
(Amounts in thousands, except share and per share data) | ||||||||||||||||||||||||||||
Balance January 1, 2015 | $ | 15,151 | $ | 20,500 | $ | 215,873 | $ | 141,206 | $ | (35,751 | ) | $ | (5,605 | ) | $ | 351,374 | ||||||||||||
Net income | — | — | — | 5,958 | — | — | 5,958 | |||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 1,014 | 1,014 | |||||||||||||||||||||
Common dividends declared — $0.13 per share | — | — | — | (2,403 | ) | — | — | (2,403 | ) | |||||||||||||||||||
Preferred dividends declared — $15.00 per share | — | — | — | (105 | ) | — | — | (105 | ) | |||||||||||||||||||
Preferred stock converted to common stock — 882,096 shares | (12,784 | ) | 882 | 11,902 | — | — | — | — | ||||||||||||||||||||
Redemption of preferred stock — 2,367 shares | (2,367 | ) | — | — | — | — | — | (2,367 | ) | |||||||||||||||||||
Equity-based compensation expense | — | — | 20 | — | — | — | 20 | |||||||||||||||||||||
Common stock options exercised — 3,000 shares | — | — | (10 | ) | — | 51 | — | 41 | ||||||||||||||||||||
Restricted stock awards — 6,594 shares | — | — | (1 | ) | — | 112 | — | 111 | ||||||||||||||||||||
Issuance of treasury stock to 401(k) plan — 6,599 shares | — | — | (2 | ) | — | 112 | — | 110 | ||||||||||||||||||||
Purchase of treasury shares — 339,234 shares at $16.47 per share | — | — | — | — | (5,602 | ) | — | (5,602 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance March 31, 2015 | $ | — | $ | 21,382 | $ | 227,782 | $ | 144,656 | $ | (41,078 | ) | $ | (4,591 | ) | $ | 348,151 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance January 1, 2016 | $ | — | $ | 21,382 | $ | 227,692 | $ | 155,647 | $ | (56,457 | ) | $ | (5,247 | ) | $ | 343,017 | ||||||||||||
Net income | — | — | — | 6,084 | — | — | 6,084 | |||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (486 | ) | (486 | ) | |||||||||||||||||||
Common dividends declared — $0.14 per share | — | — | — | (2,508 | ) | — | — | (2,508 | ) | |||||||||||||||||||
Equity-based compensation expense | — | — | 7 | — | — | — | 7 | |||||||||||||||||||||
Restricted stock awards — 12,882 shares | — | — | 18 | — | 222 | — | 240 | |||||||||||||||||||||
Issuance of treasury stock to 401(k) plan — 7,727 shares | — | — | 8 | — | 134 | — | 142 | |||||||||||||||||||||
Purchase of treasury shares — 487,739 shares at $18.14 per share | — | — | — | — | (8,867 | ) | — | (8,867 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balance March 31, 2016 | $ | — | $ | 21,382 | $ | 227,725 | $ | 159,223 | $ | (64,968 | ) | $ | (5,733 | ) | $ | 337,629 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
FIRST COMMUNITY BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Nine Months Ended | ||||||||||||||||
September 30, | Three Months Ended March 31, | |||||||||||||||
(Amounts in thousands) | 2015 | 2014 | 2016 | 2015 | ||||||||||||
Operating activities | ||||||||||||||||
Net income | $ | 18,392 | $ | 19,775 | $ | 6,084 | $ | 5,958 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Provision for loan losses | 1,757 | 633 | 1,187 | 1,100 | ||||||||||||
Depreciation and amortization of property, plant, and equipment | 3,143 | 3,286 | 937 | 1,056 | ||||||||||||
Amortization of premiums on investments, net | 5,872 | 4,509 | 898 | 185 | ||||||||||||
Amortization of FDIC indemnification asset, net | 5,179 | 3,166 | 1,159 | 1,565 | ||||||||||||
Amortization of intangible assets | 837 | 532 | 278 | 277 | ||||||||||||
Gain on sale of loans | (439 | ) | (536 | ) | ||||||||||||
Gain on sale of loans, net | — | (106 | ) | |||||||||||||
Equity-based compensation expense | 43 | 175 | 7 | 20 | ||||||||||||
Restricted stock awards | 191 | 36 | 240 | 111 | ||||||||||||
Issuance of treasury stock to 401(k) plan | 316 | — | 142 | 110 | ||||||||||||
Loss (gain) on sale of property, plant, and equipment | 26 | (64 | ) | |||||||||||||
Loss on sale of property, plant, and equipment, net | 360 | — | ||||||||||||||
Loss on sale of other real estate | 2,538 | 2,407 | 660 | 232 | ||||||||||||
Gain on sale of securities | (151 | ) | (306 | ) | ||||||||||||
Net impairment losses recognized in earnings | — | 737 | ||||||||||||||
FHLB debt prepayment fees | 1,702 | 3,047 | ||||||||||||||
(Gain) loss on sale of securities | (1 | ) | 23 | |||||||||||||
Proceeds from sale of mortgage loans | 18,531 | 23,237 | — | 2,950 | ||||||||||||
Origination of mortgage loans | (16,823 | ) | (22,968 | ) | ||||||||||||
Originations of mortgage loans | — | (2,226 | ) | |||||||||||||
Decrease in accrued interest receivable | 405 | 1,175 | 39 | 127 | ||||||||||||
Decrease in other operating activities | 7,262 | 2,545 | 641 | 6,750 | ||||||||||||
|
|
|
| |||||||||||||
Net cash provided by operating activities | 48,781 | 41,386 | 12,631 | 18,132 | ||||||||||||
Investing activities | ||||||||||||||||
Proceeds from sale of securities available for sale | 266 | 139,544 | 16,074 | 15 | ||||||||||||
Proceeds from maturities, prepayments, and calls of securities available for sale | 22,350 | 40,703 | 10,027 | 7,481 | ||||||||||||
Proceeds from maturities and calls of securities held to maturity | 190 | 190 | ||||||||||||||
Payments to acquire securities available for sale | (81,540 | ) | (4,311 | ) | — | (31,384 | ) | |||||||||
Payments to acquire securities held to maturity | (15,003 | ) | (30,704 | ) | — | (15,003 | ) | |||||||||
Originations of loans, net | (6,994 | ) | (64,120 | ) | ||||||||||||
Proceeds from the redemption of FHLB stock, net | 1,279 | 3,224 | ||||||||||||||
Net cash paid in mergers, acquisitions, and divestitures | (88 | ) | (202 | ) | ||||||||||||
(Originations of) proceeds from loans, net | (58,845 | ) | 16,138 | |||||||||||||
(Payments for) proceeds from FHLB stock, net | (661 | ) | 216 | |||||||||||||
Cash paid in mergers, acquisitions, and divestitures, net | — | (88 | ) | |||||||||||||
Proceeds from the FDIC | 2,411 | 2,937 | 1,187 | 688 | ||||||||||||
(Payments to acquire) proceeds from sale of property, plant, and equipment, net | (919 | ) | (1,389 | ) | ||||||||||||
Proceeds from sale of (payments to acquire) property, plant, and equipment, net | 659 | (263 | ) | |||||||||||||
Proceeds from sale of other real estate | 5,365 | 8,169 | 2,650 | 987 | ||||||||||||
|
|
|
| |||||||||||||
Net cash (used in) provided by investing activities | (72,683 | ) | 94,041 | |||||||||||||
Net cash used in investing activities | (28,909 | ) | (21,213 | ) | ||||||||||||
Financing activities | ||||||||||||||||
Net increase in noninterest-bearing deposits | 24,292 | 57,843 | ||||||||||||||
Net decrease in interest-bearing deposits | (122,149 | ) | (76,310 | ) | ||||||||||||
Net decrease in federal funds purchased | — | (16,000 | ) | |||||||||||||
Securities sold under agreements to repurchase, net | 2,334 | (3,869 | ) | |||||||||||||
Increase in noninterest-bearing deposits, net | 1,825 | 15,693 | ||||||||||||||
Decrease in interest-bearing deposits, net | (419 | ) | (25,263 | ) | ||||||||||||
Increase in federal funds purchased | 18,000 | — | ||||||||||||||
Repayments of securities sold under agreements to repurchase, net | (3,953 | ) | (5,440 | ) | ||||||||||||
Repayments of FHLB and other borrowings | (28,746 | ) | (38,088 | ) | — | (2,000 | ) | |||||||||
Redemption of preferred stock | (2,367 | ) | — | — | (2,367 | ) | ||||||||||
Proceeds from stock options exercised | 41 | 9 | — | 41 | ||||||||||||
Excess tax benefit from equity-based compensation | 5 | 1 | — | 5 | ||||||||||||
Payments for repurchase of treasury stock | (17,478 | ) | (2,168 | ) | (8,867 | ) | (5,602 | ) | ||||||||
Payments of common dividends | (7,447 | ) | (6,807 | ) | (2,508 | ) | (2,403 | ) | ||||||||
Payments of preferred dividends | (219 | ) | (683 | ) | — | (219 | ) | |||||||||
|
|
|
| |||||||||||||
Net cash used in financing activities | (151,734 | ) | (86,072 | ) | ||||||||||||
Net cash provided by (used in) financing activities | 4,078 | (27,555 | ) | |||||||||||||
|
|
|
| |||||||||||||
Net (decrease) increase in cash and cash equivalents | (175,636 | ) | 49,355 | |||||||||||||
Net decrease in cash and cash equivalents | (12,200 | ) | (30,636 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | 237,660 | 56,567 | 51,787 | 237,660 | ||||||||||||
|
|
|
| |||||||||||||
Cash and cash equivalents at end of period | $ | 62,024 | $ | 105,922 | $ | 39,587 | $ | 207,024 | ||||||||
|
|
|
| |||||||||||||
Supplemental transactions — noncash items | ||||||||||||||||
Transfer of loans to other real estate | $ | 4,139 | $ | 9,631 | $ | 1,996 | $ | 1,154 | ||||||||
Loans originated to finance other real estate | 37 | 671 | — | 31 | ||||||||||||
Supplemental transactions — cash flow information | ||||||||||||||||
Cash paid for interest | 2,471 | 3,301 | ||||||||||||||
Cash paid for income taxes | — | — |
See Notes to Consolidated Financial Statements.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1.
Note 1. | Basis of Presentation |
General
First Community Bancshares, Inc. (the “Company”) is a financial holding company headquartered in Bluefield, Virginia that provides banking products and services to individuals and commercial customers through its wholly-owned subsidiary, First Community Bank (the “Bank”), a Virginia-chartered banking institution,institution. The Bank operates 49 branches in 4 states under the trade names First Community Bank in Virginia, West Virginia, and North Carolina and People’s Community Bank, a Division of First Community Bank, in Tennessee. The Company offers personal and commercial insurance products and services from 9 locations through its wholly-ownedwholly owned subsidiary Greenpoint Insurance Group, Inc. (“Greenpoint”)., which is headquartered in High Point, North Carolina. Greenpoint operates under the Greenpoint name and under the trade name First Community Insurance Services (“FCIS”) in North Carolina, Carr & Hyde Insurance and FCIS in Virginia, and FCIS in West Virginia. The Bank offers wealth management services and investment advice through its Trust Division and wholly-owned subsidiary First Community Wealth Management (“FCWM”), a registered investment advisory firm.. The Trust Division and FCWM managed $755 million in combined assets as of March 31, 2016. These assets are not assets of the Company, but are managed under various fee-based arrangements as fiduciary or agent. The Company reported consolidated assets of $2.47 billion as of March 31, 2016. Unless the context suggests otherwise, the use of the term “Company” refers to First Community Bancshares, Inc. (“the Company”) and its subsidiaries as a consolidated entity. The Company operates in one business segment, Community Banking, which consists of all operations, including commercial and consumer banking, lending activities, wealth management, and insurance services. The Company’s executive office is located at One Community Place, Bluefield, Virginia. As of September 30, 2015, our operations were conducted through 62 locations in 4 states: Virginia, West Virginia, North Carolina, and Tennessee.
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, all adjustments, including normal recurring accruals, necessary for a fair presentation have been made. All significant intercompany balances and transactions have been eliminated in consolidation. Assets held in an agency or fiduciary capacity are not assets of the Company and are not included in the Company’s consolidated balance sheets. Operating results for the interim period are not necessarily indicative of the results that may be expected for the full calendar year.
The condensed consolidated balance sheet as of December 31, 2014,2015, has been derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K (the “2014“2015 Form 10-K”), as filed with the Securities and Exchange Commission (the “SEC”) on March 3, 2015.4, 2016. Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with GAAP have been omitted in accordance with standards for the preparation of interim consolidated financial statements. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company’s 20142015 Form 10-K.
Significant Accounting Policies
A complete and detailed description of the Company’s significant accounting policies is included in Note 1, “Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements in Part II, Item 8 of the Company’s 20142015 Form 10-K. A discussion of the Company’s application of critical accounting estimates is included in “Critical Accounting Estimates” in Item 2 of this report.
Reclassifications and Corrections
Certain amounts reported in prior years have been reclassified to conform to the current year’s presentation. These reclassifications had no effect on the Company’s results of operations, financial position, or cash flow.
Recent Accounting Pronouncements
There were no recentIn March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-09, “Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting.” The new guidance is intended to simplify several aspects of the accounting pronouncementsfor share-based payment award transactions including income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. This ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact that had, or are likelythe new standard will have on its financial position, results of operations, and cash flows and does not expect this guidance to have a material effect on its financial statements.
In February 2016, the Company’sFASB issued ASU 2016-02, “Leases (Topic 842).” The new guidance is intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and requiring more disclosures related to leasing transactions. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact that the new standard will have on its financial position, or results of operations.operations, and cash flows and does not expect this guidance to have a material effect on its financial statements.
Acquisitions and DivestituresOther accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material impact on the consolidated financial statements upon adoption.
Note 2. | Acquisitions and Divestitures |
On December 12, 2014,March 4, 2016, the Company completedannounced it had entered into agreements with First Bank, North Carolina, pursuant to which the saleBank is swapping a portion of thirteenits North Carolina branch network for First Bank’s Virginia branch network. Under the agreements, the Bank will acquire seven branches to CresCom Bank (“CresCom”), Charleston, South Carolina. The divestiture consisted of tenin Southwestern Virginia with deposits totaling approximately $150 million and sell six branches in the Southeastern, Coastal regionWinston-Salem and Mooresville areas of North Carolina and three branches in South Carolina, allwith deposits totaling approximately $130 million. Additionally, the swap will include up to $175 million of which were previously acquired inloans. The branch exchange is intended to complement the FDIC-assisted acquisition of Waccamaw Bank (“Waccamaw”). At closing, CresCom assumed total deposits of $215.19 million and total loans of $70.04 million. The transaction excluded loans covered under FDIC loss share agreements. The Company recorded a net gain of $755 thousand in connection with the divestiture, which included a deposit premium received from CresCom of $6.45 million and goodwill allocation of $6.45 million.
On October 24,Bank’s 2014 the Company completed the acquisition of seven branches from Bank of America, National Association. At acquisition,America. Subject to regulatory approval and the branches had total depositssatisfaction of $318.88 million. The Company assumedcustomary closing conditions, the deposits for a premium of $5.79 million. No loans were includedtransaction is expected to close in the purchase. Additionally, the Company purchased the real estate or
assumed the leases associated with the branches. The Company recorded goodwillthird quarter of $1.37 million in connection with the acquisition. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values may become available. The acquisition expanded the Company’s presence by six branches in Southwestern Virginia and one branch in Central North Carolina.
Earnings per Common Share
Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per common share includes the dilutive effect of potential common stock that could be issued by the Company. In accordance with the treasury stock method of accounting, potential common stock could be issued for stock options, nonvested restricted stock awards, performance based stock awards, and convertible preferred stock. Diluted earnings per common share is calculated by dividing net income by the weighted average number of common shares outstanding for the period plus the number of dilutive potential common shares. The calculation of diluted earnings per common share excludes potential common shares that have an exercise price greater than the average market value of the Company’s common stock because the effect would be antidilutive. The following table presents the calculation of basic and diluted earnings per common share for the periods indicated:2016.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Amounts in thousands, except share and per share data) | ||||||||||||||||
Net income | $ | 6,259 | $ | 7,043 | $ | 18,392 | $ | 19,775 | ||||||||
Dividends on preferred stock | — | 228 | 105 | 683 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income available to common shareholders | $ | 6,259 | $ | 6,815 | $ | 18,287 | $ | 19,092 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common shares outstanding, basic | 18,470,348 | 18,402,764 | 18,644,679 | 18,407,173 | ||||||||||||
Dilutive effect of potential common shares from: | ||||||||||||||||
Stock options | 26,804 | 17,375 | 24,938 | 18,027 | ||||||||||||
Restricted stock | 3,823 | 568 | 3,091 | 506 | ||||||||||||
Convertible preferred stock | — | 1,045,419 | 223,201 | 1,046,430 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted average number of common shares outstanding, diluted | 18,500,975 | 19,466,126 | 18,895,909 | 19,472,136 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Basic earnings per common share | $ | 0.34 | $ | 0.37 | $ | 0.98 | $ | 1.04 | ||||||||
Diluted earnings per common share | 0.34 | 0.36 | 0.97 | 1.02 | ||||||||||||
Antidilutive potential common shares: | ||||||||||||||||
Stock options | 130,382 | 255,244 | 130,382 | 255,244 |
During the first quarter of 2015, the Company notified holders of its 6% Series A Noncumulative Convertible Preferred Stock (“Series A Preferred Stock”) of its intent to redeem all of the outstanding shares. Prior to redemption, holders converted 12,784 shares of Series A Preferred Stock with each share convertible into 69 shares of the Company’s common stock. The Company redeemed the remaining 2,367 shares for $2.37 million along with accrued and unpaid dividends of $9 thousand. As a result of the redemption, there were no shares of Series A Preferred Stock outstanding as of September 30, 2015, compared to 15,151 shares as of December 31, 2014 and 15,151 shares as of September 30, 2014.
Note 2. Investment Securities
Note 3. | Investment Securities |
The following tables present the amortized cost and aggregate fair value of available-for-sale securities, including gross unrealized gains and losses, as of the dates indicated:
March 31, 2016 | ||||||||||||||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 30,737 | $ | 89 | $ | (257 | ) | $ | 30,569 | |||||||||||||||||||||||
Municipal securities | 122,587 | 5,317 | (59 | ) | 127,845 | |||||||||||||||||||||||||||
Single issue trust preferred securities | 55,897 | — | (11,809 | ) | 44,088 | |||||||||||||||||||||||||||
Corporate securities | 70,343 | — | (92 | ) | 70,251 | |||||||||||||||||||||||||||
Mortgage-backed Agency securities | 65,778 | 282 | (416 | ) | 65,644 | |||||||||||||||||||||||||||
Equity securities | 66 | 6 | — | 72 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total securities available for sale | $ | 345,408 | $ | 5,694 | $ | (12,633 | ) | $ | 338,469 | |||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
September 30, 2015 | December 31, 2015 | |||||||||||||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 32,173 | $ | 80 | $ | (577 | ) | $ | 31,676 | $ | 31,414 | $ | 39 | $ | (751 | ) | $ | 30,702 | ||||||||||||||
Municipal securities | 127,705 | 4,038 | (655 | ) | 131,088 | 124,880 | 4,155 | (357 | ) | 128,678 | ||||||||||||||||||||||
Single issue trust preferred securities | 55,867 | — | (6,433 | ) | 49,434 | 55,882 | — | (8,050 | ) | 47,832 | ||||||||||||||||||||||
Corporate securities | 70,798 | — | (144 | ) | 70,654 | 70,571 | — | (238 | ) | 70,333 | ||||||||||||||||||||||
Certificates of deposit | 5,000 | — | — | 5,000 | 5,000 | — | — | 5,000 | ||||||||||||||||||||||||
Mortgage-backed Agency securities | 94,432 | 427 | (734 | ) | 94,125 | 84,576 | 155 | (1,175 | ) | 83,556 | ||||||||||||||||||||||
Equity securities | 222 | 13 | — | 235 | 66 | 6 | — | 72 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total | $ | 386,197 | $ | 4,558 | $ | (8,543 | ) | $ | 382,212 | |||||||||||||||||||||||
Total securities available for sale | $ | 372,389 | $ | 4,355 | $ | (10,571 | ) | $ | 366,173 | |||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 34,604 | $ | 11 | $ | (1,017 | ) | $ | 33,598 | |||||||||||||||||||||||
Municipal securities | 134,784 | 4,823 | (692 | ) | 138,915 | |||||||||||||||||||||||||||
Single issue trust preferred securities | 55,822 | — | (9,685 | ) | 46,137 | |||||||||||||||||||||||||||
Corporate securities | 5,000 | 109 | — | 5,109 | ||||||||||||||||||||||||||||
Mortgage-backed Agency securities | 102,506 | 470 | (857 | ) | 102,119 | |||||||||||||||||||||||||||
Equity securities | 226 | 19 | (6 | ) | 239 | |||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total | $ | 332,942 | $ | 5,432 | $ | (12,257 | ) | $ | 326,117 | |||||||||||||||||||||||
|
|
|
|
The following tables present the amortized cost and aggregate fair value of held-to-maturity securities, including gross unrealized gains and losses, as of the dates indicated:
September 30, 2015 | ||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
U.S. Agency securities | $ | 61,895 | $ | 366 | $ | — | $ | 62,261 | ||||||||
Municipal securities | 190 | 1 | — | 191 | ||||||||||||
Corporate securities | 10,511 | 67 | — | 10,578 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 72,596 | $ | 434 | $ | — | $ | 73,030 | ||||||||
|
|
|
|
|
|
|
| |||||||||
December 31, 2014 | ||||||||||||||||
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
U.S. Agency securities | $ | 46,987 | $ | 22 | $ | (54 | ) | $ | 46,955 | |||||||
Municipal securities | 379 | 7 | — | 386 | ||||||||||||
Corporate securities | 10,582 | — | (34 | ) | 10,548 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | $ | 57,948 | $ | 29 | $ | (88 | ) | $ | 57,889 | |||||||
|
|
|
|
|
|
|
|
U.S. Agency securities Municipal securities Corporate securities Total securities held for investment U.S. Agency securities Municipal securities Corporate securities Total securities held for investment March 31, 2016 Amortized
Cost Unrealized
Gains Unrealized
Losses Fair
Value (Amounts in thousands) $ 61,831 $ 374 $ (8 ) $ 62,197 190 1 — 191 10,464 91 — 10,555 $ 72,485 $ 466 $ (8 ) $ 72,943 December 31, 2015 Amortized Unrealized Unrealized Fair Cost Gains Losses Value (Amounts in thousands) $ 61,863 $ 75 $ (106 ) $ 61,832 190 3 — 193 10,488 — (23 ) 10,465 $ 72,541 $ 78 $ (129 ) $ 72,490
The following table presents the amortized cost and aggregate fair value of available-for-sale securities and held-to-maturity securities, by contractual maturity, as of September 30, 2015.March 31, 2016. Actual maturities could differ from contractual maturities because issuers may have the right to call or prepay obligations with or without penalties.
(Amounts in thousands) | Amortized Cost | Fair Value | ||||||
Available-for-sale securities | ||||||||
Due within one year | $ | 56,044 | $ | 55,956 | ||||
Due after one year but within five years | 20,108 | 20,137 | ||||||
Due after five years but within ten years | 75,932 | 78,955 | ||||||
Due after ten years | 134,459 | 127,804 | ||||||
|
|
|
| |||||
286,543 | 282,852 | |||||||
Mortgage-backed securities | 94,432 | 94,125 | ||||||
Certificates of deposit | 5,000 | 5,000 | ||||||
Equity securities | 222 | 235 | ||||||
|
|
|
| |||||
Total | $ | 386,197 | $ | 382,212 | ||||
|
|
|
| |||||
Held-to-maturity securities | ||||||||
Due within one year | $ | 190 | $ | 191 | ||||
Due after one year but within five years | 72,406 | 72,839 | ||||||
Due after five years but within ten years | — | — | ||||||
Due after ten years | — | — | ||||||
|
|
|
| |||||
Total | $ | 72,596 | $ | 73,030 | ||||
|
|
|
|
Available-for-sale securities Due within one year Due after one year but within five years Due after five years but within ten years Due after ten years Mortgage-backed securities Equity securities Total securities available for sale Held-to-maturity securities Due within one year Due after one year but within five years Due after five years but within ten years Due after ten years Total securities held to maturity The following table presents the proceeds from sales of available-for-sale securities and the gross realized gains and losses on those sales in the periods indicated:(Amounts in thousands) Amortized
Cost Fair Value $ 71,929 $ 71,856 2,623 2,663 88,169 92,622 116,843 105,612 279,564 272,753 65,778 65,644 66 72 $ 345,408 $ 338,469 $ 25,232 $ 25,231 47,253 47,712 — — — — $ 72,485 $ 72,943
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Gross realized gains | $ | 26 | $ | 746 | $ | 292 | $ | 2,257 | ||||||||
Gross realized losses | (65 | ) | (426 | ) | (141 | ) | (1,951 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net gain (loss) on sale of securities | $ | (39 | ) | $ | 320 | $ | 151 | $ | 306 | |||||||
|
|
|
|
|
|
|
|
The following tables present the fair values and unrealized losses for available-for-sale securities in a continuous unrealized loss position for less than 12 months and for 12 months or longer as of the dates indicated:
September 30, 2015 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or longer | Total | ||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
U.S. Agency securities | $ | — | $ | — | $ | 24,670 | $ | (577 | ) | $ | 24,670 | $ | (577 | ) | ||||||||||
Municipal securities | 13,702 | (172 | ) | 10,222 | (483 | ) | 23,924 | (655 | ) | |||||||||||||||
Single issue trust preferred securities | — | — | 49,434 | (6,433 | ) | 49,434 | (6,433 | ) | ||||||||||||||||
Corporate securities | 62,257 | (144 | ) | — | — | 62,257 | (144 | ) | ||||||||||||||||
Mortgage-backed Agency securities | 14,367 | (99 | ) | 39,126 | (635 | ) | 53,493 | (734 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | $ | 90,326 | $ | (415 | ) | $ | 123,452 | $ | (8,128 | ) | $ | 213,778 | $ | (8,543 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Agency securities Municipal securities Single issue trust preferred securities Mortgage-backed Agency securities Equity securities Total December 31, 2014 Less than 12 Months 12 Months or longer Total Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses Fair
Value Unrealized
Losses (Amounts in thousands) $ — $ — $ 29,448 $ (1,017 ) $ 29,448 $ (1,017 ) 1,112 (8 ) 25,007 (684 ) 26,119 (692 ) — — 46,137 (9,685 ) 46,137 (9,685 ) 2,778 (3 ) 45,790 (854 ) 48,568 (857 ) 150 (6 ) — — 150 (6 ) $ 4,040 $ (17 ) $ 146,382 $ (12,240 ) $ 150,422 $ (12,257 )
There were no unrealized losses related to held-to-maturity securities in a continuous unrealized loss position for less than 12 months and for 12 months or longer as of September 30, 2015. The following table presents the fair values and unrealized losses forheld-to-maturity securities in a continuous unrealized loss position for less than 12 months and for 12 months or longer as of December 31, 2014.
March 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||||||||||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 1,418 | $ | (1 | ) | $ | 23,809 | $ | (256 | ) | $ | 25,227 | $ | (257 | ) | |||||||||||||||||||||||||||||||||
Municipal securities | 395 | (1 | ) | 3,239 | (58 | ) | 3,634 | (59 | ) | |||||||||||||||||||||||||||||||||||||||
Single issue trust preferred securities | — | — | 44,088 | (11,809 | ) | 44,088 | (11,809 | ) | ||||||||||||||||||||||||||||||||||||||||
Corporate securities | 60,210 | (84 | ) | 10,041 | (8 | ) | 70,251 | (92 | ) | |||||||||||||||||||||||||||||||||||||||
Mortgage-backed Agency securities | 5,020 | (22 | ) | 37,329 | (394 | ) | 42,349 | (416 | ) | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
Total | $ | 67,043 | $ | (108 | ) | $ | 118,506 | $ | (12,525 | ) | $ | 185,549 | $ | (12,633 | ) | |||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||||||||||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 4,441 | $ | (5 | ) | $ | 23,922 | $ | (746 | ) | $ | 28,363 | $ | (751 | ) | |||||||||||||||||||||||||||||||||
Municipal securities | 8,126 | (48 | ) | 10,393 | (309 | ) | 18,519 | (357 | ) | |||||||||||||||||||||||||||||||||||||||
Single issue trust preferred securities | — | — | 47,832 | (8,050 | ) | 47,832 | (8,050 | ) | ||||||||||||||||||||||||||||||||||||||||
Corporate securities | 70,333 | (238 | ) | — | — | 70,333 | (238 | ) | ||||||||||||||||||||||||||||||||||||||||
Mortgage-backed Agency securities | 27,050 | (253 | ) | 37,291 | (922 | ) | 64,341 | (1,175 | ) | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
Total | $ | 109,950 | $ | (544 | ) | $ | 119,438 | $ | (10,027 | ) | $ | 229,388 | $ | (10,571 | ) | |||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
The following tables present the fair values and unrealized losses for held-to-maturity securities in a continuous unrealized loss position for less than 12 months and for 12 months or longer as of the dates indicated. | The following tables present the fair values and unrealized losses for held-to-maturity securities in a continuous unrealized loss position for less than 12 months and for 12 months or longer as of the dates indicated. | |||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||||||||||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 13,749 | $ | (8 | ) | $ | — | $ | — | $ | 13,749 | $ | (8 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
Total | $ | 13,749 | $ | (8 | ) | $ | — | $ | — | $ | 13,749 | $ | (8 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2014 | Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||||||||||||||
Less than 12 Months | 12 Months or longer | Total | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||||||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 28,188 | $ | (54 | ) | $ | — | $ | — | $ | 28,188 | $ | (54 | ) | $ | 43,723 | $ | (106 | ) | $ | — | $ | — | $ | 43,723 | $ | (106 | ) | ||||||||||||||||||||
Corporate securities | 10,548 | (34 | ) | — | — | 10,548 | (34 | ) | 6,851 | (23 | ) | — | — | 6,851 | (23 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total | $ | 38,736 | $ | (88 | ) | $ | — | $ | — | $ | 38,736 | $ | (88 | ) | $ | 50,574 | $ | (129 | ) | $ | — | $ | — | $ | 50,574 | $ | (129 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2015,March 31, 2016, there were 108 securities in an unrealized loss position, and their combined depreciation in value represented 1.88% of the investment securities portfolio. As of December 31, 2014, there were 9752 individual securities in an unrealized loss position, and their combined depreciation in value represented 3.21%3.08% of the investment securities portfolio. As of December 31, 2015, there were 107 individual securities in an unrealized loss position, and their combined depreciation in value represented 2.44% of the investment securities portfolio.
The following table presents the proceeds from sales of available-for-sale securities and the gross realized gains and losses on those sales in the periods indicated:
Three Months Ended | ||||||||
March 31, | ||||||||
2016 | 2015 | |||||||
(Amounts in thousands) | ||||||||
Gross realized gains | $ | 132 | $ | 15 | ||||
Gross realized losses | (131 | ) | (38 | ) | ||||
|
|
|
| |||||
Net gain (loss) on sale of securities | $ | 1 | $ | (23 | ) | |||
|
|
|
|
The carrying amount of securities pledged for various purposes totaled $222.54 million as of March 31, 2016, and $236.73 million as of December 31, 2015.
The Company reviews its investment portfolio quarterly for indications of OTTI.other-than-temporary impairment (“OTTI”). Debt securities not beneficially owned by the Company include securities issued from the U.S. Department of the Treasury (“Treasury”), municipal securities, single issue trust preferred securities, corporate securities, and certificates of deposit. For debt securities not beneficially owned, the Company analyzes factors such as the severity and duration of the impairment, adverse conditions within the issuing industry, prospects for the issuer, performance of the security, changes in rating by rating agencies, and other qualitative factors to determine if the impairment will be recovered. If the evaluation suggests that the impairment will not be recovered, the Company calculates the present value of the security to determine the amount of OTTI. The security is then written down to its current present value and the Company calculates and records the amount of the loss due to credit factors in earnings through noninterest income and the amount due to other factors in stockholders’ equity through OCI.other comprehensive income (“OCI”). Temporary impairment on these securities is primarily related to changes in benchmark interest rates, changes in pricing in the credit markets, destabilization in the Eurozone,foreign markets, and other current economic factors. During the three and nine months ended September 30,March 31, 2016 and 2015, and 2014, the Company incurred no OTTI charges related to debt securities not beneficially owned.
Debt securities beneficially owned by the Company consist of mortgage-backed securities (“MBS”). For debt securities beneficially owned, the Company analyzes the cash flows for each applicable security to determine if an adverse change in cash flows expected to be collected has occurred. If the projected value of cash flows at the current reporting date is less than the present value previously projected, and less than the current book value, an adverse change has occurred. The Company then compares the current present value of cash flows to the current net book value to determine the credit-related portion of the OTTI. The credit-related OTTI is recorded in earnings through noninterest income and any remaining noncredit-related OTTI is recorded in stockholders’ equity through OCI. During the three and nine months ended September 30, 2015, the Company incurred no credit-related OTTI charges related to debt securities beneficially owned. During the three months ended September 30, 2014, the Company incurred credit-related OTTI charges associated with debt securities beneficially owned of $219 thousand. During the nine months ended September 30, 2014, the Company incurred credit-related OTTI charges associated with debt securities beneficially owned of $705 thousand. These charges were associated with a non-Agency MBS that was sold in November 2014.
The following table presents the activity for credit-related losses recognized in earnings on debt securities where a portion of an OTTI was recognized in OCI for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Beginning balance(1) | $ | — | $ | 8,284 | $ | — | $ | 7,798 | ||||||||
Additions for credit losses on securities previously recognized | — | 219 | — | 705 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Ending balance | $ | — | $ | 8,503 | $ | — | $ | 8,503 | ||||||||
|
|
|
|
|
|
|
|
For equity securities, the Company considers its intent to hold or sell the security before recovery, the severity and duration of the decline in fair value of the security below its cost, the financial condition and near-term prospects of the issuer, and whether the decline appears to be related to issuer, general market, or industry conditions to determine if the impairment will be recovered. If the Company deems the impairment other-than-temporary in nature, the security is written down to its current present value and the OTTI loss is charged to earnings. During the three and nine months ended September 30,March 31, 2016 and 2015, the Company incurred no OTTI charges related to equity holdings. During the three months ended September 30, 2014, the Company incurred no OTTI charges related to equity holdings. During the nine months ended September 30, 2014, the Company incurred OTTI charges related to certain equity holdings of $32 thousand.
The carrying amount of securities pledged for various purposes totaled $243.75 million as of September 30, 2015, and $268.78 million as of December 31, 2014.
Note 3. Loans
Loan Portfolio
Note 4. | Loans |
The Company’s loans held for investment are grouped into three segments (commercial loans, consumer real estate loans, and consumer and other loans) with each segment divided into various classes. Covered loans are defined as loans acquired inFDIC-assisted Federal Deposit Insurance Corporation (“FDIC”) assisted transactions that are covered by loss share agreements. The following table presents loans, net of unearned income and disaggregated by class, as of the periods indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||
(Amounts in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||
Non-covered loans held for investment | ||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | 45,930 | 2.72 | % | $ | 41,271 | 2.44 | % | $ | 52,529 | 2.98 | % | $ | 48,896 | 2.86 | % | ||||||||||||||||
Commercial and industrial | 85,319 | 5.05 | % | 83,099 | 4.92 | % | 92,397 | 5.24 | % | 88,903 | 5.21 | % | ||||||||||||||||||||
Multi-family residential | 93,356 | 5.52 | % | 97,480 | 5.77 | % | 111,388 | 6.32 | % | 95,026 | 5.57 | % | ||||||||||||||||||||
Single family non-owner occupied | 144,725 | 8.56 | % | 135,171 | 8.00 | % | 151,595 | 8.60 | % | 149,351 | 8.75 | % | ||||||||||||||||||||
Non-farm, non-residential | 479,297 | 28.35 | % | 473,906 | 28.05 | % | 521,471 | 29.59 | % | 485,460 | 28.45 | % | ||||||||||||||||||||
Agricultural | 2,414 | 0.14 | % | 1,599 | 0.09 | % | 3,650 | 0.21 | % | 2,911 | 0.17 | % | ||||||||||||||||||||
Farmland | 27,135 | 1.61 | % | 29,517 | 1.75 | % | 27,013 | 1.53 | % | 27,540 | 1.61 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total commercial loans | 878,176 | 51.95 | % | 862,043 | 51.02 | % | 960,043 | 54.47 | % | 898,087 | 52.62 | % | ||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||
Home equity lines | 107,655 | 6.37 | % | 110,957 | 6.57 | % | 106,444 | 6.04 | % | 107,367 | 6.29 | % | ||||||||||||||||||||
Single family owner occupied | 492,157 | 29.11 | % | 485,475 | 28.74 | % | 497,530 | 28.23 | % | 495,209 | 29.02 | % | ||||||||||||||||||||
Owner occupied construction | 40,141 | 2.37 | % | 32,799 | 1.94 | % | 40,892 | 2.32 | % | 43,505 | 2.55 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total consumer real estate loans | 639,953 | 37.85 | % | 629,231 | 37.25 | % | 644,866 | 36.59 | % | 646,081 | 37.86 | % | ||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||
Consumer loans | 75,084 | 4.44 | % | 69,347 | 4.10 | % | 73,531 | 4.17 | % | 72,000 | 4.22 | % | ||||||||||||||||||||
Other | 7,058 | 0.42 | % | 6,555 | 0.39 | % | 7,451 | 0.43 | % | 7,338 | 0.43 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total consumer and other loans | 82,142 | 4.86 | % | 75,902 | 4.49 | % | 80,982 | 4.60 | % | 79,338 | 4.65 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total non-covered loans | 1,600,271 | 94.66 | % | 1,567,176 | 92.76 | % | 1,685,891 | 95.66 | % | 1,623,506 | 95.13 | % | ||||||||||||||||||||
Total covered loans | 90,203 | 5.34 | % | 122,240 | 7.24 | % | 76,538 | 4.34 | % | 83,035 | 4.87 | % | ||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total loans held for investment, net of unearned income | $ | 1,690,474 | 100.00 | % | $ | 1,689,416 | 100.00 | % | $ | 1,762,429 | 100.00 | % | $ | 1,706,541 | 100.00 | % | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Loans held for sale | $ | 523 | $ | 1,792 | ||||||||||||||||||||||||||||
|
|
Deferred loan feesCustomer overdrafts reclassified as loans totaled $3.74$1.29 million as of September 30, 2015,March 31, 2016, and $3.39$1.24 million as of December 31, 2014.2015. Deferred loan fees totaled $3.94 million as of March 31, 2016, and $3.78 million as of December 31, 2015. For information concerning unfunded loan commitments,off-balance sheet financing, see Note 13,14, “Litigation, Commitments and Contingencies,” to the Condensed Consolidated Financial Statements of this report.
The following table presents the components of the Company’s covered loan portfolio, disaggregated by class, as of the dates indicated:
(Amounts in thousands) | September 30, 2015 | December 31, 2014 | ||||||
Covered loans | ||||||||
Commercial loans | ||||||||
Construction, development, and other land | $ | 7,573 | $ | 13,100 | ||||
Commercial and industrial | 1,326 | 2,662 | ||||||
Multi-family residential | 699 | 1,584 | ||||||
Single family non-owner occupied | 2,899 | 5,918 | ||||||
Non-farm, non-residential | 15,712 | 25,317 | ||||||
Agricultural | 35 | 43 | ||||||
Farmland | 656 | 716 | ||||||
|
|
|
| |||||
Total commercial loans | 28,900 | 49,340 | ||||||
Consumer real estate loans | ||||||||
Home equity lines | 51,205 | 60,391 | ||||||
Single family owner occupied | 9,736 | 11,968 | ||||||
Owner occupied construction | 278 | 453 | ||||||
|
|
|
| |||||
Total consumer real estate loans | 61,219 | 72,812 | ||||||
Consumer and other loans | ||||||||
Consumer loans | 84 | 88 | ||||||
|
|
|
| |||||
Total covered loans | $ | 90,203 | $ | 122,240 | ||||
|
|
|
|
Purchased Credit Impaired Loans
March 31, 2016 | December 31, 2015 | |||||||
(Amounts in thousands) | ||||||||
Commercial loans | ||||||||
Construction, development, and other land | $ | 6,129 | $ | 6,303 | ||||
Commercial and industrial | 1,020 | 1,170 | ||||||
Multi-family residential | 100 | 640 | ||||||
Single family non-owner occupied | 2,258 | 2,674 | ||||||
Non-farm, non-residential | 12,439 | 14,065 | ||||||
Agricultural | 34 | 34 | ||||||
Farmland | 632 | 643 | ||||||
|
|
|
| |||||
Total commercial loans | 22,612 | 25,529 | ||||||
Consumer real estate loans | ||||||||
Home equity lines | 45,745 | 48,565 | ||||||
Single family owner occupied | 7,837 | 8,595 | ||||||
Owner occupied construction | 262 | 262 | ||||||
|
|
|
| |||||
Total consumer real estate loans | 53,844 | 57,422 | ||||||
Consumer and other loans | ||||||||
Consumer loans | 82 | 84 | ||||||
|
|
|
| |||||
Total covered loans | $ | 76,538 | $ | 83,035 | ||||
|
|
|
|
Certain purchased loans are identified as impaired when fair values are established at acquisition. These purchased credit impaired (“PCI”) loans are aggregated into loan pools that have common risk characteristics. The Company’s loan pools consist of Waccamaw commercial, Waccamaw lines of credit, Waccamaw serviced home equity lines, Waccamaw residential, Peoples Bank of Virginia (“Peoples”) commercial, and Peoples residential. The Company closed the Waccamaw consumer loan pool during the first quarter of 2015 due to an insignificant remaining balance. The Company estimates cash flows to be collected on PCI loans and discounts those cash flows at a market rate of interest. The following table presents the carrying and contractual unpaid principal balance of PCI loans, by acquisition, as of the dates indicated:
March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
September 30, 2015 | December 31, 2014 | Carrying Balance | Unpaid Principal Balance | Carrying Balance | Unpaid Principal Balance | |||||||||||||||||||||||||||
(Amounts in thousands) | Carrying Balance | Unpaid Principal Balance | Carrying Balance | Unpaid Principal Balance | ||||||||||||||||||||||||||||
PCI Loans, by acquisition | ||||||||||||||||||||||||||||||||
Peoples Bank of Virginia | $ | 6,277 | $ | 11,505 | $ | 7,090 | $ | 13,669 | $ | 6,872 | $ | 11,108 | $ | 6,681 | $ | 11,249 | ||||||||||||||||
Waccamaw Bank | 38,681 | 67,996 | 53,835 | 86,641 | 32,745 | 58,544 | 34,707 | 63,151 | ||||||||||||||||||||||||
Other acquired | 1,281 | 1,324 | 1,358 | 1,401 | 1,227 | 1,270 | 1,254 | 1,297 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total PCI Loans | $ | 46,239 | $ | 80,825 | $ | 62,283 | $ | 101,711 | $ | 40,844 | $ | 70,922 | $ | 42,642 | $ | 75,697 | ||||||||||||||||
|
|
|
|
|
|
|
|
The following tables present the activity in the accretable yield related to PCI loans, by acquisition, in the periods indicated:
Nine Months Ended September 30, 2015 | Three Months Ended March 31, 2016 | |||||||||||||||||||||||||||||||
Peoples | Waccamaw | Other | Total | Peoples | Waccamaw | Other | Total | |||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 4,745 | $ | 19,048 | $ | — | $ | 23,793 | $ | 3,589 | $ | 26,109 | $ | — | $ | 29,698 | ||||||||||||||||
Additions | — | 2 | — | 2 | ||||||||||||||||||||||||||||
Accretion | (1,906 | ) | (5,069 | ) | — | (6,975 | ) | (459 | ) | (1,484 | ) | — | (1,943 | ) | ||||||||||||||||||
Reclassifications from nonaccretable difference | 583 | 3,225 | — | 3,808 | (221 | ) | (272 | ) | — | (493 | ) | |||||||||||||||||||||
Removals, extensions, and other events | (27 | ) | 5,203 | — | 5,176 | |||||||||||||||||||||||||||
Removals, extensions, and other events, net | 1,724 | 598 | — | 2,322 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Ending balance | $ | 3,395 | $ | 22,409 | $ | — | $ | 25,804 | $ | 4,633 | $ | 24,951 | $ | — | $ | 29,584 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Nine Months Ended September 30, 2014 | Three Months Ended March 31, 2015 | |||||||||||||||||||||||||||||||
Peoples | Waccamaw | Other | Total | Peoples | Waccamaw | Other | Total | |||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 5,294 | $ | 10,338 | $ | 8 | $ | 15,640 | $ | 4,745 | $ | 19,048 | $ | — | $ | 23,793 | ||||||||||||||||
Additions | 98 | 24 | — | 122 | — | 2 | — | 2 | ||||||||||||||||||||||||
Accretion | (1,601 | ) | (4,540 | ) | (29 | ) | (6,170 | ) | (630 | ) | (1,602 | ) | — | (2,232 | ) | |||||||||||||||||
Reclassifications from nonaccretable difference | 1,205 | 13,968 | 29 | 15,202 | 1,106 | 2,445 | — | 3,551 | ||||||||||||||||||||||||
Removals, extensions, and other events | (521 | ) | (1,445 | ) | — | (1,966 | ) | |||||||||||||||||||||||||
Removals, extensions, and other events, net | (735 | ) | (439 | ) | — | (1,174 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Ending balance | $ | 4,475 | $ | 18,345 | $ | 8 | $ | 22,828 | $ | 4,486 | $ | 19,454 | $ | — | $ | 23,940 | ||||||||||||||||
|
|
|
|
|
|
|
|
Note 4. Credit Quality
Note 5. | Credit Quality |
The Company identifies loans for potential impairment throughuses a variety of means, including, but not limitedrisk grading matrix to ongoingassign a risk grade to each loan review, renewal processes, delinquency data, market communications, and public information. If the Company determines that it is probable all principal and interest amounts contractually due will not be collected, the loan is generally deemed to be impaired. The following table presents the recorded investment and related information for loans considered to be impaired, excluding PCI loans, as of the periods indicated:
September 30, 2015 | December 31, 2014 | |||||||||||||||||||||||
(Amounts in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||||||||||
Impaired loans with no related allowance: | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Single family non-owner occupied | $ | 783 | $ | 785 | $ | — | $ | 466 | $ | 466 | $ | — | ||||||||||||
Non-farm, non-residential | 8,772 | 9,159 | — | 5,705 | 6,049 | — | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Single family owner occupied | 1,334 | 1,404 | — | 3,397 | 3,494 | — | ||||||||||||||||||
Owner occupied construction | — | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans with no allowance | 10,889 | 11,348 | — | 9,568 | 10,009 | — | ||||||||||||||||||
Impaired loans with a related allowance: | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Single family non-owner occupied | 621 | 624 | 117 | 367 | 367 | 45 | ||||||||||||||||||
Non-farm, non-residential | 5,359 | 5,374 | 1,711 | 3,772 | 3,772 | 1,000 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Single family owner occupied | 4,798 | 4,817 | 760 | 2,341 | 2,512 | 437 | ||||||||||||||||||
Owner occupied construction | 353 | 356 | 53 | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans with an allowance | 11,131 | 11,171 | 2,641 | 6,480 | 6,651 | 1,482 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans | $ | 22,020 | $ | 22,519 | $ | 2,641 | $ | 16,048 | $ | 16,660 | $ | 1,482 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following tables present the average recorded investment and interest income recognized on impaired loans, excluding PCI loans, in the periods indicated:
Three Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(Amounts in thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
Impaired loans with no related allowance: | ||||||||||||||||
Commercial loans | ||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | 1,258 | $ | — | ||||||||
Single family non-owner occupied | 792 | 27 | 321 | 7 | ||||||||||||
Non-farm, non-residential | 8,878 | 72 | 5,971 | — | ||||||||||||
Farmland | — | — | — | — | ||||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | 1,353 | — | 2,880 | 10 | ||||||||||||
Owner occupied construction | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans with no allowance | 11,023 | 99 | 10,430 | 17 | ||||||||||||
Impaired loans with a related allowance: | ||||||||||||||||
Commercial loans | ||||||||||||||||
Multi-family residential | — | — | 5,568 | 1 | ||||||||||||
Single family non-owner occupied | 629 | — | 369 | 1 | ||||||||||||
Non-farm, non-residential | 5,417 | 15 | 4,386 | 6 | ||||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | 4,847 | 13 | 2,528 | 8 | ||||||||||||
Owner occupied construction | 357 | 1 | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans with an allowance | 11,250 | 29 | 12,851 | 16 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans | $ | 22,273 | $ | 128 | $ | 23,281 | $ | 33 | ||||||||
|
|
|
|
|
|
|
|
Impaired loans with no related allowance: Commercial loans Commercial and industrial Single family non-owner occupied Non-farm, non-residential Farmland Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Total impaired loans with no allowance Impaired loans with a related allowance: Commercial loans Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Total impaired loans with an allowance Total impaired loans Nine Months Ended September 30, 2015 2014 (Amounts in thousands) Average
Recorded
Investment Interest
Income
Recognized Average
Recorded
Investment Interest
Income
Recognized $ — $ — $ 614 $ 17 571 28 247 8 8,834 295 6,089 89 — — 241 11 — — 88 2 2,578 100 2,179 61 117 — — — 12,100 423 9,458 188 — — 2,932 47 — — 5,586 23 558 22 370 2 4,740 51 4,404 31 — — 76 1 3,325 26 3,216 42 119 1 — — 8,742 100 16,584 146 $ 20,842 $ 523 $ 26,042 $ 334
The Company determined that two of the six open PCI loan pools were impaired as of September 30, 2015, compared to two of seven impaired pools as of December 31, 2014. The following tables present additional information related to the impaired loan pools as of the dates, and in the periods, indicated:
September 30, 2015 | December 31, 2014 | |||||||
(Amounts in thousands) | ||||||||
Recorded investment | $ | 3,015 | $ | 14,607 | ||||
Unpaid principal balance | 3,978 | 31,169 | ||||||
Allowance for loan losses | 20 | 58 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Interest income recognized | $ | 96 | $ | 82 | $ | 273 | $ | 2,154 | ||||||||
Average recorded investment | 3,045 | 1,416 | 3,464 | 35,063 |
As part of the ongoing monitoring of the Company’s loan portfolio, management tracks certain credit quality indicators that include: trends related to the risk rating of commercial loans, the level of classified commercial loans, net charge-offs, nonperforming loans, and general economic conditions. The Company’s loan review function generally analyzes all commercial loan relationships greater than $4.0 million annually and at various times during the year. Smaller commercial and retail loans are sampled for review during the year.its portfolio. Loan risk ratings may be upgraded or downgraded to reflect current information identified during the loan review process.
The Company uses a risk grading matrix to assign a risk grade to each loan in its portfolio. The general characteristics of each risk grade are as follows:
The following tables present the recorded investment of the Company’s loan portfolio, disaggregated by class and credit quality, as of the dates indicated. Losses on covered loans are generally reimbursable by the FDIC at the applicable loss share percentage, 80%; therefore, covered loans are disclosed separatelyseparately.
March 31, 2016 | ||||||||||||||||||||||||
(Amounts in thousands) | Pass | Special Mention | Substandard | Doubtful | Loss | Total | ||||||||||||||||||
Non-covered loans | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Construction, development, and other land | $ | 50,378 | $ | 883 | $ | 1,268 | $ | — | $ | — | $ | 52,529 | ||||||||||||
Commercial and industrial | 89,978 | 650 | 1,766 | 3 | — | 92,397 | ||||||||||||||||||
Multi-family residential | 97,630 | 12,899 | 859 | — | — | 111,388 | ||||||||||||||||||
Single family non-owner occupied | 141,932 | 4,189 | 5,474 | — | — | 151,595 | ||||||||||||||||||
Non-farm, non-residential | 492,801 | 14,247 | 13,780 | 643 | — | 521,471 | ||||||||||||||||||
Agricultural | 3,599 | 51 | — | — | — | 3,650 | ||||||||||||||||||
Farmland | 25,453 | 1,392 | 168 | — | — | 27,013 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Home equity lines | 103,764 | 1,076 | 1,604 | — | — | 106,444 | ||||||||||||||||||
Single family owner occupied | 471,097 | 6,530 | 19,838 | — | 65 | 497,530 | ||||||||||||||||||
Owner occupied construction | 40,175 | — | 717 | — | — | 40,892 | ||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||
Consumer loans | 73,306 | 45 | 180 | — | — | 73,531 | ||||||||||||||||||
Other | 7,451 | — | — | — | — | 7,451 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total non-covered loans | 1,597,564 | 41,962 | 45,654 | 646 | 65 | 1,685,891 | ||||||||||||||||||
Covered loans | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Construction, development, and other land | 3,671 | 1,281 | 1,177 | �� | — | — | 6,129 | |||||||||||||||||
Commercial and industrial | 998 | — | 22 | — | — | 1,020 | ||||||||||||||||||
Multi-family residential | — | — | 100 | — | — | 100 | ||||||||||||||||||
Single family non-owner occupied | 1,458 | 371 | 429 | — | — | 2,258 | ||||||||||||||||||
Non-farm, non-residential | 8,066 | 1,399 | 2,974 | — | — | 12,439 | ||||||||||||||||||
Agricultural | 34 | — | — | — | — | 34 | ||||||||||||||||||
Farmland | 356 | — | 276 | — | — | 632 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Home equity lines | 17,021 | 27,995 | 729 | — | — | 45,745 | ||||||||||||||||||
Single family owner occupied | 4,440 | 1,945 | 1,452 | — | — | 7,837 | ||||||||||||||||||
Owner occupied construction | 111 | 53 | 98 | — | — | 262 | ||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||
Consumer loans | 82 | — | — | — | — | 82 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total covered loans | 36,237 | 33,044 | 7,257 | — | — | 76,538 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total loans | $ | 1,633,801 | $ | 75,006 | $ | 52,911 | $ | 646 | $ | 65 | $ | 1,762,429 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Non-covered loans Commercial loans Construction, development, and other land Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Agricultural Farmland Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Consumer and other loans Consumer loans Other Total non-covered loans Covered loans Commercial loans Construction, development, and other land Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Agricultural Farmland Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Consumer and other loans Consumer loans Total covered loans Total loans December 31, 2015 (Amounts in thousands) Pass Special
Mention Substandard Doubtful Loss Total $ 46,816 $ 974 $ 1,106 $ — $ — $ 48,896 87,223 663 1,017 — — 88,903 81,168 12,969 889 — — 95,026 139,680 3,976 5,695 — — 149,351 454,906 15,170 15,384 — — 485,460 2,886 25 — — — 2,911 25,855 1,427 258 — — 27,540 104,897 1,083 1,387 — — 107,367 468,155 6,686 20,368 — — 495,209 42,783 — 722 — — 43,505 71,685 61 254 — — 72,000 7,338 — — — — 7,338 1,533,392 43,034 47,080 — — 1,623,506 3,908 1,261 1,134 — — 6,303 1,144 4 22 — — 1,170 460 — 180 — — 640 1,808 457 409 — — 2,674 9,192 2,044 2,829 — — 14,065 34 — — — — 34 364 — 279 — — 643 17,893 29,823 849 — — 48,565 5,102 1,963 1,530 — — 8,595 112 51 99 — — 262 84 — — — — 84 40,101 35,603 7,331 — — 83,035 $ 1,573,493 $ 78,637 $ 54,411 $ — $ — $ 1,706,541
The Company identifies loans for potential impairment through a variety of means, including, but not limited to, ongoing loan review, renewal processes, delinquency data, market communications, and public information. If the Company determines that it is probable all principal and interest amounts contractually due will not be collected, the loan is generally deemed to be impaired.
The following table presents the recorded investment, unpaid principal balance, and related allowance for loan losses for loans considered to be impaired, excluding PCI loans, as of the periods indicated:
March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
(Amounts in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||||||||||
Impaired loans with no related allowance | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Single family non-owner occupied | $ | 781 | $ | 782 | $ | — | $ | 782 | $ | 783 | $ | — | ||||||||||||
Non-farm, non-residential | 7,983 | 7,983 | — | 8,427 | 8,427 | — | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Single family owner occupied | 597 | 654 | — | 1,975 | 2,067 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans with no allowance | 9,361 | 9,419 | — | 11,184 | 11,277 | — | ||||||||||||||||||
Impaired loans with a related allowance | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Single family non-owner occupied | 356 | 356 | 18 | 619 | 623 | 124 | ||||||||||||||||||
Non-farm, non-residential | 5,348 | 5,361 | 1,529 | 5,667 | 5,673 | 1,568 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Single family owner occupied | 4,962 | 5,013 | 771 | 4,899 | 4,907 | 672 | ||||||||||||||||||
Owner occupied construction | 346 | 354 | 3 | 349 | 355 | 7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans with an allowance | 11,012 | 11,084 | 2,321 | 11,534 | 11,558 | 2,371 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total impaired loans | $ | 20,373 | $ | 20,503 | $ | 2,321 | $ | 22,718 | $ | 22,835 | $ | 2,371 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the average recorded investment and interest income recognized on impaired loans, excluding PCI loans, in the following credit quality discussion.periods indicated:
Three Months Ended March 31, | ||||||||||||||||
2016 | 2015 | |||||||||||||||
(Amounts in thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
Impaired loans with no related allowance | ||||||||||||||||
Commercial loans | ||||||||||||||||
Single family non-owner occupied | $ | 779 | $ | 8 | $ | 459 | $ | 9 | ||||||||
Non-farm, non-residential | 7,990 | 69 | 8,792 | 83 | ||||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | 603 | — | 3,640 | 18 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans with no allowance | 9,372 | 77 | 12,891 | 110 | ||||||||||||
Impaired loans with a related allowance | ||||||||||||||||
Commercial loans | ||||||||||||||||
Single family non-owner occupied | 358 | 7 | 361 | 7 | ||||||||||||
Non-farm, non-residential | 5,358 | 88 | 4,064 | 78 | ||||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | 4,961 | 38 | 2,374 | 18 | ||||||||||||
Owner occupied construction | 346 | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans with an allowance | 11,023 | 133 | 6,799 | 103 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total impaired loans | $ | 20,395 | $ | 210 | $ | 19,690 | $ | 213 | ||||||||
|
|
|
|
|
|
|
|
The Company determined that two PCI loan pools are disaggregatedwere impaired as of March 31, 2016, compared to two as of December 31, 2015. The following tables present additional information related to the impaired PCI loan pools as of the dates, and included in their applicable loan class in the following discussion.periods, indicated:
March 31, 2016 | December 31, 2015 | |||||||
(Amounts in thousands) | ||||||||
Unpaid principal balance | $ | 3,664 | $ | 3,759 | ||||
Recorded investment | 2,747 | 2,834 | ||||||
Allowance for loan losses related to PCI loan pools | 24 | 54 |
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
(Amounts in thousands) | ||||||||
Interest income recognized | $ | 83 | $ | 90 | ||||
Average recorded investment | 2,791 | 3,895 |
The Company generally places a loan on nonaccrual status when it is 90 days or more past due. PCI loans are generally not classified as nonaccrual or nonperforming due to the accrual of interest income under the accretion method of accounting. The following tables present loans held for investment, by internal credit risk grade, as of the periods indicated:
September 30, 2015 | ||||||||||||||||||||||||
(Amounts in thousands) | Pass | Special Mention | Substandard | Doubtful | Loss | Total | ||||||||||||||||||
Non-covered loans | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Construction, development, and other land | $ | 43,843 | $ | 684 | $ | 1,403 | $ | — | $ | — | $ | 45,930 | ||||||||||||
Commercial and industrial | 83,525 | 555 | 1,239 | — | — | 85,319 | ||||||||||||||||||
Multi-family residential | 79,400 | 13,044 | 912 | — | — | 93,356 | ||||||||||||||||||
Single family non-owner occupied | 135,722 | 3,502 | 5,501 | — | — | 144,725 | ||||||||||||||||||
Non-farm, non-residential | 451,724 | 8,836 | 18,737 | — | — | 479,297 | ||||||||||||||||||
Agricultural | 2,386 | 25 | 3 | — | — | 2,414 | ||||||||||||||||||
Farmland | 25,229 | 1,248 | 658 | — | — | 27,135 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Home equity lines | 105,104 | 1,224 | 1,327 | — | — | 107,655 | ||||||||||||||||||
Single family owner occupied | 464,709 | 6,865 | 20,583 | — | — | 492,157 | ||||||||||||||||||
Owner occupied construction | 39,413 | — | 728 | — | — | 40,141 | ||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||
Consumer loans | 74,832 | 64 | 188 | — | — | 75,084 | ||||||||||||||||||
Other | 7,058 | — | — | — | — | 7,058 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total non-covered loans | 1,512,945 | 36,047 | 51,279 | — | — | 1,600,271 | ||||||||||||||||||
Covered loans | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||
Construction, development, and other land | 4,189 | 2,138 | 1,246 | — | — | 7,573 | ||||||||||||||||||
Commercial and industrial | 1,285 | 16 | 25 | — | — | 1,326 | ||||||||||||||||||
Multi-family residential | 492 | — | 207 | — | — | 699 | ||||||||||||||||||
Single family non-owner occupied | 1,838 | 576 | 485 | — | — | 2,899 | ||||||||||||||||||
Non-farm, non-residential | 10,223 | 1,884 | 3,605 | — | — | 15,712 | ||||||||||||||||||
Agricultural | 35 | — | — | — | — | 35 | ||||||||||||||||||
Farmland | 373 | — | 283 | — | — | 656 | ||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||
Home equity lines | 18,508 | 31,835 | 862 | — | — | 51,205 | ||||||||||||||||||
Single family owner occupied | 6,123 | 1,693 | 1,920 | — | — | 9,736 | ||||||||||||||||||
Owner occupied construction | 115 | 63 | 100 | — | — | 278 | ||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||
Consumer loans | 84 | — | — | — | — | 84 | ||||||||||||||||||
Other | — | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total covered loans | 43,265 | 38,205 | 8,733 | — | — | 90,203 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total loans | $ | 1,556,210 | $ | 74,252 | $ | 60,012 | $ | — | $ | — | $ | 1,690,474 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Non-covered loans Commercial loans Construction, development, and other land Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Agricultural Farmland Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Consumer and other loans Consumer loans Other Total non-covered loans Covered loans Commercial loans Construction, development, and other land Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Agricultural Farmland Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Consumer and other loans Consumer loans Other Total covered loans Total loans December 31, 2014 (Amounts in thousands) Pass Special
Mention Substandard Doubtful Loss Total $ 38,858 $ 1,384 $ 1,029 $ — $ — $ 41,271 81,196 616 1,287 — — 83,099 89,503 7,007 970 — — 97,480 126,155 3,333 5,683 — — 135,171 441,385 13,028 19,493 — — 473,906 1,589 — 10 — — 1,599 26,876 1,432 1,209 — — 29,517 107,688 1,606 1,663 — — 110,957 454,833 8,884 21,758 — — 485,475 32,551 — 248 — — 32,799 68,592 520 235 — — 69,347 6,555 — — — — 6,555 1,475,781 37,810 53,585 — — 1,567,176 7,598 3,227 2,275 — — 13,100 2,528 82 52 — — 2,662 1,400 — 184 — — 1,584 2,703 2,059 1,156 — — 5,918 12,672 4,341 8,304 — — 25,317 43 — — — — 43 420 — 296 — — 716 21,295 38,296 800 — — 60,391 7,094 2,040 2,834 — — 11,968 84 264 105 — — 453 88 — — — — 88 — — — — — — 55,925 50,309 16,006 — — 122,240 $ 1,531,706 $ 88,119 $ 69,591 $ — $ — $ 1,689,416
The following table presents nonaccrual loans, by loan class, as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Non-covered | Covered | Total | Non-covered | Covered | Total | Non-covered | Covered | Total | Non-covered | Covered | Total | ||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | 99 | $ | 68 | $ | 167 | $ | — | $ | 18 | $ | 18 | $ | 104 | $ | 49 | $ | 153 | $ | 39 | $ | 54 | $ | 93 | ||||||||||||||||||||||||
Commercial and industrial | 72 | 16 | 88 | 123 | 34 | 157 | 96 | 16 | 112 | — | 16 | 16 | ||||||||||||||||||||||||||||||||||||
Multi-family residential | 72 | — | 72 | 245 | — | 245 | 67 | — | 67 | 84 | — | 84 | ||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | 1,763 | — | 1,763 | 601 | 77 | 678 | 1,091 | 27 | 1,118 | 1,850 | 29 | 1,879 | ||||||||||||||||||||||||||||||||||||
Non-farm, non-residential | 6,872 | 39 | 6,911 | 2,334 | 1,317 | 3,651 | 6,450 | 1,466 | 7,916 | 7,150 | 39 | 7,189 | ||||||||||||||||||||||||||||||||||||
Agricultural | — | — | — | 4 | — | 4 | ||||||||||||||||||||||||||||||||||||||||||
Farmland | 151 | — | 151 | — | — | — | 144 | — | 144 | 234 | — | 234 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 544 | 453 | 997 | 792 | 204 | 996 | 925 | 307 | 1,232 | 825 | 413 | 1,238 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | 7,097 | 239 | 7,336 | 6,389 | 682 | 7,071 | 6,939 | 90 | 7,029 | 7,245 | 96 | 7,341 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | 353 | — | 353 | — | 106 | 106 | 346 | — | 346 | 349 | — | 349 | ||||||||||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | 77 | — | 77 | 68 | — | 68 | 34 | — | 34 | 71 | — | 71 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total nonaccrual loans | $ | 17,100 | $ | 815 | $ | 17,915 | $ | 10,556 | $ | 2,438 | $ | 12,994 | $ | 16,196 | $ | 1,955 | $ | 18,151 | $ | 17,847 | $ | 647 | $ | 18,494 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following tables present the aging of past due loans, by loan class, as of the dates indicated. Nonaccrual loans 30 days or more past due are included in the applicable delinquency category. Loans acquired with credit deterioration, with a discount, continue to accrue interest based on expected cash flows; therefore, PCI loans are not generally considered nonaccrual. Non-covered accruing loans contractually past due 90 days or more totaled $243 thousand as of March 31, 2016. There were no non-covered or covered accruing loans contractually past due 90 days or more as of September 30, 2015, or as of December 31, 2014.2015.
September 30, 2015 | March 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90+ Days Past Due | Total Past Due | Current Loans | Total Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90+ Days Past Due | Total Past Due | Current Loans | Total Loans | ||||||||||||||||||||||||||||||||||||
Non-covered loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | 42 | $ | 11 | $ | 99 | $ | 152 | $ | 45,778 | $ | 45,930 | $ | 10 | $ | 16 | $ | 85 | $ | 111 | $ | 52,419 | $ | 52,529 | ||||||||||||||||||||||||
Commercial and industrial | 55 | — | 55 | 110 | 85,209 | 85,319 | 28 | 147 | — | 175 | 92,222 | 92,397 | ||||||||||||||||||||||||||||||||||||
Multi-family residential | 72 | 77 | — | 149 | 93,207 | 93,356 | 74 | 67 | — | 141 | 111,247 | 111,388 | ||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | 241 | 441 | 1,134 | 1,816 | 142,909 | 144,725 | 615 | 235 | 538 | 1,388 | 150,207 | 151,595 | ||||||||||||||||||||||||||||||||||||
Non-farm, non-residential | 800 | 42 | 5,473 | 6,315 | 472,982 | 479,297 | 11 | 544 | 4,861 | 5,416 | 516,055 | 521,471 | ||||||||||||||||||||||||||||||||||||
Agricultural | — | — | — | — | 2,414 | 2,414 | — | — | — | — | 3,650 | 3,650 | ||||||||||||||||||||||||||||||||||||
Farmland | 71 | 69 | 151 | 291 | 26,844 | 27,135 | 108 | — | 68 | 176 | 26,837 | 27,013 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 320 | 24 | 458 | 802 | 106,853 | 107,655 | 294 | 163 | 726 | 1,183 | 105,261 | 106,444 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | 2,802 | 1,743 | 3,209 | 7,754 | 484,403 | 492,157 | 4,602 | 1,618 | 2,685 | 8,905 | 488,625 | 497,530 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | — | — | — | — | 40,141 | 40,141 | 346 | — | — | 346 | 40,546 | 40,892 | ||||||||||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | 435 | 42 | 25 | 502 | 74,582 | 75,084 | 320 | 82 | 6 | 408 | 73,123 | 73,531 | ||||||||||||||||||||||||||||||||||||
Other | — | — | — | — | 7,058 | 7,058 | — | — | — | — | 7,451 | 7,451 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total non-covered loans | 4,838 | 2,449 | 10,604 | 17,891 | 1,582,380 | 1,600,271 | 6,408 | 2,872 | 8,969 | 18,249 | 1,667,642 | 1,685,891 | ||||||||||||||||||||||||||||||||||||
Covered loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | 93 | 2 | 42 | 137 | 7,436 | 7,573 | 48 | 94 | 37 | 179 | 5,950 | 6,129 | ||||||||||||||||||||||||||||||||||||
Commercial and industrial | — | 9 | 16 | 25 | 1,301 | 1,326 | — | — | 16 | 16 | 1,004 | 1,020 | ||||||||||||||||||||||||||||||||||||
Multi-family residential | — | — | — | — | 699 | 699 | — | — | — | — | 100 | 100 | ||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | — | 3 | — | 3 | 2,896 | 2,899 | — | — | — | — | 2,258 | 2,258 | ||||||||||||||||||||||||||||||||||||
Non-farm, non-residential | 15 | 108 | 39 | 162 | 15,550 | 15,712 | — | — | 1,466 | 1,466 | 10,973 | 12,439 | ||||||||||||||||||||||||||||||||||||
Agricultural | — | — | — | — | 35 | 35 | — | — | — | — | 34 | 34 | ||||||||||||||||||||||||||||||||||||
Farmland | — | — | — | — | 656 | 656 | — | — | — | — | 632 | 632 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 454 | 106 | 8 | 568 | 50,637 | 51,205 | 274 | 142 | 129 | 545 | 45,200 | 45,745 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | — | 93 | 14 | 107 | 9,629 | 9,736 | 60 | 124 | — | 184 | 7,653 | 7,837 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | 186 | 20 | — | 206 | 72 | 278 | — | — | — | — | 262 | 262 | ||||||||||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | — | — | — | — | 84 | 84 | — | — | — | — | 82 | 82 | ||||||||||||||||||||||||||||||||||||
Other | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total covered loans | 748 | 341 | 119 | 1,208 | 88,995 | 90,203 | 382 | 360 | 1,648 | 2,390 | 74,148 | 76,538 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total loans | $ | 5,586 | $ | 2,790 | $ | 10,723 | $ | 19,099 | $ | 1,671,375 | $ | 1,690,474 | $ | 6,790 | $ | 3,232 | $ | 10,617 | $ | 20,639 | $ | 1,741,790 | $ | 1,762,429 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 | December 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90+ Days Past Due | Total Past Due | Current Loans | Total Loans | 30 - 59 Days Past Due | 60 - 89 Days Past Due | 90+ Days Past Due | Total Past Due | Current Loans | Total Loans | ||||||||||||||||||||||||||||||||||||
Non-covered loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | 39 | $ | 46 | $ | — | $ | 85 | $ | 41,186 | $ | 41,271 | $ | — | $ | — | $ | 39 | $ | 39 | $ | 48,857 | $ | 48,896 | ||||||||||||||||||||||||
Commercial and industrial | 285 | 6 | 103 | 394 | 82,705 | 83,099 | 281 | 66 | — | 347 | 88,556 | 88,903 | ||||||||||||||||||||||||||||||||||||
Multi-family residential | 81 | 110 | — | 191 | 97,289 | 97,480 | 302 | 76 | 84 | 462 | 94,564 | 95,026 | ||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | 914 | 513 | 425 | 1,852 | 133,319 | 135,171 | 748 | 120 | 929 | 1,797 | 147,554 | 149,351 | ||||||||||||||||||||||||||||||||||||
Non-farm, non-residential | 1,075 | 783 | 1,984 | 3,842 | 470,064 | 473,906 | 347 | 676 | 4,940 | 5,963 | 479,497 | 485,460 | ||||||||||||||||||||||||||||||||||||
Agricultural | — | — | 4 | 4 | 1,595 | 1,599 | — | — | — | — | 2,911 | 2,911 | ||||||||||||||||||||||||||||||||||||
Farmland | 89 | — | — | 89 | 29,428 | 29,517 | 585 | 11 | 234 | 830 | 26,710 | 27,540 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 492 | 103 | 571 | 1,166 | 109,791 | 110,957 | 668 | 195 | 468 | 1,331 | 106,036 | 107,367 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | 5,436 | 1,931 | 4,564 | 11,931 | 473,544 | 485,475 | 6,122 | 1,943 | 3,191 | 11,256 | 483,953 | 495,209 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | — | — | — | — | 32,799 | 32,799 | — | — | — | — | 43,505 | 43,505 | ||||||||||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | 544 | 84 | 26 | 654 | 68,693 | 69,347 | 278 | 71 | 23 | 372 | 71,628 | 72,000 | ||||||||||||||||||||||||||||||||||||
Other | — | — | — | — | 6,555 | 6,555 | — | — | — | — | 7,338 | 7,338 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total non-covered loans | 8,955 | 3,576 | 7,677 | 20,208 | 1,546,968 | 1,567,176 | 9,331 | 3,158 | 9,908 | 22,397 | 1,601,109 | 1,623,506 | ||||||||||||||||||||||||||||||||||||
Covered loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | 120 | 17 | — | 137 | 12,963 | 13,100 | 96 | — | 42 | 138 | 6,165 | 6,303 | ||||||||||||||||||||||||||||||||||||
Commercial and industrial | 84 | 12 | 34 | 130 | 2,532 | 2,662 | — | — | 16 | 16 | 1,154 | 1,170 | ||||||||||||||||||||||||||||||||||||
Multi-family residential | — | — | — | — | 1,584 | 1,584 | — | — | — | — | 640 | 640 | ||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | 122 | — | 77 | 199 | 5,719 | 5,918 | 1,422 | — | — | 1,422 | 1,252 | 2,674 | ||||||||||||||||||||||||||||||||||||
Non-farm, non-residential | 124 | 140 | 1,258 | 1,522 | 23,795 | 25,317 | — | — | 39 | 39 | 14,026 | 14,065 | ||||||||||||||||||||||||||||||||||||
Agricultural | — | — | — | — | 43 | 43 | — | — | — | — | 34 | 34 | ||||||||||||||||||||||||||||||||||||
Farmland | 3 | — | — | 3 | 713 | 716 | — | — | — | — | 643 | 643 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 858 | 318 | 168 | 1,344 | 59,047 | 60,391 | 489 | 37 | 225 | 751 | 47,814 | 48,565 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | 134 | 34 | 415 | 583 | 11,385 | 11,968 | 274 | — | 42 | 316 | 8,279 | 8,595 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | — | — | — | — | 453 | 453 | — | — | — | — | 262 | 262 | ||||||||||||||||||||||||||||||||||||
Consumer and other loans | — | |||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | — | — | — | — | 88 | 88 | — | — | — | — | 84 | 84 | ||||||||||||||||||||||||||||||||||||
Other | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total covered loans | 1,445 | 521 | 1,952 | 3,918 | 118,322 | 122,240 | 2,281 | 37 | 364 | 2,682 | 80,353 | 83,035 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total loans | $ | 10,400 | $ | 4,097 | $ | 9,629 | $ | 24,126 | $ | 1,665,290 | $ | 1,689,416 | $ | 11,612 | $ | 3,195 | $ | 10,272 | $ | 25,079 | $ | 1,681,462 | $ | 1,706,541 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The Company may make concessions in interest rates, loan terms and/or amortization terms when restructuring loans for borrowers experiencing financial difficulty. Restructured loans in excess of $250 thousand are evaluated for a specific reserve based on either the collateral or net present value method, whichever is most applicable. Specific reserves in the allowance for loan losses attributed to troubled debt restructurings (“TDRs”) totaled $641 thousand as of September 30, 2015, and $475 thousand as of December 31, 2014. Restructured loans under $250 thousand are subject to the reserve calculation at the historical loss rate for classified loans. Certain TDRstroubled debt restructurings (“TDRs”) are classified as nonperforming at the time of restructuring and are returned to performing status after six months of satisfactory payment performance; however, these loans remain identified as impaired until full payment or other satisfaction of the obligation occurs. The following table presents interest income related to TDRs in the periods, indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Interest income recognized | $ | 148 | $ | 188 | $ | 456 | $ | 466 |
Loans acquired with credit deterioration, with a discount,PCI loans are generally not considered TDRs as long as the loans remain in the assigned loan pool. There were no covered loans recorded as TDRs as of September 30, 2015,March 31, 2016, or December 31, 2014.2015.
The following table presents loans modified as TDRs, by loan class, segregated by accrual status, as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Nonaccrual(1) | Accruing | Total | Nonaccrual(1) | Accruing | Total | Nonaccrual(1) | Accrual | Total | Nonaccrual(1) | Accrual | Total | ||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Single family non-owner occupied | $ | 132 | $ | 824 | $ | 956 | $ | — | $ | 1,088 | $ | 1,088 | $ | 41 | $ | 901 | $ | 942 | $ | 130 | $ | 820 | $ | 950 | ||||||||||||||||||||||||
Non-farm, non-residential | — | 4,632 | 4,632 | 83 | 4,743 | 4,826 | — | 4,558 | 4,558 | — | 4,600 | 4,600 | ||||||||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | — | 44 | 44 | — | 47 | 47 | 123 | 42 | 165 | 127 | 43 | 170 | ||||||||||||||||||||||||||||||||||||
Single family owner occupied | 338 | 8,296 | 8,634 | 471 | 8,412 | 8,883 | 692 | 7,890 | 8,582 | 733 | 8,256 | 8,989 | ||||||||||||||||||||||||||||||||||||
Owner occupied construction | 353 | 243 | 596 | — | 244 | 244 | 346 | 241 | 587 | 349 | 243 | 592 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total TDRs | $ | 823 | $ | 14,039 | $ | 14,862 | $ | 554 | $ | 14,534 | $ | 15,088 | $ | 1,202 | $ | 13,632 | $ | 14,834 | $ | 1,339 | $ | 13,962 | $ | 15,301 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Allowance for loan losses related to TDRs | $ | 590 | $ | 590 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
(1) | Nonaccrual TDRs |
The following tables presenttable presents interest income recognized on TDRs in the periods indicated:
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
(Amounts in thousands) | ||||||||
Interest income recognized | $ | 78 | $ | 148 |
There were no loans modified as TDRs by type of concession made and loan class, that were restructured during the periods indicated. The post-modification recorded investment represents the loan balance immediately following modification.
Three Months Ended September 30, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
(Amounts in thousands) | Total Contracts | Pre-Modification Recorded Investment | Post-Modification Recorded Investment | Total Contracts | Pre-Modification Recorded Investment | Post-Modification Recorded Investment | ||||||||||||||||||
Below market interest rate | ||||||||||||||||||||||||
Single family owner occupied | — | $ | — | $ | — | 3 | $ | 1,715 | $ | 1,715 | ||||||||||||||
Extended payment term | ||||||||||||||||||||||||
Single family non-owner occupied | — | — | — | 1 | 468 | 468 | ||||||||||||||||||
Below market interest rate and extended payment term | ||||||||||||||||||||||||
Single family owner occupied | 4 | 307 | 307 | 2 | 84 | 84 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 4 | $ | 307 | $ | 307 | 6 | $ | 2,267 | $ | 2,267 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
(Amounts in thousands) | Total Contracts | Pre-Modification Recorded Investment | Post-Modification Recorded Investment | Total Contracts | Pre-Modification Recorded Investment | Post-Modification Recorded Investment | ||||||||||||||||||
Below market interest rate | ||||||||||||||||||||||||
Single family owner occupied | — | $ | — | $ | — | 4 | $ | 1,850 | $ | 1,850 | ||||||||||||||
Owner occupied construction | — | — | — | 1 | 245 | 245 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | — | — | — | 5 | 2,095 | 2,095 | ||||||||||||||||||
Extended payment term | ||||||||||||||||||||||||
Single family non-owner occupied | — | — | — | 1 | 468 | 468 | ||||||||||||||||||
Non-farm, non-residential | — | — | — | 1 | 303 | 303 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | — | — | — | 2 | 771 | 771 | ||||||||||||||||||
Below market interest rate and extended payment term | ||||||||||||||||||||||||
Single family owner occupied | 5 | 342 | 342 | 5 | 487 | 487 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total | 5 | $ | 342 | $ | 342 | 12 | $ | 3,353 | $ | 3,353 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following tables presentthree months ended March 31, 2016, or March 31, 2015. There were no loans modified as TDRs, by loan class, that were restructured within the previous 12 months, for which there waswith a payment default during the periods indicated:three months ended March 31, 2016, or March 31, 2015.
Three Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(Amounts in thousands) | Total Contracts | Pre-Modification Recorded Investment | Total Contracts | Pre-Modification Recorded Investment | ||||||||||||
Commercial loans | ||||||||||||||||
Single family non-owner occupied | 1 | $ | 78 | — | $ | — | ||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | — | — | 2 | 312 | ||||||||||||
Owner occupied construction | — | — | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | 1 | $ | 78 | 2 | $ | 312 | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Nine Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(Amounts in thousands) | Total Contracts | Pre-Modification Recorded Investment | Total Contracts | Pre-Modification Recorded Investment | ||||||||||||
Commercial loans | ||||||||||||||||
Single family non-owner occupied | 1 | $ | 78 | — | $ | — | ||||||||||
Consumer real estate loans | ||||||||||||||||
Single family owner occupied | — | — | 2 | 312 | ||||||||||||
Owner occupied construction | 1 | 353 | — | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total | 2 | $ | 431 | 2 | $ | 312 | ||||||||||
|
|
|
|
|
|
|
|
Other real estate owned (“OREO”) consists of properties acquired through foreclosure. The following table presents information related to OREOother real estate owned (“OREO”), which consists of properties acquired through foreclosure, as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Non-covered OREO | $ | 5,088 | $ | 6,638 | $ | 5,313 | $ | 4,873 | ||||||||
Covered OREO | 4,079 | 6,324 | 2,279 | 4,034 | ||||||||||||
|
|
|
| |||||||||||||
Total OREO | $ | 9,167 | $ | 12,962 | $ | 7,592 | $ | 8,907 | ||||||||
|
|
|
| |||||||||||||
Non-covered OREO secured by residential real estate | $ | 2,280 | $ | 6,155 | $ | 2,669 | $ | 2,677 | ||||||||
Residential real estate loans in the foreclosure process(1) | 3,138 | 4,561 | 1,609 | 2,727 | ||||||||||||
(1) | The recorded investment in consumer mortgage loans collateralized by residential real estate that are in the process of foreclosure according to local requirements of the applicable jurisdiction. |
Note 5. Allowance for Loan Losses
Note 6. | Allowance for Loan Losses |
The allowance for loan losses is maintained at a level management deems adequate to absorb probable loan losses inherent in the loan portfolio. The allowance is increased by provisions charged to operations and reduced by net charge-offs. While management uses its best judgment and information available, the ultimate adequacy of the allowance is dependent on a variety of factors that may be beyond the Company’s control: the performance of the Company’s loan portfolio, the economy, changes in interest rates, the view of regulatory authorities towards loan classifications, and other factors. These uncertainties may result in a material change to the allowance for loan losses in the near term; however, the amount of the change cannot reasonably be estimated.
The Company’s allowance is comprised of specific reserves related to loans individually evaluated, including credit relationships, and general reserves related to loans not individually evaluated, thatwhich are segmented into groups with similar risk characteristics based on an internal risk grading matrix. General reserve allocations are based on management’s judgments of qualitative and quantitative factors about macro and micro economic conditions reflected within the loan portfolio and the economy. For loansLoans acquired in a business combination, loans identified as creditcombinations that are deemed impaired at the acquisition date are grouped into pools and evaluated separately from the non-PCI portfolio. The Company aggregates PCI loans into the following pools: Waccamaw commercial, Waccamaw lines of credit, Waccamaw serviced home equity lines, Waccamaw residential, Waccamaw consumer, Peoples commercial, and Peoples residential. The Company closed the Waccamaw consumer loan pool during the first quarter of 2015 due to an insignificant remaining balance. Provisions calculated for PCI loans areprovision is offset by an adjustment to the FDIC indemnification asset to reflect the indemnified portion, 80%, of the post-acquisition exposure.
While allocations are made to various portfolio segments, the allowance for loan losses excluding reserves allocated to specific loans and PCI loan pools, is available for use against any loan loss management deems appropriate.appropriate, excluding reserves allocated to specific loans and PCI loan pools. As of September 30, 2015,March 31, 2016, management believed the allowance was adequate to absorb probable loan losses inherent in the loan portfolio.
The following tables present the aggregate activity in the allowance for loan losses in the periods indicated:
Three Months Ended September 30, 2015 | ||||||||||||
Allowance Excluding PCI Loans | Allowance for PCI Loans | Total Allowance | ||||||||||
(Amounts in thousands) | ||||||||||||
Beginning balance | $ | 20,144 | $ | 114 | $ | 20,258 | ||||||
Provision for (recovery of) loan losses | 400 | (94 | ) | 306 | ||||||||
Benefit attributable to the FDIC indemnification asset | — | 75 | 75 | |||||||||
|
|
|
|
|
| |||||||
Provision for (recovery of) loan losses charged to operations | 400 | (19 | ) | 381 | ||||||||
Recovery of loan losses recorded through the | ||||||||||||
FDIC indemnification asset | — | (75 | ) | (75 | ) | |||||||
Charge-offs | (689 | ) | — | (689 | ) | |||||||
Recoveries | 252 | — | 252 | |||||||||
|
|
|
|
|
| |||||||
Net charge-offs | (437 | ) | — | (437 | ) | |||||||
|
|
|
|
|
| |||||||
Ending balance | $ | 20,107 | �� | $ | 20 | $ | 20,127 | |||||
|
|
|
|
|
| |||||||
Three Months Ended September 30, 2014 | ||||||||||||
Allowance Excluding PCI Loans | Allowance for PCI Loans | Total Allowance | ||||||||||
(Amounts in thousands) | ||||||||||||
Beginning balance | $ | 23,493 | $ | 418 | $ | 23,911 | ||||||
Recovery of loan losses | (2,335 | ) | (214 | ) | (2,549 | ) | ||||||
Benefit attributable to the FDIC indemnification asset | — | 110 | 110 | |||||||||
|
|
|
|
|
| |||||||
Recovery of loan losses charged to operations | (2,335 | ) | (104 | ) | (2,439 | ) | ||||||
Recovery of loan losses recorded through the | ||||||||||||
FDIC indemnification asset | — | (110 | ) | (110 | ) | |||||||
Charge-offs | (1,118 | ) | — | (1,118 | ) | |||||||
Recoveries | 915 | — | 915 | |||||||||
|
|
|
|
|
| |||||||
Net charge-offs | (203 | ) | — | (203 | ) | |||||||
|
|
|
|
|
| |||||||
Ending balance | $ | 20,955 | $ | 204 | $ | 21,159 | ||||||
|
|
|
|
|
|
Beginning balance Provision for (recovery of) loan losses Benefit attributable to the FDIC indemnification asset Provision for (recovery of) loan losses charged to operations Recovery of loan losses recorded through the FDIC indemnification asset Charge-offs Recoveries Net charge-offs Ending balance Beginning balance Provision for (recovery of) loan losses Benefit attributable to the FDIC indemnification asset Provision for (recovery of) loan losses charged to operations Recovery of loan losses recorded through the FDIC indemnification asset Charge-offs Recoveries Net charge-offs Ending balance Nine Months Ended September 30, 2015 Allowance Excluding
PCI Loans Allowance for
PCI Loans Total
Allowance (Amounts in thousands) $ 20,169 $ 58 $ 20,227 1,766 (38 ) 1,728 — 29 29 1,766 (9 ) 1,757 — (29 ) (29 ) (2,940 ) — (2,940 ) 1,112 — 1,112 (1,828 ) — (1,828 ) $ 20,107 $ 20 $ 20,127 Nine Months Ended September 30, 2014 Allowance Excluding
PCI Loans Allowance for
PCI Loans Total
Allowance (Amounts in thousands) $ 23,322 $ 755 $ 24,077 733 (551 ) 182 — 451 451 733 (100 ) 633 — (451 ) (451 ) (5,119 ) — (5,119 ) 2,019 — 2,019 (3,100 ) — (3,100 ) $ 20,955 $ 204 $ 21,159
The following tables present the components of the activity in the allowance for loan losses, excluding PCI loans, by loan segment, in the periods indicated:
Three Months Ended September 30, 2015 | ||||||||||||||||||||||||||||||||
Commercial | Consumer Real Estate | Consumer and Other | Total | Three Months Ended March 31, 2016 | ||||||||||||||||||||||||||||
(Amounts in thousands) | Commercial | Consumer Real Estate | Consumer and Other | Total Allowance | ||||||||||||||||||||||||||||
Allowance, excluding PCI | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 12,995 | $ | 6,468 | $ | 681 | $ | 20,144 | $ | 13,133 | $ | 6,356 | $ | 690 | $ | 20,179 | ||||||||||||||||
Provision for (recovery of) loan losses charged to operations | 6 | 20 | 374 | 400 | ||||||||||||||||||||||||||||
Loans charged off | (150 | ) | (130 | ) | (409 | ) | (689 | ) | ||||||||||||||||||||||||
Recoveries credited to allowance | 102 | 86 | 64 | 252 | ||||||||||||||||||||||||||||
Provision for loan losses charged to operations | 308 | 774 | 144 | 1,226 | ||||||||||||||||||||||||||||
Charge-offs | (284 | ) | (690 | ) | (254 | ) | (1,141 | ) | ||||||||||||||||||||||||
Recoveries | 113 | 30 | 123 | 179 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Net charge-offs | (48 | ) | (44 | ) | (345 | ) | (437 | ) | (171 | ) | (660 | ) | (131 | ) | (962 | ) | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Ending balance | $ | 12,953 | $ | 6,444 | $ | 710 | $ | 20,107 | $ | 13,270 | $ | 6,470 | $ | 703 | $ | 20,443 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
PCI allowance | ||||||||||||||||||||||||||||||||
Beginning balance | $ | — | $ | 54 | $ | — | $ | 54 | ||||||||||||||||||||||||
Recovery of loan losses | — | (30 | ) | — | (30 | ) | ||||||||||||||||||||||||||
Benefit attributable to the FDIC indemnification asset | — | (9 | ) | — | (9 | ) | ||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Recovery of loan losses charged to operations | — | (39 | ) | — | (39 | ) | ||||||||||||||||||||||||||
Provision for loan losses recorded through the FDIC indemnification asset | — | 9 | — | 9 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Ending balance | $ | — | $ | 24 | $ | — | $ | 24 | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total allowance | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 13,133 | $ | 6,410 | $ | 690 | $ | 20,233 | ||||||||||||||||||||||||
Provision for loan losses | 308 | 744 | 144 | 1,196 | ||||||||||||||||||||||||||||
Benefit attributable to the FDIC indemnification asset | — | (9 | ) | — | (9 | ) | ||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Provision for loan losses charged to operations | 308 | 735 | 144 | 1,187 | ||||||||||||||||||||||||||||
Provision for loan losses recorded through the FDIC indemnification asset | — | 9 | — | 9 | ||||||||||||||||||||||||||||
Charge-offs | (284 | ) | (690 | ) | (254 | ) | (1,141 | ) | ||||||||||||||||||||||||
Recoveries | 113 | 30 | 123 | 179 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Net charge-offs | (171 | ) | (660 | ) | (131 | ) | (962 | ) | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Ending balance | $ | 13,270 | $ | 6,494 | $ | 703 | $ | 20,467 | ||||||||||||||||||||||||
|
|
|
|
Beginning balance (Recovery of) provision for loan losses charged to operations Loans charged off Recoveries credited to allowance Net recoveries (charge-offs) Ending balance Three Months Ended September 30, 2014 Commercial Consumer
Real Estate Consumer
and Other Total (Amounts in thousands) $ 16,747 $ 6,123 $ 623 $ 23,493 (3,131 ) 561 235 (2,335 ) (558 ) (219 ) (341 ) (1,118 ) 613 192 110 915 55 (27 ) (231 ) (203 ) $ 13,671 $ 6,657 $ 627 $ 20,955
Nine Months Ended September 30, 2015 | ||||||||||||||||
Commercial | Consumer Real Estate | Consumer and Other | Total | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Beginning balance | $ | 13,010 | $ | 6,489 | $ | 670 | $ | 20,169 | ||||||||
Provision for loan losses charged to operations | 754 | 136 | 876 | 1,766 | ||||||||||||
Loans charged off | (1,111 | ) | (622 | ) | (1,207 | ) | (2,940 | ) | ||||||||
Recoveries credited to allowance | 300 | 441 | 371 | 1,112 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net charge-offs | (811 | ) | (181 | ) | (836 | ) | (1,828 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Ending balance | $ | 12,953 | $ | 6,444 | $ | 710 | $ | 20,107 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Nine Months Ended September 30, 2014 | ||||||||||||||||
Commercial | Consumer Real Estate | Consumer and Other | Total | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Beginning balance | $ | 16,090 | $ | 6,597 | $ | 635 | $ | 23,322 | ||||||||
(Recovery of) provision for loan losses charged to operations | (478 | ) | 592 | 619 | 733 | |||||||||||
Loans charged off | (2,839 | ) | (1,184 | ) | (1,096 | ) | (5,119 | ) | ||||||||
Recoveries credited to allowance | 898 | 652 | 469 | 2,019 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net charge-offs | (1,941 | ) | (532 | ) | (627 | ) | (3,100 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Ending balance | $ | 13,671 | $ | 6,657 | $ | 627 | $ | 20,955 | ||||||||
|
|
|
|
|
|
|
|
The following tables present the components of the activity in the allowance for loan losses for PCI loans, by loan segment, in the periods indicated:
Three Months Ended September 30, 2015 | ||||||||||||||||
Commercial | Consumer Real Estate | Consumer and Other | Total | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Beginning balance | $ | — | $ | 114 | $ | — | $ | 114 | ||||||||
Recovery of PCI loan losses | — | (94 | ) | — | (94 | ) | ||||||||||
Benefit attributable to FDIC indemnification asset | — | 75 | — | 75 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Recovery of loan losses charged to operations | — | (19 | ) | — | (19 | ) | ||||||||||
Recovery of loan losses recorded through the FDIC indemnification asset | — | (75 | ) | — | (75 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Ending balance | $ | — | $ | 20 | $ | — | $ | 20 | ||||||||
|
|
|
|
|
|
|
|
Beginning balance Recovery of PCI loan losses Benefit attributable to FDIC indemnification asset Recovery of loan losses charged to operations Recovery of loan losses recorded through the FDIC indemnification asset Ending balance Beginning balance Recovery of PCI loan losses Benefit (provision) attributable to FDIC indemnification asset Recovery of loan losses charged to operations (Recovery of) provision for loan losses recorded through the FDIC indemnification asset Ending balance Beginning balance Recovery of PCI loan losses Benefit attributable to FDIC indemnification asset Recovery of loan losses charged to operations Recovery of loan losses recorded through the FDIC indemnification asset Ending balance Allowance, excluding PCI Beginning balance Provision for loan losses charged to operations Charge-offs Recoveries Net charge-offs Ending balance PCI allowance Beginning balance (Recovery of) provision for loan losses Benefit attributable to the FDIC indemnification asset (Recovery of) provision for loan losses charged to operations (Recovery of) provision for loan losses recorded through the FDIC indemnification asset Ending balance Total allowance Beginning balance Provision for loan losses Benefit attributable to the FDIC indemnification asset Provision for loan losses charged to operations (Recovery of) provision for loan losses recorded through the FDIC indemnification asset Charge-offs Recoveries Net charge-offs Ending balance Three Months Ended September 30, 2014 Commercial Consumer
Real Estate Consumer
and Other Total (Amounts in thousands) $ 16 $ 402 $ — $ 418 (8 ) (206 ) — (214 ) — 110 — 110 (8 ) (96 ) — (104 ) — (110 ) — (110 ) $ 8 $ 196 $ — $ 204 Nine Months Ended September 30, 2015 Commercial Consumer
Real Estate Consumer
and Other Total (Amounts in thousands) $ 37 $ 21 $ — $ 58 (37 ) (1 ) — (38 ) 30 (1 ) — 29 (7 ) (2 ) — (9 ) (30 ) 1 — (29 ) $ — $ 20 $ — $ 20 Nine Months Ended September 30, 2014 Commercial Consumer
Real Estate Consumer
and Other Total (Amounts in thousands) $ 77 $ 678 $ — $ 755 (69 ) (482 ) — (551 ) 55 396 — 451 (14 ) (86 ) — (100 ) (55 ) (396 ) — (451 ) $ 8 $ 196 $ — $ 204 Three Months Ended March 31, 2015 (Amounts in thousands) Commercial Consumer Real
Estate Consumer and
Other Total
Allowance $ 13,010 $ 6,489 $ 670 $ 20,169 650 215 225 1,090 (681 ) (402 ) (495 ) (1,578 ) 75 144 238 457 (606 ) (258 ) (257 ) (1,121 ) $ 13,054 $ 6,446 $ 638 $ 20,138 $ 37 $ 21 $ — $ 58 (37 ) 93 — 56 29 (75 ) — (46 ) (8 ) 18 — 10 (29 ) 75 — 46 $ — $ 114 $ — $ 114 $ 13,047 $ 6,510 $ 670 $ 20,227 613 308 225 1,146 29 (75 ) — (46 ) 642 233 225 1,100 (29 ) 75 — 46 (681 ) (402 ) (495 ) (1,578 ) 75 144 238 457 (606 ) (258 ) (257 ) (1,121 ) $ 13,054 $ 6,560 $ 638 $ 20,252
The following tables present the Company’s allowance for loan losses and recorded investment in loans evaluated for impairment, excluding PCI loans, by loan class, as of the dates indicated:
September 30, 2015 | March 31, 2016 | |||||||||||||||||||||||||||||||
(Amounts in thousands) | Loans Individually Evaluated for Impairment | Allowance for Loans Individually Evaluated | Loans Collectively Evaluated for Impairment | Allowance for Loans Collectively Evaluated | Loans Individually Evaluated for Impairment | Allowance for Loans Individually Evaluated | Loans Collectively Evaluated for Impairment | Allowance for Loans Collectively Evaluated | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | — | $ | — | $ | 51,526 | $ | 1,087 | $ | — | $ | — | $ | 56,847 | $ | 1,125 | ||||||||||||||||
Commercial and industrial | — | — | 86,339 | 516 | — | — | 93,251 | 510 | ||||||||||||||||||||||||
Multi-family residential | — | — | 93,848 | 1,532 | — | — | 111,388 | 1,585 | ||||||||||||||||||||||||
Single family non-owner occupied | 1,404 | 117 | 142,509 | 3,076 | 1,137 | 18 | 149,359 | 3,194 | ||||||||||||||||||||||||
Non-farm, non-residential | 14,131 | 1,711 | 473,456 | 4,702 | 13,331 | 1,529 | 513,781 | 5,097 | ||||||||||||||||||||||||
Agricultural | — | — | 2,449 | 18 | — | — | 3,684 | 28 | ||||||||||||||||||||||||
Farmland | — | — | 27,791 | 194 | — | — | 27,645 | 184 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total commercial loans | 15,535 | 1,828 | 877,918 | 11,125 | 14,468 | 1,547 | 955,955 | 11,723 | ||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||
Home equity lines | — | — | 127,599 | 1,162 | — | — | 124,785 | 1,131 | ||||||||||||||||||||||||
Single family owner occupied | 6,132 | 760 | 494,515 | 4,205 | 5,559 | 771 | 498,696 | 4,293 | ||||||||||||||||||||||||
Owner occupied construction | 353 | 53 | 39,957 | 264 | 346 | 3 | 40,712 | 272 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total consumer real estate loans | 6,485 | 813 | 662,071 | 5,631 | 5,905 | 774 | 664,193 | 5,696 | ||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||
Consumer loans | — | — | 75,168 | 710 | — | — | 73,613 | 703 | ||||||||||||||||||||||||
Other | — | — | 7,058 | — | — | — | 7,451 | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total consumer and other loans | — | — | 82,226 | 710 | — | — | 81,064 | 703 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total loans, excluding PCI loans | $ | 22,020 | $ | 2,641 | $ | 1,622,215 | $ | 17,466 | $ | 20,373 | $ | 2,321 | $ | 1,701,212 | $ | 18,122 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||
(Amounts in thousands) | Loans Individually Evaluated for Impairment | Allowance for Loans Individually Evaluated | Loans Collectively Evaluated for Impairment | Allowance for Loans Collectively Evaluated | ||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | — | $ | — | $ | 51,608 | $ | 1,151 | ||||||||||||||||||||||||
Commercial and industrial | — | — | 85,353 | 690 | ||||||||||||||||||||||||||||
Multi-family residential | — | — | 98,880 | 1,917 | ||||||||||||||||||||||||||||
Single family non-owner occupied | 833 | 45 | 135,223 | 3,183 | ||||||||||||||||||||||||||||
Non-farm, non-residential | 9,477 | 1,000 | 475,353 | 4,805 | ||||||||||||||||||||||||||||
Agricultural | — | — | 1,642 | 13 | ||||||||||||||||||||||||||||
Farmland | — | — | 30,233 | 206 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total commercial loans | 10,310 | 1,045 | 878,292 | 11,965 | ||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||
Home equity lines | — | — | 134,006 | 1,330 | ||||||||||||||||||||||||||||
Single family owner occupied | 5,738 | 437 | 489,820 | 4,498 | ||||||||||||||||||||||||||||
Owner occupied construction | — | — | 32,983 | 224 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total consumer real estate loans | 5,738 | 437 | 656,809 | 6,052 | ||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||
Consumer loans | — | — | 69,429 | 670 | ||||||||||||||||||||||||||||
Other | — | — | 6,555 | — | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total consumer and other loans | — | — | 75,984 | 670 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total loans, excluding PCI loans | $ | 16,048 | $ | 1,482 | $ | 1,611,085 | $ | 18,687 | ||||||||||||||||||||||||
|
|
|
|
December 31, 2015 | ||||||||||||||||
(Amounts in thousands) | Loans Individually Evaluated for Impairment | Allowance for Loans Individually Evaluated | Loans Collectively Evaluated for Impairment | Allowance for Loans Collectively Evaluated | ||||||||||||
Commercial loans | ||||||||||||||||
Construction, development, and other land | $ | — | $ | — | $ | 53,437 | $ | 1,119 | ||||||||
Commercial and industrial | — | — | 89,885 | 504 | ||||||||||||
Multi-family residential | — | — | 95,486 | 1,535 | ||||||||||||
Single family non-owner occupied | 1,401 | 124 | 147,209 | 3,245 | ||||||||||||
Non-farm, non-residential | 14,094 | 1,568 | 478,839 | 4,825 | ||||||||||||
Agricultural | — | — | 2,945 | 22 | ||||||||||||
Farmland | — | — | 28,183 | 190 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total commercial loans | 15,495 | 1,692 | 895,984 | 11,440 | ||||||||||||
Consumer real estate loans | ||||||||||||||||
Home equity lines | — | — | 126,691 | 1,091 | ||||||||||||
Single family owner occupied | 6,874 | 672 | 495,761 | 4,297 | ||||||||||||
Owner occupied construction | 349 | 7 | 43,323 | 290 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total consumer real estate loans | 7,223 | 679 | 665,775 | 5,678 | ||||||||||||
Consumer and other loans | ||||||||||||||||
Consumer loans | — | — | 72,084 | 690 | ||||||||||||
Other | — | — | 7,338 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total consumer and other loans | — | — | 79,422 | 690 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total loans, excluding PCI loans | $ | 22,718 | $ | 2,371 | $ | 1,641,181 | $ | 17,808 | ||||||||
|
|
|
|
|
|
|
|
The following table presents the Company’s allowance for loan losses related to PCI loans and recorded investment in PCI loans, by loan pool, as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||
(Amounts in thousands) | Loan Pools | Allowance for Loan Pools With Impairment | Loan Pools | Allowance for Loan Pools With Impairment | Recorded Investment | Allowance for Loan Pools With Impairment | Recorded Investment | Allowance for Loan Pools With Impairment | ||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||
Waccamaw commercial | $ | 5,580 | $ | — | $ | 13,392 | $ | 37 | $ | 3,732 | $ | — | $ | 3,788 | $ | — | ||||||||||||||||
Waccamaw lines of credit | — | — | 461 | — | ||||||||||||||||||||||||||||
Peoples commercial | 5,102 | — | 5,875 | — | 5,734 | — | 5,525 | — | ||||||||||||||||||||||||
Other | 1,281 | — | 1,358 | — | 1,227 | — | 1,254 | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total commercial loans | 11,963 | — | 21,086 | 37 | 10,693 | — | 10,567 | — | ||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||
Waccamaw serviced home equity lines | 31,261 | — | 37,342 | — | 27,404 | — | 29,241 | — | ||||||||||||||||||||||||
Waccamaw residential | 1,840 | 1 | 2,638 | — | 1,609 | 12 | 1,678 | 1 | ||||||||||||||||||||||||
Peoples residential | 1,175 | 19 | 1,215 | 21 | 1,138 | 12 | 1,156 | 53 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total consumer real estate loans | 34,276 | 20 | 41,195 | 21 | 30,151 | 24 | 32,075 | 54 | ||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||
Waccamaw consumer(1) | — | — | 2 | — | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total loans | $ | 46,239 | $ | 20 | $ | 62,283 | $ | 58 | ||||||||||||||||||||||||
Total PCI loans | $ | 40,844 | $ | 24 | $ | 42,642 | $ | 54 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
Note 7. | FDIC Indemnification Asset |
Note 6. FDIC Indemnification Asset
TheIn connection with the FDIC-assisted acquisition of Waccamaw Bank (“Waccamaw”) in 2012, the Company entered into loss share agreements with the FDIC in 2012 in connection with the FDIC-assisted acquisitionthat covered $76.54 million of Waccamaw.loans and $2.28 million of OREO as of March 31, 2016, and covered $83.04 million of loans and $4.03 million of OREO at December 31, 2015. Under the loss share agreements, the FDIC agreedagrees to cover 80% of most loan and foreclosed real estate losses. Certainlosses and reimburse certain expenses incurred in relation to these covered assets are reimbursable by the FDIC. Estimated reimbursements are netted againstassets. The Company’s consolidated statements of income include the expense on covered assets innet of estimated reimbursements. The indemnification asset represents the Company’s consolidated statements of income.estimated amount the Company expects to receive from the FDIC for losses incurred on covered assets. The following table presents activity in the FDIC indemnification asset in the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended March 31, | ||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Beginning balance | $ | 23,653 | $ | 30,908 | $ | 27,900 | $ | 34,691 | $ | 20,844 | $ | 27,900 | ||||||||||||
Decrease in estimated losses on covered loans | (75 | ) | (110 | ) | (29 | ) | (451 | ) | ||||||||||||||||
Increase in estimated losses on covered loans | 9 | 46 | ||||||||||||||||||||||
Increase in estimated losses on covered OREO | 801 | 674 | 1,359 | 1,233 | 273 | 69 | ||||||||||||||||||
Reimbursable expenses from the FDIC | 44 | 88 | 409 | 375 | 7 | 291 | ||||||||||||||||||
Net amortization | (1,768 | ) | (1,096 | ) | (5,179 | ) | (3,166 | ) | (1,159 | ) | (1,565 | ) | ||||||||||||
Reimbursements from the FDIC | (606 | ) | (719 | ) | (2,411 | ) | (2,937 | ) | (1,187 | ) | (688 | ) | ||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Ending balance | $ | 22,049 | $ | 29,745 | $ | 22,049 | $ | 29,745 | $ | 18,787 | $ | 26,053 | ||||||||||||
|
|
|
|
|
|
Note 7. Deposits
Note 8. | Deposits |
The following table presents the components of deposits as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Noninterest-bearing demand deposits | $ | 442,021 | $ | 417,729 | $ | 453,336 | $ | 451,511 | ||||||||
Interest-bearing deposits: | ||||||||||||||||
Interest-bearing deposits | ||||||||||||||||
Interest-bearing demand deposits | 343,303 | 353,874 | 344,153 | 347,705 | ||||||||||||
Money market accounts | 216,567 | 225,196 | 226,509 | 213,982 | ||||||||||||
Savings deposits | 310,060 | 300,282 | 327,574 | 316,603 | ||||||||||||
Certificates of deposit | 452,836 | 557,352 | 391,218 | 408,519 | ||||||||||||
Individual retirement accounts | 138,115 | 146,326 | 131,875 | 134,939 | ||||||||||||
|
|
|
| |||||||||||||
Total interest-bearing deposits | 1,460,881 | 1,583,030 | 1,421,329 | 1,421,748 | ||||||||||||
|
|
|
| |||||||||||||
Total deposits | $ | 1,902,902 | $ | 2,000,759 | $ | 1,874,665 | $ | 1,873,259 | ||||||||
|
|
|
|
Note 8. Borrowings
Note 9. | Borrowings |
Short-term borrowings generally consist of federal funds purchased and retail repurchase agreements, which are typically collateralized with agency MBS. Long-term borrowings consist of wholesale repurchase agreements; FHLB borrowings, including convertible and callable advances; and other obligations. The following table presents the composition of borrowings as of the dates indicated:
September 30, 2015 | December 31, 2014 | |||||||||||||||||||||||||||||||
Balance | Weighted Average Rate(1) | Balance | Weighted Average Rate(1) | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||
(Amounts in thousands) | Balance | Weighted Average Rate(1) | Balance | Weighted Average Rate(1) | ||||||||||||||||||||||||||||
Federal funds purchased | $ | — | — | $ | — | 0.34 | % | $ | 18,000 | 0.51 | % | $ | — | 0.34 | % | |||||||||||||||||
Securities sold under agreements to repurchase: | ||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | ||||||||||||||||||||||||||||||||
Retail | 74,076 | 0.10 | % | 71,742 | 0.13 | % | 84,661 | 0.07 | % | 88,614 | 0.13 | % | ||||||||||||||||||||
Wholesale | 50,000 | 3.71 | % | 50,000 | 3.71 | % | 50,000 | 3.71 | % | 50,000 | 3.71 | % | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total securities sold under agreements to repurchase | 124,076 | 121,742 | 134,661 | 138,614 | ||||||||||||||||||||||||||||
FHLB borrowings | 65,000 | 4.04 | % | 90,000 | 4.07 | % | ||||||||||||||||||||||||||
Advances | 65,000 | 65,000 | ||||||||||||||||||||||||||||||
|
| |||||||||||||||||||||||||||||||
Total FHLB borrowings | 65,000 | 4.04 | % | 65,000 | 4.04 | % | ||||||||||||||||||||||||||
Subordinated debt | 15,464 | 15,464 | 15,464 | 15,464 | ||||||||||||||||||||||||||||
Other debt | 491 | 2,535 | 292 | 292 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total borrowings | $ | 205,031 | $ | 229,741 | $ | 233,417 | $ | 219,370 | ||||||||||||||||||||||||
|
|
|
|
(1) | Weighted average contractual rate |
The following schedule presents the remaining contractual maturities of repurchase agreements, by type of collateral pledged, as of September 30, 2015:March 31, 2016:
Overnight and Continuous | Up to 30 Days | 30-90 Days | Greater Than 90 Days | Total | Overnight and Continuous | Up to 30 Days | 30-90 Days | Greater Than 90 Days | Total | |||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 57,535 | $ | — | $ | — | $ | — | $ | 57,535 | $ | 69,754 | $ | — | $ | — | $ | — | $ | 69,754 | ||||||||||||||||||||
Municipal securities | — | — | — | 546 | 546 | — | — | — | 1,447 | 1,447 | ||||||||||||||||||||||||||||||
Mortgage-backed Agency securities | 15,042 | 202 | 170 | 50,581 | 65,995 | 12,494 | 174 | 285 | 50,507 | 63,460 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||
Total | $ | 72,577 | $ | 202 | $ | 170 | $ | 51,127 | $ | 124,076 | ||||||||||||||||||||||||||||||
Total repurchase agreements | $ | 82,248 | $ | 174 | $ | 285 | $ | 51,954 | $ | 134,661 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Securities underlying retail repurchase agreements remain under the Company’s control during the terms of the agreements. The counterparties to the repurchase agreements may call those borrowings, which could substantially shorten the lives of the borrowings. Prepayment, or unwind, of a repurchase agreement may result in substantial penalties based on market conditions.
The following schedule presents the contractual maturities of wholesale repurchase agreements and FHLBFederal Home Loan Bank (“FHLB”) borrowings, by year, as of September 30, 2015:March 31, 2016:
Wholesale Repurchase Agreements | FHLB Borrowings | Total | Wholesale Repurchase Agreements | FHLB Borrowings | Total | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
2015 | $ | — | $ | — | $ | — | ||||||||||||||||||
2016 | 25,000 | — | 25,000 | $ | 25,000 | $ | — | $ | 25,000 | |||||||||||||||
2017 | — | 15,000 | 15,000 | — | 15,000 | 15,000 | ||||||||||||||||||
2018 | — | — | — | — | — | — | ||||||||||||||||||
2019 | 25,000 | — | 25,000 | 25,000 | — | 25,000 | ||||||||||||||||||
2020 and thereafter | — | 50,000 | 50,000 | |||||||||||||||||||||
2020 | — | — | — | |||||||||||||||||||||
2021 and thereafter | — | 50,000 | 50,000 | |||||||||||||||||||||
|
|
| ||||||||||||||||||||||
|
|
| $ | 50,000 | $ | 65,000 | $ | 115,000 | ||||||||||||||||
$ | 50,000 | $ | 65,000 | $ | 115,000 |
|
|
| ||||||||||||||||
|
|
| ||||||||||||||||||||||
Weighted average maturity (in years) | 2.33 | 4.42 | 3.51 | 1.83 | 3.92 | 3.01 |
The FHLB may redeem callable advances at quarterly intervals, after various lockout periods, which could substantially shorten the lives of the advances. If called, the advance may be paid in full or converted into another FHLB credit product. Prepayment of an advance may result in substantial penalties based on the differential between the contractual note and current advance rate for similar maturities. The Company prepaid $25 million of a FHLB convertible advance bearing an interest rate of 4.15% that was scheduled to mature in 2017 during the second quarter of 2015. The prepayment penalty associated with the $25 million FHLB debt repayment totaled $1.70 million.
The Company is required to pledge qualifying collateral to secure FHLB advances and letters of credit. As of September 30, 2015,March 31, 2016, FHLB borrowings were secured by qualifying loans that totaled $876.77 million. As of March 31, 2016, the Company provided for FHLB letters of credit to collateralize public unit deposits totaling $6.19$22.69 million. FHLB borrowings were secured by qualifying loans that totaled $874.93 million as September 30, 2015, and $980.63 million as of December 31, 2014. Unused borrowing capacity with the FHLB, net of FHLB letters of credit, totaled $422.42$382.36 million as of September 30, 2015.March 31, 2016.
Subordinated debt consists of Company-issued junior subordinated debentures (“Debentures”). The Company-issuedCompany issued Debentures totaling $15.46 million to the Trust in October 2003 with an interest rate of three-month London InterBank Offered Rate (“LIBOR”) plus 2.95%. The Trust was able to purchase the Debentures through the issuance of trust preferred securities, which had substantially identical terms as the Debentures. The Debentures mature on October 8, 2033, and are currently callable quarterly. Net proceeds from the offering were contributed as capital to the Bank to support further growth. The Company’s obligations under the Debentures and other relevant Trust agreements, in aggregate, constitute a full and unconditional guarantee by the Company of the Trust’s obligations. The preferred securities issued by the Trust are not included in the Company’s consolidated balance sheets; however, these securities qualify as Tier 1 capital for regulatory purposes, subject to guidelines issued by the Board of Governors of the Federal Reserve System (“Federal Reserve”). The Federal Reserve’s quantitative limits did not prevent the Company from including all $15.46 million in trust preferred securities outstanding in Tier 1 capital as of September 30, 2015,March 31, 2016, and December 31, 2014.2015.
The Company maintains a $15.00 million unsecured, committed line of credit with an unrelated financial institution that carrieswith an interest rate of one-month LIBOR plus 2.00% and matures inan April 2016. As of September 30, 2015, there2016 maturity. There was no outstanding balance on the line compared to an outstanding balance of $2.00 million as of March 31, 2016, or December 31, 2014.2015.
Note 9. Derivative Instruments and Hedging Activities
Note 10. | Derivative Instruments and Hedging Activities |
The Company primarily uses derivative instruments to protect against the risk of adverse price or interest rate movements on the value of certain assets and liabilities and on future cash flows. Derivative instruments represent contracts between parties that usually require little or no initial net investment and result in one party delivering cash or another asset to the other party based on a notional amount and an underlying asset as specified in the contract. These derivative instruments may consist of interest rate swaps, floors, caps, collars, futures, forward contracts, and written and purchased options. Derivative instruments are subject to counterparty credit risk due to the possibility that the Company will incur a loss because a counterparty, which may be a bank, a broker-dealer or a customer, fails to meet its contractual obligations. This risk is measured as the expected positive replacement value of contracts. Derivative contracts may be executed only with exchanges or counterparties approved by the Company’s Asset/Liability Management Committee.
As of September 30, 2015,March 31, 2016, the Company’s derivative instruments consisted of interest rate lock commitments (“IRLCs”), forward sale loan commitments, and interest rate swaps. Generally, derivative instruments help the Company manage exposure to market risk and meet customer financing needs. Market risk represents the possibility that economic value or net interest income will be adversely affected by fluctuations in external factors such as interest rates, market-driven loan rates, prices, or other economic factors.
IRLCs and forward sale loan commitments. In the normal course of business, the Company enters into IRLCs with customers on mortgage loans intended to be sold in the secondary market and commitments to sell those originated mortgage loans. The Company enters into IRLCs to provide potential borrowers an interest rate guarantee. Once a mortgage loan is closed and funded, it is included within loans held for sale and awaits sale and delivery into the secondary market. From the date we issue the commitment through the date of sale into the secondary market, the Company has exposure to interest rate movement resulting from the risk that interest rates will change from the rate quoted to the borrower. Due to these interest rate fluctuations, the Company’s balance of mortgage loans held for sale is subject to changes in fair value. Typically, the fair value of these loans declines when interest rates rise and increase when interest rates decline. The fair values of the Company’s IRLCs and forward sale loan commitments are recorded at fair value as a component of other assets and other liabilities in the consolidated balance sheets. These derivatives do not qualify as hedging instruments; therefore, changes in fair value are recorded in earnings.
Interest rate swaps. The Company uses interest rate swap contracts to modify its exposure to interest rate risk caused by changes in the LIBOR curve in relation to certain designated fixed rate loans. These instruments are used to convert these fixed rate loans to an effective floating rate. If the LIBOR rate falls below the loan’s stated fixed rate for a given period, the Company will owe the floating rate payer the notional amount times the difference between LIBOR and the stated fixed rate. If LIBOR is above the stated rate for a given period, the Company will receive payments based on the notional amount times the difference between LIBOR and the stated fixed rate. The Company’s interest rate swaps qualify as fair value hedging instruments; therefore, changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings in the same period.
The Company entered intoCompany’s interest rate swaps include a fourteen-year, $1.20 million notional interest rate swap agreement entered into in March 2015 and a fifteen-year, $4.37 million notional interest rate swap agreement entered into in February 2014, and a ten-year, $3.50 million notional interest rate swap agreement in October 2013. The loan hedged by the October 2013 swap paid off in 2014 and the swap was terminated.2014. The swap agreements, which are accounted for as fair value hedges, and the loans hedged by the agreements are recorded at fair value. The fair value hedges were effective as of September 30, 2015.March 31, 2016.
The following table presents the aggregate contractual or notional amounts of the Company’s derivative instruments as of the dates indicated:
September 30, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
(Amounts in thousands) | Notional or Contractual Amount | Notional or Contractual Amount | Notional or Contractual Amount | |||||||||
Derivatives designated as hedges: | ||||||||||||
Interest rate swaps | $ | 5,479 | $ | 4,363 | $ | 7,819 | ||||||
Derivatives not designated as hedges: | ||||||||||||
IRLCs | 4,925 | 1,391 | 2,948 | |||||||||
Forward sale loan commitments | 5,448 | 3,183 | 4,094 | |||||||||
|
|
|
|
|
| |||||||
Total derivatives not designated as hedges | 10,373 | 4,574 | 7,042 | |||||||||
|
|
|
|
|
| |||||||
Total derivatives | $ | 15,852 | $ | 8,937 | $ | 14,861 | ||||||
|
|
|
|
|
|
The following table presentsand the fair values of the Company’s derivative instruments as of the dates indicated:
September 30, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||||||||||||||
(Amounts in thousands) | Derivative Assets | Derivative Liabilities | Derivative Assets | Derivative Liabilities | Derivative Assets | Derivative Liabilities | ||||||||||||||||||
Derivatives designated as hedges: | ||||||||||||||||||||||||
Interest rate swaps | $ | — | $ | 318 | $ | — | $ | 209 | $ | — | $ | 189 | ||||||||||||
Derivatives not designated as hedges: | ||||||||||||||||||||||||
IRLCs | 27 | — | 5 | — | — | 7 | ||||||||||||||||||
Forward sale loan commitments | — | 27 | — | 5 | 7 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total derivities not designated as hedges | 27 | 27 | 5 | 5 | 7 | 7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total derivaties | $ | 27 | $ | 345 | $ | 5 | $ | 214 | $ | 7 | $ | 196 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
(Amounts in thousands) | Notional or Contractual Amount | Derivative Assets | Derivative Liabilities | Notional or Contractual Amount | Derivative Assets | Derivative Liabilities | ||||||||||||||||||
Derivatives designated as hedges | ||||||||||||||||||||||||
Interest rate swaps | $ | 5,429 | $ | — | $ | 416 | $ | 5,335 | $ | — | $ | 251 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total derivatives | $ | 5,429 | $ | — | $ | 416 | $ | 5,335 | $ | — | $ | 251 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the effect of the Company’s derivative and hedging activity, had no effectif applicable, on the Company’s consolidated statements of income forin the three and nine months ended September 30, 2015 or September 30, 2014.periods indicated:
Three Months Ended March 31, | Income Statement Location | |||||||||
(Amounts in thousands) | 2016 | 2015 | ||||||||
Derivatives designated as hedges | ||||||||||
Interest rate swaps | $ | 28 | $ | 26 | Interest and fees on loans | |||||
|
|
|
| |||||||
Total derivative expense | $ | 28 | $ | 26 | ||||||
|
|
|
|
Note 10. Employee Benefit Plans
Note 11. | Employee Benefit Plans |
The Company maintains the Supplemental Executive Retention Plan (“SERP”) for key members of senior management. The following table presents the components of the SERP’s net periodic pension cost in the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended March 31, | ||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Service cost | $ | 33 | $ | 26 | $ | 100 | $ | 79 | $ | 36 | $ | 33 | ||||||||||||
Interest cost | 71 | 73 | 211 | 218 | 79 | 70 | ||||||||||||||||||
Amortization of prior service cost | 47 | 47 | ||||||||||||||||||||||
Amortization of losses | 2 | — | 5 | — | 5 | 2 | ||||||||||||||||||
Amortization of prior service cost | 46 | 47 | 140 | 140 | ||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net periodic cost | $ | 152 | $ | 146 | $ | 456 | $ | 437 | $ | 167 | $ | 152 | ||||||||||||
|
|
|
|
|
|
The Company maintains the Directors’ Supplemental Retirement Plan (the “Directors’ Plan”) for non-management directors. The following table presents the components of the Directors’ Plan’s net periodic pension cost in the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended March 31, | ||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Service cost | $ | 12 | $ | 6 | $ | 35 | $ | 17 | $ | 11 | $ | 12 | ||||||||||||
Interest cost | 13 | 12 | 40 | 35 | 17 | 13 | ||||||||||||||||||
Amortization of prior service cost | 10 | 18 | ||||||||||||||||||||||
Amortization of losses | 15 | — | 45 | — | 9 | 15 | ||||||||||||||||||
Amortization of prior service cost | 18 | 18 | �� | 54 | 54 | |||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net periodic cost | $ | 58 | $ | 36 | $ | 174 | $ | 106 | $ | 47 | $ | 58 | ||||||||||||
|
|
|
|
|
|
Note 11. Accumulated Other Comprehensive Income
Note 12. | Accumulated Other Comprehensive Income |
The following tables present the activity in accumulated other comprehensive income (“AOCI”), net of tax, by component for the periods indicated:
Three Months Ended March 31, 2016 | ||||||||||||||||||||||||||||||||||||
Unrealized Gains (Losses) on Available- for-Sale Securities | Employee Benefit Plans | Total | ||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | (3,885 | ) | $ | (1,362 | ) | $ | (5,247 | ) | |||||||||||||||||||||||||||
Other comprehensive loss before reclassifications | (451 | ) | (78 | ) | (529 | ) | ||||||||||||||||||||||||||||||
Reclassified from AOCI | (1 | ) | 44 | 43 | ||||||||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||||||
Net comprehensive loss | (452 | ) | (34 | ) | (486 | ) | ||||||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||||||
Ending balance | $ | (4,337 | ) | $ | (1,396 | ) | $ | (5,733 | ) | |||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||
2015 | 2014 | Three Months Ended March 31, 2015 | ||||||||||||||||||||||||||||||||||
Unrealized Gains (Losses) on Available-for-Sale Securities | Employee Benefit Plan | Total | Unrealized Gains (Losses) on Available-for-Sale Securities | Employee Benefit Plan | Total | Unrealized Gains (Losses) on Available- for-Sale Securities | Employee Benefit Plan | Total | ||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | (4,899 | ) | $ | (1,299 | ) | $ | (6,198 | ) | $ | (5,736 | ) | $ | (1,001 | ) | $ | (6,737 | ) | $ | (4,266 | ) | $ | (1,339 | ) | $ | (5,605 | ) | |||||||||
Other comprehensive gain before reclassifications | 2,433 | 102 | 2,535 | 186 | 81 | 267 | ||||||||||||||||||||||||||||||
Other comprehensive gain (loss) before reclassifications | 1,011 | (62 | ) | 949 | ||||||||||||||||||||||||||||||||
Reclassified from AOCI | (24 | ) | (51 | ) | (75 | ) | 63 | (41 | ) | 22 | 14 | 51 | 65 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||
Net comprehensive gain | 2,409 | 51 | 2,460 | 249 | 40 | 289 | ||||||||||||||||||||||||||||||
Net comprehensive gain (loss) | 1,025 | (11 | ) | 1,014 | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||
Ending balance | $ | (2,490 | ) | $ | (1,248 | ) | $ | (3,738 | ) | $ | (5,487 | ) | $ | (961 | ) | $ | (6,448 | ) | $ | (3,241 | ) | $ | (1,350 | ) | $ | (4,591 | ) | |||||||||
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||||||||||||||
Unrealized Gains (Losses) on Available-for-Sale Securities | Employee Benefit Plan | Total | Unrealized Gains (Losses) on Available-for-Sale Securities | Employee Benefit Plan | Total | |||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||
Beginning balance | $ | (4,266 | ) | $ | (1,339 | ) | $ | (5,605 | ) | $ | (13,640 | ) | $ | (1,100 | ) | $ | (14,740 | ) | ||||||||||||||||||
Other comprehensive gain before reclassifications | 1,682 | 244 | 1,926 | 8,422 | 261 | 8,683 | ||||||||||||||||||||||||||||||
Reclassified from AOCI | 94 | (153 | ) | (59 | ) | (269 | ) | (122 | ) | (391 | ) | |||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||
Net comprehensive gain | 1,776 | 91 | 1,867 | 8,153 | 139 | 8,292 | ||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||
Ending balance | $ | (2,490 | ) | $ | (1,248 | ) | $ | (3,738 | ) | $ | (5,487 | ) | $ | (961 | ) | $ | (6,448 | ) | ||||||||||||||||||
|
|
|
|
|
|
The following table presents reclassifications out of AOCI by component in the periods indicated:
Three Months Ended | Nine Months Ended | Three Months Ended | ||||||||||||||||||||||||||
September 30, | September 30, | Income Statement | March 31, | Income Statement Line Item Affected | ||||||||||||||||||||||||
(Amounts in thousands) | 2015 | 2014 | 2015 | 2014 | Line Item Affected | 2016 | 2015 | |||||||||||||||||||||
Available-for-sale securities | ||||||||||||||||||||||||||||
(Losses) gains realized in net income | $ | (39 | ) | $ | 320 | $ | 151 | $ | 306 | Net gain (loss) on sale of securities | ||||||||||||||||||
Credit-related OTTI recognized in net income | — | (219 | ) | — | (737 | ) | Net impairment losses recognized in earnings | |||||||||||||||||||||
Gains (losses) recognized | 1 | (23 | ) | Net gain (loss) on sale of securities | ||||||||||||||||||||||||
Credit-related OTTI recognized | — | — | Net impairment losses recognized in earnings | |||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
(39 | ) | 101 | 151 | (431 | ) | Income before income taxes | ||||||||||||||||||||||
Reclassified from AOCI, before tax | 1 | (23 | ) | Income before income taxes | ||||||||||||||||||||||||
Income tax effect | (15 | ) | 38 | 57 | (162 | ) | Income tax expense | — | 9 | Income tax expense | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
(24 | ) | 63 | 94 | (269 | ) | Net income | ||||||||||||||||||||||
Reclassified from AOCI, before tax | 1 | (14 | ) | Net income | ||||||||||||||||||||||||
Employee benefit plans | ||||||||||||||||||||||||||||
Amortization of prior service cost | (65 | ) | (66 | ) | (195 | ) | (195 | ) | (1) | (57 | ) | (65 | ) | (1) | ||||||||||||||
Amortization of losses | (17 | ) | — | (50 | ) | — | (1) | |||||||||||||||||||||
Amortization of net actuarial benefit cost | (14 | ) | (17 | ) | (1) | |||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
(82 | ) | (66 | ) | (245 | ) | (195 | ) | Income before income taxes | ||||||||||||||||||||
Reclassified from AOCI, before tax | (71 | ) | (82 | ) | Income before income taxes | |||||||||||||||||||||||
Income tax effect | (31 | ) | (25 | ) | (92 | ) | (73 | ) | Income tax expense | 27 | 31 | Income tax expense | ||||||||||||||||
|
|
|
| |||||||||||||||||||||||||
(51 | ) | (41 | ) | (153 | ) | (122 | ) | Net income | ||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
Reclassified from AOCI, net of tax | $ | (75 | ) | $ | 22 | $ | (59 | ) | $ | (391 | ) | Net income | (44 | ) | (51 | ) | Net income | |||||||||||
|
|
|
|
|
| |||||||||||||||||||||||
Total reclassified from AOCI, net of tax | $ | (43 | ) | $ | (65 | ) | Net income | |||||||||||||||||||||
|
|
(1) | Amortization is included in net periodic pension cost. See Note 10, “Employee Benefit Plans.” |
Note 12. Fair Value
Note 13. | Fair Value |
Financial Instruments Measured at Fair Value
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments under the valuation hierarchy, is presented in the following discussion.
The fair value hierarchy ranks the inputs used in measuring fair value as follows:
The Company uses fair value measurements to record adjustments to certain financial assets and liabilities on a recurring basis. Additionally, the Company may be required to record certain assets at fair value on a nonrecurring basis in specific circumstances, such as evidence of impairment. Methodologies used to determine fair value might be highly subjective and judgmental in nature, such as cash flow estimates, risk characteristics, credit quality measurements, and interest rates; therefore, valuations may not be precise. Since fair values are estimated as of a specific date, the amounts actually realized or paid on the settlement or maturity of these instruments may be significantly different from estimates. See “Summary of Significant“Significant Accounting Policies” in Note 1, “General,“Basis of Presentation,” to the Condensed Consolidated Financial Statements of this report.
Assets and Liabilities Reported at Fair Value on a Recurring Basis
Available-for-Sale Securities. Securities available for sale are reported at fair value on a recurring basis. The fair value of Level 1 securities is based on quoted market prices in active markets, if available. The Company also uses Level 1 inputs to value equity securities that are traded in active markets. If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of identical or similar securities for which significant assumptions are primarily derived from or corroborated by observable market data. Level 2 securities use fair value measurements from independent pricing services obtained by the Company. These fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and bond terms and conditions. The Company’s Level 2 securities include U.S. Treasury securities, single issue trust preferred securities, corporate securities, MBS,mortgage-backed securities, and certain equity securities that are not actively traded. Securities are based on Level 3 inputs when there is limited activity or less transparency to the valuation inputs. In the absence of observable or corroborated market data, internally developed estimates that incorporate market-based assumptions are used when such information is available.
Fair value models may be required when trading activity has declined significantly or does not exist, prices are not current, or pricing variations are significant. For Level 3 securities, the Company obtains the cash flow of specific securities from third parties that use modeling software to determine cash flows based on market participant data and knowledge of the structures of each individual security. The fair values of Level 3 securities are determined by applying proper market observable discount rates to the cash flow derived from third-party models. Discount rates are developed by determining credit spreads above a benchmark rate, such as LIBOR, and adding premiums for illiquidity, which are based on a comparison of initial issuance spread to LIBOR versus a financial sector curve for recently issued debt to LIBOR. Securities with increased uncertainty about the receipt of cash flows are discounted at higher rates due to the addition of a deal-specificdeal specific credit premium based on assumptions about the performance of the underlying collateral. Finally, internal fair value model pricing and external pricing observations are combined by assigning weights to each pricing observation. Pricing is reviewed for reasonableness based on the direction of the specific markets and the general economic indicators.
Loans Held for Investment. Loans held for investment are reported at fair value using discounted future cash flows that apply current interest rates for loans with similar terms and borrower credit quality. Loans related to fair value hedges are recorded at fair value on a recurring basis.
Deferred Compensation Assets and Liabilities. Securities held for trading purposes are recorded at fair value on a recurring basis and included in other assets in the consolidated balance sheets. These securities include assets related to employee deferred compensation plans, which are generally invested in Level 1 equity securities. The liability associated with these deferred compensation plans is carried at the fair value of the obligation to the employee, which corresponds to the fair value of the invested assets.
Derivative Assets and Liabilities. Derivatives are recorded at fair value on a recurring basis. The Company obtains dealer quotes, Level 2 inputs, based on observable data to value derivatives.
The following tables summarize financial assets and liabilities recorded at fair value on a recurring basis, segregated by the level of valuation inputs in the fair value hierarchy, as of the dates indicated:
September 30, 2015 | March 31, 2016 | |||||||||||||||||||||||||||||||
Total | Fair Value Measurements Using | Total Fair Value | Fair Value Measurements Using | |||||||||||||||||||||||||||||
(Amounts in thousands) | Fair Value | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 31,676 | $ | — | $ | 31,676 | $ | — | ||||||||||||||||||||||||
Municipal securities | 131,088 | — | 131,088 | — | ||||||||||||||||||||||||||||
Single issue trust preferred securities | 49,434 | — | 49,434 | — | ||||||||||||||||||||||||||||
Corporate securities | 70,654 | — | 70,654 | — | ||||||||||||||||||||||||||||
Certificates of deposit | 5,000 | — | 5,000 | — | ||||||||||||||||||||||||||||
Agency MBS | 94,125 | — | 94,125 | — | ||||||||||||||||||||||||||||
Equity securities | 235 | 217 | 18 | — | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total available-for-sale securities | $ | 382,212 | $ | 217 | $ | 381,995 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Fair value loans | $ | 4,887 | $ | — | $ | 4,887 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Deferred compensation assets | $ | 3,425 | $ | 3,425 | $ | — | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Derivative assets | ||||||||||||||||||||||||||||||||
Forward sale loan commitments | $ | 27 | $ | — | $ | 27 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total derivative assets | $ | 27 | $ | — | $ | 27 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Deferred compensation liabilities | $ | 3,425 | $ | 3,425 | $ | — | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Derivative liabilities | ||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 318 | $ | — | $ | 318 | $ | — | ||||||||||||||||||||||||
IRLCs | 27 | — | 27 | — | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total derivative liabilities | $ | 345 | $ | — | $ | 345 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||
Total | Fair Value Measurements Using | |||||||||||||||||||||||||||||||
(Amounts in thousands) | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||
Available-for-sale securities: | ||||||||||||||||||||||||||||||||
Available-for-sale securities | ||||||||||||||||||||||||||||||||
U.S. Agency securities | $ | 33,598 | $ | — | $ | 33,598 | $ | — | $ | 30,569 | $ | — | $ | 30,569 | $ | — | ||||||||||||||||
Municipal securities | 138,915 | — | 138,915 | — | 127,845 | — | 127,845 | — | ||||||||||||||||||||||||
Single issue trust preferred securities | 46,137 | — | 46,137 | — | 44,088 | — | 44,088 | — | ||||||||||||||||||||||||
Corporate securities | 5,109 | — | 5,109 | — | 70,251 | — | 70,251 | — | ||||||||||||||||||||||||
Agency MBS | 102,119 | — | 102,119 | — | 65,644 | — | 65,644 | — | ||||||||||||||||||||||||
Equity securities | 239 | 221 | 18 | — | 72 | 54 | 18 | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total available-for-sale securities | $ | 326,117 | $ | 221 | $ | 325,896 | $ | — | 338,469 | 54 | 338,415 | — | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Fair value loans | $ | 3,406 | $ | — | $ | 3,406 | $ | — | 4,643 | — | 4,643 | — | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Deferred compensation assets | $ | 3,380 | $ | 3,380 | $ | — | $ | — | 3,676 | 3,676 | — | — | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Derivative assets | ||||||||||||||||||||||||||||||||
IRLCs | $ | 5 | $ | — | $ | 5 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total derivative assets | $ | 5 | $ | — | $ | 5 | $ | — | ||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Deferred compensation liabilities | $ | 3,380 | $ | 3,380 | $ | — | $ | — | 3,676 | 3,676 | — | — | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Derivative liabilities | ||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 209 | $ | — | $ | 209 | $ | — | 416 | — | 416 | — | ||||||||||||||||||||
Forward sale loan commitments | 5 | — | 5 | — | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||
Total derivative liabilities | $ | 214 | $ | — | $ | 214 | $ | — | 416 | — | 416 | — | ||||||||||||||||||||
|
|
|
|
December 31, 2015 | ||||||||||||||||
Total Fair Value | Fair Value Measurements Using | |||||||||||||||
(Amounts in thousands) | Level 1 | Level 2 | Level 3 | |||||||||||||
Available-for-sale securities | ||||||||||||||||
U.S. Agency securities | $ | 30,702 | $ | — | $ | 30,702 | $ | — | ||||||||
Municipal securities | 128,678 | — | 128,678 | — | ||||||||||||
Single issue trust preferred securities | 47,832 | — | 47,832 | — | ||||||||||||
Corporate securities | 70,333 | — | 70,333 | — | ||||||||||||
Certificates of deposit | 5,000 | — | 5,000 | — | ||||||||||||
Agency MBS | 83,556 | — | 83,556 | — | ||||||||||||
Equity securities | 72 | 54 | 18 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total available-for-sale securities | 366,173 | 54 | 366,119 | — | ||||||||||||
Fair value loans | 4,886 | — | 4,886 | — | ||||||||||||
Deferred compensation assets | 3,464 | 3,464 | — | — | ||||||||||||
Deferred compensation liabilities | 3,464 | 3,464 | — | — | ||||||||||||
Derivative liabilities | ||||||||||||||||
Interest rate swaps | 251 | — | 251 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total derivative liabilities | 251 | — | 251 | — |
There were no changes in valuation techniques during the ninethree months ended September 30, 2015March 31, 2016 or 2014.2015. If the Company determines that a valuation technique change is necessary, the change is assumed to have occurred at the end of the respective reporting period. In addition, there were no transfers into or out of Level 3 of the fair value hierarchy during the ninethree months ended September 30, 2015,March 31, 2016 or September 30, 2014.2015.
Assets Measured at Fair Value on a Nonrecurring Basis
Impaired Loans. Impaired loans are recorded at fair value on a nonrecurring basis when repayment is expected solely from the sale of the loan’s collateral. Fair value is based on appraised value adjusted for customized discounting criteria, Level 3 inputs.
The Company maintains an active and robust problem credit identification system. The impairment review includes obtainingthird-party collateral valuations to help management identify potential credit impairment and determine the amount of impairment to record. The Company’s Special Assets staff assumes the management and monitoring of all loans determined to be impaired. Internal collateral valuations are generally performed within two to four weeks of identifying the initial potential impairment. The internal valuation compares the original appraisal to current local real estate market conditions and considers experience and expected liquidation costs. A third-party valuation is typically received within thirty to forty-five
days of completing the internal valuation. When a third-party valuation is received, it is reviewed for reasonableness. Once the valuation is reviewed and accepted, discounts are applied to fair market value, based on, but not limited to, our historical liquidation experience for like collateral, resulting in an estimated net realizable value. The estimated net realizable value is compared to the outstanding loan balance to determine the appropriate amount of specific impairment reserve.
Specific reserves are generally recorded for impaired loans while third-party valuations are in process and for impaired loans that continue to make some form of payment. While waiting to receive the third-party appraisal, the Company regularly reviews the relationship to identify any potential adverse developments and begins the tasks necessary to gain control of the collateral and prepare it for liquidation, including, but not limited to, engagement of counsel, inspection of collateral, and continued communication with the borrower. Generally, the only difference between the current appraised value, less liquidation costs, and the carrying amount of the loan, less the specific reserve, is any downward adjustment to the appraised value that the Company deems appropriate, such as the costs to sell the property. Impaired loans that do not meet certain criteria and do not have a specific reserve have typically been written down through partial charge-offs to net realizable value. Based on prior experience, the Company rarely returns loans to performing status after they have been partially charged off. Credits identified as impaired move quickly through the process towards ultimate resolution, except in cases involving bankruptcy and various state judicial processes that may extend the time for ultimate resolution.
Other Real Estate Owned. OREO is recorded at fair value on a nonrecurring basis using Level 3 inputs. The Company calculates the fair value of OREO from current or prior appraisals that have been adjusted for valuation declines, estimated selling costs, and other proprietary qualitative adjustments that are deemed necessary.
The following tables summarize assets measured at fair value on a nonrecurring basis, segregated by the level of valuation inputs in the fair value hierarchy, in the periods indicated:
September 30, 2015 | ||||||||||||||||
Total | Fair Value Measurements Using | |||||||||||||||
Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Impaired loans not covered by loss share agreements | $ | 11,131 | — | — | $ | 11,131 | ||||||||||
OREO, not covered by loss share agreements | 4,790 | — | — | 4,790 | ||||||||||||
OREO, covered by loss share agreements | 2,938 | — | — | 2,938 | ||||||||||||
December 31, 2014 | ||||||||||||||||
Total | Fair Value Measurements Using | |||||||||||||||
Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Impaired loans not covered by loss share agreements | $ | 6,480 | — | — | $ | 6,480 | ||||||||||
OREO, not covered by loss share agreements | 5,462 | — | — | 5,462 | ||||||||||||
OREO, covered by loss share agreements | 5,247 | — | — | 5,247 |
Impaired loans, non-covered OREO, non-covered OREO, covered Impaired loans, non-covered OREO, non-covered OREO, covered March 31, 2016 Total
Fair Value Fair Value Measurements Using Level 1 Level 2 Level 3 (Amounts in thousands) $ 8,239 $ — $ — $ 8,239 3,484 — — 3,484 616 — — 616 December 31, 2015 Total
Fair Value Fair Value Measurements Using Level 1 Level 2 Level 3 (Amounts in thousands) $ 9,164 $ — $ — $ 9,164 4,819 — — 4,819 4,034 — — 4,034
Quantitative Information about Level 3 Fair Value Measurements
The following table presents quantitative information for assets measured at fair value on a nonrecurring basis using Level 3 valuation inputs in the periods indicated:
Valuation | Unobservable | Discount Range (Weighted Average) | ||||||
Technique | Input | December 31, | ||||||
Impaired loans, non-covered | Discounted appraisals(1) | Appraisal adjustments(2) | 1% to | |||||
OREO, | Discounted appraisals(1) | Appraisal adjustments(2) | ||||||
OREO, covered | Discounted appraisals(1) | Appraisal adjustments(2) |
(1) | Fair value is generally based on appraisals of the underlying collateral. |
(2) | Appraisals may be adjusted by management for customized discounting criteria, estimated sales costs, and proprietary qualitative adjustments. |
Fair Value of Financial Instruments
The Company uses various methodologies and assumptions to estimate the fair value of certain financial instruments. A description of the valuation methodologies used for instruments not previously discussed is as follows:
Cash and Cash Equivalents. Cash and cash equivalents are reported at their carrying amount, which is considered a reasonable estimate due to the short-term nature of these instruments.
Held-to-Maturity Securities. Securities held to maturity are reported at fair value using quoted market prices or dealer quotes.
Loans Held for Sale. Loans held for sale are reported at the lower of cost or estimated fair value. Estimated fair value is based on the market price of similar loans.
FDIC Indemnification Asset. The FDIC indemnification asset is reported at fair value using discounted future cash flows that apply current discount rates.
Accrued Interest Receivable/Payable. Accrued interest receivable/payable is reported at their carrying amount, which is considered a reasonable estimate due to the short-term nature of these instruments.
Deposits and Securities Sold Under Agreements to Repurchase. Deposits without a stated maturity, such as demand, interest-bearing demand, and savings, are reported at their carrying amount, the amount payable on demand as of the reporting date, which is considered a reasonable estimate of fair value. Deposits and repurchase agreements with fixed maturities and rates are reported at fair value using discounted future cash flows that apply interest rates available in the market for instruments with similar characteristics and maturities.
FHLB and Other Borrowings. FHLB and other borrowings are reported at fair value using discounted future cash flows that apply interest rates available to the Company for borrowings with similar characteristics and maturities. Trust preferred obligations are reported at fair value using current credit spreads in the market for similar issues.
Off-Balance Sheet Instruments. The Company believes that fair values of unfunded commitments to extend credit, standby letters of credit, and financial guarantees are not meaningful; therefore, off-balance sheet instruments are not addressed in the fair value disclosures. The Company believes it is not feasible or practical to accurately disclose the fair values of off-balance sheet instruments due to the uncertainty and difficulty in assessing the likelihood and timing of advancing available proceeds, the lack of an established market for these instruments, and the diversity in fee structures. For additional information regarding the unfunded, contractual value of off-balance sheet financial instruments see Note 13,14, “Litigation, Commitments and Contingencies,” to the Condensed Consolidated Financial Statements of this report.
The following tables present the carrying amountamounts and fair valuevalues of the Company’s financial instruments, segregated by the level of valuation inputs in the fair value hierarchy, as of the dates indicated:
September 30, 2015 | March 31, 2016 | |||||||||||||||||||||||||||||||||||||||
Carrying | Fair Value Measurements Using | Carrying | Fair Value Measurements Using | |||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Amount | Fair Value | Level 1 | Level 2 | Level 3 | Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 62,024 | $ | 62,024 | $ | 62,024 | $ | — | $ | — | $ | 39,587 | $ | 39,587 | $ | 39,587 | $ | — | $ | — | ||||||||||||||||||||
Available-for-sale securities | 382,212 | 382,212 | 217 | 381,995 | — | |||||||||||||||||||||||||||||||||||
Held-to-maturity securities | 72,596 | 73,030 | — | 73,030 | — | |||||||||||||||||||||||||||||||||||
Loans held for sale | 523 | 523 | — | 523 | — | |||||||||||||||||||||||||||||||||||
Loans held for investment less allowance | 1,670,347 | 1,705,601 | — | 5,205 | 1,700,396 | |||||||||||||||||||||||||||||||||||
Securities available for sale | 338,469 | 338,469 | 54 | 338,415 | — | |||||||||||||||||||||||||||||||||||
Securities held to maturity | 72,485 | 72,943 | — | 72,943 | — | |||||||||||||||||||||||||||||||||||
Loans held for investment, net of allowance | 1,741,962 | 1,762,447 | — | 4,643 | 1,757,804 | |||||||||||||||||||||||||||||||||||
FDIC indemnification asset | 22,049 | 12,998 | — | — | 12,998 | 18,787 | 10,276 | — | — | 10,276 | ||||||||||||||||||||||||||||||
Accrued interest receivable | 5,910 | 5,910 | — | 5,910 | — | |||||||||||||||||||||||||||||||||||
Derivative financial assets | 27 | 27 | — | 27 | — | |||||||||||||||||||||||||||||||||||
Interest receivable | 5,968 | 5,968 | — | 5,968 | — | |||||||||||||||||||||||||||||||||||
Deferred compensation assets | 3,425 | 3,425 | 3,425 | — | — | 3,676 | 3,676 | 3,676 | — | — | ||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||
Demand deposits | $ | 442,021 | $ | 442,021 | $ | — | $ | 442,021 | $ | — | 453,336 | 453,336 | — | 453,336 | — | |||||||||||||||||||||||||
Interest-bearing demand deposits | 343,303 | 343,303 | — | 343,303 | — | 344,153 | 344,153 | — | 344,153 | — | ||||||||||||||||||||||||||||||
Savings deposits | 526,627 | 526,627 | — | 526,627 | — | 554,083 | 554,083 | — | 554,083 | — | ||||||||||||||||||||||||||||||
Time deposits | 590,952 | 591,757 | — | 591,757 | — | 523,093 | 523,600 | — | 523,600 | — | ||||||||||||||||||||||||||||||
Federal funds purchased | 18,000 | 18,000 | 18,000 | — | — | |||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 124,076 | 125,089 | — | 125,089 | — | 134,661 | 136,985 | — | 136,985 | — | ||||||||||||||||||||||||||||||
Accrued interest payable | 1,347 | 1,347 | — | 1,347 | — | |||||||||||||||||||||||||||||||||||
Interest payable | 1,236 | 1,236 | — | 1,236 | — | |||||||||||||||||||||||||||||||||||
FHLB and other borrowings | 80,955 | 85,629 | — | 85,629 | — | 80,756 | 86,908 | — | 86,908 | — | ||||||||||||||||||||||||||||||
Derivative financial liabilities | 345 | 345 | — | 345 | — | 416 | 416 | — | 416 | — | ||||||||||||||||||||||||||||||
Deferred compensation liabilities | 3,425 | 3,425 | 3,425 | — | — | 3,676 | 3,676 | 3,676 | — | — | ||||||||||||||||||||||||||||||
December 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
Carrying | Fair Value Measurements Using | |||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 237,660 | $ | 237,660 | $ | 237,660 | $ | — | $ | — | ||||||||||||||||||||||||||||||
Available-for-sale securities | 326,117 | 326,117 | 221 | 325,896 | — | |||||||||||||||||||||||||||||||||||
Held-to-maturity securities | 57,948 | 57,889 | — | 57,889 | — | |||||||||||||||||||||||||||||||||||
Loans held for sale | 1,792 | 1,790 | — | 1,790 | — | |||||||||||||||||||||||||||||||||||
Loans held for investment less allowance | 1,669,189 | 1,738,553 | — | 3,406 | 1,735,147 | |||||||||||||||||||||||||||||||||||
FDIC indemnification asset | 27,900 | 18,040 | — | — | 18,040 | |||||||||||||||||||||||||||||||||||
Accrued interest receivable | 6,315 | 6,315 | — | 6,315 | — | |||||||||||||||||||||||||||||||||||
Derivative financial assets | 5 | 5 | — | 5 | — | |||||||||||||||||||||||||||||||||||
Deferred compensation assets | 3,380 | 3,380 | 3,380 | — | — | |||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||
Demand deposits | $ | 417,729 | $ | 417,729 | $ | — | $ | 417,729 | $ | — | ||||||||||||||||||||||||||||||
Interest-bearing demand deposits | 353,874 | 353,874 | — | 353,874 | — | |||||||||||||||||||||||||||||||||||
Savings deposits | 525,478 | 525,478 | — | 525,478 | — | |||||||||||||||||||||||||||||||||||
Time deposits | 703,678 | 704,590 | — | 704,590 | — | |||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 121,742 | 123,114 | — | 123,114 | — | |||||||||||||||||||||||||||||||||||
Accrued interest payable | 1,668 | 1,668 | — | 1,668 | — | |||||||||||||||||||||||||||||||||||
FHLB and other borrowings | 107,999 | 116,599 | — | 116,599 | — | |||||||||||||||||||||||||||||||||||
Derivative financial liabilities | 214 | 214 | — | 214 | — | |||||||||||||||||||||||||||||||||||
Deferred compensation liabilities | 3,380 | 3,380 | 3,380 | — | — |
Assets Cash and cash equivalents Securities available for sale Securities held to maturity Loans held for investment, net of allowance FDIC indemnification asset Interest receivable Deferred compensation assets Liabilities Demand deposits Interest-bearing demand deposits Savings deposits Time deposits Securities sold under agreements to repurchase Interest payable FHLB and other borrowings Derivative financial liabilities Deferred compensation liabilities December 31, 2015 Carrying Fair Value Measurements Using (Amounts in thousands) Amount Fair Value Level 1 Level 2 Level 3 $ 51,787 $ 51,787 $ 51,787 $ — $ — 366,173 366,173 54 366,119 — 72,541 72,490 — 72,490 — 1,686,308 1,685,061 — 4,886 1,680,175 20,844 10,753 — — 10,753 6,007 6,007 — 6,007 — 3,464 3,464 3,464 — — 451,511 451,511 — 451,511 — 347,705 347,705 — 347,705 — 530,585 530,585 — 530,585 — 543,458 541,059 — 541,059 — 138,614 140,880 — 140,880 — 1,260 1,260 — 1,260 — 80,756 85,774 — 85,774 — 251 251 — 251 — 3,464 3,464 3,464 — —
Note 13. Litigation, Commitments and Contingencies
Note 14. | Litigation, Commitments and Contingencies |
Litigation
In the normal course of business, the Company is a defendant in various legal actions and asserted claims. While the Company and its legal counsel are unable to assess the ultimate outcome of each of these matters with certainty, the Company believes the resolution of these actions, singly or in the aggregate, should not have a material adverse effect on the financial condition, results of operations or cash flows of the Company.
Commitments and Contingencies
The Company is a party to financial instruments withoff-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, standby letters of credit, and financial guarantees. These instruments involve, to varying degrees, elements of credit and interest rate risk beyond the amount recognized in the balance sheets. The contractual amounts of these instruments reflect the extent of involvement the Company has in particular classes of financial instruments. If the other party to a financial instrument does not perform, the Company’s credit loss exposure is the same as the contractual amount of the instrument. The Company uses the same credit policies in making commitments and conditional obligations as it does foron-balance sheet instruments.
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 acase-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the customer. Collateral may include accounts receivable, inventory, property, plant and equipment, and income producing commercial properties. Commitments to extend credit also include outstanding commitments related to mortgage loans that are sold on a best efforts basis into the secondary loan market. The Company maintains a reserve for the risk inherent in unfunded lending commitments, which is included in other liabilities in the consolidated balance sheets.
Standby letters of credit and financial guarantees are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending credit to customers. The amount of collateral obtained, if deemed necessary, to secure the customer’s performance under certain letters of credit is based on management’s credit evaluation of the customer.
The following table presents the Company’s off-balance sheet financial instruments as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Commitments to extend credit | $ | 203,658 | $ | 236,471 | $ | 242,581 | $ | 235,302 | ||||||||
Commitments related to secondary market mortgage loans | 4,925 | 1,391 | ||||||||||||||
Standby letters of credit and financial guarantees | 7,400 | 3,581 | 7,556 | 7,765 | ||||||||||||
|
|
|
| |||||||||||||
Total off-balance sheet risk | $ | 215,983 | $ | 241,443 | 250,137 | 243,067 | ||||||||||
|
|
|
| |||||||||||||
Reserve for unfunded commitments | $ | 326 | $ | 326 | $ | 326 | $ | 326 |
The Company provided for letters of credit with the FHLB totaling $6.19$22.69 million as of September 30, 2015,March 31, 2016, and $6.18 million as of December 31, 2014.2015. The FHLB letters of credit provide an attractive alternative to pledging securities for public unit deposits.
The Company issued $15.46 million of trust preferred securities in a private placement through the Trust. The Company has committed to irrevocably and unconditionally guarantee the following payments or distributions to holders of the trust preferred securities to the extent the Trust has not made such payments or distributions and the Company has the funds available: accrued and unpaid distributions, the redemption price, and, upon a dissolution or termination of the Trust, the lesser of the liquidation amount and all accrued and unpaid distributions and the amount of assets of the Trust remaining available for distribution.
Note 15. | Earnings per Share |
Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per common share includes the dilutive effect of potential common stock that could be issued by the Company. Under the treasury stock method of accounting, potential common stock may be issued for stock options, non-vested restricted stock awards, performance based stock awards, and convertible preferred stock. Diluted earnings per common share is calculated by dividing net income by the weighted average number of common shares outstanding for the period plus the number of dilutive potential common shares. The calculation of diluted earnings per common share excludes potential common shares that have an exercise price greater than the average market value of the Company’s common stock because the effect would be antidilutive. The following table presents the calculation of basic and diluted earnings per common share for the periods indicated:
Three Months Ended March 31, | ||||||||
2016 | 2015 | |||||||
(Amounts in thousands, except share and per share data) | ||||||||
Net income | $ | 6,084 | $ | 5,958 | ||||
Dividends on preferred stock | — | 105 | ||||||
|
|
|
| |||||
Net income available to common shareholders | $ | 6,084 | $ | 5,853 | ||||
|
|
|
| |||||
Weighted average common shares outstanding, basic | 17,859,197 | 18,633,574 | ||||||
Dilutive effect of potential common shares | ||||||||
Stock options | 27,159 | 21,159 | ||||||
Restricted stock | 6,175 | 1,256 | ||||||
Convertible preferred stock | — | 677,043 | ||||||
Contingently issuable shares | — | 11,411 | ||||||
|
|
|
| |||||
Total dilutive effect of potential common shares | 33,334 | 710,869 | ||||||
|
|
|
| |||||
Weighted average common shares outstanding, diluted | 17,892,531 | 19,344,443 | ||||||
|
|
|
| |||||
Basic earnings per common share | $ | 0.34 | $ | 0.31 | ||||
Diluted earnings per common share | 0.34 | 0.31 | ||||||
Antidilutive potential common shares | ||||||||
Stock options | 119,727 | 136,382 | ||||||
Restricted stock | 28,617 | — | ||||||
|
|
|
| |||||
Total potential antidilutive shares | 148,344 | 136,382 | ||||||
|
|
|
|
During the first quarter of 2015, the Company redeemed all outstanding shares of its 6% Series A Noncumulative Convertible Preferred Stock (“Series A Preferred Stock”). Prior to redemption, holders converted 12,784 shares of Series A Preferred Stock with each share convertible into 69 shares of the Company’s common stock. The Company redeemed the remaining 2,367 shares for $2.37 million along with accrued and unpaid dividends of $9 thousand.
ITEM 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Unless the context suggests otherwise, the terms “First Community,” “Company,” “we,” “our,” and “us” refer to First Community Bancshares, Inc. and its subsidiaries as a consolidated entity. The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand our financial condition, changes in financial condition, and results of operations. MD&A contains forward-looking statements and should be read in conjunction with our consolidated financial statements, accompanying notes, and other financial information included in this Quarterly Report onForm 10-Q and our 20142015 Annual Report on Form 10-K (the “2014“2015 Form 10-K”).
Cautionary Statement Regarding Forward-Looking Statements
We may make forward-looking statements in filings with the Securities and Exchange Commission, including this Quarterly Report on Form 10-Q and the accompanying Exhibits,exhibits, filings incorporated by reference, reports to our shareholders, and other communications that we make in good faith pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent our beliefs, plans, objectives, goals, guidelines, expectations, anticipations, estimates, and intentions. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are based on various factors, many of which are beyond our control. The words “may,” “could,” “should,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan,” and other similar expressions identify forward-looking statements. The following factors, among others, could cause our financial performance to differ materially from that expressed in such forward-looking statements:
We caution that the foregoing list of important factors is not exclusive. If one or more of the factors affecting these forward-looking statements proves incorrect, our actual results, performance, or achievements could differ materially from those expressed in, or implied by, forward-looking statements contained in this Quarterly Report on Form 10-Q and other reports we filed with the SEC.Securities and Exchange Commission. Therefore, we caution you not to place undue reliance on our forward-looking information and statements. We do not intend to update any forward-looking statements, whether written or oral, to reflect changes. AllThese cautionary statements expressly qualify all forward-looking statements attributablethat apply to our Company are expressly qualified by these cautionary statements.Company. See Part II, Item 1A, “Risk Factors,” of this report and Part I, Item 1A, “Risk Factors,” of our 20142015 Form 10-K.
CompanyCorporate Overview
First Community Bancshares, Inc. (the “Company”) is, a financial holding company, headquarteredwas founded in Bluefield, Virginia, that1989 and incorporated under the laws of Nevada in 1997. The Company provides commercial banking products and services through its wholly-ownedwholly owned subsidiary First Community Bank (the “Bank”)., a Virginia-chartered banking institution founded in 1874. The Bank operates fifty-twoforty-nine banking branch locations under the nametrade names First Community Bank in Virginia, West Virginia, Virginia, and North Carolina and under the trade name People’s Community Bank, a Division of First Community Bank, in Tennessee. The Bank offers wealth management and investment advice through its wholly-owned subsidiary First Community Wealth Management (“FCWM”)
and the Bank’s Trust Division, which reported combined assets under management of $710$755 million
as of September 30, 2015.March 31, 2016. These assets are not our assets, but are managed under various fee-based arrangements as fiduciary or agent. The Company provides insurance services through its wholly-ownedwholly owned, full-service insurance agency subsidiary Greenpoint Insurance Group, Inc. (“Greenpoint”), headquartered in High Point, North Carolina, which. Greenpoint operates elevennine locations under the Greenpoint name and under the trade namesname First Community Insurance Services (“FCIS”) and Carolina Insurers Associates in North Carolina, Carr & Hyde Insurance and FCIS in Virginia, and FCIS in West Virginia. We reported total assets of $2.48$2.47 billion as of September 30, 2015.March 31, 2016. Our common stock is traded on the NASDAQ Global Select Market under the symbol “FCBC.”“FCBC”.
Our primary source of earnings is from net interest income, the difference between interest earned on assets, such as loans and securities, and interest paid on liabilities, such as deposits and borrowings. Our net interest income is supplemented by fees for services, commissions on sales, and various deposit service charges. We fund our lending and investing activities primarily through the retail deposit operations of our branch banking network, with additional funding provided by retail and wholesale repurchase agreements and borrowings from the Federal Home Loan Bank (“FHLB”). We invest our funds primarily in loans to retail and commercial customers. In addition to loans, we invest a portion of our fundscustomers with additional investment in various debt securities, including those of the United States and its agencies, municipals, and certain corporate notes, debt instruments, and equity securities. We also maintain overnight interest-bearing balances with the Federal Reserve and other correspondent banks. The difference between interest earned on assets and interest paid on liabilities is our primary source of earnings. Our net interest income is supplemented by fees for services, commissions on sales, and various deposit service charges.
Critical Accounting Estimates
We prepare our consolidated financial statements in accordance with generally accepted accounting principles (“GAAP”) in the United States and conform to general practices within the banking industry. Our financial position and results of operations require management to make judgments and estimates to develop the amounts reflected and disclosed in the consolidated financial statements. Different assumptions in the application of these estimates could result in material changes to our consolidated financial position and consolidated results of operations. Estimates, assumptions, and judgments, which are periodically evaluated, are based on historical experience and other factors, including expectations of future events believed to be reasonable under the circumstances that are periodically evaluated.circumstances. These estimates are generally necessary when assets and liabilities are required to be recorded at estimated fair value, a decline in the value of an asset carried on the financial statements at fair value warrants an impairment write-down or establishment of a valuation reserve, or an asset or liability needs to be recorded based upon the probability of occurrence of a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. Fair values and information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or, when available, are provided by third-party sources. When third-party information is not available, management estimates valuation adjustments are estimated by management primarily through the use of financial modeling techniques and appraisal estimates.
Our accounting policies are fundamental in understanding MD&A and the disclosures presented in the notes to consolidated statements.Item 1, “Financial Statements,” of this report. Our critical accounting estimates are described in detail in the “Critical Accounting Estimates” section in Part II, Item 7 of our 20142015 Form 10-K.
Performance Overview
Highlights of our results of operations for the quarter and ninethree months ended September 30, 2015,March 31, 2016, and financial condition as of September 30, 2015,March 31, 2016, include the following:
Results of Operations
Net Income
The following table presents our net income and related information in the periods indicated:
Three Months Ended September 30, | Three Months Ended | Nine Months Ended September 30, | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
2015 | 2014 | Increase (Decrease) | % Change | 2015 | 2014 | Increase (Decrease) | % Change | Three Months Ended March 31, | Three Months Ended | |||||||||||||||||||||||||||||||||||||||
Increase (Decrease) | % Change | |||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands, except per share data) | 2016 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 6,259 | $ | 7,043 | $ | (784 | ) | -11.13 | % | $ | 18,392 | $ | 19,775 | $ | (1,383 | ) | -6.99 | % | $ | 6,084 | $ | 5,958 | $ | 126 | 2.11 | % | ||||||||||||||||||||||
Net income available to common shareholders | 6,259 | 6,815 | (556 | ) | -8.16 | % | 18,287 | 19,092 | (805 | ) | -4.22 | % | 6,084 | 5,853 | 231 | 3.95 | % | |||||||||||||||||||||||||||||||
Basic earnings per common share | 0.34 | 0.37 | (0.03 | ) | -8.11 | % | 0.98 | 1.04 | (0.06 | ) | -5.77 | % | 0.34 | 0.31 | 0.03 | 9.68 | % | |||||||||||||||||||||||||||||||
Diluted earnings per common share | 0.34 | 0.36 | (0.02 | ) | -5.56 | % | 0.97 | 1.02 | (0.05 | ) | -4.90 | % | ||||||||||||||||||||||||||||||||||||
Diluted earings per common share | 0.34 | 0.31 | 0.03 | 9.68 | % | |||||||||||||||||||||||||||||||||||||||||||
Return on average assets | 1.00 | % | 1.06 | % | -0.06 | % | -5.66 | % | 0.96 | % | 0.99 | % | -0.03 | % | -3.03 | % | 0.99 | % | 0.91 | % | 0.08 | % | 8.79 | % | ||||||||||||||||||||||||
Return on average common equity | 7.18 | % | 8.15 | % | -0.97 | % | -11.90 | % | 7.07 | % | 7.86 | % | -0.79 | % | -10.05 | % | 7.15 | % | 6.91 | % | 0.24 | % | 3.47 | % |
Three-Month Comparison. Net income decreasedincreased in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year due to a $2.82$1.07 million increase in the provision for loan losses, a $593 thousand decrease in noninterest income and a $346$272 thousand decreaseincrease in net interest income offset by a $2.45$1.03 million decreaseincrease in noninterest expense, a $92 thousand increase in income tax, and a $525$87 thousand decrease in income tax. The increase in the provision was primarily due to a recovery of loan losses related to the release of specific reserves on a problem credit that experienced favorable resolution during the third quarter of 2014.
Nine-month Comparison. Net income decreased in the first nine months of 2015 compared to the same period of the prior year primarily due to a $2.53 million decrease in net interest income, a $458 thousand decrease in noninterest income, and a $1.12 million increase in the provision for loan losses offset by a $1.72 million decrease in noninterest expense and a $1.01 million decrease in income tax. The increase in the provision was primarily due to the release of specific reserves on a problem credit that experienced favorable resolution during the third quarter of 2014.losses.
Net Interest Income
Net interest income our largest contributor to earnings, comprised 75.39% of total net interest and noninterest income in the third quarter of 2015 compared to 74.17% in the same quarter of 2014. Net interest income comprised 74.25%72.76% of total net interest and noninterest income in the first nine monthsquarter of 20152016 compared to 74.60%75.30% in the same periodquarter of 2014.
the prior year. Net interest income is analyzed on a fully taxable equivalent (“FTE”) basis, a non-GAAP financial measure. The FTE basis adjusts for the tax benefits of income from certain tax exempt loans and investments using the federal statutory rate of 35%. We believe this measure to be the preferred industry measurement of net interest income and provides better comparability between taxable and tax exempt amounts. We use this non-GAAP financial measure to monitor net interest income performance and to manage the composition of our balance sheet.
The following tables presenttable presents our average consolidated balance sheets, as of the dates indicated, and the net interest analysis, on a FTE basis, in the periods indicated:
Three Months Ended September 30, | Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||||||||||
2015 | 2014 | 2016 | 2015 | |||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Average Balance | Interest(1) | Average Yield/ Rate(1) | Average Balance | Interest(1) | Average Yield/ Rate(1) | Average Balance | Interest(1) | Average Yield/ Rate(1) | Average Balance | Interest(1) | Average Yield/ Rate(1) | ||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Earning assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Loans(2) | $ | 1,675,787 | $ | 22,291 | 5.28 | % | $ | 1,766,769 | $ | 23,460 | 5.27 | % | $ | 1,730,401 | $ | 21,599 | 5.02 | % | $ | 1,678,118 | $ | 21,954 | 5.31 | % | ||||||||||||||||||||||||
Securities available-for-sale | 382,099 | 2,394 | 2.49 | % | 376,778 | 2,811 | 2.96 | % | ||||||||||||||||||||||||||||||||||||||||
Securities held-to-maturity | 72,624 | 195 | 1.07 | % | 24,189 | 73 | 1.20 | % | ||||||||||||||||||||||||||||||||||||||||
Securities available for sale | 354,582 | 2,268 | 2.57 | % | 331,044 | 2,413 | 2.96 | % | ||||||||||||||||||||||||||||||||||||||||
Securities held to maturity | 72,512 | 194 | 1.08 | % | 65,923 | 186 | 1.14 | % | ||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | 48,750 | 33 | 0.27 | % | 45,826 | 40 | 0.35 | % | 15,591 | 20 | 0.52 | % | 208,867 | 133 | 0.26 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Total earning assets | 2,179,260 | 24,913 | 4.53 | % | 2,213,562 | 26,384 | 4.73 | % | 2,173,086 | 24,081 | 4.45 | % | 2,283,952 | 24,686 | 4.38 | % | ||||||||||||||||||||||||||||||||
Other assets | 305,331 | 331,771 | 297,156 | 318,856 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 2,484,591 | $ | 2,545,333 | $ | 2,470,242 | $ | 2,602,808 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits | ||||||||||||||||||||||||||||||||||||||||||||||||
Demand deposits | $ | 335,831 | $ | 52 | 0.06 | % | $ | 349,013 | $ | 49 | 0.06 | % | $ | 342,524 | $ | 57 | 0.07 | % | $ | 351,742 | $ | 52 | 0.06 | % | ||||||||||||||||||||||||
Savings deposits | 532,445 | 83 | 0.06 | % | 521,334 | 121 | 0.09 | % | 535,769 | 66 | 0.05 | % | 526,697 | 105 | 0.08 | % | ||||||||||||||||||||||||||||||||
Time deposits | 613,598 | 1,249 | 0.81 | % | 675,454 | 1,612 | 0.95 | % | 533,635 | 991 | 0.75 | % | 698,030 | 1,573 | 0.91 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 1,481,874 | 1,384 | 0.37 | % | 1,545,801 | 1,782 | 0.46 | % | 1,411,928 | 1,114 | 0.32 | % | 1,576,469 | 1,730 | 0.45 | % | ||||||||||||||||||||||||||||||||
Borrowings | ||||||||||||||||||||||||||||||||||||||||||||||||
Federal funds purchased | 7 | — | 0.00 | % | 69 | — | 0.00 | % | 3,424 | 5 | 0.59 | % | — | — | — | |||||||||||||||||||||||||||||||||
Retail repurchase agreements | 72,740 | 16 | 0.09 | % | 69,565 | 23 | 0.13 | % | 77,993 | 13 | 0.07 | % | 67,853 | 20 | 0.12 | % | ||||||||||||||||||||||||||||||||
Wholesale repurchase agreements | 50,000 | 473 | 3.75 | % | 50,000 | 474 | 3.76 | % | 50,000 | 468 | 3.76 | % | 50,000 | 463 | 3.76 | % | ||||||||||||||||||||||||||||||||
FHLB advances and other borrowings | 80,985 | 806 | 3.95 | % | 142,115 | 1,457 | 4.07 | % | 108,013 | 839 | 3.12 | % | 106,621 | 1,046 | 3.98 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Total borrowings | 203,732 | 1,295 | 2.52 | % | 261,749 | 1,954 | 2.96 | % | 239,430 | 1,325 | 2.23 | % | 224,474 | 1,529 | 2.76 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,685,606 | 2,679 | 0.63 | % | 1,807,550 | 3,736 | 0.82 | % | 1,651,358 | 2,439 | 0.59 | % | 1,800,943 | 3,259 | 0.73 | % | ||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 433,164 | 371,877 | 448,849 | 427,313 | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 20,028 | 18,888 | 27,784 | 21,329 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
| �� |
| ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 2,138,798 | 2,198,315 | 2,127,991 | 2,249,585 | ||||||||||||||||||||||||||||||||||||||||||||
Stockholders’ equity | 345,793 | 347,018 | 342,251 | 353,223 | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,484,591 | $ | 2,545,333 | $ | 2,470,242 | $ | 2,602,808 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net interest income, FTE | $ | 22,234 | $ | 22,648 | $ | 21,642 | $ | 21,427 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net interest rate spread | 3.90 | % | 3.91 | % | 3.87 | % | 3.65 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net interest margin | 4.05 | % | 4.06 | % | 4.01 | % | 3.80 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
(1) | Fully taxable equivalent (“FTE”) basis based on the federal statutory rate of 35% |
Assets Earning assets Loans(2) Securities available-for-sale Securities held-to-maturity Interest-bearing deposits Total earning assets Other assets Total assets Liabilities Interest-bearing deposits Demand deposits Savings deposits Time deposits Total interest-bearing deposits Borrowings Federal funds purchased Retail repurchase agreements Wholesale repurchase agreements FHLB advances and other borrowings Total borrowings Total interest-bearing liabilities Noninterest-bearing demand deposits Other liabilities Total liabilities Stockholders’ equity Total liabilities and stockholders’ equity Net interest income, FTE Net interest rate spread Net interest margin Nine Months Ended September 30, 2015 2014 (Amounts in thousands) Average
Balance Interest(1) Average Yield/
Rate(1) Average
Balance Interest(1) Average Yield/
Rate(1) $ 1,675,118 $ 66,107 5.28 % $ 1,744,422 $ 69,818 5.35 % 358,690 7,225 2.69 % 434,462 9,808 3.02 % 70,454 577 1.09 % 12,858 127 1.32 % 125,295 246 0.26 % 40,587 117 0.39 % 2,229,557 74,155 4.45 % 2,232,329 79,870 4.78 % 311,825 337,298 $ 2,541,382 $ 2,569,627 $ 342,639 $ 156 0.06 % $ 363,780 $ 154 0.06 % 532,641 289 0.07 % 525,269 387 0.10 % 655,314 4,231 0.86 % 695,585 4,964 0.95 % 1,530,594 4,676 0.41 % 1,584,634 5,505 0.46 % 2 — — 1,192 3 0.34 % 70,325 53 0.10 % 73,669 74 0.13 % 50,000 1,405 3.76 % 50,000 1,405 3.76 % 91,305 2,713 3.97 % 158,009 4,832 4.09 % 211,632 4,171 2.64 % 282,870 6,314 2.98 % 1,742,226 8,847 0.68 % 1,867,504 11,819 0.85 % 429,661 343,568 20,472 18,758 2,192,359 2,229,830 349,023 339,797 $ 2,541,382 $ 2,569,627 $ 65,308 $ 68,051 3.77 % 3.93 % 3.92 % 4.08 %
(2) | Nonaccrual loans are included in average balances; however, no related interest income is recorded during the period of nonaccrual. |
The following table presents the impact on FTE net interest income resulting from changes in volume (average volume times the prior year’s average rate), rate (average rate times the prior year’s average volume), and rate/volume (average volume times the change in average rate), in the periods indicated:
Three Months Ended September 30, 2015 Compared to 2014 Dollar Increase (Decrease) due to | Nine Months Ended September 30, 2015 Compared to 2014 Dollar Increase (Decrease) due to | Three Months Ended March 31, 2016 Compared to 2015 Dollar Increase (Decrease) due to | ||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Volume | Rate | Rate/ Volume | Total | Volume | Rate | Rate/ Volume | Total | Volume | Rate | Rate/ Volume | Total | ||||||||||||||||||||||||||||||||||||
Interest earned on: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest earned on(1) | ||||||||||||||||||||||||||||||||||||||||||||||||
Loans | $ | (1,208 | ) | $ | 41 | $ | (2 | ) | $ | (1,169 | ) | $ | (2,774 | ) | $ | (976 | ) | $ | 39 | $ | (3,711 | ) | $ | 684 | $ | (1,191 | ) | $ | 152 | $ | (355 | ) | ||||||||||||||||
Securities available-for-sale | 40 | (450 | ) | (7 | ) | (417 | ) | (1,711 | ) | (1,057 | ) | 185 | (2,583 | ) | 172 | (316 | ) | (1 | ) | (145 | ) | |||||||||||||||||||||||||||
Securities held-to-maturity | 146 | (8 | ) | (16 | ) | 122 | 569 | (22 | ) | (97 | ) | 450 | 19 | (11 | ) | — | 8 | |||||||||||||||||||||||||||||||
Interest-bearing deposits with other banks | 3 | (9 | ) | (1 | ) | (7 | ) | 244 | (37 | ) | (78 | ) | 129 | (123 | ) | 134 | (124 | ) | (113 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total interest earning assets | (1,019 | ) | (426 | ) | (26 | ) | (1,471 | ) | (3,672 | ) | (2,092 | ) | 49 | (5,715 | ) | 752 | (1,384 | ) | 27 | (605 | ) | |||||||||||||||||||||||||||
Interest paid on: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest paid on(1) | ||||||||||||||||||||||||||||||||||||||||||||||||
Demand deposits | (2 | ) | 5 | — | 3 | (9 | ) | 12 | (1 | ) | 2 | (1 | ) | 6 | — | 5 | ||||||||||||||||||||||||||||||||
Savings deposits | 3 | (40 | ) | (1 | ) | (38 | ) | 5 | (102 | ) | (1 | ) | (98 | ) | 2 | (41 | ) | — | (39 | ) | ||||||||||||||||||||||||||||
Time deposits | (148 | ) | (237 | ) | 22 | (363 | ) | (287 | ) | (473 | ) | 27 | (733 | ) | (370 | ) | (290 | ) | 78 | (582 | ) | |||||||||||||||||||||||||||
Federal funds purchased | — | — | — | — | (3 | ) | — | — | (3 | ) | — | — | 5 | 5 | ||||||||||||||||||||||||||||||||||
Retail repurchase agreements | 1 | (8 | ) | — | (7 | ) | (3 | ) | (18 | ) | — | (21 | ) | 3 | (9 | ) | (1 | ) | (7 | ) | ||||||||||||||||||||||||||||
Wholesale repurchase agreements | — | (1 | ) | — | (1 | ) | — | — | — | — | — | 1 | 4 | 5 | �� | |||||||||||||||||||||||||||||||||
FHLB advances and other borrowings | (627 | ) | (43 | ) | 19 | (651 | ) | (2,040 | ) | (137 | ) | 58 | (2,119 | ) | 14 | (227 | ) | 6 | (207 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | (773 | ) | (324 | ) | 40 | (1,057 | ) | (2,337 | ) | (718 | ) | 83 | (2,972 | ) | (352 | ) | (560 | ) | 92 | (820 | ) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Change in net interest income(1) | $ | (246 | ) | $ | (102 | ) | $ | (66 | ) | $ | (414 | ) | $ | (1,335 | ) | $ | (1,374 | ) | $ | (34 | ) | $ | (2,743 | ) | $ | 1,104 | $ | (824 | ) | $ | (65 | ) | $ | 215 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | FTE basis based on the federal statutory rate of 35%. |
(2) | Nonaccrual loans are included in average balances; however, no related interest income is recorded during the period of nonaccrual. |
The following table reconciles net interest income, as presented in our consolidated statements of income, and net interest income on a FTE basis, in the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | Three Months Ended March 31, | ||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Net interest income, GAAP | $ | 21,669 | $ | 22,015 | $ | 63,578 | $ | 66,108 | $ | 21,111 | $ | 20,839 | ||||||||||||
FTE adjustment(1) | 565 | 633 | 1,730 | 1,943 | 531 | 588 | ||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||
Net interest income, FTE(1) | $ | 22,234 | $ | 22,648 | $ | 65,308 | $ | 68,051 | $ | 21,642 | $ | 21,427 | ||||||||||||
|
|
|
|
|
|
(1) |
The interest earned and the average yield on loans include accretion income from acquired loan portfolios. The following tables presenttable presents our average consolidated balance sheets, as of the dates indicated, and net interest analysis, on a FTE basis excluding the impact of non-cash purchase accounting accretion, in the periods indicated:
Three Months Ended September 30, | Three Months Ended March 31, | |||||||||||||||||||||||||||||||
2015 | 2014 | 2016 | 2015 | |||||||||||||||||||||||||||||
(Amounts in thousands) | Interest(1) | Average Yield/ Rate(1) | Interest(1) | Average Yield/ Rate(1) | Interest(1) | Average Yield/ Rate(1) | Interest(1) | Average Yield/ Rate(1) | ||||||||||||||||||||||||
Earning assets | ||||||||||||||||||||||||||||||||
Loans(2) | $ | 22,291 | 5.28 | % | $ | 23,460 | 5.27 | % | $ | 21,599 | 5.02 | % | $ | 21,954 | 5.31 | % | ||||||||||||||||
Accretion income | 2,930 | 2,813 | 2,252 | 2,839 | ||||||||||||||||||||||||||||
Less: cash accretion income | 903 | 1,367 | 805 | 1,096 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Non-cash accretion income | 2,027 | 1,446 | 1,447 | 1,743 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Loans, excluding non-cash accretion | 20,264 | 4.80 | % | 22,014 | 4.94 | % | ||||||||||||||||||||||||||
Loans, normalized(3) | 20,152 | 4.68 | % | 20,211 | 4.88 | % | ||||||||||||||||||||||||||
Other earning assets | 2,622 | 2.07 | % | 2,924 | 2.60 | % | 2,482 | 2.26 | % | 2,732 | 1.83 | % | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Total earning assets | 22,886 | 4.17 | % | 24,938 | 4.47 | % | 22,634 | 4.19 | % | 22,943 | 4.07 | % | ||||||||||||||||||||
Total interest-bearing liabilities | 2,679 | 0.63 | % | 3,736 | 0.82 | % | 2,439 | 0.59 | % | 3,259 | 0.73 | % | ||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Net interest income, tax equivalent | $ | 20,207 | $ | 21,202 | ||||||||||||||||||||||||||||
Net interest income, FTE(3) | $ | 20,195 | $ | 19,684 | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Net interest rate spread, less non-cash accretion | 3.54 | % | 3.65 | % | ||||||||||||||||||||||||||||
Net interest rate spread, normalized(3) | 3.60 | % | 3.34 | % | ||||||||||||||||||||||||||||
|
|
|
| |||||||||||||||||||||||||||||
Net interest margin, less non-cash accretion | 3.68 | % | 3.80 | % | ||||||||||||||||||||||||||||
Net interest margin, normalized(3) | 3.74 | % | 3.50 | % | ||||||||||||||||||||||||||||
|
|
|
|
(1) | FTE basis based on the federal statutory rate of 35%. |
(2) | Nonaccrual loans are included in average balances; however, no related interest income is recorded during the period of nonaccrual. |
Nine Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(Amounts in thousands) | Interest(1) | Average Yield/ Rate(1) | Interest(1) | Average Yield/ Rate(1) | ||||||||||||
Earning assets | ||||||||||||||||
Loans(2) | $ | 66,107 | 5.28 | % | $ | 69,818 | 5.35 | % | ||||||||
Accretion income | 8,765 | 8,724 | ||||||||||||||
Less: cash accretion income | 3,326 | 3,214 | ||||||||||||||
|
|
|
| |||||||||||||
Non-cash accretion income | 5,439 | 5,510 | ||||||||||||||
|
|
|
| |||||||||||||
Loans, excluding non-cash accretion | 60,668 | 4.84 | % | 64,308 | 4.93 | % | ||||||||||
Other earning assets | 8,048 | 1.94 | % | 10,052 | 2.75 | % | ||||||||||
|
|
|
| |||||||||||||
Total earning assets | 68,716 | 4.12 | % | 74,360 | 4.45 | % | ||||||||||
Total interest-bearing liabilities | 8,847 | 0.68 | % | 11,819 | 0.85 | % | ||||||||||
|
|
|
| |||||||||||||
Net interest income, tax equivalent | $ | 59,869 | $ | 62,541 | ||||||||||||
|
|
|
| |||||||||||||
Net interest rate spread, less non-cash accretion | 3.44 | % | 3.60 | % | ||||||||||||
|
|
|
| |||||||||||||
Net interest margin, less non-cash accretion | 3.59 | % | 3.75 | % | ||||||||||||
|
|
|
|
Three-Month Comparison. Net interest income under GAAP decreased $346on a FTE basis increased $215 thousand, or 1.57%1.00%, and net interest income on a FTEGAAP basis decreased $414increased $272 thousand, or 1.83%,1.31%. in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year. ChangesNormalized net interest income on a FTE basis is a non-GAAP measure that excludes non-cash loan accretion income related to purchased credit impaired (“PCI”) loans. The normalized net interest margin increased 24 basis points compared to an increase of 21 basis points on a GAAP basis in the average balancesfirst quarter of and yields/rates2016 compared to the same quarter of the prior year. The normalized net interest spread increased 26 basis points compared to an increase of 21 basis points on a GAAP basis.
Average earning assets and interest-bearing liabilities resulted in a one basis point decrease indecreased $110.87 million, or 4.85%, during the net interest rate spread and a one basis point decrease in the net interest margin.
Loan interest accretion totaled $2.93 million in the thirdfirst quarter of 2015, of which $903 thousand was received in cash,2016 compared to $2.81 million in the same quarter of the prior year of which $1.37 million was receivedprimarily due to decreases in cash. Excluding non-cash accretion income, theinterest-bearing deposits with other banks. The normalized yield on loans decreased 14earning assets increased 12 basis points compared to an increase of one7 basis point under GAAP. Excludingpoints on a GAAP basis, which was largely due to the decrease in non-cash accretion income, the net interest marginincome. The normalized yield on loans decreased 1220 basis points compared to a decrease of one29 basis point under GAAP.points on a GAAP basis. Non-cash accretion income decreased $296 thousand, or 16.98%, during the first quarter of 2016 compared to the same quarter of the prior year. We expect the purchase accounting interest accretion income to continue to decline in future periods due to acquired portfolio attrition.
Average earning assetsinterest-bearing liabilities, which consist of interest-bearing deposits and borrowings, decreased $34.30$149.59 million, or 1.55%8.31%, induring the thirdfirst quarter of 2015 compared to the same quarter of the prior year primarily due to decreases in the average covered loan portfolio. The yield on earning assets decreased 20 basis
points, which was largely due to decreases in the average balance of the loan portfolio and average yield of available-for-sale securities. Interest-bearing deposits with banks are primarily comprised of excess liquidity kept at the FRB of Richmond bearing overnight market rates.
As of September 30, 2015, interest-bearing liabilities included interest-bearing deposits; retail repurchase agreements, consisting of collateralized retail deposits and commercial treasury accounts; wholesale repurchase agreements; FHLB advances; and other borrowings. Average interest-bearing liabilities decreased $121.94 million, or 6.75%, in the third quarter of 20152016 compared to the same quarter of the prior year primarily due to the prepayment of FHLB advances and the decline in average interest-bearing demand and time deposit balances. The yield on interest-bearing liabilities decreased 1914 basis points, which was largely due to a 44 basis point decrease in the average balance and rate on borrowings.of time deposits. Average interest-bearing deposits decreased $63.93$164.54 million, or 4.14%10.44%, which was driven by a $61.86$164.40 million, or 9.16%23.55%, decrease in average time deposits and a $13.18$9.22 million, or 3.78%2.62%, decrease in interest-bearing demand deposits offset by a $11.11$9.07 million, or 2.13%1.72%, increase in savings deposits, which include money market and savings accounts. Average borrowings decreased $58.02increased $14.96 million, or 22.17%6.66%, which was driven by a $61.13$10.14 million, or 43.01%, decrease in FHLB and other borrowings.
Nine-month Comparison. Net interest income under GAAP decreased $2.53 million, or 3.83%, and FTE net interest income decreased $2.74 million, or 4.03%, in the first nine months of 2015 compared to the same period of the prior year. Changes in the average balances of and yields/rates on earning assets and interest-bearing liabilities resulted in a 16 basis point decrease in the net interest rate spread and a 16 basis point decrease in the net interest margin.
Loan interest accretion totaled $8.77 million in the first nine months of 2015, of which $3.33 million was received in cash, compared to $8.72 million in the same period of the prior year, of which $3.21 million was received in cash. Excluding non-cash accretion income, the yield on loans decreased 9 basis points, compared to a decrease of 7 basis points under GAAP. Excluding non-cash accretion income, the net interest margin decreased 16 basis points compared to a decrease of 16 basis points under GAAP. We expect the purchase accounting interest accretion to continue to decline in future periods due to acquired portfolio attrition.
Average earning assets decreased $2.77 million, or 0.12%, in the first nine months of 2015 compared to the same period of the prior year primarily due to increases in interest-bearing deposits held with other financial institutions and securities held to maturity. The yield on earning assets decreased 33 basis points, which was largely due to a decrease in the average balance and yield of available-for-sale securities and loans. During the first six months of 2015, we purchased low-yield, short-term bonds in the held-to-maturity category to provide for the funding necessary to extinguish certain wholesale borrowings as they come due and invested excess liquidity on a short-term basis. Interest-bearing deposits with banks are primarily comprised of excess liquidity kept at the FRB of Richmond bearing overnight market rates.
Average interest-bearing liabilities decreased $125.28 million, or 6.71%, in the first nine months of 2015 compared to the same period of the prior year, primarily due to the prepayment of FHLB advances and the decline in average interest-bearing demand and time deposit balances. The yield on interest-bearing liabilities decreased 17 basis points, which was largely due to a 34 basis point decrease in the rate on borrowings. Average interest-bearing deposits decreased $54.04 million, or 3.41%, which was driven by a $40.27 million, or 5.79%, decrease in average time deposits and a $21.14 million, or 5.81%, decrease in interest-bearing demand deposits offset by a $7.37 million, or 1.40%14.94%, increase in savings deposits, which include money market and savings accounts. Average borrowings decreased $71.24 million, or 25.18%, which was driven by a $66.70 million, or 42.22%, decrease in FHLB and other borrowings.average retail repurchase agreements.
Provision for Loan Losses
Three-Month Comparison. The provision for loan losses is added to the allowance for loan losses after net charge-offs have been deducted to bring the allowance to a level management determines necessary to absorb probable losses in the existing loan portfolio. The provision charged to operations increased $2.82 million to $381$87 thousand, inor 7.91%, during the thirdfirst quarter of 20152016 compared to a recovery of $2.44 million in the same quarter of the prior year.year, which included a $136 thousand increase in the non-PCI provision and a $49 thousand decrease in the PCI provision. The recovery was primarily dueprovision charged to operations included a $9 thousand benefit attributed to the release of specific reserves on a problem credit that experienced favorable resolution during the third quarter of 2014. The PCI loan portfolio realized a recovery of $94 thousand in the third quarter of 2015, resulting in a $75 thousand recovery recorded through the FDICFederal Deposit Insurance Corporation (“FDIC”) indemnification asset to reflect the indemnified portion of the post-acquisition exposure andduring the first quarter of 2016 compared to a $19$46 thousand provision charged to operations.benefit during the same quarter of the prior year. See “Allowance for Loan Losses” in the “Financial Condition” section below.
Nine-month Comparison. The provision charged to operations increased $1.12 million to $1.76 million in the first nine months of 2015 compared to the same period of the prior year. The increase was primarily due to the release of specific reserves on a problem credit that experienced favorable resolution during the third quarter of 2014. The PCI loan portfolio realized a recovery of $38 thousand in the first nine months of 2015, resulting in a $29 thousand recovery recorded through the FDIC indemnification asset to reflect the indemnified portion of the post-acquisition exposure and a $9 thousand recovery charged to operations.
Noninterest Income
Noninterest income, consists of all revenues not included in interest and fee income related to earning assets. Noninterest incomeassets, comprised 24.61% of total net interest and noninterest income in the third quarter of 2015 compared to 25.83% in the same quarter of the prior year. Noninterest income comprised 25.75%27.24% of total net interest and noninterest income in the first nine monthsquarter of 20152016 compared to 25.40%24.70% in the same periodquarter of the prior year. The following table presents the components of, and changes in, noninterest income in the periods indicated:
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | Three Months Ended March 31, | Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||
September 30, | Increase (Decrease) | % Change | September 30, | Increase (Decrease) | % Change | Increase | ||||||||||||||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | (Decrease) | % Change | |||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Wealth management | $ | 790 | $ | 670 | $ | 120 | 17.91 | % | $ | 2,231 | $ | 2,396 | $ | (165 | ) | -6.89 | % | $ | 684 | $ | 666 | $ | 18 | 2.70 | % | |||||||||||||||||||||||
Service charges on deposit accounts | 3,744 | 3,606 | 138 | 3.83 | % | 10,154 | 10,099 | 55 | 0.54 | % | ||||||||||||||||||||||||||||||||||||||
Service charges on deposits | 3,291 | 2,903 | 388 | 13.37 | % | |||||||||||||||||||||||||||||||||||||||||||
Other service charges and fees | 1,974 | 1,852 | 122 | 6.59 | % | 5,987 | 5,473 | 514 | 9.39 | % | 2,010 | 2,008 | 2 | 0.10 | % | |||||||||||||||||||||||||||||||||
Insurance commissions | 1,650 | 1,695 | (45 | ) | -2.65 | % | 5,336 | 5,113 | 223 | 4.36 | % | 2,191 | 2,127 | 64 | 3.01 | % | ||||||||||||||||||||||||||||||||
Net impairment loss | — | (219 | ) | 219 | -100.00 | % | — | (737 | ) | 737 | -100.00 | % | ||||||||||||||||||||||||||||||||||||
Net (loss) gain on sale of securities | (39 | ) | 320 | (359 | ) | -112.19 | % | 151 | 306 | (155 | ) | -50.65 | % | |||||||||||||||||||||||||||||||||||
Net gain (loss) on sale of securities | 1 | (23 | ) | 24 | -104.35 | % | ||||||||||||||||||||||||||||||||||||||||||
Net FDIC indemnification asset amortization | (1,768 | ) | (1,096 | ) | (672 | ) | 61.31 | % | (5,179 | ) | (3,166 | ) | (2,013 | ) | 63.58 | % | (1,159 | ) | (1,565 | ) | 406 | -25.94 | % | |||||||||||||||||||||||||
Other operating income | 723 | 839 | (116 | ) | -13.83 | % | 3,367 | 3,021 | 346 | 11.45 | % | 885 | 720 | 165 | 22.92 | % | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||
Noninterest income | $ | 7,074 | $ | 7,667 | $ | (593 | ) | -7.73 | % | $ | 22,047 | $ | 22,505 | $ | (458 | ) | -2.04 | % | ||||||||||||||||||||||||||||||
Total noninterest income | $ | 7,903 | $ | 6,836 | $ | 1,067 | 15.61 | % | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Three-Month Comparison. Noninterest income decreased $593 thousand,increased $1.07 million, or 7.73%15.61%, in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year. WealthThe increase in wealth management revenues, which include fees and commissions for trust and investment advisory services, increased for the Trust Division andwas due to FCWM. Service charges on deposit accountsdeposits and other service charges and fees increased primarily from an increase in monthly service charges on checking accounts and debit card income.accounts. Insurance commissions decreasedincreased largely due to a decreasean increase in fees. Incommissions from the third quartersale of 2015, welife and health policies. We realized a net lossgain of $39$1 thousand on the sale of securities.securities during the first quarter of 2016. See Note 2,3, “Investment Securities,” to the Condensed Consolidated Financial Statements in Item 1 of this report. We recorded netNet negative amortization related to the FDIC indemnification asset of $1.77 milliondecreased as a result of improved loss estimates and payoffs in the covered loan portfolio associated with the acquisition of Waccamaw loan portfolio.Bank (“Waccamaw”). Other operating income decreasedincreased primarily due to a $57$364 thousand decrease in income from bank owned life insurance policies.gain on the sale of previously closed branches offset by property, plant, and equipment writedowns totaling $174 thousand.
Excluding the impact from OTTI charges, the salesales of securities theand branches, net amortization on the FDIC indemnification asset amortization, and death benefits from bank owned life insurance policies,property writedowns, noninterest income increased $219$447 thousand, or 2.53%5.31%, to $8.88$8.87 million in the thirdfirst quarter of 2015,2016, compared with $8.66to $8.42 million in the same quarter of the prior year.
Nine-month Comparison. Noninterest income decreased $458 thousand, or 2.04%, in the first nine months of 2015 compared to the same period of the prior year. Wealth management revenues decreased as a result of higher estate settlement fees earned in the same period of the prior year. Service charges on deposit accounts and other service charges and fees increased primarily from an increase in monthly service charges on checking accounts and debit card income, offset by a decrease in insufficient fee income. Insurance commissions increased largely due to an increase in property and casualty premium commissions and contingency profit-sharing revenue income. In the first nine months of 2015, we realized a net gain of $151 thousand on the sale of securities. See Note 2, “Investment Securities,” to the Condensed Consolidated Financial Statements in Item 1 of this report. We recorded net negative amortization related to the FDIC indemnification asset of $5.18 million as a result of improved loss estimates and payoffs in the covered Waccamaw loan portfolio. Other operating income increased primarily due to a $1.14 million after tax death benefit from the maturity of a bank owned life insurance policy offset by a $536 thousand bank owned life insurance benefit recognized in the same period of the prior year.
Excluding the impact from OTTI charges, the sale of securities, the net amortization on the FDIC indemnification asset, and death benefits from bank owned life insurance policies, noninterest income decreased $1.65 million, or 7.35%, to $20.75 million in the first nine months of 2015, compared with $22.40 million in the same period of the prior year.
Noninterest Expense
The following table presents the components of, and changes in, noninterest expense in the periods indicated:
Three Months Ended | Three Months Ended | Nine Months Ended | Nine Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||
September 30, | Increase (Decrease) | % Change | September 30, | Increase (Decrease) | % Change | March 31, | Increase (Decrease) | % Change | ||||||||||||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2016 | 2015 | |||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 9,971 | $ | 9,924 | $ | 47 | 0.47 | % | $ | 29,357 | $ | 29,872 | $ | (515 | ) | -1.72 | % | $ | 10,475 | $ | 9,693 | $ | 782 | 8.07 | % | |||||||||||||||||||||||
Occupancy of bank premises | 1,443 | 1,469 | (26 | ) | -1.77 | % | 4,404 | 4,825 | (421 | ) | -8.73 | % | ||||||||||||||||||||||||||||||||||||
Furniture and equipment | 1,259 | 1,212 | 47 | 3.88 | % | 3,854 | 3,611 | 243 | 6.73 | % | ||||||||||||||||||||||||||||||||||||||
Amortization of intangible assets | 281 | 179 | 102 | 56.98 | % | 837 | 532 | 305 | 57.33 | % | ||||||||||||||||||||||||||||||||||||||
Occupancy expense | 1,531 | 1,534 | (3 | ) | -0.20 | % | ||||||||||||||||||||||||||||||||||||||||||
Furniture and equipment expense | 1,096 | 1,237 | (141 | ) | -11.40 | % | ||||||||||||||||||||||||||||||||||||||||||
Amortization of intangibles | 278 | 277 | 1 | 0.36 | % | |||||||||||||||||||||||||||||||||||||||||||
FDIC premiums and assessments | 377 | 419 | (42 | ) | -10.02 | % | 1,181 | 1,311 | (130 | ) | -9.92 | % | 374 | 415 | (41 | ) | -9.88 | % | ||||||||||||||||||||||||||||||
FHLB debt prepayment | — | 3,047 | (3,047 | ) | — | 1,702 | 3,047 | (1,345 | ) | — | ||||||||||||||||||||||||||||||||||||||
Merger, acquisition, and divestiture | — | 285 | (285 | ) | — | 86 | 285 | (199 | ) | — | ||||||||||||||||||||||||||||||||||||||
Merger, acquisition, and divestiture expense | 39 | 86 | (47 | ) | -54.65 | % | ||||||||||||||||||||||||||||||||||||||||||
Other operating expense | 5,688 | 4,934 | 754 | 15.28 | % | 15,667 | 15,329 | 338 | 2.20 | % | 5,021 | 4,538 | 483 | 10.64 | % | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||
Total noninterest expense | $ | 19,019 | $ | 21,469 | $ | (2,450 | ) | -11.41 | % | $ | 57,088 | $ | 58,812 | $ | (1,724 | ) | -2.93 | % | $ | 18,814 | $ | 17,780 | $ | 1,034 | 5.82 | % | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Three-Month Comparison. Noninterest expense decreased $2.45increased $1.03 million, or 11.41%5.82%, in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year. Full-time equivalent employees, calculated using the number of hours worked, decreased to 677660 as of September 30, 2015,March 31, 2016, from 691669 as of September 30, 2014. The reduction in full-time equivalent employees wasMarch 31, 2015, primarily due to net branch divestiture activity that occurred during the fourth quartersale of 2014.an insurance agency in 2015 and discontinuing secondary mortgage operations. Occupancy, furniture, and equipment expense remained relatively stabledecreased $144 thousand, or 5.20%, in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year.year due to branch closures. We incurred expenses totaling $39 thousand related to the pending branch exchange with First Bank during the first quarter of 2016. The increase in other operating expense included anwas primarily due to a $384 thousand increase in the net loss on sales and expenses related to OREO of $641other real estate owned (“OREO”) to $711 thousand to $1.22 million in the third quarter of 2015 compared to $579 thousand in the same quarter of the prior year.
Nine-month Comparison. Noninterest expense decreased $1.72 million, or 2.93%, in the first nine months of 2015 compared to the same period of the prior year. Occupancy, furniture, and equipment expense decreased $178 thousand, or 2.11%, in the first nine months of 2015, which was primarily due to the branch divestiture activity that occurred during the fourth quarter of 2014. Acquisition and divestiture expense totaled $86 thousand in the first nine months of 2015, which was related to branch acquisition and divestiture activity that occurred in the fourth quarter of 2014. We prepaid $25 million of a FHLB convertible advance with a May 2017 maturity and 4.15% interest rate during the second quarter of 2015, which resulted in a prepayment penalty of $1.70 million. The increase in other operating expense included a $213 thousand branch property write-down offset by a $248 thousand decrease in expenses related to employee benefit plans. Other operating expenses also included an increase in the net loss on sales and expenses related to OREO of $273 thousand to $1.96 million in the first nine months of 2015 compared to $1.69 million in the same period of the prior year.
Income Tax Expense
IncomeThree-Month Comparison. The Company’s effective tax rate, income tax as a percentagepercent of pretax income, may vary significantly from statutory rates due to permanent differences, which are items of income and expense excluded by law from the calculation of taxable income. Our most significant permanent differences generally include interest income on municipal securities and increases in the cash surrender value of officers’ life insurance policies, which are both exempt from federal income tax. Income tax expense decreased $525increased $92 thousand, or 14.55%3.24%, and the effective rate decreased 87increased 24 basis points to 33.01%32.50% in the thirdfirst quarter of 20152016 compared to the same quarter of the prior year. The decreaseincrease in the effective tax rate was largely due to a decreasean increase in taxable revenues as a percent of netoperating earnings. Income tax expense decreased $1.01 million, or 10.70%, and the effective rate decreased 89 basis points to 31.31% in the first nine months of 2015 compared to the same period of the prior year. The decrease in the effective tax rate was largely due to the tax exempt nature of the death benefit received.
Financial Condition
Total assets were $2.48 billion as of September 30, 2015, a decrease of $129.82March 31, 2016, increased $8.01 million, or 4.98%0.33%, to $2.47 billion compared with $2.61$2.46 billion as of December 31, 2014.2015. Total liabilities wereas of March 31, 2016, increased $13.40 million, or 0.63%, to $2.13 billion as of September 30, 2015, a decrease of $123.27 million, or 5.46%, compared with $2.26$2.12 billion as of December 31, 2014.2015.
Total stockholders’ equity as of March 31, 2016, decreased $5.39 million, or 1.57%, to $337.63 million compared to $343.02 million as of December 31, 2015. The change in stockholders’ equity was largely due to net income of $6.08 million, the repurchase of 487,739 shares of our common stock totaling $8.87 million, and dividends declared on our common stock of $2.51 million. Our book value per common share was $18.83$19.15 as of September 30, 2015,March 31, 2016, an increase of $0.77,$0.20, or 4.26%1.06%, compared with $18.06$18.95 as of December 31, 2014.2015.
Cash and Cash Equivalents
Cash and cash equivalents as of September 30, 2015,March 31, 2016, decreased $175.64$12.20 million, or 73.90%23.56%, compared to December 31, 2014. The decrease was2015, primarily due to the deploymentfunding our non-covered loan portfolio growth and repurchasing common stock. Interest-bearing deposits in banks are primarily comprised of excess liquidity to redeem our convertible preferred shares, repurchase common stock, purchase investment securities to provide the funding necessary to extinguish certain borrowings as they come due, and establish a short-term investment portfolio.kept at correspondent banks bearing overnight market rates.
Investment Securities
Our investment securities are used to generate interest income through the employment of excess funds, to provide liquidity, to fund loan demand or deposit liquidation, and to pledge as collateral where required. The composition of our investment portfolio changes from time to time as we consider our liquidity needs, interest rate expectations, asset/liability management strategies, and capital requirements.
Available-for-sale securities as of September 30, 2015,March 31, 2016, decreased $56.10$27.70 million, or 17.20%7.57%, compared to December 31, 2014.2015, primarily due to the sale of certain mortgage-backed Agency securities. The market value of securities available for sale as a percentage of amortized cost was 98.97%97.99% as of September 30, 2015,March 31, 2016, compared to 97.95%98.33% as of December 31, 2014. 2015.
Held-to-maturity securities as of September 30, 2015, increased $14.65 million,March 31, 2016, experienced a slight decrease of $56 thousand, or 25.28%0.08%, compared to December 31, 2014, due to the purchase of low-yield, short-term bonds to provide funding to extinguish certain wholesale borrowings when due. Investment securities classified as held to maturity are comprised primarily of U.S. Agency securities and high grade municipal bonds.2015. The market value of securities held to maturity as a percentage of amortized cost was 100.60%100.63% as of September 30, 2015,March 31, 2016, compared with 99.90%to 99.93% as of December 31, 2014.2015.
Investment securities are reviewed quarterly for possible OTTI.other-than-temporary impairment (“OTTI”) charges. We recognized no credit-related OTTI charges in earnings associated with debt securities beneficially owned for the three months ended September 30, 2015, compared to $219 thousand for the same period of 2014. We recongnized no credit-related OTTI charges in earnings associated with debt securities beneficially owned for the nine months ended September 30, 2015, compared to $705 thousand for the same period of 2014. These charges were related to a non-Agency mortgage-backed security that was sold in November 2014.March 31, 2016 or 2015. We recognized no OTTI charges in earnings associated with equity securities for the three months ended September 30, 2015March 31, 2016 or September 30, 2014. We recognized no OTTI charges in earnings associated with equity securities for the nine months ended September 30, 2015, compared to $32 thousand for the nine months ended September 30, 2014.2015. See Note 2,3, “Investment Securities,” to the Condensed Consolidated Financial Statements in Item 1 of this report.
Loans Held for SaleInvestment
Loans held for sale asinvestment, our largest component of September 30, 2015, decreased $1.27 million, or 70.81%, compared to September 30, 2014. Loans held for sale consist of mortgage loans sold on a best efforts basis into the secondary loan market; accordingly, we do not retain the interest rate risk involved in these long-term commitments. The gross notional amount of outstanding commitments to originate mortgage loans in the secondary market totaled $4.92 million for 27 commitments as of September 30, 2015, and $1.39 million for 9 commitments as of December 31, 2014.
Loans Held for Investment
Our loans held for investmentincome, are grouped into three segments (commercial loans,commercial, consumer real estate, loans, and consumer and other loans) with eachloan segments. Each segment is divided into various classes. Covered loans are defined asloan classes based on collateral or purpose. Certain loans acquired in FDIC-assisted transactions that are covered byunder loss share agreements. Loansagreements (“covered loans”). Total loans held for investment, net of unearned income, as of September 30, 2015,March 31, 2016, increased $1.06$55.89 million, or 0.06%3.27%, compared to December 31, 2014. The non-covered loan portfolio2015. Non-covered loans increased $33.10$62.39 million, or 2.11%3.84%, compared to December 31, 2014. The increase was primarily due to increased loan demand throughout all segmentsin the non-farm, non-residential segment of the loan portfolio. The covered loan portfolio asduring the first quarter of September 30, 2015,2016. Covered loans decreased $32.04$6.50 million, or 26.21%7.82%, compared to December 31, 2014, due to continued runoff in the covered Waccamaw portfolio. The average loan to deposit ratio was 85.45% for the nine months ended September 30, 2015, compared to 90.47% for the same period of 2014. See Note 3,4, “Loans,” to the Condensed Consolidated Financial Statements in Item 1 of this report. Average loans increased $52.28 million, or 3.12%, for the quarter ended March 31, 2016, compared to the full year of 2015. The average loan to deposit ratio for the quarter ended March 31, 2016, was 92.99%, compared to 89.98% for the full year of 2015.
The following table presents loans, net of unearned income, with non-covered loans disaggregated by class as of the periods indicated:
September 30, 2015 | December 31, 2014 | September 30, 2014 | March 31, 2016 | December 31, 2015 | March 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||||||||||||
Non-covered loans held for investment | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Construction, development, and other land | $ | 45,930 | 2.72 | % | $ | 41,271 | 2.44 | % | $ | 42,775 | 2.43 | % | $ | 52,529 | 2.98 | % | $ | 48,896 | 2.86 | % | $ | 39,628 | 2.37 | % | ||||||||||||||||||||||||
Commercial and industrial | 85,319 | 5.05 | % | 83,099 | 4.92 | % | 88,709 | 5.03 | % | 92,397 | 5.24 | % | 88,903 | 5.21 | % | 78,482 | 4.70 | % | ||||||||||||||||||||||||||||||
Multi-family residential | 93,356 | 5.52 | % | 97,480 | 5.77 | % | 99,812 | 5.66 | % | 111,388 | 6.32 | % | 95,026 | 5.57 | % | 97,295 | 5.82 | % | ||||||||||||||||||||||||||||||
Single family non-owner occupied | 144,725 | 8.56 | % | 135,171 | 8.00 | % | 143,904 | 8.16 | % | 151,595 | 8.60 | % | 149,351 | 8.75 | % | 137,436 | 8.22 | % | ||||||||||||||||||||||||||||||
Non-farm, non-residential | 479,297 | 28.35 | % | 473,906 | 28.05 | % | 491,933 | 27.91 | % | 521,471 | 29.59 | % | 485,460 | 28.45 | % | 463,035 | 27.71 | % | ||||||||||||||||||||||||||||||
Agricultural | 2,414 | 0.14 | % | 1,599 | 0.09 | % | 2,149 | 0.12 | % | 3,650 | 0.21 | % | 2,911 | 0.17 | % | 1,671 | 0.10 | % | ||||||||||||||||||||||||||||||
Farmland | 27,135 | 1.61 | % | 29,517 | 1.75 | % | 31,938 | 1.81 | % | 27,013 | 1.53 | % | 27,540 | 1.61 | % | 28,644 | 1.71 | % | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total commercial loans | 878,176 | 51.95 | % | 862,043 | 51.02 | % | 901,220 | 51.12 | % | 960,043 | 54.47 | % | 898,087 | 52.62 | % | 846,191 | 50.63 | % | ||||||||||||||||||||||||||||||
Consumer real estate loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Home equity lines | 107,655 | 6.37 | % | 110,957 | 6.57 | % | 112,863 | 6.40 | % | 106,444 | 6.04 | % | 107,367 | 6.29 | % | 109,158 | 6.53 | % | ||||||||||||||||||||||||||||||
Single family owner occupied | 492,157 | 29.11 | % | 485,475 | 28.74 | % | 498,523 | 28.28 | % | 497,530 | 28.23 | % | 495,209 | 29.02 | % | 491,317 | 29.40 | % | ||||||||||||||||||||||||||||||
Owner occupied construction | 40,141 | 2.37 | % | 32,799 | 1.94 | % | 45,015 | 2.56 | % | 40,892 | 2.32 | % | 43,505 | 2.55 | % | 35,324 | 2.12 | % | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total consumer real estate loans | 639,953 | 37.85 | % | 629,231 | 37.25 | % | 656,401 | 37.24 | % | 644,866 | 36.59 | % | 646,081 | 37.86 | % | 635,799 | 38.05 | % | ||||||||||||||||||||||||||||||
Consumer and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||
Consumer loans | 75,084 | 4.44 | % | 69,347 | 4.10 | % | 71,252 | 4.04 | % | 73,531 | 4.17 | % | 72,000 | 4.22 | % | 69,084 | 4.13 | % | ||||||||||||||||||||||||||||||
Other | 7,058 | 0.42 | % | 6,555 | 0.39 | % | 7,308 | 0.42 | % | 7,451 | 0.43 | % | 7,338 | 0.43 | % | 7,236 | 0.44 | % | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total consumer and other loans | 82,142 | 4.86 | % | 75,902 | 4.49 | % | 78,560 | 4.46 | % | 80,982 | 4.60 | % | 79,338 | 4.65 | % | 76,320 | 4.57 | % | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Non-covered loans held for investment | 1,600,271 | 94.66 | % | 1,567,176 | 92.76 | % | 1,636,181 | 92.82 | % | |||||||||||||||||||||||||||||||||||||||
Covered loans | 90,203 | 5.34 | % | 122,240 | 7.24 | % | 126,611 | 7.18 | % | |||||||||||||||||||||||||||||||||||||||
Total non-covered loans | 1,685,891 | 95.66 | % | 1,623,506 | 95.13 | % | 1,558,310 | 93.25 | % | |||||||||||||||||||||||||||||||||||||||
Total covered loans | 76,538 | 4.34 | % | 83,035 | 4.87 | % | 112,724 | 6.75 | % | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Total loans held for investment | 1,690,474 | 100.00 | % | 1,689,416 | 100.00 | % | 1,762,792 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | 20,127 | 20,227 | 21,159 | |||||||||||||||||||||||||||||||||||||||||||||
Total loans held for investment, net unearned income | 1,762,429 | 100.00 | % | 1,706,541 | 100.00 | % | 1,671,034 | 100.00 | % | |||||||||||||||||||||||||||||||||||||||
Less: allowance for loan losses | 20,467 | 20,233 | 20,252 | |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||
Total loans held for investment, less allowance | $ | 1,670,347 | $ | 1,669,189 | $ | 1,741,633 | ||||||||||||||||||||||||||||||||||||||||||
Total loans held for investment, net of unearned income and allowance | $ | 1,741,962 | $ | 1,686,308 | $ | 1,650,782 | ||||||||||||||||||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||||||||||||||||||
|
|
| ||||||||||||||||||||||||||||||||||||||||||||||
Loans held for sale | $ | 523 | $ | 1,792 | $ | 1,150 | $ | — | $ | — | $ | 1,174 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
The following table presents covered loans disaggregated by class as of the periods indicated:
(Amounts in thousands) | September 30, 2015 | December 31, 2014 | September 30, 2014 | |||||||||
Covered loans held for investment | ||||||||||||
Commercial loans | ||||||||||||
Construction, development, and other land | $ | 7,573 | $ | 13,100 | $ | 13,184 | ||||||
Commercial and industrial | 1,326 | 2,662 | 2,646 | |||||||||
Multi-family residential | 699 | 1,584 | 1,612 | |||||||||
Single family non-owner occupied | 2,899 | 5,918 | 6,212 | |||||||||
Non-farm, non-residential | 15,712 | 25,317 | 26,238 | |||||||||
Agricultural | 35 | 43 | 151 | |||||||||
Farmland | 656 | 716 | 729 | |||||||||
|
|
|
|
|
| |||||||
Total commercial loans | 28,900 | 49,340 | 50,772 | |||||||||
Consumer real estate loans | ||||||||||||
Home equity lines | 51,205 | 60,391 | 62,772 | |||||||||
Single family owner occupied | 9,736 | 11,968 | 12,504 | |||||||||
Owner occupied construction | 278 | 453 | 466 | |||||||||
|
|
|
|
|
| |||||||
Total consumer real estate loans | 61,219 | 72,812 | 75,742 | |||||||||
Consumer and other loans | ||||||||||||
Consumer loans | 84 | 88 | 97 | |||||||||
|
|
|
|
|
| |||||||
Covered loans held for investment | $ | 90,203 | $ | 122,240 | $ | 126,611 | ||||||
|
|
|
|
|
|
Commercial loans Construction, development, and other land Commercial and industrial Multi-family residential Single family non-owner occupied Non-farm, non-residential Agricultural Farmland Total commercial loans Consumer real estate loans Home equity lines Single family owner occupied Owner occupied construction Total consumer real estate loans Consumer and other loans Consumer loans Total covered loans March 31, 2016 December 31, 2015 March 31, 2015 (Amounts in thousands) Amount Percent Amount Percent Amount Percent $ 6,129 8.01 % $ 6,303 7.59 % $ 10,410 9.23 % 1,020 1.33 % 1,170 1.41 % 2,371 2.10 % 100 0.13 % 640 0.77 % 678 0.60 % 2,258 2.95 % 2,674 3.22 % 4,846 4.30 % 12,439 16.25 % 14,065 16.94 % 24,672 21.89 % 34 0.04 % 34 0.04 % 42 0.04 % 632 0.83 % 643 0.77 % 697 0.62 % 22,612 29.54 % 25,529 30.74 % 43,716 38.78 % 45,745 59.77 % 48,565 58.49 % 57,415 50.93 % 7,837 10.24 % 8,595 10.35 % 10,994 9.75 % 262 0.34 % 262 0.32 % 512 0.46 % 53,844 70.35 % 57,422 69.16 % 68,921 61.14 % 82 0.11 % 84 0.10 % 87 0.08 % $ 76,538 100.00 % $ 83,035 100.00 % $ 112,724 100.00 %
Risk Elements
We seek to mitigate credit by adhering to specific underwriting practices and by ongoing monitoring of our loan portfolio. We track certain credit quality indicators that include: trends related to the risk rating of commercial loans, the level of classified commercial loans, net charge-offs, nonperforming loans, and general economic conditions. The Company’s loan review function generally analyzes all commercial loan relationships greater than $4.0 million annually and at various times during the year. Smaller commercial and retail loans are sampled for review during the year.
Nonperforming assets consist of loans accounted for on a nonaccrual basis, accruing loans contractually past due 90 days or more, unseasoned troubled debt restructurings (“TDRs”), and OREO. Loans acquired with credit deterioration, with a discount, continue to accrue interest based on expected cash flows; therefore, PCI loans are not generally considered nonaccrual. See Note 4, “Credit Quality,” to the Condensed Consolidated Financial Statements in Item 1 of this report. The following table summarizes the components of nonperforming assets and presents additional details for nonperforming and restructured loans as of the periods indicated:
September 30, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
(Amounts in thousands) | ||||||||||||
Non-covered nonperforming | ||||||||||||
Nonaccrual loans | $ | 17,100 | $ | 10,556 | $ | 11,480 | ||||||
Accruing loans past due 90 days or more | 3 | — | — | |||||||||
TDRs(1) | 74 | 2,726 | 3,450 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 17,177 | 13,282 | 14,930 | |||||||||
Non-covered OREO | 5,088 | 6,638 | 5,612 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming assets | $ | 22,265 | $ | 19,920 | $ | 20,542 | ||||||
|
|
|
|
|
| |||||||
Covered nonperforming | ||||||||||||
Nonaccrual loans | $ | 815 | $ | 2,438 | $ | 1,131 | ||||||
Accruing loans past due 90 days or more | — | — | — | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 815 | 2,438 | 1,131 | |||||||||
Covered OREO | 4,079 | 6,324 | 7,620 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming assets | $ | 4,894 | $ | 8,762 | $ | 8,751 | ||||||
|
|
|
|
|
| |||||||
Total nonperforming | ||||||||||||
Nonaccrual loans | $ | 17,915 | $ | 12,994 | $ | 12,611 | ||||||
Accruing loans past due 90 days or more | 3 | — | — | |||||||||
TDRs(1) | 74 | 2,726 | 3,450 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 17,992 | 15,720 | 16,061 | |||||||||
OREO | 9,167 | 12,962 | 13,232 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming assets | $ | 27,159 | $ | 28,682 | $ | 29,293 | ||||||
|
|
|
|
|
| |||||||
Additional Information | ||||||||||||
Performing TDRs(2) | $ | 13,965 | $ | 11,808 | $ | 11,701 | ||||||
Total TDRs(3) | 14,039 | 14,534 | 15,151 | |||||||||
Non-covered ratios | ||||||||||||
Nonperforming loans to total loans | 1.07 | % | 0.85 | % | 0.91 | % | ||||||
Nonperforming assets to total assets | 0.93 | % | 0.80 | % | 0.85 | % | ||||||
Non-PCI allowance to nonperforming loans | 117.06 | % | 151.85 | % | 140.35 | % | ||||||
Non-PCI allowance to total loans | 1.26 | % | 1.29 | % | 1.28 | % | ||||||
Total ratios | ||||||||||||
Nonperforming loans to total loans | 1.06 | % | 0.93 | % | 0.91 | % | ||||||
Nonperforming assets to total assets | 1.10 | % | 1.10 | % | 1.15 | % | ||||||
Allowance for loan losses to nonperforming loans | 111.87 | % | 128.67 | % | 131.74 | % | ||||||
Allowance for loan losses to total loans | 1.19 | % | 1.20 | % | 1.20 | % |
Ongoing activity in the classification and categories of nonperforming loans include collections on delinquencies, foreclosures, loan restructurings, and movements into or out of the nonperforming classification as a result ofdue to changing economic conditions, borrower financial capacity, or resolution efforts. Non-covered accruingSee Note 5, “Credit Quality,” to the Condensed Consolidated Financial Statements in Item 1 of this report.
The following table summarizes the components of nonperforming assets and presents additional details for nonperforming and restructured loans contractually past due 90 days or more totaled $3 thousand as of September 30, 2015. There were nothe periods indicated:
March 31, 2016 | December 31, 2015 | March 31, 2015 | ||||||||||
(Amounts in thousands) | ||||||||||||
Non-covered nonperforming | ||||||||||||
Nonaccrual loans | $ | 16,196 | $ | 17,847 | $ | 15,387 | ||||||
Accruing loans past due 90 days or more | 243 | — | — | |||||||||
TDRs(1) | 158 | 73 | — | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 16,597 | 17,920 | 15,387 | |||||||||
Non-covered OREO | 5,313 | 4,873 | 7,032 | |||||||||
|
|
|
|
|
| |||||||
Total non-covered nonperforming assets | $ | 21,910 | $ | 22,793 | $ | 22,419 | ||||||
|
|
|
|
|
| |||||||
Covered nonperforming | ||||||||||||
Nonaccrual loans | $ | 1,955 | $ | 647 | $ | 2,780 | ||||||
Accruing loans past due 90 days or more | — | — | 60 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 1,955 | 647 | 2,840 | |||||||||
Covered OREO | 2,279 | 4,034 | 5,834 | |||||||||
|
|
|
|
|
| |||||||
Total covered nonperforming assets | $ | 4,234 | $ | 4,681 | $ | 8,674 | ||||||
|
|
|
|
|
| |||||||
Total nonperforming | ||||||||||||
Nonaccrual loans | $ | 18,151 | $ | 18,494 | $ | 18,167 | ||||||
Accruing loans past due 90 days or more | 243 | — | 60 | |||||||||
TDRs(1) | 158 | 73 | — | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming loans | 18,552 | 18,567 | 18,227 | |||||||||
OREO | 7,592 | 8,907 | 12,866 | |||||||||
|
|
|
|
|
| |||||||
Total nonperforming assets | $ | 26,144 | $ | 27,474 | $ | 31,093 | ||||||
|
|
|
| �� |
| |||||||
Additional Information | ||||||||||||
Performing TDRs(2) | $ | 13,474 | $ | 13,889 | $ | 14,025 | ||||||
Total TDRs(3) | 13,632 | 13,962 | 14,025 | |||||||||
Non-covered ratios | ||||||||||||
Nonperforming loans to total loans | 0.98 | % | 1.10 | % | 0.99 | % | ||||||
Nonperforming assets to total assets | 0.92 | % | 0.96 | % | 0.91 | % | ||||||
Non-PCI allowance to nonperforming loans | 123.17 | % | 112.61 | % | 130.88 | % | ||||||
Non-PCI allowance to total loans | 1.21 | % | 1.24 | % | 1.29 | % | ||||||
Total ratios | ||||||||||||
Nonperforming loans to total loans | 1.05 | % | 1.09 | % | 1.09 | % | ||||||
Nonperforming assets to total assets | 1.06 | % | 1.12 | % | 1.20 | % | ||||||
Allowance for loan losses to nonperforming loans | 110.32 | % | 108.97 | % | 111.11 | % | ||||||
Allowance for loan losses to total loans | 1.16 | % | 1.19 | % | 1.21 | % |
(1) | TDRs restructured within the past six months and nonperforming TDRs exclude nonaccrual TDRs of $825 thousand and $923 thousand for the periods ended March 31, 2016, and December 31, 2015, respectively. |
(2) | TDRs with six months or more of satisfactory payment performance exclude nonaccrual TDRs of $377 thousand, $416 thousand, and $706 thousand for the periods ended March 31, 2016, December 31, 2015, and March 31, 2015, respectively. |
(3) | Total TDRs exclude nonaccrual TDRs of $1.20 million, $1.34 million, and $706 thousand for the periods ended March 31, 2016, December 31, 2015, and March 31, 2015, respectively. |
Non-covered nonperforming loans as a percent of total non-covered accruing loans contractually past due 90 days or moretotaled 0.98% as of March 31, 2016, 1.10% as of December 31, 2014, or September 30, 2014. There were no covered accruing loans contractually past due 90 days or more2015, and 0.99% as of September 30, 2015,March 31, 2015. Non-covered nonperforming assets as a percent of total non-covered assets totaled 0.92% as of March 31, 2016, 0.96% as of December 31, 2014, or September 30, 2014.2015, and 0.91% as of March 31, 2015.
Non-covered nonaccrual loans as of September 30, 2015, increased $6.54March 31, 2016, decreased $1.65 million, or 61.99%9.25%, from December 31, 2014,2015, and $5.62 million,increased $809 thousand, or 48.95%5.26%, from September 30, 2014.March 31, 2015. As of September 30, 2015,March 31, 2016, non-covered nonaccrual loans were largely attributed to the following loan classes: single family owner occupied (41.51%loans (42.84%) and non-farm, non-residential (40.19%loans (39.82%). As of September 30, 2015, approximately $191 thousand, or 1.12%, ofThere were no non-covered nonaccrual loans were attributed to performing loans acquired in business combinations.combinations as of March 31, 2016. Certain loans included in the nonaccrual category have been written down to estimated realizable value or assigned specific reserves in the allowance for loan losses based upon management’s estimate of loss at ultimate resolution.
Non-covered delinquent loans, comprised of loans 30 days or more past due and nonaccrual loans, as of March 31, 2016, decreased $5.14 million, or 18.44%, to $22.74 million from December 31, 2015, and $3.18 million, or 12.28%, from March 31, 2015. Non-covered delinquent loans as a percent of total non-covered loans totaled 1.35% as of March 31, 2016, which included loans past due (0.39%) and nonaccrual loans (0.96%).
When restructuring loans for borrowers experiencing financial difficulty, we generally make concessions in interest rates, loan terms, and/or amortization terms. Certain TDRs are classified as nonperforming at time of restructuringwhen modified and are returned to performing status after six months of satisfactory payment performance; however, these loans remain identified as impaired until full payment or other satisfaction of the obligation occurs. Accruing TDRs as of September 30, 2015,March 31, 2016, decreased $495$330 thousand, or 3.41%2.36%, to $13.63 million from December 31, 2014,2015, and $1.11 million,decreased $393 thousand, or 7.34%2.80%, from September 30, 2014.March 31, 2015. Nonperforming accruing TDRs totaled $74as of March 31, 2016, increased $85 thousand or 0.53%from December 31, 2015, and $158 thousand from March 31, 2015. Accruing nonperforming TDRs as a percent of total accruing TDRs totaled 1.16% as of September 30, 2015, compared to $2.73 million, or 18.76% of total accruing TDRs,March 31, 2016 and 0.52% as of December 31, 2014, and $3.45 million, or 22.77% of total2015. There were no accruing nonperforming TDRs as of September 30, 2014. The allowance for loan losses attributed toMarch 31, 2015. Specific reserves on TDRs totaled $641$590 thousand as of September 30,March 31, 2016, and December 31, 2015, $475and $482 thousand as of DecemberMarch 31, 2014, and $653 thousand as of September 30, 2014.
Non-covered delinquent loans, comprised of loans 30 days or more past due and nonaccrual loans, totaled $22.97 million as of September 30, 2015, an increase of $986 thousand, or 4.49%, compared with December 31, 2014, and an increase of $2.02 million, or 9.66%, compared with September 30, 2014. Non-covered delinquent loans as a percentage of total non-covered loans measured 1.44% as of September 30, 2015, which is attributed to loans 30 days or more past due of 0.37% and nonaccrual loans of 1.07%. Non-covered nonperforming loans, comprised of nonaccrual loans and nonperforming and unseasoned TDRs, as a percentage of total non-covered loans were 1.07% as of September 30, 2015, 0.85% at December 31, 2014, and 0.91% at September 30, 2014.2015.
Non-covered OREO, which is carried at the lesser of estimated net realizable value or cost, decreased $1.55 million,increased $440 thousand, or 23.35%9.03%, as of September 30, 2015, compared withMarch 31, 2016, from December 31, 2014,2015, and decreased $524 thousand,$1.72 million, or 9.34%24.45%, as of September 30, 2014.from March 31, 2015. As of September 30, 2015,March 31, 2016, non-covered OREO consisted of 5043 properties with an average holding period of 117 months. The net loss on the sale of OREO totaled $1.08 million$662 thousand in the thirdfirst quarter of 20152016 compared to $422$177 thousand in the same quarter of the prior year. The net loss on the sale of OREO totaled $1.50 million in the first nine months of 2015 compared to $1.20 million in the same period of the prior year. The following table details activity within OREO for the periods indicated:
Nine Months Ended September 30, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
Non-covered | Covered | Total | Non-covered | Covered | Total | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Beginning balance | $ | 6,638 | $ | 6,324 | $ | 12,962 | $ | 7,318 | $ | 7,541 | $ | 14,859 | ||||||||||||
Additions | 2,479 | 1,660 | 4,139 | 3,111 | 6,509 | 9,620 | ||||||||||||||||||
Disposals | (3,189 | ) | (2,994 | ) | (6,183 | ) | (4,016 | ) | (4,839 | ) | (8,855 | ) | ||||||||||||
Valuation adjustments | (840 | ) | (911 | ) | (1,751 | ) | (801 | ) | (1,591 | ) | (2,392 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ending balance | $ | 5,088 | $ | 4,079 | $ | 9,167 | $ | 5,612 | $ | 7,620 | $ | 13,232 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Non-covered nonperforming assets as of September 30, 2015, increased $2.35 million, or 11.77%, from December 31, 2014, and $1.72 million, or 8.39%, from September 30, 2014. Non-covered nonperforming assets as a percentage of total non-covered assets were 0.93% as of September 30, 2015, 0.80% as of December 31, 2014, and 0.85% as of September 30, 2014.
Three Months Ended March 31, | ||||||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||
Non-covered | Covered | Total | Non-covered | Covered | Total | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Beginning balance | $ | 4,873 | $ | 4,034 | $ | 8,907 | $ | 6,638 | $ | 6,324 | $ | 12,962 | ||||||||||||
Additions | 1,995 | — | 1,995 | 924 | 230 | 1,154 | ||||||||||||||||||
Disposals | (1,146 | ) | (1,571 | ) | (2,717 | ) | (382 | ) | (207 | ) | (589 | ) | ||||||||||||
Valuation adjustments | (409 | ) | (184 | ) | (593 | ) | (148 | ) | (513 | ) | (661 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ending balance | $ | 5,313 | $ | 2,279 | $ | 7,592 | $ | 7,032 | $ | 5,834 | $ | 12,866 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses
The allowance for loan losses is maintained at a level management deems sufficient to absorb probable loan losses inherent in the loan portfolio. The allowance is increased by charges to earnings in the form of provisionsprovision for loan losses and recoveries of prior loan charge-offs and decreased by loans charged off. The provision for loan losses is calculated and charged to expense to bring the allowance to an appropriate level using a systematic process of measurement that requires significant judgments and estimates.
Management performs quarterly assessments to determine the appropriate level of the allowance for loan losses. The allowance for loan losses includes specific allocations related to significant individual loans and credit relationships and general reserves related to the remaining loans that have been deemed impaired.not individually evaluated. Loans not specifically identifiedindividually evaluated are grouped into pools based on similar risk characteristics. Management’s general reserve allocations are based on judgments of qualitative and quantitative factors about macro and micro economic conditions reflected in the loan portfolio and the economy. For loansAs of March 31, 2016, our qualitative risk factors continued to reflect a reduced risk of loan losses due to stable asset quality metrics offset by a slight increase in the risk of loan losses due to credit concentrations. Loans acquired in business combinations a provision is recorded for any credit deterioration after the acquisition. Loans identified with credit impairmentthat are deemed impaired at acquisition are grouped into pools and evaluated separately from the non-PCI portfolio. The provision calculated forAs of March 31, 2016, our PCI loans were aggregated into the following loan pools: Waccamaw commercial, Waccamaw serviced home equity lines, Waccamaw residential, Peoples Bank of Virginia (“Peoples”) commercial, and Peoples residential. There were five PCI loan pools as of March 31, 2016, and six PCI loan pools as of December 31, 2015, and March 31, 2015. The cash flow analysis performed for the PCI loan pools identified two impaired pools as of March 31, 2016, December 31, 2015, and March 31, 2015. The PCI loan provision is offset by an adjustment to the FDIC indemnification asset to reflect the indemnified portion of the post-acquisition exposure. See “Critical Accounting Estimates” above, as well as “Significant Accounting Policies” in Note 1, “General,“Basis of Presentation,” and Note 5,6, “Allowance for Loan Losses,” to the Condensed Consolidated Financial Statements in Item 1 of this report.
Our
The allowance for loan losses as of September 30, 2015, decreased $100March 31, 2016, increased $234 thousand, or 0.49%1.16%, compared withfrom December 31, 2014, and decreased $1.03 million,2015, due to a $264 thousand, or 4.88%1.31%, compared with September 30, 2014. The allowance attributed toincrease in the non-PCI loan portfolioallowance offset by a $30 thousand, or 55.56%, decrease in the PCI allowance. The non-PCI allowance as a percentagepercent of non-covered loans held for investment was 1.26%totaled 1.21% as of September 30, 2015, 1.29%March 31, 2016, 1.24% at December 31, 2014,2015, and 1.28%1.29% at September 30, 2014. The cash flow analysis identified two of our six open PCIMarch 31, 2015. A $9 thousand provision for loan pools as impaired as of September 30, 2015, compared to two of seven PCI loan pools at December 31, 2014, and one of seven loan pools at September 30, 2014. The allowance attributed to the PCI loan portfolio totaled $20 thousand as of September 30, 2015, $58 thousand as of December 31, 2014, and $418 thousand as of September 30, 2014. During the third quarter of 2015, a recovery of $75 thousandlosses was recorded through the FDIC indemnification asset in the first quarter of 2016, compared to reflecta $46 thousand provision during the indemnified portionsame quarter of the post-acquisition exposure,prior year. Net charge-offs decreased $159 thousand, or 14.18%, in the first quarter of 2016 compared to $29 thousand during the first nine monthssame quarter of 2015.the prior year. The following table presents activity in our allowance for loan losses for the periods indicated:
Three Months Ended March 31, | ||||||||||||||||||||||||
2016 | 2015 | |||||||||||||||||||||||
Non-PCI Portfolio | PCI Portfolio | Total | Non-PCI Portfolio | PCI Portfolio | Total | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Beginning balance | $ | 20,179 | $ | 54 | $ | 20,233 | $ | 20,169 | $ | 58 | $ | 20,227 | ||||||||||||
Provision for (recovery of) loan losses | 1,226 | (30 | ) | 1,196 | 1,090 | 56 | 1,146 | |||||||||||||||||
Benefit attributable to the FDIC indemnification asset | — | (9 | ) | (9 | ) | — | (46 | ) | (46 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Provision for (recovery of) loan losses charged to operations | 1,226 | (39 | ) | 1,187 | 1,090 | 10 | 1,100 | |||||||||||||||||
Provision for loan losses recorded through the FDIC indemnification asset | — | 9 | 9 | — | 46 | 46 | ||||||||||||||||||
Charge-offs | (1,228 | ) | — | (1,228 | ) | (1,578 | ) | — | (1,578 | ) | ||||||||||||||
Recoveries | 266 | — | 266 | 457 | — | 457 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net charge-offs | (962 | ) | — | (962 | ) | (1,121 | ) | — | (1,121 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ending balance | $ | 20,443 | $ | 24 | $ | 20,467 | $ | 20,138 | $ | 114 | $ | 20,252 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The loan portfolio continues to be monitored for deterioration in credit, which may result in the need to increase the allowance for loan losses in future periods. As of September 30, 2015,March 31, 2016, management considered the allowance to be adequate based upon analysis of the portfolio; however, no assurance can be made that additions to the allowance will not be required in future periods.
Our qualitative risk factors continue to reflect a reduced risk of loan losses due to improvements in general economic conditions and asset quality metrics offset by an increased risk of loan losses due to credit concentrations. Net charge-offs increased $234 thousand in the third quarter of 2015 compared to the same quarter of the prior year and decreased $1.27 million, or 41.03%, in the first nine months of 2015 compared to the same period of the prior year. The portfolio continues to be monitored for deterioration in credit, which may result in the need to increase the allowance for loan losses in future periods.
The following tables present activity in our allowance for loan losses for the periods indicated:
Three Months Ended September 30, | ||||||||||||||||||||||||
2015 | 2014 | |||||||||||||||||||||||
Non-PCI Portfolio | PCI Portfolio | Total | Non-PCI Portfolio | PCI Portfolio | Total | |||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||
Beginning balance | $ | 20,144 | $ | 114 | $ | 20,258 | $ | 23,493 | $ | 418 | $ | 23,911 | ||||||||||||
Provision for (recovery of) loan losses | 400 | (94 | ) | 306 | (2,335 | ) | (214 | ) | (2,549 | ) | ||||||||||||||
Benefit attributable to the FDIC indemnification asset | — | 75 | 75 | — | 110 | 110 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Provision for (recovery of) loan losses charged to operations | 400 | (19 | ) | 381 | (2,335 | ) | (104 | ) | (2,439 | ) | ||||||||||||||
Provision for (recovery of) loan losses recorded through the FDIC indemnification asset | — | (75 | ) | (75 | ) | — | (110 | ) | (110 | ) | ||||||||||||||
Charge-offs | (689 | ) | — | (689 | ) | (1,118 | ) | — | (1,118 | ) | ||||||||||||||
Recoveries | 252 | — | 252 | 915 | — | 915 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Net charge-offs | (437 | ) | — | (437 | ) | (203 | ) | — | (203 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ending balance | $ | 20,107 | $ | 20 | $ | 20,127 | $ | 20,955 | $ | 204 | $ | 21,159 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance Provision for (recovery of) loan losses Benefit attributable to the FDIC indemnification asset Provision for loan losses charged to operations Provision for (recovery of) loan losses recorded through the FDIC indemnification asset Charge-offs Recoveries Net charge-offs Ending balance Nine Months Ended September 30, 2015 2014 Non-PCI
Portfolio PCI Portfolio Total Non-PCI
Portfolio PCI Portfolio Total (Amounts in thousands) $ 20,169 $ 58 $ 20,227 $ 23,322 $ 755 $ 24,077 1,766 (38 ) 1,728 733 (551 ) 182 — 29 29 — 451 451 1,766 (9 ) 1,757 733 (100 ) 633 — (29 ) (29 ) — (451 ) (451 ) (2,940 ) — (2,940 ) (5,119 ) — (5,119 ) 1,112 — 1,112 2,019 — 2,019 (1,828 ) — (1,828 ) (3,100 ) — (3,100 ) $ 20,107 $ 20 $ 20,127 $ 20,955 $ 204 $ 21,159
Deposits
Total deposits as of September 30, 2015, decreased $97.86March 31, 2016, increased $1.41 million, or 4.89%0.08%, compared to December 31, 2014. Interest-bearing demand deposits decreased $10.57 million and time deposits decreased $112.73 million as of September 30, 2015, compared to December 31, 2014.2015. Noninterest-bearing demand deposits increased $24.29$1.83 million and savings deposits, which include money market accounts and savings accounts, increased $1.15$23.50 million. Interest-bearing deposits decreased $3.55 million as of September 30, 2015, compared to December 31, 2014.and time deposits decreased $20.37 million.
Borrowings
Total borrowings as of September 30, 2015, decreased $24.71March 31, 2016, increased $14.05 million, or 10.76%6.40%, compared to December 31, 2014.2015. Short-term borrowings generally consist of federal funds purchased and retail repurchase agreements. The balance of federal funds purchased increased to $18.00 million and the weighted average contractual rate was 0.51% as of March 31, 2016, compared to no federal funds purchased as of December 31, 2015. The balance of retail repurchase agreements increased $2.33decreased $3.95 million, or 1.92%4.46%, and the weighted average rate decreased 6 basis points to 0.07%, as of September 30, 2015,March 31, 2016, compared to December 31, 2014. Securities underlying retail repurchase agreements remain under our control during the terms of the agreements. 2015.
Long-term borrowings generally consist of wholesale repurchase agreements; FHLB borrowings, including convertible and callable advances; subordinated debt; and other obligations. The balance and weighted average contractual rate of wholesale repurchase agreements remained constant at $50.00 million and 3.71%, respectively, as of September 30, 2015,March 31, 2016, compared to December 31, 2014.2015. As of September 30, 2015,March 31, 2016, wholesale repurchase agreements had contractual maturities between onenine months and fourthree years. The balance and weighted average contractual rate of FHLB borrowings decreased $25.00remained constants at $65.00 million or 27.78%and 4.04%, respectively, as of September 30, 2015,March 31, 2016, compared to December 31, 2014, and the weighted average rate decreased 3 basis points to 4.04%. We prepaid $25 million of a FHLB convertible advance with a May 2017 maturity and 4.21% interest rate during the second quarter of 2015, which resulted in a prepayment penalty of $1.70 million.2015. As of September 30, 2015,March 31, 2016, FHLB borrowings had contractual maturities between one and sixfive years. Included in other borrowings isSubordinated debt consists of $15.46 million of junior subordinated debentures (“Debentures”) that were issued by the Company in October 2003 through the Trust with an interest rate of three-month London InterBank Offered Rate (“LIBOR”) plus 2.95%. The Debentures mature in October 2033 and are currently callable at the option of the Company.
The Company maintains a $15.00 million unsecured, committed line of credit with an unrelated financial institution that carries an interest rate of one-month LIBOR plus 2.00% and matures in April 2016. As of September 30, 2015, thereThere was no outstanding balance on the line compared to an outstanding balance of $2.00 millioncredit as of March 31, 2016, or December 31, 2014.2015.
Stockholders’ Equity
Total stockholders’ equity decreased $6.55 million, or 1.86%, from $351.37 million as of December 31, 2014, to $344.83 million as of September 30, 2015. The change in stockholders’ equity was primarily due to the repurchase of 1,018,726 shares of our common stock, common dividends of $7.45 million, and the redemption of 2,367 shares of Series A Preferred Stock offset by net income of $18.39 million and other comprehensive income of $1.87 million.
Liquidity and Capital Resources
Liquidity
Liquidity is a measure of our ability to raise sufficient cash, or convert assets to cash, to meet our financial obligations. We maintain a liquidity risk management policy and contingency funding policy (“Liquidity Plan”) that is designed to detect potential liquidity issues to protect depositors, creditors, and shareholders. The Liquidity Plan includes various internal and external indicators that are reviewed on a recurring basis by our Asset/Liability Management Committee (“ALCO”) and the
Board of Directors. ALCO reviews liquidity risk exposure and policies related to liquidity management, ensures that systems and internal controls are consistent with liquidity policies, and provides accurate reports about liquidity needs, sources, and compliance.
As of September 30, 2015,March 31, 2016, we maintained liquidity in the form of unencumbered cash on hand and deposits with other financial institutions of $62.02$39.59 million, availability on federal funds lines with correspondent banks of $105.00$95.00 million, credit availableavailability from the Federal Reserve Bank discount window of $9.09 million, unused borrowing capacity with the FHLB of $422.42$382.36 million, and unpledged available-for-sale securities of $138.47$115.93 million. Cash on hand and deposits with other financial institutions as well asand lines of credit extended fromwith correspondent banks and the FHLB,Federal Reserve Bank are immediately available to satisfy deposit withdrawals, customer credit needs, and our operations. Our approved lines of credit with correspondent banks are available as backup liquidity sources. Unused borrowing capacity with the FHLB is reported net of letters of credit held to secure public unit deposits. As of September 30, 2015,March 31, 2016, we provided letters of credit to public depositors with the FHLB totaling $6.19$22.69 million. Available-for-sale securities represent a secondary source of liquidity upon conversion to a liquid asset. Our approved lines of credit with correspondent banks are available as backup liquidity sources.
As a holding company, the Company does not conduct significant operations. The Company’s primary sources of liquidity are dividends received from the Bank and borrowings. Dividends paid by the Bank are subject to certain regulatory limitations. As of September 30, 2015,March 31, 2016, the Company’s liquid assets consisted of cash and investment securities totaling $23.73$10.89 million. The Company’s cash reserves and investments provide adequate working capital to meet obligations and projected dividends to shareholders for the next twelve months. The Company also maintains a $15.00 million unsecured, committed line of credit with an unrelated financial institution. Asinstitution that carries an interest rate of September 30, 2015, thereone-month LIBOR plus 2.00% and matures in April 2016. There was no outstanding balance on the line.line of credit as of March 31, 2016.
Capital Adequacy Requirements
Risk-based capital guidelines, issued by state and federal banking agencies, include balance sheet assets and off-balance sheet arrangements weighted by the risks inherent in the specific asset type. Basel III Capital Rules became effective on January 1, 2015, subject to a four-year phase-in period. The Company’s required initial minimum capital ratios under Basel III include:
Our capital ratios presented for the quarter ended September 30, 2015, are based on the Basel III requirements, while prior period information is based on the requirements under Basel II. A detailed description of the Basel III Capital Rules is included in Part I, Item
The following table presents our capital ratios as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||
Common equity Tier 1 ratio | ||||||||||||
First Community Bancshares, Inc. | 14.60% | NA | 13.90 | % | 14.54 | % | ||||||
First Community Bank | 13.27% | NA | 13.32 | % | 13.60 | % | ||||||
Tier 1 risk-based capital ratio | ||||||||||||
First Community Bancshares, Inc. | 14.79% | 16.43% | 13.90 | % | 14.73 | % | ||||||
First Community Bank | 13.27% | 14.48% | 13.32 | % | 13.60 | % | ||||||
Total risk-based capital ratio | ||||||||||||
First Community Bancshares, Inc. | 16.01% | 17.68% | 15.12 | % | 15.95 | % | ||||||
First Community Bank | 14.49% | 15.73% | 14.56 | % | 14.82 | % | ||||||
Tier 1 leverage ratio | ||||||||||||
First Community Bancshares, Inc. | 10.52% | 10.12% | 10.00 | % | 10.62 | % | ||||||
First Community Bank | 9.39% | 8.87% | 9.52 | % | 9.77 | % |
Our regulatory capital ratios as of March 31, 2016, decreased from the prior period primarily due to the phase-in of certain Basel III Capital Rules related to common equity Tier 1 deductions and an increase in risk-weighted assets. As of September 30, 2015, and DecemberMarch 31, 2014,2016, our capital ratios were well in excess of the minimum standards and classified as “well capitalized” under regulatory capital adequacy standards applicable to that period. Additionally, our capital ratios were in excess of the minimum standards under the Basel III Capital Rules on a fully phased-in basis, if such requirements were in effect, as of September 30, 2015.March 31, 2016. A description of the Basel III Capital Rules is included in Part I, Item 1 of the Company’s 2015 Form 10-K.
Off-Balance Sheet Arrangements
We extend contractual commitments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. Our exposure to credit loss in the event of nonperformance by other parties to financial instruments is the same as the contractual amount of the instrument.
The following table presents our off-balance sheet arrangements as of the dates indicated:
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||
(Amounts in thousands) | ||||||||||||||||
Commitments to extend credit | $ | 203,658 | $ | 236,471 | $ | 242,581 | $ | 235,302 | ||||||||
Commitments related to secondary market mortgage loans | 4,925 | 1,391 | ||||||||||||||
Standby letters of credit and financial guarantees | 7,400 | 3,581 | ||||||||||||||
Financial letters of credit | 4,485 | 4,485 | ||||||||||||||
Performance letters of credit | 3,071 | 3,280 | ||||||||||||||
|
|
|
| |||||||||||||
Total off-balance sheet risk | $ | 215,983 | $ | 241,443 | $ | 250,137 | $ | 243,067 | ||||||||
|
|
|
| |||||||||||||
Reserve for unfunded commitments | $ | 326 | $ | 326 | $ | 326 | $ | 326 |
Impact of Inflation and Changing Prices
Our consolidated financial statements and related notes are presented in accordance with GAAP, which requires the measurement of results of operations and financial position in historical dollars. Inflation may cause a rise in price levels and changes in the relative purchasing power of money. These inflationary effects are not reflected in historical dollar measurements. The primary effect of inflation on our operations is increased operating costs. In management’s opinion, interest rates have a greater impact on our financial performance than inflation. Interest rates do not necessarily fluctuate in the same direction, or to the same extent, as the price of goods and services; therefore, the effect of inflation on businesses with large investments in property, plant, and inventory is generally more significant than the effect on financial institutions. The U.S. inflation rate continues to be relatively stable, and management believes that any changes in inflation will not be material to our financial performance.
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
Our profitability is largely dependent upon net interest income, which is the difference between interest income on interest-earning assets, such as loans and securities, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Our Company, like other financial institutions, is subject to interest rate risk to the degree that interest-earning assets reprice differently than interest-bearing liabilities. We manage our mix of assets and liabilities with the goal of limiting exposure to interest rate risk, ensuring adequate liquidity, and coordinating sources and uses of funds while maintaining an acceptable level of net interest income given the current interest rate environment.
Net interest income, our primary component of operational revenue, is subject to variation due to changes in interest rate environments and unbalanced repricing opportunities on earning assets and interest-bearing liabilities. Interest rate risk has four primary components: repricing risk, basis risk, yield curve risk, and option risk. Repricing risk occurs when earning assets and paying liabilities reprice at differing times as interest rates change. Basis risk occurs when underlying rates on assets and liabilities change at different levels or in varying degrees. Yield curve risk is the risk of adverse consequences that occurs when the same instrument experiences unequal change in the spread between two or more rates for different maturities. Lastly, option risk occurs from embedded options, often put or call options, given or sold to holders of financial instruments.
To mitigate the effect of changes in the general level of interest rates, we manage repricing opportunities and thus, our interest rate sensitivity. We seek to control our interest rate risk exposure to insulate net interest income and net earnings from fluctuations in the general level of interest rates. To measure our exposure to interest rate risk, quarterly simulations of net interest income are performed using financial models that project net interest income through a range of possible interest rate environments, including rising, declining, most likely, and flat rate scenarios. We use a simulation model that captures all earning assets, interest-bearing liabilities, and off-balance sheet financial instruments and combines the various factors affecting rate sensitivity into an earnings outlook for a range of assumed interest rate scenarios. Simulation results show the existence and severity of interest rate risk in each rate environment based on the current balance sheet position, assumptions about changes in the volume and mix of interest-earning assets and interest-paying liabilities, and our estimate of yields earned on assets and rates paid on deposit instruments and borrowings. These assumptions are inherently uncertain and, as a result, the model cannot precisely predict the impact of fluctuations in interest rates on net interest income. Actual results will differ from simulated results due to the timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies. The earnings simulation model provides the best tool for managing interest rate risk available to us and the industry.
We have established policy limits for tolerance of interest rate risk in various interest rate scenarios. In addition, the policy addresses exposure limits to changes in the economic value of equity per predefined policy guidelines. The most recent simulation indicates that current exposure to interest rate risk is within our defined policy limits.
The following table summarizes the impact of immediate and sustained rate shocks in the interest rate environment on net interest income. The model simulates rate changes of plus 300 to minus 100 basis points from the base simulation and illustrates the prospective effects of hypothetical interest rate changes over a twelve-month period. This modeling technique, although useful, does not take into account all strategies that management might undertake in response to a sudden and sustained rate shock as depicted. As market conditions vary from those assumed in the sensitivity analysis, actual results will differ due to prepayment and refinancing levels likely deviating from those assumed, the varying impact of interest rate change caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal and external variables. As of September 30, 2015,March 31, 2016, the Federal Open Market Committee maintained a target range for federal funds of 025 to 2550 basis points, rendering a complete downward shock of 200 basis points meaningless; thus, downward rate scenarios are limited to minus 100 basis points. In the downward rate shocks presented, benchmark interest rates are assumed to have floors near 0%.
September 30, 2015 | December 31, 2014 | March 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||
(Amounts in thousands, except basis points) | ||||||||||||||||||||||||||||||||
Increase (Decrease) in Interest Rates in Basis Points | Change in Net Interest Income | Percent Change | Change in Net Interest Income | Percent Change | ||||||||||||||||||||||||||||
(Amounts in thousands, except basis points) Increase (Decrease) in Interest Rates in Basis Points | Change in Net Interest Income | Percent Change | Change in Net Interest Income | Percent Change | ||||||||||||||||||||||||||||
300 | $ | (664 | ) | -0.8 | % | $ | 3,619 | 4.2 | % | $ | 776 | 0.9 | % | $ | (1,162 | ) | -1.4 | % | ||||||||||||||
200 | (503 | ) | -0.6 | % | 2,183 | 2.5 | % | 607 | 0.7 | % | (694 | ) | -0.9 | % | ||||||||||||||||||
100 | (437 | ) | -0.5 | % | 871 | 1.0 | % | 249 | 0.3 | % | (409 | ) | -0.5 | % | ||||||||||||||||||
(100) | (2,269 | ) | -2.6 | % | 290 | 0.3 | % | (2,208 | ) | -2.6 | % | (1,813 | ) | -2.2 | % |
Item 4. | Controls and Procedures |
Evaluation of Disclosure Controls and Procedures
In connection with this report, we conducted an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures under the Exchange Act Rule 13a-15(b). Based upon that evaluation, the CEO and CFO concluded that, as of September 30, 2015,March 31, 2016, our disclosure controls and procedures were effective.
Disclosure controls and procedures are our Company’s controls and other procedures that are designed to ensure that information we are required to disclose in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information we are required to disclose in the reports that we file or submit under the Exchange Act is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.
Management, including the CEO and CFO, does not expect that our disclosure controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our Company have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, collusion of two or more people, or management’s override of the controls.
Changes in Internal Control over Financial Reporting
We assess the adequacy of our internal control over financial reporting quarterly and enhance our controls in response to internal control assessments and internal and external audit and regulatory recommendations. There were no changes in our internal control over financial reporting during the quarter ended September 30, 2015,March 31, 2016, that materially affected, or areis reasonably likely to materially affect, our internal control over financial reporting.
ITEM 1. | Legal Proceedings |
We are currently a defendant in various legal actions and asserted claims in the normal course of business. Although we are unable to assess the ultimate outcome of each of these matters with certainty, we are of the belief that the resolution of these actions should not have a material adverse effect on our financial position, results of operations, or cash flows.
A description of the Company’s risk factors is included in Part I, Item 1A, “Risk Factors,” of our 20142015 Form 10-K. Our risk factors discuss potential events, trends, or other circumstances that could adversely affect our business, financial condition, results of operations, cash flows, liquidity, access to capital resources, and, consequently, cause the market value of our common stock to decline. These risks could cause our future results to differ materially from historical results and expectations of future financial performance. There may be risks and uncertainties that we have not identified or that we have deemed immaterial that could adversely affect our business; therefore, our risk factors are not intended to be an exhaustive list of all risks we face. There have been no material changes from the risk factors previously disclosed in our 20142015 Form 10-K.
ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
(a) | Not Applicable |
(b) | Not Applicable |
(c) | Issuer Purchases of Equity Securities |
The following table provides information regarding purchases of our common stock made by us or on our behalf by any affiliated purchaser, as defined in Rule 10b-18(a)(3) under the Exchange Act, during the datesperiods indicated:
Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly Announced Plan | Maximum Number of Shares that May Yet be Purchased Under the Plan(1) | |||||||||||||
July 1-31, 2015 | 111,861 | $ | 18.23 | 111,861 | 148,297 | |||||||||||
August 1-31, 2015 | 129,872 | 17.67 | 129,872 | 2,108,425 | ||||||||||||
September 1-30, 2015 | 92,586 | 17.64 | 92,586 | 1,931,646 | ||||||||||||
|
|
|
|
|
| |||||||||||
Total | 334,319 | $ | 17.85 | 334,319 | ||||||||||||
|
|
|
|
|
|
Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly Announced Plan | Maximum Number of Shares that May Yet be Purchased Under the Plan(1) | |||||||||||||
January 1-31, 2016 | 143,305 | $ | 17.83 | 143,305 | 1,573,994 | |||||||||||
February 1-29, 2016 | 197,620 | 17.81 | 197,620 | 1,376,374 | ||||||||||||
March 1-31, 2016 | 146,814 | 18.89 | 146,814 | 1,249,232 | ||||||||||||
|
|
|
|
|
| |||||||||||
Total | 487,739 | $ | 18.14 | 487,739 | ||||||||||||
|
|
|
|
|
|
(1) | Our stock repurchase plan, as amended, authorizes the purchase and retention of up to 5,000,000 |
ITEM 3. | Defaults Upon Senior Securities |
None.
ITEM 4. | Mine Safety Disclosures |
None.
ITEM 5. | Other Information |
None.
ITEM 6. | Exhibits |
(a) | Exhibits and index required |
Exhibit
| Exhibit | |
2.1 | Purchase and Assumption Agreement between First Community Bank and | |
2.2 | Purchase and Assumption Agreement between First Bank | |
3.1 | Articles of Incorporation of First Community Bancshares, Inc., as amended (1) | |
3.2 | Amended and Restated Bylaws of First Community Bancshares, Inc. (2) | |
4.1 | Specimen stock certificate of First Community Bancshares, Inc. (3) | |
4.2 | Indenture Agreement dated September 25, 2003. (4) | |
4.3 | Declaration of Trust of FCBI Capital Trust dated September 25, 2003, as amended and restated. (5) | |
4.4 | Preferred Securities Guarantee Agreement dated September 25, 2003. (6) | |
10.1** | First Community Bancshares, Inc. 1999 Stock Option Agreement (7) and Plan. (8) | |
10.1.1** | First Community Bancshares, Inc. 1999 Stock Option Plan, Amendment One. (9) | |
10.2** | First Community Bancshares, Inc. 2001 Nonqualified Director Stock Option Plan. (10) | |
10.3** | Employment Agreement between First Community Bancshares, Inc. and John M. Mendez dated December 16, 2008, as amended and restated (20) and Waiver Agreement. (27) | |
10.4** | First Community Bancshares, Inc. and Affiliates Executive Retention Plan (11), Amendment #1 (12), and Amendment #2. (30) | |
10.5** | First Community Bancshares, Inc. Split Dollar Plan and Agreement. (13) | |
10.6** | First Community Bancshares, Inc. Supplemental Directors Retirement Plan, as amended and restated. (14) | |
10.7** | First Community Bancshares, Inc. Nonqualified Supplemental Cash or Deferred Retirement Plan, as amended and restated. (15) | |
10.9** | Form of Indemnification Agreement between First Community Bancshares, Inc., its Directors, and Certain Executive Officers. (16) | |
10.10** | Form of Indemnification Agreement between First Community Bank, its Directors, and Certain Executive Officers. (16) | |
10.11** | First Community Bancshares, Inc. 2004 Omnibus Stock Option Plan (17) and Stock Award Agreement. (18) | |
10.12** | First Community Bancshares, Inc. 2012 Omnibus Equity Compensation Plan. (29) | |
10.13** | First Community Bancshares, Inc. Directors Deferred Compensation Plan, as amended and restated. (19) |
10.14** | Employment Agreement between First Community Bancshares, Inc. and David D. Brown dated April 16, 2015. (21) | |
10.16** | Employment Agreement between First Community Bancshares, Inc. and E. Stephen Lilly dated April 16, 2015. (22) | |
10.17** | Employment Agreement between First Community Bancshares, Inc. and Gary R. Mills dated April 16, 2015. (23) | |
10.18** | Employment Agreement between First Community Bancshares, Inc. and Martyn A. Pell dated April 16, 2015. (24) | |
10.19** | Employment Agreement between First Community Bank and Robert L. Schumacher dated April 16, 2015. (25) | |
10.20** | Employment Agreement between First Community Bancshares, Inc. and William P. Stafford, II dated April 16, 2015. | |
10.21** | Employment Agreement between First Community Bank and Mark R. Evans dated July 31, 2009. (26) | |
10.22** | Form of Restricted Stock Grant Agreement under First Community Bancshares, Inc. 2012 Omnibus Equity Compensation Plan. (31) | |
10.23** | Separation Agreement and Release between First Community Bancshares, Inc. and John M. Mendez dated August 28, 2013. (32) | |
11 | Statement Regarding Computation of Earnings per Share. (28) | |
31.1* | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer. | |
31.2* | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer. | |
32* | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101*** | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of |
* | Incorporated herewith. |
** | Indicates a management contract or compensation plan. |
*** | Submitted electronically herewith. |
(1) | Incorporated by reference from Exhibit 3(i) of the Quarterly Report on Form 10-Q for the period ended June 30, 2010, filed on August 16, 2010. |
(2) | Incorporated by reference from Exhibit 3.1 of the Current Report on Form 8-K dated |
(3) | Incorporated by reference from Exhibit 4.1 of the Annual Report on Form 10-K for the period ended December 31, 2002, filed on March 25, 2003, amended on March 31, 2003. |
(4) | Incorporated by reference from Exhibit 4.2 of the Quarterly Report on Form 10-Q for the period ended September 30, 2003, filed on November 10, 2003. |
(5) | Incorporated by reference from Exhibit 4.3 of the Quarterly Report on Form 10-Q for the period ended September 30, 2003, filed on November 10, 2003. |
(6) | Incorporated by reference from Exhibit 4.4 of the Quarterly Report on Form 10-Q for the period ended September 30, 2003, filed on November 10, 2003. |
(7) | Incorporated by reference from Exhibit 10.5 of the Quarterly Report on Form 10-Q for the period ended June 30, 2002, filed on August 14, 2002. |
(8) | Incorporated by reference from Exhibit 10.1 of the Annual Report on Form 10-K for the period ended December 31, 1999, filed on March 30, 2000, amended on April 13, 2000. |
(9) | Incorporated by reference from Exhibit 10.1.1 of the Quarterly Report on Form 10-Q for the period ended March 31, 2004, filed on May 7, 2004. |
(10) | Incorporated by reference from Exhibit 10.4 of the Quarterly Report on Form 10-Q for the period ended June 30, 2002, filed on August 14, 2002. |
(11) | Incorporated by reference from Exhibit 10.1 of the Current Report on Form 8-K dated December 30, 2008, filed on January 5, 2009. |
(12) | Incorporated by reference from Exhibit 10.3 of the Current Report on Form 8-K dated December 16, 2010, filed on December 17, 2010. |
(13) | Incorporated by reference from Exhibit 10.5 of the Annual Report on Form 10-K for the period ended December 31, 1999, filed on March 30, 2000, amended on April 13, 2000. |
(14) | Incorporated by reference from Exhibit 10.1 of the Current Report on Form 8-K dated December 16, 2010, filed on December 17, 2010. |
(15) | Incorporated by reference from Exhibit 99.1 of the Current Report on Form 8-K dated August 22, 2006, filed on August 23, 2006. |
(16) | Incorporated by reference from Exhibit 10.1 and Exhibit 10.2 of the Current Report on Form 8-K dated February 25, 2014, filed on March 3, 2014. |
(17) | Incorporated by reference from Annex B to the 2004 First Community Bancshares, Inc. Definitive Proxy Statement filed on March 15, 2004. |
(18) | Incorporated by reference from Exhibit 10.13 of the Quarterly Report on Form 10-Q for the period ended June 30, 2004, filed on August 6, 2004. |
(19) | Incorporated by reference from Exhibit 99.2 of the Current Report on Form 8-K dated August 22, 2006, filed on August 23, 2006. |
(20) | Incorporated by reference from Exhibit 10.1 of the Current Report on Form 8-K dated and filed on December 16, 2008. |
(21) | Incorporated by reference from Exhibit 10.3 of the Current Report on Form 8-K dated and filed on April 16, 2015. |
(22) | Incorporated by reference from Exhibit 10.5 of the Current Report on Form 8-K dated and filed on April 16, 2015. |
(23) | Incorporated by reference from Exhibit 10.2 of the Current Report on Form 8-K dated and filed on April 16, 2015. |
(24) | Incorporated by reference from Exhibit 10.4 of the Current Report on Form 8-K dated and filed on April 16, 2015. |
(25) | Incorporated by reference from the Current Report on Form 8-K dated and filed on April 16, 2015. |
(26) | Incorporated by reference from Exhibit 2.1 of the Current Report on Form 8-K dated April 2, 2009, filed on April 3, 2009. |
(27) | Incorporated by reference from Exhibit 10.2 of the Current Report on Form 8-K dated December 16, 2010, filed on December 17, 2010. |
(28) | Incorporated by reference from Note |
(29) | Incorporated by reference from the 2012 First Community Bancshares, Inc. Definitive Proxy Statement filed on March 7, 2012. |
(30) | Incorporated by reference from Exhibit 10.1 of the Current Report on Form 8-K dated February 21, 2013, filed on February 25, 2013. |
(31) | Incorporated by reference from Exhibit 99.1 of the Current Report on Form 8-K dated and filed May 28, 2013. |
(32) | Incorporated by reference from Exhibit 99.1 of the Current Report on Form 8-K/A dated August 12, 2013, filed on September 3, 2013. |
(33) |
Incorporated by reference from Exhibit 10.1 of the Current Report on Form 8-K dated and filed on April 16, 2015. |
(34) | Incorporated by reference from Exhibit 2.1 of the Current Report on Form 8-K dated March 3, 2016, filed on March 4, 2016. |
(35) | Incorporated by reference from Exhibit 2.2 of the Current Report on Form 8-K dated March 3, 2016, filed on March 4, 2016. |
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, on the 6th day of November, 2015.May, 2016.
First Community Bancshares, Inc. (Registrant) |
/s/ William P. Stafford, II |
William P. Stafford, II |
Chief Executive Officer |
(Principal Executive Officer) |
/s/ David D. Brown |
David D. Brown |
Chief Financial Officer |
(Principal Accounting Officer) |
Exhibit
| Exhibit | |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of |
6858