Item 1. Financial Statements
Item 1. Financial Statements.
BANCFIRST CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
June 30,
December 31,
2020
2019
(unaudited)
(see Note 1)
ASSETS
Cash and due from banks
$
205,227
$
222,043
Interest-bearing deposits with banks
1,583,116
1,646,238
Federal funds sold
—
1,000
Securities held for investment (fair value: $ 3,048 and $ 1,903 , respectively)
3,055
1,903
Securities available for sale at fair value
604,976
489,723
Loans held for sale
21,902
11,001
Loans (net of unearned interest)
6,674,954
5,662,143
Allowance for credit losses
( 89,500
)
( 54,238
)
Loans, net of allowance for credit losses
6,585,454
5,607,905
Premises and equipment, net
232,517
206,275
Other real estate owned
4,668
5,607
Intangible assets, net
20,882
22,608
Goodwill
149,922
148,604
Accrued interest receivable and other assets
200,734
202,851
Total assets
$
9,612,453
$
8,565,758
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Noninterest-bearing
$
3,709,330
$
2,956,370
Interest-bearing
4,777,341
4,527,265
Total deposits
8,486,671
7,483,635
Short-term borrowings
8,100
1,100
Long-term borrowings
3,000
—
Accrued interest payable and other liabilities
53,679
49,230
Junior subordinated debentures
26,804
26,804
Total liabilities
8,578,254
7,560,769
Stockholders' equity:
Senior preferred stock, $ 1.00 par; 10,000,000 shares authorized; none issued
—
—
Cumulative preferred stock, $ 5.00 par; 900,000 shares authorized; none issued
—
—
Common stock, $ 1.00 par, 40,000,000 shares authorized; shares issued and
outstanding: 32,662,691 and 32,694,268 , respectively
32,663
32,694
Capital surplus
154,692
153,353
Retained earnings
837,154
815,488
Accumulated other comprehensive income, net of income tax of $ 3,278
and $ 1,187 , respectively
9,690
3,454
Total stockholders' equity
1,034,199
1,004,989
Total liabilities and stockholders' equity
$
9,612,453
$
8,565,758
The accompanying Notes are an integral part of these consolidated financial statements.
2
BANCFIRST CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands, except per share data)
Three Months Ended
Six Months Ended
June 30,
June 30,
2020
2019
2020
2019
INTEREST INCOME
Loans, including fees
$
78,855
$
70,990
$
155,373
$
139,720
Securities:
Taxable
2,047
3,855
4,633
8,190
Tax-exempt
154
118
252
244
Federal funds sold
—
—
—
2
Interest-bearing deposits with banks
395
8,135
5,164
15,883
Total interest income
81,451
83,098
165,422
164,039
INTEREST EXPENSE
Deposits
3,750
13,802
13,150
27,339
Short-term borrowings
1
12
8
22
Junior subordinated debentures
492
492
983
983
Total interest expense
4,243
14,306
14,141
28,344
Net interest income
77,208
68,792
151,281
135,695
Provision for credit losses
19,333
2,433
38,916
4,117
Net interest income after provision for credit losses
57,875
66,359
112,365
131,578
NONINTEREST INCOME
Trust revenue
3,368
3,250
7,023
6,427
Service charges on deposits
16,760
19,114
35,564
36,777
Securities transactions (includes no accumulated other comprehensive income reclassifications)
( 595
)
821
( 545
)
821
Income from sales of loans
1,561
868
2,342
1,566
Insurance commissions
4,443
4,420
10,119
9,685
Cash management
4,255
4,402
8,575
8,178
Gain/(loss) on sale of other assets
49
( 7
)
135
( 11
)
Other
2,241
1,209
4,014
2,635
Total noninterest income
32,082
34,077
67,227
66,078
NONINTEREST EXPENSE
Salaries and employee benefits
42,226
36,124
81,982
72,295
Occupancy, net
3,839
2,953
7,385
5,580
Depreciation
3,544
3,015
7,035
6,000
Amortization of intangible assets
968
758
1,932
1,517
Data processing services
1,629
1,262
3,321
2,742
Net income from other real estate owned
( 12
)
97
( 2,147
)
( 387
)
Marketing and business promotion
1,485
1,919
3,840
4,180
Deposit insurance
365
544
501
1,077
Other
10,607
9,936
22,187
19,810
Total noninterest expense
64,651
56,608
126,036
112,814
Income before taxes
25,306
43,828
53,556
84,842
Income tax expense
4,576
9,661
10,218
18,838
Net income
$
20,730
$
34,167
$
43,338
$
66,004
NET INCOME PER COMMON SHARE
Basic
$
0.64
$
1.04
$
1.33
$
2.02
Diluted
$
0.63
$
1.02
$
1.31
$
1.98
OTHER COMPREHENSIVE (LOSS) GAIN
Unrealized (loss) gain on securities, net of tax of $ 85 , $( 1,112 ), $( 2,091 ) and $( 1,980 ) respectively
( 189
)
3,254
6,236
5,794
Comprehensive income
$
20,541
$
37,421
$
49,574
$
71,798
The accompanying Notes are an integral part of these consolidated financial statements.
3
BANCFIRST CORPORATION
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
2020
2019
2020
2019
COMMON STOCK
Issued at beginning of period
$
32,647
$
32,618
$
32,694
$
32,604
Shares issued for stock options
16
22
28
36
Shares acquired and canceled
—
—
( 59
)
—
Issued at end of period
$
32,663
$
32,640
$
32,663
$
32,640
CAPITAL SURPLUS
Balance at beginning of period
$
153,999
$
150,195
$
153,353
$
149,709
Common stock issued for stock options
287
433
507
745
Stock-based compensation arrangements
406
367
832
541
Balance at end of period
$
154,692
$
150,995
$
154,692
$
150,995
RETAINED EARNINGS
Balance at beginning of period
$
826,855
$
744,713
$
815,488
$
722,615
Net income
20,730
34,167
43,338
66,004
Cumulative effect of change in accounting principle, net of tax of $ 925 (Note 1)
—
—
2,270
—
Dividends on common stock ($ 0.32 , $ 0.30 , $ 0.64 and $ 0.60 per share, respectively)
( 10,431
)
( 9,790
)
( 20,903
)
( 19,529
)
Common stock acquired and canceled
—
—
( 3,039
)
—
Balance at end of period
$
837,154
$
769,090
$
837,154
$
769,090
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Unrealized gain/(losses) on securities:
Balance at beginning of period
$
9,879
$
401
$
3,454
$
( 2,139
)
Net change
( 189
)
3,254
6,236
5,794
Balance at end of period
$
9,690
$
3,655
$
9,690
$
3,655
Total stockholders’ equity
$
1,034,199
$
956,380
$
1,034,199
$
956,380
The accompanying Notes are an integral part of these consolidated financial statements.
4
BANCFIRST CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited)
(Dollars in thousands)
Six Months Ended
June 30,
2020
2019
CASH FLOWS FROM OPERATING ACTIVITIES
Net income
$
43,338
$
66,004
Adjustments to reconcile to net cash provided by operating activities:
Provision for credit losses
38,916
4,117
Depreciation and amortization
8,967
7,517
Net amortization of securities premiums and discounts
( 340
)
( 3,650
)
Realized securities losses (gains)
545
( 821
)
Gain on sales of loans
( 2,342
)
( 1,566
)
Cash receipts from the sale of loans originated for sale
171,433
98,587
Cash disbursements for loans originated for sale
( 179,996
)
( 99,782
)
Deferred income tax benefit
( 3,987
)
( 893
)
Gain on sale of other assets
( 2,289
)
( 455
)
Increase in interest receivable
( 3,438
)
( 2,064
)
(Decrease)/increase in interest payable
( 943
)
461
Amortization of stock-based compensation arrangements
832
541
Excess tax benefit from stock-based compensation arrangements
( 143
)
( 263
)
Other, net
12,094
4,374
Net cash provided by operating activities
82,647
72,107
INVESTING ACTIVITIES
Net cash received from acquisitions, net of cash paid
18,397
—
Net decrease in federal funds sold
1,000
—
Purchases of held for investment securities
( 1,395
)
( 1,010
)
Purchases of available for sale securities
( 255,178
)
—
Proceeds from maturities, calls and paydowns of held for investment securities
470
440
Proceeds from maturities, calls and paydowns of available for sale securities
148,365
358,972
Purchase of equity securities
( 234
)
( 2,649
)
Proceeds from paydowns and sales of equity securities
437
1,892
Net change in loans
( 993,997
)
( 121,426
)
Purchases of premises, equipment and computer software
( 30,292
)
( 12,907
)
Purchase of tax credits
( 357
)
( 6,946
)
Other, net
5,641
3,053
Net cash (used in) provided by investing activities
( 1,107,143
)
219,419
FINANCING ACTIVITIES
Net change in deposits
958,030
8,118
Net change in short-term borrowings
7,000
( 675
)
Proceeds from long-term borrowings
3,000
—
Issuance of common stock in connection with stock options, net
535
781
Common stock acquired
( 3,098
)
—
Cash dividends paid
( 20,909
)
( 19,567
)
Net cash provided by (used in) financing activities
944,558
( 11,343
)
Net (decrease)/increase in cash, due from banks and interest-bearing deposits
( 79,938
)
280,183
Cash, due from banks and interest-bearing deposits at the beginning of the period
1,868,281
1,424,255
Cash, due from banks and interest-bearing deposits at the end of the period
$
1,788,343
$
1,704,438
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for interest
$
15,053
$
27,882
Cash paid during the period for income taxes
$
5,075
$
17,175
Noncash investing and financing activities:
Fair value of assets acquired in acquisitions
$
47,838
$
—
Liabilities assumed in acquisitions
$
45,040
$
—
Unpaid common stock dividends declared
$
10,447
$
9,788
The accompanying Notes are an integral part of these consolidated financial statements.
5
BANCFIRST CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(1)
DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and reporting policies of BancFirst Corporation and its subsidiaries (the “Company”) conform to accounting principles generally accepted in the United States of America (U.S. GAAP) and general practice within the banking industry. A summary of significant accounting policies can be found in Note (1) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
Basis of Presentation
The accompanying unaudited interim consolidated financial statements include the accounts of BancFirst Corporation, Council Oak Partners, LLC, BancFirst Insurance Services, Inc., BancFirst Risk & Insurance Company, Pegasus Bank and BancFirst and its subsidiaries. The principal operating subsidiaries of BancFirst are Council Oak Investment Corporation, Council Oak Real Estate, Inc., BFTower, LLC and BancFirst Agency, Inc. All significant intercompany accounts and transactions have been eliminated. Assets held in a fiduciary or agency capacity are not assets of the Company and, accordingly, are not included in the unaudited interim consolidated financial statements.
The accompanying unaudited interim consolidated financial statements and notes are presented in accordance with U.S. GAAP for interim financial information and the instructions for Form 10-Q adopted by the Securities and Exchange Commission (“SEC”). The information contained in the financial statements and footnotes included in BancFirst Corporation’s Annual Report on Form 10-K for the year ended December 31, 2019, should be referred to in connection with these unaudited interim consolidated financial statements. Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
The unaudited interim consolidated financial statements contained herein reflect all adjustments which are, in the opinion of management, necessary to provide a fair statement of the financial position and results of operations of the Company for the interim periods presented. All such adjustments are of a normal and recurring nature.
Reclassifications
Certain items in prior financial statements have been reclassified to conform to the current presentation. Such reclassifications had no effect on previously reported cash flows, stockholders’ equity or comprehensive income.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with accounting principles generally accepted in the United States inherently involves the use of estimates and assumptions that affect the amounts reported in the financial statements and the related disclosures. These estimates relate principally to the determination of the allowance for credit losses, income taxes, the fair value of financial instruments and the valuation of intangibles. Such estimates and assumptions may change over time and actual amounts realized may differ from those reported.
Recent Accounting Pronouncements
Standards Adopted During Current Period:
In August 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2018-13, “Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820).” ASU 2018-13 modifies disclosure requirements on fair value measurements in Topic 820. ASU 2018-13 was effective for the Company on January 1, 2020. ASU No. 2018-13 was adopted on January 1, 2020 and did not have a significant impact on the Company’s financial statements.
On January 1, 2020, the Company adopted ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” Accounting Standards Codification (“ASC”) 326 replaces the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in
6
leases recognized by a lessor in accordance with Topic 842 on leases. In addition, ASC 326 made changes to the accounting for purchased loans and securities with credit deterioration and available-for-sale debt securities.
The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Operating results for periods from January 1, 2020 are presented in accordance with ASC 326 while prior period amounts continue to be reported in accordance with previously applicable standards and the accounting policies described in our 2019 Form 10-K. The Company recorded a net increase to retained earnings of $ 2.3 million, net of tax of $ 925,000 , as of January 1, 2020 for the cumulative effect of adopting ASC 326, and the impact on our results of operations and cash flows was not material.
The Company adopted ASC 326 using the prospective transition approach for financial assets purchased with credit deterioration (PCD) that were previously classified as purchased credit impaired (PCI) and accounted for under ASC 310-30. In accordance with the standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. On January 1, 2020, the amortized cost basis of the PCD assets was adjusted to reflect the addition of approximately $ 1.2 million to the allowance for credit losses.
The Company has not recorded an allowance for credit losses against its available-for-sale securities, as the credit risk is not material. The following table illustrates the impact of ASC 326 on the allowance for credit losses on the Company’s loans as of January 1, 2020.
January 1, 2020
As Reported Under ASC 326
Pre ASC 326 Adoption
Impact of ASC 326 Adoption
(Dollars in thousands)
BancFirst
Real estate:
Commercial real estate owner occupied
$
2,819
$
5,625
$
( 2,806
)
Commercial real estate non-owner occupied
2,851
8,358
( 5,507
)
Construction and development < 60 months
1,158
2,214
( 1,056
)
Construction residential real estate < 60 months
1,155
1,933
( 778
)
Residential real estate first lien
4,861
8,692
( 3,831
)
Residential real estate all other
1,359
2,767
( 1,408
)
Farmland
1,413
2,821
( 1,408
)
Commercial and agricultural non-real estate
27,194
15,345
11,849
Consumer non-real estate
2,630
3,252
( 622
)
Other loans
2,516
2,632
( 116
)
Pegasus Bank
3,087
599
2,488
Allowance for credit losses on loans
$
51,043
$
54,238
$
( 3,195
)
The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. In order to estimate expected losses using historical loss information, the Company elected to utilize a methodology known as vintage loss analysis for substantially all of our loan portfolio. Vintage loss analysis measures impairment based on the age of the accounts and the historical asset performance of assets with similar risk characteristics. Vintage loss analysis accounts for expected losses by allowing the Company to calculate the cumulative loss rates of a given loan pool and in so doing, determine the loan pool’s lifetime expected loss experience. This includes a reasonable approximation of probable and estimable future losses determined by applying historical net charge off information to forward looking qualitative and environmental factors. First, the Company determined the appropriate type of financial assets that share similar risk characteristics, and then the Company developed a cumulative loss curve for the applicable financial assets based on historical data using different “vintages” analyzed by year of origination. This is done by dividing each year’s net charge-offs by the original principal balance. The respective vintage’s original principal balance remains the denominator in each annual calculation, as it references the specific vintage’s original balance. The loss experience of this original balance is tracked annually and summed over the life of the loan for each separate loan pool leaving a cumulative, life of credit loss rate based on historic averages weighted towards more recent loss experience. In addition to life of credit loss data, primary drivers like macroeconomic indicators of qualitative factors are used as adjustments to the expected loss calculation to reach a forecast supported by both quantitative and qualitative data points. The intent is to express the impact of changes in external factors while incorporating analysis of where the loan pool is in its loss history.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. The Company has made the accounting policy election to use the fair value of the collateral to measure expected credit losses on collateral-dependent financial assets. When management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.
7
In connection with the adoption of ASC 326, the Company revised certain accounting policies and implemented accounting policy elections. The revised accounting policies are described below.
Loans : Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts. Accrued interest receivable totaled $ 31.0 million at June 30, 2020 and $ 27.4 million at December 31, 2019, and was reported in accrued interest receivable and other assets on the consolidated balance sheets. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Interest income is accrued on the unpaid principal balance using the simple-interest method on the daily balances of the principal amounts outstanding.
Interest income on consumer and commercial loans is discontinued and placed on nonaccrual status at the time the loan is 90 days delinquent unless the loan is well secured and in process of collection. Consumer loans are charged off at 180 days past due and commercial loans are charged off to the extent principal or interest is deemed uncollectible. Past-due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.
All interest accrued but not received for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Under the cash-basis method, interest income is recorded when the payment is received in cash. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Troubled debt restructurings are loans on which, due to the borrower’s financial difficulties, the Company has granted a concession that the Company would not otherwise consider for borrowers of similar credit quality. This may include a transfer of real estate or other assets from the borrower, a modification of loan terms, or a combination of the two. Modifications of terms that could potentially qualify as a restructuring include reduction of contractual interest rate, extension of the maturity date at a contractual interest rate lower than the current rate for new debt with similar risk, and a reduction of the face amount of debt or forgiveness of either principal or accrued interest. A loan continues to qualify as restructured until a consistent payment history or change in the borrower’s financial condition has been evidenced, generally for no less than twelve months. If the restructuring agreement specifies an interest rate at the time of the restructuring that is greater than or equal to the rate that the Company is willing to accept for a new extension of credit with comparable risk, then the loan is no longer considered a restructured loan if it is in compliance with the modified terms in calendar years after the year of restructure.
Purchased Credit Deteriorated (PCD) Loans : The Company has purchased loans, some of which have experienced more than insignificant credit deterioration since origination. An allowance for credit losses is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through provision expense.
Allowance for Credit Losses - Loans : The allowance for credit losses is a valuation account that is deducted from the loans amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. In connection with our adoption of ASC 326, changes were made to our primary portfolio segments to align with the methodology applied in determining the allowance under CECL. The Company has identified the following portfolio segments, which includes the applicable weighted average life, and measures the allowance for credit losses using the vintage loss analysis adjusted for qualitative factors:
8
Loan Segment
Life (in years)
BancFirst
Real estate:
Commercial real estate owner occupied
8
Commercial real estate non-owner occupied
6
Construction and development < 60 months
3
Construction residential real estate < 60 months
1
Residential real estate first lien
13
Residential real estate all other
6
Farmland
12
Commercial and agricultural non-real estate
3
Consumer non-real estate
4
Other loans
9
Pegasus Bank
4
These portfolio segments are separately identified because they exhibit distinctive risk characteristics, such as financial asset types, loan purpose, collateral, and industry of the borrower. A summary of our primary portfolio segments is as follows:
Commercial real estate owner occupied. Commercial real estate owner occupied are nonresidential property loans for which the primary source of repayment is the cash flow from the ongoing operations and activities conducted by the entity, or an affiliate of the entity, who owns the property. This category includes, among other loans, loans secured by office buildings, garden office buildings, manufacturing facilities, warehouse and flex warehouse facilities, hospitals, and car washes unless the property is owned by an investor who leases the property to the operator who, in turn, is not related to or affiliated with the investor.
Commercial real estate non-owner occupied. Commercial real estate non-owner occupied are nonresidential property loans where the primary source of repayment is derived from rental income associated with the property or the proceeds of the sale, refinancing, or permanent financing of the property. This category includes, among other loans, loans secured by shopping centers, office buildings, hotels/motels, nursing homes, assisted-living facilities, mini-storage warehouse facilities, and similar properties.
Construction and development < 60 months . Residential development loans include loans to develop raw land into a residential development. Advances on the loans typically include land costs, hard costs (grading, utilities, roads, etc.), soft costs (engineering fees, development fees, entitlement fees, etc.) and carrying costs until the development is completed. Upon completion of the development, the loan is typically repaid through the sale of lots to homebuilders.
Construction residential real estate < 60 months. Residential construction includes loans to builders for speculative or custom homes, as well as direct loans to individuals for construction of their personal residence. Custom construction and self-construction loans typically will have commitments in place for long-term financing at the completion of construction. Speculative construction loans generally will have periodic curtailment plans beginning after completion of construction and a reasonable time for sales to have occurred.
Residential real estate first lien. Residential real estate first lien loans includes all closed-end loans secured by first liens on 1-to-4 family residential properties. This category includes property containing 1-to-4 dwelling units (including vacation homes) or more than four dwelling units if each is separated from other units by dividing walls that extend from ground to roof. This category also includes individual condominium dwelling units and loans secured by an interest in individual cooperative housing units, even if in a building with five or more dwelling units.
Residential real estate all other. Residential real estate all other loans includes loans secured by junior (i.e., other than first) liens on 1-to-4 family residential properties. This category includes loans secured by junior liens even if the Company also holds a loan secured by a first lien on the same 1-to-4 family residential property.
Farmland. This category includes loans secured by all land known to be used or usable for agricultural purposes, such as crop and livestock production. Farmland includes grazing or pasture land, whether tillable or not and whether wooded or not.
Commercial and agricultural non-real estate. Commercial and agricultural non-real estate represent loans for working capital, facilities acquisition or expansion, purchase of equipment and other needs of commercial customers primarily located within Oklahoma. Loans in this category include commercial and industrial, oil and gas, agriculture and state and political subdivisions.
Consumer non-real estate. Consumer loans are loans to individuals for household, family and other personal expenditures. Commonly, such loans are made to finance purchases of consumer goods, such as automobiles, boats, household goods, vacations and education.
9
Other loans. Other loans consist of loans approved by the Small Business A dministratio n (SBA), which include loans funded through the Paycheck Protection Program (PPP) . Since PPP loans are fully guaranteed by the SBA, there is no expected credit loss related to these loans.
Pegasus Bank. Pegasus Bank’s loans are commercial and consumer loans mostly to customers within Texas secured by real estate. Pegasus Bank also includes commercial and industrial loans, which includes loans to companies in the oil and gas industry.
The Company considers various factors to monitor the credit risk in the loan portfolio including volume and severity of loan delinquencies, nonaccrual loans, internal grading of loans, historical loan loss experience and economic conditions.
Management estimates the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions, such as the political, legal, and regulatory environment, technology and consumer preferences. Historical loss information is also adjusted for reasonable and supportable changes in national and local economic conditions, such as oil and gas prices, national and local unemployment, real gross domestic product (“GDP”), house price index (“HPI”), consumer price index (“CPI”), rental vacancies, and retail sales. Economic conditions are forecast as "current conditions" over the forecast period. Forecast models were used to validate credit performance during the forecast period. Beyond the reasonable and supportable forecast, the economic expectation reverts to the historical average, which is determined by the weighted average life of each loan pool.
Determining the Contractual Term: Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals, and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a troubled debt restructuring will be executed with an individual borrower or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
Troubled Debt Restructurings (TDRs ): The allowance for credit loss on a TDR is measured using the same method as all other loans held for investment, except when the value of a concession cannot be measured using a method other than the discounted cash flow method. When the value of a concession is measured using the discounted cash flow method, the allowance for credit loss is determined by discounting the expected future cash flows at the original interest rate of the loan.
Allowance for Credit Losses on Off-Balance Sheet Credit Exposures : The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The allowance for credit losses on off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. Based on a low likelihood that funding will occur and the Company’s ability to manage the extension of credit to our borrowers, the allowance for credit losses on off-balance sheet credit exposure is not material.
Allowance for Credit Losses - Available-for-Sale Securities : The Company reviews its portfolio of securities in an unrealized loss position at least quarterly. The Company first assesses whether it intends to sell or it is more-likely-than-not that it will be required to sell the securities before recovery of the amortized cost basis. If either of these criteria is met, the securities amortized cost basis is written down to fair value as a current period expense. If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making this assessment, the Company considers, among other things, the period of time the security has been in an unrealized loss position, and performance of any underlying collateral and adverse conditions specifically related to the security. At December 31, 2019 and June 30, 2020 approximately 95 % of the available for sale securities held by the Company were issued by the U.S. Treasury, or U.S. government-sponsored entities and agencies. The Company does not consider the unrealized position of these securities to be the result of credit factors, because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery. Therefore, the Company has not recorded an allowance for credit losses against its securities portfolio, as the credit risk is not material.
PPP Fee Income Policy: The PPP, established as part of the Coronavirus Aid, Relief, and Economic Security (CARES) Act, provides that the SBA will pay processing fees of up to 5 % to lenders based on the volume of the PPP loans disbursed. The fee is based on the balance of each PPP loan outstanding at the time of full disbursement. As of June 30, 2020, the Company received approximately $ 30.0 million in processing fees from the SBA. The unamortized balance of these fees is reported on the Company's balance sheet as part of the loan balance to which it relates and is recognized over the remaining life of the loan as an adjustment of yield. Upon notification from the SBA of the amount of the PPP loan to be forgiven the acceleration of recognition of deferred loan fee will occur for the percentage of the loan forgiven.
10
(2) RECENT DEVELOPMENTS, INCLUDING MERGERS AND ACQUISITIONS
Section 4013 of the CARES Act and the Interagency Statement on Loan Modifications by Financial Institutions provides temporary relief from the accounting and reporting requirements for TDRs regarding certain loan modifications related to COVID-19 that are offered by financial institutions
Specifically, the CARES Act provides that a financial institution may elect to suspend (1) the requirements under U.S. GAAP for certain loan modifications that would otherwise be categorized as a TDR and (2) any determination that such loan modifications would be considered a TDR, including the related impairment for accounting purposes. The modifications that would qualify for this exception include any modification involving a loan that was not more than 30 days past due as of December 31, 2019, that occurs during the “applicable period,” including any of the following:
•
A forbearance arrangement.
•
An interest rate modification.
•
A repayment plan.
•
Any other similar arrangement that defers or delays the payment of principal or interest.
The exception does not apply to any adverse impact on the credit of a borrower that is not related to the COVID-19 pandemic. Furthermore, even when the exception is applied, an entity may determine that it is appropriate to place the loan on nonaccrual status. As of June 30, 2020, the Company has identified $ 939.8 million in loans that have been modified according to these terms.
On March 5, 2020 , the Company purchased approximately $ 47.8 million in total assets, which included $ 22.9 million in loans, and assumed approximately $ 45.0 million in deposits and certain other obligations of The Citizens State Bank of Okemah, Oklahoma “Citizens” for a purchase price of $ 2.9 million. As a result of the purchase, the Company recorded a core deposit intangible of approximately $ 206,000 and goodwill of approximately $ 1.3 million. The effect of this purchase was included in the consolidated financial statements of the Company from the date of purchase forward. The purchase did not have a material effect on the Company’s consolidated financial statements. Citizens was an Oklahoma state-chartered bank with banking locations in Okemah and Paden, Oklahoma. These banking locations became branches of BancFirst.
In January 2020, the Company sold property held in other real estate owned for a $ 2.2 million gain.
On August 15, 2019 the Company acquired Pegasus Bank, a Texas state-charted bank with three banking locations in Dallas, Texas. This acquisition is disclosed in Note (2) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
( 3 )
SECURITIES
The following table summarizes the amortized cost and estimated fair values of debt securities held for investment:
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated
Fair
Value
June 30, 2020
(Dollars in thousands)
Mortgage backed securities (1)
$
75
$
4
$
—
$
79
States and political subdivisions
2,480
3
( 14
)
2,469
Other securities
500
—
—
500
Total
$
3,055
$
7
$
( 14
)
$
3,048
December 31, 2019
Mortgage backed securities (1)
$
93
$
4
$
—
$
97
States and political subdivisions
1,310
1
( 5
)
1,306
Other securities
500
—
—
500
Total
$
1,903
$
5
$
( 5
)
$
1,903
11
The following table summarizes the amortized cost and estimated fair values of debt securities available for sale:
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated
Fair
Value
June 30, 2020
(Dollars in thousands)
U.S. treasuries
$
500,161
$
12,700
$
—
$
512,861
U.S. federal agencies
21,242
5
( 66
)
21,181
Mortgage backed securities (1)
16,127
455
—
16,582
States and political subdivisions
41,150
497
( 9
)
41,638
Asset backed securities
13,328
—
( 614
)
12,714
Total
$
592,008
$
13,657
$
( 689
)
$
604,976
December 31, 2019
U.S. treasuries
$
409,488
$
4,974
$
( 13
)
$
414,449
U.S. federal agencies
23,039
23
( 38
)
23,024
Mortgage backed securities (1)
16,941
128
( 64
)
17,005
States and political subdivisions
22,294
282
( 45
)
22,531
Asset backed securities
13,320
—
( 606
)
12,714
Total
$
485,082
$
5,407
$
( 766
)
$
489,723
(1)
Primarily consists of FHLMC, FNMA, GNMA and mortgage backed securities through U.S. agencies.
The maturities of debt securities held for investment and available for sale are summarized in the following table using contractual maturities. Actual maturities may differ from contractual maturities due to obligations that are called or prepaid. For purposes of the maturity table, mortgage-backed securities, which are not due at a single maturity date, have been presented at their contractual maturity.
June 30, 2020
December 31, 2019
Amortized
Cost
Estimated
Fair
Value
Amortized
Cost
Estimated
Fair
Value
(Dollars in thousands)
Held for Investment
Contractual maturity of debt securities:
Within one year
$
880
$
879
$
300
$
300
After one year but within five years
1,581
1,574
1,058
1,055
After five years but within ten years
593
594
543
546
After ten years
1
1
2
2
Total
$
3,055
$
3,048
$
1,903
$
1,903
Available for Sale
Contractual maturity of debt securities:
Within one year
$
314,154
$
315,140
$
186,373
$
186,539
After one year but within five years
234,514
246,662
252,519
257,430
After five years but within ten years
4,918
5,074
5,873
6,008
After ten years
38,422
38,100
40,317
39,746
Total debt securities
$
592,008
$
604,976
$
485,082
$
489,723
The following table is a summary of the Company’s book value of securities that were pledged as collateral for public funds on deposit, repurchase agreements and for other purposes as required or permitted by law:
June 30, 2020
December 31, 2019
(Dollars in thousands)
Book value of pledged securities
$
423,779
$
445,702
12
( 4 )
LOANS HELD FOR INVESTMENT AND ALLOWANCE FOR CREDIT LOSSES ON LOANS
In connection with our adoption of ASC 326 , changes were made to our primary portfolio segments to align with the methodology applied in determining the allowance under CECL. Loans held for investment are summarized by portfolio segment as follows:
June 30, 2020
December 31, 2019
Amount
Amount
(Dollars in thousands)
BancFirst
Real estate:
Commercial real estate owner occupied
$
651,416
$
621,188
Commercial real estate non-owner occupied
990,180
851,200
Construction and development < 60 months
225,598
287,138
Construction residential real estate < 60 months
206,504
189,480
Residential real estate first lien
860,964
834,849
Residential real estate all other
180,839
187,647
Farmland
256,136
246,988
Commercial and agricultural non-real estate
1,470,523
1,499,404
Consumer non-real estate
360,740
359,529
Other loans (2)
987,250
154,015
Pegasus Bank
484,804
430,705
Total (1)
$
6,674,954
$
5,662,143
(1) Excludes accrued interest receivable of $ 31.0 million at June 30, 2020 and $ 27.4 million at December 31, 2019, that is recorded in accrued interest receivable and other assets.
(2) Includes PPP loans of $ 825.1 million, net of unamortized processing fees of $ 26.2 million, at June 30, 2020.
BancFirst’s loans are mostly to customers within Oklahoma and approximately 50 % of the loans are secured by real estate. Credit risk on loans is managed through limits on amounts loaned to individual and related borrowers, underwriting standards and loan monitoring procedures. The amounts and types of collateral obtained, if any, to secure loans are based upon the Company’s underwriting standards and management’s credit evaluation. Collateral varies, but may include real estate, equipment, accounts receivable, inventory, livestock and securities. The Company’s interest in collateral is secured through filing mortgages and liens, and in some cases, by possession of the collateral.
BancFirst’s commercial and agricultural non-real estate loan category includes upstream and midstream energy loans and loans to companies that provide ancillary services to the energy industry, such as transportation, preparation contractors and equipment manufacturers. The balance of upstream energy loans was approximately $ 229 million at June 30, 2020 and approximately $ 189 million at December 31, 2019. The balance of midstream energy loans was approximately $ 45 million at June 30, 2020 and approximately $ 41 million at December 31, 2019. The balance of the ancillary services energy loans was approximately $ 78 million at June 30, 2020 and approximately $ 90 million at December 31, 2019.
Pegasus Bank’s loans are mostly to customers within Texas and approximately $ 246 million or 51 % of the loans are secured by real estate at June 30, 2020. Pegasus Bank’s commercial and agricultural non-real estate loan were approximately $ 208 million at June 30, 2020 and approximately $ 172 million at December 31, 2019. Pegasus Bank’s commercial and agricultural non-real estate loan category includes upstream energy loans and loans to companies that provide ancillary services to the energy industry, such as transportation, preparation contractors and equipment manufacturers. The balance of upstream energy loans was approximately $ 88 million at June 30, 2020 and approximately $ 57 million at December 31, 2019. The balance of the ancillary services energy loans was approximately $ 8 million at June 30, 2020 and approximately $ 7 million at December 31, 2019.
As of June 30, 2020, the Company reported $ 825.1 million in PPP loans, net of unamortized processing fees of $ 26.2 million and recognized $ 3.6 million of processing fees, which were included in interest income.
Accounting policies related to appraisals, and charge-offs are disclosed in Note (1) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
13
Troubled Debt Restructur ings and Other Real Estate Owned and Repossessed Assets
The following is a summary of troubled debt restructurings and other real estate owned and repossessed assets:
June 30,
December 31,
2020
2019
(Dollars in thousands)
Troubled debt restructurings
$
3,213
$
18,010
Other real estate owned and repossessed assets
$
4,948
$
6,073
The Company charges interest on principal balances outstanding on troubled debt restructurings during deferral periods. The current and future financial effects of the recorded balance of loans considered to be troubled debt restructurings were not considered to be material.
Nonaccrual loans
Had nonaccrual loans performed in accordance with their original contractual terms, the Company would have recognized additional interest income of approximately $ 983,000 for the six months ended June 30, 2020 and approximately $ 1.0 million for the six months ended June 30, 2019. In addition, approximately $ 8.0 million of nonaccrual loans are guaranteed by government agencies.
The following table is a summary of amounts included in nonaccrual loans, segregated by portfolio segment. Residential real estate refers to one-to-four family real estate.
June 30, 2020
(Dollars in thousands)
BancFirst
Real estate:
Commercial real estate owner occupied
$
2,094
Commercial real estate non-owner occupied
463
Construction and development < 60 months
119
Construction residential real estate < 60 months
—
Residential real estate first lien
3,904
Residential real estate all other
792
Farmland
3,118
Commercial and agricultural non-real estate
32,299
Consumer non-real estate
247
Other loans
5,841
Pegasus Bank
600
Total
$
49,477
December 31, 2019
(Dollars in thousands)
BancFirst
Real estate:
Non-residential real estate owner occupied
$
2,275
Non-residential real estate other
1,815
Residential real estate permanent mortgage
1,206
Residential real estate all other
3,060
Non-consumer non-real estate
2,915
Consumer non-real estate
264
Other loans
1,083
Acquired loans
4,496
Pegasus Bank
851
Total
$
17,965
14
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. The following table presents an age analysis of our loans held for investment:
Age Analysis of Past Due Loans
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
and
Greater
Total
Past Due
Loans
Current
Loans
Total Loans
Accruing
Loans 90
Days or
More
Past Due
(Dollars in thousands)
As of June 30, 2020
BancFirst
Real estate:
Commercial real estate owner occupied
$
415
$
55
$
2,037
$
2,507
$
648,909
$
651,416
$
77
Commercial real estate non-owner occupied
50
112
188
350
989,830
990,180
—
Construction and development < 60 months
952
—
—
952
224,646
225,598
—
Construction residential real estate < 60 months
396
—
—
396
206,108
206,504
—
Residential real estate first lien
3,587
1,316
4,575
9,478
851,486
860,964
1,945
Residential real estate all other
449
171
766
1,386
179,453
180,839
63
Farmland
1,649
888
3,257
5,794
250,342
256,136
763
Commercial and agricultural non-real estate
19,056
4,766
4,841
28,663
1,441,860
1,470,523
2,154
Consumer non-real estate
1,712
595
465
2,772
357,968
360,740
313
Other loans
219
162
5,621
6,002
981,248
987,250
67
Pegasus Bank
—
—
600
600
484,204
484,804
—
Total
$
28,485
$
8,065
$
22,350
$
58,900
$
6,616,054
$
6,674,954
$
5,382
As of December 31, 2019
BancFirst
Real estate:
Non-residential real estate owner occupied
$
1,600
$
967
$
5,159
$
7,726
$
699,690
$
707,416
$
3,799
Non-residential real estate other
971
—
1,228
2,199
1,134,976
1,137,175
—
Residential real estate permanent mortgage
4,705
973
2,215
7,893
332,679
340,572
1,660
Residential real estate other
4,496
1,028
2,541
8,065
912,767
920,832
549
Non-consumer non-real estate
2,290
1,446
1,763
5,499
1,448,894
1,454,393
354
Consumer other
2,829
858
592
4,279
358,075
362,354
491
Other loans
1,670
8
4,613
6,291
147,724
154,015
4,426
Acquired loans
2,167
1,376
3,447
6,990
147,691
154,681
555
Pegasus Bank
—
—
851
851
429,854
430,705
—
Total
$
20,728
$
6,656
$
22,409
$
49,793
$
5,612,350
$
5,662,143
$
11,834
Due to the impacts of the COVID-19 pandemic, the Company has modified approximately $ 939.8 million in loans, most of which are secured by commercial real estate. These modifications were undertaken in response to Section 4013 of the CARES Act and the regulatory intent outlined in the Interagency Statement on Loan Modifications by Financial Institutions Working with Customers Affected by the Coronavirus and to provide businesses financial flexibility until the economy has time to recover to a more normal level of activity. However, these modifications, which typically involve payment modifications and forbearance, also have the effect of delaying recognition of loans that may ultimately be permanently impaired. Consequently, it is reasonable to expect that when temporary regulatory accounting relief and payment modifications cease, there will be a marked increase in credit impairment and restructured loans. The timing and extent of such consequences are impossible to ascertain at this time and are dependent on the duration of the COVID-19 pandemic, the level and success of the government’s economic stimulus, and further regulatory guidance. These modified loans are included in current loans in the table above.
Credit Quality Indicators
The Company considers credit quality indicators to monitor the credit risk in the loan portfolio including volume and severity of loan delinquencies, nonaccrual loans, internal grading of loans, historical credit loss experience and economic conditions.
An internal risk grading system is used to indicate the credit risk of loans. The loan grades used by the Company are for internal risk identification purposes and do not directly correlate to regulatory classification categories or any financial reporting definitions.
The general characteristics of the risk grades are disclosed in Note (5) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
The Company’s revolving loans that are converted to term loans are not material and therefore have not been presented.
15
The following table summarizes our gross loans held for investment by year of origination and internally assigned credit grades:
Term Loans Amortized Cost Basis by Origination Year
2020
2019
2018
2017
2016
Prior
Revolving Loans Amortized Cost Basis
Total
(Dollars in thousands)
As of June 30, 2020
BancFirst
Commercial real estate owner occupied
Grade 1
$ 93,204
$ 115,392
$ 88,126
$ 56,119
$ 43,573
$ 117,406
$ 9,505
$ 523,325
Grade 2
16,310
31,307
12,723
10,742
13,926
29,741
3,324
118,073
Grade 3
142
107
599
1,583
495
1,380
2,742
7,048
Grade 4
47
78
879
—
392
1,107
467
2,970
Total commercial real estate owner occupied loans
109,703
146,884
102,327
68,444
58,386
149,634
16,038
651,416
Commercial real estate non-owner occupied
Grade 1
188,253
178,055
105,465
90,957
91,046
107,176
13,590
774,542
Grade 2
25,466
68,282
18,066
23,070
11,432
52,193
3,712
202,221
Grade 3
1,126
3,929
7,118
543
42
155
70
12,983
Grade 4
—
94
191
—
—
149
—
434
Total commercial real estate non-owner occupied loans
214,845
250,360
130,840
114,570
102,520
159,673
17,372
990,180
Construction and development < 60 months
Grade 1
66,608
76,743
28,386
5,535
2,880
4,081
14,229
198,462
Grade 2
12,612
8,249
1,698
853
166
568
442
24,588
Grade 3
34
2,211
184
—
—
—
—
2,429
Grade 4
—
70
10
24
—
—
—
104
Grade 5
15
—
—
—
—
—
—
15
Total construction and development < 60 months
79,269
87,273
30,278
6,412
3,046
4,649
14,671
225,598
Construction residential real estate < 60 months
Grade 1
94,678
72,479
69
22
37
32
4,727
172,044
Grade 2
18,660
11,920
114
—
—
481
32
31,207
Grade 3
1,416
1,440
397
—
—
—
—
3,253
Total construction residential real estate < 60 months
114,754
85,839
580
22
37
513
4,759
206,504
Residential real estate first lien
Grade 1
135,181
176,422
94,426
76,299
56,326
169,576
—
708,230
Grade 2
16,067
26,417
23,633
12,417
13,232
37,470
—
129,236
Grade 3
3,796
2,195
1,597
1,737
2,340
6,592
—
18,257
Grade 4
88
815
858
301
1,105
2,023
—
5,190
Grade 5
—
—
—
—
51
—
—
51
Total residential real estate first lien
155,132
205,849
120,514
90,754
73,054
215,661
—
860,964
Residential real estate all other
Grade 1
13,054
17,126
13,224
9,660
6,747
13,647
32,726
106,184
Grade 2
2,064
2,381
1,545
1,997
415
2,999
59,063
70,464
Grade 3
180
890
996
161
226
386
311
3,150
Grade 4
52
—
74
51
34
720
40
971
Grade 5
—
70
—
—
—
—
—
70
Total residential real estate all other
15,350
20,467
15,839
11,869
7,422
17,752
92,140
180,839
Farmland
Grade 1
27,303
32,686
22,385
16,365
15,894
35,182
7,696
157,511
Grade 2
7,741
34,758
7,341
7,582
6,262
10,985
8,486
83,155
Grade 3
748
625
5,313
1,109
584
1,353
3,320
13,052
Grade 4
—
—
758
639
381
379
261
2,418
Total farmland
35,792
68,069
35,797
25,695
23,121
47,899
19,763
256,136
Commercial and agricultural non-real estate
Grade 1
245,805
218,847
148,454
114,049
56,916
48,438
310,921
1,143,430
Grade 2
52,956
46,418
31,373
9,951
8,123
27,830
95,956
272,607
Grade 3
9,530
2,634
2,494
1,473
1,517
398
4,724
22,770
Grade 4
26,681
989
836
2,361
150
266
377
31,660
Grade 5
—
51
—
—
—
—
5
56
Total commercial and agricultural non-real estate
334,972
268,939
183,157
127,834
66,706
76,932
411,983
1,470,523
Consumer non-real estate
Grade 1
97,332
134,078
62,491
23,064
8,531
3,601
6,040
335,137
Grade 2
5,823
8,919
5,049
1,440
822
451
268
22,772
Grade 3
207
866
574
303
127
114
15
2,206
Grade 4
17
224
211
53
49
70
1
625
16
Total consumer non-real estate
103,379
144,087
68,325
24,860
9,529
4,236
6,324
360,740
Other loans
Grade 1
840,615
31,131
28,254
21,729
18,562
17,839
20,228
978,358
Grade 2
—
—
17
3,011
1,174
2,136
794
7,132
Grade 3
—
—
14
3
71
229
122
439
Grade 4
—
—
26
62
28
120
1,085
1,321
Total other loans
840,615
31,131
28,311
24,805
19,835
20,324
22,229
987,250
Pegasus Bank
Grade 1
55,924
73,386
41,076
29,680
15,297
42,601
91,378
349,342
Grade 2
17,057
34,856
7,213
22,767
4,652
8,014
38,964
133,523
Grade 3
—
—
—
—
—
1,339
—
1,339
Grade 4
—
—
—
—
600
—
—
600
Total Pegasus Bank
72,981
108,242
48,289
52,447
20,549
51,954
130,342
484,804
Total loans held for investment
$ 2,076,792
$ 1,417,140
$ 764,257
$ 547,712
$ 384,205
$ 749,227
$ 735,621
$ 6,674,954
Allowance for Credit Losses Methodology
On January 1, 2020, the Company adopted ASC 326, which replaces the incurred loss methodology for determining its provision for credit losses and allowance for credit losses with an expected loss methodology that is referred to as the CECL model. See Note (1) for additional information regarding the factors that influenced the Company’s current estimate of expected credit losses. Upon adoption, the allowance for credit losses was decreased by $ 3.2 million, with no impact to the consolidated statement of income. Subsequent to the adoption of ASC 326, the Company recorded a $ 38.9 million provision for credit losses for the first six months of 2020 utilizing the newly adopted CECL methodology, a significant increase from the first six months of 2019. The increase resulted primarily from the anticipated impact on our loan portfolio resulting from the economic outlook related to the COVID-19 pandemic and the decline in energy prices and to a lesser degree, loan growth during the first six months of 2020. Prolonged low energy prices will not only have a direct impact on the energy portfolio; it will have an indirect effect on the economies of Oklahoma and the Dallas, Texas market, including higher unemployment, with a residual effect on land values and real estate prices.
17
The following table details activity in the allowance for credit losses on loans for the period presented. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Allowance for Credit Losses
Balance at
beginning of
period
Impact of CECL adoption
Initial allowance on loans purchased with credit deterioration
Charge-
offs
Recoveries
Net
charge-offs
Provision
for credit losses on loans
Balance at
end of
period
(Dollars in thousands)
Three Months Ended June 30, 2020
BancFirst
Real estate:
Commercial real estate owner occupied
$
4,544
$
—
$
—
$
( 113
)
$
1
$
( 112
)
$
2,198
$
6,630
Commercial real estate non-owner occupied
5,935
—
—
—
—
—
3,548
9,483
Construction and development < 60 months
1,136
—
—
( 56
)
3
( 53
)
672
1,755
Construction residential real estate < 60 months
1,618
—
—
( 28
)
—
( 28
)
669
2,259
Residential real estate first lien
6,192
—
—
( 66
)
4
( 62
)
2,423
8,553
Residential real estate all other
2,292
—
—
( 7
)
1
( 6
)
434
2,720
Farmland
1,788
—
—
—
—
—
723
2,511
Commercial and agricultural non-real estate
37,276
—
—
( 287
)
66
( 221
)
7,450
44,505
Consumer non-real estate
3,385
—
—
( 235
)
57
( 178
)
1,507
4,714
Other loans
2,751
—
—
—
—
—
( 238
)
2,513
Pegasus Bank
3,163
—
—
330
417
747
( 53
)
3,857
Total
$
70,080
$
—
$
—
$
( 462
)
$
549
$
87
$
19,333
$
89,500
Six Months Ended June 30, 2020
BancFirst
Real estate:
Commercial real estate owner occupied
$
5,625
$
( 2,806
)
$
432
$
( 113
)
$
1
$
( 112
)
$
3,491
$
6,630
Commercial real estate non-owner occupied
8,358
( 5,507
)
—
—
—
—
6,632
9,483
Construction and development < 60 months
2,214
( 1,056
)
—
( 59
)
3
( 56
)
653
1,755
Construction residential real estate < 60 months
1,933
( 778
)
—
( 29
)
—
( 29
)
1,133
2,259
Residential real estate first lien
8,692
( 3,831
)
7
( 218
)
6
( 212
)
3,897
8,553
Residential real estate all other
2,767
( 1,408
)
—
( 32
)
28
( 4
)
1,365
2,720
Farmland
2,821
( 1,408
)
1
—
—
—
1,097
2,511
Commercial and agricultural non-real estate
15,345
11,849
62
( 374
)
83
( 291
)
17,540
44,505
Consumer non-real estate
3,252
( 622
)
—
( 556
)
114
( 442
)
2,526
4,714
Other loans
2,632
( 116
)
—
—
2
2
( 5
)
2,513
Pegasus Bank
599
2,488
—
( 241
)
424
183
587
3,857
Total
$
54,238
$
( 3,195
)
$
502
$
( 1,622
)
$
661
$
( 961
)
$
38,916
$
89,500
18
Allowance for Credit Losses
Balance at
beginning of
period
Charge-
offs
Recoveries
Net
charge-offs
Provision for credit losses on loans
Balance at
end of
period
(Dollars in thousands)
Three Months Ended June 30, 2019
BancFirst
Real estate:
Non-residential real estate owner occupied
$
6,655
$
( 3
)
$
—
$
( 3
)
$
235
$
6,887
Non-residential real estate other
11,362
( 16
)
1
( 15
)
( 60
)
11,287
Residential real estate permanent mortgage
3,261
( 4
)
4
—
64
3,325
Residential real estate all other
11,046
( 143
)
25
( 118
)
793
11,721
Non-consumer non-real estate
14,409
( 87
)
85
( 2
)
825
15,232
Consumer non-real estate
3,072
( 162
)
38
( 124
)
286
3,234
Other loans
2,408
—
43
43
( 2
)
2,449
Acquired loans
702
( 170
)
149
( 21
)
292
973
Total
$
52,915
$
( 585
)
$
345
$
( 240
)
$
2,433
$
55,108
Six Months Ended June 30, 2019
BancFirst
Real estate:
Non-residential real estate owner occupied
$
6,328
$
( 9
)
$
1
$
( 8
)
$
567
$
6,887
Non-residential real estate other
11,027
( 22
)
1
( 21
)
281
11,287
Residential real estate permanent mortgage
3,261
( 67
)
9
( 58
)
122
3,325
Residential real estate all other
10,673
( 195
)
27
( 168
)
1,216
11,721
Non-consumer non-real estate
13,151
( 157
)
152
( 5
)
2,086
15,232
Consumer non-real estate
3,065
( 282
)
109
( 173
)
342
3,234
Other loans
2,423
—
78
78
( 52
)
2,449
Acquired loans
1,461
( 196
)
153
( 43
)
( 445
)
973
Total
$
51,389
$
( 928
)
$
530
$
( 398
)
$
4,117
$
55,108
Purchased Credit Deteriorated Loans
The Company has purchased loans, for which there was, at acquisition, evidence of more than insignificant deterioration of credit quality since origination. The purchased credit deteriorated loans for the period are as follows:
Loans acquired
with deteriorated
credit quality
(Dollars in thousands)
For the period ended June 30, 2020
Purchase price of loans at acquisition
$
1,586
Allowance for credit losses at acquisition
502
Par value of acquired loans at acquisition
$
2,088
Collateral Dependent Loans
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table summarizes collateral-dependent gross loans held for investment by collateral type as follows:
19
Collateral Type
Real Estate
Business Assets
Energy Reserves
Other Assets
(Dollars in thousands)
As of June 30, 2020
BancFirst
Real estate:
Commercial real estate owner occupied
$
2,386
$
—
$
—
$
—
Commercial real estate non-owner occupied
341
—
—
—
Construction and development < 60 months
15
—
—
—
Construction residential real estate < 60 months
—
—
—
—
Residential real estate first lien
1,491
—
—
—
Residential real estate all other
657
—
—
—
Farmland
984
—
—
—
Commercial and agricultural non-real estate
—
515
28,282
760
Consumer non-real estate
—
—
—
127
Other loans
—
23
—
—
Pegasus Bank
1,265
—
—
—
Total collateral-dependent loans held for investment
$
7,139
$
538
$
28,282
$
887
Non-Cash Transfers from Loans and Premises and Equipment
Transfers from loans and premises and equipment to other real estate owned and repossessed assets are non-cash transactions, and are not included in the statements of cash flow.
Transfers from loans and premises and equipment to other real estate owned and repossessed assets during the periods presented are summarized as follows:
Six Months Ended
June 30,
2020
2019
(Dollars in thousands)
Other real estate owned
$
2,876
$
2,010
Repossessed assets
722
627
Total
$
3,598
$
2,637
( 5 )
INTANGIBLE ASSETS AND GOODWILL
The following is a summary of intangible assets:
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
(Dollars in thousands)
As of June 30, 2020
Core deposit intangibles
$
35,562
$
( 15,453
)
$
20,109
Customer relationship intangibles
3,391
( 2,618
)
773
Total
$
38,953
$
( 18,071
)
$
20,882
As of December 31, 2019
Core deposit intangibles
$
35,856
$
( 14,131
)
$
21,725
Customer relationship intangibles
3,391
( 2,508
)
883
Total
$
39,247
$
( 16,639
)
$
22,608
20
The following is a summary of goodwill by business segment:
Other
Executive,
Metropolitan
Community
Pegasus
Financial
Operations
Banks
Banks
Bank
Services
& Support
Consolidated
(Dollars in thousands)
Six months ended June 30, 2020
Balance at beginning of period
$
13,767
$
59,894
$
68,855
$
5,464
$
624
$
148,604
Acquisitions
—
1,318
—
—
—
1,318
Balance at beginning and end of period
$
13,767
$
61,212
$
68,855
$
5,464
$
624
$
149,922
The Company acquired Citizens on March 5, 2020 , which added $ 1.3 million in goodwill. Additional information for intangible assets can be found in Note (7) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
(6) LEASES
Lessee
The Company has operating leases, which primarily consist of office space in buildings, ATM locations, storage facilities, parking lots, equipment and land on which it owns certain buildings.
Rent expense for all operating leases, including those rented on a monthly or temporary basis totaled approximately $ 453,000 and $ 376,000 for the three months ended June 30, 2020 and June 30, 2019, respectively. Rent expense for all operating leases, including those rented on a monthly or temporary basis totaled approximately $ 916,000 and $ 767,000 for the six months ended June 30, 2020 and June 30, 2019, respectively.
As of June 30, 2020, right of use lease asset included in accrued interest receivable and other assets on the balance sheet totaled $ 4.8 million, and a related lease liability included in accrued interest payable and other liabilities on the balance sheet totaled $ 4.6 million. There have been no significant changes in our expected future minimum lease payments since December 31, 2019. The future minimum lease payments are disclosed in Note (20) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. As of June 30, 2020, our operating leases have a weighted-average remaining lease term of 3.2 years and a weighted-average discount rate of 3.3 percent.
Maturity of Operating Lease Liabilities
June 30, 2020
(Dollars in thousands)
2020 (six months)
$
782
2021
1,240
2022
993
2023
562
2024
339
Thereafter
1,165
Total lease payments
5,081
Less imputed Interest
( 473
)
Operating lease liability
$
4,608
Lessor
The Company is a lessor of operating leases, which primarily consist of office space in buildings and parking lots. These assets are classified on the balance sheet as premises and equipment. The Company had operating lease revenue of $ 1.4 million and $ 1.5 million for the three months ended June 30, 2020 and June 30, 2019, respectively. The Company had operating lease revenue of $ 2.8 million and $ 3.1 million for the six months ended June 30, 2020 and June 30, 2019, respectively. Lease revenue is included in occupancy, net on the consolidated statement of comprehensive income.
Future Minimum Lease Payments to be received
The Company does not have operating leases that extend beyond 2030. The following table presents the scheduled minimum future contractual rent to be received under the remaining non-cancelable term of the operating leases:
21
June 30, 2020
(Dollars in thousands)
2020 (six months)
$
2,022
2021
3,394
2022
2,810
2023
2,324
2024
1,783
2025-2030
4,496
Total future minimum lease payments
$
16,829
( 7 )
STOCK-BASED COMPENSATION
The Company has had a nonqualified incentive stock option plan (the “BancFirst ISOP”) since May 1986. At June 30, 2020, there were 330,000 shares available for future grants. The BancFirst ISOP will terminate on December 31, 2024 , if not extended. The options vest and are exercisable beginning four years from the date of grant at the rate of 25 % per year for four years . Options expire no later than the end of fifteen years from the date of grant . The option price must be no less than 100 % of the fair value of the stock relating to such option at the date of grant.
The Company has had the BancFirst Corporation Non-Employee Directors’ Stock Option Plan (the “BancFirst Directors’ Stock Option Plan”) since June 1999. Each non-employee director is granted an option for 10,000 shares. At June 30, 2020, there were 30,000 shares available for future grants. The BancFirst Directors’ Stock Option Plan will terminate on December 31, 2024 , if not extended. The options vest and are exercisable beginning one year from the date of grant at the rate of 25 % per year for four years , and expire no later than the end of fifteen years from the date of grant. The option price must be no less than 100 % of the fair value of the stock relating to such option at the date of grant.
The Company currently uses newly issued shares for stock option exercises, but reserves the right to use shares purchased under the Company’s Stock Repurchase Program (the “SRP”) in the future.
The following table is a summary of the activity under both the BancFirst ISOP and the BancFirst Directors’ Stock Option Plan:
Wgtd. Avg.
Wgtd. Avg.
Remaining
Aggregate
Exercise
Contractual
Intrinsic
Options
Price
Term
Value
(Dollars in thousands, except option data)
Six Months Ended June 30, 2020
Outstanding at December 31, 2019
1,257,730
$
32.70
Options granted
157,500
49.32
Options exercised
( 26,400
)
19.07
Options canceled, forfeited, or expired
( 135,000
)
51.56
Outstanding at June 30, 2020
1,253,830
33.04
8.93 Yrs
$
9,440
Exercisable at June 30, 2020
697,330
24.13
7.12 Yrs
$
11,461
The following table has additional information regarding options exercised under both the BancFirst ISOP and the BancFirst Directors’ Stock Option Plan:
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
(Dollars in thousands)
(Dollars in thousands)
Total intrinsic value of options exercised
$
337
$
759
$
726
$
904
Cash received from options exercised
303
455
504
611
Tax benefit realized from options exercised
86
193
185
230
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model and is based on certain assumptions including risk-free rate of return, dividend yield, stock price volatility and the expected term. The fair value of each option is expensed over its vesting period.
22
The following table is a summary of the Company’s recorded stock-based compensation expense:
Three Months Ended
June 30,
Six Months Ended
June 30,
2020
2019
2020
2019
(Dollars in thousands)
(Dollars in thousands)
Stock-based compensation expense
$
406
$
367
$
832
$
541
Tax benefit
103
94
212
138
Stock-based compensation expense, net of tax
$
303
$
273
$
620
$
403
The Company will continue to amortize the unearned stock-based compensation expense over the remaining vesting period of approximately seven years . The following table shows the unearned stock-based compensation expense:
June 30, 2020
(Dollars in thousands)
Unearned stock-based compensation expense
$
4,128
The following table shows the assumptions used for computing stock-based compensation expense under the fair value method on options granted during the periods presented:
Six Months Ended
June 30,
2020
2019
Weighted average grant-date fair value per share of options granted
$
10.63
$
13.67
Risk-free interest rate
0.66 to 1.13%
2.62 to 2.76%
Dividend yield
2.00 %
2.00 %
Stock price volatility
22.84 to 33.56%
22.93 to 22.96%
Expected term
10 Yrs
10 Yrs
The risk-free interest rate is determined by reference to the spot zero-coupon rate for the U.S. Treasury security with a maturity similar to the expected term of the options. The dividend yield is the expected yield for the expected term. The stock price volatility is estimated from the recent historical volatility of the Company’s stock. The expected term is estimated from the historical option exercise experience. The Company accounts for forfeitures as they occur.
The Company has had the BancFirst Corporation Directors’ Deferred Stock Compensation Plan (the “BancFirst Deferred Stock Compensation Plan”) since May 1999. As of June 30, 2020, there are 28,582 shares available for future issuance under the BancFirst Deferred Stock Compensation Plan. The BancFirst Deferred Stock Compensation Plan will terminate on December 31, 2024 , if not extended. Under the plan, directors and members of the community advisory boards of the Company and its subsidiaries may defer up to 100 % of their board fees. They are credited for each deferral with a number of stock units based on the current market price of the Company’s stock, which accumulate in an account until such time as the director or community board member terminates serving as a board member. Shares of common stock of the Company are then distributed to the terminating director or community board member based upon the number of stock units accumulated in his or her account. There were 1,307 and 8,362 shares of common stock distributed from the BancFirst Deferred Stock Compensation Plan during the six months ended June 30, 2020 and June 30, 2019, respectively.
A summary of the accumulated stock units is as follows:
June 30,
December 31,
2020
2019
Accumulated stock units
148,550
143,362
Average price
$
27.85
$
27.17
( 8 )
STOCKHOLDERS’ EQUITY
In November 1999, the Company adopted the SRP. The SRP may be used as a means to increase earnings per share and return on equity, to purchase treasury stock for the exercise of stock options or for distributions under the Deferred Stock Compensation Plan, to provide liquidity for optionees to dispose of stock from exercises of their stock options, and to provide liquidity for stockholders wishing to sell their stock. All shares repurchased under the SRP have been retired and not held as treasury stock. The
23
timing, price and amount of stock repurchases under the SRP may be determined by management and approved by the Company’s Executive Committee.
The following table is a summary of the shares under the program:
Six Months Ended
June 30,
2020
2019
Number of shares repurchased
59,284
—
Average price of shares repurchased
$
52.26
$
—
Shares remaining to be repurchased
62,782
148,736
The Company, BancFirst and Pegasus Bank are subject to risk-based capital guidelines issued by the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation (“FDIC”). These guidelines are used to evaluate capital adequacy and involve both quantitative and qualitative evaluations of the Company’s, BancFirst’s and Pegasus Bank’s assets, liabilities and certain off-balance-sheet items calculated under regulatory practices. Failure to meet the minimum capital requirements can initiate certain mandatory or discretionary actions by the regulatory agencies that could have a direct material effect on the Company’s financial statements. Management believes that as of June 30, 2020, the Company, BancFirst and Pegasus Bank met all capital adequacy requirements to which they are subject. The actual and required capital amounts and ratios are shown in the following table:
Required
To Be Well
For Capital
With
Capitalized Under
Adequacy
Capital Conservation
Prompt Corrective
Actual
Purposes
Buffer
Action Provisions
Amount
Ratio
Amount
Ratio
Amount
Ratio
Amount
Ratio
(Dollars in thousands)
As of June 30, 2020:
Total Capital
(to Risk Weighted Assets)-
BancFirst Corporation
$
960,793
14.83 %
$
518,290
8.00 %
$
680,256
10.50 %
N/A
N/A
BancFirst
871,013
14.62 %
476,462
8.00 %
625,357
10.50 %
$
595,578
10.00 %
Pegasus Bank
67,867
13.28 %
40,893
8.00 %
53,672
10.50 %
51,116
10.00 %
Common Equity Tier 1 Capital
(to Risk Weighted Assets)-
BancFirst Corporation
$
853,705
13.18 %
$
291,538
4.50 %
$
453,504
7.00 %
N/A
N/A
BancFirst
776,428
13.04 %
268,010
4.50 %
416,905
7.00 %
$
387,126
6.50 %
Pegasus Bank
63,636
12.45 %
23,002
4.50 %
35,781
7.00 %
33,226
6.50 %
Tier 1 Capital
(to Risk Weighted Assets)-
BancFirst Corporation
$
879,705
13.58 %
$
388,718
6.00 %
$
550,683
8.50 %
N/A
N/A
BancFirst
796,428
13.37 %
357,347
6.00 %
506,241
8.50 %
$
476,462
8.00 %
Pegasus Bank
63,636
12.45 %
30,670
6.00 %
43,449
8.50 %
40,893
8.00 %
Tier 1 Capital
(to Total Assets)-
BancFirst Corporation
$
879,705
9.45 %
$
372,344
4.00 %
N/A
N/A
N/A
N/A
BancFirst
796,428
9.33 %
341,272
4.00 %
N/A
N/A
$
426,591
5.00 %
Pegasus Bank
63,636
8.34 %
30,517
4.00 %
N/A
N/A
38,146
5.00 %
As of June 30, 2020, the most recent notification from the Federal Reserve Bank of Kansas City and the FDIC categorized BancFirst and Pegasus Bank as “well capitalized” under the prompt corrective action provisions. The Common Equity Tier 1 Capital of the Company, BancFirst and Pegasus Bank includes common stock and related paid-in capital and retained earnings. In connection with the adoption of the Basel III Capital Rules, the election was made to opt-out of the requirement to include most components of accumulated other comprehensive income in Common Equity Tier 1 Capital. Common Equity Tier 1 Capital for the Company, BancFirst and Pegasus Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities. The Company’s trust preferred securities have continued to be included in Tier 1 capital, as the Company’s total assets do not exceed $ 15 billion. There are no conditions or events since the most recent notification of BancFirst and Pegasus Bank’s capital category that management believes would materially change its category under capital requirements existing as of the report date.
In April 2020, the Company began originating loans to qualified small businesses under the PPP administered by the SBA. Federal bank regulatory agencies have issued an interim final rule that permits banks to neutralize the regulatory capital effects of
24
participating in the Paycheck Protection Program Lending Facility (the “PPP Facility”) and clarify that PPP loans have a zero percent risk weight under applicable risk-based capital rules. Specifically, a bank may exclude all PPP loans pledged as collateral to the PPP Facility from its average total consolidated assets for the purposes of calculating its leverage ratio, while PPP loans that are not pledged as collateral to the PPP Facility are included. The PPP loans the Company originated in the second quarter of 2020 are included in the calculation of the Company’s leverage ratio as of June 30, 2020 as the Company did not utilize the PPP Facility for funding purposes.
As discussed in Note 1 - Significant Accounting Policies, in connection with the adoption of ASC 326, the Company recognized an after-tax cumulative effect reduction to retained earnings totaling $ 2.3 million. In February 2019, the federal bank regulatory agencies issued a final rule (the “2019 CECL Rule”) that revised certain capital regulations to account for changes to credit loss accounting under U.S. GAAP. The 2019 CECL Rule included a transition option that allows banking organizations to phase in, over a three-year period, the day-one adverse effects of CECL on their regulatory capital ratios (three-year transition option). In March 2020, the federal bank regulatory agencies issued an interim final rule that maintains the three-year transition option of the 2019 CECL Rule and also provides banking organizations that were required under U.S. GAAP (as of January 2020) to implement CECL before the end of 2020 the option to delay for two years an estimate of the effect of CECL on regulatory capital, relative to the incurred loss methodology’s effect on regulatory capital, followed by a three-year transition period (five-year transition option). The Company elected not to adopt the five-year transition option.
( 9 )
NET INCOME PER COMMON SHARE
Basic and diluted net income per common share are calculated as follows:
Income
(Numerator)
Shares
(Denominator)
Per Share
Amount
(Dollars in thousands, except per share data)
Three Months Ended June 30, 2020
Basic
Income available to common stockholders
$
20,730
32,651,262
$
0.64
Dilutive effect of stock options
—
424,231
Diluted
Income available to common stockholders plus assumed
exercises of stock options
$
20,730
33,075,493
$
0.63
Three Months Ended June 30, 2019
Basic
Income available to common stockholders
$
34,167
32,629,146
$
1.04
Dilutive effect of stock options
—
688,047
Diluted
Income available to common stockholders plus assumed
exercises of stock options
$
34,167
33,317,193
$
1.02
Six Months Ended June 30, 2020
Basic
Income available to common stockholders
$
43,338
32,665,425
$
1.33
Dilutive effect of stock options
—
531,966
Diluted
Income available to common stockholders plus assumed
exercises of stock options
$
43,338
33,197,391
$
1.31
Six Months Ended June 30, 2019
Basic
Income available to common stockholders
$
66,004
32,620,819
$
2.02
Dilutive effect of stock options
—
685,610
Diluted
Income available to common stockholders plus assumed
exercises of stock options
$
66,004
33,306,429
$
1.98
25
The following table shows the number and average exercise price of options that were excluded from the computation of diluted net income per common share for each period because the options were anti-dilutive for the period:
Shares
Three Months Ended June 30, 2020
448,016
Three Months Ended June 30, 2019
158,500
Six Months Ended June 30, 2020
424,939
Six Months Ended June 30, 2019
169,301
( 10 )
FAIR VALUE MEASUREMENTS
Accounting standards define fair value as the price that would be received to sell an asset or the price paid to transfer a liability in the principal or most advantageous market available to the entity in an orderly transaction between market participants on the measurement date.
FASB Accounting Standards Codification (“ASC”) Topic 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
•
Level 1 Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
•
Level 2 Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset and liability, either directly or indirectly, for substantially the full term of the financial instrument.
•
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. This category includes certain impaired loans, repossessed assets, other real estate owned, goodwill and other intangible assets.
Financial Assets and Financial Liabilities Measured at Fair Value on a Recurring Basis
A description of the valuation methodologies and key inputs used to measure financial assets and financial liabilities at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to the following categories of the Company’s financial assets and financial liabilities.
Securities Available for Sale
Securities classified as available for sale are reported at fair value. U.S. Treasuries are valued using Level 1 inputs. Other securities available for sale including U.S. federal agencies, registered mortgage backed securities and state and political subdivisions are valued using prices from an independent pricing service utilizing Level 2 data. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The Company also invests in private label mortgage backed securities for which observable information is not readily available. These securities are reported at fair value utilizing Level 3 inputs. For these securities, management determines the fair value based on replacement cost, the income approach or information provided by outside consultants or lead investors. Discount rates are primarily based on reference to interest rate spreads on comparable securities of similar duration and credit rating as determined by the nationally recognized rating agencies adjusted for a lack of trading volume. Significant unobservable inputs are developed by investment securities professionals involved in the active trading of similar securities.
26
The Company reviews the prices for Level 1 and Level 2 securities supplied by the independent pricing service for reasonableness and to ensure such prices are aligned with traditional pricing matrices. In general, the Company does not purchase investment portfolio securities that are esoteric or that have complicated structures. The Company’s portfolio primarily consists of traditional investments including U.S. Treasury obligations, federal agency mortgage pass-through securities, general obligation municipal bonds and a small amount of municipal revenue bonds. Pricing for such instruments is fairly generic and is easily obtained. For in-state bond issues that have relatively low issue sizes and liquidity, the Company utilizes the same parameters for pricing mentioned in the preceding paragraph adjusted for the specific issue. Periodically, the Company will validate prices supplied by the independent pricing service by comparison to prices obtained from third party sources.
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of the periods presented, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
Level 1 Inputs
Level 2 Inputs
Level 3 Inputs
Total Fair Value
(Dollars in thousands)
June 30, 2020
Securities available for sale:
U.S. Treasury
$
512,861
$
—
$
—
$
512,861
U.S. federal agencies
—
21,181
—
21,181
Mortgage-backed securities
—
16,582
—
16,582
States and political subdivisions
—
41,048
590
41,638
Asset backed securities
—
—
12,714
12,714
December 31, 2019
Securities available for sale:
U.S. Treasury
$
414,449
$
—
$
—
$
414,449
U.S. federal agencies
—
23,024
—
23,024
Mortgage-backed securities
—
17,005
—
17,005
States and political subdivisions
—
22,531
—
22,531
Asset backed securities
—
—
12,714
12,714
The changes in Level 3 assets measured at estimated fair value on a recurring basis during the periods presented were as follows:
Six Months Ended
June 30,
Twelve Months Ended
December 31,
2020
2019
(Dollars in thousands)
Balance at the beginning of the year
$
12,714
$
13,443
Transfers from level 2
1,644
—
Settlements
( 1,047
)
( 695
)
Total unrealized losses
( 7
)
( 34
)
Balance at the end of the period
$
13,304
$
12,714
The Company’s policy is to recognize transfers in and transfers out of Levels 1, 2 and 3 as of the end of the reporting period. During the six months ended June 30, 2020, the Company transferred securities from Level 2 to Level 3 due to a review of the pricing models that determined some state and political subdivisions bonds to be Level 3. During the twelve months ended December 31, 2019, the Company did no t transfer any securities between levels in the fair value hierarchy.
Financial Assets and Financial Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). These financial assets and financial liabilities are reported at fair value utilizing Level 3 inputs.
The Company invests in equity securities without readily determinable fair values and utilizes Level 3 inputs. Beginning January 1, 2018, upon adoption of ASU 2016-01, these securities are reported at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The realized and unrealized gains and losses are reported as securities transactions in the noninterest income section of the consolidated statements of comprehensive income.
27
Collateral dependent l oans are reported at the fair value of the underlying collateral if repayment is dependent on liquidation of the collateral. When management determines that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. In no case does the fair value of a collateral dependent loan exceed the fair value of the underlying collateral. The collateral dependent loans are adjusted to fair value through a specific allocation of the allowance for credit losses or a direct charge-down of the loan.
Repossessed assets, upon initial recognition, are measured and adjusted to fair value through a charge-off to the allowance for possible credit losses based upon the fair value of the repossessed asset.
Other real estate owned is revalued at fair value subsequent to initial recognition, with any losses recognized in net expense from other real estate owned.
The following table summarizes assets measured at fair value on a nonrecurring basis. The fair value represents end of period values, which approximate fair value measurements that occurred on various measurement dates throughout the period:
Total Fair Value
Level 3
(Dollars in thousands)
As of and for the Year-to-date Period Ended June 30, 2020
Equity securities
$
9,373
Collateral dependent loans
21,440
Repossessed assets
264
Other real estate owned
2,215
As of and for the Year-to-date Period Ended December 31, 2019
Equity securities
$
10,121
Collateral dependent loans
45,687
Repossessed assets
465
Other real estate owned
3,024
Estimated Fair Value of Financial Instruments
The Company is required under current authoritative accounting guidance to disclose the estimated fair value of their financial instruments that are not recorded at fair value. For the Company, as for most financial institutions, substantially all of its assets and liabilities are considered financial instruments. A financial instrument is defined as cash, evidence of an ownership interest in an entity or a contract that creates a contractual obligation or right to deliver or receive cash or another financial instrument from a second entity. The following methods and assumptions were used to estimate the fair value of each class of financial instruments:
Cash and Cash Equivalents Include: Cash and Due from Banks and Interest-Bearing Deposits with Banks
The carrying amount of these short-term instruments is based on a reasonable estimate of fair value.
Federal Funds Sold
The carrying amount of these short-term instruments is based on a reasonable estimate of fair value.
Securities Held for Investment
For securities held for investment, which are generally traded in secondary markets, fair values are based on quoted market prices or dealer quotes, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities making adjustments for credit or liquidity if applicable.
Loans Held For Sale
The Company originates mortgage loans to be sold. At the time of origination, the acquiring bank has already been determined and the terms of the loan, including interest rate, have already been set by the acquiring bank, allowing the Company to originate the loan at fair value. Mortgage loans are generally sold within 30 days of origination. Loans held for sale are valued using Level 2 inputs. Gains or losses recognized upon the sale of the loans are determined on a specific identification basis.
28
Loans
To determine the fair value of loans, the Company uses an exit price calculation, which takes into account factors such as liquidity, credit and the nonperformance risk of loans. For certain homogeneous categories of loans, such as some residential mortgages, fair values are estimated using the quoted market prices for securities backed by similar loans, adjusted for differences in loan characteristics. The fair values of other types of loans including PPP loans are estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Deposits
The fair values of transaction and savings accounts are the amounts payable on demand at the reporting date. The fair values of fixed-maturity certificates of deposit are estimated using the rates currently offered for deposits of similar remaining maturities.
Short-Term Borrowings
The amounts payable on these short-term instruments are reasonable estimates of fair value.
Long-Term Borrowings
The fair values of fixed-rate long-term borrowings are estimated using rates that would be charged for borrowings of similar remaining maturities.
Junior Subordinated Debentures
The fair values of junior subordinated debentures are estimated using the rates that would be charged for junior subordinated debentures of similar remaining maturities.
Loan Commitments and Letters of Credit
The fair values of commitments are estimated using the fees currently charged to enter into similar agreements, taking into account the terms of the agreements. The fair values of letters of credit are based on fees currently charged for similar agreements.
The estimated fair values of the Company’s financial instruments that are reported at amortized cost in the Company’s consolidated balance sheets, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value, are as follows:
June 30,
December 31,
2020
2019
Carrying
Amount
Fair Value
Carrying
Amount
Fair Value
(Dollars in thousands)
FINANCIAL ASSETS
Level 2 inputs:
Cash and cash equivalents
$
1,788,343
$
1,788,343
$
1,868,281
$
1,868,281
Federal funds sold
—
—
1,000
1,000
Securities held for investment
75
78
1,403
1,403
Loans held for sale
21,902
21,902
11,001
11,001
Level 3 inputs:
Securities held for investment
2,980
2,970
500
500
Loans, net of allowance for credit losses
6,585,454
6,643,225
5,607,905
5,625,005
FINANCIAL LIABILITIES
Level 2 inputs:
Deposits
8,486,671
8,503,240
7,483,635
7,497,429
Short-term borrowings
8,100
8,100
1,100
1,100
Long-term borrowings
3,000
2,989
—
—
Junior subordinated debentures
26,804
30,246
26,804
29,324
OFF-BALANCE SHEET FINANCIAL INSTRUMENTS
Loan commitments
3,140
2,832
Letters of credit
476
485
29
Non-financial Assets and Non-financial Liabilities Measured at Fair Value
The Company has no non-financial assets or non-financial liabilities measured at fair value on a recurring basis. Certain non-financial assets and non-financial liabilities measured at fair value on a nonrecurring basis include intangible assets and other non-financial long-lived assets measured at fair value and adjusted for impairment. These items are evaluated at least annually for impairment. The overall levels of non-financial assets and non-financial liabilities measured at fair value on a nonrecurring basis were no t considered to be significant to the Company at June 30, 2020 or December 31, 2019.
(11) SEGMENT INFORMATION
The Company evaluates its performance with an internal profitability measurement system that measures the profitability of its business units on a pre-tax basis. The five principal business units are metropolitan banks, community banks, Pegasus Bank, other financial services and executive, operations and support. Metropolitan banks, community banks and Pegasus Bank offer traditional banking products such as commercial and retail lending and a full line of deposit accounts. Metropolitan banks consist of banking locations in the metropolitan Oklahoma City and Tulsa areas. Community banks consist of banking locations in communities throughout Oklahoma. Pegasus Bank consists of banking locations in the Dallas metropolitan area. Other financial services are specialty product business units including guaranteed small business lending, residential mortgage lending, trust services, securities brokerage, electronic banking and insurance. The executive, operations and support groups represent executive management, operational support and corporate functions that are not allocated to the other business units.
The results of operations and selected financial information for the four business units are as follows:
Metropolitan
Banks
Community
Banks
Pegasus Bank
Other
Financial
Services
Executive,
Operations
& Support
Eliminations
Consolidated
(Dollars in thousands)
Three Months Ended June 30, 2020
Net interest income
$
22,310
$
43,917
$
4,976
$
5,905
$
100
$
—
$
77,208
Noninterest income
4,571
13,841
121
9,328
25,774
( 21,553
)
32,082
Income before taxes
3,613
15,532
1,345
7,786
18,232
( 21,202
)
25,306
Three Months Ended June 30, 2019
Net interest income
$
21,438
$
44,775
$
—
$
1,411
$
1,168
$
—
$
68,792
Noninterest income
4,635
16,243
—
10,105
37,917
( 34,823
)
34,077
Income before taxes
14,866
30,041
—
5,572
27,590
( 34,241
)
43,828
Six Months Ended June 30, 2020
Net interest income
$
44,494
$
88,415
$
10,584
$
7,488
$
300
$
—
$
151,281
Noninterest income
9,271
29,694
252
20,218
53,257
( 45,465
)
67,227
Income before taxes
14,026
39,968
2,943
13,545
27,635
( 44,561
)
53,556
Six Months Ended June 30, 2019
Net interest income
$
42,791
$
88,182
$
—
$
2,582
$
2,140
$
—
$
135,695
Noninterest income
8,844
31,128
—
19,978
73,438
( 67,310
)
66,078
Income before taxes
30,235
58,086
—
10,071
52,613
( 66,163
)
84,842
Total Assets:
June 30, 2020
$
3,035,989
$
5,703,770
$
774,939
$
938,034
$
248,390
$
( 1,088,669
)
$
9,612,453
December 31, 2019
2,806,021
4,998,247
738,351
102,442
950,920
( 1,030,223
)
8,565,758
The financial information for each business unit is presented on the basis used internally by management to evaluate performance and allocate resources. The Company utilizes a transfer pricing system to allocate the benefit or cost of funds provided or used by the various business units. Certain services provided by the support group to other business units, such as item processing, are allocated at rates approximating the cost of providing the services. Eliminations are adjustments to consolidate the business units and companies. Capital expenditures are generally charged to the business unit using the asset.
30
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.