Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS.
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(In thousands, except number of shares)
JUNE 30,
DECEMBER 31,
2020
2019
(Unaudited)
ASSETS
Cash
$
97,208
$
99,299
Interest-bearing deposits in other financial institutions
376,437
120,856
Cash and cash equivalents
473,645
220,155
Available-for-sale securities
446,935
374,175
Mortgage loans held for sale
20,188
9,242
Loans receivable, net of allowance for loan losses of $ 49,801 – June 2020; $ 40,294 - December 2019
4,399,645
4,153,982
Interest receivable
14,759
13,530
Prepaid expenses and other assets
47,688
74,984
Other real estate owned and repossessions, net
4,435
5,525
Premises and equipment, net
140,558
141,908
Goodwill and other intangible assets
7,521
8,098
Federal Home Loan Bank stock and other interest-earning assets
11,276
13,473
Total Assets
$
5,566,650
$
5,015,072
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits
$
4,512,158
$
3,960,106
Securities sold under reverse repurchase agreements with customers
191,624
84,167
Short-term borrowings and other interest-bearing liabilities
1,279
228,157
Subordinated debentures issued to capital trust
25,774
25,774
Subordinated notes
148,032
74,276
Accrued interest payable
3,464
4,250
Advances from borrowers for taxes and insurance
10,729
7,484
Accrued expenses and other liabilities
33,520
24,904
Current and deferred income taxes
13,342
2,888
Total Liabilities
4,939,922
4,412,006
Commitments and Contingencies
-
-
Stockholders' Equity:
Capital stock
Serial preferred stock –$ 0.01 par value; authorized 1,000,000 shares; issued
and outstanding June 2020 and December 2019 - - 0 - shares
-
-
Common stock, $ 0.01 par value; authorized 20,000,000 shares; issued and outstanding June 2020 – 14,084,420 shares; December 2019 - 14,261,052 shares
141
143
Additional paid-in capital
34,230
33,510
Retained earnings
533,346
537,167
Accumulated other comprehensive income
59,011
32,246
Total Stockholders' Equity
626,728
603,066
Total Liabilities and Stockholders' Equity
$
5,566,650
$
5,015,072
See Notes to Consolidated Financial Statements
2
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
THREE MONTHS ENDED
JUNE 30,
2020
2019
(Unaudited)
INTEREST INCOME
Loans
$
50,848
$
55,771
Investment securities and other
3,163
2,952
TOTAL INTEREST INCOME
54,011
58,723
INTEREST EXPENSE
Deposits
9,041
11,582
Short-term borrowings and repurchase agreements
10
859
Subordinated debentures issued to capital trust
167
267
Subordinated notes
1,338
1,094
TOTAL INTEREST EXPENSE
10,556
13,802
NET INTEREST INCOME
43,455
44,921
PROVISION FOR LOAN LOSSES
6,000
1,600
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
37,455
43,321
NON-INTEREST INCOME
Commissions
176
163
Service charges and ATM fees
4,140
5,309
Net gains on loan sales
1,841
376
Net realized gains on sales of available-for-sale securities
78
-
Late charges and fees on loans
468
356
Loss on derivative interest rate products
( 106 )
( 44 )
Other income
1,664
997
TOTAL NON-INTEREST INCOME
8,261
7,157
NON-INTEREST EXPENSE
Salaries and employee benefits
16,830
15,428
Net occupancy and equipment expense
6,707
6,449
Postage
777
784
Insurance
534
662
Advertising
437
842
Office supplies and printing
301
226
Telephone
1,005
839
Legal, audit and other professional fees
664
630
Expense on other real estate and repossessions
268
419
Partnership tax credit investment amortization
-
91
Acquired deposit intangible asset amortization
289
289
Other operating expenses
1,537
1,724
TOTAL NON-INTEREST EXPENSE
29,349
28,383
INCOME BEFORE INCOME TAXES
16,367
22,095
PROVISION FOR INCOME TAXES
3,164
3,720
NET INCOME AND NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
13,203
$
18,375
Basic Earnings Per Common Share
$
0.94
$
1.29
Diluted Earnings Per Common Share
$
0.93
$
1.28
Dividends Declared Per Common Share
$
0.34
$
0.32
See Notes to Consolidated Financial Statements
3
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
SIX MONTHS ENDED
JUNE 30,
2020
2019
(Unaudited)
INTEREST INCOME
Loans
$
104,978
$
110,327
Investment securities and other
6,507
5,754
TOTAL INTEREST INCOME
111,485
116,081
INTEREST EXPENSE
Deposits
19,618
22,052
Short-term borrowings and repurchase agreements
659
1,780
Subordinated debentures issued to capital trust
383
534
Subordinated notes
2,432
2,189
TOTAL INTEREST EXPENSE
23,092
26,555
NET INTEREST INCOME
88,393
89,526
PROVISION FOR LOAN LOSSES
9,871
3,550
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
78,522
85,976
NON-INTEREST INCOME
Commissions
442
497
Service charges and ATM fees
8,898
10,268
Net gains on loan sales
2,430
623
Net realized gains on sales of available-for-sale securities
78
10
Late charges and fees on loans
824
702
Loss on derivative interest rate products
( 514 )
( 68 )
Other income
3,469
2,575
TOTAL NON-INTEREST INCOME
15,627
14,607
NON-INTEREST EXPENSE
Salaries and employee benefits
34,999
31,068
Net occupancy and equipment expense
13,473
12,850
Postage
1,546
1,550
Insurance
916
1,328
Advertising
1,057
1,368
Office supplies and printing
535
485
Telephone
1,917
1,742
Legal, audit and other professional fees
1,262
1,342
Expense on other real estate and repossessions
747
1,039
Partnership tax credit investment amortization
-
182
Acquired deposit intangible asset amortization
577
613
Other operating expenses
3,134
3,310
TOTAL NON-INTEREST EXPENSE
60,163
56,877
INCOME BEFORE INCOME TAXES
33,986
43,706
PROVISION FOR INCOME TAXES
5,915
7,718
NET INCOME AND NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
28,071
$
35,988
Basic Earnings Per Common Share
$
1.98
$
2.54
Diluted Earnings Per Common Share
$
1.98
$
2.52
Dividends Declared Per Common Share
$
1.68
$
1.39
See Notes to Consolidated Financial Statements
4
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
THREE MONTHS ENDED
JUNE 30,
2020
2019
(Unaudited)
Net Income
$
13,203
$
18,375
Unrealized appreciation on available-for-sale securities, net of taxes of $ 1,602
and $ 1,540 , for 2020 and 2019, respectively
5,424
5,213
Reclassification adjustment for gains included in net income, net of taxes
of $ 18 and $ 0 , for 2020 and 2019, respectively
( 60 )
-
Change in fair value of cash flow hedge, net of taxes of $ 0 and $ 2,519 , for
2020 and 2019, respectively
-
8,528
Amortization of realized gain on termination of cash flow hedge, net of taxes
(credit) of $( 461 ) and $ 0 for 2020 and 2019, respectively
( 1,564 )
-
Comprehensive Income
$
17,003
$
32,116
SIX MONTHS ENDED
JUNE 30,
2020
2019
(Unaudited)
Net Income
$
28,071
$
35,988
Unrealized appreciation on available-for-sale securities, net of taxes of $ 5,013
and $ 2,419 , for 2020 and 2019, respectively
16,973
8,190
Reclassification adjustment for gains included in net income, net of taxes of
$ 18 and $ 2 , for 2020 and 2019, respectively
( 60 )
( 8 )
Change in fair value of cash flow hedge, net of taxes of $ 3,519 and $ 4,231 , for
2020 and 2019, respectively
11,914
14,328
Amortization of realized gain on termination of cash flow hedge, net of taxes
(credit) of $( 608 ) and $ 0 for 2020 and 2019, respectively
( 2,062 )
-
Comprehensive Income
$
54,836
$
58,498
See Notes to Consolidated Financial Statements
5
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands, except per share data)
THREE MONTHS ENDED JUNE 30, 2019
Accumulated
Other
Common
Additional
Retained
Comprehensive
Treasury
Stock
Paid-in Capital
Earnings
Income (Loss)
Stock
Total
(Unaudited)
Balance, March 31, 2019
$
142
$
30,916
$
494,181
$
18,396
$
-
$
543,635
Net income
-
-
18,375
-
-
18,375
Stock issued under Stock Option
Plan
-
687
-
-
415
1,102
Common dividends declared,
-
-
( 4,544 )
-
-
( 4,544 )
$0.32 per share
Other comprehensive gain
-
-
-
13,741
-
13,741
Reclassification of treasury stock
per Maryland law
-
-
415
-
( 415 )
-
Balance, June 30, 2019
$
142
$
31,603
$
508,427
$
32,137
$
-
$
572,309
THREE MONTHS ENDED JUNE 30, 2020
Accumulated
Other
Common
Additional
Retained
Comprehensive
Treasury
Stock
Paid-in Capital
Earnings
Income (Loss)
Stock
Total
(Unaudited)
Balance, March 31, 2020
$
141
$
33,958
$
524,922
$
55,211
$
-
$
614,232
Net income
-
-
13,203
-
-
13,203
Stock issued under Stock Option
Plan
-
272
-
-
10
282
Common dividends declared,
-
-
( 4,789 )
-
-
( 4,789 )
$0.34 per share
Other comprehensive gain
-
-
-
3,800
-
3,800
Reclassification of treasury stock
per Maryland law
-
-
10
-
( 10 )
-
Balance, June 30, 2020
$
141
$
34,230
$
533,346
$
59,011
$
-
$
626,728
See Notes to Consolidated Financial Statements
6
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(In thousands, except per share data)
SIX MONTHS ENDED JUNE 30, 2019
Accumulated
Other
Common
Additional
Retained
Comprehensive
Treasury
Stock
Paid-in Capital
Earnings
Income (Loss)
Stock
Total
(Unaudited)
Balance, January 1, 2019
$
142
$
30,121
$
492,087
$
9,627
$
-
$
531,977
Net income
-
-
35,988
-
-
35,988
Stock issued under Stock Option
Plan
-
1,482
-
-
892
2,374
Common dividends declared,
-
-
( 19,691 )
-
-
( 19,691 )
$1.39 per share
Purchase of the Company’s
common stock
-
-
-
-
( 849 )
( 849 )
Other comprehensive gain
-
-
-
22,510
-
22,510
Reclassification of treasury stock
per Maryland law
-
-
43
-
( 43 )
-
Balance, June 30, 2019
$
142
$
31,603
$
508,427
$
32,137
$
-
$
572,309
SIX MONTHS ENDED JUNE 30, 2020
Accumulated
Other
Common
Additional
Retained
Comprehensive
Treasury
Stock
Paid-in Capital
Earnings
Income (Loss)
Stock
Total
(Unaudited)
Balance, January 1, 2020
$
143
$
33,510
$
537,167
$
32,246
$
-
$
603,066
Net income
-
-
28,071
-
-
28,071
Stock issued under Stock Option
Plan
-
720
-
-
97
817
Common dividends declared,
-
-
( 23,843 )
-
-
( 23,843 )
$1.68 per share
Other comprehensive gain
-
-
-
26,765
-
26,765
Purchase of the Company’s
common stock
-
-
-
-
( 8,148 )
( 8,148 )
Reclassification of treasury stock
per Maryland law
( 2 )
-
( 8,049 )
-
8,051
-
Balance, June 30, 2020
$
141
$
34,230
$
533,346
$
59,011
$
-
$
626,728
See Notes to Consolidated Financial Statements
7
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
SIX MONTHS ENDED
JUNE 30,
2020
2019
(Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income
$
28,071
$
35,988
Proceeds from sales of loans held for sale
121,921
34,375
Originations of loans held for sale
( 128,939 )
( 43,145 )
Items not requiring (providing) cash:
Depreciation
4,982
4,631
Amortization
847
1,059
Compensation expense for stock option grants
558
443
Provision for loan losses
9,871
3,550
Net gains on loan sales
( 2,430 )
( 623 )
Net realized gains on sales of available-for-sale securities
( 78 )
( 10 )
Net (gains) losses on sale of premises and equipment
( 24 )
21
Net losses on sale/write-down of other real estate owned and repossessions
111
161
Accretion of deferred income, premiums, discounts and other
( 2,548 )
( 1,990 )
Loss on derivative interest rate products
514
68
Deferred income taxes
( 29,501 )
578
Changes in:
Interest receivable
( 1,604 )
( 903 )
Prepaid expenses and other assets
17,023
( 2,031 )
Accrued expenses and other liabilities
1,878
4,443
Income taxes refundable/payable
14,755
2,555
Net cash provided by operating activities
35,407
39,170
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in loans
( 251,662 )
( 83,072 )
Purchase of loans
( 3,625 )
( 45,240 )
Purchase of premises and equipment
( 3,669 )
( 6,708 )
Proceeds from sale of premises and equipment
372
113
Proceeds from sale of other real estate owned and repossessions
2,011
4,537
Capitalized costs on other real estate owned
( 126 )
-
Proceeds from termination of interest rate derivative
45,864
-
Proceeds from sales of available-for-sale securities
19,236
28,057
Proceeds from maturities and calls of available-for-sale securities
13,850
7,870
Principal reductions on mortgage-backed securities
11,172
7,402
Purchase of available-for-sale securities
( 95,145 )
( 94,558 )
Redemption of Federal Home Loan Bank stock and change in other interest-earning assets
2,197
1,345
Net cash used in investing activities
( 259,525 )
( 180,254 )
CASH FLOWS FROM FINANCING ACTIVITIES
Net increase (decrease) in certificates of deposit
( 13,958 )
139,518
Net increase in checking and savings deposits
566,021
24,040
Net decrease in short-term borrowings
( 119,421 )
( 30,710 )
Advances from borrowers for taxes and insurance
3,245
5,458
Proceeds from issuance of subordinated notes
73,513
-
Dividends paid
( 23,903 )
( 19,674 )
Purchase of the Company’s common stock
( 8,148 )
( 849 )
Stock options exercised
259
1,931
Net cash provided by financing activities
477,608
119,714
INCREASES (DECREASES) IN CASH AND CASH EQUIVALENTS
253,490
( 21,370 )
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
220,155
202,742
CASH AND CASH EQUIVALENTS, END OF PERIOD
$
473,645
$
181,372
See Notes to Consolidated Financial Statements
8
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1: BASIS OF PRESENTATION
The accompanying unaudited interim consolidated financial statements of Great Southern Bancorp, Inc. (the "Company" or "Great Southern") have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The financial statements presented herein reflect all adjustments which are, in the opinion of management, necessary to fairly present the financial condition, results of operations, changes in stockholders’ equity and cash flows of the Company as of the dates and for the periods presented. Those adjustments consist only of normal recurring adjustments. Operating results for the three and six months ended June 30, 2020 are not necessarily indicative of the results that may be expected for the full year. The consolidated statement of financial condition of the Company as of December 31, 2019, has been derived from the audited consolidated statement of financial condition of the Company as of that date. Certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications had no effect on net income.
Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2019 filed with the Securities and Exchange Commission.
NOTE 2: NATURE OF OPERATIONS AND OPERATING SEGMENTS
The Company operates as a one-bank holding company. The Company’s business primarily consists of the operations of Great Southern Bank (the “Bank”), which provides a full range of financial services to customers primarily located in Missouri, Iowa, Kansas, Minnesota, Nebraska and Arkansas. The Bank also originates commercial loans from lending offices in Atlanta, Ga., Chicago, Ill., Dallas, Texas, Denver, Colo., Omaha, Neb. and Tulsa, Okla. The Company and the Bank are subject to regulation by certain federal and state agencies and undergo periodic examinations by those regulatory agencies.
The Company’s banking operation is its only reportable segment. The banking operation is principally engaged in the business of originating residential and commercial real estate loans, construction loans, commercial business loans and consumer loans and funding these loans by attracting deposits from the general public, accepting brokered deposits and borrowing from the Federal Home Loan Bank and others. The operating results of this segment are regularly reviewed by management to make decisions about resource allocations and to assess performance. Selected information is not presented separately for the Company’s reportable segment, as there is no material difference between that information and the corresponding information in the consolidated financial statements.
NOTE 3: RECENT ACCOUNTING PRONOUNCEMENTS
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326). The Update amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. For assets held at amortized cost basis, Topic 326 eliminates the probable initial recognition threshold in current GAAP and, instead, requires an entity to reflect its current estimate of all expected credit losses. This Update affects entities holding financial assets and net investment in leases that are not accounted for at fair value through net income. The amendments affect loans, debt securities, trade receivables, net investments in leases, off balance sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. The Update was set to be effective for the Company on January 1, 2020. During March 2020, pursuant to the recently-enacted Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) and guidance from the Securities and Exchange Commission (the “SEC”) and the Financial
9
Accounting Standards Board (the “FASB”), we elected to delay adoption of the new accounting standard related to accounting for credit losses (“CECL”). Our second quarter and year-to-date financial statements are prepared under the existing incurred loss methodology standard for accounting for loan losses.
The adoption of the CECL model will require us to recognize a one-time cumulative adjustment to our allowance for loan losses and a liability for potential losses related to the unfunded portion of our loans and commitments in order to fully transition from the incurred loss model to the CECL model. Upon initial adoption, we expect to increase the balance of our allowance for credit losses in a range of $11 million to $14 million and create a liability for potential losses related to the unfunded portion of our loans and commitments in a range of $7 million to $10 million. The after-tax effect of this is expected to result in a decrease in our retained earnings of $14 million to $18 million. Further, we have analyzed the impact on our financial statements at and for the six months ended June 30, 2020 as if we had adopted the CECL accounting standard on January 1, 2020. In addition to the impact from the initial adoption above, under CECL we would expect to further increase the balance of our allowance for credit losses in a range of $3 million to $7 million through a corresponding increase in provision for credit losses during the six months ended June 30, 2020. This is in addition to the $9.9 million of provision expense already recorded under the incurred loss method during the six months ended June 30, 2020. The liability for potential losses related to the unfunded portion of our loans and commitments would be expected to have no material change during the six months ended June 30, 2020. These estimates are subject to change as material assumptions are refined and model validations are completed.
In January 2017, the FASB issued ASU No. 2017-04, Intangibles: Goodwill and Other: Simplifying the Test for Goodwill Impairment (Topic 350). To simplify the subsequent measurement of goodwill, the amendments eliminate Step 2 from the goodwill impairment test. The annual, or interim, goodwill impairment test should be performed by comparing the fair value of a reporting unit with its carrying amount and an impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the qualitative impairment test is necessary. The nature of and reason for the change in accounting principle should be disclosed upon transition. The amendments in this update are required for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. The impact of adopting this new guidance during the quarter ended March 31, 2020 did not have a material impact on the Company’s consolidated financial statements. At June 30, 2020, the Company evaluated the current circumstances brought about by the COVID-19 pandemic and its effect on the valuation of the Company and other bank holding companies and determined that no triggering event had occurred requiring an evaluation of goodwill or other intangible asset impairment.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) - Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. ASU 2018-13 modifies the disclosure requirements on fair value measurements in Topic 820. The amendments in this update remove disclosures that no longer are considered cost beneficial, modify/clarify the specific requirements of certain disclosures, and add disclosure requirements identified as relevant. ASU 2018-13 is effective for periods beginning after December 15, 2019. The impact of adopting this new guidance during the quarter ended March 31, 2020 did not have a material impact on the Company’s consolidated financial statements.
10
NOTE 4: EARNINGS PER SHARE
Three Months Ended June 30,
2020
2019
(In Thousands, Except Per Share Data)
Basic:
Average common shares outstanding
14,084
14,192
Net income and net income available to common stockholders
$
13,203
$
18,375
Per common share amount
$
0.94
$
1.29
Diluted:
Average common shares outstanding
14,084
14,192
Net effect of dilutive stock options – based on the treasury
stock method using average market price
40
122
Diluted common shares
14,124
14,314
Net income and net income available to common stockholders
$
13,203
$
18,375
Per common share amount
$
0.93
$
1.28
Six Months Ended June 30,
2020
2019
(In Thousands, Except Per Share Data)
Basic:
Average common shares outstanding
14,153
14,176
Net income and net income available to common stockholders
$
28,071
$
35,988
Per common share amount
$
1.98
$
2.54
Diluted:
Average common shares outstanding
14,153
14,176
Net effect of dilutive stock options – based on the treasury
stock method using average market price
56
122
Diluted common shares
14,209
14,298
Net income and net income available to common stockholders
$
28,071
$
35,988
Per common share amount
$
1.98
$
2.52
Options outstanding at June 30, 2020 and 2019, to purchase 653,794 and 309,000 shares of common stock, respectively, were not included in the computation of diluted earnings per common share for the three month periods because the exercise prices of such options were greater than the average market prices of the common stock for the three months ended June 30, 2020 and 2019, respectively. Options outstanding at June 30, 2020 and 2019, to purchase 565,401 and 309,000 shares of common stock, respectively, were not included in the computation of diluted earnings per common share for the six month periods because the exercise prices of such options were greater than the average market prices of the common stock for the six months ended June 30, 2020 and 2019, respectively.
11
NOTE 5: INVESTMENT SECURITIES
The amortized cost and fair values of securities classified as available-for-sale were as follows:
June 30, 2020
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
Cost
Gains
Losses
Value
(In Thousands)
AVAILABLE-FOR-SALE SECURITIES:
Agency mortgage-backed securities
$
153,376
$
20,646
$
-
$
174,022
Agency collateralized mortgage obligations
169,607
10,226
-
179,833
States and political subdivisions
69,203
2,002
2
71,203
Small Business Administration securities
21,126
751
-
21,877
$
413,312
$
33,625
$
2
$
446,935
December 31, 2019
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
Cost
Gains
Losses
Value
(In Thousands)
AVAILABLE-FOR-SALE SECURITIES:
Agency mortgage-backed securities
$
156,591
$
8,716
$
265
$
165,042
Agency collateralized mortgage obligations
149,980
2,891
921
151,950
States and political subdivisions
33,757
1,368
-
35,125
Small Business Administration securities
22,132
-
74
22,058
$
362,460
$
12,975
$
1,260
$
374,175
The amortized cost and fair value of available-for-sale securities at June 30, 2020, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized
Fair
Cost
Value
(In Thousands)
One year or less
$
-
$
-
After one through five years
-
-
After five through ten years
12,572
13,172
After ten years
56,631
58,031
Securities not due on a single maturity date
344,109
375,732
$
413,312
$
446,935
There were no securities classified as held to maturity at June 30, 2020 or December 31, 2019.
Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at June 30, 2020 and December 31, 2019, was approximately $ 504 ,000 and $ 116.2 million, respectively, which is approximately 0.1 % and 31.1 % of the Company’s available-for-sale investment portfolio, respectively.
12
Based on an evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these debt securities are temporary.
The following table shows the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2020 and December 31, 2019:
June 30, 2020
Less than 12 Months
12 Months or More
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Description of Securities
Value
Losses
Value
Losses
Value
Losses
(In Thousands)
States and political subdivisions
$
504
$
( 2 )
$
-
$
-
$
504
$
( 2 )
$
504
$
( 2 )
$
-
$
-
$
504
$
( 2 )
December 31, 2019
Less than 12 Months
12 Months or More
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Description of Securities
Value
Losses
Value
Losses
Value
Losses
(In Thousands)
Agency mortgage-backed securities
$
-
$
-
$
24,762
$
( 265 )
$
24,762
$
( 265 )
Agency collateralized mortgage obligations
69,372
( 921 )
-
-
69,372
( 921 )
Small Business Administration securities
22,058
( 74 )
-
-
22,058
( 74 )
$
91,430
$
( 995 )
$
24,762
$
( 265 )
$
116,192
$
( 1,260 )
Gross gains of $ 78 ,000 resulting from sales of available-for-sale securities were realized during the three and six months ended June 30, 2020. No gains or losses from sales of available-for-sale securities were realized during the three months ended June 30, 2019. Gross gains of $ 226 ,000 and gross losses of $ 216 ,000 resulting from sales of available-for-sale securities were realized during the six months ended June 30, 2019. Gains and losses on sales of securities are determined on the specific-identification method.
Other-than-temporary Impairment. Upon acquisition of a security, the Company decides whether it is within the scope of the accounting guidance for beneficial interests in securitized financial assets or will be evaluated for impairment under the accounting guidance for investments in debt and equity securities.
The accounting guidance for beneficial interests in securitized financial assets provides incremental impairment guidance for a subset of the debt securities within the scope of the guidance for investments in debt and equity securities. For securities where the security is a beneficial interest in securitized financial assets, the Company uses the beneficial interests in securitized financial asset impairment model. For securities where the security is not a beneficial interest in securitized financial assets, the Company uses the debt and equity securities impairment model. The Company does not currently have securities within the scope of this guidance for beneficial interests in securitized financial assets.
The Company periodically evaluates each investment security in an unrealized loss position to determine whether an other-than-temporary impairment has occurred. The Company considers the length of time a security has been in an unrealized loss position, the relative amount of the unrealized loss compared to the carrying value of the security, the type of security and other factors. If certain criteria are met, the Company performs additional review and evaluation using observable market values or various inputs in economic models to determine if an unrealized loss is other-than-temporary. The Company uses quoted market prices for marketable equity securities and uses broker
13
pricing quotes based on observable inputs for equity investments that are not traded on a stock exchange. For non-agency collateralized mortgage obligations, to determine if the unrealized loss is other than temporary, the Company projects total estimated defaults of the underlying assets (mortgages) and multiplies that calculated amount by an estimate of realizable value upon sale in the marketplace (severity) in order to determine the projected collateral loss. The Company also evaluates any current credit enhancement underlying these securities to determine the impact on cash flows. If the Company determines that a given security position will be subject to a write-down or loss, the Company records the expected credit loss as a charge to earnings.
During the three and six months ended June 30, 2020, no securities were determined to have impairment that had become other-than-temporary.
Credit Losses Recognized on Investments. During the three and six months ended June 30, 2020 and 2019, respectively, there were no debt securities that had experienced fair value deterioration due to credit losses, as well as due to other market factors, but are not otherwise other-than-temporarily impaired.
NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES
Classes of loans at June 30, 2020 and December 31, 2019 were as follows:
June 30,
December 31,
2020
2019
(In Thousands)
One- to four-family residential construction
$
34,376
$
33,963
Subdivision construction
13,637
16,088
Land development
38,646
40,431
Commercial construction
1,211,294
1,322,861
Owner occupied one- to four-family residential
463,493
387,016
Non-owner occupied one- to four-family residential
118,897
120,343
Commercial real estate
1,532,274
1,494,172
Other residential
1,024,591
866,006
Commercial business
441,310
313,209
Industrial revenue bonds
14,222
13,189
Consumer auto
113,927
151,854
Consumer other
42,882
46,720
Home equity lines of credit
116,293
118,988
Loans acquired and accounted for under ASC 310-30, net of discounts
110,664
127,206
5,276,506
5,052,046
Undisbursed portion of loans in process
( 816,783 )
( 850,666 )
Allowance for loan losses
( 49,801 )
( 40,294 )
Deferred loan fees and gains, net
( 10,277 )
( 7,104 )
$
4,399,645
$
4,153,982
Weighted average interest rate
4.34 %
4.97 %
14
Classes of loans by aging were as follows:
June 30, 2020
Total Loans
Total
> 90 Days
30-59 Days
60-89 Days
90+ Days
Total
Loans
Past Due and
Past Due
Past Due
Past Due
Past Due
Current
Receivable
Still Accruing
(In Thousands)
One- to four-family
residential construction
$
79
$
-
$
-
$
79
$
34,297
$
34,376
$
-
Subdivision construction
-
-
-
-
13,637
13,637
-
Land development
-
24
-
24
38,622
38,646
-
Commercial construction
-
-
-
-
1,211,294
1,211,294
-
Owner occupied one- to
four-family residential
227
175
2,109
2,511
460,982
463,493
-
Non-owner occupied one-
to four-family residential
224
28
279
531
118,366
118,897
-
Commercial real estate
-
-
727
727
1,531,547
1,532,274
-
Other residential
-
-
-
-
1,024,591
1,024,591
-
Commercial business
-
-
1,182
1,182
440,128
441,310
-
Industrial revenue bonds
-
-
-
-
14,222
14,222
-
Consumer auto
305
40
361
706
113,221
113,927
-
Consumer other
85
1
114
200
42,682
42,882
-
Home equity lines of credit
669
103
517
1,289
115,004
116,293
-
Loans acquired and
accounted for under
ASC 310-30, net of
discounts
267
189
5,149
5,605
105,059
110,664
-
1,856
560
10,438
12,854
5,263,652
5,276,506
-
Less loans acquired and
accounted for under
ASC 310-30, net of
discounts
267
189
5,149
5,605
105,059
110,664
-
Total
$
1,589
$
371
$
5,289
$
7,249
$
5,158,593
$
5,165,842
$
-
15
December 31, 2019
Total Loans
Total
> 90 Days
30-59 Days
60-89 Days
90+ Days
Total
Loans
Past Due and
Past Due
Past Due
Past Due
Past Due
Current
Receivable
Still Accruing
(In Thousands)
One- to four-family
residential construction
$
-
$
-
$
-
$
-
$
33,963
$
33,963
$
-
Subdivision construction
-
-
-
-
16,088
16,088
-
Land development
-
27
-
27
40,404
40,431
-
Commercial construction
15,085
-
-
15,085
1,307,776
1,322,861
-
Owner occupied one- to
four-family residential
1,453
1,631
1,198
4,282
382,734
387,016
-
Non-owner occupied one-
to four-family residential
152
-
181
333
120,010
120,343
-
Commercial real estate
549
119
632
1,300
1,492,872
1,494,172
-
Other residential
376
-
-
376
865,630
866,006
-
Commercial business
60
-
1,235
1,295
311,914
313,209
-
Industrial revenue bonds
-
-
-
-
13,189
13,189
-
Consumer auto
1,101
259
558
1,918
149,936
151,854
-
Consumer other
278
233
198
709
46,011
46,720
-
Home equity lines of credit
296
-
517
813
118,175
118,988
-
Loans acquired and
accounted for under
ASC 310-30, net of
discounts
2,177
709
6,191
9,077
118,129
127,206
-
21,527
2,978
10,710
35,215
5,016,831
5,052,046
-
Less loans acquired and
accounted for under
ASC 310-30, net of
discounts
2,177
709
6,191
9,077
118,129
127,206
-
Total
$
19,350
$
2,269
$
4,519
$
26,138
$
4,898,702
$
4,924,840
$
-
Non-accruing loans (excluding FDIC-assisted acquired loans, net of discount) are summarized as follows:
June 30,
December 31,
2020
2019
(In Thousands)
One- to four-family residential construction
$
-
$
-
Subdivision construction
-
-
Land development
-
-
Commercial construction
-
-
Owner occupied one- to four-family residential
2,109
1,198
Non-owner occupied one- to four-family residential
279
181
Commercial real estate
727
632
Other residential
-
-
Commercial business
1,182
1,235
Industrial revenue bonds
-
-
Consumer auto
361
558
Consumer other
114
198
Home equity lines of credit
517
517
Total
$
5,289
$
4,519
16
The following table presents the activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2020. Also presented are the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of June 30, 2020:
One- to Four-
Family
Residential and
Other
Commercial
Commercial
Commercial
Construction
Residential
Real Estate
Construction
Business
Consumer
Total
(In Thousands)
Allowance for loan losses
Balance, April 1, 2020
$
4,739
$
6,146
$
25,923
$
2,221
$
1,579
$
3,320
$
43,928
Provision (benefit) charged to
expense
( 250 )
2,866
2,982
563
200
( 361 )
6,000
Losses charged off
( 11 )
-
-
-
-
( 746 )
( 757 )
Recoveries
14
52
-
9
38
517
630
Balance, June 30, 2020
$
4,492
$
9,064
$
28,905
$
2,793
$
1,817
$
2,730
$
49,801
Allowance for loan losses
Balance, January 1, 2020
$
4,339
$
5,153
$
24,334
$
3,076
$
1,355
$
2,037
$
40,294
Provision (benefit) charged to
expense
144
3,738
4,538
( 304
)
369
1,386
9,871
Losses charged off
( 40 )
-
-
( 1
)
( 9
)
( 1,852
)
( 1,902 )
Recoveries
49
173
33
22
102
1,159
1,538
Balance, June 30, 2020
$
4,492
$
9,064
$
28,905
$
2,793
$
1,817
$
2,730
$
49,801
Ending balance:
Individually evaluated for
impairment
$
78
$
-
$
486
$
-
$
9
$
138
$
711
Collectively evaluated for
impairment
$
4,342
$
8,972
$
28,091
$
2,669
$
1,767
$
2,577
$
48,418
Loans acquired and accounted
for under ASC310-30
$
72
$
92
$
328
$
124
$
41
$
15
$
672
Loans
Individually evaluated for
impairment
$
3,054
$
-
$
3,674
$
-
$
1,220
$
1,526
$
9,474
Collectively evaluated for
impairment
$
627,349
$
1,024,591
$
1,528,600
$
1,249,940
$
454,312
$
271,576
$
5,156,368
Loans acquired and accounted
for under ASC310-30
$
63,801
$
6,156
$
26,474
$
3,176
$
2,522
$
8,535
$
110,664
The following table presents the activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2019.
One- to Four-
Family
Residential and
Other
Commercial
Commercial
Commercial
Construction
Residential
Real Estate
Construction
Business
Consumer
Total
(In Thousands)
Allowance for loan losses
Balance April 1, 2019
$
3,036
$
5,436
$
20,981
$
2,515
$
1,484
$
5,199
$
38,651
Provision (benefit) charged to
expense
805
( 1,683 )
1,382
1,145
62
( 111 )
1,600
Losses charged off
( 62 )
-
( 7 )
( 189 )
( 25 )
( 1,699 )
( 1,982 )
Recoveries
24
-
11
8
157
785
985
Balance June 30, 2019
$
3,803
$
3,753
$
22,367
$
3,479
$
1,678
$
4,174
$
39,254
Balance January 1, 2019
$
3,122
$
4,713
$
19,803
$
3,105
$
1,568
$
6,098
$
38,409
Provision (benefit) charged to
expense
1,163
( 960 )
2,545
574
( 90 )
318
3,550
Losses charged off
( 517 )
-
( 7 )
( 220 )
( 99 )
( 3,905 )
( 4,748 )
Recoveries
35
-
26
20
299
1,663
2,043
Balance June 30, 2019
$
3,803
$
3,753
$
22,367
$
3,479
$
1,678
$
4,174
$
39,254
17
The following table presents the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2019:
One- to Four-
Family
Residential and
Other
Commercial
Commercial
Commercial
Construction
Residential
Real Estate
Construction
Business
Consumer
Total
(In Thousands)
Allowance for loan losses
Individually evaluated
for impairment
$
198
$
-
$
517
$
-
$
13
$
201
$
929
Collectively evaluated
for impairment
$
3,973
$
5,101
$
23,570
$
2,940
$
1,306
$
1,814
$
38,704
Loans acquired and
accounted for under
ASC310-30
$
168
$
52
$
247
$
136
$
36
$
22
$
661
Loans
Individually evaluated
for impairment
$
2,960
$
-
$
4,020
$
-
$
1,286
$
2,001
$
10,267
Collectively evaluated
for impairment
$
554,450
$
866,006
$
1,490,152
$
1,363,292
$
325,112
$
315,561
$
4,914,573
Loans acquired and
accounted for under
ASC 310-30
$
74,562
$
5,334
$
29,158
$
3,606
$
3,356
$
11,190
$
127,206
The portfolio segments used in the preceding three tables correspond to the loan classes used in all other tables in Note 6 as follows:
· The one- to four-family residential and construction segment includes the one- to four-family residential construction, subdivision construction, owner occupied one- to four-family residential and non-owner occupied one- to four-family residential classes
· The other residential segment corresponds to the other residential class
· The commercial real estate segment includes the commercial real estate and industrial revenue bonds classes
· The commercial construction segment includes the land development and commercial construction classes
· The commercial business segment corresponds to the commercial business class
· The consumer segment includes the consumer auto, consumer other and home equity lines of credit classes
A loan is considered impaired, in accordance with the impairment accounting guidance (FASB ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include not only nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties.
18
Impaired loans (excluding FDIC-assisted loans, net of discount), are summarized as follows:
June 30, 2020
Unpaid
Recorded
Principal
Specific
Balance
Balance
Allowance
(In Thousands)
One- to four-family residential construction
$
-
$
-
$
-
Subdivision construction
24
24
-
Land development
-
-
-
Commercial construction
-
-
-
Owner occupied one- to four-family residential
2,751
3,034
78
Non-owner occupied one- to four-family residential
279
471
-
Commercial real estate
3,674
3,711
486
Other residential
-
-
-
Commercial business
1,220
1,726
9
Industrial revenue bonds
-
-
-
Consumer auto
753
959
122
Consumer other
246
374
12
Home equity lines of credit
527
557
4
Total
$
9,474
$
10,856
$
711
Three Months Ended
June 30, 2020
Six Months Ended
June 30, 2020
Average
Average
Investment
Interest
Investment
Interest
in Impaired
Income
in Impaired
Income
Loans
Recognized
Loans
Recognized
(In Thousands)
One- to four-family residential construction
$
-
$
-
$
-
$
-
Subdivision construction
170
1
209
3
Land development
-
-
-
-
Commercial construction
-
-
-
-
Owner occupied one- to four-family residential
2,882
34
2,702
80
Non-owner occupied one- to four-family residential
418
5
425
11
Commercial real estate
3,885
37
4,004
67
Other residential
-
-
-
-
Commercial business
1,223
9
1,243
25
Industrial revenue bonds
-
-
-
-
Consumer auto
868
14
973
40
Consumer other
265
6
276
16
Home equity lines of credit
500
7
538
19
Total
$
10,211
$
113
$
10,370
$
261
19
At or for the Year Ended December 31, 2019
Average
Unpaid
Investment
Interest
Recorded
Principal
Specific
in Impaired
Income
Balance
Balance
Allowance
Loans
Recognized
(In Thousands)
One- to four-family residential construction
$
-
$
-
$
-
$
-
$
-
Subdivision construction
251
251
96
277
9
Land development
-
-
-
328
101
Commercial construction
-
-
-
-
-
Owner occupied one- to four- family residential
2,300
2,423
82
2,598
131
Non-owner occupied one- to four-family residential
409
574
20
954
43
Commercial real estate
4,020
4,049
517
4,940
264
Other residential
-
-
-
-
-
Commercial business
1,286
1,771
13
1,517
81
Industrial revenue bonds
-
-
-
-
-
Consumer auto
1,117
1,334
181
1,128
125
Consumer other
356
485
16
383
48
Home equity lines of credit
528
548
4
362
37
Total
$
10,267
$
11,435
$
929
$
12,487
$
839
June 30, 2019
Unpaid
Recorded
Principal
Specific
Balance
Balance
Allowance
(In Thousands)
One- to four-family residential construction
$
-
$
-
$
-
Subdivision construction
261
261
100
Land development
3,556
3,588
-
Commercial construction
-
-
-
Owner occupied one- to four-family residential
2,157
2,434
114
Non-owner occupied one- to four-family residential
764
944
22
Commercial real estate
7,809
7,834
555
Other residential
-
-
-
Commercial business
1,451
1,918
470
Industrial revenue bonds
-
-
-
Consumer auto
1,040
1,230
133
Consumer other
417
651
20
Home equity lines of credit
364
380
3
Total
$
17,819
$
19,240
$
1,417
20
Three Months Ended
June 30, 2019
Six Months Ended
June 30, 2019
Average
Average
Investment
Interest
Investment
Interest
in Impaired
Income
in Impaired
Income
Loans
Recognized
Loans
Recognized
(In Thousands)
One- to four-family residential construction
$
-
$
-
$
-
$
-
Subdivision construction
280
3
293
5
Land development
1,189
99
601
99
Commercial construction
-
-
-
-
Owner occupied one- to four-family residential
2,839
20
3,097
57
Non-owner occupied one- to four-family residential
815
6
1,296
18
Commercial real estate
6,349
86
5,612
136
Other residential
-
-
-
-
Commercial business
1,626
26
1,700
58
Industrial revenue bonds
-
-
-
-
Consumer auto
1,088
18
1,240
43
Consumer other
401
11
432
22
Home equity lines of credit
290
10
254
17
Total
$
14,877
$
279
$
14,525
$
455
At June 30, 2020, $ 4.2 million of impaired loans had specific valuation allowances totaling $ 711 ,000. At December 31, 2019, $ 5.2 million of impaired loans had specific valuation allowances totaling $ 929 ,000.
Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. Troubled debt restructurings are loans that are modified by granting concessions to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The types of concessions made are factored into the estimation of the allowance for loan losses for troubled debt restructurings primarily using a discounted cash flow or collateral adequacy approach.
The following tables present newly restructured loans, which were considered troubled debt restructurings, during the three and six months ended June 30, 2020 and, respectively, by type of modification:
Three Months Ended June 30, 2020
Total
Interest Only
Term
Combination
Modification
(In Thousands)
Consumer
-
16
28
44
$
-
$
16
$
28
$
44
Three Months Ended June 30, 2019
Total
Interest Only
Term
Combination
Modification
(In Thousands)
Consumer
$
-
$
52
$
-
$
52
21
Six Months Ended June 30, 2020
Total
Interest Only
Term
Combination
Modification
(In Thousands)
One- to four-family residential
$
-
$
-
$
130
$
130
Consumer
-
16
76
92
$
-
$
16
$
206
$
222
Six Months Ended June 30, 2019
Total
Interest Only
Term
Combination
Modification
(In Thousands)
Consumer
$
-
$
79
$
-
$
79
At June 30, 2020, the Company had $ 861 ,000 of loans that were modified in troubled debt restructurings and impaired, as follows: $ 24 ,000 of construction and land development loans, $ 404 ,000 of one- to four-family residential mortgage loans, $ 97 ,000 of commercial real estate loans, $ 128 ,000 of commercial business loans and $ 208 ,000 of consumer loans. Of the total troubled debt restructurings at June 30, 2020, $ 216 ,000 were accruing interest and $ 645 ,000 were non-accrual assets. Of the $861,000 in troubled debt restructurings, $ 670 ,000 were classified as substandard using the Company’s internal grading system, which is described below. The Company had no troubled debt restructurings which were modified in the previous 12 months and subsequently defaulted during the six months ended June 30, 2020. When loans modified as troubled debt restructurings have subsequent payment defaults, the defaults are factored into the determination of the allowance for loan losses to ensure specific valuation allowances reflect amounts considered uncollectible. At December 31, 2019, the Company had $ 1.9 million of loans that were modified in troubled debt restructurings and impaired, as follows: $ 251 ,000 of construction and land development loans, $ 768 ,000 of single family residential mortgage loans, $ 412 ,000 of commercial real estate loans, $ 156 ,000 of commercial business loans and $ 343 ,000 of consumer loans. Of the total troubled debt restructurings at December 31, 2019, $ 1.4 million were accruing interest and $ 562 ,000 were non-accrual assets and classified as substandard using the Company’s internal grading system. The Company had no troubled debt restructurings which were modified in the previous 12 months and subsequently defaulted during the year ended December 31, 2019.
During the three and six months ended June 30, 2020, there were no loans designated as troubled debt restructurings that met the criteria for placement back on accrual status. The criteria are generally a minimum of six months of consistent and timely payment performance under original or modified terms. During the three and six months ended June 30, 2019, $ 14 ,000 and $ 63 ,000 of loans, respectively, all of which consisted of consumer loans, designated as troubled debt restructurings met the criteria for placement back on accrual status.
As of June 30, 2020, we had modified 2,133 loans with a total principal balance outstanding of $ 1.0 billion, in response to the COVID-19 pandemic. These loan modifications were made as provided for under Section 4013 of the CARES Act and within the guidance provided by the federal banking regulatory agencies, the SEC and the FASB; therefore, they are not considered troubled debt restructurings.
The Company reviews the credit quality of its loan portfolio using an internal grading system that classifies loans as “Satisfactory,” “Watch,” “Special Mention,” “Substandard” and “Doubtful.” Loans classified as watch are being monitored because of indications of potential weaknesses or deficiencies that may require future classification as special mention or substandard. Special mention loans possess potential weaknesses that deserve management’s close attention but do not expose the Bank to a degree of risk that warrants substandard classification. Substandard loans are characterized by the distinct possibility that the Bank will sustain some loss if certain deficiencies are not corrected. Doubtful loans are those having all the weaknesses inherent to those classified Substandard with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing
22
facts, conditions and values, highly questionable and improbable. Loans not meeting any of the criteria previously described are considered satisfactory. The FDIC-assisted acquired loans are evaluated using this internal grading system. These loans are accounted for in pools. Minimal adverse classification in these acquired loan pools was identified as of June 30, 2020 and December 31, 2019, respectively. See Note 7 for further discussion of the acquired loan pools and the termination of the loss sharing agreements.
The Company evaluates the loan risk internal grading system definitions and allowance for loan loss methodology on an ongoing basis. The general component of the allowance for loan losses is affected by several factors, including, but not limited to, average historical losses, average life of the loans, current composition of the loan portfolio, current and expected economic conditions, collateral values and internal risk ratings. Management considers all these factors in determining the adequacy of the Company’s allowance for loan losses. In early 2018, we expanded our loan risk rating system to allow for further segregation of satisfactory credits. No significant changes were made to the allowance for loan loss methodology during the year ended December 31, 2019 or the six months ended June 30, 2020. However, the deterioration of economic conditions that occurred in the six months ended June 30, 2020 and was expected to continue thereafter was a significant factor in the determination of the allowance for loan losses.
The loan grading system is presented by loan class below:
June 30, 2020
Special
Satisfactory
Watch
Mention
Substandard
Doubtful
Total
(In Thousands)
One- to four-family residential
construction
$
33,400
$
976
$
-
$
-
$
-
$
34,376
Subdivision construction
13,613
-
-
24
-
13,637
Land development
38,646
-
-
-
-
38,646
Commercial construction
1,211,294
-
-
-
-
1,211,294
Owner occupied one- to four-
family residential
460,804
-
-
2,689
-
463,493
Non-owner occupied one- to
four-family residential
118,074
545
-
278
-
118,897
Commercial real estate
1,467,520
61,080
-
3,674
-
1,532,274
Other residential
1,024,591
-
-
-
-
1,024,591
Commercial business
429,065
11,063
-
1,182
-
441,310
Industrial revenue bonds
14,222
-
-
-
-
14,222
Consumer auto
113,229
25
-
673
-
113,927
Consumer other
42,548
88
-
246
-
42,882
Home equity lines of credit
115,735
41
-
517
-
116,293
Loans acquired and accounted
for under ASC 310-30,
net of discounts
110,652
-
-
12
-
110,664
Total
$
5,193,393
$
73,818
$
-
$
9,295
$
-
$
5,276,506
23
December 31, 2019
Special
Satisfactory
Watch
Mention
Substandard
Doubtful
Total
(In Thousands)
One- to four-family residential
construction
$
33,963
$
-
$
-
$
-
$
-
$
33,963
Subdivision construction
16,061
27
-
-
-
16,088
Land development
40,431
-
-
-
-
40,431
Commercial construction
1,322,861
-
-
-
-
1,322,861
Owner occupied one- to-four-
family residential
385,001
26
-
1,989
-
387,016
Non-owner occupied one- to-
four-family residential
119,743
419
-
181
-
120,343
Commercial real estate
1,458,400
32,063
-
3,709
-
1,494,172
Other residential
866,006
-
-
-
-
866,006
Commercial business
307,322
4,651
-
1,236
-
313,209
Industrial revenue bonds
13,189
-
-
-
-
13,189
Consumer auto
150,874
47
-
933
-
151,854
Consumer other
46,294
92
-
334
-
46,720
Home equity lines of credit
118,428
43
-
517
-
118,988
Loans acquired and accounted
for under ASC 310-30,
net of discounts
127,192
-
-
14
-
127,206
Total
$
5,005,765
$
37,368
$
-
$
8,913
$
-
$
5,052,046
NOTE 7: FDIC-ASSISTED ACQUIRED LOANS
On March 20, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the Federal Deposit Insurance Corporation (FDIC) to assume all of the deposits (excluding brokered deposits) and acquire certain assets of TeamBank, N.A., a full service commercial bank headquartered in Paola, Kansas. The related loss sharing agreement was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded.
On September 4, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Vantus Bank, a full service thrift headquartered in Sioux City, Iowa. The related loss sharing agreement was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded.
On October 7, 2011, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Sun Security Bank, a full service bank headquartered in Ellington, Missouri. The related loss sharing agreement was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded.
On April 27, 2012, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Inter Savings Bank, FSB (“InterBank”), a full service bank headquartered in Maple Grove, Minnesota. The related loss sharing agreement was terminated early, effective June 9, 2017, by mutual agreement of Great Southern Bank and the FDIC. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded.
24
On June 20, 2014, Great Southern Bank entered into a purchase and assumption agreement with the FDIC to purchase a substantial portion of the loans and investment securities, as well as certain other assets, and assume all of the deposits, as well as certain other liabilities, of Valley Bank, a full-service bank headquartered in Moline, Illinois, with significant operations in Iowa. This transaction did not include a loss sharing agreement. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded.
The following table presents the balances of the acquired loans related to the various FDIC-assisted transactions at June 30, 2020 and December 31, 2019.
Sun Security
TeamBank
Vantus Bank
Bank
InterBank
Valley Bank
(In Thousands)
June 30, 2020
Gross loans receivable
$
6,380
$
8,953
$
15,298
$
52,327
$
33,565
Balance of accretable discount
due to change in expected losses
( 120 )
( 53 )
( 251 )
( 2,665 )
( 1,076 )
Net carrying value to loans receivable
( 6,231 )
( 8,887 )
( 14,919 )
( 48,851 )
( 31,773 )
Expected loss remaining
$
29
$
13
$
128
$
811
$
716
December 31, 2019
Gross loans receivable
$
7,304
$
9,899
$
17,906
$
60,430
$
41,032
Balance of accretable discount
due to change in expected losses
( 159 )
( 89 )
( 374 )
( 5,143 )
( 1,803 )
Net carrying value to loans receivable
( 7,118 )
( 9,797 )
( 17,392 )
( 54,442 )
( 38,452 )
Expected loss remaining
$
27
$
13
$
140
$
845
$
777
Fair Value and Expected Cash Flows . At the time of these acquisitions, the Company determined the fair value of the loan portfolios based on several assumptions. Factors considered in the valuations were projected cash flows for the loans, type of loan and related collateral, classification status, fixed or variable interest rate, term of loan, current discount rates and whether or not the loan was amortizing. Loans were grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques. Management also estimated the amount of credit losses that were expected to be realized for the loan portfolios. The discounted cash flow approach was used to value each pool of loans. For non-performing loans, fair value was estimated by calculating the present value of the recoverable cash flows using a discount rate based on comparable corporate bond rates.
The amount of the estimated cash flows expected to be received from the acquired loan pools in excess of the fair values recorded for the loan pools is referred to as the accretable yield. The accretable yield is recognized as interest income over the estimated lives of the loans. The Company continues to evaluate the fair value of the loans including cash flows expected to be collected. Increases in the Company’s cash flow expectations are recognized as increases to the accretable yield while decreases are recognized as impairments through the allowance for loan losses. During the three months ended June 30, 2020 and 2019, improvements in expected cash flows (reclassification of discounts from non-accretable to accretable) related to the acquired loan portfolios resulted in adjustments of $ 0 and $ 3.7 million, respectively, to the accretable yield to be spread over the estimated remaining lives of the loans on a level-yield basis. During the six months ended June 30, 2020 and 2019, improvements in expected cash flows (reclassification of discounts from non-accretable to accretable) related to the acquired loan portfolios resulted in adjustments of $ 0 and $ 5.3 million, respectively, to the accretable yield to be spread over the estimated remaining lives of the loans on a level-yield basis.
Because the balance of these adjustments to accretable yield will be recognized generally over the remaining lives of the loan pools, they will impact future periods as well. As of June 30, 2020, the remaining accretable yield adjustment that will affect interest income is $ 4.2 million. Of the remaining adjustments affecting interest income, we expect to recognize $ 2.2 million of interest income during the remainder of 2020.
25
The impact to income of adjustments on the Company’s financial results is shown below:
Three Months Ended
Three Months Ended
June 30, 2020
June 30, 2019
(In Thousands, Except Per Share Data and Basis Points Data)
Impact on net interest income/
net interest margin (in basis points)
$
1,537
12 bps
$
1,399
12 bps
Net impact to pre-tax income
$
1,537
$
1,399
Net impact net of taxes
$
1,187
$
1,080
Impact to diluted earnings per share
$
0.08
$
0.08
Six Months Ended
Six Months Ended
June 30, 2020
June 30, 2019
(In Thousands, Except Per Share Data and Basis Points Data)
Impact on net interest income/
net interest margin (in basis points)
$
3,403
14 bps
$
2,911
13 bps
Net impact to pre-tax income
$
3,403
$
2,911
Net impact net of taxes
$
2,627
$
2,247
Impact to diluted earnings per share
$
0.19
$
0.16
Changes in the accretable yield for acquired loan pools were as follows for the three and six months ended June 30, 2020 and 2019:
Sun Security
TeamBank
Vantus Bank
Bank
InterBank
Valley Bank
(In Thousands)
Balance, April 1, 2020
$
1,078
$
1,086
$
2,280
$
6,357
$
4,612
Accretion
( 114 )
( 189 )
( 266 )
( 1,857 )
( 833 )
Change in expected accretable yield (1)
( 46 )
57
( 121 )
752
344
Balance, June 30, 2020
$
918
$
954
$
1,893
$
5,252
$
4,123
Balance, April 1, 2019
$
1,399
$
1,302
$
2,444
$
7,948
$
4,329
Accretion
( 180 )
( 261 )
( 340 )
( 1,951 )
( 1,132 )
Change in expected accretable yield (1)
131
186
( 245 )
2,468
2,347
Balance, June 30, 2019
$
1,350
$
1,227
$
1,859
$
8,465
$
5,544
(1)
Represents increases (decreases) in estimated cash flows expected to be received from the acquired loan pools, partially due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the three months ended June 30, 2020, totaling $(46,000), $57,000, $(121,000), $752,000 and $344,000, respectively, and for the three months ended June 30, 2019, totaling $68,000, $186,000, $(336,000), $468,000 and $839,000, respectively.
26
Sun Security
TeamBank
Vantus Bank
Bank
InterBank
Valley Bank
(In Thousands)
Balance, January 1, 2020
$
1,157
$
1,123
$
1,948
$
8,277
$
4,578
Accretion
( 239 )
( 420 )
( 592 )
( 3,963 )
( 1,740 )
Change in expected accretable yield (1)
-
251
537
938
1,285
Balance, June 30, 2020
$
918
$
954
$
1,893
$
5,252
$
4,123
Balance, January 1, 2019
$
1,356
$
1,432
$
2,242
$
4,994
$
3,063
Accretion
( 615 )
( 478 )
( 781 )
( 3,979 )
( 1,985 )
Change in expected accretable yield (1)
609
273
398
7,450
4,466
Balance, June 30, 2019
$
1,350
$
1,227
$
1,859
$
8,465
$
5,544
(1)
Represents increases (decreases) in estimated cash flows expected to be received from the acquired loan pools, partially due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the six months ended June 30, 2020, totaling $0, $251,000, $537,000, $938,000 and $1.3 million, respectively, and for the six months ended June 30, 2019, totaling $546,000, $273,000, $247,000, $4.6 million and $2.2 million, respectively.
NOTE 8: OTHER REAL ESTATE OWNED AND REPOSSESSIONS
Major classifications of other real estate owned were as follows:
June 30,
December 31,
2020
2019
(In Thousands)
Foreclosed assets held for sale and repossessions
One- to four-family construction
$
-
$
-
Subdivision construction
350
689
Land development
1,358
1,816
Commercial construction
-
-
One- to four-family residential
291
601
Other residential
-
-
Commercial real estate
-
-
Commercial business
-
-
Consumer
340
545
2,339
3,651
Foreclosed assets acquired through FDIC-assisted
transactions, net of discounts
1,236
1,003
Foreclosed assets held for sale and repossessions, net
3,575
4,654
Other real estate owned not acquired through foreclosure
860
871
Other real estate owned and repossessions
$
4,435
$
5,525
At both June 30, 2020 and December 31, 2019, other real estate owned not acquired through foreclosure included six properties, all of which were branch locations that were closed and are held for sale.
27
At June 30, 2020, residential mortgage loans totaling $ 751 ,000 were in the process of foreclosure, $ 650 ,000 of which were acquired loans. This does not include one loan totaling $ 57 ,000 that is in the process of foreclosure that is owned by Fannie Mae and serviced by the Bank. Pursuant to Section 4022 of the recently-enacted CARES Act, the Company has suspended all foreclosure proceedings. Under this provision, no mortgage servicer of any federally-backed mortgage loan is permitted to initiate any foreclosure process, whether judicial or non-judicial, move for a foreclosure judgment or order of sale, or execute a foreclosure- related eviction or foreclosure sale for a 60-day period, beginning March 18, 2020. This provision was subsequently extended through August 31, 2020.
At December 31, 2019, residential mortgage loans totaling $ 1.6 million were in the process of foreclosure, $ 1.4 million of which were acquired loans.
Expenses applicable to other real estate owned and repossessions included the following:
Three Months Ended
June 30,
2020
2019
(In Thousands)
Net gains on sales of other real estate owned and repossessions
$
( 5 )
$
( 244 )
Valuation write-downs
50
197
Operating expenses, net of rental income
223
466
$
268
$
419
Six Months Ended
June 30,
2020
2019
(In Thousands)
Net gains on sales of other real estate owned and repossessions
$
( 101 )
$
( 410 )
Valuation write-downs
213
444
Operating expenses, net of rental income
635
1,005
$
747
$
1,039
NOTE 9: PREMISES AND EQUIPMENT
Major classifications of premises and equipment, stated at cost, were as follows:
June 30,
December 31,
2020
2019
(In Thousands)
Land
$
40,767
$
40,632
Buildings and improvements
98,406
96,959
Furniture, fixtures and equipment
58,143
56,986
Operating leases right of use asset
8,979
8,668
206,295
203,245
Less accumulated depreciation
65,737
61,337
$
140,558
$
141,908
Leases. The Company adopted ASU 2016-02, Leases (Topic 842) , on January 1, 2019, using the modified retrospective transition approach whereby comparative periods were not restated. The Company also elected certain relief options under the
28
ASU, including the option not to recognize right of use asset and lease liabilities that arise from short-term leases (leases with terms of twelve months or less). Adoption of this ASU resulted in the Company initially recognizing a right of use asset and corresponding lease liability of $ 9.5 million during the three months ended March 31, 2019. The amount of the right of use asset and corresponding lease liability will fluctuate based on the Company’s lease terminations, new leases and lease modifications and renewals. As of June 30, 2020, the lease right to use asset value was $ 9.0 million and the corresponding lease liability was $ 9.1 million.
All of our leases are classified as operating leases (as they were prior to January 1, 2019), and therefore were previously not recognized on the Company’s consolidated statements of financial condition. With the adoption of ASU 2016-02, these operating leases are now included as a right of use asset in the premises and equipment line item on the Company’s consolidated statements of financial condition. The corresponding lease liability is included in the accrued expenses and other liabilities line item on the Company’s consolidated statements of financial condition. Because these leases are classified as operating leases, the adoption of the new standard did not have a material effect on lease expense on the Company’s consolidated statements of income.
ASU 2016-02 provides a number of optional practical expedients in transition. The Company has elected the “package of practical expedients,” which permits the Company not to reassess under the new standard the prior conclusions about lease identification, lease classification and initial direct costs. The Company also elected the use of the hindsight, a practical expedient which permits the use of information available after lease inception to determine the lease term via the knowledge of renewal options exercised not available as of the lease’s inception. The practical expedient pertaining to land easements is not applicable to the Company.
ASU 2016-02 also requires certain other accounting elections. The Company elected the short-term lease recognition exemption for all leases that qualify, meaning those with terms under twelve months. Right of use assets or lease liabilities are not to be recognized for short-term leases. The Company also elected the practical expedient to not separate lease and non-lease components for all leases. The Company’s short-term leases related to offsite ATMs have both fixed and variable lease payment components, based on the number of transactions at the various ATMs. The variable portion of these lease payments is not material and the total lease expense related to ATMs for the three months ended June 30, 2020 and 2019 was $ 65 ,000 and $ 76 ,000, respectively. The total lease expense related to ATMs for the six months ended June 30, 2020 and 2019, was $ 126 ,000 and $ 149 ,000, respectively.
The calculated amounts of the right of use assets and lease liabilities in the table below are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s lease agreements often include one or more options to renew the extended term in the calculation of the right of use asset and lease liability. Regarding the discount rate, the ASU requires the use of the rate implicit in the lease at the Company’s discretion. If at lease inception, the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the right of use asset and lease liability. Regarding the discount rate, the ASU requires the use of the rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company utilizes its incremental borrowing rate at lease inception over a similar term. The discount rate utilized was the FHLBank borrowing rate for the term corresponding to the expected term of the lease. The remaining expected lease terms range from 2.8 years to 18.4 years with a weighted-average lease term of 9.5 years . The weighted-average discount rate was 3.24 %.
29
At or For the Three Months Ended
June 30, 2020
June 30, 2019
(In Thousands)
Statement of Financial Condition
Operating leases right of use asset
$
8,979
$
9,106
Operating leases liability
$
9,073
$
9,153
Statement of Income
Operating lease costs classified as occupancy and equipment expense
$
400
$
371
(includes short-term lease costs and amortization of right of use asset)
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
387
$
351
At or For the Six Months Ended
June 30, 2020
June 30, 2019
(In Thousands)
Statement of Financial Condition
Operating leases right of use asset
$
8,979
$
9,106
Operating leases liability
$
9,073
$
9,153
Statement of Income
Operating lease costs classified as occupancy and equipment expense
$
785
$
747
(includes short-term lease costs and amortization of right of use asset)
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
758
$
701
Right of use assets obtained in exchange for lease obligations:
Operating leases
972
$
9,538
For the three months ended June 30, 2020 and 2019, lease expense was $ 400 ,000 and $ 371 ,000, respectively. For the six months ended June 30, 2020 and 2019, lease expense was $ 785 ,000 and $ 747 ,000, respectively. At June 30, 2020, future expected lease payments for leases with terms exceeding one year were as follows (In Thousands):
2020
$
549
2021
1,118
2022
1,116
2023
1,088
2024
1,005
2025
979
Thereafter
4,926
Future lease payments expected
10,781
Less interest portion of lease payments
( 1,708
)
Lease liability
$
9,073
The Company does not sublease any of its leased facilities; however, it does lease to other third parties portions of facilities that it owns. In terms of being the lessor in these circumstances, all of these lease agreements are classified as operating leases. In the three months ended June 30, 2020 and 2019, income recognized from these lessor agreements was $ 271 ,000 and $ 285 ,000, respectively, and was included in occupancy and equipment expense. In the six months ended June 30, 2020 and
30
2019, income recognized from these lessor agreements was $ 570 ,000 and $ 561 ,000, respectively, and was included in occupancy and equipment expense.
NOTE 10: DEPOSITS
June 30,
December 31,
2020
2019
(In Thousands)
Time Deposits:
0.00% - 0.99%
$
478,525
$
122,649
1.00% - 1.99%
894,301
523,816
2.00% - 2.99%
315,071
1,053,914
3.00% - 3.99%
18,822
19,849
4.00% - 4.99%
421
881
Total time deposits (weighted average rate 1.44% and 2.09%)
1,707,140
1,721,109
Non-interest-bearing demand deposits
879,245
687,068
Interest-bearing demand and savings deposits
(Weighted average rate 0.34% and 0.55%)
1,925,773
1,551,929
Total Deposits
$
4,512,158
$
3,960,106
NOTE 11: ADVANCES FROM FEDERAL HOME LOAN BANK
At June 30, 2020 and December 31, 2019, there were no outstanding term advances from the Federal Home Loan Bank of Des Moines (FHLBank advances). There were overnight funds from the Federal Home Loan Bank of Des Moines as of December 31, 2019, which are included below in Note 12 .
NOTE 12: SECURITIES SOLD UNDER REVERSE REPURCHASE AGREEMENTS AND SHORT-TERM BORROWINGS
June 30,
2020
December 31,
2019
(In Thousands)
Notes payable – Community Development Equity Funds
$
1,279
$
1,267
Other interest-bearing liabilities
-
30,890
Overnight borrowings from the Federal Home Loan Bank
-
196,000
Securities sold under reverse repurchase agreements
191,624
84,167
$
192,903
$
312,324
The Bank enters into sales of securities under agreements to repurchase (reverse repurchase agreements). Reverse repurchase agreements are treated as financings, and the obligations to repurchase securities sold are reflected as a liability in the statements of financial condition. The dollar amount of securities underlying the agreements remains in the asset accounts. Securities underlying the agreements are being held by the Bank during the agreement period. All agreements are written on a term of one month or less.
At December 31, 2019, other interest-bearing liabilities consisted of cash collateral held by the Company to satisfy minimum collateral posting thresholds with its derivative dealer counterparties representing the termination value of derivatives, which at such time were in a net asset position. Under the collateral agreements between the parties, either party may choose to provide cash or securities to satisfy its collateral requirements. Effective March 2, 2020, the Company and its swap counterparty mutually agreed to terminate the Company’s interest rate swap eliminating the cash collateral held. For additional information, see “Cash Flow Hedges” in Note 16 .
31
The following table represents the Company’s securities sold under reverse repurchase agreements, by collateral type and remaining contractual maturity.
June 30, 2020
December 31, 2019
Overnight and
Overnight and
Continuous
Continuous
(In Thousands)
Mortgage-backed securities – GNMA, FNMA, FHLMC
$
191,624
$
84,167
NOTE 13: SUBORDINATED NOTES
On August 8, 2016, the Company completed the public offering and sale of $75.0 million of its subordinated notes. The notes are due August 15, 2026, and have a fixed interest rate of 5.25% until August 15, 2021, at which time the rate becomes floating at a rate equal to three-month LIBOR plus 4.087%. The Company may call the notes at par beginning on August 15, 2021, and on any scheduled interest payment date thereafter. The notes were sold at par, resulting in net proceeds, after underwriting discounts and commissions, legal, accounting and other professional fees, of approximately $ 73.5 million. Total debt issuance costs of approximately $ 1.5 million were deferred and are being amortized over the expected life of the notes, which is five years.
On June 10, 2020, the Company completed the public offering and sale of $75.0 million of its subordinated notes. The notes are due June 15, 2030, and have a fixed interest rate of 5.50% until June 15, 2025, at which time the rate becomes floating at a rate expected to be equal to three-month term Secured Overnight Financing Rate (SOFR) plus 5.325%. The Company may call the notes at par beginning on June 15, 2025, and on any scheduled interest payment date thereafter. The notes were sold at par, resulting in net proceeds, after underwriting discounts and commissions, legal, accounting and other professional fees, of approximately $ 73.5 million. Total debt issuance costs of approximately $ 1.5 million were deferred and are being amortized over the expected life of the notes, which is five years.
Amortization of the debt issuance costs during the three and six months ended June 30, 2020, totaled $ 134 ,000 and $ 242 ,000, respectively. Amortization of the debt issuance costs during the three and six months ended June 30, 2019, totaled $ 108 ,000 and $ 217 ,000, respectively. Amortization of the debt issuance costs is included in interest expense on subordinated notes in the consolidated statements of income, resulting in an imputed interest rate of 5.99 %.
At June 30, 2020 and December 31, 2019, subordinated notes are summarized as follows:
June 30, 2020
December 31, 2019
(In Thousands)
Subordinated notes
$
150,000
$
75,000
Less: unamortized debt issuance costs
1,968
724
$
148,032
$
74,276
32
NOTE 14: INCOME TAXES
Reconciliations of the Company’s effective tax rates to the statutory corporate tax rates were as follows:
Three Months Ended June 30,
2020
2019
Tax at statutory rate
21.0 %
21.0 %
Nontaxable interest and dividends
( 0.5 )
( 0.5 )
Tax credits
( 4.3 )
( 4.2 )
State taxes
1.5
1.2
Other
1.6
( 0.7 )
19.3 %
16.8 %
Six Months Ended June 30,
2020
2019
Tax at statutory rate
21.0 %
21.0 %
Nontaxable interest and dividends
( 0.5 )
( 0.5 )
Tax credits
( 3.9 )
( 4.4 )
State taxes
( 0.2 )
1.3
Other
1.0
0.3
17.4 %
17.7 %
The Company and its consolidated subsidiaries have not been audited recently by the Internal Revenue Service (IRS), except as described here. The Company, through one of its subsidiaries, is a partner in two partnerships which were under IRS examination for 2006 and 2007. As a result, the Company’s 2006 and subsequent tax years remained open for examination. The examinations of these partnerships were completed during 2019. The completion of these examinations did not result in significant changes to the Company’s tax positions. As a result, federal tax years through December 31, 2015 are now closed.
The Company is currently under State of Missouri income and franchise tax examinations for its 2014 and 2015 tax years. The Company does not currently expect significant adjustments to its financial statements from this state examination.
NOTE 15: DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
ASC Topic 820, Fair Value Measurements, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820 also specifies a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
· Quoted prices in active markets for identical assets or liabilities (Level 1): Inputs that are quoted unadjusted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An active market for the asset is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
· Other observable inputs (Level 2): Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets, quoted prices for securities in inactive markets and inputs derived principally from or corroborated by observable market data by correlation or other means.
· Significant unobservable inputs (Level 3): Inputs that reflect assumptions of a source independent of the reporting entity or the reporting entity's own assumptions that are supported by little or no market activity or observable inputs.
33
Financial instruments are broken down by recurring or nonrecurring measurement status. Recurring assets are initially measured at fair value and are required to be remeasured at fair value in the financial statements at each reporting date. Assets measured on a nonrecurring basis are assets that, due to an event or circumstance, were required to be remeasured at fair value after initial recognition in the financial statements at some time during the reporting period.
The Company considers transfers between the levels of the hierarchy to be recognized at the end of related reporting periods. From December 31, 2019 to June 30, 2020, no assets for which fair value is measured on a recurring basis transferred between any levels of the hierarchy.
Recurring Measurements
The following table presents the fair value measurements of assets recognized in the accompanying statements of financial condition measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fell at June 30, 2020 and December 31, 2019:
Fair value measurements using
Quoted prices
in active
markets
Other
Significant
for identical
observable
unobservable
assets
inputs
inputs
Fair value
(Level 1)
(Level 2)
(Level 3)
(In Thousands)
June 30, 2020
Agency mortgage-backed securities
$
174,022
$
-
$
174,022
$
-
Agency collateralized mortgage obligations
179,833
-
179,833
-
States and political subdivisions
71,203
-
71,203
-
Small Business Administration securities
21,877
-
21,877
-
Interest rate derivative asset
6,580
-
6,580
-
Interest rate derivative liability
( 7,221 )
-
( 7,221 )
-
December 31, 2019
Agency mortgage-backed securities
$
165,042
$
-
$
165,042
$
-
Agency collateralized mortgage obligations
151,950
-
151,950
-
States and political subdivisions
35,125
-
35,125
-
Small Business Administration
22,058
-
22,058
-
Interest rate derivative asset
31,476
-
31,476
-
Interest rate derivative liability
( 1,547 )
-
( 1,547 )
-
The following is a description of inputs and valuation methodologies used for assets recorded at fair value on a recurring basis and recognized in the accompanying statements of financial condition at June 30, 2020 and December 31, 2019, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the six-month period ended June 30, 2020. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
Available-for-Sale Securities. Investment securities available for sale are recorded at fair value on a recurring basis. The fair values used by the Company are obtained from an independent pricing service, which represent either quoted market prices for the identical asset or fair values determined by pricing models, or other model-based valuation techniques, that consider observable market data, such as interest rate volatilities, LIBOR yield curve, credit spreads and prices from market makers and live trading systems. Recurring Level 2 securities include U.S. government agency securities, mortgage-backed securities, state and municipal bonds and certain other investments. Inputs used for valuing Level 2 securities include observable data that may include dealer quotes, benchmark yields, market spreads, live trading levels and market consensus prepayment speeds, among other things. Additional inputs include indicative values derived from the independent pricing service’s proprietary computerized models. There were no recurring Level 3 securities at June 30, 2020 or December 31, 2019.
Interest Rate Derivatives. The fair value is estimated using forward-looking interest rate curves and is determined using observable market rates and, therefore, are classified within Level 2 of the valuation hierarchy.
34
Nonrecurring Measurements
The following tables present the fair value measurements of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2020 and December 31, 2019:
Fair Value Measurements Using
Quoted prices
in active
markets
Other
Significant
for identical
observable
unobservable
assets
inputs
inputs
Fair value
(Level 1)
(Level 2)
(Level 3)
(In Thousands)
June 30, 2020
Impaired loans
$
2,710
$
-
$
-
$
2,710
Foreclosed assets held for sale
$
97
$
-
$
-
$
97
December 31, 2019
Impaired loans
$
635
$
-
$
-
$
635
Foreclosed assets held for sale
$
1,112
$
-
$
-
$
1,112
The following is a description of valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying statements of financial condition, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.
Loans Held for Sale. Mortgage loans held for sale are recorded at the lower of carrying value or fair value. The fair value of mortgage loans held for sale is based on what secondary markets are currently offering for portfolios with similar characteristics. As such, the Company classifies mortgage loans held for sale as Nonrecurring Level 2. Write-downs to fair value typically do not occur as the Company generally enters into commitments to sell individual mortgage loans at the time the loan is originated to reduce market risk. The Company typically does not have commercial loans held for sale. At June 30, 2020 and December 31, 2019, the aggregate fair value of mortgage loans held for sale exceeded their cost. Accordingly, no mortgage loans held for sale were marked down and reported at fair value.
Impaired Loans. A loan is considered to be impaired when it is probable that all of the principal and interest due may not be collected according to its contractual terms. Generally, when a loan is considered impaired, the amount of reserve required under FASB ASC 310, Receivables , is measured based on the fair value of the underlying collateral. The Company makes such measurements on all material loans deemed impaired using the fair value of the collateral for collateral dependent loans. The fair value of collateral used by the Company is determined by obtaining an observable market price or by obtaining an appraised value from an independent, licensed or certified appraiser, using observable market data. This data includes information such as selling price of similar properties and capitalization rates of similar properties sold within the market, expected future cash flows or earnings of the subject property based on current market expectations, and other relevant factors. All appraised values are adjusted for market-related trends based on the Company’s experience in sales and other appraisals of similar property types as well as estimated selling costs. Each quarter, management reviews all collateral dependent impaired loans on a loan-by-loan basis to determine whether updated appraisals are necessary based on loan performance, collateral type and guarantor support. At times, the Company measures the fair value of collateral dependent impaired loans using appraisals with dates more than one year prior to the date of review. These appraisals are discounted by applying current, observable market data about similar property types such as sales contracts, estimations of value by individuals familiar with the market, other appraisals, sales or collateral assessments based on current market activity until updated appraisals are obtained. Depending on the length of time since an appraisal was performed and the data provided through our reviews, these appraisals are typically discounted 10-40%. The policy described above is the same for all types of collateral dependent impaired loans.
35
The Company records impaired loans as Nonrecurring Level 3. If a loan’s fair value as estimated by the Company is less than its carrying value, the Company either records a charge-off of the portion of the loan that exceeds the fair value or establishes a reserve within the allowance for loan losses specific to the loan. Loans for which such charge-offs or reserves were recorded during the six months ended June 30, 2020 or the year ended December 31, 2019, are shown in the table above (net of reserves).
Foreclosed Assets Held for Sale. Foreclosed assets held for sale are initially recorded at fair value less estimated cost to sell at the date of foreclosure. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less estimated cost to sell. Foreclosed assets held for sale are classified within Level 3 of the fair value hierarchy. The foreclosed assets represented in the table above have been re-measured during the six months ended June 30, 2020 or the year ended December 31, 2019, subsequent to their initial transfer to foreclosed assets.
Fair Value of Financial Instruments
The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying statements of financial condition at amounts other than fair value.
Cash and Cash Equivalents and Federal Home Loan Bank Stock. The carrying amount approximates fair value.
Loans and Interest Receivable. The fair value of loans is estimated on an exit price basis incorporating contractual cash flows, prepayments, discount spreads, credit losses and liquidity premiums. Loans with similar characteristics were aggregated for purposes of the calculations. The carrying amount of accrued interest receivable approximates its fair value.
Deposits and Accrued Interest Payable. The fair value of demand deposits and savings accounts is the amount payable on demand at the reporting date, i.e., their carrying amounts. The fair value of fixed maturity certificates of deposit is estimated through a discounted cash flow calculation using the average advances yield curve from 11 districts of the FHLB for the as of date. The carrying amount of accrued interest payable approximates its fair value.
Short-Term Borrowings. The carrying amount approximates fair value.
Subordinated Debentures Issued to Capital Trusts. The subordinated debentures have floating rates that reset quarterly. The carrying amount of these debentures approximates their fair value.
Subordinated Notes. The fair values used by the Company are obtained from independent sources and are derived from quoted market prices of the Company’s subordinated notes and quoted market prices of other subordinated debt instruments with similar characteristics.
Commitments to Originate Loans, Letters of Credit and Lines of Credit. The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date.
36
The following table presents estimated fair values of the Company’s financial instruments not recorded at fair value on the statements of financial condition. The fair values of certain of these instruments were calculated by discounting expected cash flows, which method involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.
June 30, 2020
December 31, 2019
Carrying
Fair
Hierarchy
Carrying
Fair
Hierarchy
Amount
Value
Level
Amount
Value
Level
(In Thousands)
Financial assets
Cash and cash equivalents
$
473,645
$
473,645
1
$
220,155
$
220,155
1
Mortgage loans held for sale
20,188
20,188
2
9,242
9,242
2
Loans, net of allowance for loan losses
4,399,645
4,392,396
3
4,153,982
4,129,984
3
Interest receivable
14,759
14,759
3
13,530
13,530
3
Investment in FHLBank stock and
other interest-earning assets
11,276
11,276
3
13,473
13,473
3
Financial liabilities
Deposits
4,512,158
4,524,749
3
3,960,106
3,963,875
3
Short-term borrowings
192,903
192,903
3
312,324
312,324
3
Subordinated debentures
25,774
25,774
3
25,774
25,774
3
Subordinated notes
148,032
149,625
2
74,276
76,875
2
Interest payable
3,464
3,464
3
4,250
4,250
3
Unrecognized financial instruments
(net of contractual value)
Commitments to originate loans
-
-
3
-
-
3
Letters of credit
48
48
3
109
109
3
Lines of credit
-
-
3
-
-
3
NOTE 16: DERIVATIVES AND HEDGING ACTIVITIES
Risk Management Objective of Using 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. In the normal course of business, the Company may use derivative financial instruments (primarily interest rate swaps) from time to time to assist in its interest rate risk management. The Company has interest rate derivatives that result from a service provided to certain qualifying loan customers that are not used to manage interest rate risk in the Company’s assets or liabilities and are not designated in a qualifying hedging relationship. The Company manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions. In addition, the Company has interest rate derivatives that are designated in a qualified hedging relationship.
Nondesignated Hedges
The Company has interest rate swaps that are not designated as qualifying hedging relationships. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers, which the Company began offering during 2011. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such
37
transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings.
As part of the Valley Bank FDIC-assisted acquisition, the Company acquired seven loans with related interest rate swaps. Valley’s swap program differed from the Company’s in that Valley did not have back to back swaps with the customer and a counterparty. Five of the seven acquired loans with interest rate swaps have paid off. The aggregate notional amount of the two remaining Valley swaps was $633,000 at June 30, 2020. At June 30, 2020, excluding the Valley Bank swaps, the Company had 20 interest rate swaps totaling $148.6 million in notional amount with commercial customers, and 20 interest rate swaps with the same aggregate notional amount with third parties related to its program. In addition, the Company has four participation loans purchased totaling $27.9 million, in which the lead institution has an interest rate swap with its customer and the economics of the counterparty swap are passed along to the Company through the loan participation. At December 31, 2019, excluding the Valley Bank swaps, the Company had 19 interest rate swaps totaling $96.0 million in notional amount with commercial customers, and 19 interest rate swaps with the same notional amount with third parties related to its program. During the three months ended June 30, 2020 and 2019, the Company recognized net losses of $106,000 and $44,000, respectively, in noninterest income related to changes in the fair value of these swaps. During the six months ended June 30, 2020 and 2019, the Company recognized net losses of $514,000 and $68,000, respectively, in noninterest income related to changes in the fair value of these swaps.
Cash Flow Hedges
Interest Rate Swap . As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flows due to interest rate fluctuations, in October 2018, the Company entered into an interest rate swap transaction as part of its ongoing interest rate management strategies to hedge the risk of its floating rate loans. The notional amount of the swap was $400 million with a termination date of October 6, 2025. Under the terms of the swap, the Company received a fixed rate of interest of 3.018% and paid a floating rate of interest equal to one-month USD-LIBOR. The floating rate reset monthly and net settlements of interest due to/from the counterparty also occurred monthly. To the extent that the fixed rate of interest exceeded one-month USD-LIBOR, the Company received net interest settlements which were recorded as loan interest income. If USD-LIBOR exceeded the fixed rate of interest in future periods, the Company was required to pay net settlements to the counterparty and recorded those net payments as a reduction of interest income on loans. The Company recorded loan interest income of $ 2.0 million and $ 568 ,000 on this interest rate swap during the three months ended June 30, 2020 and 2019, respectively. The Company recorded loan interest income of $ 3.6 million and $ 1.1 million on this interest rate swap during the six months ended June 30, 2020 and 2019, respectively. The effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affected earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. During each of the three and six months ended June 30, 2020 and 2019, the Company recognized no noninterest income related to changes in the fair value of this derivative.
On March 2, 2020, the Company and its swap counterparty mutually agreed to terminate the swap, effective immediately. The Company received a payment of $ 45.9 million, including accrued but unpaid interest, from its swap counterparty as a result of this termination. This $45.9 million, less the accrued interest portion and net of deferred income taxes, is reflected in the Company’s stockholders’ equity as Accumulated Other Comprehensive Income and a portion of it will be accreted to interest income on loans monthly through the original contractual termination date of October 6, 2025. This will have the effect of reducing Accumulated Other Comprehensive Income and increasing Net Interest Income and Retained Earnings over the period. In each quarterly period, commencing with the quarter ended June 30, 2020, until the original contract termination date, the Company expects to record loan interest income related to this swap transaction of approximately $2.0 million, based on the termination value of the swap.
38
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Consolidated Statements of Financial Condition:
Location in
Fair Value
Consolidated Statements
June 30,
December 31,
of Financial Condition
2020
2019
(In Thousands)
Derivatives designated as hedging instruments
Interest rate swap
Prepaid expenses and other assets
$
-
$
30,056
Total derivatives designated as hedging instruments
$
-
$
30,056
Derivatives not designated as hedging instruments
Asset Derivatives
Interest rate products
Prepaid expenses and other assets
$
6,580
$
1,420
Total derivatives not designated as hedging instruments
$
6,580
$
1,420
Liability Derivatives
Interest rate products
Accrued expenses and other liabilities
$
7,221
$
1,547
Total derivatives not designated as hedging instruments
$
7,221
$
1,547
The following table presents the effect of cash flow hedge accounting on the statements of comprehensive income:
Amount of Gain (Loss)
Recognized in AOCI
Three Months Ended June 30,
Cash Flow Hedges
2020
2019
(In Thousands)
Interest rate swap, net of income taxes
$
( 1,564 )
$
8,528
Amount of Gain (Loss)
Recognized in AOCI
Six Months Ended June 30,
Cash Flow Hedges
2020
2019
(In Thousands)
Interest rate swap, net of income taxes
$
9,852
$
14,328
39
The following table presents the effect of cash flow hedge accounting on the statements of income:
Three Months Ended June 30,
Cash Flow Hedges
2020
2019
Interest
Interest
Interest
Interest
Income
Expense
Income
Expense
(In Thousands)
Interest rate swap
$ 2,025
$ -
$ 568
$ -
Six Months Ended June 30,
Cash Flow Hedges
2020
2019
Interest
Interest
Interest
Interest
Income
Expense
Income
Expense
(In Thousands)
Interest rate swap
$ 3,581
$ -
$ 1,081
$ -
Agreements with Derivative Counterparties
The Company has agreements with its derivative counterparties. If the Company defaults on any of its indebtedness, including a 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. If the Bank 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. Similarly, the Company could be required to settle its obligations under certain of its agreements if certain regulatory events occurred, such as the issuance of a formal directive, or if the Company’s credit rating is downgraded below a specified level.
At June 30, 2020, the termination value of derivatives with our derivative dealer counterparties (related to loan level swaps with commercial lending customers) in a net liability position, which included accrued interest but excluded any adjustment for nonperformance risk, related to these agreements was $ 7.3 million. The Company has minimum collateral posting thresholds with its derivative dealer counterparties. At June 30, 2020, the Company’s activity with two of its derivative counterparties met the level at which the minimum collateral posting thresholds take effect (collateral to be given by the Company) and the Company had posted collateral totaling $ 7.0 million to the derivative counterparties to satisfy the loan level agreements. If the Company had breached any of these provisions at June 30, 2020 or December 31, 2019, it could have been required to settle its obligations under the agreements at the termination value.
At December 31, 2019, the termination value of derivatives with our derivative dealer counterparties (related to loan level swaps with commercial lending customers) in a net liability position, which included accrued interest but excluded any adjustment for nonperformance risk, related to these agreements was $ 1.1 million. In addition, as of December 31, 2019, the termination value of derivatives with our derivative dealer counterparty (related to the balance sheet hedge commenced in October 2018) in a net asset position, which included accrued interest but excluded any adjustment for nonperformance risk, related to these agreements was $ 30.1 million. The Company has minimum collateral posting thresholds with its derivative dealer counterparties. At December 31, 2019, the Company’s activity with one of its derivative counterparties met the level at which the minimum collateral posting thresholds take effect (collateral to be received by the Company) and the derivative counterparties had posted collateral of $ 30.9 million to the Company to satisfy the balance sheet hedge agreement. Additionally, the Company’s activity with one of its derivative counterparties met the level at which the minimum collateral posting thresholds take effect (collateral to be given by the Company) and the Company had posted collateral of $1.1 million to the derivative counterparties to satisfy the loan level agreements. If the Company had breached any of these provisions at December 31, 2019, it could have been required to settle its obligations under the agreements at the termination value.
40
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.