Attached files

file filename
EX-31.2 - EX-31.2 - CARDINAL FINANCIAL CORPa15-11969_1ex31d2.htm
EX-32.1 - EX-32.1 - CARDINAL FINANCIAL CORPa15-11969_1ex32d1.htm
EX-31.1 - EX-31.1 - CARDINAL FINANCIAL CORPa15-11969_1ex31d1.htm
EX-32.2 - EX-32.2 - CARDINAL FINANCIAL CORPa15-11969_1ex32d2.htm
XML - IDEA: XBRL DOCUMENT - CARDINAL FINANCIAL CORPR9999.htm

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

x      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended June 30, 2015

 

or

 

o         Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the transition period from                          to                        

 

Commission File Number:  0-24557

 

CARDINAL FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Virginia

 

54-1874630

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

8270 Greensboro Drive, Suite 500

 

 

McLean, Virginia

 

22102

(Address of principal executive offices)

 

(Zip Code)

 

(703) 584-3400

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x  No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o

(Do not check if a smaller reporting company)

 

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes o  No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

 

32,209,214 shares of common stock, par value $1.00 per share, outstanding as of August 3, 2015

 

 

 


 


Table of Contents

 

CARDINAL FINANCIAL CORPORATION

 

INDEX TO FORM 10-Q

 

PART I — FINANCIAL INFORMATION

 

3

 

 

 

Item 1. Financial Statements:

 

3

 

 

 

Consolidated Statements of Condition At June 30, 2015 (unaudited) and December 31, 2014

 

3

 

 

 

Consolidated Statements of Income For the Three and Six Months Ended June 30, 2015 and 2014 (unaudited)

 

4

 

 

 

Consolidated Statements of Comprehensive Income For the Three and Six Months Ended June 30, 2015 and 2014 (unaudited)

 

5

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity For the Six Months Ended June 30, 2015 and 2014 (unaudited)

 

6

 

 

 

Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2015 and 2014 (unaudited)

 

7

 

 

 

Notes to Consolidated Financial Statements (unaudited)

 

8

 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

52

 

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

79

 

 

 

Item 4. Controls and Procedures

 

80

 

 

 

PART II — OTHER INFORMATION

 

81

 

 

 

Item 1. Legal Proceedings

 

81

Item 1A. Risk Factors

 

81

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

81

Item 3. Defaults Upon Senior Securities

 

81

Item 4. Mine Safety Disclosures

 

81

Item 5. Other Information

 

81

Item 6. Exhibits

 

81

 

 

 

SIGNATURES

 

82

 

2


 


Table of Contents

 

PART I — FINANCIAL INFORMATION

 

Item 1.  Financial Statements

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CONDITION

June 30, 2015 and December 31, 2014

(In thousands, except share data)

(Unaudited)

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

24,186

 

$

20,298

 

Federal funds sold

 

14,597

 

17,891

 

 

 

 

 

 

 

Total cash and cash equivalents

 

38,783

 

38,189

 

 

 

 

 

 

 

Investment securities available-for-sale

 

332,551

 

339,131

 

Investment securities held-to-maturity (market value of $3,288 and $3,334 at June 30, 2015 and December 31, 2014, respectively)

 

3,879

 

4,024

 

 

 

 

 

 

 

Investment securities - trading

 

5,271

 

5,067

 

 

 

 

 

 

 

Total investment securities

 

341,701

 

348,222

 

 

 

 

 

 

 

Other investments

 

15,049

 

15,941

 

Loans held for sale

 

455,557

 

315,323

 

 

 

 

 

 

 

Loans receivable, net of deferred fees and costs

 

2,795,764

 

2,581,114

 

Allowance for loan losses

 

(30,198

)

(28,275

)

 

 

 

 

 

 

Loans receivable, net

 

2,765,566

 

2,552,839

 

 

 

 

 

 

 

Premises and equipment, net

 

24,600

 

25,253

 

Deferred tax asset, net

 

6,543

 

4,831

 

Goodwill and intangibles, net

 

36,927

 

37,312

 

Bank-owned life insurance

 

32,759

 

32,546

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

47,789

 

28,678

 

 

 

 

 

 

 

Total assets

 

$

3,765,274

 

$

3,399,134

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

611,004

 

$

572,071

 

 

 

 

 

 

 

Interest bearing deposits

 

2,324,393

 

1,963,259

 

 

 

 

 

 

 

Total deposits

 

2,935,397

 

2,535,330

 

 

 

 

 

 

 

Other borrowed funds

 

378,756

 

437,995

 

Mortgage funding checks

 

17,247

 

19,469

 

Escrow liabilities

 

3,160

 

2,035

 

 

 

 

 

 

 

Accrued interest payable and other liabilities

 

33,919

 

26,984

 

 

 

 

 

 

 

Total liabilities

 

3,368,479

 

3,021,813

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

Common stock, $1 par value

 

 

 

 

 

 

 

 

 

Shares authorized

 

50,000,000

 

50,000,000

 

 

 

 

 

Shares issued and outstanding

 

32,209,114

 

32,078,227

 

32,209

 

32,078

 

Additional paid-in capital

 

 

 

 

 

203,934

 

201,948

 

Retained earnings

 

 

 

 

 

153,165

 

133,129

 

Accumulated other comprehensive income, net

 

 

 

 

 

7,487

 

10,166

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

 

 

 

396,795

 

377,321

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

 

 

 

 

$

3,765,274

 

$

3,399,134

 

 

See accompanying notes to consolidated financial statements.

 

3



Table of Contents

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

Three and six months ended June 30, 2015 and 2014

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans receivable

 

$

27,967

 

$

25,687

 

55,463

 

$

50,577

 

Loans held for sale

 

3,886

 

3,296

 

6,370

 

5,773

 

Federal funds sold

 

12

 

9

 

40

 

40

 

Investment securities available-for-sale

 

2,599

 

2,964

 

5,314

 

6,049

 

Investment securities held-to-maturity

 

18

 

36

 

39

 

75

 

Other investments

 

139

 

146

 

295

 

284

 

Total interest income

 

34,621

 

32,138

 

67,521

 

62,798

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

3,903

 

3,006

 

7,389

 

5,827

 

Other borrowed funds

 

1,868

 

2,219

 

3,843

 

4,392

 

Total interest expense

 

5,771

 

5,225

 

11,232

 

10,219

 

Net interest income

 

28,850

 

26,913

 

56,289

 

52,579

 

Provision for loan losses

 

1,356

 

615

 

1,486

 

2,541

 

Net interest income after provision for loan losses

 

27,494

 

26,298

 

54,803

 

50,038

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

576

 

536

 

1,121

 

1,071

 

Loan fees

 

491

 

399

 

945

 

610

 

Investment fee income

 

143

 

104

 

258

 

326

 

Realized and unrealized gains on mortgage banking activities

 

11,112

 

10,239

 

27,278

 

17,621

 

Net realized gain on investment securities-trading

 

176

 

174

 

176

 

343

 

Net realized gain (loss) on investment securities-available for sale

 

180

 

 

382

 

(17

)

Management fee income

 

 

 

 

21

 

Litigation settlement

 

2,950

 

 

2,950

 

 

Increase in cash surrender value of bank-owned life insurance

 

95

 

126

 

213

 

244

 

Other income

 

6

 

106

 

11

 

131

 

Total non-interest income

 

15,729

 

11,684

 

33,334

 

20,350

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Salary and benefits

 

11,963

 

11,471

 

24,044

 

22,860

 

Occupancy

 

2,347

 

2,544

 

4,831

 

5,174

 

Professional fees

 

1,137

 

876

 

2,726

 

1,693

 

Depreciation

 

845

 

905

 

1,721

 

1,817

 

Data processing & communications

 

1,459

 

1,688

 

2,963

 

3,303

 

FDIC insurance premiums

 

516

 

345

 

1,032

 

728

 

Mortgage loan repurchases and settlements

 

 

83

 

 

83

 

Merger and acquisition expenses

 

3

 

2,404

 

471

 

5,669

 

Amortization of intangibles

 

188

 

193

 

385

 

393

 

Other operating expenses

 

4,420

 

4,688

 

8,849

 

9,264

 

Total non-interest expense

 

22,878

 

25,197

 

47,022

 

50,984

 

Income before income taxes

 

20,345

 

12,785

 

41,115

 

19,404

 

Provision for income taxes

 

6,966

 

4,352

 

14,005

 

6,681

 

Net income

 

$

13,379

 

$

8,433

 

27,110

 

$

12,723

 

Earnings per common share - basic

 

$

0.41

 

$

0.26

 

0.83

 

$

0.39

 

Earnings per common share - diluted

 

$

0.40

 

$

0.26

 

0.82

 

$

0.39

 

Weighted-average common shares outstanding - basic

 

32,724

 

32,423

 

32,682

 

32,276

 

Weighted-average common shares outstanding - diluted

 

33,207

 

32,867

 

33,132

 

32,710

 

 

See accompanying notes to consolidated financial statements.

 

4



Table of Contents

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Three and six months ended June 30, 2015 and 2014

(In thousands)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

13,379

 

$

8,433

 

$

27,110

 

$

12,723

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on available-for-sale investment securities:

 

 

 

 

 

 

 

 

 

Unrealized holding gain (loss) arising during the period, net of tax benefit of $1.9 million and $1.5 million for the three and six months ended June 30, 2015, respectively, net of tax expense of $1.5 million and $3.2 million for the three and six months ended June 30, 2014, respectively.

 

(3,295

)

2,754

 

(2,481

)

5,742

 

 

 

 

 

 

 

 

 

 

 

Less: reclassification adjustment for net (gains) losses included in net income net of tax expense of $61 thousand and $129 thousand for the three and six months ended June 30, 2015, respectively, and net of tax benefit $0 and $6 thousand for the three and six months ended June 30, 2014, respectively.

 

(119

)

 

(253

)

11

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,414

)

2,754

 

(2,734

)

5,753

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on derivative instruments designated as cash flow hedges, net of tax expense of $167 thousand and $30 thousand for the three and six months ended June 30, 2015, respectively, net of tax benefit of $300 thousand and $382 thousand for the three and six months ended June 30, 2014, respectively.

 

300

 

(542

)

55

 

(692

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

(3,114

)

2,212

 

(2,679

)

5,061

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

10,265

 

$

10,645

 

$

24,431

 

$

17,784

 

 

See accompanying notes to consolidated financial statements.

 

5


 


Table of Contents

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Six months ended June 30, 2015 and 2014

(In thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Additional

 

 

 

Other

 

 

 

 

 

Common

 

Common

 

Paid-in

 

Retained

 

Comprehensive

 

 

 

 

 

Shares

 

Stock

 

Capital

 

Earnings

 

Income

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2013

 

30,333

 

$

30,333

 

$

174,001

 

$

111,323

 

$

4,875

 

$

320,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options exercised

 

26

 

26

 

224

 

 

 

250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense, net of tax benefit

 

 

 

973

 

 

 

973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued from acquisition of United Financial Banking Companies, Inc.

 

1,617

 

1,617

 

25,191

 

 

 

26,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on common stock of $0.16 per share

 

 

 

 

(5,116

)

 

(5,116

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in accumulated other comprehensive income

 

 

 

 

 

5,061

 

5,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

12,723

 

 

12,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2014

 

31,976

 

$

31,976

 

$

200,389

 

$

118,930

 

$

9,936

 

$

361,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

32,078

 

$

32,078

 

$

201,948

 

$

133,129

 

$

10,166

 

$

377,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options exercised

 

124

 

124

 

1,127

 

 

 

1,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vesting of restricted stock grants

 

7

 

7

 

177

 

 

 

184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense, net of tax benefit

 

 

 

682

 

 

 

682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on common stock of $0.22 per share

 

 

 

 

(7,074

)

 

(7,074

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in accumulated other comprehensive income

 

 

 

 

 

(2,679

)

(2,679

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

27,110

 

 

27,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2015

 

32,209

 

$

32,209

 

$

203,934

 

$

153,165

 

$

7,487

 

$

396,795

 

 

See accompanying notes to consolidated financial statements.

 

6



Table of Contents

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Six Months Ended June 30, 2015 and 2014

(In thousands)

(Unaudited)

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

27,110

 

$

12,723

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

1,721

 

1,817

 

Amortization of premiums, discounts and intangibles

 

783

 

541

 

Provision for loan losses

 

1,486

 

2,541

 

Loans held for sale originated

 

(1,929,998

)

(1,404,683

)

Proceeds from the sale of loans held for sale

 

1,817,042

 

1,436,190

 

Realized and unrealized gains on mortgage banking activities

 

(27,278

)

(17,621

)

Purchase of investment securities-trading

 

(929

)

(1,046

)

Unrealized gain on investment securities-trading

 

(176

)

(343

)

Realized (gain) loss on investment securities-available for sale

 

(180

)

17

 

Gain on call of investment securities available-for-sale

 

(202

)

 

Stock compensation expense, net of tax benefits

 

859

 

973

 

Increase in cash surrender value of bank-owned life insurance

 

(213

)

(244

)

Increase in accrued interest receivable and other assets

 

(20,742

)

(2,068

)

Increase (decrease) in accrued interest payable, escrow liabilities and other liabilities

 

10,442

 

(3,887

)

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

(120,275

)

24,910

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Net purchases of premises and equipment

 

(1,068

)

176

 

Proceeds from the sale of investment securities available-for-sale

 

 

10,617

 

Proceeds from maturity and call of investment securities available-for-sale

 

27,480

 

16,500

 

Purchase of mortgage-backed securities available for sale

 

 

(2,050

)

Purchase of investment securities available for sale

 

(35,378

)

 

Purchase of other investments

 

(3,320

)

(3,939

)

Proceeds from the sale of other investments

 

4,212

 

6,762

 

Redemptions of investment securities available-for-sale

 

10,221

 

9,219

 

Redemptions of investment securities held-to-maturity

 

145

 

543

 

Acquisitions, net of cash and cash equivalents

 

 

36,472

 

Net increase in loans receivable, net of deferred fees and costs

 

(214,213

)

(114,666

)

 

 

 

 

 

 

Net cash used in investing activities

 

(211,921

)

(40,366

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net increase in deposits

 

400,067

 

81,353

 

Net increase (decrease) in other borrowed funds - short term

 

(49,239

)

3,216

 

Net increase (decrease) in mortgage funding checks

 

(2,222

)

10,176

 

Proceeds from FHLB advances

 

75,000

 

125,000

 

Repayment of FHLB advances

 

(85,000

)

(175,000

)

Stock options exercised

 

1,251

 

250

 

Stock issuance

 

7

 

 

Dividends on common stock

 

(7,074

)

(5,116

)

 

 

 

 

 

 

Net cash provided by financing activities

 

332,790

 

39,879

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

594

 

24,423

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of the year

 

38,189

 

29,209

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

$

38,783

 

$

53,632

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

11,483

 

$

10,613

 

Income taxes

 

14,596

 

3,709

 

Acquisition of noncash assets and liabilities:

 

 

 

 

 

Assets acquired

 

 

265,364

 

Liabilities assumed

 

 

301,836

 

 

See accompanying notes to consolidated financial statements.

 

7


 


Table of Contents

 

CARDINAL FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2015

(Unaudited)

 

Note 1

 

Organization

 

Cardinal Financial Corporation (the “Company” or “Cardinal”) is incorporated under the laws of the Commonwealth of Virginia as a financial holding company whose activities consist of investment in its wholly-owned subsidiaries. The principal operating subsidiary of the Company is Cardinal Bank (the “Bank”), a state-chartered institution and its subsidiary, George Mason Mortgage, LLC (“George Mason”), a mortgage banking company based in Fairfax, Virginia. In addition to the Bank, the Company has one nonbank subsidiary, Cardinal Wealth Services, Inc. (“CWS”), an investment services subsidiary.

 

On January 16, 2014, the Company announced the completion of its acquisition of United Financial Banking Companies, Inc. (“UFBC”), the holding company of The Business Bank (“TBB”), pursuant to a previously announced definitive merger agreement.  The merger of UFBC into Cardinal was effective January 16, 2014.  TBB, which was headquartered in Vienna, Virginia, merged into Cardinal Bank effective March 8, 2014.

 

Basis of Presentation

 

In the opinion of management, the accompanying consolidated financial statements have been prepared in accordance with the requirements of Regulation S-X, Article 10. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included. The results of operations for the three and six months ended June 30, 2015 are not necessarily indicative of the results to be expected for the full year ending December 31, 2015. The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

Note 2

 

Business Combinations

 

UFBC Acquisition

 

On January 16, 2014, the Company acquired UFBC, the holding company for TBB, a commercial bank with approximately $356 million in assets, after purchase accounting adjustments.  For each share of UFBC common stock outstanding, the shareholders of UFBC received a fixed exchange ratio of $19.13 in cash and 1.154 shares of the Company’s common stock.  The total consideration for the acquisition was $54.3 million, which was comprised of $26.8 million in cash and 1.6 million shares of the Company’s common stock.

 

In connection with the acquisition, the Company acquired all of the voting and common shares of UFBC Capital Trust I (the “UFBC Trust”), which is a wholly-owned subsidiary established for the sole purpose of issuing $5.0 million of floating rate junior subordinated deferrable interest debentures (“trust preferred securities”).  These trust preferred securities are due in 2035 and have an interest rate of LIBOR (London Interbank Offering Rate) plus 2.10%, which adjusts quarterly.  The UFBC Trust is an unconsolidated subsidiary since the Company is not the primary beneficiary of this entity.  The additional

 

8



Table of Contents

 

$155,000 that is payable by the Company to the UFBC Trust represents the Company’s unfunded capital investment in the UFBC Trust.

 

Merger and acquisition expense was $2.4 million and $5.7 million for the three and six months ended June 30, 2014, which are primarily related to legal and accounting costs, contract termination expenses, system conversion and integration expenses, employee retention and severance payments.

 

The following table sets forth the assets acquired and liabilities assumed in the acquisition at their estimated fair values as of the closing date of the transaction:

 

 

 

January 16, 2014

 

 

 

(in thousands)

 

Assets acquired:

 

 

 

Cash and cash equivalents

 

$

63,313

 

Investment securities available-for-sale

 

16,278

 

Loans

 

238,272

 

Premises and equipment

 

7,652

 

Accrued interest receivable

 

522

 

Goodwill

 

24,706

 

Other intangible assets

 

2,740

 

Other assets

 

2,640

 

Total assets acquired

 

$

356,123

 

Liabilities assumed:

 

 

 

Deposits:

 

 

 

Non-interest bearing

 

90,206

 

Savings, NOW and money market

 

131,312

 

Certificates of deposit

 

73,686

 

Total deposits

 

295,204

 

Junior subordinated debentures issued to Trust

 

3,679

 

Other liabilities

 

2,953

 

Total liabilities assumed

 

$

301,836

 

Total consideration paid

 

$

54,287

 

 

The fair value estimates are subject to change for up to one year after the closing date of the transaction if additional information relative to closing dates fair values becomes available.

 

Fair Value Measurement of Assets Acquired and Liabilities Assumed

 

Below are the methods used to determine the fair values of the significant assets acquired and liabilities assumed in the acquisition.

 

Cash and cash equivalents.  The carrying amount of cash and cash equivalents was used as a reasonable estimate of fair value.

 

Investment securities available for sale.  The estimated fair values of investment securities available-for-sale was based on reliable and unbiased evaluations by an industry-wide valuation service.  This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information.  Generally, the methodology includes broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs.

 

9



Table of Contents

 

Loans. The acquired loan portfolio was segregated into one of two categories for valuation purposes: purchased credit impaired loans and performing loans.  Purchased credit impaired loans were identified as those loans that were nonaccrual prior to the business combination and those loans that had been identified as potentially impaired.  Potentially impaired loans were those loans that were identified during the credit review process where there was an indication that the borrower did not have sufficient cash flows to service the loan in accordance with its terms.  Performing loans were those loans that were currently performing in accordance with the loan contract and do not appear to have any significant credit issues.

 

For loans that were identified as performing, the fair values were determined using a discounted cash flow analysis (the “income approach”).  Performing loans were segmented into pools based on loan type (1-4 family residential, commercial, commercial owner occupied, construction and development), and further segmented based on payment type (fully amortizing, non-fully amortizing balloon, or interest only), rate type (fixed versus variable), and remaining maturity.  The estimated cash flows expected to be collected for each loan was determined using a valuation model that included the following key assumptions: prepayment speeds, expected credit loss rates and discount rates.  Prepayment speeds were influenced by many factors including, but not limited to, current yields, historic rate trends, payment types, interest rate type, and the duration of the individual loan.  Expected credit loss rates were based on recent and historical default and loss rates observed for loans with similar characteristics, and further influenced by a credit review by management and a third party consultant on a selection of loans within the acquired portfolio.  The discount rates used were based on rates market participants might charge for cash flows with similar risk characteristics at the acquisition date.  The market rates were estimated using a build up approach which included assumptions with respect to loan servicing costs, interest rate volatility, and systemic risk, among other factors.

 

For loans that were identified as purchased credit impaired (“PCI”), either the above income approach was used or the asset approach was used.  The income approach was used for PCI loans where there was an expectation that the borrower would more likely than not continue to pay based on the current terms of the loan contract.  Management used the asset approach for all nonaccrual loans to reflect market participant assumptions.  Under the asset approach, the fair value of each loan was determined based on the estimated values of the underlying collateral.

 

The methods used to estimate the Level 3 fair values of loans are extremely sensitive to the assumptions and estimates used.  While management attempted to use assumptions and estimates that best reflected the acquired loan portfolios and current market conditions, a greater degree of subjectivity is inherent in these values than in those determined in active markets.

 

The difference between the fair value and the expected cash flows from acquired loans will be accreted to interest income over the remaining term of the loans in accordance with Accounting Standards Codification (“ASC”) topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality.”  See Note 7 for further details.

 

Premises and equipment.  The land and buildings acquired were recorded at fair value as determined by third party appraisals.

 

Other intangible assets.  Other intangible assets consisting of core deposit intangibles (“CDI”) are measures of the value of non-interest checking, savings, interest-bearing checking, and money market deposits that are acquired in a business combination excluding certificates of deposit with balances over $250,000 and high yielding interest bearing deposit accounts, which the Company determines customer related intangible assets as non-existent.  The fair value of the CDI stemming from any given business combination is based on the present value of the expected cost savings attributable to the core deposit funding, relative to an alternative funding source.  The CDI is being amortized over an estimated useful life of 6.7 years to approximate the existing deposit relationships acquired.

 

10



Table of Contents

 

Deposits.  The fair values of deposit liabilities with no stated maturity (non-interest checking, savings, interest-bearing checking, and money market deposits) are equal to the carrying amounts payable on demand.  The fair values of the certificates of deposit represent contractual cash flows, discounted to present value using interest rates currently offered by market participants on deposits with similar characteristics and remaining maturities.

 

Junior subordinated debentures issued to Trust.  There is no active market for trust preferred securities issued by UFBC Capital Trust I; therefore, the fair value of junior subordinated debentures was estimated utilizing the income approach.  Under the income approach, the expected cash flows over the remaining estimated life of the debentures were discounted at the prevailing market rate.  The prevailing market rate was based on: (i) a third-party broker opinion; (ii) implied market yields for recent trust preferred sales; and (iii) new trust preferred issuances for instruments with similar long durations.

 

Gainesville Branch Acquisition

 

On November 7, 2014, the Company acquired a branch location in Gainesville, VA, with approximately $66.3 million in assets, after purchase accounting adjustments.  The total consideration for the acquisition was $195,000 in cash.

 

The following table sets forth the assets acquired and liabilities assumed in the acquisition at their estimated fair values as of the closing date of the transaction:

 

 

 

November 7, 2014

 

 

 

(in thousands)

 

Assets acquired:

 

 

 

Cash

 

$

65,786

 

Goodwill

 

157

 

Other intangible assets

 

340

 

Total assets acquired

 

$

66,283

 

Liabilities assumed:

 

 

 

Deposits:

 

 

 

Non-interest bearing

 

4,234

 

Savings, NOW and money market

 

9,859

 

Certificates of deposit

 

50,528

 

Total deposits

 

64,621

 

Other borrowed funds

 

1,467

 

Total liabilities assumed

 

$

66,088

 

Total consideration paid

 

$

195

 

 

Fair Value Measurement of Assets Acquired and Liabilities Assumed

 

Below are the methods used to determine the fair values of the significant assets acquired and liabilities assumed in the acquisition.

 

Cash.  The carrying amount of the cash received was used as a reasonable estimate of fair value.

 

Other intangible assets.  Other intangible assets consisting of core deposit intangibles (“CDI”) are measures of the value of non-interest checking, savings, interest-bearing checking, and money market deposits that are acquired in a business combination excluding certificates of deposit with balances over $250,000 and high yielding interest bearing deposit accounts, which the Company determines customer related intangible assets as non-existent.  The fair value of the CDI stemming from any given business combination is based on the present value of the expected cost savings attributable to the core deposit

 

11



Table of Contents

 

funding, relative to an alternative funding source.  The CDI is being amortized over an estimated useful life of 5.9 years to approximate the existing deposit relationships acquired.

 

Deposits.  The fair values of deposit liabilities with no stated maturity (non-interest checking, savings, interest-bearing checking, and money market deposits) are equal to the carrying amounts payable on demand.  The fair values of the certificates of deposit represent contractual cash flows, discounted to present value using interest rates currently offered by market participants on deposits with similar characteristics and remaining maturities.

 

Other borrowed funds. Other borrowed funds consist of one customer repurchase agreement.  The fair value of this repurchase agreement is equal to the carrying amount payable on demand as the stated maturity for customer repurchases agreements is between one and four days.

 

Note 3

 

Stock-Based Compensation

 

At June 30, 2015, the Company had two stock-based employee compensation plans, the 1999 Stock Option Plan (the “Option Plan”) and the 2002 Equity Compensation Plan (the “Equity Plan”).

 

In 1998, the Company adopted the Option Plan pursuant to which the Company may grant stock options for up to 625,000 shares of the Company’s common stock to employees and members of the Company’s and its subsidiaries’ boards of directors. As of November 23, 2008, the Option Plan expired, and therefore, there are no shares of common stock available to grant under this plan.

 

In 2002, the Company adopted the Equity Plan. The Equity Plan was amended in 2011 to increase the number of shares available under the plan and extend the term to 2021.  The Equity Plan authorizes the granting of options, which may be incentive stock options or non-qualified stock options, stock appreciation rights, restricted stock awards, phantom stock awards and performance share awards to directors, eligible officers and key employees of the Company.  There were 247,418 shares of the Company’s common stock available for future grants and awards in the Equity Plan as of June 30, 2015.

 

Stock options are granted with an exercise price equal to the common stock’s fair market value at the date of grant. Director stock options have ten year terms and vest and become fully exercisable at the grant date. Most employee stock options have ten year terms and vest and become fully exercisable in 20% increments beginning after their first year of service. Certain stock options granted to executive officers of the Company have ten year terms and vest in increments of 25% with immediate vesting of the first 25% on the date of grant and vesting of the remaining three increments on the anniversary date of the grant.  Stock options granted to executive officers during 2014 and the first quarter of 2015 have ten year terms with one-third of the options vested on the grant date and the remaining unvested options vesting over the next two years. Restricted stock awards are granted at the fair market value of the Company’s common stock on the grant date.  Most employee restricted stock grants vest in one-third increments on the anniversary date of the grant.  Certain restricted stock awards granted to executive officers vest one-third of the restricted stock award on the grant date and the remaining unvested options vest over the next two years.

 

The Company has only made awards of stock options and restricted stock under the Option Plan and the Equity Plan.

 

Total expense related to the Company’s share-based compensation plans for the three months ended June 30, 2015 and 2014 was $306,000 and $562,000, respectively.  Total stock compensation expense for the six months ended June 30, 2015 and 2014 was $866,000 and $714,000, respectively.  The total income tax benefit recognized in the income statement for share-based compensation arrangements was $103,000 and $187,000 for the three months ended June 30, 2015 and 2014, respectively.  For the six

 

12



Table of Contents

 

months ended June 30, 2015 and 2014, total income tax benefit recognized in the income statements for share-based compensation arrangements was $292,000 and $237,000, respectively.

 

Options granted for the three and six months ended June 30, 2015 were 9,000 and 118,250, respectively.  Options granted for the three and six months ended June 30, 2014 were 75,250 and 293,250, respectively.  The weighted average per share fair value of stock option grants for the three and six months ended June 30, 2015 was $6.27 and $5.94, respectively.  The weighted average per share fair value of stock option grants for the three and six months ended June 30, 2014 was $5.65 and $5.61, respectively.  The fair values of the options granted during all periods ended June 30, 2015 and 2014 were estimated as of the grant date using the Black-Scholes option-pricing model based on the following weighted average assumptions:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Estimated option life

 

6.5 Years

 

6.5 Years

 

6.5 Years

 

6.5 Years

 

 

 

 

 

 

 

 

 

 

 

Risk free interest rate

 

1.68 - 1.98%

 

2.17 - 2.29%

 

1.66 - 1.98%

 

2.07 - 2.34%

 

Expected volatility

 

36.90%

 

37.40%

 

36.90%

 

37.40%

 

Expected dividend yield

 

2.46%

 

1.80%

 

2.46%

 

1.80%

 

 

Expected volatility is based upon the average annual historical volatility of the Company’s common stock. The estimated option life is derived from specific historical data to estimate the expected term of the option, such as employee option exercise and employee post-vesting departure behavior. The risk free interest rate is based upon the seven-year U.S. Treasury note rate in effect at the time of grant. The expected dividend yield is based upon implied and historical dividend declarations.

 

Stock option activity during the six months ended June 30, 2015 is summarized as follows:

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

Average

 

 

 

 

 

 

 

Average

 

Remaining

 

Aggregate

 

 

 

Number of

 

Exercise

 

Contractual

 

Intrinsic

 

 

 

Shares

 

Price

 

Term (Years)

 

Value

 

Outstanding at December 31, 2014

 

1,189,193

 

$

13.53

 

 

 

 

 

Granted

 

118,250

 

20.08

 

 

 

 

 

Exercised

 

(124,224

)

10.07

 

 

 

 

 

Forfeited

 

(7,150

)

13.85

 

 

 

 

 

Outstanding at June 30, 2015

 

1,176,069

 

$

14.56

 

6.52

 

$

8,507,646

 

Options exercisable at June 30, 2015

 

853,694

 

$

13.61

 

5.79

 

$

6,984,650

 

 

The intrinsic value of options exercised during the three and six months ended June 30, 2015 was $607,000 and $1.2 million, respectively. For options exercised during the three and six months ended June 30, 2014, the intrinsic value of options was $119,000 and $222,000, respectively.

 

A summary of the status of the Company’s non-vested stock options and changes during the six months ended June 30, 2015 is as follows:

 

13



Table of Contents

 

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Number of

 

Grant Date

 

 

 

Shares

 

Fair Value

 

Balance at December 31, 2014

 

378,550

 

$

5.56

 

Granted

 

118,250

 

5.94

 

Vested

 

(168,775

)

5.71

 

Forfeited

 

(5,650

)

5.48

 

Balance at June 30, 2015

 

322,375

 

$

5.62

 

 

A summary of the Company’s restricted stock grant activity during the six months ended June 30, 2015 is as follows:

 

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Number of

 

Grant Date

 

 

 

Shares

 

Fair Value

 

Balance at December 31, 2014

 

 

$

 

Granted

 

35,500

 

20.53

 

Vested

 

(6,663

)

20.05

 

Forfeited

 

 

 

Balance at June 30, 2015

 

28,837

 

$

20.64

 

 

At June 30, 2015, there was $2.0 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the plans. The cost is expected to be recognized over a weighted average period of 2.0 years. The total fair value of shares from stock options that vested during the three months ended June 30, 2015 and 2014 was $63,000 and $354,000, respectively. For the six months ended June 30, 2015 and 2014, the total fair value of shares that vested was $963,000 and $1.1 million, respectively. The total fair value of restricted stock grants that vested during the three and six months ended June 30, 2015 were $0 and $134,000, respectively.

 

Note 4

 

Segment Information

 

The Company operates in three business segments: commercial banking, mortgage banking, and wealth management services.

 

The commercial banking segment includes both commercial and consumer lending and provides customers with such products as commercial loans, real estate loans, business financing and consumer loans. In addition, this segment provides customers with several choices of deposit products including demand deposit accounts, savings accounts and certificates of deposit. The mortgage banking segment engages primarily in the origination and acquisition of residential mortgages for sale into the secondary market on a best efforts basis. The wealth management services segment provides investment and financial advisory services to businesses and individuals, including financial planning, retirement/estate planning, and investment management.

 

Information about the reportable segments and reconciliation of this information to the consolidated financial statements at and for the three and six months ended June 30, 2015 and 2014 is as follows:

 

14


 


Table of Contents

 

At and for the Three Months Ended June 30, 2015 (in thousands):

 

 

 

 

 

 

 

Wealth Management

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

and

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

28,389

 

$

642

 

$

 

$

(181

)

$

 

$

28,850

 

Provision for loan losses

 

1,356

 

 

 

 

 

1,356

 

Non-interest income

 

1,329

 

11,150

 

119

 

3,131

 

 

15,729

 

Non-interest expense

 

13,736

 

7,990

 

114

 

1,038

 

 

22,878

 

Provision for income taxes

 

4,905

 

1,390

 

2

 

669

 

 

6,966

 

Net income (loss)

 

$

9,721

 

$

2,412

 

$

3

 

$

1,243

 

$

 

$

13,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,691,168

 

$

526,078

 

$

2,404

 

$

410,330

 

$

(864,706

)

$

3,765,274

 

Average Assets

 

3,549,647

 

428,458

 

2,415

 

415,288

 

(781,127

)

3,614,681

 

 

At and for the Three Months Ended June 30, 2014 (in thousands):

 

 

 

 

 

 

 

Wealth Management

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

and

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

26,346

 

$

745

 

$

 

$

(178

)

$

 

$

26,913

 

Provision for loan losses

 

615

 

 

 

 

 

615

 

Non-interest income

 

936

 

10,366

 

204

 

178

 

 

11,684

 

Non-interest expense

 

15,200

 

7,736

 

101

 

2,160

 

 

25,197

 

Provision for income taxes

 

3,803

 

1,236

 

36

 

(723

)

 

4,352

 

Net income (loss)

 

$

7,664

 

$

2,139

 

$

67

 

$

(1,437

)

$

 

$

8,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,215,544

 

$

423,888

 

$

2,399

 

$

388,771

 

$

(752,930

)

$

3,277,672

 

Average Assets

 

3,110,069

 

323,518

 

2,318

 

389,266

 

(666,630

)

3,158,541

 

 

At and for the Six Months Ended June 30, 2015 (in thousands):

 

 

 

 

 

 

 

Wealth Management

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

and

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

55,495

 

$

1,153

 

$

 

$

(359

)

$

 

$

56,289

 

Provision for loan losses

 

1,486

 

 

 

 

 

1,486

 

Non-interest income

 

2,608

 

27,366

 

224

 

3,136

 

 

33,334

 

Non-interest expense

 

28,884

 

15,309

 

218

 

2,611

 

 

47,022

 

Provision for income taxes

 

9,121

 

4,824

 

2

 

58

 

 

14,005

 

Net income (loss)

 

$

18,612

 

$

8,386

 

$

4

 

$

108

 

$

 

$

27,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,691,168

 

$

526,078

 

$

2,404

 

$

410,330

 

$

(864,706

)

$

3,765,274

 

Average Assets

 

3,436,687

 

348,331

 

2,412

 

416,411

 

(705,027

)

3,498,814

 

 

At and for the Six Months Ended June 30, 2014 (in thousands):

 

 

 

 

 

 

 

Wealth Management

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

and

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

51,539

 

$

1,382

 

$

 

$

(342

)

$

 

$

52,579

 

Provision for loan losses

 

2,541

 

 

 

 

 

2,541

 

Non-interest income

 

1,865

 

17,758

 

371

 

356

 

 

20,350

 

Non-interest expense

 

30,987

 

16,030

 

213

 

3,754

 

 

50,984

 

Provision for income taxes

 

6,698

 

1,139

 

55

 

(1,211

)

 

6,681

 

Net income (loss)

 

$

13,178

 

$

1,971

 

$

103

 

$

(2,529

)

$

 

$

12,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

3,215,544

 

$

423,888

 

$

2,399

 

$

388,771

 

$

(752,930

)

$

3,277,672

 

Average Assets

 

3,047,522

 

227,228

 

2,309

 

384,564

 

(550,783

)

3,110,840

 

 

15



Table of Contents

 

The Company did not have any operating segments other than those reported. Parent company financial information is included in the “Other” category and represents an overhead function rather than an operating segment. The parent company’s most significant assets are its net investments in its subsidiaries. The parent company’s net interest expense is comprised of interest income from short-term investments and interest expense on trust preferred securities.

 

Note 5

 

Earnings Per Share

 

The following is the calculation of basic and diluted earnings per share for the three and six months ended June 30, 2015 and 2014.  There were 0 and 37 antidilutive outstanding stock options excluded from the weighted average shares outstanding for the diluted earnings per share calculation for the three and six months ended June 30, 2015.  There were no antidilutive outstanding stock options excluded from the weighted average shares outstanding for the diluted earnings per share calculation for the three and six months ended June 30, 2014.  There were 75 and 153 antidilutive outstanding restricted stock grants excluded from the weighted average shares outstanding for the diluted earnings per share calculation for the three and six months ended June 30, 2015.

 

 

 

Three Months Ended

 

Six Months Ended

 

(In thousands,

 

June 30,

 

June 30,

 

except per share data)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

13,379

 

$

8,433

 

$

27,110

 

$

12,723

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares - basic

 

32,724

 

32,423

 

32,682

 

32,276

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares - diluted

 

33,207

 

32,867

 

33,132

 

32,710

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.41

 

$

0.26

 

$

0.83

 

$

0.39

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - diluted

 

$

0.40

 

$

0.26

 

$

0.82

 

$

0.39

 

 

Weighted average shares for the basic earnings per share calculation is increased by the number of shares required to be issued under the Company’s various deferred compensation plans.  These plans provide for a Company match, and such match must be in the common stock of the Company.  Employees who participate in the Company’s deferred compensation plans can allocate, at their discretion, their contributions to various investment options, including an option to invest in Company Common Stock.  The incremental weighted average shares attributable to the deferred compensation plans included in diluted outstanding shares assumes the participants opt to invest all of their contributions into the Company’s Common Stock investment option.

 

The following shows the composition of basic outstanding shares for the three and six months ended June 30, 2015 and 2014:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

(in thousands)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

32,188

 

31,966

 

32,155

 

31,827

 

Weighted average shares attributable to the deferred compensation plans

 

536

 

457

 

527

 

449

 

Total weighted average shares - basic

 

32,724

 

32,423

 

32,682

 

32,276

 

 

16



Table of Contents

 

The following shows the composition of diluted outstanding shares for the three and six months ended June 30, 2015 and 2014:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

(in thousands)

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic (from above)

 

32,724

 

32,423

 

32,682

 

32,276

 

Incremental weighted average shares attributable to deferred compensation plans

 

287

 

261

 

274

 

254

 

Weighted average shares attributable to vested stock options

 

196

 

183

 

176

 

180

 

Total weighted average shares - diluted

 

33,207

 

32,867

 

33,132

 

32,710

 

 

Note 6

 

Investment Securities

 

The approximate fair value and amortized cost of investment securities at June 30, 2015 and December 31, 2014 are shown in the table below.

 

 

 

June 30, 2015

 

 

 

Gross

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

cost

 

Gains

 

Losses

 

value

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

71,176

 

$

2,875

 

$

(259

)

$

73,792

 

Mortgage-backed securities

 

108,630

 

5,052

 

(17

)

113,665

 

Municipal securities

 

139,923

 

5,088

 

(420

)

144,591

 

Corporate securities

 

503

 

 

 

503

 

Total

 

$

320,232

 

$

13,015

 

$

(696

)

$

332,551

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

11

 

 

 

11

 

Pooled trust preferred securities

 

3,868

 

 

(591

)

3,277

 

Total

 

$

3,879

 

$

 

$

(591

)

$

3,288

 

 

 

 

December 31, 2014

 

 

 

Gross

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

cost

 

Gains

 

Losses

 

value

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

71,035

 

$

3,132

 

$

(14

)

$

74,153

 

Mortgage-backed securities

 

118,808

 

6,704

 

(31

)

125,481

 

Municipal securities

 

130,405

 

6,738

 

(21

)

137,122

 

Pooled trust preferred & corporate securities

 

2,323

 

52

 

 

2,375

 

Total

 

$

322,571

 

$

16,626

 

$

(66

)

$

339,131

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

19

 

 

 

19

 

Pooled trust preferred securities

 

4,005

 

 

(690

)

3,315

 

Total

 

$

4,024

 

$

 

$

(690

)

$

3,334

 

 

17



Table of Contents

 

The fair value and amortized cost of investment securities by contractual maturity at June 30, 2015 and December 31, 2014 are shown below.  Expected maturities may differ from contractual maturities because many issuers have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

June 30, 2015

 

 

 

Available-for-Sale

 

Held-to-Maturity

 

 

 

Amortized

 

Fair

 

Amortized

 

Fair

 

(In thousands)

 

Cost

 

Value

 

Cost

 

Value

 

Within One Year

 

$

5,387

 

$

5,435

 

$

 

$

 

After 1 year but within 5 years

 

51,409

 

54,169

 

 

 

After 5 years but within 10 years

 

42,116

 

44,833

 

 

 

After 10 years

 

112,690

 

114,449

 

3,868

 

3,277

 

Mortgage-backed securities

 

108,630

 

113,665

 

11

 

11

 

Total

 

$

320,232

 

$

332,551

 

$

3,879

 

$

3,288

 

 

 

 

December 31, 2014

 

 

 

Available-for-Sale

 

Held-to-Maturity

 

 

 

Amortized

 

Fair

 

Amortized

 

Fair

 

(In thousands)

 

cost

 

Value

 

cost

 

Value

 

Within One Year

 

$

5,179

 

$

5,272

 

$

 

$

 

After 1 year but within 5 years

 

35,045

 

36,555

 

 

 

After 5 years but within 10 years

 

56,334

 

60,451

 

 

 

After 10 years

 

107,205

 

111,372

 

4,005

 

3,315

 

Mortgage-backed securities

 

118,808

 

125,481

 

19

 

19

 

Total

 

$

322,571

 

$

339,131

 

$

4,024

 

$

3,334

 

 

The following table shows the Company’s investment securities’ gross unrealized losses and their fair value, aggregated by investment category and the length of time that individual securities have been in a continuous unrealized loss position at June 30, 2015 and December 31, 2014.

 

18



Table of Contents

 

At June 30, 2015

 

Investment Securities Available-for-
Sale

 

Less than 12 months

 

12 months or more

 

Total

 

(In thousands)

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

U.S. government sponsored agencies

 

$

24,588

 

$

(259

)

$

 

$

 

$

24,588

 

$

(259

)

Mortgage-backed securities

 

$

647

 

$

(11

)

$

255

 

$

(6

)

$

902

 

$

(17

)

Municipal securities

 

37,366

 

(419

)

532

 

(1

)

37,898

 

(420

)

Total temporarily impaired securities

 

$

62,601

 

$

(689

)

$

787

 

$

(7

)

$

63,388

 

$

(696

)

 

Investment Securities Held-to-
Maturity

 

Less than 12 months

 

12 months or more

 

Total

 

(In thousands)

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Pooled trust preferred securities

 

$

 

$

 

$

3,277

 

$

(591

)

$

3,277

 

$

(591

)

Total temporarily impaired securities

 

$

 

$

 

$

3,277

 

$

(591

)

$

3,277

 

$

(591

)

 

At December 31, 2014

 

Investment Securities Available-for-
Sale

 

Less than 12 months

 

12 months or more

 

Total

 

(In thousands)

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

U.S. government sponsored agencies

 

$

10,099

 

$

(14

)

$

 

$

 

$

10,099

 

$

(14

)

Mortgage-backed securities

 

3,295

 

(25

)

272

 

(6

)

3,567

 

(31

)

Municipal securities

 

4,820

 

(21

)

 

 

4,820

 

(21

)

Total temporarily impaired securities

 

$

18,214

 

$

(60

)

$

272

 

$

(6

)

$

18,486

 

$

(66

)

 

Investment Securities Held-to-
Maturity

 

Less than 12 months

 

12 months or more

 

Total

 

(In thousands)

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Fair Value

 

Unrealized loss

 

Pooled trust preferred securities

 

$

 

$

 

$

3,315

 

$

(690

)

$

3,315

 

$

(690

)

Total temporarily impaired securities

 

$

 

$

 

$

3,315

 

$

(690

)

$

3,315

 

$

(690

)

 

The Company completes reviews for other-than-temporary impairment at least quarterly.  As of June 30, 2015, the majority of the investment securities portfolio consisted of securities rated AAA by a leading rating agency.  Investment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.  At June 30, 2015, 99% of the Company’s mortgage-related securities are guaranteed by the Federal National Mortgage Association (FNMA), the Federal Home Loan Mortgage Corporation (FHLMC) and the Government National Mortgage Association (GNMA).

 

The Company has $1.4 million in non-government non-agency mortgage-related securities.  The various protective elements on the non agency securities may change in the future if market conditions or the financial stability of credit insurers changes, which could impact the ratings of these securities.

 

At June 30, 2015, certain of the Company’s investment grade securities were in an unrealized loss position.  Investment securities with unrealized losses are a result of pricing changes due to recent and negative conditions in the current market environment and not as a result of permanent credit impairment.  Contractual cash flows for the agency mortgage-backed securities are guaranteed and/or funded by the U.S. government.  Other mortgage-backed securities and municipal securities have third party protective elements and there are no negative indications that the contractual cash flows will not be received when due.  The Company does not intend to sell nor does the Company believe it will be required to sell any of the temporarily impaired securities prior to the recovery of the amortized cost.

 

At June 30, 2015, the Company owns two pooled trust preferred securities which are classified as held-to-maturity within the investment securities portfolio.  The Company previously owned two additional pooled trust preferred securities in its available-for-sale portfolio as they did not qualify for

 

19



Table of Contents

 

exempt treatment as a covered fund.  The Company would have been required to sell these bonds prior to July 2017; however, both securities have paid off in full, the last of which was during June 2015.  As a result, during the second quarter of 2015 the Company recovered $180,000 in an other-than-temporary impairment charge recorded in December 2013.   No further impairment has been recorded for the remaining pooled trust preferred securities in its portfolio.

 

The par value of the two pooled trust preferred securities classified as held-to-maturity totaled $3.9 million at June 30, 2015.  The collateral underlying these structured securities are instruments issued by financial institutions.  The Company owns the A-3 tranches in each issuance.  Each of the bonds is rated by more than one rating agency.  One security has a composite rating of A+ and the other security has a composite rating of BBB+.  Observable trading activity remains limited for these types of securities.  The Company has estimated the fair value of the securities through the use of internal calculations and through information provided by external pricing services.  Given the level of subordination below the A-3 tranches, and the actual and expected performance of the underlying collateral, the Company expects to receive all contractual interest and principal payments recovering the amortized cost basis of each of the securities, and concluded that these securities are not other-than-temporarily impaired.  The Company continuously monitors the financial condition of the underlying issues and the level of subordination below the A-3 tranches.  The Company also utilizes a multi-scenario model which assumes varying levels of additional defaults and deferrals and the effects of such adverse developments on the contractual cash flows for the A-3 tranches.  In each of the adverse scenarios, there was no indication of a break to the A-3 contractual cash flows.

 

In one of the pooled trust preferred securities, 71% of the principal balance is subordinate to the Company’s class of ownership.  In the other pooled trust preferred security, 63% of the principal balance is subordinate to the Company’s class of ownership.  Significant judgment is involved in the evaluation of other-than-temporary impairment.  The Company does not intend to sell nor does the Company believe it is probable that it will be required to sell these pooled trust preferred securities prior to the recovery of its investment.

 

No other-than-temporary impairment has been recognized on the securities in the Company’s investment portfolio for the three and six months ended June 30, 2015.

 

Note 7

 

Loans Receivable and Allowance for Loan Losses

 

The loan portfolio at June 30, 2015 and December 31, 2014 consist of the following:

 

 

 

June 30, 2015

 

(In thousands)

 

Originated

 

Acquired

 

Total

 

Commercial and industrial

 

$

322,920

 

$

18,329

 

$

341,249

 

Real estate - commercial

 

1,212,900

 

90,126

 

1,303,026

 

Real estate - construction

 

573,279

 

1,653

 

574,932

 

Real estate - residential

 

425,053

 

6,536

 

431,589

 

Home equity lines

 

141,314

 

3,341

 

144,655

 

Consumer

 

4,165

 

660

 

4,825

 

 

 

2,679,631

 

120,645

 

2,800,276

 

Net deferred fees

 

(4,512

)

 

(4,512

)

Loans receivable, net of fees

 

2,675,119

 

120,645

 

2,795,764

 

Allowance for loan losses

 

(30,198

)

 

(30,198

)

Loans receivable, net

 

$

2,644,921

 

$

120,645

 

$

2,765,566

 

 

20



Table of Contents

 

 

 

December 31, 2014

 

(In thousands)

 

Originated

 

Acquired

 

Total

 

Commercial and industrial

 

$

328,711

 

$

25,210

 

$

353,921

 

Real estate - commercial

 

1,154,093

 

103,761

 

1,257,854

 

Real estate - construction

 

424,745

 

10,163

 

434,908

 

Real estate - residential

 

393,894

 

8,784

 

402,678

 

Home equity lines

 

127,004

 

3,881

 

130,885

 

Consumer

 

4,341

 

742

 

5,083

 

 

 

2,432,788

 

152,541

 

2,585,329

 

Net deferred fees

 

(4,215

)

 

(4,215

)

Loans receivable, net of fees

 

2,428,573

 

152,541

 

2,581,114

 

Allowance for loan losses

 

(28,275

)

 

(28,275

)

Loans receivable, net

 

$

2,400,298

 

$

152,541

 

$

2,552,839

 

 

During 2014, as a result of the Company’s acquisition of UFBC, the loan portfolio was segregated between loans initially accounted for under the amortized cost method (referred to as “originated” loans) and loans acquired (referred to as “acquired” loans).

 

The loans segregated to the acquired loan portfolio were initially measured at fair value and subsequently accounted for under either Accounting Standards Codification (“ASC”) Topic 310-30 or ASC 310-20.  The outstanding principal balance and related carrying amount of acquired loans included in the consolidated statements of condition at June 30, 2015 and December 31, 2014 are as follows:

 

(in thousands)

 

June 30, 2015

 

Credit impaired acquired loans evaluated individually for future credit losses

 

 

 

Outstanding principal balance

 

$

14,704

 

Carrying amount

 

11,035

 

 

 

 

 

Other acquired loans

 

 

 

Outstanding principal balance

 

110,582

 

Carrying amount

 

109,610

 

 

 

 

 

Total acquired loans

 

 

 

Outstanding principal balance

 

125,286

 

Carrying amount

 

120,645

 

 

21



Table of Contents

 

(in thousands)

 

December 31, 2014

 

Credit impaired acquired loans evaluated individually for future credit losses

 

 

 

Outstanding principal balance

 

$

19,176

 

Carrying amount

 

14,960

 

 

 

 

 

Other acquired loans

 

 

 

Outstanding principal balance

 

138,419

 

Carrying amount

 

137,581

 

 

 

 

 

Total acquired loans

 

 

 

Outstanding principal balance

 

157,595

 

Carrying amount

 

152,541

 

 

The following table presents changes in the accretable discount, which includes income recognized from contractual interest cash flows.

 

(in thousands)

 

 

 

Balance at January 1, 2015

 

$

(5,053

)

Charge-offs

 

504

 

Accretion

 

(91

)

Balance at June 30, 2015

 

$

(4,640

)

 

(in thousands)

 

 

 

Balance at January 1, 2014

 

$

 

Recorded discount at acquisition date

 

(3,872

)

Accretion

 

(1,181

)

Balance at December 31, 2014

 

$

(5,053

)

 

The Company’s allowance for loan losses is based first on a segmentation of its loan portfolio by general loan type, or portfolio segments, as presented in the preceding table.  For originated loans, certain portfolio segments are further disaggregated and evaluated collectively for impairment based on class segments, which are largely based on the type of collateral underlying each loan.  The Company also maintains an allowance for loan losses for acquired loans when: (i) for loans accounted for under ASC 310-30, there is deterioration in credit quality subsequent to acquisition, and (ii) for loans accounted for under ASC 310-20, the inherent losses in the loans exceed the remaining credit discount recorded at the time of acquisition.

 

Activity in the Company’s allowance for loan losses for the three and six months ended June 30, 2015 and 2014 is shown below.

 

22



Table of Contents

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

(In thousands)

 

2015

 

2014

 

2015

 

2014

 

Allowance for loan losses, beginning of the period

 

$

28,884

 

$

29,093

 

$

28,275

 

$

27,864

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

1,356

 

615

 

1,486

 

2,541

 

 

 

 

 

 

 

 

 

 

 

Loans charged off:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

(50

)

(563

)

(53

)

(1,346

)

Residential

 

 

 

 

 

Consumer

 

(51

)

 

(67

)

(2

)

Total loans charged off

 

(101

)

(563

)

(120

)

(1,348

)

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

51

 

322

 

536

 

329

 

Residential

 

8

 

11

 

18

 

92

 

Consumer

 

 

88

 

3

 

88

 

Total recoveries

 

59

 

421

 

557

 

509

 

 

 

 

 

 

 

 

 

 

 

Net (charge offs) recoveries

 

(42

)

(142

)

437

 

(839

)

 

 

 

 

 

 

 

 

 

 

Ending balance, June 30,

 

$

30,198

 

$

29,566

 

$

30,198

 

$

29,566

 

 

For the three and six months ended June 30, 2015, the Company did not record an allowance for loan losses for the acquired loan portfolio.  For the three and six months ended June 30, 2014, the Company recorded an allowance for the acquired loan portfolio of $(24,000) and $145,000, respectively.  There were no impairments recorded in the purchase credit impaired portfolio as of June 30, 2015 and 2014.

 

An analysis of the allowance for loan losses based on loan type, or segment, and the Company’s loan portfolio, which identifies certain loans that are evaluated for individual or collective impairment, as of June 30, 2015 and 2014, are below:

 

Allowance for Loan Losses

For the Three Months Ended June 30, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, April 1, 2015

 

$

2,125

 

$

17,715

 

$

6,723

 

$

1,961

 

$

326

 

$

34

 

$

28,884

 

Charge-offs

 

(12

)

(38

)

 

 

(51

)

 

(101

)

Recoveries

 

14

 

31

 

6

 

8

 

 

 

59

 

Provision for loan losses

 

(82

)

508

 

1,060

 

(88

)

(39

)

(3

)

1,356

 

Ending Balance, June 30, 2015

 

$

2,045

 

$

18,216

 

$

7,789

 

$

1,881

 

$

236

 

$

31

 

$

30,198

 

 

23



Table of Contents

 

Allowance for Loan Losses

At and for the Six Months Ended June 30, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1

 

$

2,061

 

$

17,820

 

$

6,105

 

$

1,954

 

$

301

 

$

34

 

$

28,275

 

Charge-offs

 

(15

)

(38

)

 

 

(51

)

(16

)

(120

)

Recoveries

 

201

 

324

 

11

 

18

 

3

 

 

557

 

Provision for loan losses

 

(202

)

110

 

1,673

 

(91

)

(17

)

13

 

1,486

 

Ending Balance, June 30, 2015

 

$

2,045

 

$

18,216

 

$

7,789

 

$

1,881

 

$

236

 

$

31

 

$

30,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Collectively evaluated for impairment

 

2,045

 

18,216

 

7,789

 

1,881

 

236

 

31

 

30,198

 

 

Loans Receivable

At June 30, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Loans Receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2015

 

$

341,249

 

$

1,303,026

 

$

574,932

 

$

431,589

 

$

144,655

 

$

4,825

 

$

2,800,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

738

 

$

6,583

 

$

250

 

$

 

$

51

 

$

 

$

7,622

 

Purchased Credit Impaired Loans

 

2,221

 

6,312

 

1,653

 

349

 

498

 

2

 

11,035

 

Collectively evaluated for impairment

 

338,290

 

1,290,131

 

573,029

 

431,240

 

144,106

 

4,823

 

2,781,619

 

 

24



Table of Contents

 

Allowance for Loan Losses

For the Three Months Ended June 30, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, April 1, 2014

 

$

3,962

 

$

16,004

 

$

5,721

 

$

2,707

 

$

609

 

$

90

 

$

29,093

 

Charge-offs

 

(39

)

(524

)

 

 

 

 

(563

)

Recoveries

 

2

 

316

 

4

 

11

 

 

88

 

421

 

Provision for loan losses

 

(431

)

1,403

 

260

 

(321

)

(209

)

(87

)

615

 

Ending Balance, June 30, 2014

 

$

3,494

 

$

17,199

 

$

5,985

 

$

2,397

 

$

400

 

$

91

 

$

29,566

 

 

Allowance for Loan Losses

At and for the Six Months Ended June 30, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1

 

$

3,329

 

$

16,076

 

$

5,336

 

$

2,421

 

$

609

 

$

93

 

$

27,864

 

Charge-offs

 

(301

)

(1,045

)

 

 

 

(2

)

(1,348

)

Recoveries

 

4

 

316

 

9

 

92

 

 

88

 

509

 

Provision for loan losses

 

462

 

1,852

 

640

 

(116

)

(209

)

(88

)

2,541

 

Ending Balance, June 30, 2014

 

$

3,494

 

$

17,199

 

$

5,985

 

$

2,397

 

$

400

 

$

91

 

$

29,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

328

 

$

 

$

 

$

 

$

 

$

 

$

328

 

Collectively evaluated for impairment

 

3,166

 

17,199

 

5,985

 

2,397

 

400

 

91

 

29,238

 

 

Loans Receivable

At June 30, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

Loans Receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2014

 

$

294,623

 

$

1,190,020

 

$

417,085

 

$

372,688

 

$

116,814

 

$

4,949

 

$

2,396,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance, June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,647

 

$

1,738

 

$

496

 

$

327

 

$

51

 

$

 

$

4,259

 

Purchased Credit Impaired Loans

 

3,589

 

9,091

 

1,621

 

439

 

458

 

7

 

15,205

 

Collectively evaluated for impairment

 

289,387

 

1,179,191

 

414,968

 

371,922

 

116,305

 

4,942

 

2,376,715

 

 

25



Table of Contents

 

The accounting policy related to the allowance for loan losses is considered a critical accounting policy given the level of estimation, judgment and uncertainty in evaluating the levels of the allowance required for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment and uncertainty can be on the consolidated financial results.

 

The Company’s ongoing credit quality management process relies on a system of activities to assess and evaluate various factors that impact the estimation of the allowance for loan losses.  These factors include, but are not limited to; current economic conditions; loan concentrations, collateral adequacy and value; past loss experience for particular types of loans, size, composition and nature of loans; migration of loans through our loan rating methodology; trends in charge-offs and recoveries.  This process also contemplates a disciplined approach to managing and monitoring credit exposures to ensure that the structure and pricing of credit remains consistent with the Company’s assessment of risk.  The loan officer has frequent contact with the borrower and is a key player in the credit management process and must develop and diligently practice sound credit management skills and habits to ensure effectiveness.  Under the direction of the Company’s loan committee and the chief credit officer, the credit risk management function works with the loan officers and other groups within the Company to monitor the loan portfolio, maintain the watch list, and compile the analysis necessary to determine the allowance for loan losses.

 

Loans are added to the watch list when circumstances appear to warrant the inclusion of the relationship.  As a general rule, loans are added to the watch list when they are deemed to be problem assets.  Problem assets are defined as those that have been risk rated substandard or lower.   Successful problem asset management requires early recognition of deteriorating credits and timely corrective or risk management actions.  Generally, risk ratings are either approved or amended by the loan committee accordingly.  Problem loans are maintained on the watch list until the loan is either paid off or circumstances around the borrower’s situation improve to the point that the risk rating on the loan is adjusted upward.

 

In addition to internal activities, the Company also engages an external consultant on a quarterly basis to review the Company’s loan portfolio.  This external loan review function helps to ensure the soundness of the loan portfolio through a third party review of existing exposures in the portfolio, supporting the commercial loan officers in the execution of its credit management responsibilities, and monitoring the adherence to the Company’s credit risk management standards.

 

The following tables report the Company’s nonaccrual and past due loans at June 30, 2015 and December 31, 2014.  In addition, the credit quality of the loan portfolio is provided as of June 30, 2015 and December 31, 2014.

 

26



Table of Contents

 

Nonaccrual and Past Due Loans - Originated Loan Portfolio

At June 30, 2015

(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

 

$

162

 

$

162

 

$

322,758

 

322,920

 

$

 

$

162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

300,372

 

300,372

 

 

 

Non-owner occupied

 

 

 

268

 

268

 

912,260

 

912,528

 

 

268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

213,029

 

213,029

 

 

 

Commercial

 

 

 

 

 

360,250

 

360,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

318,814

 

318,814

 

 

 

Multi-family

 

 

 

 

 

106,239

 

106,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

120

 

 

51

 

171

 

141,143

 

141,314

 

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

3,608

 

3,608

 

 

 

Credit cards

 

 

 

 

 

557

 

557

 

 

 

 

 

$

120

 

$

 

$

481

 

$

601

 

$

2,679,030

 

$

2,679,631

 

$

 

$

481

 

 

Nonaccrual and Past Due Loans - Acquired Loan Portfolio
At June 30, 2015
(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

 

$

329

 

$

329

 

$

18,000

 

18,329

 

$

 

$

329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

41,780

 

41,780

 

 

 

Non-owner occupied

 

 

 

 

 

48,346

 

48,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

810

 

810

 

 

 

Commercial

 

 

 

 

 

843

 

843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

6,536

 

6,536

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

 

 

3,341

 

3,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

660

 

660

 

 

 

Credit cards

 

 

 

 

 

 

 

 

 

 

 

$

 

$

 

$

329

 

$

329

 

$

120,316

 

$

120,645

 

$

 

$

329

 

 

27



Table of Contents

 

Nonaccrual and Past Due Loans - Originated Loan Portfolio
At December 31, 2014
(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

88

 

$

30

 

$

938

 

$

1,056

 

$

327,655

 

328,711

 

$

 

$

938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

304,303

 

304,303

 

 

 

Non-owner occupied

 

 

 

289

 

289

 

849,501

 

849,790

 

 

289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

158,915

 

158,915

 

 

 

Commercial

 

 

 

 

 

265,830

 

265,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

359

 

 

 

359

 

297,530

 

297,889

 

 

 

Multi-family

 

 

 

 

 

96,005

 

96,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

180

 

180

 

126,824

 

127,004

 

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

3,920

 

3,920

 

 

 

Credit cards

 

53

 

 

 

53

 

368

 

421

 

 

 

 

 

$

500

 

$

30

 

$

1,407

 

$

1,937

 

$

2,430,851

 

$

2,432,788

 

$

 

$

1,407

 

 

Nonaccrual and Past Due Loans - Acquired Loan Portfolio
At December 31, 2014
(In thousands)

 

 

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

90 Days or
More Past Due
(includes
nonaccrual)

 

Total Past Due

 

Current

 

Total Loans

 

90 Days Past
Due and Still
Accruing

 

Nonaccrual
Loans

 

Commercial and industrial

 

$

 

$

 

$

576

 

$

576

 

$

24,634

 

25,210

 

$

 

$

576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

49,173

 

49,173

 

 

 

Non-owner occupied

 

 

 

1,072

 

1,072

 

53,516

 

54,588

 

 

1,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

6,156

 

6,156

 

 

 

Commercial

 

 

 

 

 

4,007

 

4,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

24

 

 

306

 

330

 

8,454

 

8,784

 

 

306

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

 

 

 

 

3,881

 

3,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment

 

 

 

 

 

742

 

742

 

 

 

Credit cards

 

 

 

 

 

 

 

 

 

 

 

$

24

 

$

 

$

1,954

 

$

1,978

 

$

150,563

 

$

152,541

 

$

 

$

1,954

 

 

28



Table of Contents

 

Additional information on the Company’s impaired loans that were evaluated for specific reserves as of June 30, 2015 and December 31, 2014, including the recorded investment on the statement of condition and the unpaid principal balance, is shown below:

 

Impaired Loans  - Originated Loan Portfolio

At June 30, 2015

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

671

 

$

693

 

$

 

$

5

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

3,343

 

5,439

 

 

14

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

250

 

250

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

51

 

51

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

671

 

$

693

 

$

 

$

5

 

Real estate - commercial

 

3,343

 

5,439

 

 

14

 

Real estate - construction

 

250

 

250

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

51

 

51

 

 

 

Consumer

 

 

 

 

 

Total

 

$

4,315

 

$

6,433

 

$

 

$

19

 

 

29



Table of Contents

 

Impaired Loans  - Acquired Loan Portfolio

At June 30, 2015

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

396

 

$

529

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

3,432

 

3,410

 

 

2

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

843

 

942

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

396

 

$

529

 

$

 

$

 

Real estate - commercial

 

3,432

 

3,410

 

 

2

 

Real estate - construction

 

843

 

942

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

4,671

 

$

4,881

 

$

 

$

2

 

 

30



Table of Contents

 

Impaired Loans  - Originated Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,159

 

$

1,472

 

$

 

$

64

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

289

 

2,364

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

250

 

250

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

180

 

180

 

 

4

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,159

 

$

1,472

 

$

 

$

64

 

Real estate - commercial

 

289

 

2,364

 

 

 

Real estate - construction

 

250

 

250

 

 

 

Real estate - residential

 

 

 

 

 

Home equity lines

 

180

 

180

 

 

4

 

Consumer

 

 

 

 

 

Total

 

$

1,878

 

$

4,266

 

$

 

$

68

 

 

31



Table of Contents

 

Impaired Loans  - Acquired Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allowance

 

Interest Income
Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

576

 

$

1,227

 

$

 

$

12

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

1,266

 

1,729

 

 

39

 

Real estate - construction

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

839

 

942

 

 

5

 

Real estate - residential

 

 

 

 

 

 

 

 

 

Single family

 

306

 

446

 

 

2

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With related allowance:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

 

$

 

$

 

Real estate - commercial

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

Non-owner occupied

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

Commercial

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

Single family

 

 

 

 

 

Multi-family

 

 

 

 

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By segment total:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

576

 

$

1,227

 

$

 

$

12

 

Real estate - commercial

 

1,266

 

1,729

 

 

39

 

Real estate - construction

 

839

 

942

 

 

5

 

Real estate - residential

 

306

 

446

 

 

2

 

Home equity lines

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

2,987

 

$

4,344

 

$

 

$

58

 

 

In order to maximize the collection of certain loans, the Company will attempt to work with borrowers when necessary to extend or modify loan terms to better align with the borrower’s ability to repay.  Extensions and modifications to loans are made in accordance with the Company’s policy and conform to regulatory guidance.  Each occurrence is unique to the borrower and is evaluated separately.  The Company considers regulatory guidelines when restructuring a loan to ensure that prudent lending practices are followed.  As such, qualification criteria and payment terms consider the borrower’s current and prospective ability to comply with the modified terms of the loan.

 

A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Company has granted a concession to the borrower.  The Company determines that a borrower may be experiencing financial difficulty if the borrower is currently in default on any of its debt, or if the Company is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future.  Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex

 

32



Table of Contents

 

nature of the loan structure, business/industry risk, and borrower/guarantor structures.  Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness.  When evaluating whether a concession has been granted, the Company also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Company for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers.  The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR.

 

Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reductions in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity.

 

Nonaccruing loans that are modified can be placed back on accrual status when both the principal and interest are current and it is probable that the Company will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.

 

At June 30, 2015 and December 31, 2014, the Company had TDRs totaling $268,000 and $289,000, respectively, all of which were on nonaccrual.  Nonaccrual TDRs that are reasonably assured of repayment according to their modified terms may be returned to accrual status by the Company upon a detailed credit evaluation of the borrower’s financial condition and prospects for repayment under the revised terms.  Consistent with regulatory guidance, upon sustained performance and classification as a TDR over the Company’s year-end, the loan will be removed from TDR status as long as the modified terms were market-based at the time of the modification.  The following table reconciles the beginning and ending balances on TDRs as of June 30, 2015 and 2014, respectively:

 

Troubled Debt Restructurings

At and For the Six Months Ended June 30, 2015

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity Lines

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1, 2015

 

$

 

$

289

 

$

 

$

 

$

 

$

 

$

289

 

New TDRs

 

 

 

 

 

 

 

 

Increases to existing TDRs

 

 

 

 

 

 

 

 

Charge-Offs Post Modification

 

 

 

 

 

 

 

 

Sales, paydowns, or other decreases

 

 

(21

)

 

 

 

 

(21

)

Ending Balance, June 30, 2015

 

$

 

$

268

 

$

 

$

 

$

 

$

 

$

268

 

 

33



Table of Contents

 

Troubled Debt Restructurings

At and For the Six Months Ended June 30, 2014

(In thousands)

 

 

 

Commercial and
Industrial

 

Real Estate -
Commercial

 

Real Estate -
Construction

 

Real Estate -
Residential

 

Home Equity
Lines

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance, January 1, 2014

 

$

 

$

1,738

 

$

525

 

$

 

$

 

$

 

$

2,263

 

New TDRs

 

 

 

 

 

 

 

 

Increases to existing TDRs

 

 

 

 

 

 

 

 

Charge-Offs Post Modification

 

 

 

 

 

 

 

 

Sales, paydowns, or other decreases

 

 

 

(279

)

 

 

 

(279

)

Ending Balance, June 30, 2014

 

$

 

$

1,738

 

$

246

 

$

 

$

 

$

 

$

1,984

 

 

At June 30, 2015, TDRs make up one relationship with the Bank.  These loans are performing as expected post-modification. There are no acquired loans classified as TDRs.  For restructured loans in the portfolio, the Company had no loan loss reserves as of June 30, 2015 and December 31, 2014, respectively.

 

Loans modified as TDRs within the previous 12 months and for which there was a payment default during the period are calculated by first identifying TDRs that defaulted during the period and then determining whether they were modified within the 12 months prior to the default.  For the period ended June 30, 2015, no loans identified as TDRs had a payment default within the last twelve months.  For the period ended June 30, 2014, one loan identified as a TDR had a payment default within the last twelve months.

 

One of the most significant factors in assessing the credit quality of the Company’s loan portfolio is the risk rating.  The Company uses the following risk ratings to manage the credit quality of its loan portfolio: pass, other loans especially mentioned (OLEM), substandard, doubtful and loss.  OLEM are those loans in which the borrower exhibits potential weakness that may, if not corrected or reversed, weaken the bank’s credit position at some future date.  These loans may not show problems as yet due to the borrower’s apparent ability to service the debt, but special circumstances surround the loans of which the Bank’s management should be aware.  Substandard risk rated loans are those loans whose full final collectability may not appear to be a matter for serious doubt, but which nevertheless have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt and require close supervision by management.  Loans that have a risk rating of doubtful have all the weakness inherent in one graded substandard with the added provision that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and value, highly questionable.  A loss loan is one that is considered uncollectible and will be charged-off immediately.  All other loans not rated OLEM, substandard, doubtful or loss are considered to have a pass risk rating.  Substandard and doubtful risk rated loans are evaluated for impairment.  The following table presents a summary of the risk ratings by portfolio segment and class segment at June 30, 2015 and December 31, 2014.

 

34



Table of Contents

 

Internal Risk Rating Grades - Originated Loan Portfolio

At June 30, 2015

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

321,147

 

$

1,102

 

$

671

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

300,372

 

 

 

 

 

Non-owner occupied

 

905,632

 

3,553

 

3,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

213,029

 

 

 

 

 

Commercial

 

360,000

 

 

250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

318,814

 

 

 

 

 

Multi-family

 

106,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

141,143

 

120

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

3,608

 

 

 

 

 

Credit cards

 

557

 

 

 

 

 

 

 

$

2,670,541

 

$

4,775

 

$

4,315

 

$

 

$

 

 

35



Table of Contents

 

Internal Risk Rating Grades - Acquired Loan Portfolio

At June 30, 2015

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

17,933

 

$

 

$

396

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

41,780

 

 

 

 

 

Non-owner occupied

 

42,793

 

2,121

 

3,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

810

 

 

 

 

 

Commercial

 

 

 

843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

6,536

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

3,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

660

 

 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

$

113,853

 

$

2,121

 

$

4,671

 

$

 

$

 

 

36



Table of Contents

 

Internal Risk Rating Grades - Originated Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

326,543

 

$

1,009

 

$

1,159

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

304,303

 

 

 

 

 

Non-owner occupied

 

846,280

 

3,221

 

289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

158,915

 

 

 

 

 

Commercial

 

265,580

 

 

250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

297,530

 

359

 

 

 

 

Multi-family

 

96,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

126,824

 

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

3,920

 

 

 

 

 

Credit cards

 

421

 

 

 

 

 

 

 

$

2,426,321

 

$

4,589

 

$

1,878

 

$

 

$

 

 

Internal Risk Rating Grades - Acquired Loan Portfolio

At December 31, 2014

(In thousands)

 

 

 

Pass

 

OLEM

 

Substandard

 

Doubtful

 

Loss

 

Commercial and industrial

 

$

22,277

 

$

2,357

 

$

576

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - commercial

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

49,173

 

 

 

 

 

Non-owner occupied

 

51,184

 

2,138

 

1,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - construction

 

 

 

 

 

 

 

 

 

 

 

Residential

 

6,156

 

 

 

 

 

Commercial

 

3,168

 

 

839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate - residential

 

 

 

 

 

 

 

 

 

 

 

Single family

 

8,454

 

24

 

306

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines

 

3,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Installment

 

742

 

 

 

 

 

Credit cards

 

 

 

 

 

 

 

 

$

145,035

 

$

4,519

 

$

2,987

 

$

 

$

 

 

37



Table of Contents

 

Note 8

 

Derivative Instruments and Hedging Activities

 

The Company enters into rate lock commitments with its mortgage customers.  The Company is also a party to forward mortgage loan sales contracts to sell loans servicing released.  The rate lock commitment and forward sale agreement are undesignated derivatives and marked to fair value through earnings.  The fair value of the rate lock derivative includes the servicing premium and the interest spread for the difference between retail and wholesale mortgage rates.  Realized and unrealized gains on mortgage banking activities presents the gain recognized for the period presented and associated with these elements of fair value.  On the date the mortgage loan closes, the loan held for sale is designated as the hedged item in a cash flow hedge relationship and the forward loan sale commitment is designated as the hedging instrument.

 

At June 30, 2015, accumulated other comprehensive income included an unrealized gain, net of tax, of $55,000 related to forward loan sales contracts designated as the hedging instrument in the cash flow hedge. Loans held for sale are generally sold within thirty days of closing and, therefore, all or substantially all of the amount recorded in accumulated other comprehensive income at June 30, 2015 which is related to the Company’s cash flow hedges will be recognized in earnings during the third quarter of 2015. At June 30, 2015, the Company recognized minimal amounts due to hedge ineffectiveness.

 

At June 30, 2015, the Company had $363.6 million in residential mortgage rate lock commitments and associated forward sales, and $427.4 million in forward loan sales associated with $455.6 million of loans that had closed and were presented as held for sale.

 

Note 9

 

Fair Value of Derivative Instruments and Hedging Activities

 

The following tables disclose the derivative instruments’ location on the Company’s statement of condition and the fair value of those instruments at June 30, 2015 and December 31, 2014.  In addition, the gains and losses related to these derivative instruments is provided for the three and six months ended June 30, 2015 and 2014.

 

38



Table of Contents

 

Derivative Instruments and Hedging Activities

At June 30, 2015

(in thousands)

 

 

 

Asset Derivatives

 

Liability Derivatives

 

 

 

Balance Sheet
Location

 

Fair Value

 

Balance Sheet
Location

 

Fair Value

 

Derivatives Designated as Hedging Instruments

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

Accrued Interest Receivable and Other Assets

 

$

7,018

 

Accrued Interest Payable and Other Liabilities

 

$

6,120

 

Total Derivatives Designated as Hedging Instruments

 

 

 

7,018

 

 

 

6,120

 

 

 

 

 

 

 

 

 

 

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

 

 

 

 

Rate Lock and Forward Loan Sales Commitments

 

Accrued Interest Receivable and Other Assets

 

$

21,861

 

Accrued Interest Payable and Other Liabilities

 

$

319

 

TBA mortgage-backed securities

 

Accrued Interest Receivable and Other Assets

 

10

 

Accrued Interest Payable and Other Liabilities

 

34

 

Rate Lock Commitments

 

Accrued Interest Receivable and Other Assets

 

359

 

Accrued Interest Payable and Other Liabilities

 

1,376

 

Total Derivatives Not Designated as Hedging Instruments

 

 

 

22,230

 

 

 

1,729

 

 

 

 

 

 

 

 

 

 

 

Total Derivatives

 

 

 

$

29,248

 

 

 

$

7,849

 

 

39



Table of Contents

 

Derivative Instruments and Hedging Activities

At December 31, 2014

(in thousands)

 

 

 

Asset Derivatives

 

Liability Derivatives

 

 

 

Balance Sheet
Location

 

Fair Value

 

Balance Sheet
Location

 

Fair Value

 

Derivatives Designated as Hedging Instruments

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

Accrued Interest Receivable and Other Assets

 

$

1,631

 

Accrued Interest Payable and Other Liabilities

 

$

2,163

 

Total Derivatives Designated as Hedging Instruments

 

 

 

1,631

 

 

 

2,163

 

 

 

 

 

 

 

 

 

 

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

 

 

 

 

Rate Lock and Forward Loan Sales Commitments

 

Accrued Interest Receivable and Other Assets

 

$

12,857

 

Accrued Interest Payable and Other Liabilities

 

$

562

 

Rate Lock Commitments

 

Accrued Interest Receivable and Other Assets

 

562

 

Accrued Interest Payable and Other Liabilities

 

33

 

Total Derivatives Not Designated as Hedging Instruments

 

 

 

13,419

 

 

 

595

 

 

 

 

 

 

 

 

 

 

 

Total Derivatives

 

 

 

$

15,050

 

 

 

$

2,758

 

 

40



Table of Contents

 

Impact of Derivative Instruments on the Statement of Income

For the Three Months Ended June 30, 2015

(in thousands)

 

Derivatives in
Cash Flow
Hedging
Relationships

 

Amount of Gain
(Loss) Recognized
in Other
Comprehensive
Income on
Derivative (Effective
Portion)

 

Location of Gain
(Loss) Reclassified
from Accumulated
Other
Comprehensive
Income into
Income (Effective
Portion)

 

Amount of Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive
Income into Income
(Effective Portion)

 

Location of Gain
(Loss) Recognized in
Income on Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing)

 

Amount of Gain
(Loss)
Recognized in
Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

$

300

 

Other Income

 

$

8,629

 

Other Income

 

$

 

Total

 

$

300

 

 

 

$

8,629

 

 

 

$

 

 

 

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative

 

Location of Gain
(Loss) Recognized
in Income on
Derivative

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

Rate Lock Commitment

 

$

20,485

 

Realized and unrealized gains on mortgage banking activities

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

1,063

 

Other Income

 

Rate Lock Commitments

 

(1,063

)

Other Income

 

Total

 

$

20,485

 

 

 

 

41



Table of Contents

 

Impact of Derivative Instruments on the Statement of Income

For the Six Months Ended June 30, 2015

(in thousands)

 

Derivatives in
Cash Flow
Hedging
Relationships

 

Amount of Gain
(Loss) Recognized
in Other
Comprehensive
Income on
Derivative (Effective
Portion)

 

Location of Gain
(Loss) Reclassified
from Accumulated
Other
Comprehensive
Income into
Income (Effective
Portion)

 

Amount of Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive
Income into Income
(Effective Portion)

 

Location of Gain
(Loss) Recognized in
Income on Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing)

 

Amount of Gain
(Loss)
Recognized in
Income on
Derivative
(Ineffective
Portion and
Amount
Excluded from
Effectiveness
Testing)

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

$

55

 

Other Income

 

$

9,336

 

Other Income

 

$

 

Total

 

$

55

 

 

 

$

9,336

 

 

 

$

 

 

 

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative

 

Location of Gain
(Loss) Recognized
in Income on
Derivative

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

Rate Lock Commitment

 

$

39,997

 

Realized and unrealized gains on mortgage banking activities

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

(993

)

Other Income

 

Rate Lock Commitments

 

993

 

Other Income

 

Total

 

$

39,997

 

 

 

 

Impact of Derivative Instruments on the Statement of Income

For the Three Months Ended June 30, 2014

(in thousands)

 

Derivatives in Cash Flow Hedging
Relationships

 

Amount of Gain
(Loss) Recognized
in Other
Comprehensive
Income on
Derivative
(Effective Portion)

 

Location of Gain
(Loss) Reclassified
from Accumulated
Other Comprehensive
Income into Income
(Effective Portion)

 

Amount of Gain
(Loss) Reclassified
from Accumulated
Other
Comprehensive
Income into Income
(Effective Portion)

 

Location of Gain
(Loss) Recognized
in Income on
Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing)

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative
(Ineffective
Portion and
Amount Excluded
from Effectiveness
Testing)

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

$

(542

)

Other Income

 

$

1,791

 

Other Income

 

$

 

Total

 

$

(542

)

 

 

$

1,791

 

 

 

$

 

 

 

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative

 

Location of Gain
(Loss) Recognized in
Income on Derivative

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

Interest Rate Lock Commitments

 

$

17,094

 

Realized and unrealized gains on mortgage banking activities

 

Forward Loan Sales Commitments

 

(1,277

)

Other Income

 

Rate Lock Commitments

 

1,277

 

Other Income

 

Total

 

$

17,094

 

 

 

 

42



Table of Contents

 

Impact of Derivative Instruments on the Statement of Income

For the Six Months Ended June 30, 2014

(in thousands)

 

Derivatives in Cash Flow Hedging
Relationships

 

Amount of Gain
(Loss) Recognized
in Other
Comprehensive
Income on
Derivative
(Effective Portion)

 

Location of Gain
(Loss) Reclassified
from Accumulated
Other Comprehensive
Income into Income
(Effective Portion)

 

Amount of Gain
(Loss) Reclassified
from Accumulated
Other
Comprehensive
Income into Income
(Effective Portion)

 

Location of Gain
(Loss) Recognized
in Income on
Derivative
(Ineffective Portion
and Amount
Excluded from
Effectiveness
Testing)

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative
(Ineffective
Portion and
Amount Excluded
from Effectiveness
Testing)

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Loan Sales Commitments

 

$

(692

)

Other Income

 

$

(5,437

)

Other Income

 

$

 

Total

 

$

(692

)

 

 

$

(5,437

)

 

 

$

 

 

 

 

Amount of Gain
(Loss) Recognized
in Income on
Derivative

 

Location of Gain
(Loss) Recognized in
Income on Derivative

 

Derivatives Not Designated as Hedging Instruments

 

 

 

 

 

Interest Rate Lock Commitments

 

$

30,177

 

Realized and unrealized gains on mortgage banking activities

 

Forward Loan Sales Commitments

 

(1,249

)

Other Income

 

Rate Lock Commitments

 

1,249

 

Other Income

 

Total

 

$

30,177

 

 

 

 

Note 10

 

Goodwill and Other Intangibles

 

Information concerning total amortizable other intangible assets at June 30, 2015 is as follows:

 

 

 

Commercial Banking

 

Mortgage Banking

 

Total

 

(In thousands)

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Gross Carrying
Amount

 

Accumulated
Amortization

 

Balance at December 31, 2014

 

$

3,080

 

$

775

 

$

1,781

 

$

1,781

 

$

4,861

 

$

2,556

 

2015 activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

 

385

 

 

 

 

385

 

Balance at June 30, 2015

 

$

3,080

 

$

1,160

 

$

1,781

 

$

1,781

 

$

4,861

 

$

2,941

 

 

The aggregate amortization expense was $188,000 and $193,000 for three months ended June 30, 2015 and 2014, respectively.  For the six months ended June 30, 2015 and 2014, the aggregate amortization expense was $385,000 and $393,000, respectively.  The estimated amortization expense for the next five years and thereafter is as follows:

 

(In thousands)

 

2015 (July — December)

 

$

350

 

2016

 

595

 

2017

 

454

 

2018

 

313

 

2019

 

172

 

Thereafter

 

36

 

 

43



Table of Contents

 

The carrying amount of goodwill at June 30, 2015 was as follows:

 

(In thousands)

 

Commercial
Banking

 

Mortgage
Banking

 

Total

 

Balance at December 31, 2014

 

$

24,887

 

$

10,120

 

$

35,007

 

Activity: None

 

 

 

 

Balance at June 30, 2015

 

$

24,887

 

$

10,120

 

$

35,007

 

 

Goodwill is evaluated for impairment on an annual basis or more frequently if events or circumstances warrant.

 

Note 11

 

Commitments and Contingencies

 

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Commitments to extend credit are agreements to lend to a customer so long as there is no violation of any condition established in the contract.  Commitments usually have fixed expiration dates up to one year or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  These instruments represent obligations of the Company to extend credit or guarantee borrowings and are not recorded on the consolidated statements of financial condition.  The rates and terms of these instruments are competitive with others in the market in which the Company operates.

 

The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.  The Company evaluates each customer’s creditworthiness on a case-by-case basis and requires collateral to support financial instruments when deemed necessary.  The amount of collateral obtained upon extension of credit is based upon management’s evaluation of the counterparty.  Collateral held varies but may include deposits held by the Company, marketable securities, accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of the contractual obligations by a customer to a third party.  The majority of these guarantees extend until satisfactory completion of the customer’s contractual obligations.  All standby letters of credit outstanding at June 30, 2015 are collateralized.

 

Commitments to extend credit of $1.2 billion primarily have floating rates as of June 30, 2015.  At June 30, 2015, standby letters of credit were $36.8 million. In addition, commitments to extend credit of $363.6 million as of June 30, 2015 are related to George Mason’s mortgage loan funding commitments and are of a short term nature.

 

These off-balance sheet financial instruments may involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition.  Credit risk is defined as the possibility of sustaining a loss because the other parties to a financial instrument fail to perform in accordance with the terms of the contract.  The Company’s maximum exposure to credit loss under standby letters of credit and commitments to extend credit is represented by the contractual amounts of those instruments. It is uncertain as to the amount, if any, that the Company will be required to fund on these commitments as many such arrangements expire with no amounts drawn.

 

44



Table of Contents

 

George Mason provides for its estimated exposure to repurchase loans previously sold to investors for which borrowers failed to provide full and accurate information on their loan application or for which appraisals have not been acceptable or where the loan was not underwritten in accordance with the loan program specified by the loan investor, and for other exposure to its investors related to loan sales activities.  The Company evaluates the merits of each claim and estimates its reserve based on actual and expected claims received and considers the historical amounts paid to settle such claims. George Mason has a reserve of $150,000 at each of June 30, 2015 and December 31, 2014, respectively.

 

The Company has derivative counter-party risk that may arise from the possible inability of George Mason’s third party investors to meet the terms of their forward sales contracts.  George Mason works with third-party investors that are generally well-capitalized, are investment grade and exhibit strong financial performance to mitigate this risk.  The Company does not expect any third-party investor to fail to meet its obligation.

 

Note 12

 

Fair Value Measurements

 

The fair value framework under U.S. generally accepted accounting principles defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  It also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring the fair value.  There are three levels of inputs that may be used to measure fair value:

 

Level 1 — Quoted prices in active markets for identical assets or liabilities as of the measurement date.

 

Level 2 — Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.

 

Level 3 — Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

Recurring Fair Value Measurements

 

All classes of the Company’s investment securities available-for-sale with the exception of its treasury securities, the Company’s trading investment securities, which include cash equivalents and mutual funds, and bank-owned life insurance are recorded at fair value, measured using reliable and unbiased valuations by an industry-wide valuation service and therefore fall into the Level 2 category.  This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information.  Generally, the methodology includes broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs.  The Company’s treasury securities are recorded at fair value using unadjusted quoted market prices for identical securities and therefore fall under the Level 1 category.

 

The Company records its interest rate lock commitments and forward loan sales commitments at fair value determined as the amount that would be required to settle each of these derivative financial instruments at the balance sheet date.  In the normal course of business, George Mason enters into contractual interest rate lock commitments to extend credit to borrowers with fixed expiration dates.  The commitments become effective when the borrowers “lock-in” a specified interest rate within the time frames established by the mortgage companies.  All borrowers are evaluated for credit worthiness prior to the extension of the commitment.  Market risk arises if interest rates move adversely between the time of the interest rate lock by the borrower and the sale date of the loan to the investor.  To mitigate the effect of the interest rate risk inherent in providing rate lock commitments to borrowers, George Mason enters into

 

45



Table of Contents

 

best efforts forward sales contracts to sell loans to investors.  The forward sales contracts lock in an interest rate and price for the sale of loans similar to the specific rate lock commitments.  Both the rate lock commitments to the borrowers and the forward sales contracts to the investors through to the date the loan closes are undesignated derivatives and accordingly, are marked to fair value through earnings.  These valuations fall into a Level 2 category.

 

There were no significant transfers into and out of Level 1, Level 2 and Level 3 measurements in the fair value hierarchy during the three and six months ended June 30, 2015.  Transfers between levels are recognized at the end of each reporting period.  The valuation technique used for fair value measurements using significant other observable inputs (Level 2) is the market approach for each class of assets and liabilities.

 

Assets and liabilities measured at fair value on a recurring basis as of June 30, 2015 and December 31, 2014 are shown below:

 

At June 30, 2015

(In thousands)

 

 

 

 

 

Fair Value Measurements Using

 

Description

 

Balance

 

Quoted Prices in
Active markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

73,792

 

$

 

 

$

73,792

 

$

 

Mortgage-backed securities

 

113,665

 

 

113,665

 

 

Municipal securities

 

144,591

 

 

144,591

 

 

Corporate securities

 

503

 

 

503

 

 

Total investment securities available-for-sale

 

332,551

 

 

332,551

 

 

Investment securities — trading

 

5,271

 

 

5,271

 

 

Bank-owned life insurance

 

32,759

 

 

32,759

 

 

Derivative asset - rate lock and forward loan sales commitments

 

28,879

 

 

28,879

 

 

Derivative asset — interest rate lock commitments

 

359

 

 

359

 

 

Derivative asset — TBA mortgage-backed securities

 

10

 

 

10

 

 

Derivative liability - rate lock and forward loan sales commitments

 

6,439

 

 

6,439

 

 

Derivative liability - interest rate lock commitments

 

1,376

 

 

1,376

 

 

Derivative liability — TBA mortgage-backed securities

 

34

 

 

34

 

 

 

46



Table of Contents

 

At December 31, 2014

(In thousands)

 

 

 

 

 

Fair Value Measurements Using

 

Description

 

Balance

 

Quoted Prices in
Active markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

74,153

 

$

 

 

$

74,153

 

$

 

Mortgage-backed securities

 

125,481

 

 

125,481

 

 

Municipal securities

 

137,122

 

 

137,122

 

 

Pooled trust preferred and corporate securities

 

2,375

 

 

2,375

 

 

Total investment securities available-for-sale

 

339,131

 

 

339,131

 

 

Investment securities — trading

 

5,067

 

 

5,067

 

 

Bank-owned life insurance

 

32,546

 

 

32,546

 

 

Derivative asset - rate lock and forward loan sales commitments

 

14,488

 

 

14,488

 

 

Derivative asset — interest rate lock commitments

 

562

 

 

562

 

 

Derivative liability - rate lock and forward loan sales commitments

 

2,725

 

 

2,725

 

 

Derivative liability — interest rate lock commitments

 

33

 

 

33

 

 

 

47



Table of Contents

 

Nonrecurring Fair Value Measurements

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis and are not included in the tables above.  These assets include the valuation of the Company’s pooled trust preferred securities held in its held-to-maturity investment securities portfolio and loans receivable — evaluated for impairment.

 

At June 30, 2015

(in thousands)

 

 

 

 

 

Fair Value Measurements Using

 

Description

 

Balance

 

Quoted Prices
in Active
markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Pooled trust preferred securities

 

$

3,277

 

$

 

$

 

$

3,277

 

Loans receivable — evaluated for impairment

 

7,622

 

 

301

 

7,321

 

 

At December 31, 2014

(In thousands)

 

 

 

 

 

Fair Value Measurements Using

 

Description

 

Balance

 

Quoted Prices
in Active
markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Pooled trust preferred securities

 

$

3,315

 

$

 

$

 

$

3,315

 

Loans receivable — evaluated for impairment

 

1,878

 

 

301

 

1,577

 

 

The Company’s held-to-maturity portfolio includes investments in two pooled trust preferred securities, totaling $3.9 million of par value at June 30, 2015.  The collateral underlying these structured securities are instruments issued by financial institutions.  The Company owns the A-3 tranches in each issuance.  Observable trading activity remains limited for these types of securities.  The Company has estimated the fair value of the securities through the use of internal calculations and through information provided by external pricing services.  Given the level of subordination below the A-3 tranches, and the actual and expected performance of the underlying collateral, the Company expects to receive all contractual interest and principal payments recovering the amortized cost basis of each of the two securities, and concluded that these securities are not other-than-temporarily impaired.  The Company also utilizes a multi-scenario model which assumes varying levels of additional defaults and deferrals and the

 

48



Table of Contents

 

effects of such adverse developments on the contractual cash flows for the A-3 tranches.  In each of the adverse scenarios, there was no indication of a break to the A-3 contractual cash flows.

 

The Company’s loans receivable — evaluated for impairment are measured at the present value of its expected future cash flows discounted at the loan’s coupon rate, or at the loan’s observable market price or fair value of the collateral if the loan is collateral dependent.  The Company measures the collateral value on loans receivable — evaluated for impairment by obtaining an updated appraisal of the underlying collateral and may discount further the appraised value, if necessary, to an amount equal to the expected cash proceeds in the event the loan is foreclosed upon and the collateral is sold.  In addition, an estimate of costs to sell the collateral is assumed.

 

Loans receivable — evaluated for impairment that are measured at fair value using Level 3 inputs on a nonrecurring basis total $7.3 million at June 30, 2015.  The total amount for each period presented represents the entire population of loans receivable — evaluated for impairment, and of this amount, $7.3 million was determined to be impaired and recorded at fair value. Collateral is in the form of real estate, securities, or business assets including equipment, inventory, and accounts receivable.  The vast majority of the Company’s collateral is real estate.  The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser using observable market data (Level 2).  However, in certain instances, the Company applies a discount to the valuation of the collateral if the collateral being evaluated is in process of construction or a residence.  In addition, the Company considers past experience of actual sales of collateral and may further discount the appraisal of the collateral being evaluated.  This is considered a Level 3 valuation.  The value of business equipment is based upon the net book value on the applicable business’s financial statements if not considered significant using observable market data.  Likewise, values for inventory and accounts receivable collateral are based on financial statement balances or aging reports (Level 3).  Fair value adjustments are recorded in the period incurred as provision for loan losses on the consolidated statements of income.  At June 30, 2015, the Company’s Level 3 loans consisted of eight relationships:  six totaling $4.7 million which were secured primarily by business assets; and two relationships totaling $2.6 secured by commercial real estate.

 

Although management uses its best judgment in estimating the fair value of financial instruments, there are inherent limitations in any estimation technique.  Because of the wide range of valuation techniques and the numerous estimates and assumptions which must be made, it may be difficult to make reasonable comparisons between the Company’s fair value information and that of other banking institutions.  It is important that the many uncertainties be considered when using the estimated fair value disclosures and that, because of these uncertainties, the aggregate fair value amount should not be construed as representative of the underlying value of the Company.

 

Fair Value of Financial Instruments

 

The assumptions used and the estimates disclosed represent management’s best judgment of appropriate valuation methods for estimating the fair value of financial instruments.  These estimates are based on pertinent information available to management at the valuation date.  In certain cases, fair values are not subject to precise quantification or verification and may change as economic and market factors and management’s evaluation of those factors change.

 

The following summarizes the significant methodologies and assumptions used in estimating the fair values presented in the following table, and not disclosed elsewhere in this footnote.

 

Cash and Cash Equivalents

 

The carrying amount of cash and cash equivalents is used as a reasonable estimate of fair value.

 

49



Table of Contents

 

Investment Securities Held-to-Maturity and Other Investments

 

Fair values for certain investment securities held-to-maturity are based on quoted market prices or prices quoted for similar financial instruments.  For the pooled trust preferred securities that are held-to-maturity, the Company estimates the fair value of these securities through the use of internal calculations and through information provided by external pricing sources.

 

Loans Held for Sale

 

Loans held for sale are carried at the lower of cost or estimated fair value.  The estimated fair value is based upon the related purchase price commitments from secondary market investors.

 

Loans Receivable, Net

 

In order to determine the fair market value for loans receivable, the loan portfolio was segmented based on loan type, credit quality and maturities.  For certain variable rate loans with no significant credit concerns and frequent repricings, estimated fair values are based on current carrying amounts.  The fair values of other loans are estimated using discounted cash flow analyses, at interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.  The fair value analysis also included other assumptions to estimate fair value, intended to approximate those a market participant would use in an orderly transaction, with adjustments for discount rates, interest rates, liquidity, as appropriate.  This method of estimating fair value does not incorporate the exit-price concept of fair value which is appropriate for this disclosure.

 

Deposits

 

The fair values for demand deposits are equal to the carrying amount since they are payable on demand at the reporting date.  The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit (CDs) approximate their fair value at the reporting date.  Fair values for fixed rate CDs are estimated using a discounted cash flow calculation that applies interest rates currently being offered on CDs to a schedule of aggregated expected monthly maturities on time deposits.

 

Other Borrowed Funds

 

The fair value of other borrowed funds is estimated using a discounted cash flow calculation that applies interest rates currently available for loans with similar terms.

 

Accrued Interest Receivable

 

The carrying amount of accrued interest receivable approximates its fair value.

 

The following summarizes the carrying amount of these financial assets and liabilities that the Company has not recorded at fair value on a recurring basis at June 30, 2015 and December 31, 2014:

 

50



Table of Contents

 

 

 

June 30, 2015

 

 

 

Carrying

 

Estimated

 

Fair Value Measurements Using

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,783

 

$

38,783

 

$

38,783

 

$

 

$

 

Investment securities held-to-maturity and other investments

 

18,928

 

18,337

 

 

15,060

 

3,277

 

Loans held for sale

 

455,557

 

455,557

 

 

455,557

 

 

Loans receivable, net

 

2,765,566

 

2,737,838

 

 

301

 

2,737,537

 

Accrued interest receivable

 

9,649

 

9,649

 

9,649

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

611,004

 

$

611,004

 

$

611,004

 

$

 

$

 

Interest checking

 

440,319

 

440,319

 

440,319

 

 

 

Money market and statement savings

 

667,715

 

667,715

 

667,715

 

 

 

Certificates of deposit

 

1,216,359

 

 

 

1,217,305

 

 

Other borrowed funds

 

378,756

 

 

 

385,572

 

 

Accrued interest payable

 

962

 

962

 

962

 

 

 

 

 

 

December 31, 2014

 

 

 

Carrying

 

Estimated

 

Fair Value Measurements Using

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

38,189

 

$

38,189

 

$

38,189

 

$

 

$

 

Investment securities held-to-maturity and other investments

 

19,965

 

19,275

 

 

15,960

 

3,315

 

Loans held for sale

 

315,323

 

315,323

 

 

315,323

 

 

Loans receivable, net

 

2,552,839

 

2,545,920

 

 

301

 

2,545,619

 

Accrued interest receivable

 

8,489

 

8,489

 

8,489

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

572,071

 

$

572,071

 

$

572,071

 

$

 

$

 

Interest checking

 

422,291

 

422,291

 

422,291

 

 

 

Money market and statement savings

 

627,313

 

627,313

 

627,313

 

 

 

Certificates of deposit

 

913,655

 

916,142

 

 

916,142

 

 

Other borrowed funds

 

437,995

 

450,363

 

 

450,363

 

 

Accrued interest payable

 

999

 

999

 

999

 

 

 

 

51



Table of Contents

 

Item 2.                   Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following presents management’s discussion and analysis of our consolidated financial condition at June 30, 2015 and December 31, 2014 and the results of our operations for the three and six months ended June 30, 2015 and 2014. This discussion should be read in conjunction with our unaudited consolidated financial statements and the notes thereto appearing elsewhere in this report and the audited consolidated financial statements and the notes to consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2014.

 

Caution About Forward-Looking Statements

 

We make certain forward-looking statements in this Form 10-Q that are subject to risks and uncertainties.  These forward-looking statements include statements regarding our profitability, liquidity, allowance for loan losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals.  The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or other similar words or terms are intended to identify forward-looking statements.

 

These forward-looking statements are subject to significant uncertainties because they are based upon or are affected by factors including:

 

·                  the risks of changes in interest rates on levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and interest sensitive assets and liabilities;

·                  changes in assumptions underlying the establishment of reserves for possible loan losses, reserves for repurchases of mortgage loans sold and other estimates;

·                  changes in market conditions, specifically declines in the residential and commercial real estate market, volatility and disruption of the capital and credit markets, soundness of other financial institutions we do business with;

·                  decrease in the volume of loan originations at our mortgage banking subsidiary as a result of the cyclical nature of mortgage banking, changes in interest rates, economic conditions, decreased economic activity, and slowdowns in the housing market which would negatively impact the income recorded on the sales of loans held for sale;

·                  risks inherent in making loans such as repayment risks and fluctuating collateral values;

·                  declines in the prices of assets and market illiquidity may cause us to record an other-than-temporary impairment or other losses, specifically in our pooled trust preferred securities portfolio resulting from increases in underlying issuers’ defaulting or deferring payments.

·                  changes in operations within the wealth management services segment, its customer base and assets under management;

·                  changes in operations of George Mason Mortgage, LLC as a result of the activity in the residential real estate market and any associated impact on the fair value of goodwill in the future;

·                  legislative and regulatory changes, including the Dodd Frank Wall Street Reform and Consumer Protection Act (the “Financial Reform Act”) and implementation of the Volcker Rule, and other changes in banking, securities, and tax laws and regulations and their application by our regulators, and changes in the scope and cost of FDIC insurance and other coverages;

·                  exposure to repurchase loans sold to investors for which borrowers failed to provide full and accurate information on or related to their loan application or for which appraisals have not been acceptable or when the loan was not underwritten in accordance with the loan program specified by the loan investor;

·                  the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions;

·                  the ability to successfully manage our growth or implement our growth strategies as we implement new or change internal operating systems or if we are unable to identify attractive markets, locations or opportunities to expand in the future;

·                  the effects of future economic, business and market conditions;

·                  governmental monetary and fiscal policies;

 

52



Table of Contents

 

·                  changes in accounting policies, rules and practices;

·                  maintaining cost controls and asset quality as we open or acquire new branches;

·                  maintaining capital levels adequate to support our growth;

·                  reliance on our management team, including our ability to attract and retain key personnel;

·                  competition with other banks and financial institutions, and companies outside of the banking industry, including those companies that have substantially greater access to capital and other resources;

·                  demand, development and acceptance of new products and services;

·                  problems with technology utilized by us;

·                  changing trends in customer profiles and behavior; and

·                  other factors described from time to time in our reports filed with the Securities and Exchange Commission.

 

Because of these uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.  In addition, our past results of operations do not necessarily indicate our future results.

 

In addition, this section should be read in conjunction with the description of our “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014.

 

Overview

 

We are a financial holding company formed in 1997 and headquartered in Fairfax County, Virginia.  We were formed principally in response to opportunities resulting from the consolidation of several Virginia-based banks.  These bank consolidations were typically accompanied by the dissolution of local boards of directors and relocation or termination of management and customer service professionals and a general deterioration of personalized customer service.

 

We own Cardinal Bank, or the Bank, a Virginia state-chartered community bank with 31 banking offices located in Northern Virginia and the greater Washington D.C. metropolitan area.  The Bank offers a wide range of traditional bank loan and deposit products and services to both our commercial and retail customers.  Our commercial relationship managers focus on attracting small and medium sized businesses as well as government contractors, commercial real estate developers and builders and professionals, such as physicians, accountants and attorneys.

 

On January 16, 2014 we completed our acquisition of United Financial Banking Companies, Inc., or UFBC, the holding company of The Business Bank, or TBB, pursuant to a definitive merger agreement.  TBB, which was headquartered in Vienna, Virginia, merged into Cardinal Bank effective March 8, 2014.  As a result of the acquisition, we added $329 million in total assets, $238 million in loans, and $295 million in deposits, after purchase accounting adjustments.  The transaction generated $24.7 million in goodwill and $2.7 million in core deposit intangible assets subject to amortization.

 

Additionally, we complement our core banking operations by offering a wide range of services through our various subsidiaries, including mortgage banking through George Mason Mortgage, LLC (“George Mason”) and retail securities brokerage through Cardinal Wealth Services, Inc. (“CWS”).

 

Net interest income is our primary source of revenue. We define revenue as net interest income plus noninterest income. As discussed further in the interest rate sensitivity section, we manage our balance sheet and interest rate risk exposure to maximize, and concurrently stabilize, net interest income. We do this by monitoring our liquidity position and the spread between the interest rates earned on interest-earning assets and the interest rates paid on interest-bearing liabilities. We attempt to minimize our exposure to interest rate risk, but are unable to eliminate it entirely.  In addition to management of interest rate risk, we analyze our loan portfolio for exposure to credit risk. Loan defaults and foreclosures are inherent risks in the banking industry, and we attempt to limit our exposure to these risks by carefully underwriting and then monitoring our extensions of credit. In addition to net interest income, noninterest income is an important source of revenue for us and includes, among other things, service charges on deposits and loans, investment fee income, gains and losses on sales of investment securities available-for-sale, and gains on sales of mortgage loans.

 

53



Table of Contents

 

Critical Accounting Policies

 

General

 

U.S. generally accepted accounting principles (“GAAP”) are complex and require management to apply significant judgment to various accounting, reporting, and disclosure matters.  Management must use assumptions, judgments and estimates when applying these principles where precise measurements are not possible or practical.  These policies are critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates.  Changes in such judgments, assumptions and estimates may have a significant impact on the consolidated financial statements.  Actual results, in fact, could differ from initial estimates.

 

The accounting policies we view as critical are those relating to judgments, assumptions and estimates regarding the determination of the allowance for loan losses, accounting for purchased credit-impaired loans, the fair value measurements of certain assets and liabilities, accounting for economic hedging activities, accounting for impairment testing of goodwill, accounting for the impairment of amortizing intangible assets and other long-lived assets, and the valuation of deferred tax assets.

 

Allowance for Loan Losses

 

We maintain the allowance for loan losses at a level that represents management’s best estimate of known and inherent losses in our loan portfolio.  Both the amount of the provision expense and the level of the allowance for loan losses are impacted by many factors, including general and industry-specific economic conditions, actual and expected credit losses, historical trends and specific conditions of individual borrowers.  Unusual and infrequently occurring events, such as weather-related disasters, may impact our assessment of possible credit losses.  As a part of our analysis, we use our historical losses, loss emergence experience and qualitative factors, such as levels of and trends in delinquencies, nonaccrual loans, charged-off loans, changes in volume and terms of loans, effects of changes in lending policy, experience and ability and depth of management, national and local economic trends and conditions, and concentrations of credit, competition, and loan review results to support our estimates.

 

The allowance for loan losses is based first on a segmentation of the loan portfolio by general loan type, or portfolio segments.  For originated loans, certain portfolio segments are further disaggregated and evaluated collectively for impairment based on class segments, which are largely based on the type of collateral underlying each loan.  For purposes of this analysis, we categorize loans into one of five categories:  commercial and industrial, commercial real estate (including construction), home equity lines of credit, residential mortgages, and consumer loans.  We also maintain an allowance for loan losses for acquired loans when: (i) for loans accounted for under ASC 310-30, there is deterioration in credit quality subsequent to acquisition, and (ii) for loans accounted for under ASC 310-20, the inherent losses in the loans exceed the remaining credit discount recorded at the time of acquisition.

 

During the fourth quarter of 2014, we transitioned to using our historical loss experience and trends in losses for each category which were then adjusted for portfolio trends and economical and environmental factors in determining the allowance for loan losses.  The indicated loss factors resulting from this analysis are applied to each of the five categories of loans.  Prior to the fourth quarter of 2014, the allowance model used the average loss rates of similar institutions based on its custom peer group as a baseline, which was adjusted for its particular loan portfolio characteristics and environmental factors.  These changes did not have an impact to the overall allowance.

 

The allowance for loan losses consists of specific and general components. The specific component relates to loans that are determined to be impaired and, therefore, individually evaluated for impairment. We individually assign loss factors to all loans that have been identified as having loss attributes, as indicated by deterioration in the financial condition of the borrower or a decline in underlying collateral value if the loan is collateral dependent.  In certain cases, we apply, in accordance with regulatory guidelines, a 5% loss factor to all loans classified as OLEM, a 15% loss factor to all loans classified as substandard and a 50% loss factor to all loans classified as doubtful.  Loans classified as loss loans are fully reserved or charged-off.   However, in most instances, we evaluate the impairment of certain loans on a loan by loan basis for those loans that are adversely risk rated.  For these loans, we analyze the fair value of the collateral

 

54



Table of Contents

 

underlying the loan and consider estimated costs to sell the collateral on a discounted basis.  If the net collateral value is less than the loan balance (including accrued interest and any unamortized premium or discount associated with the loan) we recognize an impairment and establish a specific reserve for the impaired loan. Because of the limited number of impaired loans within the portfolio, we are able to evaluate each impaired loan individually and therefore specific reserves for impaired loans are generally less than those recommended by the listed regulatory guidelines above.

 

The general component relates to groups of homogeneous loans not designated for a specific allowance and are collectively evaluated for impairment. The general component is based on historical loss experience adjusted for qualitative factors. To arrive at the general component, the loan portfolio is grouped by loan type. A weighted average historical loss rate is computed for each group of loans over the trailing seven year period.   We selected a seven year evaluation period as a result of the limited historical loss experience we have incurred, even during the recent economic downturn.  We also believe that a seven year time horizon represents a full economic cycle.  The historical loss factors are updated at last annually, unless a more frequent review of such factors is warranted.  In addition to the use of historical loss factors, a qualitative adjustment factor is applied. This qualitative adjustment factor, which may be favorable or unfavorable, represents management’s judgment that inherent losses in a given group of loans are different from historical loss rates due to environmental factors unique to that specific group of loans. These factors may relate to growth rate factors within the particular loan group; whether the recent loss history for a particular group of loans differs from its historical loss rate; the amount of loans in a particular group that have recently been designated as impaired and that may be indicative of future trends for this group; reported or observed difficulties that other banks are having with loans in the particular group; changes in the experience, ability, and depth of lending personnel; changes in the nature and volume of the loan portfolio and in the terms of loans; and changes in the volume and severity of past due loans, nonaccrual loans, and adversely classified loans. The sum of the historical loss rate and the qualitative adjustment factor comprise the estimated annual loss rate. To adjust for inherent loss levels within the loan portfolio, a loss emergence factor is estimated based on an evaluation of the period of time it takes for a loan within each of our loan segments to deteriorate to the point an impairment loss is recorded within the allowance.  The loss emergence factor is applied to the estimated annual loss rate to determine the expected annual loss amount.

 

Credit losses are an inherent part of our business and, although we believe the methodologies for determining the allowance for loan losses and the current level of the allowance are appropriate, it is possible that there may be unidentified losses in the portfolio at any particular time that may become evident at a future date pursuant to additional internal analysis or regulatory comment.  Additional provisions for such losses, if necessary, would be recorded in the commercial banking or mortgage banking segments, as appropriate, and would negatively impact earnings.

 

Allowance for Loan Losses - Acquired Loans

 

Acquired loans accounted for under ASC 310-30

 

For our acquired loans, to the extent that we experience a deterioration in borrower credit quality resulting in a decrease in our expected cash flows subsequent to the acquisition of the loans, an allowance for loan losses would be established based on our estimate of future credit losses over the remaining life of the loans.

 

Acquired loans accounted for under ASC 310-20

 

Subsequent to the acquisition date, we establish our allowance for loan losses through a provision for loan losses based upon an evaluation process that is similar to our evaluation process used for originated loans. This evaluation, which includes a review of loans on which full collectability may not be reasonably assured, considers, among other factors, the estimated fair value of the underlying collateral, economic conditions, historical net loan loss experience, carrying value of the loans, which includes the remaining net purchase discount or premium, and other factors that warrant recognition in determining our allowance for loan losses.

 

Purchased Credit-Impaired Loans

 

Purchased credit-impaired (PCI) loans, which are the loans acquired in our acquisition of UFBC, are loans acquired at a discount (that is due, in part, to credit quality). These loans are initially recorded at fair value (as

 

55



Table of Contents

 

determined by the present value of expected future cash flows) with no allowance for loan losses. We account for interest income on all loans acquired at a discount (that is due, in part, to credit quality) based on the acquired loans’ expected cash flows. The acquired loans may be aggregated and accounted for as a pool of loans if the loans being aggregated have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flow. The difference between the undiscounted cash flows expected at acquisition and the investment in the loans, or the “accretable yield,” is recognized as interest income utilizing the level-yield method over the life of each pool. Increases in expected cash flows subsequent to the acquisition are recognized prospectively through adjustment of the yield on the pool over its remaining life, while decreases in expected cash flows are recognized as impairment through a loss provision and an increase in the allowance for loan losses. Therefore, the allowance for loan losses on these impaired pools reflect only losses incurred after the acquisition (representing the present value of all cash flows that were expected at acquisition but currently are not expected to be received).  At June 30, 2015, there was no reserve for impairment of PCI loans within our allowance for loan losses.

 

We periodically evaluate the remaining contractual required payments due and estimates of cash flows expected to be collected. These evaluations, performed quarterly, require the continued use of key assumptions and estimates, similar to the initial estimate of fair value. Changes in the contractual required payments due and estimated cash flows expected to be collected may result in changes in the accretable yield and non-accretable difference or reclassifications between accretable yield and the non-accretable difference. On an aggregate basis, if the acquired pools of PCI loans perform better than originally expected, we would expect to receive more future cash flows than originally modeled at the acquisition date. For the pools with better than expected cash flows, the forecasted increase would be recorded as an additional accretable yield that is recognized as a prospective increase to our interest income on loans.

 

Fair Value Measurements

 

We determine the fair values of financial instruments based on the 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.  Our investment securities available-for-sale are recorded at fair value using reliable and unbiased valuations by an industry-wide valuation service.  This service uses evaluated pricing models that vary based on asset class and include available trade, bid, and other market information.  Generally, the methodology includes broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs.  For certain of our held-to-maturity investment securities where there is minimal observable trading activity, we use a discounted cash flow approach to estimate fair value based on internal calculations and compare our results to information provided by external pricing sources.

 

We also fair value our interest rate lock commitments and forward loan sales commitments.  The fair value of our interest rate lock commitments considers the expected premium (discount) to par and we apply certain fallout rates for those rate lock commitments for which we do not close a mortgage loan.  In addition, we calculate the effects of the changes in interest rates from the date of the commitment through loan origination, and then period end, using applicable published mortgage-backed investment security prices.  The fair value of the forward sales contracts to investors considers the market price movement of the same type of security between the trade date and the balance sheet date.  At loan closing, the fair value of the interest rate lock commitment is included in the cost basis of loans held for sale, which are carried at the lower of cost or fair value.

 

Accounting for Economic Hedging Activities

 

We record all derivative instruments on the statement of condition at their fair values. We do not enter into derivative transactions for speculative purposes. For derivatives designated as hedges, we contemporaneously document the hedging relationship, including the risk management objective and strategy for undertaking the hedge, how effectiveness will be assessed at inception and at each reporting period and the method for measuring ineffectiveness.  We evaluate the effectiveness of these transactions at inception and on an ongoing basis.  Ineffectiveness is recorded through earnings.  For derivatives designated as cash flow hedges, the fair value adjustment is recorded as a component of other comprehensive income, except for the ineffective portion which is recorded in earnings.  For derivatives designated as fair value hedges, the fair value adjustments for both the hedged item and the hedging instrument are recorded through the income statement with any difference considered the ineffective portion of the hedge.

 

56



Table of Contents

 

We discontinue hedge accounting prospectively when it is determined that the derivative is no longer highly effective. In situations in which cash flow hedge accounting is discontinued, we continue to carry the derivative at its fair value on the statement of condition and recognize any subsequent changes in fair value in earnings over the term of the forecasted transaction. When hedge accounting is discontinued because it is probable that a forecasted transaction will not occur, we recognize immediately in earnings any gains and losses that were accumulated in other comprehensive income.

 

In the normal course of business, we enter into contractual commitments, including rate lock commitments, to finance residential mortgage loans. These commitments, which contain fixed expiration dates, offer the borrower an interest rate guarantee provided the loan meets underwriting guidelines and closes within the time frame established by us. Interest rate risk arises on these commitments and subsequently closed loans if interest rates change between the time of the interest rate lock and the delivery of the loan to the investor. Loan commitments related to residential mortgage loans intended to be sold are considered derivatives, and as such they are designated as fair value hedges and are marked to market through earnings.

 

We sell residential mortgage loans on either a best efforts or mandatory delivery basis.  We mitigate the effect of the interest rate risk inherent in providing rate lock commitments through an economic hedge by entering into either a best efforts delivery forward loan sales contracts under best efforts or a trade of mortgage —backed securities for mandatory delivery (the “residual hedge”). During the rate lock commitment period, these forward loan sales contracts and the residual hedge are marked to market through earnings and are not designated as accounting hedges. Exclusive of the fair value elements of the rate lock commitment related to servicing and the wholesale and retail rate spread, the changes in fair value related to movements in market rates of the rate lock commitments and the forward loan sales contracts and residual hedge generally move in opposite directions, and the net impact of changes in these valuations on net income during the loan commitment period is generally inconsequential. At the closing of the loan, the loan commitment derivative expires and we record a loan held for sale and continue to be obligated under the same forward loan sales contract under best efforts.  For mandatory delivery, we close out of the trading mortgage-backed securities assigned within the residual hedge and replace them with a forward sales contract once a price has been accepted by an investor.  The forward sales contract is then designated as a hedge against the variability in cash to be received from the loan sale.  Loans held for sale are accounted for at the lower of cost or fair value.

 

Accounting for Impairment Testing of Goodwill

 

We have adopted ASU 2011-08, Testing Goodwill for Impairment.  This ASU permits an entity to make a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount before applying the two-step goodwill impairment test. If an entity concludes it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it need not perform the two-step impairment test. We perform our annual review of goodwill during the third quarter.

 

In the event we are required to perform a Step 1 fair value evaluation of the reporting unit, we make estimates of the discounted cash flows from the expected future operations of the reporting unit. This discounted cash flow analysis involves the use of unobservable inputs including:  estimated future cash flows from operations; an estimate of a terminal value; a discount rate; and other inputs.  Our estimated future cash flows are largely based on our historical actual cash flows.  If the analysis indicates that the fair value of the reporting unit is less than its carrying value, we do an analysis to compare the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. The implied fair value of the goodwill is determined by allocating the fair value of the reporting unit to all its assets and liabilities. If the implied fair value of the goodwill is less than the carrying value, an impairment loss is recognized.

 

Accounting for the Impairment of Amortizing Intangible Assets and Other Long-Lived Assets

 

We continually review our long-lived assets for impairment whenever events or changes in circumstances indicate that the remaining estimated useful life of such assets might warrant revision or that the balances may not be recoverable. We evaluate possible impairment by comparing estimated future cash flows, before interest expense and on

 

57



Table of Contents

 

an undiscounted basis, with the net book value of long-term assets, including amortizable intangible assets. If undiscounted cash flows are insufficient to recover assets, further analysis is performed in order to determine the amount of the impairment.

 

An impairment loss is then recorded for the excess of the carrying amount of the assets over their fair values. Fair value is usually determined based on the present value of estimated expected future cash flows using a discount rate commensurate with the risks involved.

 

Valuation of Deferred Tax Assets

 

We record a provision for income tax expense based on the amounts of current taxes payable or refundable and the change in net deferred tax assets or liabilities during the year. Deferred tax assets and liabilities are recognized for the tax effects of differing carrying values of assets and liabilities for tax and financial statement purposes that will reverse in future periods. When substantial uncertainty exists concerning the recoverability of a deferred tax asset, the carrying value of the asset is reduced by a valuation allowance. The amount of any valuation allowance established is based upon an estimate of the deferred tax asset that is more likely than not to be recovered. Increases or decreases in the valuation allowance result in increases or decreases to the provision for income taxes.

 

New Financial Accounting Standards

 

The Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-04, Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure (“ASU No. 2014-04”), which clarifies when an in-substance repossession or foreclosure occurs, and when a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan.  An in-substance repossession or foreclosure occurs upon either the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure, or the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, this ASU requires interim and annual disclosure of both the amount of foreclosed residential real estate property held by the creditor and the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for annual and interim periods beginning after December 15, 2014. Our adoption of ASU No. 2014-04 did not have a significant impact on our consolidated financial statements.

 

The FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606).  This ASU provides a framework that replaces the existing revenue recognition guidance and is effective for annual periods and interim periods within that reporting period beginning after December 15, 2017, for public entities.  We are currently assessing the impact of the adoption of this standard on our consolidated financial statements.

 

The FASB issued ASU No, 2014-11, Transfers and Servicing (Topic 860) Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures.  This ASU changes the accounting for repurchase-to-maturity transactions to secured borrowing accounting.  Additionally, for repurchase financing arrangements, the amendments of this ASU require separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty, which will result in secured borrowing accounting for the repurchase agreement.  The requirements are effective for public entities for the first interim or annual period beginning after December 15, 2014.  The disclosure of certain transactions accounted for as a sale is required to be presented for interim and annual periods beginning after December 15, 2014, and the disclosure for repurchase agreements, securities lending transactions, and repurchase-to-maturity transactions accounted for as securities borrowings is required to be presented for annual periods beginning after December 15, 2014.  Our adoption of ASU No. 2014-01 did not have a significant impact on our consolidated financial statements.

 

58



Table of Contents

 

2015 Economic Environment

 

The banking environment and the markets in which we conduct our businesses will continue to be strongly influenced by developments in the U.S. and global economies, as well as the continued implementation of rulemaking from recent financial reforms.  Although global economic conditions remain unsettled, the metropolitan Washington, D.C. area, the region in which we operate, continues to perform relatively well compared to other regions.  Although we believe that our region has weathered the recession better than most over the past several years, continued weakness in employment, a protracted low interest rate environment, and the burden of regulatory requirements enacted in response to the recent financial crisis make for a challenging operating environment.  Progress in the near future for employment and the housing industry is uncertain given the prospect for higher long-term interest rates.  We continue to consider future economic events and their impact on our performance.

 

Our credit quality continues to remain strong despite the challenging economic environment.  At June 30, 2015, we had nonaccrual loans totaling $904,000 and no loans contractually past due 90 days or more as to principal or interest and still accruing.  We recorded annualized net recoveries of 0.03% of our average loans receivable for the quarter ended June 30, 2015.

 

Market illiquidity and concerns over credit risk continue to impact the ratings of our pooled trust preferred securities. We hold investments of $3.9 million in par value of pooled trust preferred securities, which are significantly below book value as of June 30, 2015 due to the lack of liquidity in the market, deferrals and defaults of issuers, and continued investor apprehension for investing in these types of investments.  In late 2013, federal banking agencies issued the Volcker Rule required by the Financial Reform Act which determined that certain of these types of investments were “covered funds” and required financial institutions to divest of such funds by July 2017.   As of June 30, 2015, we no longer hold investments that are considered covered funds as these investments have paid off in full.  In addition, we have recovered the other-than-temporary-impairment of $300,000 which was recorded during 2013 as a result of the Volcker Rule.

 

We expect challenging economic and operating conditions and an evolving regulatory regime to continue for the foreseeable future.  These conditions could continue to affect the markets in which we do business and could adversely impact our results for 2015. The degree of the impact is dependent upon the duration and severity of the aforementioned conditions and the nature of new banking regulations.

 

While our loan growth has continued to be strong, continued uncertainty and sluggish economic growth could adversely affect our loan portfolio, including causing increases in delinquencies and default rates, which would adversely impact our charge-offs and provision for loan losses.  Deterioration in real estate values and household incomes may also result in higher credit losses for us.  Also, in the ordinary course of business, we may be subject to a concentration of credit risk to a particular industry, counterparty, borrower or issuer.  A deterioration in the financial condition or prospects of a particular industry or a failure or downgrade of, or default by, any particular entity or group of entities could negatively impact our businesses, perhaps materially. The systems by which we set limits and monitor the level of our credit exposure to individual entities and industries also may not function as we have anticipated.

 

Liquidity is essential to our business.  The primary sources of funding for our Bank include customer deposits and wholesale funding.  Our liquidity could be impaired by an inability to access the capital markets or by unforeseen outflows of cash, including deposits.  This situation may arise due to circumstances that we may be unable to control, such as general market disruption, negative views about the financial services industry generally, or an operational problem that affects a third party or us.  Our ability to borrow from other financial institutions on favorable terms or at all could be adversely affected by disruptions in the capital markets or other events.  While we believe we have a healthy liquidity position, any of the above factors could materially impact our liquidity position in the future.

 

The U.S. government continues to enact legislation and develop various programs and initiatives designed to regulate the financial services industry, stabilize the housing markets and stimulate the economy.  The banking industry is awaiting many of the regulations resulting from the implementation of the Financial Reform Act.  We remain unsure of the full impact this legislation will have on our business, operations, or our financial condition.

 

59



Table of Contents

 

Statements of Income

 

General

 

For the three months ended June 30, 2015 and 2014, we reported net income of $13.4 million and $8.4 million, respectively, an increase of $5.0 million, or 59%.  Net interest income after the provision for loan losses increased $1.2 million to $27.5 million for the three months ended June 30, 2015 compared to $26.3 million for the three months ended June 30, 2014.  Provision for loan losses recorded for the three months ended June 30, 2015 was $1.4 million, compared to provision expense of $619,000 for the same period of 2014.  Noninterest income for the three months ended June 30, 2015 and 2014 was $15.7 million and $11.7 million, respectively, an increase of $4.0 million.  This increase was primarily due to a litigation settlement of $3.0 million recorded during the second quarter of 2015.  For the three months ended June 30, 2015, noninterest expense decreased to $22.9 million, compared to $25.2 million for the same period of 2014.  The decrease in noninterest expense is primarily attributable to expenses related to our acquisition of UFBC of $2.4 million during the second quarter of 2014.

 

For the three months ended June 30, 2015, basic and diluted earnings per common share were $0.41 and $0.40, respectively.  Basic and diluted earnings per common share for the three months ended June 30, 2014 were each $0.26.  Weighted average fully diluted shares outstanding for the three months ended June 30, 2015 and 2014 were 33,207,329 and 32,866,666, respectively.

 

Return on average assets for the three months ended June 30, 2015 and 2014 was 1.48% and 1.07%, respectively. Return on average equity for the three months ended June 30, 2015 and 2014 was 13.36% and 9.32%, respectively.

 

For the six months ended June 30, 2015 and 2014, we reported net income of $27.1 million and $12.7 million, respectively, an increase of $14.4 million, or 113%.  Net interest income after the provision for loan losses increased $4.8 million to $54.8 million for the six months ended June 30, 2015 compared to $50.0 million for the six months ended June 30, 2014.  Provision for loan losses for the six months ended June 30, 2015 was $1.5 million, a decrease of $1.0 million, compared to $2.5 million for the same period of 2014, a result of improved credit quality within the loan portfolio during 2015.  Noninterest income for the six months ended June 30, 2015 and 2014 was $33.3 million and $20.4 million, respectively, an increase of $12.9 million.  This increase was primarily due to the increase in gains on mortgage banking activities and other fee income earned at our mortgage banking subsidiary in addition to the aforementioned litigation settlement of $3.0 million recorded during the second quarter of 2015.  For the six months ended June 30, 2015, noninterest expense decreased to $47.0 million, compared to $50.1 million for the same period of 2014.  The decrease in noninterest expense is primarily attributable to our acquisition of UFBC with merger and acquisition expenses of $5.7 million recorded during 2014 offset by increases in 2015 in salaries and benefits expense of $1.2 million for the variable components of our compensation and an increase in our FDIC insurance assessment of $1.0 million.

 

For the six months ended June 30, 2015, basic and diluted earnings per common share were $0.83 and $0.82, respectively.  Basic and diluted earnings per common share for the six months ended June 30, 2014 were each $0.39.  Weighted average fully diluted shares outstanding for the six months ended June 30, 2015 and 2014 were 33,132,076 and 32,709,500, respectively.

 

Return on average assets for the six months ended June 30, 2015 and 2014 was 1.55% and 0.82%, respectively. Return on average equity for the six months ended June 30, 2015 and 2014 was 13.74% and 6.94%, respectively.

 

General —Business Segments

 

We operate in three business segments: commercial banking, mortgage banking, and wealth management services.

 

Net income attributable to the commercial banking segment for the three months ended June 30, 2015 was $9.7 million compared to net income of $7.7 million for the three months ended June 30, 2014.  Net interest income increased

 

60



Table of Contents

 

$2.1 million to $28.4 million for the three months ended June 30, 2015, compared to $26.3 million for the same period of 2014.  Provision for loan losses of $1.4 million was recorded for the three months ended June 30, 2015 compared to a provision of $615,000 for the same period of 2014.  Noninterest income increased to $1.3 million for the three months ended June 30, 2015 compared to $936,000 for the three months ended June 30, 2014.  Noninterest expense was $13.7 million for the three months ended June 30, 2015, compared to $15.2 million for the same period of 2014.  The decrease in noninterest expense was primarily attributable to the UFBC acquisition which occurred during 2014.

 

For the six months ended June 30, 2015, net income attributable to the commercial banking segment was $18.6 million compared to net income of $13.2 million for the six months ended June 30, 2014.  Net interest income increased $4.0 million to $55.5 million for the six months ended June 30, 2015, compared to $51.5 million for the same period of 2014.  Provision for loan losses of $1.5 million was recorded for the six months ended June 30, 2015 compared to a provision of $2.5 million for the same period of 2014.  Noninterest income increased to $2.6 million for the six months ended June 30, 2015 compared to $1.9 million for the six months ended June 30, 2014.  Noninterest expense was $28.9 million for the six months ended June 30, 2015, compared to $31.0 million for the same period of 2014.  The decrease in noninterest expense was primarily attributable to the UFBC acquisition which occurred during 2014.  Offsetting this decrease in expense is an increase in parent company expense allocations of $1.3 million during 2015 as a result of changing our allocation policy at the beginning of the year.

 

The mortgage banking segment reported net income of $2.4 million for the three months ended June 30, 2015 compared to net income of $2.1 million for the three months ended June 30, 2014.  Realized and unrealized gains associated with the fair value of commitments and loans held for sale increased to $11.1 million for the three months ended June 30, 2015 compared to $10.2 for the same period of 2014, a result of an increase in the volume of loans sold and the margin earned on our loan sales.  Noninterest expense increased $254,000 to $8.0 million for the three months ended June 30, 2015 compared to $7.7 million for the same period of 2014.

 

For the six months ended June 30, 2015, the mortgage banking segment reported net income of $8.4 million compared to net income of $2.0 million for the same period of 2014.  Realized and unrealized gains associated with the fair value of commitments and loans held for sale increased to $27.3 million for the six months ended June 30, 2015 compared to $17.6 for the same period of 2014, a result of an increase in the volume of loans sold and the margin earned on our loan sales.  Noninterest expense decreased $721,000 to $15.3 million for the six months ended June 30, 2015 compared to $16.0 million for the same period of 2014, a direct result of reductions in staffing levels and the consolidation of certain mortgage offices over the past year.

 

The wealth management services segment, which includes CWS, recorded net income of $3,000 for the three months ended June 30, 2015, compared to net income of $67,000 for the three months ended June 30, 2014.  For the six months ended June 30, 2015, net income in the wealth management services segment was $4,000 compared to $103,000 for the same month period of 2014.

 

Net Interest Income

 

Net interest income is our primary source of revenue, representing the difference between interest and fees earned on interest-earning assets and the interest paid on deposits and other interest-bearing liabilities. The level of net interest income is impacted primarily by variations in the volume and mix of these assets and liabilities, as well as changes in interest rates. For the three months ended June 30, 2015 and 2014, net interest income was $28.9 million and $26.9 million, respectively.  The yields on our loans receivable portfolio decreased 22 basis points for the three months ended June 30, 2015 compared to the same period of 2014 as a result of the low interest rate environment.  The yield on our loans held for sale portfolio decreased 44 basis points, which is again due to the low interest rate environment as long-term rates decreased further in anticipation of an increase by the Federal Reserve in the discount rate during 2015.  The yields of our interest-bearing deposits increased 6 basis points as we have increased rates on certain savings and certificates of deposit products to remain competitive in our market.  However, to offset this slight increase, we have reduced our wholesale funding costs related to other borrowed funds by 5 basis points as we restructured a portion of our fixed rate FHLB advance portfolio during February 2015.  This restructuring will reduce our FHLB advance funding costs from 3.33% to 2.80%.  This restructuring contributed to the decrease in the effective rate of our other borrowed funds during the quarter end June 30, 2015, which decreased 47 basis points compared to the same period of 2014.

 

61



Table of Contents

 

Our net interest margin, on a tax-equivalent basis, which is calculated as net interest income divided by average interest earning assets, was 3.40% and 3.63% for the three months ended June 30, 2015 and 2014, respectively.  Our net interest margin decreased as a result of the decrease in yield on our interest-earning assets due to the low interest rate environment.

 

Interest income on loans receivable increased $2.3 million to $28.0 million for the three months ended June 30, 2015 compared to $25.7 million for the same three month period of 2014.  The increase in interest income on loans receivable is primarily a result of the increase in the volume of the loans receivable portfolio.  Interest income on loans held for sale was $3.9 million for the three months ended June 30, 2015 compared to $3.3 million for the three months ended June 30, 2014, also a result of volume.

 

Interest income on investment securities decreased $383,000 for the three months ended June 30, 2015 as compared to the three months ended June 30, 2014. The decrease in interest income in our investment securities portfolio is attributable to the decrease in balances within our portfolio as a result of calls, maturities, principal repayments, and sales that have occurred within the investment securities portfolio during the quarter.

 

Total interest expense increased $546,000 to $5.8 million for the three months ended June 30, 2015 as compared to $5.2 million for the same period of 2014.  The increase is primarily attributable to the increase in deposits, specifically certificates of deposit including brokered CDs over the past year.  Certificates of deposit increased $180.3 million year over year, as a result of our branch acquisition in late 2014 and organic growth.  Brokered certificates of deposit increased $204.8 million year over year as a result of the increase in loans held for sale as wholesale funding is used to support this segment of our loan portfolio.

 

Our net interest margin, on a tax-equivalent basis, was 3.42% and 3.62% for the six months ended June 30, 2015 and 2014, respectively.  Our net interest margin decreased as a result of the decrease in yield on our interest-earning assets due to the low interest rate environment.

 

Interest income on loans receivable increased $4.9 million to $55.5 million for the six months ended June 30, 2015 compared to $50.6 million for the same period of 2014.  The increase in interest income on loans receivable is again primarily a result of the increase in the volume of the loans receivable portfolio.  Interest income on loans held for sale was $6.4 million for the six months ended June 30, 2015 compared to $5.8 million for the six months ended June 30, 2014, also a result of volume.

 

Interest income on investment securities decreased $771,000 for the quarter ended June 30, 2015 as compared to the same period of 2014. The decrease in interest income in our investment securities portfolio is attributable to the decrease in balances within our portfolio as a result of calls, maturities, principal repayments, and sales that have occurred within the investment securities portfolio over the past year.

 

Total interest expense increased $1.0 million to $11.2 million for the quarter ended June 30, 2015 as compared to $10.2 million for the same period of 2014.  The increase is again primarily attributable to the increase in deposits, specifically certificates of deposit including brokered CDs over the past year.

 

The following tables present an analysis of average earning assets and interest-bearing liabilities with related components of interest income and interest expense on a tax equivalent basis.

 

62



Table of Contents

 

Average Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities

Three Months Ended June 30, 2015, 2014 and 2013

(In thousands)

 

 

 

2015

 

2014

 

2013

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

353,925

 

$

3,077

 

3.48

%

$

294,628

 

$

3,164

 

4.04

%

$

209,858

 

$

2,140

 

4.07

%

Real estate - commercial

 

1,269,520

 

14,032

 

4.42

%

1,175,020

 

13,071

 

4.35

%

856,942

 

10,468

 

4.85

%

Real estate - construction

 

515,073

 

6,119

 

4.75

%

416,671

 

5,319

 

5.10

%

336,877

 

4,563

 

5.41

%

Real estate - residential

 

396,447

 

3,733

 

3.77

%

320,339

 

3,210

 

4.00

%

226,737

 

2,510

 

4.42

%

Home equity lines

 

139,748

 

1,102

 

3.16

%

115,719

 

1,094

 

3.83

%

113,951

 

1,046

 

3.68

%

Consumer

 

5,128

 

76

 

5.94

%

4,926

 

77

 

6.18

%

3,154

 

45

 

5.69

%

Total loans

 

2,679,841

 

28,139

 

4.20

%

2,327,303

 

25,935

 

4.42

%

1,747,519

 

20,772

 

4.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

412,083

 

3,886

 

3.77

%

313,376

 

3,296

 

4.21

%

474,549

 

4,562

 

3.85

%

Investment securities available-for-sale

 

315,813

 

2,934

 

3.72

%

329,167

 

3,277

 

3.98

%

228,883

 

2,451

 

4.28

%

Investment securities held-to-maturity

 

3,894

 

18

 

1.87

%

6,176

 

36

 

2.33

%

10,685

 

48

 

1.82

%

Other investments

 

13,876

 

139

 

3.98

%

14,176

 

146

 

4.07

%

13,312

 

76

 

2.30

%

Federal funds sold

 

26,305

 

12

 

0.19

%

17,617

 

9

 

0.21

%

161,232

 

103

 

0.26

%

Total interest-earning assets and interest income (2)

 

3,451,812

 

35,128

 

4.07

%

3,007,815

 

32,699

 

4.32

%

2,636,180

 

28,012

 

4.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

21,845

 

 

 

 

 

20,768

 

 

 

 

 

19,246

 

 

 

 

 

Premises and equipment, net

 

25,013

 

 

 

 

 

26,629

 

 

 

 

 

19,530

 

 

 

 

 

Goodwill and other intangibles, net

 

37,039

 

 

 

 

 

37,318

 

 

 

 

 

10,217

 

 

 

 

 

Accrued interest and other assets

 

108,404

 

 

 

 

 

95,457

 

 

 

 

 

103,104

 

 

 

 

 

Allowance for loan losses

 

(29,432

)

 

 

 

 

(29,446

)

 

 

 

 

(27,428

)

 

 

 

 

Total assets

 

$

3,614,681

 

 

 

 

 

$

3,158,541

 

 

 

 

 

$

2,760,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

428,937

 

519

 

0.49

%

433,175

 

546

 

0.51

%

380,378

 

597

 

0.63

%

Money markets

 

378,268

 

312

 

0.33

%

325,786

 

255

 

0.31

%

297,597

 

235

 

0.31

%

Statement savings

 

272,319

 

234

 

0.34

%

254,254

 

176

 

0.28

%

211,553

 

141

 

0.27

%

Certificates of deposit

 

1,109,391

 

2,838

 

1.03

%

829,903

 

2,029

 

0.98

%

807,912

 

2,375

 

1.17

%

Total interest - bearing deposits

 

2,188,915

 

3,903

 

0.72

%

1,843,118

 

3,006

 

0.66

%

1,697,440

 

3,348

 

0.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

386,872

 

1,868

 

1.94

%

373,306

 

2,219

 

2.41

%

292,051

 

2,178

 

2.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities and interest expense

 

2,575,787

 

5,771

 

0.90

%

2,216,424

 

5,225

 

0.96

%

1,989,491

 

5,526

 

1.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

596,892

 

 

 

 

 

549,605

 

 

 

 

 

407,323

 

 

 

 

 

Other liabilities

 

41,572

 

 

 

 

 

30,440

 

 

 

 

 

40,851

 

 

 

 

 

Common shareholders’ equity

 

400,430

 

 

 

 

 

362,072

 

 

 

 

 

323,184

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,614,681

 

 

 

 

 

$

3,158,541

 

 

 

 

 

$

2,760,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin (2)

 

 

 

$

29,357

 

3.40

%

 

 

$

27,474

 

3.63

%

 

 

$

22,486

 

3.41

%

 


(1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.  Interest income on non-accruing loans was not material for the periods presented.

(2) Interest income for loans receivable and investment securities available-for-sale is reported on a fully taxable-equivalent basis at a rate of 33% for all periods presented.

 

63



Table of Contents

 

Rate and Volume Analysis

Three Months Ended June 30, 2015, 2014 and 2013

(In thousands)

 

 

 

2015 Compared to 2014

 

2014 Compared to 2013

 

 

 

Change Due to

 

 

 

Change Due to

 

 

 

 

 

Average

 

Average

 

Increase

 

Average

 

Average

 

Increase

 

 

 

Volume (3)

 

Rate

 

(Decrease)

 

Volume (3)

 

Rate

 

(Decrease)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

406

 

$

(493

)

$

(87

)

$

1,049

 

$

(25

)

$

1,024

 

Real estate - commercial

 

734

 

227

 

961

 

4,062

 

(1,459

)

2,603

 

Real estate - construction

 

1,244

 

(444

)

800

 

1,081

 

(325

)

756

 

Real estate - residential

 

753

 

(230

)

523

 

1,036

 

(336

)

700

 

Home equity lines

 

241

 

(233

)

8

 

5

 

43

 

48

 

Consumer

 

2

 

(3

)

(1

)

26

 

6

 

32

 

Total loans

 

3,380

 

(1,176

)

2,204

 

7,259

 

(2,096

)

5,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

1,038

 

(448

)

590

 

(1,549

)

283

 

(1,266

)

Investment securities available-for-sale

 

(133

)

(210

)

(343

)

1,074

 

(248

)

826

 

Investment securities held-to-maturity

 

(13

)

(5

)

(18

)

(20

)

8

 

(12

)

Other investments

 

(4

)

(3

)

(7

)

7

 

63

 

70

 

Federal funds sold

 

4

 

(1

)

3

 

(92

)

(2

)

(94

)

Total interest income (2)

 

4,272

 

(1,843

)

2,429

 

6,679

 

(1,992

)

4,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

(6

)

(21

)

(27

)

70

 

(121

)

(51

)

Money markets

 

41

 

16

 

57

 

14

 

6

 

20

 

Statement savings

 

13

 

45

 

58

 

29

 

6

 

35

 

Certificates of deposit

 

658

 

151

 

809

 

38

 

(384

)

(346

)

Total interest - bearing deposits

 

706

 

191

 

897

 

151

 

(493

)

(342

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

94

 

(445

)

(351

)

580

 

(539

)

41

 

Total interest expense

 

800

 

(254

)

546

 

731

 

(1,032

)

(301

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (2)

 

$

3,472

 

$

(1,589

)

$

1,883

 

$

5,948

 

$

(960

)

$

4,988

 

 


(1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.  Interest income on non-accruing loans was not material for the periods presented.

(2) Interest income for loans receivable and investment securities available-for-sale is reported on a fully taxable-equivalent basis at a rate of 33% for all periods presented.

(3) Changes attributable to rate/volume have been allocated to volume.

 

64



Table of Contents

 

Average Balance Sheets and Interest Rates on Interest-Earning Assets and Interest-Bearing Liabilities

Six Months Ended June 30, 2015, 2014 and 2013

(In thousands)

 

 

 

2015

 

2014

 

2013

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

351,944

 

$

6,260

 

3.56

%

$

277,236

 

$

6,202

 

4.32

%

$

214,197

 

$

4,332

 

4.04

%

Real estate - commercial

 

1,264,283

 

28,289

 

4.48

%

1,167,100

 

25,828

 

4.33

%

841,312

 

20,680

 

4.88

%

Real estate - construction

 

480,684

 

11,365

 

4.73

%

406,989

 

10,147

 

4.98

%

355,486

 

9,362

 

5.26

%

Real estate - residential

 

393,773

 

7,450

 

3.78

%

312,486

 

6,355

 

4.06

%

230,715

 

5,212

 

4.51

%

Home equity lines

 

136,759

 

2,195

 

3.24

%

115,222

 

2,117

 

3.71

%

115,238

 

2,115

 

3.70

%

Consumer

 

4,969

 

142

 

5.76

%

5,691

 

340

 

5.70

%

3,438

 

93

 

5.39

%

Total loans

 

2,632,412

 

55,701

 

4.23

%

2,284,724

 

50,989

 

4.43

%

1,760,386

 

41,794

 

4.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

336,722

 

6,370

 

3.78

%

265,998

 

5,773

 

4.34

%

485,234

 

9,117

 

3.76

%

Investment securities available-for-sale

 

315,673

 

5,993

 

3.80

%

335,611

 

6,683

 

3.98

%

236,548

 

5,072

 

4.29

%

Investment securities held-to-maturity

 

3,957

 

39

 

1.98

%

7,235

 

75

 

2.07

%

10,902

 

104

 

1.92

%

Other investments

 

13,564

 

295

 

4.38

%

14,845

 

284

 

3.78

%

13,425

 

156

 

2.34

%

Federal funds sold

 

39,093

 

40

 

0.21

%

38,338

 

40

 

0.21

%

173,137

 

216

 

0.25

%

Total interest-earning assets and interest income (2)

 

3,341,421

 

68,438

 

4.10

%

2,946,751

 

63,844

 

4.31

%

2,679,632

 

56,459

 

4.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

21,043

 

 

 

 

 

28,258

 

 

 

 

 

16,720

 

 

 

 

 

Premises and equipment, net

 

25,110

 

 

 

 

 

25,744

 

 

 

 

 

19,478

 

 

 

 

 

Goodwill and other intangibles, net

 

37,136

 

 

 

 

 

35,084

 

 

 

 

 

10,242

 

 

 

 

 

Accrued interest and other assets

 

103,236

 

 

 

 

 

104,746

 

 

 

 

 

104,907

 

 

 

 

 

Allowance for loan losses

 

(29,132

)

 

 

 

 

(29,743

)

 

 

 

 

(27,406

)

 

 

 

 

Total assets

 

$

3,498,814

 

 

 

 

 

$

3,110,840

 

 

 

 

 

$

2,803,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

426,624

 

1,038

 

0.49

%

426,766

 

1,080

 

0.51

%

362,830

 

1,133

 

0.63

%

Money markets

 

372,906

 

600

 

0.32

%

319,257

 

493

 

0.31

%

287,816

 

446

 

0.31

%

Statement savings

 

268,152

 

431

 

0.32

%

250,929

 

343

 

0.28

%

210,691

 

280

 

0.27

%

Certificates of deposit

 

1,042,517

 

5,320

 

1.03

%

805,876

 

3,911

 

0.97

%

899,899

 

4,912

 

1.10

%

Total interest - bearing deposits

 

2,110,199

 

7,389

 

0.71

%

1,802,828

 

5,827

 

0.65

%

1,761,236

 

6,771

 

0.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

368,702

 

3,843

 

2.10

%

374,534

 

4,392

 

2.36

%

289,860

 

4,360

 

3.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities and interest expense

 

2,478,901

 

11,232

 

0.91

%

2,177,362

 

10,219

 

0.95

%

2,051,096

 

11,131

 

1.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

588,025

 

 

 

 

 

534,395

 

 

 

 

 

392,503

 

 

 

 

 

Other liabilities

 

37,273

 

 

 

 

 

32,473

 

 

 

 

 

40,888

 

 

 

 

 

Common shareholders’ equity

 

394,615

 

 

 

 

 

366,610

 

 

 

 

 

319,086

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,498,814

 

 

 

 

 

$

3,110,840

 

 

 

 

 

$

2,803,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin (2)

 

 

 

$

57,206

 

3.42

%

 

 

$

53,625

 

3.62

%

 

 

$

45,328

 

3.38

%

 


(1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.  Interest income on non-accruing loans was not material for the periods presented.

(2) Interest income for loans receivable and investment securities available-for-sale is reported on a fully taxable-equivalent basis at a rate of 33% for all periods presented.

 

65



Table of Contents

 

Rate and Volume Analysis

Six Months Ended June 30, 2015, 2014 and 2013

(In thousands)

 

 

 

2015 Compared to 2014

 

2014 Compared to 2013

 

 

 

Change Due to

 

 

 

Change Due to

 

 

 

 

 

Average

 

Average

 

Increase

 

Average

 

Average

 

Increase

 

 

 

Volume (3)

 

Rate

 

(Decrease)

 

Volume (3)

 

Rate

 

(Decrease)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,407

 

$

(1,349

)

$

58

 

$

1,483

 

$

387

 

$

1,870

 

Real estate - commercial

 

1,518

 

943

 

2,461

 

8,358

 

(3,210

)

5,148

 

Real estate - construction

 

1,814

 

(596

)

1,218

 

1,356

 

(571

)

785

 

Real estate - residential

 

1,633

 

(538

)

1,095

 

1,848

 

(705

)

1,143

 

Home equity lines

 

403

 

(325

)

78

 

(6

)

8

 

2

 

Consumer

 

(200

)

2

 

(198

)

238

 

9

 

247

 

Total loans

 

6,575

 

(1,863

)

4,712

 

13,277

 

(4,082

)

9,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

1,535

 

(938

)

597

 

(4,119

)

775

 

(3,344

)

Investment securities available-for-sale

 

(397

)

(293

)

(690

)

2,124

 

(513

)

1,611

 

Investment securities held-to-maturity

 

(34

)

(2

)

(36

)

(35

)

6

 

(29

)

Other investments

 

(30

)

41

 

11

 

22

 

106

 

128

 

Federal funds sold

 

(1

)

1

 

(0

)

(168

)

(8

)

(176

)

Total interest income (2)

 

7,648

 

(3,054

)

4,594

 

11,101

 

(3,716

)

7,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest - bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

(1

)

(41

)

(42

)

217

 

(270

)

(53

)

Money markets

 

83

 

24

 

107

 

49

 

(2

)

47

 

Statement savings

 

38

 

50

 

88

 

41

 

22

 

63

 

Certificates of deposit

 

1,101

 

308

 

1,409

 

(480

)

(521

)

(1,001

)

Total interest - bearing deposits

 

1,221

 

341

 

1,562

 

(173

)

(771

)

(944

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

(93

)

(456

)

(549

)

1,275

 

(1,243

)

32

 

Total interest expense

 

1,128

 

(115

)

1,013

 

1,102

 

(2,014

)

(912

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (2)

 

$

6,520

 

$

(2,939

)

$

3,581

 

$

9,999

 

$

(1,702

)

$

8,297

 

 


(1) Non-accrual loans are included in average balances and do not have a material effect on the average yield.  Interest income on non-accruing loans was not material for the periods presented.

(2) Interest income for loans receivable and investment securities available-for-sale is reported on a fully taxable-equivalent basis at a rate of 33% for all periods presented.

(3) Changes attributable to rate/volume have been allocated to volume.

 

Provision for Loan Losses

 

The provision for loan losses for the three months ended June 30, 2015 and 2014 was $1.4 million and $615,000, respectively.  The increase in our provision expense during 2015 compared to 2014 is primarily a result of the growth we have experienced in our loan portfolio during 2015 as compared to 2014.

 

66



Table of Contents

 

During 2015, we recorded charge-offs of $117,000 related to commercial and consumer loans.  Recoveries from previously charged-off loans totaled $554,000 for the six months ended June 30, 2015.  During the first quarter of 2015, we received recoveries on two commercial relationships totaling $485,000.  All other recoveries were primarily related to previously charged off residential real estate loans and home equity loans.  Nonperforming loans at June 30, 2015 and December 31, 2014, were $904,000 and $3.4 million, respectively. The decrease in nonperforming loans is a result of three nonperforming loans paying off in total and selling three nonperforming loan relationships during 2015.

 

The allowance for loan losses was $30.2 million at June 30, 2015 and $28.3 million at December 31, 2014. Our allowance for loan losses ratio as a percent of total loans was 1.08% at June 30, 2015 and 1.10% at December 31, 2014.

 

A sluggish job market could adversely affect our home equity lines of credit, credit card and other loan portfolios, including causing increases in delinquencies and default rates, which we expect could impact our charge-offs and provision for loan losses.  Deterioration in commercial and residential real estate values, employment data and household incomes may also result in higher credit losses in our commercial loan portfolio.  Also, in the ordinary course of business, we may be subject to a concentration of credit risk to a particular industry, counterparty, borrower or issuer.  At June 30, 2015, our commercial real estate (including construction lending) portfolio was 67% of our total loan portfolio.  A deterioration in the financial condition or prospects of a particular industry or a failure or downgrade of, or default by, any particular entity or group of entities could negatively impact our businesses, perhaps materially, and the systems by which we set limits and monitor the level of our credit exposure to individual entities and industries may not function as we have anticipated.

 

Additional information on the allowance for loan losses, its allocation to the loans receivable portfolio and information on nonperforming loans can be found in the following tables.

 

Allowance for Loan Losses

Three and Six Months Ended June 30, 2015 and 2014

(In thousands)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Balance, beginning of the period

 

$

28,884

 

$

29,093

 

$

28,275

 

$

27,864

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

1,356

 

615

 

1,486

 

2,541

 

 

 

 

 

 

 

 

 

 

 

Loans charged off:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

(50

)

(563

)

(53

)

(1,346

)

Residential

 

 

 

 

 

Consumer

 

(51

)

 

(64

)

(2

)

Total loans charged off

 

(101

)

(563

)

(117

)

(1,348

)

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

51

 

322

 

536

 

329

 

Residential

 

8

 

11

 

18

 

92

 

Consumer

 

 

88

 

 

88

 

Total recoveries

 

59

 

421

 

554

 

509

 

 

 

 

 

 

 

 

 

 

 

Net (charge offs) recoveries

 

(42

)

(142

)

437

 

(839

)

 

 

 

 

 

 

 

 

 

 

Ending balance, June 30,

 

$

30,198

 

$

29,566

 

$

30,198

 

$

29,566

 

 

 

 

June 30,

 

June 30,

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

Balance at period end

 

$

2,795,764

 

$

2,392,267

 

 

 

 

 

Allowance for loan losses to loans receivable net of fees

 

1.08

%

1.24

%

 

 

 

 

Annualized net charge-offs to average loans receivable

 

-0.03

%

0.07

%

 

 

 

 

 

67



Table of Contents

 

Allocation of the Allowance for Loan Losses

At June 30, 2015 and December 31, 2014

(In thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

Allocation

 

% of Total*

 

Allocation

 

% of Total*

 

Commercial and industrial

 

$

2,045

 

12.19

%

$

2,061

 

13.69

%

Real estate - commercial

 

18,216

 

46.53

%

17,820

 

48.65

%

Real estate - construction

 

7,789

 

20.53

%

6,105

 

16.82

%

Real estate - residential

 

1,881

 

15.41

%

1,954

 

15.58

%

Home equity lines

 

236

 

5.17

%

301

 

5.06

%

Consumer

 

31

 

0.17

%

34

 

0.20

%

 

 

 

 

 

 

 

 

 

 

Total allowance for loan losses

 

$

30,198

 

100.00

%

$

28,275

 

100.00

%

 


* Percentage of loan type to the total loan portfolio.

 

Nonperforming Loans

At June 30, 2015 and December 31, 2014

(In thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

Nonaccruing loans

 

$

904

 

$

3,361

 

 

 

 

 

 

 

Loans contractually past-due 90 days or more and still accruing

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

904

 

$

3,361

 

 

Noninterest Income

 

Noninterest income includes service charges on deposits and loans, realized and unrealized gains on mortgage banking activities, investment fee income, and gains on sales of investment securities available-for-sale, and continues to be an important factor in our operating results.

 

Noninterest income for the three months ended June 30, 2015 and 2014 was $15.7 million and $11.7 million, respectively.  During the second quarter of 2015, we recorded a litigation settlement of $3.0 million which contributed to the increase in noninterest income for 2015.  Realized and unrealized gains on mortgage banking activities, which are reported net of commission & incentive expense, totaled $11.1 million for the three months ended June 30, 2015 compared to $10.2 million for the same period of 2014.  For the six months ended June 30, 2015, noninterest income was $33.3 million compared to $20.4 million for the same period of 2014.  Realized and unrealized gains on mortgage banking activities was $27.3 million for the six months ended June 30, 2015 compared to $17.6 million for the same period of 2014.

 

The change in net gains from mortgage banking activities is mainly due to changes in the unrealized gains associated with the fair market value of our locked commitments and closed loans held for sale.  For the three and six months ended June 30, 2015, the unrealized gains increased $975,000 and $7.7 million, respectively, compared to the same 2014 periods.  In accordance with GAAP, if a lender enters into a mortgage loan commitment with a customer and intends to sell the mortgage loan after it is funded, the written loan commitment is to be accounted for as a derivative instrument and is to be recorded at fair value through earnings.  George Mason enters into commitments where individual loans are “locked in” at a specified interest rate for a fixed period.  At the time of commitment, George Mason also enters into a forward contract with an investor to sell the loan at an agreed upon price if, and after, the loan is closed. This price represents the fair value of the “interest rate lock commitment” (“IRLC”) and is an unrealized gain that is included in earnings during the period of the IRLC.  This gain is also recognized earlier in earnings than the expenses associated with originating, underwriting and closing the loan and becomes designated as a hedge, which, under GAAP, are recognized by us at the time of loan sale to the investor.  When the loan actually closes, the unrealized gain is added to the basis of the ensuing LHFS.  At any point in time (e.g. quarter end) the fair value of the existing IRLCs (not yet

 

68



Table of Contents

 

closed) and the premium to the basis of existing LHFS (loans closed but not yet purchased by investors) represent unrealized gains that have been recognized in income, either in the current period or prior periods.  At the time the loan is sold to investors, the “investor buy price” is equal to the basis of the loan held for sale, and there is no gain or loss recognized.  This accounting creates a mismatch between the income recognition on loan production and the expense recognition for those same loans.

 

As mentioned, direct costs associated with loan origination, such as commission and salaries, are recorded as a reduction to realized and unrealized gains on mortgage banking activities.

 

For the three months ended June 30, 2015 and 2014, we closed $1.09 billion and $842.1 million in mortgage originations, respectively.  For the six months ended June 30, 2015 and 2014, we closed $1.93 billion and $1.41 billion, respectively.  The increase in mortgage originations is a result of the decreased interest rate environment which has increased existing home borrowers’ interest in refinancing their current mortgage.  As a result, refinance activity has increased to 34% of our total loan origination volume for the 2015 compared to 18% for the same period of 2014.

 

Investment fee income increased $39,000 to $143,000 for the three months ended June 30, 2015 compared to $104,000 for the same period of 2014.  For the six months ended June 30, 2015, investment fee income was $258,000 compared to $326,000.

 

The increase in the cash surrender value of our bank-owned life insurance for the three months ended June 30, 2015 and 2014 was $95,000 and $126,000, respectively.  For the year-to-date periods of 2015 and 2014, the increase in the cash surrender value of our bank-owned life insurance was $213,000 and $244,000, respectively.

 

Noninterest income represented 35% and 30% of our total revenues for the three months ended June 30, 2015 and 2014, respectively.  For the six months ended June 30, 2015 and 2014, noninterest income represented 37% and 28%, respectively.

 

Noninterest Expense

 

Noninterest expense includes, among other things, salaries and benefits, occupancy costs, professional fees, depreciation, data processing, telecommunications and miscellaneous expenses. Noninterest expense for the three months ended June 30, 2015 was $22.9 million, compared to $25.2 million for the same period of 2014, a decrease of $2.3 million, or 9%.  For the six months ended June 30, 2015, noninterest expense was $47.0 million compared to $51.0 million for the same period of 2014, a decrease of $4.0 million, or 8%.  The decrease is primarily attributable to our recording merger and acquisition expenses during 2014 as a result of our acquisition of UFBC.

 

For the quarter ended June 30, 2015, salaries and benefits expense increased to $12.0 million from $11.5 million for the quarter ended June 30, 2014.  For the six months ended June 30, 2015 and 2014, salaries and benefits expense was $24.0 million and $22.9 million, respectively.  The increase in salaries and benefits expense during 2015 compared to 2014 is primarily a result of the increase in the variable component of compensation due to better than anticipated results for 2015 compared to the same period of 2014.

 

Occupancy expense was $2.3 million for the three months ended June 30, 2015 compared to $2.5 million for the same period of 2014.  For the six months ended June 30, 2015 and 2014, occupancy expense was $4.8 million and $5.2 million, respectively.  The decrease in occupancy expense during 2015 as compared to 2014 is primarily attributable to the closing of several branch office locations during 2014.  As a result of our UFBC acquisition, we had five branch offices that overlapped existing markets. The decreases in depreciation expense and data processing & communications for 2015 compared to 2014 can be attributed to the cost savings we received post UFBC acquisition.

 

Professional fees were $1.1 million and $876,000 for the three months ended June 30, 2015 and 2014, respectively.  For the six months ended June 30, 2015 and 2014, professional fees were $2.7 million and $1.7 million, respectively.  The increase in professional fees for 2015 was a result of increased legal fees as a result of litigation which was settled during the second quarter of 2015.

 

69



Table of Contents

 

Income Taxes

 

For the three months ended June 30, 2015, we recorded a provision for income taxes of $7.0 million, compared to $4.4 million for the same period of 2014.  Our effective tax rate for the three months ended June 30, 2015 and 2014 was 34.2% and 34.0%, respectively.  For the six months ended June 30, 2015 and 2014, provision for income taxes was $14.0 million and $6.7 million, respectively.  Our effective tax rate for the six months ended June 30, 2015 and 2014 was 34.1% and 34.4%, respectively.  Our effective tax rate is less than the statutory rate because of income we receive on tax-exempt investments.  See also “Critical Accounting Policies — Valuation of Deferred Tax Assets.”

 

Statements of Condition

 

Total assets were $3.77 billion and $3.40 billion at June 30, 2015 and December 31, 2014, respectively.

 

Investment Securities

 

Our investment securities portfolio is used as a source of income and liquidity.  Investment securities were $341.7 million at June 30, 2015, compared to $348.2 million at December 31, 2014, a decrease of $6.5 million.  The decrease in investment securities was a result of maturities, calls, and scheduled principal payments that occurred during 2015.  The investment securities portfolio consists of investment securities available-for-sale, investment securities held-to-maturity and trading securities. Investment securities available-for-sale are those securities that we intend to hold for an indefinite period of time, but not necessarily until maturity. These securities are carried at fair value and may be sold as part of an asset/liability strategy, liquidity management or regulatory capital management.  Investment securities held-to-maturity are those securities that we have the intent and ability to hold to maturity and are carried at amortized cost. Investment securities-trading are securities we purchase to economically hedge against fair value changes in our nonqualified deferred compensation plan liability.  These securities include cash equivalents, equities and mutual funds.  See the following table for additional information on our investment securities portfolio.

 

Investment Securities

At June 30, 2015 and December 31, 2014

(In thousands)

 

 

 

Amortized

 

Fair

 

Average

 

Available-for-sale at June 30, 2015

 

Cost

 

Value

 

Yield

 

U.S. government-sponsored agencies

 

 

 

 

 

 

 

Within one year

 

$

999

 

$

1,001

 

0.48

%

One to five years

 

35,497

 

37,361

 

3.28

%

Five to ten years

 

9,833

 

10,842

 

3.84

%

After ten years

 

24,847

 

24,588

 

2.71

%

Total U.S. government-sponsored agencies

 

71,176

 

73,792

 

3.12

%

 

 

 

 

 

 

 

 

Mortgage-backed securities (1)

 

 

 

 

 

 

 

One to five years

 

1,633

 

1,706

 

4.23

%

Five to ten years

 

42,249

 

44,252

 

3.45

%

After ten years

 

64,748

 

67,707

 

3.52

%

Total mortgage-backed securities

 

108,630

 

113,665

 

3.51

%

 

 

 

 

 

 

 

 

Tax exempt municipal securities (2)

 

 

 

 

 

 

 

Within one year

 

3,885

 

3,931

 

4.45

%

One to five years

 

14,552

 

15,322

 

3.17

%

Five to ten years

 

29,392

 

30,812

 

3.56

%

After ten years

 

72,243

 

74,352

 

3.35

%

Taxable municipal securities

 

 

 

 

 

 

 

One to five years

 

1,360

 

1,486

 

4.83

%

Five to ten years

 

2,891

 

3,179

 

5.07

%

After ten years

 

15,600

 

15,509

 

3.04

%

Total municipal securities

 

139,923

 

144,591

 

3.42

%

 

 

 

 

 

 

 

 

Corporate securities

 

 

 

 

 

 

 

Within one year

 

503

 

503

 

0.37

%

Total corporate securities

 

503

 

503

 

0.37

%

Total investment securities available-for-sale

 

$

320,232

 

$

332,551

 

3.38

%

 

 

 

 

 

 

 

 

 

 

Amortized

 

Fair

 

Average

 

Held-to-maturity at June 30, 2015

 

Cost

 

Value

 

Yield

 

Mortgage-backed securities (1)

 

 

 

 

 

 

 

One to five years

 

$

11

 

$

11

 

8.12

%

Total mortgage-backed securities

 

11

 

11

 

8.12

%

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

 

 

 

 

 

 

After ten years

 

3,868

 

3,277

 

1.12

%

Total pooled trust preferred securities

 

3,868

 

3,277

 

1.12

%

Total investment securities held-to-maturity

 

3,879

 

3,288

 

1.15

%

 

 

 

 

 

 

 

 

Total investment securities

 

$

324,111

 

$

335,839

 

3.35

%

 

70



Table of Contents

 

 

 

Amortized

 

Fair

 

Average

 

Available-for-sale at December 31, 2014

 

Cost

 

Value

 

Yield

 

U.S. government-sponsored agencies

 

 

 

 

 

 

 

Within one year

 

$

499

 

$

500

 

0.42

%

One to five years

 

25,922

 

26,954

 

3.02

%

Five to ten years

 

19,996

 

21,905

 

3.82

%

After ten years

 

24,618

 

24,794

 

3.21

%

Total U.S. government-sponsored agencies

 

71,035

 

74,153

 

3.29

%

 

 

 

 

 

 

 

 

Mortgage-backed securities (1)

 

 

 

 

 

 

 

One to five years

 

4,761

 

4,857

 

2.79

%

Five to ten years

 

32,846

 

34,595

 

3.39

%

After ten years

 

81,201

 

86,029

 

3.59

%

Total mortgage-backed securities

 

118,808

 

125,481

 

3.50

%

 

 

 

 

 

 

 

 

Tax exempt municipal securities (2)

 

 

 

 

 

 

 

Within one year

 

4,178

 

4,270

 

4.19

%

One to five years

 

9,123

 

9,601

 

3.15

%

Five to ten years

 

32,080

 

33,834

 

3.57

%

After ten years

 

79,770

 

83,639

 

3.38

%

Taxable municipal securities

 

 

 

 

 

 

 

Five to ten years

 

4,258

 

4,712

 

4.99

%

After ten years

 

996

 

1,066

 

5.33

%

Total municipal securities

 

130,405

 

137,122

 

3.50

%

 

 

 

 

 

 

 

 

Pooled trust preferred & corporate securities

 

 

 

 

 

 

 

Within one year

 

502

 

502

 

0.35

%

After ten years

 

1,821

 

1,873

 

1.48

%

Total pooled trust preferred & corporate securities

 

2,323

 

2,375

 

1.24

%

Total investment securities available-for-sale

 

$

322,571

 

$

339,131

 

3.44

%

 

 

 

 

 

 

 

 

 

 

Amortized

 

Fair

 

Average

 

Held-to-maturity at December 31, 2014

 

Cost

 

Value

 

Yield

 

Mortgage-backed securities (1)

 

 

 

 

 

 

 

One to five years

 

$

19

 

$

19

 

8.10

%

Total mortgage-backed securities

 

19

 

19

 

8.10

%

 

 

 

 

 

 

 

 

Pooled trust preferred securities

 

 

 

 

 

 

 

After ten years

 

4,005

 

3,315

 

1.09

%

Total pooled trust preferred securities

 

4,005

 

3,315

 

1.09

%

Total investment securities held-to-maturity

 

4,024

 

3,334

 

1.13

%

 

 

 

 

 

 

 

 

Total investment securities

 

$

326,595

 

$

342,465

 

3.41

%

 

71



Table of Contents

 

We complete reviews for other-than-temporary impairment at least quarterly.  As of June 30, 2015, the majority of our investment securities portfolio consisted of securities rated AAA by a leading rating agency.  Investment securities which carry a AAA rating are judged to be of the best quality and carry the smallest degree of investment risk.  At June 30, 2015, 99% of our mortgage-related investment securities portfolio is guaranteed by the Federal National Mortgage Association (FNMA), the Federal Home Loan Mortgage Corporation (FHLMC) and the Government National Mortgage Association (GNMA).

 

We have $1.4 million in non-government non-agency mortgage-related securities.  The various protective elements on the non-agency securities may change in the future if market conditions or the financial stability of credit insurers changes, which could impact the ratings of these securities.

 

At June 30, 2015, certain of our investment grade securities were in an unrealized loss position.  Investment securities with unrealized losses are a result of pricing changes in the current market environment and not as a result of permanent credit impairment. Contractual cash flows for the agency mortgage-backed securities are guaranteed and/or funded by the U.S. government.  Other mortgage-backed securities and municipal securities have third party protective elements and there are no negative indications that the contractual cash flows will not be received when due.  We do not intend to sell nor do we believe we will be required to sell any of our temporarily impaired securities prior to the recovery of their amortized cost.

 

At June 30, 2015, we own two pooled trust preferred securities which are classified as held-to-maturity within the investment securities portfolio.  We previously owned two additional pooled trust preferred securities in our available-for-sale portfolio as they did not qualify for exempt treatment as a covered fund under the Volcker Rule.  We would have been required to sell these bonds prior to July 2017, however, both securities paid off in full, the last of which was during June 2015.  As a result, during the second quarter of 2015, we recovered $180,000 of an other-than-temporary impairment charge which was recorded in December 2013.   No further impairment has been recorded for the remaining pooled trust preferred securities in our portfolio.

 

The par value of the two pooled trust preferred securities still classified as held-to-maturity totaled $3.9 million at June 30, 2015.  The collateral underlying these structured securities are instruments issued by financial institutions.  We own the A-3 tranches in each issuance.  Each of the bonds are rated by more than one rating agency.  One security has a composite rating of A+, one security has a composite rating of BBB+.  Observable trading activity remains limited for these types of securities.  We have estimated the fair value of these securities through the use of internal calculations and through information provided by external pricing services.  Given the level of subordination below our A-3 tranches, and the actual and expected performance of the underlying collateral, we expect to receive all contractual interest and principal payments recovering the amortized cost basis of each of the securities, and concluded that these securities are not other-than-temporarily impaired.  We continuously monitor the financial condition of the underlying issues and the level of subordination below the A-3 tranches.  We also utilize a multi-scenario model which assumes varying levels of additional defaults and deferrals and the effects of such adverse developments on the contractual cash flows for the A-3 tranches.  In each of the adverse scenarios, there was no indication of a break to the A-3 contractual cash flows.

 

In one of the pooled trust preferred securities issues, 71% of the principal balance is subordinate to our class of ownership.  In the other pooled trust preferred security, 63% of the principal balance is subordinate to our class of ownership.  Significant judgment is involved in the evaluation of other-than-temporary impairment.  We do not intend to sell nor do we believe it is probable we will be required to sell these pooled trust preferred securities prior to the recovery of our investment.

 

No other-than-temporary impairment has been recognized on the securities in our investment portfolio as of June 30, 2015.

 

We hold $12.8 million in FHLB stock at June 30, 2015, which is included in other investments on the statement of condition.

 

Loans Receivable

 

Total loans receivable, net of deferred fees and costs, were $2.80 billion at March 31, 2015 and $2.58 billion at December 31, 2014.  See the following table for details on the loans receivable portfolio.

 

Loans held for sale at June 30, 2015 were $455.6 million compared to $315.3 million at December 31, 2014.  Loans closed at our mortgage subsidiary totaled $1.93 billion for the six months ended June 30, 2015 compared to $1.39 billion for the six months ended June 30, 2014.  Loans held for sale are valued at the lower of cost or fair value.

 

72



Table of Contents

 

Loans Receivable

At June 30, 2015 and December 31, 2014

(In thousands)

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

341,249

 

12.19

%

$

353,921

 

13.69

%

Real estate - commercial

 

1,303,026

 

46.53

%

1,257,854

 

48.65

%

Real estate - construction

 

574,932

 

20.53

%

434,908

 

16.82

%

Real estate - residential

 

431,589

 

15.41

%

402,678

 

15.58

%

Home equity lines

 

144,655

 

5.17

%

130,885

 

5.06

%

Consumer

 

4,825

 

0.17

%

5,083

 

0.20

%

 

 

 

 

 

 

 

 

 

 

Gross loans

 

$

2,800,276

 

100.00

%

2,585,329

 

100.00

%

 

 

 

 

 

 

 

 

 

 

Net deferred (fees) costs

 

(4,512

)

 

 

(4,215

)

 

 

Less: allowance for loan losses

 

(30,198

)

 

 

(28,275

)

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net

 

$

2,765,566

 

 

 

$

2,552,839

 

 

 

 

Deposits

 

Total deposits were $2.94 billion at June 30, 2015 compared to $2.54 billion at December 31, 2014.  See the following table for details on certificates of deposit with balances of $250,000 or more.

 

Certificates of Deposit that Meet or Exceed FDIC Insurance Limit

At June 30, 2015

(In thousands)

 

 

 

Fixed Term

 

No-Penalty*

 

Total

 

Maturities:

 

 

 

 

 

 

 

Three months or less

 

$

16,784

 

$

8,425

 

$

25,209

 

Over three months through six months

 

28,983

 

57,781

 

86,764

 

Over six months through twelve months

 

55,454

 

11,715

 

67,169

 

Over twelve months

 

53,253

 

8,278

 

61,531

 

 

 

$

154,474

 

$

86,199

 

$

240,673

 

 


* No-Penalty certificates of deposit can be redeemed at anytime at the request of the depositor.

 

We are a member of the Certificates of Deposit Account Registry Service (“CDARS”).  CDARS allows our customers to access FDIC insurance protection on multi-million dollar certificates of deposit through our Bank.  When a customer places a large deposit through CDARS, we place their funds into certificates of deposit with other banks in the CDARS network in increments of less than $250,000 so that principal and interest are eligible for FDIC insurance protection.  At June 30, 2015 and December 31, 2014, we had $116.5 million and $32.3 million, respectively, in CDARS deposits, which are considered to be brokered deposits.  Brokered certificates of deposit not in the CDARS network were $388.6 million and $278.1 million at June 30, 2015 and December 31, 2014, respectively. We use this type of funding to lock in low cost term funding to support mortgage loans we originate and intend to sell.

 

73


 


Table of Contents

 

Borrowings

 

Other borrowed funds were $378.8 million at June 30, 2015 compared to $438.0 million at December 31, 2014.  FHLB advances at June 30, 2015 and December 31, 2014 were $230.0 million and $240.0 million, respectively.  Customer repurchase agreements decreased $4.3 million to $99.4 million at June 30, 2015 compared to $103.7 million at December 31, 2014.  We had federal funds purchased of $25.0 million outstanding at June 30, 2015 compared to $70.0 million at December 31, 2014.  Fed funds purchased decreased during 2015 as we replaced this type of funding with brokered CDs.  The following table provides information on our borrowings.

 

Short-Term Borrowings and Other Borrowed Funds

At June 30, 2015

(In thousands)

 

 

 

 

 

Amount

 

 

 

Interest Rate

 

Outstanding

 

Other short-term borrowed funds:

 

 

 

 

 

Customer repurchase agreements

 

0.10

%

$

99,395

 

Federal Funds Purchased

 

0.36

%

25,000

 

Total other short-term borrowed funds and weighted average rate

 

0.15

%

$

124,395

 

 

 

 

 

 

 

Other borrowed funds:

 

 

 

 

 

Trust preferred

 

2.97

%

$

24,361

 

FHLB advances - long term

 

2.81

%

230,000

 

Other borrowed funds and weighted average rate

 

2.83

%

$

254,361

 

 

 

 

 

 

 

Total other borrowed funds and weighted average rate

 

1.95

%

$

378,756

 

 

Shareholders’ Equity

 

Shareholders’ equity at June 30, 2015 was $396.8 million compared to $377.3 million at December 31, 2014, an increase of $19.5 million, or 5%. The increase in shareholders’ equity at June 30, 2015 compared to December 31, 2014 is primarily attributable to net income of $27.1 million recorded for the six months ended June 30, 2015 less dividends of $7.1 million that were declared during 2015.  In addition, accumulated other comprehensive income decreased $2.7 million for the six months ended June 30, 2015.

 

Book value per share at June 30, 2015 was $12.32 compared to $11.76 at December 31, 2014. Tangible book value per share (which is book value per share less goodwill and other intangible assets) at June 30, 2015 was $11.17 compared to $10.60 at December 31, 2014.

 

Business Segment Operations

 

We provide banking and non-banking financial services and products through our subsidiaries. We operate in three business segments, commercial banking, mortgage banking and wealth management services.

 

Commercial Banking

 

The commercial banking segment includes both commercial and consumer lending and provides customers such products as commercial loans, real estate loans, and other business financing and consumer loans. In addition, this segment also provides customers with various deposit products including demand deposit accounts, savings accounts and certificates of deposit.

 

For the three months ended June 30, 2015, the commercial banking segment recorded net income of $9.7 million compared to $7.7 million for the same period of 2014.  For the six months ended June 30, 2015 and 2014, this segment recorded net income of $18.6 million and $13.2 million, respectively.  See “Statements of IncomeGeneral—Business Segments” above for additional information regarding the operating results for the commercial banking segment for the periods presented.  At June 30, 2015, total assets for this segment were $3.69 billion, loans receivable, net of deferred fees and costs, were $2.80 billion and total deposits were $2.94 billion. At June 30, 2014, total assets for this segment were $3.22 billion, loans receivable, net of deferred fees and costs, were $2.39 billion and total deposits were $2.44 billion.

 

Mortgage Banking

 

The operations of the mortgage banking segment are conducted through George Mason. George Mason engages primarily in the origination and acquisition of residential mortgages for sale into the secondary market.

 

For the three months ended June 30, 2015 and 2014, the mortgage banking segment recorded net income of $2.4 million and $2.1 million, respectively.  For the six months ended June 30, 2015 and 2014, net income recorded in this segment was $8.4 million and $2.0 million, respectively.  See “Statements of IncomeGeneral—Business Segments” above for additional information regarding the operating results for the mortgage banking segment for the

 

74



Table of Contents

 

periods presented.  At June 30, 2015, total assets for this segment were $526.1 million; loans held for sale were $455.6 million and mortgage funding checks were $17.2 million. At June 30, 2014, total assets for this segment were $423.9 million; loans held for sale were $360.1 million and mortgage funding checks were $16.7 million.

 

Wealth Management Services

 

The wealth management services segment provides investment and financial services to businesses and individuals, including financial planning, retirement/estate planning, and investment management.

 

For the three months ended June 30, 2015 and 2014, the wealth management services segment recorded net income of $3,000 and $67,000, respectively.  For the six months ended June 30, 2015 and 2014, net income recorded in this segment was $4,000 and $103,000, respectively.  See “Statements of IncomeGeneral—Business Segments” above for additional information regarding the operating results for this business segment for the periods presented.  At June 30, 2015, total assets were $2.4 million and managed and custodial assets were $280 million. At June 30, 2014, total assets were $2.4 million and managed and custodial assets were $183 million.

 

Additional information pertaining to our business segments can be found in Note 4 to the notes to consolidated financial statements.

 

Capital Resources

 

Capital adequacy is an important measure of our financial stability and performance. Our objectives are to maintain a level of capitalization that is sufficient to sustain asset growth and promote depositor and investor confidence.

 

Regulatory agencies measure capital adequacy utilizing a formula that takes into account the individual risk profile of the financial institution. On January 1, 2015, the new Basel III regulatory risk-based capital rules became effective.  Basel III includes new minimum risk-based capital and leverage ratios and refines the definition of what constitutes “capital” for purposes of calculating these ratios. The new minimum capital requirements are: (i) a new common equity Tier 1 (“CET1”) capital ratio of 4.5%; (ii) a Tier 1 to risk-based assets capital ratio of 6%, which is increased from 4%; (iii) a total capital ratio of 8%, which is unchanged from the current rules; and (iv) a Tier 1 leverage ratio of 4%.

 

This new regulatory standard also provides for a number of new deductions from and adjustments to CET1. These include, for example, the requirement that mortgage servicing assets, deferred tax assets related to temporary differences that could not be realized through net operating loss carrybacks, and significant investments in non-consolidated financial entities be deducted from CET1 to the extent that any one such category exceeds 10% of CET1 or all such categories in the aggregate exceed 15% of CET1.

 

Basel III prescribes a standardized approach for risk weightings that expand the risk-weighting categories from the current four Basel I-derived categories (0%, 20%, 50% and 100%) to a much larger and more risk-sensitive number of categories, depending on the nature of the assets, generally ranging from 0% for U.S. government and agency securities, to 600% for certain equity exposures, and resulting in higher risk weights for a variety of asset categories.

 

Total risk-based capital to risk-weighted assets under the new regulatory standard was 11.30% at June 30, 2015 compared to 11.78% at December 31, 2014 (which was calculated under the previous regulatory capital rules).  Our Tier 1 risk-based capital ratios under the new regulatory standard was 10.45% at June 30, 2015 compared to 10.89% at December 31, 2014 (which was calculated under the previous regulatory capital rules).  Common equity Tier 1 capital was 9.76% at June 30, 2015, the second reporting period this capital ratio was required to be calculated.

 

Accordingly, our regulatory capital levels for the Bank and bank holding company meet those established for well-capitalized institutions at both June 30, 2015 and December 31, 2014.

 

The following table shows the minimum capital requirements and our capital position at June 30, 2015 and December 31, 2014 for the Company and for the Bank.

 

75



Table of Contents

 

Capital Components

At June 30, 2015 and December 31, 2014

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

 

 

For Capital

 

Prompt Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Action Provisions

 

Cardinal Financial Corporation (Consolidated):

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital

 

$

410,019

 

11.30

%

$

290,406

> 

8.00

%

$

363,008

> 

10.00

%

Tier I risk-based capital

 

379,235

 

10.45

%

217,805

> 

6.00

%

290,406

> 

8.00

%

Common Equity Tier 1 risk-based capital

 

354,235

 

9.76

%

163,353

> 

4.50

%

235,955

> 

6.50

%

Leverage capital ratio

 

379,235

 

10.60

%

143,110

> 

4.00

%

178,888

> 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital

 

$

383,704

 

11.78

%

$

260,653

> 

8.00

%

$

325,816

> 

10.00

%

Tier I risk-based capital

 

354,843

 

10.89

%

130,326

> 

4.00

%

195,490

> 

6.00

%

Leverage capital ratio

 

354,843

 

10.81

%

131,273

> 

4.00

%

164,091

> 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

 

 

For Capital

 

Prompt Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Action Provisions

 

Cardinal Bank:

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital

 

$

403,175

 

11.17

%

$

288,668

> 

8.00

%

$

360,835

> 

10.00

%

Tier I risk-based capital

 

372,391

 

10.32

%

216,501

> 

6.00

%

288,668

> 

8.00

%

Common Equity Tier 1 risk-based capital

 

372,391

 

10.32

%

162,376

> 

4.50

%

234,543

> 

6.50

%

Leverage capital ratio

 

372,391

 

10.46

%

142,365

> 

4.00

%

177,956

> 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital

 

$

379,979

 

11.73

%

$

259,221

> 

8.00

%

$

324,026

> 

10.00

%

Tier I risk-based capital

 

351,118

 

10.84

%

129,610

> 

4.00

%

194,416

> 

6.00

%

Leverage capital ratio

 

351,118

 

10.75

%

130,613

> 

4.00

%

163,266

> 

5.00

%

 

Liquidity

 

Liquidity in the banking industry is defined as the ability to meet the demand for funds of both depositors and borrowers. We must be able to meet these needs by obtaining funding from depositors or other lenders or by converting non-cash items into cash.  The objective of our liquidity management program is to ensure that we always have sufficient resources to meet the demands of our depositors and borrowers. Stable core deposits and a strong capital position provide the base for our liquidity position. We believe we have demonstrated our ability to attract deposits because of our convenient branch locations, personal service and pricing.

 

In addition to deposits, we have access to different wholesale funding markets. These markets include the brokered CD market, the repurchase agreement market and the federal funds market. We are a member of the Certificates of Deposit Account Registry Service (“CDARS”).  CDARS allows our customers to access FDIC insurance protection on multi-million dollar certificates of deposit through our Bank.  When a customer places a large deposit through CDARS, we place their funds into certificates of deposit with other banks in the CDARS network in increments of less than $250,000 so that principal and interest are eligible for FDIC insurance protection.  At June 30, 2015 and December 31, 2014, we had $116.5 million and $32.3 million, respectively, in CDARS deposits, which are considered to be brokered deposits.  Brokered certificates of deposit not in the CDARS network were $388.6 million and $278.1 million at June 30, 2015 and December 31, 2014, respectively.

 

We also maintain secured lines of credit with the Federal Reserve Bank of Richmond and the Federal Home Loan Bank of Atlanta. Having diverse funding alternatives reduces our reliance on any one source for funding.

 

Cash flow from amortizing assets or maturing assets can also provide funding to meet the needs of depositors and borrowers.

 

We have established a formal liquidity contingency plan which establishes a liquidity management team and provides guidelines for liquidity management. For our liquidity management program, we first determine our current liquidity position and then forecast liquidity based on anticipated changes in the balance sheet. In this forecast, we expect to maintain a liquidity cushion. We also stress test our liquidity position under several different stress scenarios, from moderate to severe. Guidelines for the forecasted liquidity cushion and for liquidity cushions for each stress scenario have been established. We believe that we have sufficient resources to meet our liquidity needs.

 

Liquid assets, which include cash and due from banks, federal funds sold and investment securities available for sale, totaled $371.3 million at June 30, 2015 or 9.9% of total assets. We held investments that are classified as held-to-maturity in the amount of $3.9 million at June 30, 2015. To maintain ready access to the Bank’s secured lines of credit, the Bank has pledged a portion of its investment securities and a portion of its commercial real estate and residential real estate loan portfolios to the Federal Home Loan Bank of Atlanta (“FHLB”) with additional investment securities and certain loans in its commercial & industrial loan portfolio pledged to the Federal Reserve Bank of Richmond. Additional borrowing capacity at the Federal Home Loan Bank of Atlanta at June 30, 2015 was $800.5 million. Borrowing capacity with the Federal Reserve Bank of Richmond was $188.1 million at June 30, 2015. These facilities are subject to the FHLB and the Federal Reserve approving disbursement to us.  In addition, we have unsecured federal funds purchased lines of $315 million available to us.  We anticipate maintaining liquidity at a level sufficient to protect depositors, provide for reasonable growth and fully comply with all regulatory requirements.

 

Contractual Obligations

 

                We have entered into a number of long-term contractual obligations to support our ongoing activities. These contractual obligations will be funded through operating revenues and liquidity sources held or available to us and exclude contractual interest costs, where applicable.

 

76



Table of Contents

 

The required payments under such obligations are detailed in the following table.

 

Contractual Obligations

At June 30, 2015

(In thousands)

 

 

 

Payments Due by Period

 

 

 

Total

 

Less than 1
Year

 

1 - 3 Years

 

3 - 5 Years

 

More than 5
Years

 

Long-Term Debt Obligations:

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

$

711,226

 

$

421,815

 

$

221,288

 

$

48,041

 

$

20,082

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokered certificates of deposit

 

505,133

 

292,616

 

207,234

 

5,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advances from the Federal Home Loan Bank of Atlanta

 

230,000

 

35,000

 

115,000

 

15,000

 

65,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust preferred securities

 

24,361

 

 

 

 

24,361

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease obligations

 

35,810

 

8,290

 

13,396

 

8,148

 

5,976

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,506,530

 

$

757,721

 

$

556,918

 

$

76,472

 

$

115,419

 

 

Financial Instruments with Off-Balance-Sheet Risk and Credit Risk

 

We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized on the balance sheet.

 

The Bank’s maximum exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. We evaluate each customer’s credit worthiness on a case-by-case basis and require collateral to support financial instruments when deemed necessary.  The amount of collateral obtained upon extension of credit is based on management’s credit evaluation of the counterparty.  Collateral held varies but may include deposits held by us, marketable securities, accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have expiration dates up to one year or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future funding requirements. These instruments represent obligations to extend credit or guarantee borrowings and are not recorded on the consolidated statements of condition.  The rates and terms of these instruments are competitive with others in the market in which we do business.

 

Unfunded commitments under lines of credit are commitments for possible future extensions of credit to existing customers.  Those lines of credit may not be drawn upon to the total extent to which we have committed.

 

Standby letters of credit are conditional commitments we issued to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing, and similar transactions. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. We hold certificates of deposit, deposit accounts, and real estate as collateral supporting those commitments for which collateral is deemed necessary.

 

At June 30, 2015 and December 31, 2014, commitments to extend credit were $1.20 billion and $1.52 billion, respectively.  Standby letters of credit were $36.8 million and $33.9 million at June 30, 2015 and December 31, 2014, respectively. Commitments to extend credit of $363.6 million at June 30, 2015 are related to the mortgage banking segment’s mortgage loan funding commitments and are of a short term nature, compared to $194.9 million as of December 31, 2014.  The increase in mortgage loan funding commitments is related to the increased origination production at George Mason during the second quarter of 2015 as compared to the fourth quarter of 2014.

 

We have counter-party risk which may arise from the possible inability of George Mason’s third-party investors to meet the terms of their forward sales contracts. George Mason works with third-party investors that are generally well-capitalized, are investment grade and exhibit strong financial performance to mitigate this risk.  We continuously monitor the financial condition of these third parties.  We do not expect these third parties to fail to meet their obligations.

 

George Mason provides for its estimated exposure to repurchase loans previously sold to investors for which borrowers failed to provide full and accurate information on their loan application or for which appraisals have not been acceptable or when the loan was not underwritten in accordance with the loan program specified by the loan investor, and for other exposure to its investors related to loan sales activities. We evaluate the merits of each claim and estimate the reserve based on actual and expected claims received and consider the historical amounts paid to settle such claims.

 

77



Table of Contents

 

We have taken steps to limit our exposure to such loan repurchases through agreements entered into with various investors.  As a result, we receive a limited number of additional claims.  As of June 30, 2015, the reserve for loan repurchases had a balance of $150,000.

 

Interest Rate Sensitivity

 

We are exposed to various business risks including interest rate risk. Our goal is to maximize net interest income without incurring excessive interest rate risk. Management of net interest income and interest rate risk must be consistent with the level of capital and liquidity that we maintain. We manage interest rate risk through an asset and liability committee (“ALCO”). ALCO is responsible for managing our interest rate risk in conjunction with liquidity and capital management.

 

We employ an independent consulting firm to model our interest rate sensitivity.  We use a net interest income simulation model as our primary tool to measure interest rate sensitivity. Many assumptions are developed based on expected activity in the balance sheet. For maturing assets, assumptions are created for the redeployment of these assets. For maturing liabilities, assumptions are developed for the replacement of these funding sources. Assumptions are also developed for assets and liabilities that could reprice during the modeled time period. These assumptions also cover how we expect rates to change on non-maturity deposits such as interest checking, money market checking, and savings accounts as well as certificates of deposit. Based on inputs that include the current balance sheet, the current level of interest rates and the developed assumptions, the model then produces an expected level of net interest income assuming that market rates remain unchanged. This is considered the base case. Next, the model determines what net interest income would be based on specific changes in interest rates. The rate simulations are performed for a two year period and include ramped rate changes of down 100 basis points and up 200 basis points. The down 200 basis point scenario was discontinued given the current level of interest rates.  In the ramped down rate change, the model moves rates gradually down 100 basis points over the first year and then rates remain flat in the second year.

 

For the up 200 basis point scenario, rates are gradually moved up 200 basis points in the first year and then rates remain flat in the second year. In both the up and down scenarios, the model assumes a parallel shift in the yield curve. The results of these simulations are then compared to the base case.

 

At June 30, 2015, our asset/liability position was neutral based on our interest rate sensitivity model.  Our net interest income would decrease by less than 0.8% in a down 100 basis point scenario and would increase by less than 1.0% in an up 200 basis point scenario over a one-year time frame.  In the two-year time horizon, our net interest income would decrease by less than 1.8% in a down 100 basis point scenario and would increase less than 2.4% in an up 200 basis point scenario.

 

78



Table of Contents

 

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

 

Our Asset/Liability Committee is responsible for reviewing our liquidity requirements and maximizing our net interest income consistent with capital requirements, liquidity, interest rate and economic outlooks, competitive factors and customer needs. Interest rate risk arises because the assets of the Bank and the liabilities of the Bank have different maturities and characteristics. In order to measure this interest rate risk, we use a simulation process that measures the impact of changing interest rates on net interest income. This model is run for the Bank by an independent consulting firm. The simulations incorporate assumptions related to expected activity in the balance sheet. For maturing assets, assumptions are developed for the redeployment of these assets. For maturing liabilities, assumptions are developed for the replacement of these funding sources. Assumptions are also developed for assets and liabilities that reprice during the modeled time period. These assumptions also cover how we expect rates to change on non-maturity deposits such as interest checking, money market checking, and savings accounts as well as certificates of deposit. Based on inputs that include the most recent period end balance sheet, the current level of interest rates and the developed assumptions, the model then produces an expected level of net interest income assuming that interest rates remain unchanged. This becomes the base case. Next, the model determines the impact on net interest income given specified changes in interest rates. The rate simulations are performed for a two year period and include ramped rate changes of down 100 basis points and up 200 basis points. The down 200 basis point scenario was discontinued given the current level of interest rates.  In the ramped down rate change, the model moves rates gradually down 100 basis points over the first year and then rates remain flat in the second year.

 

For the up 200 basis point scenario, rates are gradually increased by 200 basis points in the first year and remain flat in the second year. In both the up and down scenarios, the model assumes a parallel shift in the yield curve. The results of these simulations are then compared to the base case.

 

At June 30, 2015, our asset/liability position was neutral based on our interest rate sensitivity model.  Our net interest income would decrease by less than 0.8% in a down 100 basis point scenario and would increase by less than 1.0% in an up 200 basis point scenario over a one-year time frame.  In the two-year time horizon, our net interest income would decrease by less than 1.8% in a down 100 basis point scenario and would increase less than 2.4% in an up 200 basis point scenario.

 

See also “Interest Rate Sensitivity” in Item 2 above for a discussion of our interest rate risk.

 

We have counter-party risk that may arise from the possible inability of George Mason’s third party investors to meet the terms of their forward sales contracts.  George Mason works with third-party investors that are generally well-capitalized, are investment grade and exhibit strong financial performance to mitigate this risk.  We monitor the financial condition of these third parties on an annual basis.  We do not expect any third-party investor to fail to meet its obligation.

 

79



Table of Contents

 

Item 4.  Controls and Procedures

 

The Company maintains disclosure controls and procedures (as defined in Rule 13a — 15(e) under the Exchange Act).  As of the end of the period covered by this report, an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures was carried out under the supervision and with the participation of the Company’s management, including its chief executive officer and chief financial officer. Based on and as of the date of such evaluation, because of the material weakness in internal control over financial reporting as described in our 2014 Form 10-K, the aforementioned officers concluded that the Company’s disclosure controls and procedures were not effective. The Company’s remediation efforts related to this material weakness are ongoing.

 

 

The Company also maintains a system of internal accounting controls that is designed to provide assurance that assets are safeguarded and that transactions are executed in accordance with management’s authorization and are properly recorded. This system is continually reviewed and is augmented by written policies and procedures, the careful selection and training of qualified personnel and an internal audit program to monitor its effectiveness. There were no changes in our internal control over financial reporting that occurred during our last fiscal quarter that materially affected, or are likely to materially affect, our internal control over financial reporting.

 

Remediation Plan for Material Weakness in Internal Control Over Financial Reporting

 

In response to the material weakness identified above, the Company is in the process of implementing changes to its internal control over financial reporting, including hiring a qualified and highly experienced Credit Administrator and a Quality Control Supervisor, and creating a step-by-step checklist of the key elements related to the recording of new or modified loans into the loan sub-ledger system to ensure completeness and accuracy of all inputs.

 

80



Table of Contents

 

PART II — OTHER INFORMATION

 

Item 1.  Legal Proceedings

 

In the ordinary course of our operations, we become party to various legal proceedings.  Currently, we are not party to any material legal proceedings, and no such proceedings except as noted above are, to management’s knowledge, threatened against us.

 

Item 1A.  Risk Factors

 

Our operations are subject to many risks that could adversely affect our future financial condition and performance and, therefore, the market value of our securities, including the risk factors that are outlined in our Annual Report on Form 10-K for the year ended December 31, 2014.  There have been no material changes in our risk factors from those disclosed.

 

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

 

(a)  None.

(b)  Not applicable.

(c)  For the three months ended June 30, 2015, we did not purchase shares of our common stock.

 

Item 3.  Defaults Upon Senior Securities

 

(a)  None.

(b)  None.

 

Item 4.  Mine Safety Disclosures

 

None.

 

Item 5.  Other Information

 

(a)  None.

(b)  None.

 

Item 6.  Exhibits

 

31.1        Rule 13a-14(a) Certification of Chief Executive Officer

31.2        Rule 13a-14(a) Certification of Chief Financial Officer

32.1        Statement of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350

32.2        Statement of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350

101         The following materials from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, formatted in Extensible Business Reporting Language (XBRL), include: (i) the Condensed Consolidated Statements of Income, (ii) the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) related notes.

 

81



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

CARDINAL FINANCIAL CORPORATION

 

(Registrant)

 

 

 

 

Date: August 7, 2015

/s/ Bernard H. Clineburg

 

Bernard H. Clineburg

 

Chairman and Chief Executive Officer

 

(Principal Executive Officer)

 

 

 

 

Date: August 7, 2015

/s/ Mark A. Wendel

 

Mark A. Wendel

 

Executive Vice President and Chief Financial Officer

 

(Principal Financial Officer)

 

 

 

 

Date: August 7, 2015

/s/ Jennifer L. Deacon

 

Jennifer L. Deacon

 

Executive Vice President and Chief Accounting Officer

 

(Principal Accounting Officer)

 

82



Table of Contents

 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

31.1

 

Rule 13a-14(a) Certification of Chief Executive Officer

31.2

 

Rule 13a-14(a) Certification of Chief Financial Officer

32.1

 

Statement of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350

32.2

 

Statement of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350

 

 

 

101

 

The following materials from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, formatted in Extensible Business Reporting Language (XBRL), include: (i) the Condensed Consolidated Statements of Income, (ii) the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) related notes.

 

83