Attached files
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
¨ | 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 001-11138
First Commonwealth Financial Corporation
(Exact name of registrant as specified in its charter)
Pennsylvania | 25-1428528 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
601 Philadelphia Street, Indiana, PA | 15701 | |
(Address of principal executive offices) | (Zip Code) |
724-349-7220
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by a 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 ¨.
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 ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer x Accelerated filer ¨ Smaller reporting company ¨ Non-accelerated filer ¨
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of issuer’s common stock, $1.00 par value, as of August 7, 2015, was 88,961,268.
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
FORM 10-Q
INDEX
PAGE | ||
PART I. | ||
ITEM 1. | ||
ITEM 2. | ||
ITEM 3. | ||
ITEM 4. | ||
PART II. | ||
ITEM 1. | ||
ITEM 1A. | ||
ITEM 2. | ||
ITEM 3. | ||
ITEM 4. | ||
ITEM 5. | ||
ITEM 6. | ||
2
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)
June 30, 2015 | December 31, 2014 | ||||||
(dollars in thousands, except share data) | |||||||
Assets | |||||||
Cash and due from banks | $ | 64,321 | $ | 72,276 | |||
Interest-bearing bank deposits | 3,120 | 2,262 | |||||
Securities available for sale, at fair value | 1,089,725 | 1,309,819 | |||||
Securities held to maturity, at amortized cost (Fair value of $130,454 at June 30, 2015) | 131,780 | — | |||||
Other investments | 53,347 | 44,545 | |||||
Loans held for sale | 9,817 | 2,502 | |||||
Loans: | |||||||
Portfolio loans | 4,490,854 | 4,457,308 | |||||
Allowance for credit losses | (45,344 | ) | (52,051 | ) | |||
Net loans | 4,445,510 | 4,405,257 | |||||
Premises and equipment, net | 63,404 | 64,989 | |||||
Other real estate owned | 6,539 | 7,197 | |||||
Goodwill | 161,429 | 161,429 | |||||
Amortizing intangibles, net | 1,352 | 1,665 | |||||
Bank owned life insurance | 180,005 | 177,567 | |||||
Other assets | 106,379 | 110,777 | |||||
Total assets | $ | 6,316,728 | $ | 6,360,285 | |||
Liabilities | |||||||
Deposits (all domestic): | |||||||
Noninterest-bearing | $ | 1,068,230 | $ | 989,027 | |||
Interest-bearing | 3,141,877 | 3,326,484 | |||||
Total deposits | 4,210,107 | 4,315,511 | |||||
Short-term borrowings | 1,231,917 | 1,105,876 | |||||
Subordinated debentures | 72,167 | 72,167 | |||||
Other long-term debt | 39,189 | 89,459 | |||||
Total long-term debt | 111,356 | 161,626 | |||||
Other liabilities | 52,142 | 61,127 | |||||
Total liabilities | 5,605,522 | 5,644,140 | |||||
Shareholders’ Equity | |||||||
Preferred stock, $1 par value per share, 3,000,000 shares authorized, none issued | — | — | |||||
Common stock, $1 par value per share, 200,000,000 shares authorized; 105,563,455 shares issued at June 30, 2015 and December 31, 2014, and 88,960,268 and 91,723,028 shares outstanding at June 30, 2015 and December 31, 2014, respectively | 105,563 | 105,563 | |||||
Additional paid-in capital | 365,933 | 365,615 | |||||
Retained earnings | 368,060 | 353,027 | |||||
Accumulated other comprehensive loss, net | (140 | ) | (4,499 | ) | |||
Treasury stock (16,603,187 and 13,840,427 shares at June 30, 2015 and December 31, 2014, respectively) | (128,210 | ) | (103,561 | ) | |||
Total shareholders’ equity | 711,206 | 716,145 | |||||
Total liabilities and shareholders’ equity | $ | 6,316,728 | $ | 6,360,285 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
ITEM 1. Financial Statements and Supplementary Data (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
For the Three Months Ended | For the Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(dollars in thousands, except share data) | |||||||||||||||
Interest Income | |||||||||||||||
Interest and fees on loans | $ | 42,650 | $ | 42,192 | $ | 85,251 | $ | 85,290 | |||||||
Interest and dividends on investments: | |||||||||||||||
Taxable interest | 6,735 | 7,334 | 13,552 | 14,514 | |||||||||||
Interest exempt from federal income taxes | 210 | 64 | 385 | 68 | |||||||||||
Dividends | 553 | 574 | 2,042 | 796 | |||||||||||
Interest on bank deposits | 2 | 2 | 5 | 4 | |||||||||||
Total interest income | 50,150 | 50,166 | 101,235 | 100,672 | |||||||||||
Interest Expense | |||||||||||||||
Interest on deposits | 1,880 | 3,416 | 4,030 | 6,923 | |||||||||||
Interest on short-term borrowings | 1,116 | 477 | 2,074 | 946 | |||||||||||
Interest on subordinated debentures | 579 | 571 | 1,148 | 1,137 | |||||||||||
Interest on other long-term debt | 205 | 319 | 441 | 692 | |||||||||||
Total interest expense | 3,780 | 4,783 | 7,693 | 9,698 | |||||||||||
Net Interest Income | 46,370 | 45,383 | 93,542 | 90,974 | |||||||||||
Provision for credit losses | 3,038 | 3,317 | 4,197 | 6,548 | |||||||||||
Net Interest Income after Provision for Credit Losses | 43,332 | 42,066 | 89,345 | 84,426 | |||||||||||
Noninterest Income | |||||||||||||||
Net securities gains | 20 | 2 | 125 | 2 | |||||||||||
Trust income | 1,476 | 1,474 | 2,897 | 2,909 | |||||||||||
Service charges on deposit accounts | 3,872 | 4,141 | 7,190 | 7,933 | |||||||||||
Insurance and retail brokerage commissions | 2,178 | 1,600 | 4,373 | 2,995 | |||||||||||
Income from bank owned life insurance | 1,378 | 1,432 | 2,732 | 2,801 | |||||||||||
Gain on sale of loans | 627 | 76 | 1,066 | 76 | |||||||||||
Gain on sale of other assets | 354 | 2,089 | 578 | 3,670 | |||||||||||
Card related interchange income | 3,729 | 3,655 | 7,147 | 7,021 | |||||||||||
Other income | 2,713 | 2,533 | 4,430 | 4,515 | |||||||||||
Total noninterest income | 16,347 | 17,002 | 30,538 | 31,922 | |||||||||||
Noninterest Expense | |||||||||||||||
Salaries and employee benefits | 22,001 | 21,897 | 43,893 | 42,941 | |||||||||||
Net occupancy expense | 3,316 | 3,283 | 7,227 | 6,789 | |||||||||||
Furniture and equipment expense | 2,630 | 5,249 | 5,310 | 10,579 | |||||||||||
Data processing expense | 1,509 | 1,542 | 2,947 | 3,010 | |||||||||||
Pennsylvania shares tax expense | 1,110 | 1,038 | 1,904 | 1,749 | |||||||||||
Intangible amortization | 156 | 178 | 312 | 356 | |||||||||||
Collection and repossession expense | 917 | 449 | 1,428 | 1,158 | |||||||||||
Other professional fees and services | 945 | 691 | 1,875 | 1,715 | |||||||||||
FDIC insurance | 1,025 | 1,051 | 2,084 | 2,100 | |||||||||||
Loss on sale or write-down of assets | 1,635 | 745 | 1,897 | 1,180 | |||||||||||
Operational losses (recoveries) | 323 | 229 | 1,323 | (460 | ) | ||||||||||
Conversion related expenses | — | 539 | — | 893 | |||||||||||
Other operating expenses | 5,067 | 5,505 | 10,288 | 10,273 | |||||||||||
Total noninterest expense | 40,634 | 42,396 | 80,488 | 82,283 | |||||||||||
Income Before Income Taxes | 19,045 | 16,672 | 39,395 | 34,065 | |||||||||||
Income tax provision | 5,598 | 4,744 | 11,727 | 9,837 | |||||||||||
Net Income | $ | 13,447 | $ | 11,928 | $ | 27,668 | $ | 24,228 | |||||||
Average Shares Outstanding | 88,922,392 | 93,794,589 | 89,893,662 | 94,166,936 | |||||||||||
Average Shares Outstanding Assuming Dilution | 88,939,003 | 93,811,543 | 89,903,550 | 94,177,831 | |||||||||||
Per Share Data: | |||||||||||||||
Basic Earnings per Share | $ | 0.15 | $ | 0.13 | $ | 0.31 | $ | 0.26 | |||||||
Diluted Earnings per Share | $ | 0.15 | $ | 0.13 | $ | 0.31 | $ | 0.26 | |||||||
Cash Dividends Declared per Common Share | $ | 0.07 | $ | 0.07 | $ | 0.14 | $ | 0.14 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
ITEM 1. Financial Statements and Supplementary Data (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
For the Three Months Ended | For the Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(dollars in thousands) | |||||||||||||||
Net Income | $ | 13,447 | $ | 11,928 | $ | 27,668 | $ | 24,228 | |||||||
Other comprehensive (loss) income, before tax benefit (expense): | |||||||||||||||
Unrealized holding (losses) gains on securities arising during the period | (3,814 | ) | 9,950 | 6,166 | 22,407 | ||||||||||
Less: reclassification adjustment for gains on securities included in net income | (20 | ) | (2 | ) | (125 | ) | (2 | ) | |||||||
Unrealized holding (losses) gains on derivatives arising during the period | (527 | ) | — | 668 | — | ||||||||||
Less: reclassification adjustment for gains on derivatives included in net income | (11 | ) | — | (6 | ) | — | |||||||||
Total other comprehensive (loss) income, before tax benefit (expense) | (4,372 | ) | 9,948 | 6,703 | 22,405 | ||||||||||
Income tax benefit (expense) related to items of other comprehensive (loss) income | 1,530 | (3,478 | ) | (2,344 | ) | (7,839 | ) | ||||||||
Total other comprehensive (loss) income | (2,842 | ) | 6,470 | 4,359 | 14,566 | ||||||||||
Comprehensive Income | $ | 10,605 | $ | 18,398 | $ | 32,027 | $ | 38,794 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
ITEM 1. Financial Statements and Supplementary Data (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
Shares Outstanding | Common Stock | Additional Paid-in- Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss), net | Treasury Stock | Total Shareholders’ Equity | ||||||||||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||||||||||||||||
Balance at December 31, 2014 | 91,723,028 | $ | 105,563 | $ | 365,615 | $ | 353,027 | $ | (4,499 | ) | $ | (103,561 | ) | $ | 716,145 | |||||||||||
Net income | 27,668 | 27,668 | ||||||||||||||||||||||||
Other comprehensive income | 4,359 | 4,359 | ||||||||||||||||||||||||
Cash dividends declared ($0.14 per share) | (12,635 | ) | (12,635 | ) | ||||||||||||||||||||||
Treasury stock acquired | (2,918,066 | ) | (25,383 | ) | (25,383 | ) | ||||||||||||||||||||
Treasury stock reissued | 20,936 | 32 | — | 160 | 192 | |||||||||||||||||||||
Restricted stock | 134,370 | — | 286 | — | 574 | 860 | ||||||||||||||||||||
Balance at June 30, 2015 | 88,960,268 | $ | 105,563 | $ | 365,933 | $ | 368,060 | $ | (140 | ) | $ | (128,210 | ) | $ | 711,206 |
Shares Outstanding | Common Stock | Additional Paid-in- Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss), net | Treasury Stock | Total Shareholders’ Equity | ||||||||||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||||||||||||||||
Balance at December 31, 2013 | 95,245,215 | $ | 105,563 | $ | 365,333 | $ | 334,748 | $ | (20,588 | ) | $ | (73,359 | ) | $ | 711,697 | |||||||||||
Net income | 24,228 | 24,228 | ||||||||||||||||||||||||
Other comprehensive income | 14,566 | 14,566 | ||||||||||||||||||||||||
Cash dividends declared ($0.14 per share) | (13,205 | ) | (13,205 | ) | ||||||||||||||||||||||
Discount on dividend reinvestment plan purchases | (65 | ) | (65 | ) | ||||||||||||||||||||||
Treasury stock acquired | (1,603,350 | ) | (13,407 | ) | (13,407 | ) | ||||||||||||||||||||
Treasury stock reissued | 21,960 | 35 | — | 157 | 192 | |||||||||||||||||||||
Restricted stock | 88,987 | — | 247 | — | 251 | 498 | ||||||||||||||||||||
Balance at June 30, 2014 | 93,752,812 | $ | 105,563 | $ | 365,550 | $ | 345,771 | $ | (6,022 | ) | $ | (86,358 | ) | $ | 724,504 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
ITEM 1. Financial Statements and Supplementary Data (Continued)
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
For the Six Months Ended | |||||||
June 30, | |||||||
2015 | 2014 | ||||||
Operating Activities | (dollars in thousands) | ||||||
Net income | $ | 27,668 | $ | 24,228 | |||
Adjustment to reconcile net income to net cash provided by operating activities: | |||||||
Provision for credit losses | 4,197 | 6,548 | |||||
Deferred tax expense | 7,102 | 4,918 | |||||
Depreciation and amortization | 3,802 | 8,436 | |||||
Net gains on securities and other assets | (235 | ) | (2,843 | ) | |||
Net amortization of premiums and discounts on securities | 1,151 | 1,000 | |||||
Net accretion of premiums and discounts on long term debt | — | (37 | ) | ||||
Income from increase in cash surrender value of bank owned life insurance | (2,732 | ) | (2,576 | ) | |||
Decrease in interest receivable | 74 | 668 | |||||
Mortgage loans originated for sale | (39,941 | ) | — | ||||
Proceeds from sale of mortgage loans | 36,079 | — | |||||
Decrease in interest payable | (200 | ) | (288 | ) | |||
Increase in income taxes payable | 503 | 998 | |||||
Other-net | (14,817 | ) | 5,685 | ||||
Net cash provided by operating activities | 22,651 | 46,737 | |||||
Investing Activities | |||||||
Transactions with securities held to maturity: | |||||||
Proceeds from maturities and redemptions | 1,115 | — | |||||
Purchases | (131,145 | ) | — | ||||
Transactions with securities available for sale: | |||||||
Proceeds from maturities and redemptions | 235,971 | 152,846 | |||||
Purchases | (10,800 | ) | (153,310 | ) | |||
Purchases of FHLB stock | (29,251 | ) | (18,659 | ) | |||
Proceeds from the redemption of FHLB stock | 20,449 | 10,025 | |||||
Proceeds from bank owned life insurance | 294 | 939 | |||||
Proceeds from sale of loans | 102 | 3,112 | |||||
Proceeds from sale of other assets | 2,282 | 9,500 | |||||
Net increase in loans | (48,785 | ) | (66,085 | ) | |||
Purchases of premises and equipment | (2,521 | ) | (6,229 | ) | |||
Net cash provided by (used in) investing activities | 37,711 | (67,861 | ) | ||||
Financing Activities | |||||||
Net increase in federal funds purchased | 15,000 | 13,000 | |||||
Net increase in other short-term borrowings | 111,041 | 206,259 | |||||
Net decrease in deposits | (105,404 | ) | (143,441 | ) | |||
Repayments of other long-term debt | (50,270 | ) | (7,675 | ) | |||
Discount on dividend reinvestment plan purchases | — | (65 | ) | ||||
Dividends paid | (12,635 | ) | (13,205 | ) | |||
Proceeds from reissuance of treasury stock | 192 | 192 | |||||
Purchase of treasury stock | (25,383 | ) | (13,369 | ) | |||
Net cash (used in) provided by financing activities | (67,459 | ) | 41,696 | ||||
Net (decrease) increase in cash and cash equivalents | (7,097 | ) | 20,572 | ||||
Cash and cash equivalents at January 1 | 74,538 | 77,439 | |||||
Cash and cash equivalents at June 30 | $ | 67,441 | $ | 98,011 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Basis of Presentation
The accounting and reporting policies of First Commonwealth Financial Corporation and its subsidiaries (“First Commonwealth” or the “Company”) conform with generally accepted accounting principles in the United States of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. Actual realized amounts could differ from those estimates. In the opinion of management, the unaudited interim condensed consolidated financial statements include all adjustments (consisting of only normal recurring adjustments) necessary for a fair presentation of First Commonwealth’s financial position, results of operations, comprehensive income, cash flows and changes in shareholders’ equity as of and for the periods presented.
The results of operations for the six months ended June 30, 2015 are not necessarily indicative of the results that may be expected for the full year of 2015. These interim financial statements should be read in conjunction with First Commonwealth’s 2014 Annual Report on Form 10-K.
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, federal funds sold and interest-bearing bank deposits. Generally, federal funds are sold for one-day periods.
Note 2 Supplemental Comprehensive Income Disclosures
The following table identifies the related tax effects allocated to each component of other comprehensive income (“OCI”) in the Condensed Consolidated Statements of Comprehensive Income. Reclassification adjustments related to securities available for sale are included in the "Net securities gains" line and reclassification adjustments related to losses on derivatives are included in the "Other operating expenses" line in the Condensed Consolidated Statements of Income.
For the Six Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
Pretax Amount | Tax (Expense) Benefit | Net of Tax Amount | Pretax Amount | Tax (Expense) Benefit | Net of Tax Amount | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Unrealized gains on securities: | |||||||||||||||||||||||
Unrealized holding gains on securities arising during the period | $ | 6,166 | $ | (2,156 | ) | $ | 4,010 | $ | 22,407 | $ | (7,840 | ) | $ | 14,567 | |||||||||
Reclassification adjustment for gains on securities included in net income | (125 | ) | 44 | (81 | ) | (2 | ) | 1 | (1 | ) | |||||||||||||
Total unrealized gains on securities | 6,041 | (2,112 | ) | 3,929 | 22,405 | (7,839 | ) | 14,566 | |||||||||||||||
Unrealized gains on derivatives: | |||||||||||||||||||||||
Unrealized holding gains on derivatives arising during the period | 668 | (234 | ) | 434 | — | — | — | ||||||||||||||||
Reclassification adjustment for gains on derivatives included in net income | (6 | ) | 2 | (4 | ) | — | — | — | |||||||||||||||
Total unrealized losses on derivatives | 662 | (232 | ) | 430 | — | — | — | ||||||||||||||||
Total other comprehensive income | $ | 6,703 | $ | (2,344 | ) | $ | 4,359 | $ | 22,405 | $ | (7,839 | ) | $ | 14,566 |
8
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
For the Three Months Ended June 30, | |||||||||||||||||||||||
2015 | 2014 | ||||||||||||||||||||||
Pretax Amount | Tax (Expense) Benefit | Net of Tax Amount | Pretax Amount | Tax (Expense) Benefit | Net of Tax Amount | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Unrealized (losses) gains on securities: | |||||||||||||||||||||||
Unrealized holding (losses) gains on securities arising during the period | $ | (3,814 | ) | $ | 1,335 | $ | (2,479 | ) | $ | 9,950 | $ | (3,479 | ) | $ | 6,471 | ||||||||
Reclassification adjustment for gains on securities included in net income | (20 | ) | 7 | (13 | ) | (2 | ) | 1 | (1 | ) | |||||||||||||
Total unrealized (losses) gains on securities | (3,834 | ) | 1,342 | (2,492 | ) | 9,948 | (3,478 | ) | 6,470 | ||||||||||||||
Unrealized losses on derivatives: | |||||||||||||||||||||||
Unrealized holding losses on derivatives arising during the period | (527 | ) | 184 | (343 | ) | — | — | — | |||||||||||||||
Reclassification adjustment for gains on derivatives included in net income | (11 | ) | 4 | (7 | ) | — | — | — | |||||||||||||||
Total unrealized losses on derivatives | (538 | ) | 188 | (350 | ) | — | — | — | |||||||||||||||
Total other comprehensive (loss) income | $ | (4,372 | ) | $ | 1,530 | $ | (2,842 | ) | $ | 9,948 | $ | (3,478 | ) | $ | 6,470 |
The following table details the change in components of OCI for the six months ended June 30:
2015 | 2014 | ||||||||||||||||||||||||
Securities Available for Sale | Post-Retirement Obligation | Derivatives | Accumulated Other Comprehensive Income | Securities Available for Sale | Post-Retirement Obligation | Derivatives | Accumulated Other Comprehensive Income | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||
Balance at December 31 | $ | (4,875 | ) | $ | 76 | $ | 300 | $ | (4,499 | ) | $ | (20,868 | ) | $ | 280 | $ | — | $ | (20,588 | ) | |||||
Other comprehensive income before reclassification adjustment | 4,010 | — | 434 | 4,444 | 14,567 | — | — | 14,567 | |||||||||||||||||
Amounts reclassified from accumulated other comprehensive (loss) income | (81 | ) | — | (4 | ) | (85 | ) | (1 | ) | — | — | (1 | ) | ||||||||||||
Net other comprehensive income during the period | 3,929 | — | 430 | 4,359 | 14,566 | — | — | 14,566 | |||||||||||||||||
Balance at June 30 | $ | (946 | ) | $ | 76 | $ | 730 | $ | (140 | ) | $ | (6,302 | ) | $ | 280 | $ | — | $ | (6,022 | ) |
9
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Note 3 Supplemental Cash Flow Disclosures
The following table presents information related to cash paid during the period for interest, as well as detail on non-cash investing and financing activities for the six months ended June 30:
2015 | 2014 | ||||||
(dollars in thousands) | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 7,893 | $ | 10,024 | |||
Income taxes | 4,000 | 3,700 | |||||
Non-cash investing and financing activities: | |||||||
Loans transferred to other real estate owned and repossessed assets | 2,315 | 2,726 | |||||
Loans transferred from held to maturity to held for sale | 3,071 | 3,035 | |||||
Gross increase in market value adjustment to securities available for sale | 6,036 | 22,397 | |||||
Gross increase in market value adjustment to derivatives | 662 | — | |||||
Investments committed to purchase, not settled | 1,817 | 2,732 | |||||
Unsettled treasury stock repurchases | — | 38 | |||||
Proceeds from death benefit on bank-owned life insurance not received | — | 1,062 |
Note 4 Earnings per Share
The following table summarizes the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computations:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Weighted average common shares issued | 105,563,455 | 105,563,455 | 105,563,455 | 105,563,455 | |||||||
Average treasury stock shares | (16,445,760 | ) | (11,584,636 | ) | (15,480,232 | ) | (11,232,622 | ) | |||
Average unearned nonvested shares | (195,303 | ) | (184,230 | ) | (189,561 | ) | (163,897 | ) | |||
Weighted average common shares and common stock equivalents used to calculate basic earnings per share | 88,922,392 | 93,794,589 | 89,893,662 | 94,166,936 | |||||||
Additional common stock equivalents (nonvested stock) used to calculate diluted earnings per share | 16,611 | 16,954 | 9,888 | 10,895 | |||||||
Additional common stock equivalents (stock options) used to calculate diluted earnings per share | — | — | — | — | |||||||
Weighted average common shares and common stock equivalents used to calculate diluted earnings per share | 88,939,003 | 93,811,543 | 89,903,550 | 94,177,831 |
The following table shows the number of shares and the price per share related to common stock equivalents that were not included in the computation of diluted earnings per share for the six months ended June 30 because to do so would have been antidilutive.
2015 | 2014 | ||||||||||||||||||||
Price Range | Price Range | ||||||||||||||||||||
Shares | From | To | Shares | From | To | ||||||||||||||||
Stock Options | — | $ | — | $ | — | 15,000 | $ | 14.55 | $ | 14.55 | |||||||||||
Restricted Stock | 146,933 | 5.26 | 9.26 | 93,268 | 5.96 | 9.18 |
Note 5 Commitments and Contingent Liabilities
Commitments and Letters of Credit
Standby letters of credit and commercial letters of credit are conditional commitments issued by First Commonwealth to guarantee the performance of a customer to a third party. The contract or notional amount of these instruments reflects the maximum amount of future payments that First Commonwealth could be required to pay under the guarantees if there were a
10
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
total default by the guaranteed parties, without consideration of possible recoveries under recourse provisions or from collateral held or pledged. In addition, many of these commitments are expected to expire without being drawn upon; therefore, the total commitment amounts do not necessarily represent future cash requirements.
The following table identifies the notional amount of those instruments at:
June 30, 2015 | December 31, 2014 | ||||||
(dollars in thousands) | |||||||
Financial instruments whose contract amounts represent credit risk: | |||||||
Commitments to extend credit | $ | 1,610,767 | $ | 1,635,948 | |||
Financial standby letters of credit | 26,287 | 36,075 | |||||
Performance standby letters of credit | 25,878 | 25,915 | |||||
Commercial letters of credit | 2,146 | 2,611 |
The notional amounts outstanding as of June 30, 2015 include amounts issued in 2015 of $7.8 million in financial standby letters of credit and $1.8 million in performance standby letters of credit. There have been no commercial letters of credit issued during 2015. A liability of $0.2 million has been recorded as of June 30, 2015 and December 31, 2014, which represents the estimated fair value of letters of credit issued. The fair value of letters of credit is estimated based on the unrecognized portion of fees received at the time the commitment was issued.
Unused commitments and letters of credit provide exposure to future credit loss in the event of nonperformance by the borrower or guaranteed parties. Management’s evaluation of the credit risk related to these commitments resulted in the recording of a liability of $3.8 million as of June 30, 2015 and $3.1 million as of December 31, 2014. This liability is reflected in "Other liabilities" in the Condensed Consolidated Statements of Financial Condition. The credit risk evaluation incorporated probability of default, loss given default and estimated utilization for the next twelve months for each loan category and the letters of credit.
Legal Proceedings
There are no material legal proceedings to which First Commonwealth or its subsidiaries are a party, or of which their property is the subject, except proceedings which arise in the normal course of business and, in the opinion of management, will not have a material adverse effect on the consolidated operations, financial position, comprehensive income or cash flow of First Commonwealth or its subsidiaries.
11
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Note 6 Investment Securities
Securities Available for Sale
Below is an analysis of the amortized cost and estimated fair values of securities available for sale at:
June 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Obligations of U.S. Government Agencies: | |||||||||||||||||||||||||||||||
Mortgage-Backed Securities – Residential | $ | 21,846 | $ | 2,516 | $ | (24 | ) | $ | 24,338 | $ | 23,344 | $ | 2,595 | $ | (3 | ) | $ | 25,936 | |||||||||||||
Obligations of U.S. Government-Sponsored Enterprises: | |||||||||||||||||||||||||||||||
Mortgage-Backed Securities – Residential | 860,816 | 10,799 | (8,715 | ) | 862,900 | 947,635 | 13,076 | (9,830 | ) | 950,881 | |||||||||||||||||||||
Mortgage-Backed Securities – Commercial | 58 | 1 | — | 59 | 72 | 2 | — | 74 | |||||||||||||||||||||||
Other Government-Sponsored Enterprises | 135,852 | 5 | (228 | ) | 135,629 | 269,181 | 4 | (1,308 | ) | 267,877 | |||||||||||||||||||||
Obligations of States and Political Subdivisions | 27,062 | 176 | (173 | ) | 27,065 | 27,058 | 362 | (43 | ) | 27,377 | |||||||||||||||||||||
Corporate Securities | 1,892 | 401 | — | 2,293 | 6,682 | 573 | — | 7,255 | |||||||||||||||||||||||
Pooled Trust Preferred Collateralized Debt Obligations | 41,745 | 1,055 | (7,279 | ) | 35,521 | 41,926 | 309 | (13,236 | ) | 28,999 | |||||||||||||||||||||
Total Debt Securities | 1,089,271 | 14,953 | (16,419 | ) | 1,087,805 | 1,315,898 | 16,921 | (24,420 | ) | 1,308,399 | |||||||||||||||||||||
Equities | 1,920 | — | — | 1,920 | 1,420 | — | — | 1,420 | |||||||||||||||||||||||
Total Securities Available for Sale | $ | 1,091,191 | $ | 14,953 | $ | (16,419 | ) | $ | 1,089,725 | $ | 1,317,318 | $ | 16,921 | $ | (24,420 | ) | $ | 1,309,819 |
Mortgage backed securities include mortgage backed obligations of U.S. Government agencies and obligations of U.S. Government-sponsored enterprises. These obligations have contractual maturities ranging from less than one year to approximately 30 years with lower anticipated lives to maturity due to prepayments. All mortgage backed securities contain a certain amount of risk related to the uncertainty of prepayments of the underlying mortgages. Interest rate changes have a direct impact upon prepayment speeds; therefore, First Commonwealth uses computer simulation models to test the average life and yield volatility of all mortgage backed securities under various interest rate scenarios to monitor the potential impact on earnings and interest rate risk positions.
Expected maturities will differ from contractual maturities because issuers may have the right to call or repay obligations with or without call or prepayment penalties. Other fixed income securities within the portfolio also contain prepayment risk.
12
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The amortized cost and estimated fair value of debt securities available for sale at June 30, 2015, by contractual maturity, are shown below.
Amortized Cost | Estimated Fair Value | ||||||
(dollars in thousands) | |||||||
Due within 1 year | $ | 3,000 | $ | 2,999 | |||
Due after 1 but within 5 years | 132,852 | 132,629 | |||||
Due after 5 but within 10 years | 25,655 | 25,676 | |||||
Due after 10 years | 45,044 | 39,204 | |||||
206,551 | 200,508 | ||||||
Mortgage-Backed Securities (a) | 882,720 | 887,297 | |||||
Total Debt Securities | $ | 1,089,271 | $ | 1,087,805 |
(a) | Mortgage Backed Securities include an amortized cost of $21.8 million and a fair value of $24.3 million for Obligations of U.S. Government agencies issued by Ginnie Mae and an amortized cost of $860.9 million and a fair value of $863.0 million for Obligations of U.S. Government-sponsored enterprises issued by Fannie Mae and Freddie Mac. |
Proceeds from sales, gross gains (losses) realized on sales, maturities and other-than-temporary impairment charges related to securities available for sale were as follows for the six months ended June 30:
2015 | 2014 | ||||||
(dollars in thousands) | |||||||
Proceeds from sales | $ | — | $ | — | |||
Gross gains (losses) realized: | |||||||
Sales Transactions: | |||||||
Gross gains | $ | 105 | $ | — | |||
Gross losses | — | — | |||||
105 | — | ||||||
Maturities and impairment | |||||||
Gross gains | 20 | 2 | |||||
Gross losses | — | — | |||||
Other-than-temporary impairment | — | — | |||||
20 | 2 | ||||||
Net gains and impairment | $ | 125 | $ | 2 |
Securities available for sale with an estimated fair value of $530.5 million and $563.2 million were pledged as of June 30, 2015 and December 31, 2014, respectively, to secure public deposits and for other purposes required or permitted by law.
Securities Held to Maturity
Below is an analysis of the amortized cost and fair values of debt securities held to maturity at June 30, 2015. There were no held to maturity securities at December 31, 2014.
June 30, 2015 | |||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
(dollars in thousands) | |||||||||||||||
Obligations of U.S. Government-Sponsored Enterprises: | |||||||||||||||
Mortgage-Backed Securities – Residential | $ | 118,762 | $ | — | $ | (1,117 | ) | $ | 117,645 | ||||||
Obligations of States and Political Subdivisions | 13,018 | 5 | (214 | ) | 12,809 | ||||||||||
Total Securities Held to Maturity | $ | 131,780 | $ | 5 | $ | (1,331 | ) | $ | 130,454 |
13
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The amortized cost and estimated fair value of debt securities held to maturity at June 30, 2015, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or repay obligations with or without call or prepayment penalties.
Amortized Cost | Estimated Fair Value | ||||||
(dollars in thousands) | |||||||
Due within 1 year | $ | — | $ | — | |||
Due after 1 but within 5 years | — | — | |||||
Due after 5 but within 10 years | 8,061 | 7,964 | |||||
Due after 10 years | 4,957 | 4,845 | |||||
13,018 | 12,809 | ||||||
Mortgage-Backed Securities (a) | 118,762 | 117,645 | |||||
Total Debt Securities | $ | 131,780 | $ | 130,454 |
(a) | Mortgage Backed Securities include an amortized cost of $118.8 million and a fair value of $117.6 million for Obligations of U.S. Government-sponsored enterprises issued by Fannie Mae and Freddie Mac. |
Securities held to maturity with an amortized cost of $11.2 million were pledged as of June 30, 2015 to secure public deposits and for other purposes required or permitted by law.
Note 7 Impairment of Investment Securities
Securities Available for Sale and Held to Maturity
As required by FASB ASC Topic 320, “Investments – Debt and Equity Securities,” credit related other-than-temporary impairment on debt securities is recognized in earnings, while non-credit related other-than-temporary impairment on debt securities not expected to be sold is recognized in OCI. During the six months ended June 30, 2015 and 2014, no other-than-temporary impairment charges were recognized.
First Commonwealth utilizes the specific identification method to determine the net gain or loss on debt securities and the average cost method to determine the net gain or loss on equity securities.
We review our investment portfolio on a quarterly basis for indications of impairment. This review includes analyzing the length of time and the extent to which the fair value has been lower than the cost, the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer and whether we are more likely than not to sell the security. We evaluate whether we are more likely than not to sell debt securities based upon our investment strategy for the particular type of security and our cash flow needs, liquidity position, capital adequacy, tax position and interest rate risk position. In addition, the risk of future other-than-temporary impairment may be influenced by additional bank failures, weakness in the U.S. economy, changes in real estate values and additional interest deferrals in our pooled trust preferred collateralized debt obligations. Our pooled trust preferred collateralized debt obligations are beneficial interests in securitized financial assets within the scope of FASB ASC Topic 325, “Investments – Other,” and are therefore evaluated for other-than-temporary impairment using management’s best estimate of future cash flows. If these estimated cash flows indicate that it is probable that an adverse change in cash flows has occurred, then other-than-temporary impairment would be recognized in accordance with FASB ASC Topic 320. There is a risk that First Commonwealth will record other-than-temporary impairment charges in the future. See Note 10, “Fair Values of Assets and Liabilities,” for additional information.
14
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table presents the gross unrealized losses and estimated fair values at June 30, 2015 for both available for sale and held to maturity securities by investment category and time frame for which securities have been in a continuous unrealized loss position:
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Obligations of U.S. Government Agencies: | |||||||||||||||||||||||
Mortgage-Backed Securities – Residential | $ | 2,243 | $ | (24 | ) | $ | — | $ | — | $ | 2,243 | $ | (24 | ) | |||||||||
Obligations of U.S. Government-Sponsored Enterprises: | |||||||||||||||||||||||
Mortgage-Backed Securities – Residential | 225,033 | (2,057 | ) | 287,128 | (7,775 | ) | 512,161 | (9,832 | ) | ||||||||||||||
Other Government-Sponsored Enterprises | 6,793 | (7 | ) | 119,429 | (221 | ) | 126,222 | (228 | ) | ||||||||||||||
Obligations of States and Political Subdivisions | 21,116 | (387 | ) | — | — | 21,116 | (387 | ) | |||||||||||||||
Pooled Trust Preferred Collateralized Debt Obligations | — | — | 29,859 | (7,279 | ) | 29,859 | (7,279 | ) | |||||||||||||||
Total Securities | $ | 255,185 | $ | (2,475 | ) | $ | 436,416 | $ | (15,275 | ) | $ | 691,601 | $ | (17,750 | ) |
At June 30, 2015, fixed income securities issued by U.S. Government-sponsored enterprises comprised 57% of total unrealized losses due to changes in market interest rates. Pooled trust preferred collateralized debt obligations accounted for 41% of the unrealized losses primarily due to the illiquid market for this investment type. Obligations of U.S. Government agencies and obligations of state and political subdivisions account for the remaining 2% of total unrealized losses as a result of changes in market interest rates. At June 30, 2015, there are 70 debt securities in an unrealized loss position.
The following table presents the gross unrealized losses and estimated fair values at December 31, 2014 by investment category and time frame for which securities have been in a continuous unrealized loss position:
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Obligations of U.S. Government Agencies: | |||||||||||||||||||||||
Mortgage-Backed Securities – Residential | $ | 2,318 | $ | (3 | ) | $ | — | $ | — | $ | 2,318 | $ | (3 | ) | |||||||||
Obligations of U.S. Government-Sponsored Enterprises: | |||||||||||||||||||||||
Mortgage-Backed Securities – Residential | 111,646 | (419 | ) | 368,706 | (9,411 | ) | 480,352 | (9,830 | ) | ||||||||||||||
Other Government-Sponsored Enterprises | 112,473 | (229 | ) | 130,401 | (1,079 | ) | 242,874 | (1,308 | ) | ||||||||||||||
Obligation of States and Political Subdivisions | 3,146 | (43 | ) | — | — | 3,146 | (43 | ) | |||||||||||||||
Pooled Trust Preferred Collateralized Debt Obligations | — | — | 24,356 | (13,236 | ) | 24,356 | (13,236 | ) | |||||||||||||||
Total Securities | $ | 229,583 | $ | (694 | ) | $ | 523,463 | $ | (23,726 | ) | $ | 753,046 | $ | (24,420 | ) |
As of June 30, 2015, our corporate securities had an amortized cost and an estimated fair value of $1.9 million and $2.3 million, respectively. As of December 31, 2014, our corporate securities had an amortized cost and estimated fair value of $6.7 million and $7.3 million, respectively. Corporate securities are comprised of single issue trust preferred securities issued primarily by large regional banks. There were no corporate securities in an unrealized loss position as of June 30, 2015 and December 31, 2014. When unrealized losses exist on these investments, management reviews each of the issuer’s asset quality, earnings trends and capital position, to determine whether issues in an unrealized loss position were other-than-temporarily impaired. All interest payments on the corporate securities are being made as contractually required.
As of June 30, 2015, the book value of our pooled trust preferred collateralized debt obligations totaled $41.7 million with an estimated fair value of $35.5 million, which includes securities comprised of 275 banks and other financial institutions. All of our pooled securities are mezzanine tranches, three of which now have no senior class remaining in the issue. The credit rating on all of our issues are below investment grade. At the time of initial issue, the subordinated tranches ranged in size from approximately 7% to 35% of the total principal amount of the respective securities and no more than 5% of any pooled security
15
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
consisted of a security issued by any one institution. As of June 30, 2015, after taking into account management’s best estimates of future interest deferrals and defaults, four of our securities had no excess subordination in the tranches we own and five of our securities had excess subordination which ranged from 11% to 84% of the current performing collateral.
The following table provides information related to our pooled trust preferred collateralized debt obligations as of June 30, 2015:
Deal | Class | Book Value | Estimated Fair Value | Unrealized Gain (Loss) | Moody’s/ Fitch Ratings | Number of Banks | Deferrals and Defaults as a % of Current Collateral | Excess Subordination as a % of Current Performing Collateral | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
Pre TSL IV | Mezzanine | $ | 1,830 | $ | 1,331 | $ | (499 | ) | B1/BB | 6 | 18.05 | % | 57.14 | % | ||||||||||
Pre TSL VII | Mezzanine | 2,847 | 3,478 | 631 | Ca/- | 14 | 49.68 | — | ||||||||||||||||
Pre TSL VIII | Mezzanine | 1,982 | 1,791 | (191 | ) | C/C | 29 | 58.01 | — | |||||||||||||||
Pre TSL IX | Mezzanine | 2,358 | 1,906 | (452 | ) | B1/C | 38 | 28.14 | 10.73 | |||||||||||||||
Pre TSL X | Mezzanine | 1,553 | 1,889 | 336 | Caa1/C | 43 | 31.60 | — | ||||||||||||||||
Pre TSL XII | Mezzanine | 5,599 | 4,502 | (1,097 | ) | B3/C | 66 | 23.76 | — | |||||||||||||||
Pre TSL XIII | Mezzanine | 12,585 | 10,638 | (1,947 | ) | B3/C | 56 | 25.64 | 37.87 | |||||||||||||||
Pre TSL XIV | Mezzanine | 12,784 | 9,691 | (3,093 | ) | Caa1/CC | 56 | 23.17 | 47.33 | |||||||||||||||
MMCap I | Mezzanine | 207 | 295 | 88 | Ca/C | 8 | 58.11 | 84.18 | ||||||||||||||||
Total | $ | 41,745 | $ | 35,521 | $ | (6,224 | ) |
Lack of liquidity in the market for trust preferred collateralized debt obligations, below investment grade credit ratings and market uncertainties related to the financial industry are factors contributing to the impairment on these securities.
All of the Company's pooled trust preferred securities are included in the non-exclusive list issued by the regulatory agencies and therefore are not considered covered funds under the Volcker Rule.
On a quarterly basis we evaluate our debt securities for other-than-temporary impairment. During the six months ended June 30, 2015 and 2014, there were no credit related other-than-temporary impairment charges recognized on our pooled trust preferred collateralized debt obligations. When evaluating these investments, we determine a credit-related portion and a non-credit related portion of other-than-temporary impairment. The credit related portion is recognized in earnings and represents the difference between book value and the present value of future cash flows. The non-credit related portion is recognized in OCI and represents the difference between the fair value of the security and the amount of credit-related impairment. A discounted cash flow analysis provides the best estimate of credit-related other-than-temporary impairment for these securities.
Additional information related to the discounted cash flow analysis follows:
Our pooled trust preferred collateralized debt obligations are measured for other-than-temporary impairment within the scope of FASB ASC Topic 325 by determining whether it is probable that an adverse change in estimated cash flows has occurred. Determining whether there has been an adverse change in estimated cash flows from the cash flows previously projected involves comparing the present value of remaining cash flows previously projected against the present value of the cash flows estimated at June 30, 2015. We consider the discounted cash flow analysis to be our primary evidence when determining whether credit related other-than-temporary impairment exists.
Results of a discounted cash flow test are significantly affected by other variables, such as the estimate of future cash flows, credit worthiness of the underlying banks and determination of probability of default of the underlying collateral. The following provides additional information for each of these variables:
• | Estimate of Future Cash Flows – Cash flows are constructed in an INTEX cash flow model which includes each deal’s structural features. Projected cash flows include prepayment assumptions, which are dependent on the issuer's asset size and coupon rate. For collateral issued by financial institutions over $15 billion in asset size with a coupon over 7%, a 100% prepayment rate is assumed. Financial institutions over $15 billion with a coupon of 7% or under are assigned a prepayment rate of 40% for two years and 2% thereafter. Financial institutions with assets between $2 billion and $15 billion with coupons over 7% are assigned a 5% prepayment rate. For financial institutions below $2 billion, if the coupon is over 10%, a prepayment rate of 5% is assumed and for all other issuers, there is no prepayment assumption incorporated |
16
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
into the cash flows. The modeled cash flows are then used to estimate if all the scheduled principal and interest payments of our investments will be returned.
• | Credit Analysis – A quarterly credit evaluation is performed for each of the 275 banks comprising the collateral across the various pooled trust preferred securities. Our credit evaluation considers all evidence available to us and includes the nature of the issuer’s business, its years of operating history, corporate structure, loan composition, loan concentrations, deposit mix, asset growth rates, geographic footprint and local economic environment. Our analysis focuses on profitability, return on assets, shareholders’ equity, net interest margin, credit quality ratios, operating efficiency, capital adequacy and liquidity. |
• | Probability of Default – A probability of default is determined for each bank and is used to calculate the expected impact of future deferrals and defaults on our expected cash flows. Each bank in the collateral pool is assigned a probability of default for each year until maturity. Currently, any bank that is in default is assigned a 100% probability of default and a 0% projected recovery rate. All other banks in the pool are assigned a probability of default based on their unique credit characteristics and market indicators with a 10% projected recovery rate. For the majority of banks currently in deferral we assume the bank continues to defer and will eventually default and, therefore, a 100% probability of default is assigned. However, for some deferring collateral there is the possibility that they become current on interest or principal payments at some point in the future and in those cases a probability that the deferral will ultimately cure is assigned. The probability of default is updated quarterly. As of June 30, 2015, default probabilities for performing collateral ranged from 0.33% to 75%. |
Our credit evaluation provides a basis for determining deferral and default probabilities for each underlying piece of collateral. Using the results of the credit evaluation, the next step of the process is to look at pricing of senior debt or credit default swaps for the issuer (or where such information is unavailable, for companies having similar credit profiles as the issuer). The pricing of these market indicators provides the information necessary to determine appropriate default probabilities for each bank.
In addition to the above factors, our evaluation of impairment also includes a stress test analysis which provides an estimate of excess subordination for each tranche. We stress the cash flows of each pool by increasing current default assumptions to the level of defaults that results in an adverse change in estimated cash flows. This stressed breakpoint is then used to calculate excess subordination levels for each pooled trust preferred security. The results of the stress test allow management to identify those pools that are at a greater risk for a future break in cash flows so that we can monitor banks in those pools more closely for potential deterioration of credit quality.
Our cash flow analysis as of June 30, 2015, indicates that no credit-related other-than-temporary impairment has occurred on our pooled trust preferred securities during the six months ended June 30, 2015. Based upon the analysis performed by management, it is probable that four of our pooled trust preferred securities will experience principal and interest shortfalls and therefore appropriate other-than-temporary charges were recorded in prior periods. These securities are identified in the table on page 16 with 0% “Excess Subordination as a Percentage of Current Performing Collateral.” For the remaining securities listed in that table, our analysis as of June 30, 2015 indicates it is probable that we will collect all contractual principal and interest payments. For four of those securities, PreTSL IX, PreTSL XIII, PreTSL XIV and MMCap I, other-than-temporary impairment charges were recorded in prior periods; however, due to improvement in the expected cash flows of these securities, it is now probable that all contractual payments will be received.
During 2008, 2009 and 2010, other-than-temporary impairment charges were recognized on all of our pooled trust preferred securities, except for PreTSL IV. Our cash flow analysis as of June 30, 2015, for all of these impaired securities indicates that it is now probable we will collect principal and interest in excess of what was estimated at the time other-than-temporary impairment charges were recorded. This change can be attributed to improvement in the underlying collateral for these securities and has resulted in the present value of estimated future principal and interest payments exceeding the securities' current book value. The excess for each bond of the present value of future cash flows over our current book value ranges from 21% to 141% and will be recognized as an adjustment to yield over the remaining life of these securities. The excess subordination recognized as an adjustment to yield is reflected in the following table as increases in cash flows expected to be collected.
17
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a cumulative roll forward of credit losses recognized in earnings for debt securities held and not intended to be sold:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(dollars in thousands) | |||||||||||||||
Balance, beginning (a) | $ | 25,707 | $ | 27,254 | $ | 26,246 | $ | 27,543 | |||||||
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized | — | — | — | — | |||||||||||
Additional credit losses on debt securities for which other-than-temporary impairment was previously recognized | — | — | — | — | |||||||||||
Increases in cash flows expected to be collected, recognized over the remaining life of the security (b) | (341 | ) | (412 | ) | (662 | ) | (701 | ) | |||||||
Reduction for debt securities called during the period | — | — | (218 | ) | — | ||||||||||
Balance, ending | $ | 25,366 | $ | 26,842 | $ | 25,366 | $ | 26,842 |
(a) | The beginning balance represents credit related losses included in other-than-temporary impairment charges recognized on debt securities in prior periods. |
(b) | Represents the increase in cash flows recognized in interest income during the period. |
In the first six months of 2015 and 2014, no other-than-temporary impairment charges were recorded on equity securities. On a quarterly basis, management evaluates equity securities for other-than-temporary impairment by reviewing the severity and duration of decline in estimated fair value, research reports, analysts’ recommendations, credit rating changes, news stories, annual reports, regulatory filings, impact of interest rate changes and other relevant information. As of June 30, 2015 and 2014, there were no equity securities in an unrealized loss position.
Other Investments
As a member of the Federal Home Loan Bank ("FHLB"), First Commonwealth is required to purchase and hold stock in the FHLB to satisfy membership and borrowing requirements. The level of stock required to be held is dependent on the amount of First Commonwealth's mortgage-related assets and outstanding borrowings with the FHLB. This stock is restricted in that it can only be sold to the FHLB or to another member institution, and all sales of FHLB stock must be at par. As a result of these restrictions, FHLB stock is unlike other investment securities insofar as there is no trading market for FHLB stock and the transfer price is determined by FHLB membership rules and not by market participants. As of June 30, 2015 and December 31, 2014, our FHLB stock totaled $53.3 million and $44.5 million, respectively, and is included in “Other investments” on the Condensed Consolidated Statements of Financial Condition.
FHLB stock is held as a long-term investment and its value is determined based on the ultimate recoverability of the par value. First Commonwealth evaluates impairment quarterly and has concluded that the par value of its investment in FHLB stock will be recovered. Accordingly, no impairment charge was recorded on these securities during the six months ended June 30, 2015.
Note 8 Loans and Allowance for Credit Losses
The following table provides outstanding balances related to each of our loan types:
June 30, 2015 | December 31, 2014 | ||||||
(dollars in thousands) | |||||||
Commercial, financial, agricultural and other | $ | 1,098,019 | $ | 1,052,109 | |||
Real estate construction | 125,010 | 120,785 | |||||
Residential real estate | 1,204,499 | 1,226,344 | |||||
Commercial real estate | 1,416,841 | 1,405,256 | |||||
Loans to individuals | 646,485 | 652,814 | |||||
Total loans and leases net of unearned income | $ | 4,490,854 | $ | 4,457,308 |
18
ITEM 1. Financial Statements and Supplementary Data
FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Credit Quality Information
As part of the on-going monitoring of credit quality within the loan portfolio, the following credit worthiness categories are used in grading our loans:
Pass | Acceptable levels of risk exist in the relationship. Includes all loans not classified as OAEM, substandard or doubtful. |
Other Assets Especially Mentioned (OAEM) | Potential weaknesses that deserve management’s close attention. The potential weaknesses may result in deterioration of the repayment prospects or weaken the Company’s credit position at some future date. The credit risk may be relatively minor, yet constitute an undesirable risk in light of the circumstances surrounding the specific credit. No loss of principal or interest is expected. |
Substandard | Well-defined weakness or a weakness that jeopardizes the repayment of the debt. A loan may be classified as substandard as a result of deterioration of the borrower’s financial condition and repayment capacity. Loans for which repayment plans have not been met or collateral equity margins do not protect the Company may also be classified as substandard. |
Doubtful | Loans with the characteristics of substandard loans with the added characteristic that collection or liquidation in full, on the basis of presently existing facts and conditions, is highly improbable. |
The use of creditworthiness categories to grade loans permits management’s use of migration analysis to estimate a portion of credit risk. The Company’s internal creditworthiness grading system provides a measurement of credit risk based primarily on an evaluation of the borrower’s cash flow and collateral. Movement between these rating categories provides a predictive measure of credit losses and therefore assists in determining the appropriate level for the loan loss reserves. Category ratings are reviewed each quarter, at which time management analyzes the results, as well as other external statistics and factors related to loan performance. Loans that migrate towards higher risk rating levels generally have an increased risk of default, whereas loans that migrate toward lower risk ratings generally will result in a lower risk factor being applied to those related loan balances.
The following tables represent our credit risk profile by creditworthiness:
June 30, 2015 | |||||||||||||||||||||||
Commercial, financial, agricultural and other | Real estate construction | Residential real estate | Commercial real estate | Loans to individuals | Total | ||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Pass | $ | 1,034,313 | $ | 124,518 | $ | 1,192,296 | $ | 1,372,966 | $ | 646,255 | $ | 4,370,348 | |||||||||||
Non-Pass | |||||||||||||||||||||||
OAEM | 7,902 | 458 | 2,228 | 29,994 | — | 40,582 | |||||||||||||||||
Substandard | 55,804 | 34 | 9,975 | 13,881 | 230 | 79,924 | |||||||||||||||||
Doubtful | — | — | — |