Item 1. Financial Statements
Item 1 – Financial Statements (Unaudited)
EAGLE BANCORP, INC.
Consolidated Balance Sheets (Unaudited)
(dollars in thousands, except per share data)
June 30, 2020
December 31, 2019
Assets
Cash and due from banks
$
12,199
$
7,539
Federal funds sold
25,466
38,987
Interest bearing deposits with banks and other short-term investments
598,377
195,447
Investment securities available for sale, at fair value (amortized cost of $ 750,653 and $ 839,192 and allowance for credit losses of $ 138 and $ 0 as of June 30, 2020 and December 31, 2019, respectively).
772,394
843,363
Federal Reserve and Federal Home Loan Bank stock
40,018
35,194
Loans held for sale
68,433
56,707
Loans
8,021,761
7,545,748
Less allowance for credit losses
( 108,796 )
( 73,658 )
Loans, net
7,912,965
7,472,090
Premises and equipment, net
12,970
14,622
Operating lease right-of-use assets
25,368
27,372
Deferred income taxes
37,364
29,804
Bank owned life insurance
75,913
75,724
Intangible assets, net
104,651
104,739
Other real estate owned
8,237
1,487
Other assets
105,315
85,644
Total Assets
$
9,799,670
$
8,988,719
Liabilities and Shareholders’ Equity
Liabilities
Deposits:
Noninterest bearing demand
$
2,416,058
$
2,064,367
Interest bearing transaction
861,703
863,856
Savings and money market
3,504,718
3,013,129
Time, $ 100,000 or more
527,870
663,987
Other time
625,623
619,052
Total deposits
7,935,972
7,224,391
Customer repurchase agreements
31,198
30,980
Other short-term borrowings
300,000
250,000
Long-term borrowings
267,882
217,687
Operating lease liabilities
27,137
29,959
Reserve for unfunded commitments
7,170
—
Other liabilities
42,416
45,021
Total Liabilities
8,611,775
7,798,038
Shareholders’ Equity
Common stock, par value $ .01 per share; shares authorized 100,000,000 , shares issued and outstanding 32,224,756 and 33,241,496 , respectively
320
331
Additional paid in capital
440,934
482,286
Retained earnings
731,973
705,105
Accumulated other comprehensive income
14,668
2,959
Total Shareholders’ Equity
1,187,895
1,190,681
Total Liabilities and Shareholders’ Equity
$
9,799,670
$
8,988,719
See notes to consolidated financial statements.
3
Table of Contents
EAGLE BANCORP, INC.
Consolidated Statements of Operations (Unaudited)
(dollars in thousands, except per share data)
Three Months Ended June 30,
Six Months Ended June 30,
2020
2019
2020
2019
Interest Income
Interest and fees on loans
$
92,928
$
101,889
$
189,683
$
199,710
Interest and dividends on investment securities
4,571
5,238
9,998
10,836
Interest on balances with other banks and short-term investments
161
1,105
1,720
2,771
Interest on federal funds sold
12
47
72
96
Total interest income
97,672
108,279
201,473
213,413
Interest Expense
Interest on deposits
12,514
22,461
33,060
43,361
Interest on customer repurchase agreements
86
75
173
173
Interest on short-term borrowings
501
1,435
858
1,575
Interest on long-term borrowings
3,208
2,979
6,275
5,958
Total interest expense
16,309
26,950
40,366
51,067
Net Interest Income
81,363
81,329
161,107
162,346
Provision for Credit Losses
19,737
3,600
34,047
6,960
Provision for Unfunded Commitments
940
—
3,052
—
Net Interest Income After Provision For Credit Losses
60,686
77,729
124,008
155,386
Noninterest Income
Service charges on deposits
942
1,606
2,367
3,300
Gain on sale of loans
3,079
1,923
4,023
3,311
Gain on sale of investment securities
713
563
1,535
1,475
Increase in the cash surrender value of bank owned life insurance
828
429
1,242
854
Other income
6,933
1,839
8,798
3,711
Total noninterest income
12,495
6,360
17,965
12,651
Noninterest Expense
Salaries and employee benefits
17,104
17,743
34,901
41,387
Premises and equipment expenses
3,468
3,652
7,289
7,504
Marketing and advertising
1,111
1,268
2,189
2,416
Data processing
2,759
2,603
5,255
4,978
Legal, accounting and professional fees
3,979
2,740
10,967
4,449
FDIC insurance
1,980
1,126
3,404
2,242
Other expenses
4,491
4,227
8,234
8,687
Total noninterest expense
34,892
33,359
72,239
71,663
Income Before Income Tax Expense
38,289
50,730
69,734
96,374
Income Tax Expense
9,433
13,487
17,755
25,382
Net Income
$
28,856
$
37,243
$
51,979
$
70,992
Earnings Per Common Share
Basic
$
0.90
$
1.08
$
1.60
$
2.06
Diluted
$
0.90
$
1.08
$
1.60
$
2.05
See notes to consolidated financial statements.
4
Table of Contents
EAGLE BANCORP, INC.
Consolidated Statements of Comprehensive Income (Unaudited)
(dollars in thousands)
Three Months Ended June 30,
Six Months Ended June 30,
2020
2019
2020
2019
Net Income
$
28,856
$
37,243
$
51,979
$
70,992
Other comprehensive income, net of tax:
Unrealized gain on securities available for sale
1,870
5,925
13,977
11,979
Reclassification adjustment for net gains included in net income
( 537 )
( 417 )
( 1,144 )
( 1,092 )
Total unrealized gain on investment securities
1,333
5,508
12,833
10,887
Unrealized gain (loss) on derivatives
565
( 513 )
( 902 )
( 1,665 )
Reclassification adjustment for amounts included in net income
( 295 )
( 236 )
( 222 )
( 1,180 )
Total unrealized gain (loss) on derivatives
270
( 749 )
( 1,124 )
( 2,845 )
Other comprehensive income
1,603
4,759
11,709
8,042
Comprehensive Income
$
30,459
$
42,002
$
63,688
$
79,034
See notes to consolidated financial statements.
5
Table of Contents
EAGLE BANCORP, INC.
Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
(dollars in thousands except share data)
Accumulated
Other
Common
Additional Paid
Retained
Comprehensive
Shareholders'
Shares
Amount
in Capital
Earnings
Income
Equity
Balance April 1, 2020
32,197,258
$
320
$
439,321
$
710,072
$
13,065
$
1,162,778
Net Income
—
—
—
28,856
—
28,856
Other comprehensive income, net of tax
—
—
—
—
1,603
1,603
Stock-based compensation expense
—
—
1,427
—
—
1,427
Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes
( 2,738 )
—
—
—
—
—
Time based stock awards granted
24,068
—
—
—
—
—
Issuance of common stock related to employee stock purchase plan
6,168
—
186
—
—
186
Cash dividends declared ($ 0.22 per share)
—
—
—
( 6,955 )
—
( 6,955 )
Balance June 30, 2020
32,224,756
$
320
$
440,934
$
731,973
$
14,668
$
1,187,895
Balance April 1, 2019
34,537,193
$
343
$
530,894
$
618,243
$
( 992 )
$
1,148,488
Net Income
—
—
—
37,243
—
37,243
Other comprehensive income, net of tax
—
—
—
—
4,759
4,759
Stock-based compensation expense
—
—
1,471
—
—
1,471
Issuance of common stock related to options exercised, net of shares withheld for payroll taxes
750
—
37
—
—
37
Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes
( 1,800 )
—
—
—
—
—
Issuance of common stock related to employee stock purchase plan
3,710
—
183
—
—
183
Cash dividends declared ($ 0.22 per share)
—
—
—
( 7,599 )
—
( 7,599 )
Balance June 30, 2019
34,539,853
$
343
$
532,585
$
647,887
$
3,767
$
1,184,582
Accumulated
Additional
Other
Common
Paid
Retained
Comprehensive
Shareholders’
Shares
Amount
in Capital
Earnings
Income
Equity
Balance January 1, 2020
33,241,496
$
331
$
482,286
$
705,105
$
2,959
$
1,190,681
Cumulative effect adjustment due to the adoption of ASC 326, net of tax
—
—
—
( 10,931 )
—
( 10,931 )
Net Income
—
—
—
51,979
—
51,979
Other comprehensive income, net of tax
—
—
—
—
11,709
11,709
Stock-based compensation expense
—
—
2,423
—
—
2,423
Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes
( 24,921 )
—
—
—
—
—
Vesting of performance based stock awards, net of shares withheld for payroll taxes
4,126
—
—
—
—
—
Time based stock awards granted
176,252
—
—
—
—
—
Issuance of common stock related to employee stock purchase plan
10,644
—
382
—
—
382
Cash dividends declared ($ 0.44 per share)
—
—
—
( 14,180 )
—
( 14,180 )
Common stock repurchased
( 1,182,841 )
( 11 )
$
( 44,157 )
—
—
( 44,168 )
Balance June 30, 2020
32,224,756
$
320
$
440,934
$
731,973
$
14,668
$
1,187,895
Balance January 1, 2019
34,387,919
$
342
$
528,380
$
584,494
$
( 4,275 )
$
1,108,941
Net Income
—
—
—
70,992
—
70,992
Other comprehensive income, net of tax
—
—
—
—
8,042
8,042
Stock-based compensation expense
—
—
3,501
—
—
3,501
Issuance of common stock related to options exercised, net of shares withheld for payroll taxes
26,784
—
332
—
—
332
Vesting of time based stock awards issued at date of grant, net of shares withheld for payroll taxes
( 12,744 )
1
( 1 )
—
—
—
Vesting of performance based stock awards, net of shares withheld for payroll taxes
17,655
—
—
—
—
—
Time based stock awards granted
112,636
—
—
—
—
—
Issuance of common stock related to employee stock purchase plan
7,603
—
373
—
—
373
Cash dividends declared ($ 0.22 per share)
—
—
—
( 7,599 )
—
( 7,599 )
Balance June 30, 2019
34,539,853
$
343
$
532,585
$
647,887
$
3,767
$
1,184,582
See notes to consolidated financial statements.
6
Table of Contents
EAGLE BANCORP, INC.
Consolidated Statements of Cash Flows (Unaudited)
(dollars in thousands)
Six Months Ended June 30,
2020
2019
Cash Flows From Operating Activities:
Net Income
$
51,979
$
70,992
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses
34,047
6,960
Provision for unfunded commitments
3,052
—
Depreciation and amortization
2,238
3,567
Amortization of operating lease right-of-use assets
—
1,360
Gains on sale of loans
( 4,023 )
( 3,311 )
Gains on sale of GNMA loans
—
( 71 )
Securities premium amortization (discount accretion), net
2,931
2,519
Origination of loans held for sale
( 307,790 )
( 230,865 )
Proceeds from sale of loans held for sale
300,087
215,995
Net increase in cash surrender value of BOLI
( 1,242 )
( 854 )
Deferred income tax (benefit) expense
( 7,560 )
2,807
Net gain on sale of investment securities
( 1,535 )
( 1,475 )
Stock-based compensation expense
2,423
3,501
Net tax (expense) benefits from stock compensation
( 313 )
10
(Increase) decrease in other assets
( 20,365 )
6,912
Increase (decrease) in other liabilities
( 5,612 )
( 29,242 )
Net cash provided by operating activities
48,317
48,805
Cash Flows From Investing Activities:
Purchases of available-for-sale investment securities
( 209,460 )
( 63,572 )
Proceeds from maturities of available-for-sale securities
170,754
67,223
Proceeds from sale/call of available-for-sale securities
119,988
42,143
Purchases of Federal Reserve and Federal Home Loan Bank stock
( 9,074 )
( 76,150 )
Proceeds from redemption of Federal Reserve and Federal Home Loan Bank stock
4,250
65,663
Net increase in loans
( 481,672 )
( 405,986 )
Increase (decrease) in premises and equipment
( 2,965 )
1,675
Net cash used in investing activities
( 408,179 )
( 369,004 )
Cash Flows From Financing Activities:
Increase (decrease) in deposits
711,581
( 24,393 )
Increase in customer repurchase agreements
218
1,256
Increase in short-term borrowings
50,000
225,000
Increase in long-term borrowings
50,098
—
Proceeds from exercise of equity compensation plans
—
332
Proceeds from employee stock purchase plan
382
373
Common stock repurchased
( 44,168 )
—
Cash dividends paid
( 14,180 )
( 7,599 )
Net cash provided by financing activities
753,931
194,969
Net Increase (Decrease) In Cash and Cash Equivalents
394,069
( 125,230 )
Cash and Cash Equivalents at Beginning of Period
241,973
321,864
Cash and Cash Equivalents at End of Period
$
636,042
$
196,634
Supplemental Cash Flows Information:
Interest paid
$
41,413
$
51,735
Income taxes paid
$
26,900
$
31,850
Non-Cash Investing Activities
Initial recognition of operating lease right-of-use assets
$
945
$
29,574
Transfers from loans to other real estate owned
$
6,750
$
—
See notes to consolidated financial statements.
7
Table of Contents
EAGLE BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Basis of Presentation
The Consolidated Financial Statements include the accounts of Eagle Bancorp, Inc. and its subsidiaries (the “Company”). Active subsidiaries include: EagleBank (the “Bank”), Eagle Insurance Services, LLC, Bethesda Leasing, LLC, and Landroval Municipal Finance, Inc., with all significant intercompany transactions eliminated.
The Consolidated Financial Statements of the Company included herein are unaudited. The Consolidated Financial Statements reflect all adjustments, consisting of normal recurring accruals that in the opinion of management, are necessary to present fairly the results for the periods presented. The amounts as of and for the year ended December 31, 2019 were derived from audited Consolidated Financial Statements. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. In addition to the “Critical Accounting Policies” impacted by the new Current Expected Credit Loss (“CECL”) standard described below, the Company applies the accounting policies contained in Note 1 to Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019. The Company believes that the disclosures are adequate to make the information presented not misleading. Certain reclassifications have been made to amounts previously reported to conform to the current period presentation.
The following table presents a breakdown of the provision for credit losses included in our Consolidated Statements of Income for the applicable periods (in thousands):
Three Months Ended
Six Months Ended
(dollars in thousands)
June 30, 2020
June 30, 2020
Provision for credit losses- loans
19,599
33,909
Provision for credit losses- AFS debt securities
138
138
Total provision for credit losses
19,737
34,047
Nature of Operations
The Company, through the Bank, conducts a full service community banking business, primarily in Northern Virginia, Suburban Maryland, and Washington, D.C. The primary financial services offered by the Bank include real estate, commercial and consumer lending, as well as traditional deposit and repurchase agreement products. The Bank is also active in the origination and sale of residential mortgage loans, the origination of small business loans, and the origination, securitization and sale of multifamily Federal Housing Administration (“FHA”) loans. The guaranteed portion of small business loans, guaranteed by the Small Business Administration (“SBA”), is typically sold to third party investors in a transaction apart from the loan’s origination. The Bank offers its products and services through twenty banking offices, five lending centers and various electronic capabilities, including remote deposit services and digital banking services. Eagle Insurance Services, LLC, a subsidiary of the Bank, offers access to insurance products and services through a referral program with a third party insurance broker. Landroval Municipal Finance, Inc., a subsidiary of the Bank, focuses on lending to municipalities by buying debt on the public market as well as direct purchase issuance. Bethesda Leasing, a subsidiary of the Bank, holds title to repossessed real estate.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates. The allowance for credit losses, the fair value of financial instruments and the status of contingencies are particularly susceptible to significant change.
8
Table of Contents
Risks and Uncertainties
The outbreak of COVID-19 has adversely impacted a broad range of industries in which the Company’s customers operate and could impair their ability to fulfill their financial obligations to the Company. The World Health Organization has declared COVID-19 to be a global pandemic indicating that almost all public commerce and related business activities must be, to varying degrees, curtailed with the goal of decreasing the rate of new infections. The spread of the outbreak has caused significant disruptions in the U.S. economy and has disrupted banking and other financial activity in the areas in which the Company operates. While there has been no material impact to the Company’s employees to date, COVID-19 could also potentially create widespread business continuity issues for the Company. Congress, the President, and the Federal Reserve have taken several actions designed to cushion the economic fallout. Most notably, the Coronavirus Aid, Relief and Economic Security (“CARES”) Act was signed into law at the end of March 2020 as a $2 trillion legislative package. The goal of the CARES Act is to prevent a severe economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry sectors. The package also includes extensive emergency funding for hospitals and providers. In addition to the general impact of COVID-19, certain provisions of the CARES Act as well as other recent legislative and regulatory relief efforts have had and are expected to continue to have a material impact on the Company’s operations.
The Company’s business is dependent upon the willingness and ability of its employees and customers to conduct banking and other financial transactions. If the global response to contain COVID-19 escalates further or is unsuccessful, the Company could experience a material adverse effect on its business, financial condition, results of operations and cash flows. While it is not possible to know the full universe or extent that the impact of COVID-19, and resulting measures to curtail its spread, will have on the Company’s operations, the Company is disclosing potentially material items of which it is aware.
Financial position and results of operations
The Company’s fee income could be reduced due to COVID-19. In keeping with guidance from regulators, the Company is actively working with COVID-19 affected customers to waive fees from a variety of sources, such as, but not limited to, insufficient funds and overdraft fees, ATM fees, account maintenance fees, etc. These reductions in fees are thought, at this time, to be temporary in conjunction with the length of the expected COVID-19 related economic crisis. At this time, the Company is unable to project the materiality of such an impact, but recognizes the breadth of the economic impact is likely to impact its fee income in future periods.
The Company’s interest income could be reduced due to COVID-19. In keeping with guidance from regulators, the Company is actively working with COVID-19 affected borrowers to defer their payments, interest, and fees. While interest and fees will still accrue to income, through normal GAAP accounting, should eventual credit losses on these deferred payments emerge, interest income and fees accrued would need to be reversed. In such a scenario, interest income in future periods could be negatively impacted. At this time the Company is unable to project the materiality of such an impact, but recognizes the breadth of the economic impact may affect its borrowers’ ability to repay in future periods.
Capital and liquidity
While the Company believes that it has sufficient capital to withstand an extended economic recession brought about by COVID-19, its reported and regulatory capital ratios could be adversely impacted by further credit losses.
The Company maintains access to multiple sources of liquidity. Wholesale funding markets have remained open to us, and rates for short term funding have recently been very low. If funding costs were to become elevated for an extended period of time, it could have an adverse effect on the Company’s net interest margin. If an extended recession caused large numbers of the Company’s customers to withdraw their funds, the Company might become more reliant on volatile or more expensive sources of funding.
Asset valuation
Currently, the Company does not expect COVID-19 to affect its ability to account timely for the assets on its balance sheet; however, this could change in future periods. While certain valuation assumptions and judgments will change to account for pandemic-related circumstances such as widening credit spreads, the Company does not anticipate significant changes in methodology used to determine the fair value of assets measured in accordance with GAAP.
9
Table of Contents
COVID-19 could cause a further and sustained decline in the Company’s stock price. As of June 30, 2020, the Company performed a qualitative assessment to determine whether it was more likely than not that the fair value of the reporting unit was less than its carrying amount. A triggering event was deemed to have occurred as a result of COVID-19 and, accordingly, a step one assessment was performed by comparing the fair value of the reporting unit with its carrying amount (including goodwill). Determining the fair value of a reporting unit under the goodwill impairment test is subjective and often involves the use of significant estimates and assumptions. Estimates of fair value are primarily determined using discounted cash flows, market comparisons and recent transactions. These approaches use significant estimates and assumptions including projected future cash flows, discount rates reflecting the market rate of return, projected growth rates and determination and evaluation of appropriate market comparables. Based on the results of the assessment of all reporting units, the Company concluded that no impairment existed as of June 30, 2020. However, future events could cause the Company to conclude that goodwill or other intangibles have become impaired, which would result in recording an impairment loss. Any resulting impairment loss could have a material adverse impact on the Company’s financial condition and results of operations.
Business Continuity Plan
The Company has implemented a remote working strategy for many of its employees. The Company does not anticipate incurring additional material cost related to its continued deployment of the remote working strategy. No material operational or internal control challenges or risks have been identified to date. The Company does not anticipate significant challenges to its ability to maintain its systems and controls in light of the measures the Company has taken to prevent the spread of COVID-19. The Company does not currently face any material resource constraint through the implementation of its business continuity plans.
Lending operations and accommodations to borrowers
In response to the COVID-19 pandemic, we have also implemented a short-term loan modification program to provide temporary payment relief to certain borrowers who meet the program's qualifications. Modifications under this program have predominately been for a period of 90 days . The deferred payments along with interest accrued during the deferral period are due and payable on the maturity date of the existing loan. As of June 30, 2020, we granted temporary modifications on approximately 708 loans representing approximately $ 1.63 billion (approximately 20 % of total loans) in outstanding exposure. Some of these deferrals may not have met the criteria for treatment under U.S. GAAP as troubled debt restructurings ("TDRs"). Additionally, none of the deferrals are reflected in the Company's asset quality measures (i.e. non-performing loans) due to the provision of the CARES Act that permits U.S. financial institutions to temporarily suspend the U.S. GAAP requirements to treat such short-term loan modifications as TDR. Similar provisions have also been confirmed by interagency guidance issued by the federal banking agencies and confirmed with staff members of the Financial Accounting Standards Board.
With the passage of the Paycheck Protection Program (“PPP”), administered by the Small Business Administration (“SBA”), the Company is actively participating in assisting its customers with applications for resources through the program. The PPP loans originated by the Bank generally have a two-year term and earn interest at 1 %. The Company believes that the majority of these loans will ultimately be forgiven by the SBA in accordance with the terms of the program. As of June 30, 2020, principal outstanding on PPP loans totaled $ 456 million to just over 1,400 businesses. The Company understands that loans funded through the PPP program are fully guaranteed by the U.S. government. Should those circumstances change, the Company could be required to establish additional allowance for credit loss through additional credit loss expense charged to earnings.
Credit
The Company is working with customers directly affected by COVID-19. The Company is prepared to offer short-term assistance in accordance with regulatory guidelines. As a result of the current economic environment caused by the COVID-19 virus, the Company is engaging in more frequent communication with borrowers to better understand their situation and the challenges faced, allowing it to respond proactively as needs and issues arise. Should economic conditions worsen, the Company could experience further increases in its required allowance for credit losses (“ACL”) and record additional provision for credit losses. It is possible that the Company’s asset quality measures could worsen at future measurement periods if the effects of COVID-19 are prolonged.
10
Table of Contents
Allowance for Credit Losses
On January 1, 2020, we adopted ASU 2016-13 “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), which replaces the incurred loss methodology for determining our provision for credit losses and ACL with an expected loss methodology that is referred to as the current expected credit loss model. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loans receivable and held-to-maturity (“HTM”) 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 leases recognized by a lessor in accordance with ASU 2016-02 "Leases (Topic 842)" ("ASU 2016-02"). In addition, ASU 2016-13 made changes to the accounting for available-for-sale (“AFS”) debt securities. One such change is to require credit-related impairments to be recognized as an allowance for credit losses rather than as a write-down of the securities amortized cost basis when management does not intend to sell or believes that it is not more than likely that they will be required to sell the securities prior to recovery of the securities amortized cost basis. We adopted ASU 2016-13 using the modified retrospective method. Results for reporting periods beginning after January 1, 2020 are presented under ASU 2016-13 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company does not own Held to Maturity investment debt securities.
Loans
Loans held for investment are stated at the amount of unpaid principal reduced by deferred income (net of costs). Interest on loans is recognized using the simple-interest method on the daily balances of the principal amounts outstanding. Loan origination fees, net of direct loan origination costs, and commitment fees are deferred and amortized as an adjustment to yield over the life of the loan, or over the commitment period, as applicable.
A modification of a loan constitutes a TDR when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Company offers various types of concessions when modifying a loan. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. The most common change in terms provided by the Company is an extension of an interest only term. As of June 30, 2020, all performing TDRs were categorized as interest-only modifications.
A loan is considered past due when a contractually due payment has not been received by the contractual due date. We place a loan on non-accrual status when there is a clear indication that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan is 90 days past due. When a loan is placed on non-accrual status, all previously accrued and unpaid interest is reversed as a reduction of current period interest income. Interest income is subsequently recognized on a cash basis as long as the remaining book balance of the asset is deemed to be collectible. If collectability is questionable, then cash payments are applied to principal. A loan is placed back on accrual status when both principal and interest are current and it is probable that we will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.
Allowance for Credit Losses- Loans
The allowance for credit losses is an estimate of the expected credit losses in the loans held for investment and available-for-sale debt securities portfolios.
ASU 2016-13 replaces the incurred loss impairment model that recognizes losses when it becomes probable that a credit loss will be incurred, with a requirement to recognize lifetime expected credit losses immediately when a financial asset is originated or purchased. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans. Loans, or portions thereof, are charged off against the allowance when they are deemed uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged- off.
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, loan concentrations, credit quality, or term, as well as for changes in environmental conditions, such as changes in unemployment rates, property values or other relevant factors.
11
Table of Contents
The allowance for credit losses is comprised of reserves measured on a collective (pool) basis based on a lifetime loss-rate model when similar risk characteristics exist. Reserves on loans that do not share risk characteristics are evaluated on an individual basis (nonaccrual, TDR). In order to determine the allowance for credit losses, all loans are assigned a credit grade. Nonaccrual loans are specifically reviewed for loss potential and when deemed appropriate are assigned a reserve based on an individual evaluation. For purposes of determining the pool-basis reserve, the remainder of the portfolio, representing all loans not assigned an individual reserve, is segregated by call report codes. Each credit grade within each product type is assigned a historical loss rate. These historical loss rates are then modified to incorporate our reasonable and supportable forecast of future losses at the portfolio segment level, as well as any necessary qualitative adjustments. A similar process is employed to calculate a reserve assigned to off-balance sheet commitments, specifically unfunded loan commitments and letters of credit, and any needed reserve is recorded in reserve for unfunded commitments on the Consolidated Balance Sheets. For periods beyond which we are able to develop reasonable and supportable forecasts, we revert to the historical loss rate on a straight line basis over a twelve month period. See further detail regarding our forecasting methodology in the “Discounted Cash Flow Method” section below.
Even though portions of the allowance may be allocated to specific loans, the entire allowance is available for any credit that, in management's judgment, should be charged off. Portfolio segments are used to pool loans with similar risk characteristics and align with our methodology for measuring expected credit losses.
A summary of our primary portfolio segments is as follows:
Commercial . The commercial loan portfolio is comprised of lines of credit and term loans for working capital, equipment, and other business assets across a variety of industries. These loans are used for general corporate purposes including financing working capital, internal growth, and acquisitions; and are generally secured by accounts receivable, inventory, equipment and other assets of our clients’ businesses.
Income producing – commercial real estate . Income producing commercial real estate loans are comprised of permanent and bridge financing provided to professional real estate owners/managers of commercial and residential real estate projects and properties who have a demonstrated record of past success with similar properties. Collateral properties include apartment buildings, office buildings, hotels, mixed-use buildings, retail, data centers, warehouse, and shopping centers. The primary source of repayment on these loans is generally expected to come from lease or operation of the real property collateral. Income producing commercial real estate loans are impacted by fluctuation in collateral values, as well as rental demand and rates.
Owner occupied – commercial real estate. The owner occupied commercial real estate portfolio is comprised of permanent financing provided to operating companies and their related entities for the purchase or refinance of real property wherein their business operates. Collateral properties include industrial property, office buildings, religious facilities, mixed-use property, health care and educational facilities.
Real Estate Mortgage – Residential. Real estate mortgage residential loans are comprised of consumer mortgages for the purpose of purchasing or refinancing first lien real estate loans secured by primary-residence, second-home, and rental residential real property.
Construction – commercial and residential . The construction commercial and residential loan portfolio is comprised of loans made to builders and developers of commercial and residential property, for both renovation, new construction, and development projects. Collateral properties include apartment buildings, mixed use property, residential condominiums, single and 1-4 residential property, and office buildings. The primary source of repayment on these loans is expected to come from the sale, permanent financing, or lease of the real property collateral. Construction loans are impacted by fluctuations in collateral values and the ability of the borrower or ultimate purchaser to obtain permanent financing.
Construction – C&I (owner occupied) . The construction C&I (owner occupied) portfolio comprises loans to operating companies and their related entities for new construction or renovation of the real or leased property in which they operate. Generally these loans contain provisions for conversion to an owner occupied commercial real estate or to a commercial loan after completion of construction. Collateral properties include industrial, healthcare, religious facilities, restaurants, and office buildings.
Home Equity . The home equity portfolio is comprised of consumer lines of credit and loans secured by subordinate liens on residential real property.
12
Table of Contents
Other Consumer . The other consumer portfolio is comprised of consumer purpose loans not secured by real property, including personal lines of credit and loans, overdraft lines, and vehicle loans. This category also includes other loan items such as overdrawn deposit accounts as well as loans and loan payments in process.
We have several pass credit grades that are assigned to loans based on varying levels of risk, ranging from credits that are secured by cash or marketable securities, to watch credits which have all the characteristics of an acceptable credit risk but warrant more than the normal level of monitoring. Special mention loans are those that are currently protected by the sound worth and paying capacity of the borrower, but that are potentially weak and constitute an additional credit risk. These loans have the potential to deteriorate to a substandard grade due to the existence of financial or administrative deficiencies. Substandard loans have a well-defined weakness or weaknesses that jeopardizes the liquidation of the debt. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. Some substandard loans are inadequately protected by the sound worth and paying capacity of the borrower and of the collateral pledged and may be considered impaired. Substandard loans can be accruing or can be on non-accrual depending on the circumstances of the individual loans.
Loans classified as doubtful have all the weaknesses inherent in substandard loans with the added characteristics that the weaknesses make collection in full highly questionable and improbable. The possibility of loss is extremely high. All doubtful loans are on non-accrual.
The methodology used in the estimation of the allowance, which is performed at least quarterly, is designed to be dynamic and responsive to changes in portfolio credit quality and forecasted economic conditions. Changes are reflected in the pool-basis allowance and in reserves assigned on an individual basis as the collectability of classified loans is evaluated with new information. As our portfolio has matured, historical loss ratios have been closely monitored. The review of the appropriateness of the allowance is performed by executive management and presented to management committees, Director’s Loan Committee, the Audit Committee, and the Board of Directors. The committees report to the Board as part of the Board's review on a quarterly basis of our consolidated financial statements.
When management determines that foreclosure is probable, and for certain collateral-dependent loans where foreclosure is not considered probable, expected credit losses are based on the fair value of the collateral adjusted for selling costs, when appropriate. 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.
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 that a loan will be restructured, or the extension or renewal options are included in the borrower contract.
We do not measure an allowance for credit losses on accrued interest receivable balances because these balances are written off in a timely manner as a reduction to interest income when loans are placed on non-accrual status.
Discounted Cash Flow Method
The Company uses the discounted cash flow (“DCF”) method to estimate expected credit losses for the commercial, income producing – commercial real estate, owner occupied – commercial real estate, real estate mortgage - residential, construction – commercial and residential, construction – C&I (owner occupied), home equity, and other consumer loan pools. For each of these loan segments, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, probability of default, and loss given default. The modeling of expected prepayment speeds is based on historical internal data.
The Company uses regression analysis of historical internal and peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers. For all loan pools utilizing the DCF method, management utilizes and forecasts regional unemployment as a loss driver. COVID-19 has negatively impacted unemployment projections, which inform our CECL economic forecast and increased our loss reserve as of June 30, 2020.
13
Table of Contents
For all DCF models, management has determined that eight quarters represents a reasonable and supportable forecast period and reverts back to a historical loss rate over twelve months on a straight-line basis. Management leverages economic projections from reputable and independent third parties to inform its loss driver forecasts over the forecast period.
The combination of adjustments for credit expectations (default and loss) and timing expectations (prepayment, curtailment, and time to recovery) produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce an instrument-level Net Present Value ("NPV "). An ACL is established for the difference between the instrument’s NPV and amortized cost basis.
Collateral Dependent Financial Assets
Loans that do not share risk characteristics are evaluated on an individual basis. For collateral dependent financial assets where the Company has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and the Company expects repayment of the financial asset to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the asset as of the measurement date. When repayment is expected to be from the operation of the collateral, expected credit losses are calculated as the amount by which the amortized cost basis of the financial asset exceeds the NPV from the operation of the collateral. When repayment is expected to be from the sale of the collateral, expected credit losses are calculated as the amount by which the amortized costs basis of the financial asset exceeds the fair value of the underlying collateral less estimated cost to sell. The ACL may be zero if the fair value of the collateral at the measurement date exceeds the amortized cost basis of the financial asset.
The Company’s estimate of the ACL reflects losses expected over the remaining contractual life of the assets. The contractual term does not consider extensions, renewals or modifications unless the Company has identified an expected TDR.
A loan that has been modified or renewed is considered a TDR when two conditions are met: 1) the borrower is experiencing financial difficulty and 2) concessions are made for the borrower's benefit that would not otherwise be considered for a borrower or transaction with similar credit risk characteristics. The Company’s ACL reflects all effects of a TDR when an individual asset is specifically identified as a reasonably expected TDR. The Company has determined that a TDR is reasonably expected no later than the point when the lender concludes that modification is the best course of action and it is at least reasonably possible that the troubled borrower will accept some form of concession from the lender to avoid a default. Reasonably expected TDRs and executed non-performing TDRs are evaluated individually to determine the required ACL. Refer to page 10 for a discussion on the impact of the CARES Act on TDRs.
Allowance for Credit Losses - Available-for-Sale Debt Securities
Although ASU No. 2016-13 replaced the legacy other-than-temporary impairment (“OTTI”) model with a credit loss model, it retained the fundamental nature of the legacy OTTI model. One notable change from the legacy OTTI model is when evaluating whether credit loss exists, an entity may no longer consider the length of time fair value has been less than amortized cost. For AFS debt securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either criterion is met, the security’s amortized cost basis is written down to fair value through income. For AFS debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Changes in the allowance for credit losses are recorded as a provision for (or reversal of) credit losses. Losses are charged against the allowance when management believes the uncollectibility of an AFS security is confirmed or when either of the criteria regarding intent or requirement to sell is met. Any impairment not recorded through an allowance for credit loss is recognized in other comprehensive income as a non credit-related impairment. The majority of available-for-sale debt securities as of June 30, 2020 and December 31, 2019 were issued by US agencies. However, as of June 30, 2020, the Company determined that part of the unrealized loss positions in AFS corporate and municipal
14
Table of Contents
securities could be the result of credit losses, and therefore, an allowance for credit losses of $ 138 thousand was recorded. See Note 3 Investment Securities for more information.
We have made a policy election to exclude accrued interest from the amortized cost basis of available-for-sale debt securities and report accrued interest separately in accrued interest and other assets in the consolidated balance sheets. Available-for-sale debt securities are placed on non- accrual status when we no longer expect to receive all contractual amounts due, which is generally at 90 days past due. Accrued interest receivable is reversed against interest income when a security is placed on non-accrual status. Accordingly, we do not recognize an allowance for credit loss against accrued interest receivable.
Loan Commitments and Allowance for Credit Losses on Off-Balance Sheet Credit Exposures
Financial instruments include off-balance sheet credit instruments such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.
The Company records a reserve for unfunded commitments (“RUC”) on off-balance sheet credit exposures through a charge to provision for credit loss expense in the Company’s consolidated statements of operations. The RUC on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur, and is included in the RUC on the Company’s consolidated balance sheets.
These statements should be read in conjunction with the audited Consolidated Financial Statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019.
Other New Authoritative Accounting Guidance
Accounting Standards Adopted in 2020
In March 2020, various regulatory agencies, including the Board of Governors of the Federal Reserve System and the Federal Deposit Insurance Corporation, (“the Agencies”) issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by COVID-19. The interagency statement was effective immediately and impacted accounting for loan modifications. Under Accounting Standards Codification 310-40, “Receivables – Troubled Debt Restructurings by Creditors,” (“ASC 310-40”), a restructuring of debt constitutes a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The Agencies confirmed with the staff of the Financial Accounting Standards Board (“FASB”) that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. This includes short-term (e.g., six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. This interagency guidance is expected to have a material impact on the Company’s financial statements; however, this impact cannot be quantified at this time. See Note 5 to the Consolidated Financial Statements for further detail.
ASU 2016-13, “Measurement of Credit Losses on Financial Instruments (Topic 326).” Under the CECL standard and based on the January 1, 2020 effective date, the Company made an initial adjustment to the allowance for credit losses of $ 10.6 million along with $ 4.1 million to the reserve for unfunded commitments. In accordance with adoption of CECL, the initial January 1, 2020 cumulative-effect adjustment was to retained earnings,net of taxes under the modified retrospective approach. Results for reporting periods beginning after January 1, 2020 are presented under ASU 2016-13 while prior period amounts continue to be reported in accordance with previously applicable GAAP. Refer to the “Allowance for Credit Losses- Loans” section above for additional detail.
ASU 2020-02 "Financial Instruments - Credit Losses (Topic 326) and Leases (Topic 842)" ("ASU 2020-02") incorporates SEC SAB 119 (updated from SAB 102) into the Accounting Standards Codification (the "Codification") by aligning SEC recommended policies and procedures with ASC 326. ASU 2020-02 was effective on January 1, 2020 and had no significant impact on our documentation requirements, financial statement or disclosures.
15
Table of Contents
ASU 2020-03 "Codification Improvements to Financial Instruments" ("ASU 2020-03") revised a wide variety of topics in the Codification with the intent to make the Codification easier to understand and apply by eliminating inconsistencies and providing clarifications. ASU 2020-03 was effective immediately upon its release in March 2020 and did not have a material impact on our consolidated financial statements.
Accounting Standards Pending Adoption
ASU 2019-12 "Income Taxes (Topic 740)" ("ASU 2019-12") simplifies the accounting for income taxes by removing certain exceptions and improves the consistent application of GAAP by clarifying and amending other existing guidance. ASU 2019-012 will be effective for us on January 1, 2021 and is not expected to have any material impact on our consolidated financial statements.
ASU 2020-04, "Reference Rate Reform (Topic 848)" ("ASU 2020-04") provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. For transactions that are modified because of reference rate reform and that meet certain scope guidance (i) modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification will be considered "minor" so that any existing unamortized origination fees/costs would carry forward and continue to be amortized and (ii) modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for derivative accounting. ASU 2020-04 is effective March 12, 2020 through December 31, 2022. An entity may elect to apply ASU 2020-04 for contract modifications as of January 1, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected for a Topic or an Industry Subtopic within the Codification, the amendments in this ASU must be applied prospectively for all eligible contract modifications for that Topic or Industry Subtopic. We anticipate this ASU will simplify any modifications we execute between the selected start date (yet to be determined) and December 31, 2022 that are directly related to LIBOR transition by allowing prospective recognition of the continuation of the contract, rather than extinguishment of the old contract resulting in writing off unamortized fees/costs. We are evaluating the impacts of this ASU and have not yet determined whether LIBOR transition and this ASU will have material effects on our business operations and consolidated financial statements.
Note 2. Cash and Due from Banks
Regulation D of the Federal Reserve Act requires that banks maintain noninterest reserve balances with the Federal Reserve Bank based principally on the type and amount of their deposits. During 2020, the Bank maintained balances at the Federal Reserve sufficient to meet reserve requirements, as well as significant excess reserves, on which interest is paid.
Additionally, the Bank maintains interest bearing balances with the Federal Home Loan Bank of Atlanta and noninterest bearing balances with domestic correspondent banks as compensation for services they provide to the Bank.
Note 3. Investment Securities Available-for-Sale
Amortized cost and estimated fair value of securities available-for-sale are summarized as follows:
Gross
Gross
Allowance
Estimated
June 30, 2020
Amortized
Unrealized
Unrealized
for Credit
Fair
(dollars in thousands)
Cost
Gains
Losses
Losses
Value
U. S. agency securities
$
116,223
$
1,580
$
749
$
—
$
117,054
Residential mortgage backed securities
516,297
15,346
115
—
531,528
Municipal bonds
86,374
4,333
—
13
90,694
Corporate bonds
31,561
1,562
78
125
32,920
Other equity investments
198
—
—
—
198
$
750,653
$
22,821
$
942
$
138
$
772,394
16
Table of Contents
Gross
Gross
Allowance
Estimated
December 31, 2019
Amortized
Unrealized
Unrealized
for Credit
Fair
(dollars in thousands)
Cost
Gains
Losses
Losses
Value
U. S. agency securities
$
180,228
$
621
$
1,055
$
—
$
179,794
Residential mortgage backed securities
541,490
4,337
1,975
—
543,852
Municipal bonds
71,902
2,034
5
—
73,931
Corporate bonds
10,530
203
—
—
10,733
U.S. Treasury
34,844
11
—
—
34,855
Other equity investments
198
—
—
—
198
$
839,192
$
7,206
$
3,035
$
—
$
843,363
In addition, at June 30, 2020 and December 31, 2019 the Company held $ 40.0 million and $ 35.2 million, respectively, in equity securities in a combination of Federal Reserve Bank (“FRB”) and Federal Home Loan Bank (“FHLB”) stocks, which are required to be held for regulatory purposes and which are not marketable, and therefore are carried at cost.
Accrued interest on available-for-sale securities totaled $ 2.7 million and $ 3.2 million at June 30, 2020 and December 31, 2019, respectively, and was included in other assets in the consolidated balance sheets.
Gross unrealized losses and fair value of available-for-sale securities for which an allowance for credit losses has not been recorded, by length of time that individual securities have been in a continuous unrealized loss position are as follows:
Less than
12 Months
12 Months
or Greater
Total
Estimated
Estimated
Estimated
June 30, 2020
Number of
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(dollars in thousands)
Securities
Value
Losses
Value
Losses
Value
Losses
U. S. agency securities
25
$
24,653
$
99
$
37,287
$
650
$
61,940
$
749
Residential mortgage backed securities
20
41,864
66
7,721
49
49,585
115
Corporate bonds
2
4,447
78
—
—
4,447
78
47
$
70,964
$
243
$
45,008
$
699
$
115,972
$
942
Less than
12 Months
12 Months
or Greater
Total
Estimated
Estimated
Estimated
December 31, 2019
Number of
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
(dollars in thousands)
Securities
Value
Losses
Value
Losses
Value
Losses
U. S. agency securities
36
$
75,159
$
439
$
51,481
$
616
$
126,640
$
1,055
Residential mortgage backed securities
111
197,794
1,148
90,742
827
288,536
1,975
Municipal bonds
1
1,994
5
—
—
1,994
5
148
$
274,947
$
1,592
$
142,223
$
1,443
$
417,170
$
3,035
The majority of the AFS debt securities in an unrealized loss position as of June 30, 2020, consisted of debt securities issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss.
As of June 30, 2020, total gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities. However, as of June 30, 2020, the Company determined that part of the unrealized loss positions in AFS corporate and municipal securities could be the result of credit losses, and therefore, an allowance for credit losses of $ 138 thousand was recorded. The weighted average duration of debt securities, which comprise 99.9 % of total investment securities, is relatively short at 3.1 years. If quoted prices are not available, fair value is measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security's credit rating, prepayment assumptions and other factors such as credit loss assumptions. The Company does not intend to sell the investments and it is more likely than not that the Company will not have to sell the securities before recovery of its amortized cost basis, which may be at maturity.
17
Table of Contents
The amortized cost and estimated fair value of investments available-for-sale at June 30, 2020 and December 31, 2019 by contractual maturity are shown in the table below. Expected maturities for residential mortgage backed securities (“MBS”) will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
June 30, 2020
December 31, 2019
Amortized
Estimated
Amortized
Estimated
(dollars in thousands)
Cost
Fair Value
Cost
Fair Value
U. S. agency securities maturing:
One year or less
$
34,038
$
34,219
$
96,332
$
96,226
After one year through five years
77,465
78,008
76,121
75,821
Five years through ten years
4,720
4,827
7,775
7,747
Residential mortgage backed securities
516,297
531,528
541,490
543,852
Municipal bonds maturing:
One year or less
7,382
7,437
5,897
5,969
After one year through five years
19,797
20,703
21,416
21,953
Five years through ten years
51,195
54,407
42,589
44,015
After ten years
8,000
8,160
2,000
1,994
Corporate bonds maturing:
One year or less
10,929
11,312
502
508
After one year through five years
15,407
15,999
8,528
8,725
After ten years
5,225
5,734
1,500
1,500
U.S. treasury
—
—
34,844
34,855
Other equity investments
198
198
198
198
Allowance for Credit Losses
—
(138)
—
—
$
750,653
$
772,394
$
839,192
$
843,363
For the six months ended June 30, 2020, gross realized gains on sales of investments securities were $ 1.5 million and there were no gross realized losses on sales of investment securities. For the six months ended June 30, 2019, gross realized gains on sales of investments securities were $ 1.5 million primarily due to the $ 829 thousand of noninterest income recognized during March 2019 on interest rate swap terminations, and there were no gross realized losses on sales of investment securities.
Proceeds from sales and calls of investment securities for the six months ended June 30, 2020 were $ 120.0 million compared to $ 42.1 million for the same period in 2019.
The carrying value of securities pledged as collateral for certain government deposits, securities sold under agreements to repurchase, and certain lines of credit with correspondent banks at June 30, 2020 and December 31, 2019 was $ 346 million and $ 378 million, respectively, which is well in excess of required amounts in order to operationally provide significant reserve amounts for new business. As of June 30, 2020 and December 31, 2019, there were no holdings of securities of any one issuer, other than the U.S. Government and U.S. agency securities, which exceeded ten percent of shareholders’ equity.
Note 4. Mortgage Banking Derivatives
As part of its mortgage banking activities, the Bank enters into interest rate lock commitments, which are commitments to originate loans where the interest rate on the loan is determined prior to funding and the customers have locked into that interest rate. The Bank then locks in the loan and interest rate with an investor and commits to deliver the loan if settlement occurs (“best efforts”) or commits to deliver the locked loan in a binding (“mandatory”) delivery program with an investor. Certain loans under interest rate lock commitments are covered under forward sales contracts of mortgage backed securities. Forward sales contracts of MBS are recorded at fair value with changes in fair value recorded in noninterest income. Interest rate lock commitments and commitments to deliver loans to investors are considered derivatives. The market value of interest rate lock commitments and best efforts contracts are not readily ascertainable with precision because they are not actively traded in stand-alone markets. The Bank determines the fair value of interest rate lock commitments and delivery contracts by measuring the fair value of the underlying asset, which is impacted by current interest rates, taking into consideration the probability that the interest rate lock commitments will close or will be funded.
18
Table of Contents
Certain additional risks arise from these forward delivery contracts in that the counterparties to the contracts may not be able to meet the terms of the contracts. The Bank does not expect any counterparty to any MBS to fail to meet its obligation. Additional risks inherent in mandatory delivery programs include the risk that, if the Bank does not close the loans subject to interest rate risk lock commitments, it will still be obligated to deliver MBS to the counterparty under the forward sales agreement. Should this be required, the Bank could incur significant costs in acquiring replacement loans or MBS and such costs could have an adverse effect on mortgage banking operations.
The fair value of the mortgage banking derivatives is recorded as a freestanding asset or liability with the change in value being recognized in current earnings during the period of change.
At June 30, 2020, the Bank had no material mortgage banking derivative financial instruments. During the second quarter of 2020, the Company suspended locking loans for sale on a mandatory basis as a result of significant market dislocation that was experienced as a result of COVID-19 as well as the operational strain associated with the mandatory underwriting process given the volume of residential mortgages. At June 30, 2019 the Bank had mortgage banking derivative financial instruments with a notional value of $ 124.5 million related to its forward contracts. The fair value of these mortgage banking derivative instruments at December 31, 2019 was $ 280 thousand included in other assets and $ 66 thousand included in other liabilities.
Included in other noninterest income for the three and six months ended June 30, 2020 was a net gain of $ 1.1 million and a net loss of $ 165 thousand relating to mortgage banking derivative instruments as compared to a net gain of $ 84 thousand and net gain of $ 219 thousand for the three and six months ended June 30, 2019. The amount included in other noninterest income for the three and six months ended June 30, 2020 pertaining to its mortgage banking hedging activities was a net realized gain of $ 1.3 million and a net loss of $ 7 thousand, respectively, as compared to a net loss of $ 94 thousand and net loss of $ 49 thousand, respectively, for the three and six months ended June 30, 2019.
Note 5. Loans and Allowance for Credit Losses
The Bank makes loans to customers primarily in the Washington, D.C. metropolitan area and surrounding communities. A substantial portion of the Bank’s loan portfolio consists of loans to businesses secured by real estate and other business assets.
Loans, net of unamortized net deferred fees, at June 30, 2020 (unaudited) and December 31, 2019 are summarized by type as follows:
June 30, 2020
December 31, 2019
(dollars in thousands)
Amount
%
Amount
%
Commercial
$
1,607,056
20
%
$
1,545,906
20
%
PPP loans
456,476
6
%
—
—
Income producing - commercial real estate
3,678,946
46
%
3,702,747
50
%
Owner occupied - commercial real estate
964,077
12
%
985,409
13
%
Real estate mortgage - residential
93,601
1
%
104,221
1
%
Construction - commercial and residential
995,550
12
%
1,035,754
14
%
Construction - C&I (owner occupied)
149,845
2
%
89,490
1
%
Home equity
74,921
1
%
80,061
1
%
Other consumer
1,289
—
2,160
—
Total loans
8,021,761
100
%
7,545,748
100
%
Less: allowance for credit losses
( 108,796 )
( 73,658 )
Net loans
$
7,912,965
(1)
$
7,472,090
(1) Excludes accrued interest receivable of $ 36.2 million and $ 21.3 million at June 30, 2020 and December 31, 2019, respectively, which is recorded in other assets.
Unamortized net deferred fees amounted to $ 34.8 million and $ 25.2 million at June 30, 2020 and December 31, 2019, respectively.
As of June 30, 2020 and December 31, 2019, the Bank serviced $ 96 million and $ 99 million, respectively, of multifamily FHA loans, SBA loans and other loan participations which are not reflected as loan balances on the Consolidated Balance Sheets.
19
Table of Contents
Loan Origination / Risk Management
The Company’s goal is to mitigate risks in the event of unforeseen threats to the loan portfolio as a result of economic downturn or other negative influences. Plans for mitigating inherent risks in managing loan assets include: carefully enforcing loan policies and procedures, evaluating each borrower’s business plan during the underwriting process and throughout the loan term, identifying and monitoring primary and alternative sources for loan repayment, and obtaining collateral to mitigate economic loss in the event of liquidation. Specific loan reserves are established based upon credit and/or collateral risks on an individual loan basis. A risk rating system is employed to proactively estimate loss exposure and provide a measuring system for setting general and specific reserve allocations.
The composition of the Company’s loan portfolio is heavily weighted toward commercial real estate, both owner occupied and income producing real estate. At June 30, 2020, owner occupied - commercial real estate and construction – Commercial and Industrial (“C&I”) (owner occupied) represent approximately 14 % of the loan portfolio . At June 30, 2020, non-owner occupied commercial real estate and real estate construction represented approximately 58 % of the loan portfolio. The combined owner occupied and commercial real estate and construction loans represent approximately 72 % of the loan portfolio. Real estate also serves as collateral for loans made for other purposes, resulting in 79 % of all loans being secured by real estate. These loans are underwritten to mitigate lending risks typical of this type of loan such as declines in real estate values, changes in borrower cash flow and general economic conditions. The Bank typically requires a maximum loan to value of 80 % and minimum cash flow debt service coverage of 1.15 to 1.0 . Personal guarantees may be required, but may be limited. In making real estate commercial mortgage loans, the Bank generally requires that interest rates adjust not less frequently than five years .
The Company is also an active traditional commercial lender providing loans for a variety of purposes, including working capital, equipment and account receivable financing. This loan category represents approximately 20 % of the loan portfolio at June 30, 2020 and was generally variable or adjustable rate. Commercial loans meet reasonable underwriting standards, including appropriate collateral and cash flow necessary to support debt service. Personal guarantees are generally required, but may be limited. SBA loans represent approximately 1.3 % of the commercial loan category. In originating SBA loans, the Company assumes the risk of non-payment on the unguaranteed portion of the credit as well as potential repairs to the SBA guarantees. The Company generally sells the guaranteed portion of the loan generating noninterest income from the gains on sale, as well as servicing income on the portion participated. SBA loans are subject to the same cash flow analyses as other commercial loans. SBA loans are subject to a maximum loan size established by the SBA as well as internal loan size guidelines.
Approximately 6 % of the loan portfolio at June 30, 2020 consists of PPP loans to eligible customers. PPP loans are expected to primarily be repaid via forgiveness from the SBA. These loans are fully guaranteed as to principal and interest by the SBA and ultimately by the full faith and credit of the U.S. Government; as a result, they were approved utilizing different underwriting standards than the Bank's other commercial loans. PPP loans are included in the CECL model but do not carry an allowance for credit loss due to the aforementioned government guarantees.
Approximately 1 % of the loan portfolio at June 30, 2020 consists of home equity loans and lines of credit and other consumer loans. These credits, while making up a small portion of the loan portfolio, demand the same emphasis on underwriting and credit evaluation as other types of loans advanced by the Bank.
Approximately 1 % of the loan portfolio consists of residential mortgage loans. The repricing duration of these loans was 16 months . These credits represent first liens on residential property loans originated by the Bank. While the Bank’s general practice is to originate and sell (servicing released) loans made by its Residential Lending department, from time to time certain loan characteristics do not meet the requirements of third party investors and these loans are instead maintained in the Bank’s portfolio until they are resold to another investor at a later date or mature.
Loans are secured primarily by duly recorded first deeds of trust or mortgages. In some cases, the Bank may accept a recorded junior trust position. In general, borrowers will have a proven ability to build, lease, manage and/or sell a commercial or residential project and demonstrate satisfactory financial condition. Additionally, an equity contribution toward the project is customarily required.
Construction loans require that the financial condition and experience of the general contractor and major subcontractors be satisfactory to the Bank. Guaranteed, fixed price contracts are required whenever appropriate, along with payment and performance bonds or completion bonds for larger scale projects.
20
Table of Contents
Loans intended for residential land acquisition, lot development and construction are made on the premise that the land: 1) is or will be developed for building sites for residential structures, and 2) will ultimately be utilized for construction or improvement of residential zoned real properties, including the creation of housing. Residential development and construction loans will finance projects such as single family subdivisions, planned unit developments, townhouses, and condominiums. Residential land acquisition, development and construction loans generally are underwritten with a maximum term of 36 months , including extensions approved at origination.
Commercial land acquisition and construction loans are secured by real property where loan funds will be used to acquire land and to construct or improve appropriately zoned real property for the creation of income producing or owner user commercial properties. Borrowers are generally required to put equity into each project at levels determined by the appropriate Loan Committee. Commercial land acquisition and construction loans generally are underwritten with a maximum term of 24 months .
Substantially all construction draw requests must be presented in writing on American Institute of Architects documents and certified either by the contractor, the borrower and/or the borrower’s architect. Each draw request shall also include the borrower’s soft cost breakdown certified by the borrower or their Chief Financial Officer. Prior to an advance, the Bank or its contractor inspects the project to determine that the work has been completed, to justify the draw requisition.
Commercial permanent loans are generally secured by improved real property which is generating income in the normal course of operation. Debt service coverage, assuming stabilized occupancy, must be satisfactory to support a permanent loan. The debt service coverage ratio is ordinarily at least 1.15 to 1.0 . As part of the underwriting process, debt service coverage ratios are stress tested assuming a 200 basis point increase in interest rates from their current levels.
Commercial permanent loans generally are underwritten with a term not greater than 10 years or the remaining useful life of the property, whichever is lower. The preferred term is between 5 to 7 years , with amortization to a maximum of 25 years .
The Company’s loan portfolio includes acquisition, development and construction (“ADC”) real estate loans including both investment and owner occupied projects. ADC loans amounted to $ 1.47 billion at June 30, 2020. A portion of the ADC portfolio, both speculative and non-speculative, includes loan funded interest reserves at origination. ADC loans that provide for the use of interest reserves represent approximately 59 % of the outstanding ADC loan portfolio at June 30, 2020. The decision to establish a loan-funded interest reserve is made upon origination of the ADC loan and is based upon a number of factors considered during underwriting of the credit including: (1) the feasibility of the project; (2) the experience of the sponsor; (3) the creditworthiness of the borrower and guarantors; (4) the borrower equity contribution; and (5) the level of collateral protection. When appropriate, an interest reserve provides an effective means of addressing the cash flow characteristics of a properly underwritten ADC loan. The Company recognizes that one of the risks inherent in the use of interest reserves is the potential masking of underlying problems with the project and/or the borrower’s ability to repay the loan. In order to mitigate this inherent risk, the Company employs a series of reporting and monitoring mechanisms on all ADC loans, whether or not an interest reserve is provided, including: (1) construction and development timelines which are monitored on an ongoing basis which track the progress of a given project to the timeline projected at origination; (2) a construction loan administration department independent of the lending function; (3) third party independent construction loan inspection reports; (4) monthly interest reserve monitoring reports detailing the balance of the interest reserves approved at origination and the days of interest carry represented by the reserve balances as compared to the then current anticipated time to completion and/or sale of speculative projects; and (5) quarterly commercial real estate construction meetings among senior Company management, which includes monitoring of current and projected real estate market conditions. If a project has not performed as expected, it is not the customary practice of the Company to increase loan funded interest reserves.
The following tables detail activity in the allowance for credit losses by portfolio segment for the three and six months ended June 30, 2020 and 2019. PPP loans are excluded from these tables since they do not carry an allowance for credit loss, as these loans are fully guaranteed as to principal and interest by the SBA, whose guarantee is backed by the full faith and credit of the U.S.
21
Table of Contents
Government. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Income Producing -
Owner Occupied -
Real Estate
Construction -
Commercial
Commercial
Mortgage -
Commercial and
Home
Other
(dollars in thousands)
Commercial
Real Estate
Real Estate
Residential
Residential
Equity
Consumer
Total
Three Months Ended June 30, 2020
Allowance for credit losses:
Balance at beginning of period
$
27,346
$
43,551
$
9,867
$
1,369
$
13,341
$
818
$
44
96,336
Loans charged-off
( 7,145 )
—
—
—
—
—
—
( 7,145 )
Recoveries of loans previously charged-off
5
—
—
—
—
—
1
6
Net loans charged-off
( 7,140 )
—
—
—
—
—
1
( 7,139 )
Provision for credit losses
7,872
8,312
2,474
181
467
294
( 1 )
19,599
Ending balance
$
28,078
$
51,863
$
12,341
$
1,550
$
13,808
$
1,112
$
44
$
108,796
Six Months Ended June 30, 2020
Allowance for credit losses:
Balance at beginning of period, prior to adoption of ASC 326
$
15,857
$
28,034
$
6,242
$
965
$
18,175
$
599
$
72
$
69,944
Impact of adopting ASC 326
892
11,230
4,674
( 301 )
( 6,143 )
245
17
10,614
Loans charged-off
( 7,145 )
( 550 )
—
—
( 1,768 )
—
—
( 9,463 )
Recoveries of loans previously charged-off
74
—
—
—
—
—
4
78
Net loans (charged-off) recoveries
( 7,071 )
( 550 )
—
—
( 1,768 )
—
4
( 9,385 )
Provision for credit losses
18,400
13,149
1,425
886
3,544
268
( 49 )
37,623
Ending balance
$
28,078
$
51,863
$
12,341
$
1,550
$
13,808
$
1,112
$
44
$
108,796
As of June 30, 2020
Allowance for credit losses:
Individually evaluated for impairment
$
8,797
$
5,260
$
405
$
746
$
1,383
$
107
$
3
$
16,701
Collectively evaluated for impairment
19,281
46,603
11,936
804
12,425
1,005
41
92,095
Ending balance
$
28,078
$
51,863
$
12,341
$
1,550
$
13,808
$
1,112
$
44
$
108,796
Three Months Ended June 30, 2019
Allowance for credit losses:
Balance at beginning of period
$
17,195
$
26,765
$
5,980
$
681
$
18,469
$
605
$
248
$
69,943
Loans charged-off
( 1 )
( 1,847 )
—
—
—
—
( 2 )
( 1,850 )
Recoveries of loans previously charged-off
37
302
2
2
37
—
13
393
Net loans charged-off
36
( 1,545 )
2
2
37
—
11
( 1,457 )
Provision for credit losses
905
1,790
( 226 )
672
500
( 24 )
( 17 )
3,600
Ending balance
$
18,136
$
27,010
$
5,756
$
1,355
$
19,006
$
581
$
242
$
72,086
Six Months Ended June 30, 2019
Allowance for credit losses:
Balance at beginning of period
$
15,857
$
28,034
$
6,242
$
965
$
18,175
$
599
$
72
$
69,944
Loans charged-off
( 5 )
( 5,343 )
—
—
—
—
( 2 )
( 5,350 )
Recoveries of loans previously charged-off
167
302
2
3
37
—
21
532
Net loans (charged-off) recoveries
162
( 5,041 )
2
3
37
—
19
( 4,818 )
Provision for credit losses
2,117
4,017
( 488 )
387
794
( 18 )
151
6,960
Ending balance
$
18,136
$
27,010
$
5,756
$
1,355
$
19,006
$
581
$
242
$
72,086
As of June 30, 2019
Allowance for credit losses:
Individually evaluated for impairment
$
7,905
$
1,000
$
475
$
650
$
—
$
—
$
—
$
10,030
Collectively evaluated for impairment
10,231
26,010
5,281
705
19,006
581
242
62,056
Ending balance
$
18,136
$
27,010
$
5,756
$
1,355
$
19,006
$
581
$
242
$
72,086
During the first quarter of 2020, we adopted ASU 2016-13, which replaced the incurred loss methodology for determining our provision for credit losses and allowance for credit losses with an expected loss methodology that is referred to as the CECL model. Upon adoption, the allowance for credit losses was increased by $ 14.7 million, which included a $ 4.1 million increase to the allowance for unfunded commitments, with no impact to the consolidated statement of operations. We recorded a $ 19.7 million and $ 34.0 million provision for credit losses for the three and six months ended second June 30, 2020 under CECL. We recorded $ 7.1 million and $ 9.4 million in net charge-offs during the three and six months ended June 30, 2020, respectively, compared to $ 1.5 million and $ 4.8 million during the three and six months ended June 30, 2019.
22
Table of Contents
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 presents the amortized cost basis of collateral-dependent loans by class of loans as of June 30, 2020:
Business/Other
(dollars in thousands)
Assets
Real Estate
Commercial
$
15,105
$
2,895
Income producing - commercial real estate
3,193
24,102
Owner occupied - commercial real estate
—
10,815
Real estate mortgage - residential
—
7,960
Construction - commercial and residential
—
5,385
Construction - C&I (owner occupied)
—
—
Home equity
—
600
Other consumer
6
—
Total
$
18,304
$
51,757
Credit Quality Indicators
The Company uses several credit quality indicators to manage credit risk in an ongoing manner. The Company’s primary credit quality indicators are to use an internal credit risk rating system that categorizes loans into pass, watch, special mention, or classified categories. Credit risk ratings are applied individually to those classes of loans that have significant or unique credit characteristics that benefit from a case-by-case evaluation. These are typically loans to businesses or individuals in the classes which comprise the commercial portfolio segment. Groups of loans that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk rated and monitored collectively. These are typically loans to individuals in the classes which comprise the consumer portfolio segment.
23
Table of Contents
The following are the definitions of the Company’s credit quality indicators:
Pass:
Loans in all classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes that there is a low likelihood of loss related to those loans that are considered pass.
Watch:
Loan paying as agreed with generally acceptable asset quality; however the obligor’s performance has not met expectations. Balance sheet and/or income statement has shown deterioration to the point that the obligor could not sustain any further setbacks. Credit is expected to be strengthened through improved obligor performance and/or additional collateral within a reasonable period of time.
Special Mention:
Loans in the classes that comprise the commercial portfolio segment that have potential weaknesses that deserve management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan. The special mention credit quality indicator is not used for classes of loans that comprise the consumer portfolio segment. Management believes that there is a moderate likelihood of some loss related to those loans that are considered special mention.
Classified:
Classified (a) Substandard – Loans inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual loans classified substandard.
Classified (b) Doubtful – Loans that have all the weaknesses inherent in a loan classified substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the assets, its classification as an estimated loss is deferred until its more exact status may be determined.
24
Table of Contents
Based on the most recent analysis performed, the risk category of loans by class of loans and year of origination is as follows:
June 30, 2020 (dollars in thousands)
2016
2017
2018
2019
2020
Prior
Total
Commercial
Pass
128,724
316,829
275,852
227,726
140,233
439,707
1,529,071
Watch
362
16,583
—
2,275
—
18,743
37,963
Special Mention
—
—
10,977
—
—
933
11,910
Substandard
4,667
2,128
2,565
459
—
18,293
28,112
Total
133,753
335,540
289,394
230,460
140,233
477,676
1,607,056
PPP loans
Pass
—
—
—
—
456,476
—
456,476
Total
—
—
—
—
456,476
—
456,476
Income producing - commercial real estate
Pass
412,724
520,542
726,838
807,571
208,386
970,544
3,646,605
Watch
—
—
—
4,324
—
721
5,045
Special Mention
800
—
—
—
—
4,843
5,643
Substandard
—
4,656
4,883
5,542
—
6,572
21,653
Total
413,524
525,198
731,721
817,437
208,386
982,680
3,678,946
Owner occupied - commercial real estate
Pass
107,303
117,523
221,811
92,496
15,673
358,051
912,857
Watch
—
—
—
—
—
40,465
40,465
Substandard
803
—
360
—
—
9,592
10,755
Total
108,106
117,523
222,171
92,496
15,673
408,108
964,077
Real estate mortgage - residential
Pass
3,423
10,394
15,429
28,234
5,701
21,844
85,025
Watch
—
—
—
—
—
617
617
Substandard
4,154
2,619
—
—
—
1,186
7,959
Total
7,577
13,013
15,429
28,234
5,701
23,647
93,601
Construction - commercial and residential
Pass
71,957
431,635
317,131
108,584
25,385
35,473
990,165
Substandard
2,298
408
—
—
—
2,679
5,385
Total
74,255
432,043
317,131
108,584
25,385
38,152
995,550
Construction - C&I (owner occupied)
Pass
11,689
5,482
41,084
27,557
17,441
32,612
135,865
Watch
—
2,124
11,087
—
—
769
13,980
Total
11,689
7,606
52,171
27,557
17,441
33,381
149,845
Home Equity
Pass
4,859
8,942
8,658
4,468
3,785
42,416
73,128
Watch
—
—
—
—
—
944
944
Substandard
—
—
—
—
—
849
849
Total
4,859
8,942
8,658
4,468
3,785
44,209
74,921
Other Consumer
Pass
177
85
121
106
28
764
1,281
Substandard
—
—
—
—
—
8
8
Total
177
85
121
106
28
772
1,289
Total Recorded Investment
$
753,940
$
1,439,950
$
1,636,796
$
1,309,342
$
873,108
$
2,008,625
$
8,021,761
The Company’s credit quality indicators are generally updated annually; however, credits rated watch or below are reviewed more frequently. The following table presents by class and by credit quality indicator, the recorded investment in the Company’s loans and leases as of December 31, 2019:
Total
(dollars in thousands)
Pass
Watch
Special Mention
Substandard
Doubtful
Loans
December 31, 2019
Commercial
$
1,470,636
$
38,522
$
11,460
$
25,288
$
—
$
1,545,906
Income producing - commercial real estate
3,667,585
16,069
—
19,093
—
3,702,747
Owner occupied - commercial real estate
925,800
53,146
—
6,463
—
985,409
Real estate mortgage - residential
98,228
628
—
5,365
—
104,221
Construction - commercial and residential
1,113,734
—
—
11,510
—
1,125,244
Home equity
78,626
948
—
487
—
80,061
Other consumer
2,160
—
—
—
—
2,160
Total
$
7,356,769
$
109,313
$
11,460
$
68,206
$
—
$
7,545,748
25
Table of Contents
Nonaccrual and Past Due Loans
As part of its comprehensive loan review process, the Loan Committee or Credit Review Committee carefully evaluate loans which are past-due 30 days or more. The Committees make a thorough assessment of the conditions and circumstances surrounding each delinquent loan. The Bank’s loan policy requires that loans be placed on nonaccrual if they are ninety days past-due, unless they are well secured and in the process of collection. Additionally, Credit Administration specifically analyzes the status of development and construction projects, sales activities and utilization of interest reserves in order to carefully and prudently assess potential increased levels of risk requiring additional reserves.
The following table presents, by class of loan, an aging analysis and the recorded investments in loans past due as of June 30, 2020 and December 31, 2019:
Loans
Loans
Loans
Total Recorded
30-59 Days
60-89 Days
90 Days or
Total Past
Current
Investment in
(dollars in thousands)
Past Due
Past Due
More Past Due
Due Loans
Loans
Non-Accrual
Loans
June 30, 2020
Commercial
$
603
$
3,046
$
—
$
3,649
$
1,586,686
$
16,721
$
1,607,056
PPP loans
—
—
—
—
456,476
—
$
456,476
Income producing - commercial real estate
—
14,203
—
14,203
3,647,464
17,279
3,678,946
Owner occupied - commercial real estate
542
212
—
754
952,568
10,755
964,077
Real estate mortgage - residential
—
—
—
—
85,385
8,216
93,601
Construction - commercial and residential
—
751
—
751
989,414
5,385
995,550
Construction - C&I (owner occupied)
—
—
—
—
149,845
—
149,845
Home equity
263
254
—
517
73,804
600
74,921
Other consumer
—
3
—
3
1,280
6
1,289
Total
$
1,408
$
18,469
$
—
$
19,877
$
7,942,922
$
58,962
$
8,021,761
December 31, 2019
Commercial
$
3,063
$
781
$
—
$
3,844
$
1,527,134
$
14,928
$
1,545,906
Income producing - commercial real estate
—
5,542
—
5,542
3,687,494
9,711
3,702,747
Owner occupied - commercial real estate
13,008
—
—
13,008
965,938
6,463
985,409
Real estate mortgage – residential
3,533
—
—
3,533
95,057
5,631
104,221
Construction - commercial and residential
—
—
—
—
1,113,735
11,509
1,125,244
Home equity
136
192
—
328
79,246
487
80,061
Other consumer
—
9
—
9
2,151
—
2,160
Total
$
19,740
$
6,524
$
—
$
26,264
$
7,470,755
$
48,729
$
7,545,748
The following presents the nonaccrual loans as of June 30, 2020 and December 31, 2019:
June 30, 2020
December 31, 2019
Nonaccrual with
Nonaccrual with
Total
Total
No Allowance
an Allowance
Nonaccrual
Nonaccrual
(dollars in thousands)
for Credit Loss
for Credit Loss
Loans
Loans
Commercial
1,507
15,214
16,721
14,928
PPP loans
—
—
—
—
Income producing - commercial real estate
8,544
8,735
17,279
9,711
Owner occupied - commercial real estate
7,065
3,690
10,755
6,463
Real estate mortgage - residential
5,503
2,713
8,216
5,631
Construction - commercial and residential
2,298
3,087
5,385
11,509
Home equity
50
550
600
487
Other consumer
—
6
6
—
Total
$
24,967
$
33,995
$
58,962
$
48,729
(1) Excludes TDRs that were performing under their restructured terms totaling $ 12.3 million at June 30, 2020 and $ 16.6 million at December 31, 2019.
(2) Gross interest income of $ 1.7 million and $ 1.2 million would have been recorded for the six months ended June 30, 2020 and 2019, respectively, if nonaccrual loans shown above had been current and in accordance with their original terms, while the interest actually recorded on such loans was $ 57 thousand and $ 86 thousand for the six months ended June 30, 2020 and 2019, respectively.
26
Table of Contents
See Note 1 to the Consolidated Financial Statements for a description of the Company’s policy for placing loans on nonaccrual status.
Pre Adoption of CECL
Loans were considered impaired when, based on current information and events, it was probable the Company would be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. If a loan was impaired, a specific valuation allowance was allocated, if necessary, so that the loan was reported at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment was expected solely from the collateral. The Bank’s loan policy requires that loans be placed on nonaccrual if they are ninety days past-due, unless they are well secured and in the process of collection. Impaired loans, or portions thereof, were charged-off when deemed uncollectible.
The following table presents, by class of loan, information related to impaired loans at December 31, 2019:
Unpaid
Recorded
Recorded
Average Recorded
Interest Income
Contractual
Investment
Investment
Total
Investment
Recognized
Principal
With No
With
Recorded
Related
Year
Year
(dollars in thousands)
Balance
Allowance
Allowance
Investment
Allowance
To Date
To Date
December 31, 2019
Commercial
$
15,814
$
11,858
$
3,956
$
15,814
$
5,714
$
15,682
$
270
Income producing - commercial real estate
14,093
2,713
11,380
14,093
2,145
18,133
382
Owner occupied - commercial real estate
7,349
6,388
961
7,349
415
6,107
197
Real estate mortgage - residential
5,631
3,175
2,456
5,631
650
5,638
—
Construction - commercial and residential
11,509
11,101
408
11,509
100
8,211
92
Home equity
487
—
487
487
100
487
—
Other consumer
—
—
—
—
—
—
—
Total
$
54,883
$
35,235
$
19,648
$
54,883
$
9,124
$
54,258
$
941
Modifications
A modification of a loan constitutes a TDR when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Company offers various types of concessions when modifying a loan. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. The most common change in terms provided by the Company is an extension of an interest only term. As of June 30, 2020, all performing TDRs were categorized as interest-only modifications .
Loans modified in a TDR for the Company may have the financial effect of increasing the specific allowance associated with the loan. An allowance for impaired consumer and commercial loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates.
In response to the COVID-19 pandemic and its economic impact to our customers, we implemented a short-term modification program that complies with the CARES Act and ASC 310-40 to provide temporary payment relief to those borrowers directly impacted by COVID-19 who were not more than 30 days past due as of December 31, 2019. This program allows for a deferral of payments for 90 days, which we may extend for an additional 90 days, for a maximum of 180 days on a cumulative and successive basis. The deferred payments along with interest accrued during the deferral period are due and payable on the maturity date. As of June 30, 2020, we granted temporary modifications on approximately 708 loans representing approximately $ 1.63 billion ( 20 % of total loans) in outstanding exposure. Some of these deferrals may not have met the criteria for treatment under U.S. GAAP as TDR. Additionally, none of the deferrals are reflected in the Company's asset quality measures (i.e. non-performing loans) due to the provision of the CARES Act that permits U.S. financial institutions to temporarily suspend the U.S. GAAP requirements to treat such short-term loan modifications as TDR. Similar provisions have also been confirmed by interagency guidance issued by the federal banking agencies and confirmed with staff members of the Financial Accounting Standards Board.
27
Table of Contents
The following table presents by class, the recorded investment of loans modified in TDRs held by the Company for the periods ended June 30, 2020 and 2019.
For the Six Months Ended June 30, 2020
Income
Owner
Number
Producing -
Occupied -
Construction -
of
Commercial
Commercial
Commercial
(dollars in thousands)
Contracts
Commercial
Real Estate
Real Estate
Real Estate
Total
Troubled debt restructurings
Restructured accruing
10
$
1,420
$
10,016
$
836
$
—
$
12,272
Restructured nonaccruing
3
138
5,542
2,370
—
8,050
Total
13
$
1,558
$
15,558
$
3,206
$
—
$
20,322
Specific allowance
$
257
$
1,295
$
—
$
—
$
1,552
Restructured and subsequently defaulted
$
138
$
5,542
$
2,370
$
—
$
8,050
For the Six Months Ended June 30, 2019
Income
Owner
Number
Producing -
Occupied -
Construction -
of
Commercial
Commercial
Commercial
(dollars in thousands)
Contracts
Commercial
Real Estate
Real Estate
Real Estate
Total
Troubled debt restructurings
Restructured accruing
7
$
909
$
4,390
$
3,309
$
—
$
8,608
Restructured nonaccruing
4
2,831
—
—
—
2,831
Total
11
$
3,740
$
4,390
$
3,309
$
—
$
11,439
Specific allowance
$
—
$
1,000
$
—
$
—
$
1,000
Restructured and subsequently defaulted
$
—
$
2,300
$
—
$
—
$
2,300
The Company had thirteen TDR’s at June 30, 2020 totaling approximately $ 20.3 million. Ten of these loans totaling approximately $ 12.3 million are performing under their modified terms. For both the first six months of 2020 and 2019, there was one performing TDR loan, totaling $ 5.5 million and $ 2.3 million, respectively, that defaulted on its modified terms. A default is considered to have occurred once the TDR is past due 90 days or more or it has been placed on non-accrual status. For the three months ended June 30, 2020, there were two restructured loans totaling approximately $ 870 thousand where the collateral was sold and the loans paid in full, as compared to the same period in 2019, when there was one restructured loan totaling approximately $ 4.8 million that had its collateral property sold for approximately $ 3 million and the remaining $ 1.8 million charged-off during the quarter. During the three months ended June 30, 2020, no loans were re-underwritten and removed from TDR status, as compared to the three months ended June 30, 2019, there was one loan totaling $ 10.4 million that was re-underwritten into two new loans which provided better collateral for the Bank. Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment. The allowance may be increased, adjustments may be made in the allocation of the allowance or partial charge-offs may be taken to further write-down the carrying value of the loan. For both the three months ended June 30, 2020 and 2019, there were no loans modified in a TDR.
Note 6. Leases
A lease is defined as a contract that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. On January 1, 2019, the Company adopted ASU No. 2016-02 “Leases” (Topic 842) and has adopted all subsequent ASUs that modified Topic 842. For the Company, Topic 842 primarily affected the accounting treatment for operating lease agreements in which the Company is the lessee.
Substantially all of the leases in which the Company is the lessee are comprised of real estate property for branch offices, ATM locations, and corporate office space. Substantially all of our leases are classified as operating leases, and as such, were previously not recognized on the Company’s Consolidated Statements of Condition. With the adoption of Topic 842, operating lease agreements were
28
Table of Contents
required to be recognized on the Consolidated Statements of Condition as a right-of-use (“ROU”) asset and a corresponding lease liability.
As of June 30, 2020, the Company had $ 25.4 million of operating lease ROU assets and $ 27.1 million of operating lease liabilities on the Company’s Consolidated Balance Sheet. As of December 31, 2019, the Company had $ 27.4 million of operating lease ROU assets and $ 30.0 million of operating lease liabilities on the Company’s Consolidated Balance Sheet. The Company elects not to recognize ROU assets and lease liabilities arising from short-term leases, leases with initial terms of twelve months or less, or equipment leases (deemed immaterial) on the Consolidated Statements of Condition.
Our leases contain terms and conditions of options to extend or terminate the lease which are recognized as part of the ROU assets and lease liabilities when an economic benefit to exercise the option exists and there is a 90 % probability that the Company will exercise the option. If these criteria are not met, the options are not included in our ROU assets and lease liabilities.
As of June 30, 2020, our leases do not contain material residual value guarantees or impose restrictions or covenants related to dividends or the Company’s ability to incur additional financial obligations. As of June 30, 2020, there were no leases that have been signed but did not yet commence as of the reporting date that create significant rights and obligations for the Company.
The following table presents lease costs and other lease information.
Six Months Ended
(dollars in thousands)
June 30, 2020
June 30,2019
Lease Cost
Operating Lease Cost (Cost resulting from lease payments)
$
4,005
$
3,898
Variable Lease Cost (Cost excluded from lease payments)
518
535
Sublease Income
( 174 )
( 188 )
Net Lease Cost
$
4,349
$
4,245
Operating Lease - Operating Cash Flows (Fixed Payments)
4,419
4,246
Right-of-Use Assets - Operating Leases
25,368
28,214
Weighted Average Lease Term - Operating Leases
4.62
yrs
5.59
yrs
Weighted Average Discount Rate - Operating Leases
4.00 %
4.00 %
Future minimum payments for operating leases with initial or remaining terms of more than one year as of June 30, 2020 were as follows:
(dollars in thousands)
Twelve Months Ended:
June 30, 2021
$
8,531
June 30, 2022
6,745
June 30, 2023
4,707
June 30, 2024
4,107
June 30, 2025
2,997
Thereafter
2,547
Total Future Minimum Lease Payments
29,634
Amounts Representing Interest
( 2,497 )
Present Value of Net Future Minimum Lease Payments
$
27,137
Note 7. Other Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its assets and liabilities and the use of derivative financial instruments.
29
Table of Contents
Cash Flow Hedges of Interest Rate Risk
The Company uses interest rate swap agreements to assist in its interest rate risk management. The Company’s objective in using interest rate derivatives designated as cash flow hedges is to add stability to interest expense and to better manage its exposure to interest rate movements. To accomplish this objective, the Company utilizes interest rate swaps as part of its interest rate risk management strategy intended to mitigate the potential risk of rising interest rates on the Bank’s cost of funds. The notional amounts of the interest rate swaps designated as cash flow hedges do not represent amounts exchanged by the counterparties, but rather, the notional amount is used to determine, along with other terms of the derivative, the amounts to be exchanged between the counterparties. The interest rate swaps are designated as cash flow hedges and involve the receipt of variable rate amounts from one counterparty in exchange for the Company making fixed payments. The Company’s intent is to hedge its exposure to the variability in potential future interest rate conditions on existing financial instruments.
For derivatives designated as cash flow hedges, changes in the fair value of the derivative are initially reported in other comprehensive income (outside of earnings), net of tax, and subsequently reclassified to earnings when the hedged transaction affects earnings. The Company assesses the effectiveness of each hedging relationship by comparing the changes in cash flows of the derivative hedging instrument with the changes in cash flows of the designated hedged transactions.
As of June 30, 2020 and December 31, 2019, the Company had one designated cash flow hedge notional interest rate swap transaction outstanding amounting to $ 100 million associated with the Company’s variable rate deposits. The Company recognized $ 829 thousand in noninterest income during March 2019 due to the termination of two of its interest rate swap transactions as part of the Company’s asset liability strategy as well as declines in market interest rates.
Amounts reported in accumulated other comprehensive income related to designated cash flow hedge derivatives will be reclassified to interest income/expense as interest payments are made/received on the Company’s variable-rate assets/liabilities. During the next twelve months, the Company estimates (based on existing interest rates) that $ 1.3 million will be reclassified as an increase in interest expense.
Non-designated Hedges
Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate caps and swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
The Company entered into credit risk participation agreements ("RPAs") with institutional counterparties, under which the Company assumes its pro-rata share of the credit exposure associated with a borrower's performance related to interest rate derivative contracts. The fair value of RPAs is calculated by determining the total expected asset or liability exposure of the derivatives to the borrowers and applying the borrowers' credit spread to that exposure. Total expected exposure incorporates both the current and potential future exposure of the derivatives, derived from using observable inputs, such as yield curves and volatilities.
Credit-risk-related Contingent Features
The Company has agreements with each of its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.
The Company is exposed to credit risk in the event of nonperformance by the interest rate derivative counterparty. The Company minimizes this risk by entering into derivative contracts with only large, stable financial institutions, and the Company has not experienced, and does not expect, any losses from counterparty nonperformance on the interest rate derivatives. The Company monitors counterparty risk in accordance with the provisions of ASC Topic 815, "Derivatives and Hedging." In addition, the interest rate derivative agreements contain language outlining collateral-pledging requirements for each counterparty. Collateral must be posted when the market value exceeds certain threshold limits.
30
Table of Contents
The interest rate derivative agreements detail: 1) that collateral be posted when the market value exceeds certain threshold limits associated with the secured party’s exposure; 2) if the Company defaults on any of its indebtedness (including default where repayment of the indebtedness has not been accelerated by the lender), then the Company could also be declared in default on its derivative obligations; 3) if the Company fails to maintain its status as a well-capitalized institution then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements.
As of June 30, 2020, the aggregate fair value of the derivative contract with credit risk contingent features (i.e., containing collateral posting or termination provisions based on our capital status) that was in a net liability position totaled $ 6.1 million. The Company has a minimum collateral posting threshold with its derivative counterparty. As of June 30, 2020, the Company was required to post collateral totaling $ 1.9 million with its derivative counterparty against its obligations under this agreement. If the Company had breached any provisions under the agreement at June 30, 2020, it could have been required to settle its obligations under the agreement at the termination value.
The table below identifies the balance sheet category and fair value of the Company’s designated cash flow hedge derivative instruments and non-designated hedges as of June 30, 2020 (unaudited) and December 31, 2019.
June 30,2020
December 31,2019
Notional
Balance Sheet
Notional
Balance Sheet
Derivatives designated as hedging instruments
Amount
Fair Value
Category
Amount
Fair Value
Category
Interest rate product
$
100,000
$
1,330
Other Liabilities
$
100,000
$
206
Other Liabilities
Derivatives not designated as hedging instruments
(dollars in thousands)
Interest rate product
$
154,447
$
4,523
Other Assets
$
56,806
$
311
Other Assets
(dollars in thousands)
Interest rate product
$
154,447
$
4,818
Other Liabilities
$
56,806
$
319
Other Liabilities
Other Contracts
27,150
150
Other Liabilities
27,384
86
Other Liabilities
$
181,597
$
4,968
Other Liabilities
$
84,190
$
405
Other Liabilities
31
Table of Contents
The table below presents the pre-tax net gains (losses) of the Company’s designated cash flow hedges for the three and six months ended June 30, 2020 and 2019 (unaudited):
The Effect of Fair Value and Cash Flow Hedge Accounting on Accumulated Other Comprehensive Income
Location of Gain or (Loss)
Amount of Gain or (Loss)
Amount of (Loss) Recognized in
Recognized from
Reclassified from Accumulated OCI
OCI on Derivative
Accumulated Other
into Income
Derivatives in Subtopic 815-20 Hedging
Three Months Ended June 30,
Comprehensive Income into
Three Months Ended June 30,
Relationships (dollars in thousands)
2020
2019
Income
2020
2019
Derivatives in Cash Flow Hedging Relationships
Interest Rate Products
$
( 27 )
$
( 834 )
Interest Expense
$
( 394 )
$
313
Total
$
( 27 )
$
( 834 )
$
( 394 )
$
313
Location of Gain or (Loss)
Recognized from
Accumulated Other
Amount of Gain or (Loss)
Amount of (Loss) Recognized in
Comprehensive Income into
Reclassified from Accumulated OCI
OCI on Derivative
Income
into Income
Derivatives in Subtopic 815-20 Hedging
Six Months Ended June 30,
Six Months Ended June 30,
Relationships (dollars in thousands)
2020
2019
2020
2019
Derivatives in Cash Flow Hedging Relationships
Interest Rate Products
$
( 1,548 )
$
( 1,867 )
Interest Expense
$
( 366 )
$
775
Interest Rate Products
—
—
Gain on sale of investment securities
—
829
Total
$
( 1,548 )
$
( 1,867 )
$
( 366 )
$
1,604
The table below presents the effect of the Company’s derivative financial instruments on the Consolidated Statements of Operations for the three and six months ended June 30, 2020 and 2019 (unaudited):
The Effect of Fair Value and Cash Flow Hedge Accounting on the Statements of Operation
Location and Amount of Gain or (Loss) Recognized in Income on
Fair Value and Cash Flow Hedging Relationships (in 000's)
Three Months Ended June 30,
Six Months Ended June 30,
2020
2019
2020
2019
2019
Interest
Interest
Interest
Gain on sale of
Expense
Expense
Expense
investment securities
Total amounts of income and expense line items presented in the statement of financial performance in which the effects of fair value or cash flow hedges are recorded
$
( 394 )
$
313
$
( 366 )
$
775
$
829
Gain or (loss) on cash flow hedging relationships in Subtopic 815-20
Interest contracts
Amount of gain or (loss) reclassified from accumulated other comprehensive income into income
$
( 394 )
$
313
$
( 366 )
$
775
$
—
Amount of gain or (loss) reclassified from accumulated other comprehensive income into income as a result that a forecasted transaction is no longer probable of occurring
$
—
$
—
$
—
$
—
$
829
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income - Included Component
$
( 394 )
$
313
$
( 366 )
$
775
$
—
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income - Excluded Component
$
—
$
—
$
—
$
—
$
—
32
Table of Contents
Effect of Derivatives Not Designated as Hedging Instruments on the Statements of Operation
Amount of Gain or (Loss)
Amount of (Loss)
Recognized in Income on
Recognized in Income on
Location of Gain or
Derivative
Derivative
Derivatives Not Designated as Hedging
(Loss) Recognized in
Three Months Ended June 30,
Six Months Ended June 30,
Instruments under Subtopic 815-20
Income on Derivative
2020
2019
2020
2019
Interest Rate Products
Other income / (expense)
( 118 )
—
( 286 )
—
Other Contracts
Other income / (expense)
2
( 29 )
( 64 )
( 42 )
Total
( 116 )
( 29 )
( 350 )
( 42 )
Balance Sheet Offsetting : Our designated cash flow hedge interest rate derivatives are eligible for offset in the Consolidated Balance Sheets and are subject to master netting arrangements. Our derivative transactions with counterparties are generally executed under International Swaps and Derivative Association (“ISDA”) master agreements which include “right of set-off” provisions. In such cases there is generally a legally enforceable right to offset recognized amounts and there may be an intention to settle such amounts on a net basis. The Company generally offsets such financial instruments for financial reporting purposes. The table below presents a gross presentation, the effects of offsetting, and a net presentation of the Company’s cash flow hedge derivatives as of June 30, 2020 (unaudited) and December 31, 2019.
As of June 30, 2020
Net
Amounts of
Gross
Assets
Gross Amounts Not Offset in the
Gross
Amounts
presented
Balance Sheet
Amounts of
Offset in
in the
Cash
Recognized
the Balance
Balance
Financial
Collateral
Net
Offsetting of Derivative Assets (dollars in thousands)
Assets
Sheet
Sheet
Instruments
Posted
Amount
Derivatives
$
4,523
$
—
$
4,523
$
—
$
—
$
4,523
Net
Amounts of
Gross
Liabilities
Gross Amounts Not Offset in the
Gross
Amounts
presented
Balance Sheet
Amounts of
Offset in
in the
Cash
Recognized
the Balance
Balance
Financial
Collateral
Net
Offsetting of Derivative Liabilities (dollars in thousands)
Liabilities
Sheet
Sheet
Instruments
Posted
Amount
Derivatives
$
6,297
$
—
$
6,297
$
—
$
2,170
$
4,127
As of December 31, 2019
Net
Amounts of
Gross
Assets
Gross Amounts Not Offset in the
Gross
Amounts
presented
Balance Sheet
Amounts of
Offset in
in the
Cash
Recognized
the Balance
Balance
Financial
Collateral
Net
Offsetting of Derivative Assets (dollars in thousands)
Assets
Sheet
Sheet
Instruments
Posted
Amount
Derivatives
$
311
$
—
$
311
$
—
$
—
$
311
Net
Amounts of
Gross
Liabilities
Gross Amounts Not Offset in the
Gross
Amounts
presented
Balance Sheet
Amounts of
Offset in
in the
Cash
Recognized
the Balance
Balance
Financial
Collateral
Net
Offsetting of Derivative Liabilities (dollars in thousands)
Liabilities
Sheet
Sheet
Instruments
Posted
Amount
Derivatives
$
611
$
—
$
611
$
—
$
500
$
111
33
Table of Contents
Note 8. Other Real Estate Owned
The activity within Other Real Estate Owned (“OREO”) for the three and six months ended June 30, 2020 and 2019 (unaudited) is presented in the table below. There were no residential real estate loans in the process of foreclosure as of June 30, 2020. For the three and six months ended June 30, 2020 and 2019, there were no sales of OREO property.
Three Months Ended June 30,
Six Months Ended June 30,
(dollars in thousands)
2020
2019
2020
2019
Beginning Balance
$
8,237
$
1,394
$
1,487
$
1,394
Real estate acquired from borrowers
—
—
6,750
—
Properties sold
—
—
—
—
Ending Balance
$
8,237
$
1,394
$
8,237
$
1,394
Note 9. Long-Term Borrowings
The following table presents information related to the Company’s long-term borrowings as of June 30, 2020 (unaudited) and December 31, 2019.
(dollars in thousands)
June 30, 2020
December 31, 2019
Subordinated Notes, 5.75 %
$
70,000
$
70,000
Subordinated Notes, 5.0 %
150,000
150,000
FHLB Advance, 1.81 %
50,000
—
Less: unamortized debt issuance costs
( 2,118 )
( 2,313 )
Long-term borrowings
$
267,882
$
217,687
On August 5, 2014, the Company completed the sale of $ 70.0 million of its 5.75 % subordinated notes, due September 1, 2024 (the “2024 Notes”). The 2024 Notes were offered to the public at par and qualify as Tier 2 capital for regulatory purposes to the fullest extent permitted under the Basel III Rule capital requirements. The net proceeds were approximately $ 68.8 million, which includes $ 1.2 million in deferred financing costs which are being amortized over the life of the 2024 Notes.
On July 26, 2016, the Company completed the sale of $ 150.0 million of its 5.00 % Fixed-to-Floating Rate Subordinated Notes, due August 1, 2026 (the “2026 Notes”). The 2026 Notes were offered to the public at par and qualify as Tier 2 capital for regulatory purposes to the fullest extent permitted under the Basel III Rule capital requirements. The net proceeds were approximately $ 147.35 million, which includes $ 2.6 million in deferred financing costs which are being amortized over the life of the 2026 Notes.
On February 26, 2020, the Bank borrowed $ 50 million dollars under its borrowing arrangement with the Federal Home Loan Bank of Atlanta at a fixed rate of 1.81 % with a maturity date of February 26, 2030 as part of the overall asset liability strategy and to support loan growth.
34
Table of Contents
Note 10. Net Income per Common Share
The calculation of net income per common share for the three and six months ended June 30, 2020 and 2019 (unaudited) was as follows:
Three Months Ended June 30,
Six Months Ended June 30,
(dollars and shares in thousands, except per share data)
2020
2019
2020
2019
Basic:
Net income
$
28,856
$
37,243
$
51,979
$
70,992
Average common shares outstanding
32,225
34,540
32,537
34,511
Basic net income per common share
$
0.90
$
1.08
$
1.60
$
2.06
Diluted:
Net income
$
28,856
$
37,243
$
51,979
$
70,992
Average common shares outstanding
32,225
34,540
32,537
34,511
Adjustment for common share equivalents
16
25
24
38
Average common shares outstanding-diluted
32,241
34,565
32,561
34,549
Diluted net income per common share
$
0.90
$
1.08
$
1.60
$
2.05
Anti-dilutive shares
49
2
26
19
35
Table of Contents
Note 11. Other Comprehensive Income
The following table presents the components of other comprehensive income (loss) for the three and six months ended June 30, 2020 and 2019 (unaudited).
(dollars in thousands)
Before Tax
Tax Effect
Net of Tax
Three Months Ended June 30, 2020
Net unrealized gain on securities available-for-sale
$
2,506
$
( 636 )
$
1,870
Less: Reclassification adjustment for net gains included in net income
( 713 )
( 176 )
( 537 )
Total unrealized gain
1,793
( 812 )
1,333
Net unrealized loss on derivatives
( 28 )
3
( 25 )
Less: Reclassification adjustment for loss included in net income
393
98
295
Total unrealized gain
365
101
270
Other Comprehensive Income
$
2,158
$
( 711 )
$
1,603
Three Months Ended June 30, 2019
Net unrealized gain on securities available-for-sale
$
7,976
$
2,051
$
5,925
Less: Reclassification adjustment for net gains included in net income
( 563 )
( 146 )
( 417 )
Total unrealized gain
7,413
1,905
5,508
Net unrealized loss on derivatives
( 171 )
( 342 )
( 513 )
Less: Reclassification adjustment for gain included in net income
( 319 )
( 83 )
( 236 )
Total unrealized loss
( 490 )
259
( 749 )
Other Comprehensive Income
$
6,923
$
2,164
$
4,759
Six Months Ended June 30, 2020
Net unrealized gain on securities available-for-sale
$
16,172
$
( 4,483 )
$
11,689
Less: Reclassification adjustment for net gains included in net income
1,535
391
1,144
Total unrealized gain
17,707
( 4,092 )
12,833
Net unrealized loss on derivatives
( 2,017 )
671
( 1,346 )
Less: Reclassification adjustment for gain included in net income
299
77
222
Total unrealized loss
( 1,718 )
748
( 1,124 )
Other Comprehensive Income
$
15,989
$
( 3,344 )
$
11,709
Six Months Ended June 30, 2019
Net unrealized gain on securities available-for-sale
$
16,127
$
( 4,148 )
$
11,979
Less: Reclassification adjustment for net gains included in net income
( 1,475 )
( 383 )
( 1,092 )
Total unrealized gain
14,652
( 4,531 )
10,887
Net unrealized loss on derivatives
( 2,234 )
569
( 1,665 )
Less: Reclassification adjustment for gain included in net income
( 1,594 )
( 414 )
( 1,180 )
Total unrealized loss
( 3,828 )
155
( 2,845 )
Other Comprehensive Income
$
10,824
$
( 4,376 )
$
8,042
36
Table of Contents
The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax, for the three and six months ended June 30, 2020 and 2019 (unaudited).
Securities
Accumulated Other
Available
Comprehensive Income
(dollars in thousands)
For Sale
Derivatives
(Loss)
Three Months Ended June 30, 2020
Balance at Beginning of Period
$
14,609
$
( 1,544 )
$
13,065
Other comprehensive income before reclassifications
1,870
565
2,435
Amounts reclassified from accumulated other comprehensive income (loss)
( 537 )
( 295 )
( 832 )
Net other comprehensive income during period
1,333
270
1,603
Balance at End of Period
$
15,942
$
( 1,274 )
$
14,668
Securities
Accumulated Other
Available
Comprehensive Income
(dollars in thousands)
For Sale
Derivatives
(Loss)
Three Months Ended June 30, 2019
Balance at Beginning of Period
$
( 1,665 )
$
673
$
( 992 )
Other comprehensive income (loss) before reclassifications
5,925
( 513 )
5,412
Amounts reclassified from accumulated other comprehensive income
( 417 )
( 236 )
( 653 )
Net other comprehensive income (loss) during period
5,508
( 749 )
4,759
Balance at End of Period
$
3,843
$
( 76 )
$
3,767
Securities
Accumulated Other
Available
Comprehensive Income
(dollars in thousands)
For Sale
Derivatives
(Loss)
Six Months Ended June 30, 2020
Balance at Beginning of Period
$
3,109
$
( 150 )
$
2,959
Other comprehensive income (loss) before reclassifications
13,977
( 902 )
13,075
Amounts reclassified from accumulated other comprehensive income
( 1,144 )
( 222 )
( 1,366 )
Net other comprehensive income (loss) during period
12,833
( 1,124 )
11,709
Balance at End of Period
$
15,942
$
( 1,274 )
$
14,668
Securities
Accumulated Other
Available
Comprehensive Income
(dollars in thousands)
For Sale
Derivatives
(Loss)
Six Months Ended June 30, 2019
Balance at Beginning of Period
$
( 7,044 )
$
2,769
$
( 4,275 )
Other comprehensive income (loss) before reclassifications
11,979
( 1,665 )
10,314
Amounts reclassified from accumulated other comprehensive income
( 1,092 )
( 1,180 )
( 2,272 )
Net other comprehensive income (loss) during period
10,887
( 2,845 )
8,042
Balance at End of Period
$
3,843
$
( 76 )
$
3,767
37
Table of Contents
The following tables present the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and six months ended June 30, 2020 and 2019 (unaudited).
Amount Reclassified from
Accumulated Other
Affected Line Item in
Details about Accumulated Other
Comprehensive (Loss) Income
the Statement Where
Comprehensive Income Components
Three Months Ended June 30,
Net Income is Presented
(dollars in thousands)
2020
2019
Realized gain on sale of investment securities
$
713
$
563
Gain on sale of investment securities
Interest income derivative deposits
393
319
Interest expense on deposits
Income tax expense
( 274 )
( 229 )
Income Tax Expense
Total Reclassifications for the Period
$
832
$
653
Net Income
Amount Reclassified from
Accumulated Other
Affected Line Item in
Details about Accumulated Other
Comprehensive (Loss) Income
the Statement Where
Comprehensive Income Components
Six Months Ended June 30,
Net Income is Presented
(dollars in thousands)
2020
2019
Realized gain on sale of investment securities
$
1,535
$
1,475
Gain on sale of investment securities
Realized gain on swap termination
—
829
Gain on sale of investment securities
Interest income derivative deposits
299
765
Interest expense on deposits
Income tax expense
( 468 )
( 797 )
Income Tax Expense
Total Reclassifications for the Period
$
1,366
$
2,272
Net Income
Note 12. Fair Value Measurements
The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. ASC Topic 820, “Fair Value Measurements and Disclosures,” 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 Quoted prices in active exchange markets for identical assets or liabilities; also includes certain U.S. Treasury and other U.S. Government and agency securities actively traded in over-the-counter markets.
Level 2 Observable inputs other than Level 1 including quoted prices for similar assets or liabilities, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data; also includes derivative contracts whose value is determined using a pricing model with observable market inputs or can be derived principally from or corroborated by observable market data. This category generally includes certain U.S. Government and agency securities, corporate debt securities, derivative instruments, and residential mortgage loans held for sale.
Level 3 Unobservable inputs supported by little or no market activity for financial instruments whose value is 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; also includes observable inputs for single dealer nonbinding quotes not corroborated by observable market data. This category generally includes certain private equity investments, retained interests from securitizations, and certain collateralized debt obligations.
38
Table of Contents
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis as of June 30, 2020 (unaudited) and December 31, 2019.
Significant
Significant
Other
Other
Observable
Unobservable
Quoted Prices
Inputs
Inputs
Total
(dollars in thousands)
(Level 1)
(Level 2)
(Level 3)
(Fair Value)
June 30, 2020
Assets:
Investment securities available-for-sale:
U. S. agency securities
$
—
$
117,054
$
—
$
117,054
Residential mortgage backed securities
—
531,528
—
531,528
Municipal bonds
—
90,694
—
90,694
Corporate bonds
—
—
32,920
32,920
Other equity investments
—
—
198
198
Loans held for sale
—
68,433
—
68,433
Interest Rate Caps
—
4,454
—
4,454
Total assets measured at fair value on a recurring basis as of June 30, 2020
$
—
$
812,163
$
33,118
$
845,281
Liabilities:
Interest rate swap derivatives
$
—
$
1,330
$
—
$
1,330
Derivative liability
—
150
—
150
Interest Rate Caps
—
4,748
—
4,748
Total liabilities measured at fair value on a recurring basis as of June 30, 2020
$
—
$
6,228
$
—
$
6,228
December 31, 2019
Assets:
Investment securities available-for-sale:
U. S. agency securities
$
—
$
179,794
$
—
$
179,794
Residential mortgage backed securities
—
543,852
—
543,852
Municipal bonds
—
73,931
—
73,931
Corporate bonds
—
—
10,733
10,733
U.S. Treasury
—
34,855
—
34,855
Other equity investments
—
—
198
198
Loans held for sale
—
56,707
—
56,707
Interest Rate Caps
—
317
—
317
Mortgage banking derivatives
—
—
280
280
Total assets measured at fair value on a recurring basis as of December 31, 2019
$
—
$
889,456
$
11,211
$
900,667
Liabilities:
Interest rate swap derivatives
$
—
$
203
$
—
$
203
Derivative liability
—
86
—
86
Interest Rate Caps
—
312
—
312
Mortgage banking derivatives
—
—
66
66
Total liabilities measured at fair value on a recurring basis as of December 31, 2019
$
—
$
601
$
66
$
667
39
Table of Contents
Investment Securities Available-for-Sale: Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair value is measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include U.S. agency debt securities, mortgage backed securities issued by Government Sponsored Entities (“GSE’s”) and municipal bonds. Securities classified as Level 3 include securities in less liquid markets, the carrying amounts approximate the fair value.
Loans held for sale : The Company has elected to carry loans held for sale at fair value. This election reduces certain timing differences in the Consolidated Statement of Operations and better aligns with the management of the portfolio from a business perspective. Fair value is derived from secondary market quotations for similar instruments. Gains and losses on sales of residential mortgage loans are recorded as a component of noninterest income in the Consolidated Statements of Operations. Gains and losses on sales of multifamily FHA securities are recorded as a component of noninterest income in the Consolidated Statements of Operations. As such, the Company classifies loans subjected to fair value adjustments as Level 2 valuation.
The following tables summarize the difference between the aggregate fair value and the aggregate unpaid principal balance for loans held for sale measured at fair value as of June 30, 2020 (unaudited) and December 31, 2019.
June 30, 2020
Aggregate
Unpaid
Principal
(dollars in thousands)
Fair Value
Balance
Difference
Loans held for sale
$
68,433
$
67,397
$
1,036
December 31, 2019
Aggregate
Unpaid
Principal
(dollars in thousands)
Fair Value
Balance
Difference
Loans held for sale
$
56,707
$
55,834
$
873
No residential mortgage loans held for sale were 90 or more days past due or on nonaccrual status as of June 30, 2020 or December 31, 2019.
Interest rate swap derivatives: These derivative instruments consist of interest rate swap agreements, which are accounted for as cash flow hedges under ASC 815. The Company’s derivative position is classified within Level 2 of the fair value hierarchy and is valued using models generally accepted in the financial services industry and that use actively quoted or observable market input values from external market data providers and/or non-binding broker-dealer quotations. The fair value of the derivatives is determined using discounted cash flow models. These models’ key assumptions include the contractual terms of the respective contract along with significant observable inputs, including interest rates, yield curves, nonperformance risk and volatility. Derivative contracts are executed with a Credit Support Annex, which is a bilateral agreement that requires collateral postings when the market value exceeds certain threshold limits. These agreements protect the interests of the Company and its counterparties should either party suffer a credit rating deterioration.
Credit Risk Participation Agreements : The Company enters into credit risk participation agreements (“RPAs”) with institutional counterparties, under which the Company assumes its pro-rata share of the credit exposure associated with a borrower’s performance related to interest rate derivative contracts. The fair value of RPAs is calculated by determining the total expected asset or liability exposure of the derivatives to the borrowers and applying the borrowers’ credit spread to that exposure. Total expected exposure incorporates both the current and potential future exposure of the derivatives, derived from using observable inputs, such as yield curves and volatilities. Accordingly, RPAs fall within Level 2.
40
Table of Contents
Interest Rate Caps: The Company entered into an interest rate cap agreement ("cap") with an institutional counterparty, under which the Company will receive cash if and when market rates exceed the cap's strike rate. The fair value of the cap is calculated by determining the total expected asset or liability exposure of the derivatives. Total expected exposure incorporates both the current and potential future exposure of the derivative, derived from using observable inputs, such as yield curves and volatilities. Accordingly, the cap falls within Level 2.
Mortgage banking derivatives: The Company relies on a third-party pricing service to value its mortgage banking derivative financial assets and liabilities, which the Company classifies as a Level 3 valuation. The external valuation model to estimate the fair value of its interest rate lock commitments to originate residential mortgage loans held for sale includes grouping the interest rate lock commitments by interest rate and terms, applying an estimated pull-through rate based on historical experience, and then multiplying by quoted investor prices determined to be reasonably applicable to the loan commitment groups based on interest rate, terms, and rate lock expiration dates of the loan commitment groups. The Company also relies on an external valuation model to estimate the fair value of its forward commitments to sell residential mortgage loans (i.e., an estimate of what the Company would receive or pay to terminate the forward delivery contract based on market prices for similar financial instruments), which includes matching specific terms and maturities of the forward commitments against applicable investor pricing.
The following is a reconciliation of activity for assets and liabilities measured at fair value based on Significant Other Unobservable Inputs (Level 3):
Investment
Mortgage Banking
(dollars in thousands)
Securities
Derivatives
Total
Assets:
Beginning balance at January 1, 2020
$
10,931
$
280
$
11,211
Realized gain (loss) included in earnings
442
( 280 )
162
Unrealized gain included in other comprehensive income
1,280
—
1,280
Purchases of available-for-sale securities
41,547
—
41,547
Principal redemption
( 21,082 )
—
( 21,082 )
Ending balance at June 30, 2020
$
33,118
$
—
$
33,118
Liabilities:
Beginning balance at January 1, 2020
$
—
$
66
$
66
Realized loss included in earnings
—
( 66 )
( 66 )
Principal redemption
—
—
—
Ending balance at June 30, 2020
$
—
$
—
$
—
Investment
Mortgage Banking
(dollars in thousands)
Securities
Derivatives
Total
Assets:
Beginning balance at January 1, 2019
$
9,794
$
229
$
10,023
Realized (loss) gain included in earnings
( 20 )
51
31
Unrealized gain included in other comprehensive income
131
—
131
Purchases of available-for-sale securities
4,030
—
4,030
Principal redemption
( 3,004 )
—
( 3,004 )
Ending balance at December 31, 2019
$
10,931
$
280
$
11,211
Liabilities:
Beginning balance at January 1, 2019
$
—
$
269
$
269
Realized gain included in earnings
—
( 203 )
( 203 )
Principal redemption
—
—
—
Ending balance at December 31, 2019
$
—
$
66
$
66
The other equity securities classified as Level 3 consist of equity investments in the form of common stock of two local banking companies which are not publicly traded, and for which the carrying amount approximates fair value.
41
Table of Contents
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
The Company measures certain assets at fair value on a nonrecurring basis and the following is a general description of the methods used to value such assets.
At June 30, 2020, substantially all of the Company’s individually evaluated loans were evaluated based upon the fair value of the collateral. In accordance with ASC Topic 820, individually evaluated loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the loan as nonrecurring Level 3.
Pre Adoption of CECL : The Company did not record loans at fair value on a recurring basis; however, from time to time, a loan was considered impaired and an allowance for loan loss was established. The Company considered a loan impaired when it was probable that the Company would be unable to collect all amounts due according to the original contractual terms of the note agreement, including both principal and interest. Management had determined that nonaccrual loans and loans that had their terms restructured in a TDR met this impaired loan definition. Once a loan was identified as individually impaired, management measures impairment in accordance with ASC Topic 310, “Receivables.” The fair value of impaired loans was estimated using one of several methods, including the collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring a specific allowance represented loans for which the fair value of expected repayments or collateral exceeded the recorded investment in such loans.
Other real estate owned : Other real estate owned is initially recorded at fair value less estimated selling costs. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral, which the Company classifies as a Level 3 valuation. Assets measured at fair value on a nonrecurring basis are included in the table below:
Significant
Significant
Other
Other
Observable
Unobservable
Quoted Prices
Inputs
Inputs
Total
(dollars in thousands)
(Level 1)
(Level 2)
(Level 3)
(Fair Value)
June 30, 2020
Commercial
$
—
$
—
$
18,047
$
18,047
Income producing - commercial real estate
—
—
27,295
27,295
Owner occupied - commercial real estate
—
—
10,815
10,815
Real estate mortgage - residential
—
—
7,960
7,960
Construction - commercial and residential
—
—
5,385
5,385
Home equity
—
—
600
600
Other consumer
—
—
6
6
Other real estate owned
—
—
8,237
8,237
Total assets measured at fair value on a nonrecurring basis as of June 30, 2020
$
—
$
—
$
78,345
$
78,345
42
Table of Contents
Significant
Significant
Other
Other
Observable
Unobservable
Quoted Prices
Inputs
Inputs
Total
(dollars in thousands)
(Level 1)
(Level 2)
(Level 3)
(Fair Value)
December 31, 2019
Impaired loans:
Commercial
$
—
$
—
$
10,100
$
10,100
Income producing - commercial real estate
—
—
11,948
11,948
Owner occupied - commercial real estate
—
—
6,934
6,934
Real estate mortgage - residential
—
—
4,981
4,981
Construction - commercial and residential
—
—
11,409
11,409
Home equity
—
—
387
387
Other real estate owned
—
—
1,487
1,487
Total assets measured at fair value on a nonrecurring basis as of December 31, 2019
$
—
$
—
$
47,246
$
47,246
Fair Value of Financial Instruments
The Company discloses fair value information about financial instruments for which it is practicable to estimate the value, whether or not such financial instruments are recognized on the balance sheet. Fair value is the amount at which a financial instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation, and is best evidenced by quoted market price, if one exists.
Quoted market prices, if available, are shown as estimates of fair value. Because no quoted market prices exist for a portion of the Company’s financial instruments, the fair value of such instruments has been derived based on management’s assumptions with respect to future economic conditions, the amount and timing of future cash flows and estimated discount rates. Different assumptions could significantly affect these estimates. Accordingly, the net realizable value could be materially different from the estimates presented below. In addition, the estimates are only indicative of individual financial instrument values and should not be considered an indication of the fair value of the Company taken as a whole.
43
Table of Contents
The estimated fair value of the Company’s financial instruments at June 30, 2020 and December 31, 2019 are as follows:
Fair Value Measurements
Significant
Other
Significant
Quoted
Observable
Unobservable
Carrying
Prices
Inputs
Inputs
(dollars in thousands)
Value
Fair Value
(Level 1)
(Level 2)
(Level 3)
June 30, 2020
Assets
Cash and due from banks
$
12,199
$
12,199
$
—
$
12,199
$
—
Federal funds sold
25,466
25,466
—
25,466
—
Interest bearing deposits with other banks
598,377
598,377
—
598,377
—
Investment securities
772,394
772,394
—
719,212
53,182
Federal Reserve and Federal Home Loan Bank stock
40,018
40,018
—
40,018
—
Loans held for sale
68,433
68,433
—
68,433
—
Loans
7,912,965
7,828,639
—
—
7,828,639
Bank owned life insurance
75,913
75,913
—
75,913
—
Annuity investment
14,480
14,480
—
14,480
—
Interest Rate Caps
4,454
4,454
—
4,454
—
Liabilities
Noninterest bearing deposits
2,416,058
2,416,058
—
2,416,058
—
Interest bearing deposits
4,366,421
4,366,421
—
4,366,421
—
Certificates of deposit
1,153,493
1,149,418
—
1,149,418
—
Customer repurchase agreements
31,198
31,198
—
31,198
—
Borrowings
567,882
548,808
—
548,808
—
Interest rate swap derivatives
1,330
1,330
1,330
—
Derivative liability
150
150
—
150
—
Interest Rate Caps
4,748
4,748
—
4,748
—
December 31, 2019
Assets
Cash and due from banks
$
7,539
$
7,539
$
—
$
7,539
$
—
Federal funds sold
38,987
38,987
—
38,987
—
Interest bearing deposits with other banks
195,447
195,447
—
195,447
—
Investment securities
843,363
843,363
—
832,432
10,931
Federal Reserve and Federal Home Loan Bank stock
35,194
35,194
—
35,194
—
Loans held for sale
56,707
56,707
—
56,707
—
Loans
7,472,090
7,550,249
—
—
7,550,249
Bank owned life insurance
75,724
75,724
—
75,724
—
Annuity investment
14,697
14,697
—
14,697
—
Interest Rate Caps
280
280
—
280
—
Liabilities
Noninterest bearing deposits
2,064,367
2,064,367
—
2,064,367
—
Interest bearing deposits
3,876,985
3,876,985
—
3,876,985
—
Certificates of deposit
1,283,039
1,291,688
—
1,291,688
—
Customer repurchase agreements
30,980
30,980
—
30,980
—
Borrowings
467,687
328,330
—
328,330
—
Interest rate swap derivatives
203
203
203
—
Derivative liability
86
86
—
86
—
Interest Rate Caps
312
312
—
312
—
Mortgage banking derivatives
66
66
—
—
66
44
Table of Contents
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.