Attached files

file filename
EX-32.2 - EX-32.2 - MERCHANTS BANCSHARES INCmbvt-20170331ex32257ddb8.htm
EX-32.1 - EX-32.1 - MERCHANTS BANCSHARES INCmbvt-20170331ex321aef665.htm
EX-31.2 - EX-31.2 - MERCHANTS BANCSHARES INCmbvt-20170331ex312989994.htm
EX-31.1 - EX-31.1 - MERCHANTS BANCSHARES INCmbvt-20170331ex311465645.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

 

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2017

 

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:

0-11595

 

Merchants Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware

03-0287342

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification No.)

 

 

275 Kennedy Drive, South Burlington, VT

05403

(Address of principal executive offices)

(Zip Code)

 

802-658-3400

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

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   ☐ 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   ☐ No

 

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

 

Large accelerated filer ☐

Accelerated filer ☒

Non‑accelerated filer ☐

 

 

(Do not check if a smaller reporting company)

 

Smaller reporting company ☐

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b‑2 of the Exchange Act).  ☐ Yes   ☒ No

 

As of April 20, 2017, there were 6,932,945 shares of the registrant’s common stock, par value $0.01 per share, outstanding.

 

 

 

 


 

MERCHANTS BANCSHARES, INC. AND SUBSIDIARIES

FORM 10-Q

 

TABLE OF CONTENTS

 

 

 

 

 

Page Reference

PART I 

 

FINANCIAL INFORMATION

 

 

Item 1 

 

Financial Statements

 

 

 

 

Consolidated Balance Sheets (Unaudited)

 

3

 

 

Consolidated Statements of Income (Unaudited)

 

4

 

 

Consolidated Statements of Comprehensive Income (Unaudited)

 

5

 

 

Consolidated Statements of Cash Flows (Unaudited)

 

6

 

 

Notes to Interim Unaudited Consolidated Financial Statements

 

7

Item 2 

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

33

Item  3 

 

Quantitative and Qualitative Disclosures about Market Risk

 

48

Item 4 

 

Controls and Procedures

 

51

 

 

 

 

 

PART II 

 

OTHER INFORMATION

 

 

Item 1 

 

Legal Proceedings

 

52

Item 1a 

 

Risk Factors

 

52

Item 2 

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

52

Item 3 

 

Defaults on Senior Securities

 

52

Item 4 

 

Mine Safety Disclosure

 

52

Item 5 

 

Other Information

 

52

Item 6 

 

Exhibits

 

53

 

 

 

Signatures

 

54

 

 

2


 

MERCHANTS BANCSHARES, INC.

PART I – FINANCIAL INFORMATION

 

Item 1 – Financial Statements

 

Merchants Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

    

March 31,

    

December 31,

 

(In thousands except share and per share data)

 

2017

 

2016

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

29,466

 

$

26,116

 

Interest earning deposits with banks and other short-term investments

 

 

30,296

 

 

56,837

 

Total cash and cash equivalents

 

 

59,762

 

 

82,953

 

Investments:

 

 

 

 

 

 

 

Securities available for sale, at fair value (amortized cost of $288,881 and $334,846)

 

 

287,989

 

 

333,998

 

Securities held to maturity (fair value of $81,088 and $85,749)

 

 

80,991

 

 

85,694

 

Total investments

 

 

368,980

 

 

419,692

 

Loans

 

 

1,542,718

 

 

1,514,209

 

Less: Allowance for loan losses

 

 

13,187

 

 

12,659

 

Net loans

 

 

1,529,531

 

 

1,501,550

 

Federal Home Loan Bank stock

 

 

7,044

 

 

4,976

 

Bank premises and equipment, net

 

 

12,597

 

 

13,078

 

Investment in real estate limited partnerships

 

 

7,560

 

 

6,356

 

Bank owned life insurance

 

 

10,805

 

 

10,758

 

Core deposit intangible

 

 

1,113

 

 

1,156

 

Goodwill

 

 

7,011

 

 

7,011

 

Other assets

 

 

19,141

 

 

15,128

 

Total assets

 

$

2,023,544

 

$

2,062,658

 

LIABILITIES

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Demand (noninterest bearing)

 

$

630,718

 

$

640,922

 

Savings, interest bearing checking and money market accounts

 

 

690,448

 

 

687,340

 

Time deposits

 

 

190,510

 

 

199,208

 

Total deposits

 

 

1,511,676

 

 

1,527,470

 

Short-term borrowings

 

 

75,000

 

 

40,000

 

Securities sold under agreement to repurchase, short-term

 

 

249,582

 

 

312,118

 

Other long-term debt

 

 

3,630

 

 

3,651

 

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

 

20,619

 

 

20,619

 

Other liabilities

 

 

4,389

 

 

2,297

 

Total liabilities

 

 

1,864,896

 

 

1,906,155

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

Class A non-voting shares authorized - 200,000, none outstanding

 

 

 —

 

 

 —

 

Class B voting shares authorized - 1,500,000, none outstanding

 

 

 —

 

 

 —

 

Common stock, $.01 par value

 

 

72

 

 

72

 

Authorized: 10,000,000 shares; Issued: 7,202,556 at March 31, 2017 and 7,184,922 at December 31, 2016 

 

 

 

 

 

 

 

Outstanding: 6,916,443 at March 31, 2017 and 6,887,856 at December 31, 2016

 

 

 

 

 

 

 

Capital in excess of par value

 

 

56,563

 

 

55,806

 

Retained earnings

 

 

115,085

 

 

113,407

 

Treasury stock, at cost: 549,981 shares including 263,868 shares held by the Deferred Compensation Plans for Non-Employee Directors and Trustees at March 31, 2017 and 585,866 shares including 288,800 shares held by the Deferred Compensation Plans for Non-Employee Directors and Trustees at December 31, 2016

 

 

(13,486)

 

 

(13,670)

 

Deferred compensation arrangements: 263,868 shares at March 31, 2017 and 288,800 shares at December 31, 2016

 

 

6,071

 

 

6,670

 

Accumulated other comprehensive loss

 

 

(5,657)

 

 

(5,782)

 

Total stockholders' equity

 

 

158,648

 

 

156,503

 

Total liabilities and stockholders' equity

 

$

2,023,544

 

$

2,062,658

 

 

See accompanying notes to unaudited consolidated financial statements

3


 

Merchants Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

 

March 31,

 

(In thousands except per share data)

    

2017

    

2016

    

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,507

 

$

12,804

 

Investment income:

 

 

 

 

 

 

 

Interest and dividends on investment securities

 

 

1,836

 

 

1,997

 

Interest on interest earning deposits with banks and other short-term investments

 

 

82

 

 

81

 

Total interest and dividend income

 

 

15,425

 

 

14,882

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

 

 

471

 

 

440

 

Time deposits

 

 

265

 

 

391

 

Short-term borrowings

 

 

140

 

 

 —

 

Securities sold under agreement to repurchase, short-term

 

 

152

 

 

109

 

Long-term debt

 

 

161

 

 

210

 

Total interest expense

 

 

1,189

 

 

1,150

 

Net interest income

 

 

14,236

 

 

13,732

 

Provision for credit losses

 

 

500

 

 

205

 

Net interest income after provision for credit losses

 

 

13,736

 

 

13,527

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Trust division income

 

 

824

 

 

867

 

Net debit card income

 

 

760

 

 

649

 

Overdraft income

 

 

597

 

 

631

 

Service charges on deposits

 

 

423

 

 

415

 

Net gains on investment securities

 

 

255

 

 

 —

 

Other

 

 

403

 

 

362

 

Total noninterest income

 

 

3,262

 

 

2,924

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

Compensation and benefits

 

 

5,823

 

 

6,308

 

Occupancy expense

 

 

1,101

 

 

1,139

 

Equipment expense

 

 

650

 

 

719

 

Telephone expense

 

 

171

 

 

198

 

Legal and professional fees

 

 

414

 

 

593

 

Mobile & internet banking

 

 

346

 

 

366

 

Core / Item processing

 

 

453

 

 

517

 

Marketing

 

 

120

 

 

192

 

State franchise taxes

 

 

399

 

 

398

 

FDIC insurance

 

 

217

 

 

254

 

Community Bank System, Inc. merger costs

 

 

1,302

 

 

 —

 

NUVO Bank & Trust Company acquisition costs

 

 

 —

 

 

133

 

Amortization of core deposit intangible

 

 

43

 

 

51

 

Other

 

 

914

 

 

1,051

 

Total noninterest expense

 

 

11,953

 

 

11,919

 

Income before provision for income taxes

 

 

5,045

 

 

4,532

 

Provision for income taxes

 

 

1,434

 

 

1,042

 

NET INCOME

 

$

3,611

 

$

3,490

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.52

 

$

0.51

 

Diluted earnings per common share

 

$

0.52

 

$

0.50

 

 

See accompanying notes to unaudited consolidated financial statements

4


 

Merchants Bancshares, Inc.

Consolidated Statements of Comprehensive Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

 

March 31,

 

(In thousands)

    

2017

    

2016

    

Net income

 

$

3,611

 

$

3,490

 

Other comprehensive income,  net of tax:

 

 

 

 

 

 

 

Unrealized  holding gain on securities available for sale, net of taxes of $57 and $1,411

 

 

106

 

 

2,624

 

Accretion of unrealized holding losses of securities transferred from available for sale to held to maturity, net of taxes of $61 and $68

 

 

113

 

 

127

 

Reclassification adjustments for net securities gains included in net income, net of taxes of $(89) and $0

 

 

(166)

 

 

 —

 

Change in net unrealized loss on interest rate swaps, net of taxes of $0 and $19

 

 

 —

 

 

35

 

Pension liability adjustment, net of taxes of $38 and $41

 

 

72

 

 

75

 

Other comprehensive income

 

 

125

 

 

2,861

 

Comprehensive income

 

$

3,736

 

$

6,351

 

 

See accompanying notes to unaudited consolidated financial statements

5


 

Merchants Bancshares, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

(In thousands)

    

2017

    

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income

 

$

3,611

 

$

3,490

 

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

 

 

 

 

 

 

 

Provision for credit losses

 

 

500

 

 

215

 

Depreciation and amortization

 

 

481

 

 

542

 

Amortization of investment security premiums and accretion of discounts, net

 

 

306

 

 

298

 

Amortization of deferred loan costs

 

 

187

 

 

148

 

Amortization of core deposit intangible

 

 

43

 

 

51

 

Accretion of unfavorable lease liability

 

 

(17)

 

 

(17)

 

Stock based compensation

 

 

26

 

 

166

 

Net gains on sales of investment securities

 

 

(255)

 

 

 —

 

Deferred gain on sale of premises

 

 

(129)

 

 

(129)

 

Equity in losses of real estate limited partnerships, net

 

 

378

 

 

393

 

Increase in cash surrender value of bank owned life insurance

 

 

(47)

 

 

(55)

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Net change in interest receivable

 

 

(363)

 

 

(511)

 

Net change in other assets

 

 

(3,656)

 

 

347

 

Net change in interest payable

 

 

13

 

 

(16)

 

Net change in other liabilities

 

 

2,557

 

 

861

 

Net cash provided by operating activities

 

 

3,635

 

 

5,783

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds from sales of investment securities available for sale

 

 

38,635

 

 

 —

 

Proceeds from maturities of investment securities available for sale

 

 

7,356

 

 

8,487

 

Proceeds from maturities of investment securities held to maturity

 

 

4,801

 

 

4,412

 

Net purchases of Federal Home Loan Bank stock

 

 

(2,068)

 

 

(66)

 

Purchases of investment securities available for sale

 

 

 —

 

 

(15,277)

 

Loan originations in excess of principal payments

 

 

(28,734)

 

 

(7,543)

 

Real estate limited partnership investments

 

 

(1,582)

 

 

(513)

 

Purchases of bank premises and equipment

 

 

 —

 

 

(44)

 

Net cash provided by (used in) investing activities

 

 

18,408

 

 

(10,544)

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Net change in deposits

 

 

(15,794)

 

 

(24,651)

 

Net increase in short-term borrowings

 

 

35,000

 

 

 —

 

Net decrease in securities sold under agreement to repurchase

 

 

(62,536)

 

 

(37,636)

 

Principal payments on long-term debt

 

 

(21)

 

 

(522)

 

Cash dividends paid

 

 

(1,933)

 

 

(1,920)

 

Proceeds from the exercise of stock warrants

 

 

390

 

 

 —

 

Increase (decrease) in deferred compensation arrangements

 

 

71

 

 

(53)

 

Cash payments to taxing authorities on employees' behalf from shares withheld from stock-based compensation

 

 

(411)

 

 

 —

 

Net cash used in financing activities

 

 

(45,234)

 

 

(64,782)

 

Decrease in cash and cash equivalents

 

 

(23,191)

 

 

(69,543)

 

Cash and cash equivalents beginning of period

 

 

82,953

 

 

150,183

 

Cash and cash equivalents end of period

 

$

59,762

 

$

80,640

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

Total interest payments

 

$

1,176

 

$

1,166

 

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Distribution of stock under deferred compensation arrangements

 

$

627

 

$

559

 

Non-cash exercise of stock options and warrants

 

 

348

 

 

 —

 

 

See accompanying notes to unaudited consolidated financial statements

6


 

 

Notes To Interim Unaudited Consolidated Financial Statements  

 

For additional information, see the Merchants Bancshares, Inc. Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the Securities and Exchange Commission (the “SEC”) on March 15, 2017.

 

NOTE 1: FINANCIAL STATEMENT PRESENTATION

 

Principles of Consolidation

 

The accompanying consolidated financial statements include the accounts of Merchants Bancshares, Inc. (the “Company”), and its wholly-owned subsidiary Merchants Bank (the “Bank,” and collectively with the Company, “Merchants,” “we,” “us,” or “our”). All material intercompany accounts and transactions are eliminated in consolidation. We offer a full range of deposit, loan, cash management, and trust services to meet the financial needs of individual consumers, businesses and municipalities at 31 full-service banking offices throughout the state of Vermont and one full-service banking office in Massachusetts as of March 31, 2017.

 

Basis of Presentation

 

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to the Quarterly Report on Form 10-Q and Rule 10-01 of Regulation S-X promulgated under the Securities Exchange Act of 1934, as amended. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. All adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of our interim consolidated financial statements as of March 31, 2017 and December 31, 2016 and for the three months ended March 31, 2017 and 2016 have been included. The information was prepared from our unaudited financial statements and the unaudited financial statements of our subsidiaries, Merchants Bank and MBVT Statutory Trust I.  Amounts reported for prior periods are reclassified, where necessary, to be consistent with the current period presentation.

 

Management’s Use of Estimates in Preparation of Financial Statements

 

The preparation of financial statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”) requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of income and expenses during the reporting periods. The most significant estimates include those used in determining the allowance for credit losses, income taxes, interest income recognition on loans and investments and analysis of other-than-temporary impairment of our investment securities portfolio. Operating results in the future may vary from the amounts derived from Management's estimates and assumptions.

 

 

NOTE 2: RECENT ACCOUNTING PRONOUNCEMENTS

 

Accounting Standards Update (“ASU”) 2014-09 – Revenue from Contracts with Customers – In May 2014, the Financial Accounting Standards Board (“FASB”) amended existing guidance related to revenue from contracts with customers. This amendment supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. In addition, this amendment specifies the accounting for some costs to obtain or fulfill a contract with a customer.

 

This amendment was originally effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. In July 2015, the FASB issued ASU 2015-14, which deferred the effective date to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that

7


 

reporting period. Early adoption is permitted as of the original effective date. The amendments should be applied retrospectively to all periods presented or retrospectively with the cumulative effect recognized at the date of initial application. We believe these new requirements do not impact our interest income, as our financial instruments are not within the scope of this standard. We continue to evaluate the impact on our fee based income.

 

ASU 2016-02 – Leases – In February 2016, the FASB released this Update to increase the transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. For lessees, all leases will be required to be recognized on the balance sheet by recording a right-of-use asset and a lease liability. The accounting applied by a lessor is largely unchanged from that applied under the existing guidance. The ASU requires additional qualitative and quantitative disclosures with the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. The guidance is effective for fiscal years beginning after December 15, 2018, including the interim periods.  The Company is currently evaluating the impact of this new requirement on the consolidated financial statements, but the expectation is that this new requirement will result in a significant increase to assets for the right-of-use asset recognition and a significant increase to total liabilities for the lease liability.

 

ASU 2016-09 – Stock Compensation – In March 2016, the FASB issued this Update which includes multiple amendments intended to simplify aspects of share-based payment accounting, and was effective for us on January 1, 2017. The guidance simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification of excess tax benefits in the consolidated statements of cash flows. Excess tax benefits or deficiencies for stock-based compensation are now reflected in the Consolidated Statements of Income as a component of income tax expense, whereas previously they were recognized in equity. The adoption of ASU 2016-09 did not have a material impact on our consolidated financial statements. 

 

ASU 2016-13 – Credit Losses – In June 2016, the FASB released this Update to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in this Update replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The amendments in this Update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact of this new requirement on the consolidated financial statements.

 

ASU 2017-04 – Intangibles: Goodwill and Other – In January 2017, the FASB amended existing guidance to simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Instead, an entity should perform its annual goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount recognizing an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value (the “Goodwill Update”). The option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary is still available. A public business entity that is a SEC filer should adopt the amendments in this Goodwill Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates on or after January 1, 2017. The Company is evaluating the impact of these amendments on its consolidated financial statements, but it is not expected to have a significant impact.

 

ASU 2017-06 – Plan Accounting: Defined Benefit Pension Plans – In March 2017, the FASB amended existing guidance to improve the presentation of net periodic pension cost and net periodic postretirement benefit cost (the “Pension and Postretirement Benefit Cost Update”). This Pension and Postretirement Benefit Cost Update requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. Additionally, the other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are used to present the other components of net benefit cost, that line item or items must be appropriately described. If a separate line item or items are not used, the line item or items used in the income statement to present the other components of net benefit cost must be disclosed. This Pension and Postretirement Benefit Cost Update also allows only the service cost component to be eligible for capitalization when

8


 

applicable. This Pension and Postretirement Benefit Cost Update is effective for public business entities for annual periods beginning after December 15, 2017, including interim periods within those annual periods. The Company is evaluating the impact of these amendments on its consolidated financial statements.

 

 

NOTE 3: GOODWILL AND INTANGIBLE ASSETS

 

On December 4, 2015, the Company completed the acquisition of NUVO Bank & Trust Company (“NUVO”), Springfield, Massachusetts. NUVO's banking business operates as a division of Merchants Bank. The acquisition resulted in goodwill of $7.01 million and core deposit intangible (“CDI”) of $1.38 million. The goodwill and intangible balances presented below resulted from the Company’s acquisition of NUVO.

 

Goodwill 

 

Goodwill is deemed to have an indefinite life and therefore is not amortized, but is instead subject to impairment tests. There was no impairment for the three months ended March 31, 2017 or December 31, 2016. 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

(In thousands)

 

2017

 

2016

Beginning of period

 

$

7,011

 

$

7,011

Acquired goodwill

 

 

 —

 

 

 —

Impairment

 

 

 —

 

 

 —

End of period

 

$

7,011

 

$

7,011

 

Other Intangible Assets

 

Acquired CDI were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

December 31, 2016

 

 

Gross

 

 

 

Net

 

 

Gross

 

 

 

Net

 

 

 

Carrying

 

Accumulated

 

Carrying

 

 

Carrying

 

Accumulated

 

Carrying

 

(In thousands)

 

Amount

 

Amortization

 

Amount

 

 

Amount

 

Amortization

 

Amount

 

Amortized intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit intangible

 

$

1,377

 

$

(264)

 

$

1,113

 

 

$

1,377

 

$

(221)

 

$

1,156

 

Total

 

$

1,377

 

$

(264)

 

$

1,113

 

 

$

1,377

 

$

(221)

 

$

1,156

 

 

Aggregate amortization expense for the CDI was $43 thousand and $51 thousand for the three months ended March 31, 2017 and December 31, 2016, respectively.

 

The estimated amortization expense for each of the next five years:

 

 

 

 

 

(In thousands)

 

 

Amount

Remainder of 2017

 

$

130

2018

 

 

147

2019

 

 

126

2020

 

 

120

2021

 

 

120

2022

 

 

120

Thereafter

 

 

350

 

 

9


 

 

 

NOTE 4: INVESTMENT SECURITIES

 

Investments in securities are classified as available for sale or held to maturity as of March 31, 2017 and December 31, 2016. The amortized cost and fair values of the securities classified as available for sale and held to maturity as of March 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

10,089

 

$

75

 

$

 —

 

$

10,164

 

U.S. Government Sponsored Enterprises ("U.S. GSEs")

 

 

83,916

 

 

127

 

 

(531)

 

 

83,512

 

Federal Home Loan Bank ("FHLB") Obligations

 

 

67,302

 

 

101

 

 

(353)

 

 

67,050

 

Residential Real Estate Mortgage-backed Securities ("Agency MBSs")

 

 

63,919

 

 

762

 

 

(404)

 

 

64,277

 

Agency Commercial Mortgage Backed Securities ("Agency CMBSs")

 

 

23,784

 

 

 —

 

 

(414)

 

 

23,370

 

Agency Collateralized Mortgage Obligations ("Agency CMOs")

 

 

39,871

 

 

32

 

 

(287)

 

 

39,616

 

Total Available for Sale

 

$

288,881

 

$

1,097

 

$

(1,989)

 

$

287,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

16,864

 

$

121

 

$

(6)

 

$

16,979

 

Agency MBSs

 

 

5,548

 

 

101

 

 

 —

 

 

5,649

 

Agency CMOs

 

 

58,579

 

 

211

 

 

(330)

 

 

58,460

 

Total Held to Maturity

 

$

80,991

 

$

433

 

$

(336)

 

$

81,088

 

 

10


 

The amortized cost and fair values of the securities classified as available for sale and held to maturity as of December 31, 2016 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

25,079

 

$

104

 

$

 —

 

$

25,183

 

U.S. GSEs

 

 

93,883

 

 

106

 

 

(636)

 

 

93,353

 

FHLB Obligations

 

 

67,362

 

 

100

 

 

(456)

 

 

67,006

 

Agency MBSs

 

 

74,573

 

 

1,101

 

 

(465)

 

 

75,209

 

Agency CMBSs

 

 

23,972

 

 

 —

 

 

(364)

 

 

23,608

 

Agency CMOs

 

 

49,694

 

 

46

 

 

(407)

 

 

49,333

 

ABSs

 

 

283

 

 

23

 

 

 —

 

 

306

 

Total Available for Sale

 

$

334,846

 

$

1,480

 

$

(2,328)

 

$

333,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

Gross

    

Gross

    

    

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

17,849

 

$

119

 

$

(33)

 

$

17,935

 

Agency MBSs

 

 

5,787

 

 

92

 

 

 —

 

 

5,879

 

Agency CMOs

 

 

62,058

 

 

208

 

 

(331)

 

 

61,935

 

Total Held to Maturity

 

$

85,694

 

$

419

 

$

(364)

 

$

85,749

 

 

The contractual final maturity distribution of the debt securities classified as available for sale as of March 31, 2017, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

 

 

 

 

 

    

    

 

Securities

 

    

 

 

 

 

 

 

 

After One

    

After Five

 

 

 

 

not due

 

 

 

 

 

 

Within

 

But Within

 

But Within

 

After Ten

 

at a Single

 

 

 

 

(In thousands)

 

One Year

 

Five Years

 

Ten Years

 

Years

 

Maturity

 

Total

 

Available for Sale (at fair value):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

100

 

$

10,064

 

$

 —

 

$

 —

 

$

N/A

 

$

10,164

 

U.S. GSEs

 

 

 —

 

 

83,512

 

 

 —

 

 

 —

 

 

N/A

 

 

83,512

 

FHLB Obligations

 

 

 —

 

 

61,054

 

 

5,996

 

 

 —

 

 

N/A

 

 

67,050

 

Agency MBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

64,277

 

 

64,277

 

Agency CMBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

23,370

 

 

23,370

 

Agency CMOs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

39,616

 

 

39,616

 

Total Available for Sale

 

$

100

 

$

154,630

 

$

5,996

 

$

 —

 

$

127,263

 

$

287,989

 

Available for Sale (at amortized cost):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

100

 

$

9,989

 

$

 —

 

$

 —

 

$

N/A

 

$

10,089

 

U.S. GSEs

 

 

 —

 

 

83,916

 

 

 —

 

 

 —

 

 

N/A

 

 

83,916

 

FHLB Obligations

 

 

 —

 

 

61,376

 

 

5,926

 

 

 —

 

 

N/A

 

 

67,302

 

Agency MBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

63,919

 

 

63,919

 

Agency CMBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

23,784

 

 

23,784

 

Agency CMOs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

39,871

 

 

39,871

 

Total Available for Sale

 

$

100

 

$

155,281

 

$

5,926

 

$

 —

 

$

127,574

 

$

288,881

 

 

11


 

The contractual final maturity distribution of the debt securities classified as held to maturity as of March 31, 2017, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

 

 

 

 

 

    

    

 

Securities

    

    

 

 

 

 

 

 

 

After One

 

After Five

 

 

 

 

not due

 

 

 

 

 

 

Within

 

But Within

 

But Within

 

After Ten

 

at a Single

 

 

 

 

(In thousands)

 

One Year

 

Five Years

 

Ten Years

 

Years

 

Maturity

 

Total

 

Held to Maturity (at fair value):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

 —

 

$

 —

 

$

 —

 

$

16,979

 

$

N/A

 

$

16,979

 

Agency MBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

5,649

 

 

5,649

 

Agency CMOs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

58,460

 

 

58,460

 

Total Held to Maturity

 

$

 —

 

$

 —

 

$

 —

 

$

16,979

 

$

64,109

 

$

81,088

 

Held to Maturity (at amortized cost):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

 —

 

$

 —

 

$

 —

 

$

16,864

 

$

N/A

 

$

16,864

 

Agency MBSs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

5,548

 

 

5,548

 

Agency CMOs

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

58,579

 

 

58,579

 

Total Held to Maturity

 

$

 —

 

$

 —

 

$

 —

 

$

16,864

 

$

64,127

 

$

80,991

 

 

Actual maturities will differ from contractual maturities because borrowers may have rights to call or prepay obligations.

 

The following table presents the proceeds, gross gains and gross losses on available for sale securities for the three months ended March 31, 2017 and 2016.

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

 

March 31,

 

(In thousands)

    

2017

    

2016

 

Proceeds

 

$

38,635

 

$

 —

 

Gross gains

 

 

278

 

 

 —

 

Gross losses

 

 

(23)

 

 

 —

 

Net gains

 

$

255

 

$

 —

 

 

Securities with a carrying value of $328.27 million and $370.81 million at March 31, 2017 and December 31, 2016, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase, and for other purposes required by law.

 

12


 

Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position, at March 31, 2017, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

 

Number

 

Fair

 

 

 

 

Number

 

Fair

 

 

 

 

Number

 

Fair

 

 

 

 

(In thousands)

    

of Issues

 

Value

    

Loss

    

of Issues

 

Value

    

Loss

    

of Issues

 

Value

    

Loss

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GSEs

 

 7

 

$

37,599

 

$

(531)

 

 —

 

$

 —

 

$

 —

 

 7

 

$

37,599

 

$

(531)

 

FHLB Obligations

 

 7

 

 

35,858

 

 

(353)

 

 —

 

 

 —

 

 

 —

 

 7

 

 

35,858

 

 

(353)

 

Agency MBSs

 

15

 

 

45,753

 

 

(404)

 

 —

 

 

 —

 

 

 —

 

15

 

 

45,753

 

 

(404)

 

Agency CMBSs

 

 6

 

 

23,370

 

 

(414)

 

 —

 

 

 —

 

 

 —

 

 6

 

 

23,370

 

 

(414)

 

Agency CMOs

 

13

 

 

28,433

 

 

(287)

 

 —

 

 

 —

 

 

 —

 

13

 

 

28,433

 

 

(287)

 

Total Available for Sale

 

48

 

$

171,013

 

$

(1,989)

 

 —

 

$

 —

 

$

 —

 

48

 

$

171,013

 

$

(1,989)

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

 1

 

$

6,856

 

$

(6)

 

 —

 

$

 —

 

$

 —

 

 1

 

$

6,856

 

$

(6)

 

Agency CMOs

 

16

 

 

33,371

 

 

(215)

 

 1

 

 

3,027

 

 

(115)

 

17

 

 

36,398

 

 

(330)

 

Total Held to Maturity

 

17

 

$

40,227

 

$

(221)

 

 1

 

$

3,027

 

$

(115)

 

18

 

$

43,254

 

$

(336)

 

 

Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position, at December 31, 2016, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

 

Number

 

Fair

 

 

 

 

Number

 

Fair

 

 

 

 

Number

 

Fair

 

 

 

 

(In thousands)

    

of Issues

 

Value

    

Loss

    

of Issues

 

Value

    

Loss

    

of Issues

 

Value

    

Loss

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GSEs

 

 8

 

$

42,404

 

$

(636)

 

 —

 

$

 —

 

$

 —

 

 8

 

$

42,404

 

$

(636)

 

FHLB Obligations

 

 9

 

 

45,870

 

 

(456)

 

 —

 

 

 —

 

 

 —

 

 9

 

 

45,870

 

 

(456)

 

Agency MBSs

 

16

 

 

48,777

 

 

(465)

 

 —

 

 

 —

 

 

 —

 

16

 

 

48,777

 

 

(465)

 

Agency CMBSs

 

 6

 

 

23,608

 

 

(364)

 

 —

 

 

 —

 

 

 —

 

 6

 

 

23,608

 

 

(364)

 

Agency CMOs

 

15

 

 

33,935

 

 

(332)

 

 2

 

 

2,227

 

 

(75)

 

17

 

 

36,162

 

 

(407)

 

Total Available for Sale

 

54

 

$

194,594

 

$

(2,253)

 

 2

 

$

2,227

 

$

(75)

 

56

 

$

196,821

 

$

(2,328)

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

 1

 

$

7,230

 

$

(33)

 

 —

 

$

 —

 

$

 —

 

 1

 

$

7,230

 

$

(33)

 

Agency CMOs

 

13

 

 

26,480

 

 

(212)

 

 1

 

 

3,162

 

 

(119)

 

14

 

 

29,642

 

 

(331)

 

Total Held to Maturity

 

14

 

$

33,710

 

$

(245)

 

 1

 

$

3,162

 

$

(119)

 

15

 

$

36,872

 

$

(364)

 

 

 

There were no securities classified as trading at March 31, 2017 or December 31, 2016.

 

Unrealized losses on investment securities result from the cost basis of the security being higher than its current fair value. These differences generally occur because of changes in interest rates since the time of purchase, or because the credit quality of the issuer has deteriorated. We perform a quarterly analysis of each security in our portfolio to determine if impairment exists, and if it does, whether that impairment is other-than-temporary.

 

At March 31, 2017, all of our MBSs and CMOs held were issued by U.S. government-sponsored entities and agencies, primarily the Federal National Mortgage Association (“FNMA”) and Federal Home Loan Mortgage Corporation (“FHLMC”), institutions which the government has affirmed its commitment to support.  As the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and because we do not have the intent to sell

13


 

these securities and it is not likely that we will be required to sell the securities before their anticipated recovery, we do not consider these securities to be other-than-temporarily impaired at March 31, 2017.

 

Agency MBSs and Agency CMOs consist of pools of residential mortgages which are guaranteed by FNMA, FHLMC, or Government National Mortgage Association (“GNMA”) with various origination dates and maturities.  Agency CMBS consists of bonds backed by commercial real estate which are guaranteed by FNMA and GNMA.

 

During 2014 and 2013, securities were transferred from available for sale to held to maturity. The amortization of the unamortized net holding loss reported in accumulated other comprehensive income offsets the effect on interest income of the discount for the transferred securities. The remaining unamortized balance of the net losses for the securities transferred from available for sale to held to maturity was $1.99 million or $1.30 million, net of tax, at March 31, 2017.

 

NOTE 5: SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

 

The following table presents the contractual maturity of our secured borrowings and class of collateral pledged at March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining Contractual Maturity of the Agreements

 

 

 

Overnight and

 

 

 

 

 

 

 

Greater Than

 

 

 

 

(In thousands)

    

Continuous

    

Up to 30 Days

    

30-90 Days

    

90 Days

    

Total

 

Repurchase Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

10,064

 

$

 —

 

$

 —

 

$

 —

 

$

10,064

 

U.S. GSEs

 

 

47,745

 

 

 —

 

 

 —

 

 

 —

 

 

47,745

 

FHLB Obligations

 

 

58,519

 

 

 —

 

 

 —

 

 

 —

 

 

58,519

 

Agency MBSs

 

 

33,553

 

 

 —

 

 

 —

 

 

 —

 

 

33,553

 

Agency CMBSs

 

 

18,961

 

 

 —

 

 

 —

 

 

 —

 

 

18,961

 

Agency CMOs

 

 

23,928

 

 

 —

 

 

 —

 

 

 —

 

 

23,928

 

Total Available for Sale

 

$

192,770

 

$

 —

 

$

 —

 

$

 —

 

$

192,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

14,714

 

$

 —

 

$

 —

 

$

 —

 

$

14,714

 

Agency CMOs

 

 

42,098

 

 

 —

 

 

 —

 

 

 —

 

 

42,098

 

Total Held to Maturity

 

$

56,812

 

$

 —

 

$

 —

 

$

 —

 

$

56,812

 

 

14


 

The following table presents the contractual maturity of our secured borrowings and class of collateral pledged at December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining Contractual Maturity of the Agreements

 

 

 

Overnight and

 

 

 

 

 

 

 

Greater Than

 

 

 

 

(In thousands)

    

Continuous

    

Up to 30 Days

    

30-90 Days

    

90 Days

    

Total

 

Repurchase Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

24,207

 

$

 —

 

$

 —

 

$

 —

 

$

24,207

 

U.S. GSEs

 

 

51,847

 

 

 —

 

 

 —

 

 

 —

 

 

51,847

 

FHLB Obligations

 

 

59,505

 

 

 —

 

 

 —

 

 

 —

 

 

59,505

 

Agency MBSs

 

 

44,736

 

 

 —

 

 

 —

 

 

 —

 

 

44,736

 

Agency CMBSs

 

 

21,662

 

 

 —

 

 

 —

 

 

 —

 

 

21,662

 

Agency CMOs

 

 

40,007

 

 

 —

 

 

 —

 

 

 —

 

 

40,007

 

Total Available for Sale

 

$

241,964

 

$

 —

 

$

 —

 

$

 —

 

$

241,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

16,646

 

$

 —

 

$

 —

 

$

 —

 

$

16,646

 

Agency CMOs

 

 

53,508

 

 

 —

 

 

 —

 

 

 —

 

 

53,508

 

Total Held to Maturity

 

$

70,154

 

$

 —

 

$

 —

 

$

 —

 

$

70,154

 

 

The fair value of securities pledged to secure repurchase agreements may decline. The Company manages this risk by having a policy to pledge securities valued greater than the gross outstanding balance of repurchase agreements. Securities sold under agreements to repurchase are secured by securities with a carrying value of $249.68 million at March 31, 2017 and $312.23 million at December 31, 2016.

 

 

NOTE 6: LOANS AND THE ALLOWANCE FOR CREDIT LOSSES

 

Loans

 

The composition of our loan portfolio at March 31, 2017 and December 31, 2016 was as follows:

 

 

 

 

 

 

 

 

 

(In thousands)

    

March 31, 2017

    

December 31, 2016

 

Commercial, financial and agricultural

 

$

276,915

 

$

257,078

 

Municipal loans

 

 

113,875

 

 

114,509

 

Real estate loans – residential

 

 

438,424

 

 

447,527

 

Real estate loans – commercial

 

 

672,712

 

 

636,755

 

Real estate loans – construction

 

 

35,964

 

 

52,533

 

Installment loans

 

 

4,813

 

 

5,790

 

All other loans

 

 

15

 

 

17

 

Total loans

 

$

1,542,718

 

$

1,514,209

 

 

We primarily originate commercial, commercial real estate, municipal, and residential real estate loans to customers throughout the states of Vermont and Massachusetts. There are no significant industry concentrations in the loan portfolio. Total loans included $1.13 million and $1.19 million of net deferred loan origination costs at March 31, 2017 and December 31, 2016, respectively. The aggregate amount of overdrawn deposit balances classified as loan balances was $254 thousand and $297 thousand at March 31, 2017 and December 31, 2016, respectively.

 

15


 

Additionally, residential and commercial loans serviced for others at March 31, 2017 and December 31, 2016 amounted to approximately $35.61 million and $34.63 million, respectively.

 

The following table reflects our loan loss experience and activity in the allowance for loan losses for the three months ended March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial,

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

financial

 

 

 

 

Real

 

Real

 

Real

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

 

 

estate-

 

estate-

 

estate-

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

agricultural

 

Municipal

 

residential

 

commercial

 

construction

 

Installment

 

All other

 

Totals

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,946

 

$

593

 

$

2,575

 

$

5,922

 

$

534

 

$

89

 

$

 —

 

$

12,659

 

Charge-offs

 

 

(3)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(69)

 

 

 —

 

 

(72)

 

Recoveries

 

 

 2

 

 

 —

 

 

 9

 

 

 —

 

 

 —

 

 

23

 

 

 —

 

 

34

 

Provision (credit)

 

 

250

 

 

(19)

 

 

(32)

 

 

434

 

 

(183)

 

 

116

 

 

 —

 

 

566

 

Ending balance

 

$

3,195

 

$

574

 

$

2,552

 

$

6,356

 

$

351

 

$

159

 

$

 —

 

$

13,187

 

 

 

The following table reflects our loan loss experience and activity in the allowance for loan losses for the three months ended March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial,

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

financial

 

 

 

 

Real

 

Real

 

Real

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

 

 

estate-

 

estate-

 

estate-

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

agricultural

 

Municipal 

 

residential

 

commercial

 

construction

 

Installment 

 

All other 

 

Totals

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,696

 

$

590

 

$

2,882

 

$

5,386

 

$

420

 

$

66

 

$

 —

 

$

12,040

 

Charge-offs

 

 

(3)

 

 

 —

 

 

(73)

 

 

 —

 

 

 —

 

 

(42)

 

 

 —

 

 

(118)

 

Recoveries

 

 

 2

 

 

 —

 

 

11

 

 

 4

 

 

 —

 

 

19

 

 

 —

 

 

36

 

Provision (credit)

 

 

161

 

 

32

 

 

37

 

 

(109)

 

 

45

 

 

49

 

 

 —

 

 

215

 

Ending balance

 

$

2,856

 

$

622

 

$

2,857

 

$

5,281

 

$

465

 

$

92

 

$

 —

 

$

12,173

 

 

In addition to the provision for loan losses included above, there was a provision (credit) for the reserve for undisbursed lines of $(66) thousand and $(10) thousand for the three months ended March 31, 2017 and March 31, 2016 included in the provision for credit losses in the consolidated statement of income.

 

 

16


 

The following presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based upon the impairment method at March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial,

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

financial and

 

 

 

 

Real estate-

 

Real estate-

 

Real estate-

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

agricultural

 

Municipal 

 

residential

 

commercial

 

construction

 

Installment 

 

All other 

 

Totals

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

 —

 

$

 —

 

$

227

 

$

18

 

$

 —

 

$

 —

 

$

 —

 

$

245

 

Ending balance collectively evaluated for impairment

 

 

3,195

 

 

574

 

 

2,325

 

 

6,331

 

 

351

 

 

159

 

 

 —

 

 

12,935

 

Ending balance acquired with deteriorated credit quality

 

 

 —

 

 

 —

 

 

 —

 

 

 7

 

 

 —

 

 

 —

 

 

 —

 

 

 7

 

Totals

 

$

3,195

 

$

574

 

$

2,552

 

$

6,356

 

$

351

 

$

159

 

$

 —

 

$

13,187

 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

77

 

$

 —

 

$

1,447

 

$

2,066

 

$

 —

 

$

 —

 

$

 —

 

$

3,590

 

Ending balance collectively evaluated for impairment

 

 

276,144

 

 

113,875

 

 

436,977

 

 

668,775

 

 

35,964

 

 

4,813

 

 

15

 

 

1,536,563

 

Ending balance acquired with deteriorated credit quality

 

 

694

 

 

 —

 

 

 —

 

 

1,871

 

 

 —

 

 

 —

 

 

 —

 

 

2,565

 

Totals

 

$

276,915

 

$

113,875

 

$

438,424

 

$

672,712

 

$

35,964

 

$

4,813

 

$

15

 

$

1,542,718

 

 

17


 

The following presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based upon impairment method at December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial,

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

financial and

 

 

 

 

Real estate-

 

Real estate-

 

Real estate-

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

agricultural

 

Municipal 

 

residential

 

commercial

 

construction

 

Installment 

 

All other 

 

Totals

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

 —

 

$

 —

 

$

184

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

184

 

Ending balance collectively evaluated for impairment

 

 

2,946

 

 

593

 

 

2,391

 

 

5,922

 

 

534

 

 

89

 

 

 —

 

 

12,475

 

Ending balance acquired with deteriorated credit quality

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Totals

 

$

2,946

 

$

593

 

$

2,575

 

$

5,922

 

$

534

 

$

89

 

$

 —

 

$

12,659

 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

97

 

$

 —

 

$

1,213

 

$

1,634

 

$

 —

 

$

12

 

$

 —

 

$

2,956

 

Ending balance collectively evaluated for impairment

 

 

256,239

 

 

114,509

 

 

446,314

 

 

633,217

 

 

52,533

 

 

5,778

 

 

17

 

 

1,508,607

 

Ending balance acquired with deteriorated credit quality

 

 

742

 

 

 —

 

 

 —

 

 

1,904

 

 

 —

 

 

 —

 

 

 —

 

 

2,646

 

Totals

 

$

257,078

 

$

114,509

 

$

447,527

 

$

636,755

 

$

52,533

 

$

5,790

 

$

17

 

$

1,514,209

 

 

18


 

The table below presents the recorded investment of loans segregated by class, with delinquency aging as of March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31-60

 

61-90 

 

91 Days

 

Total 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

Days

 

 or More

 

Past

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

 

Nonperforming

 

Total

 

Commercial, financial and agricultural

 

$

623

 

$

 —

 

$

 —

 

$

623

 

$

276,137

 

$

155

 

$

276,915

 

Municipal

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

113,875

 

 

 —

 

 

113,875

 

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

121

 

 

 —

 

 

 —

 

 

121

 

 

400,689

 

 

1,343

 

 

402,153

 

Second mortgage

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

36,271

 

 

 —

 

 

36,271

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

501

 

 

 —

 

 

 —

 

 

501

 

 

241,895

 

 

2,714

 

 

245,110

 

Non-owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

427,602

 

 

 —

 

 

427,602

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,388

 

 

 —

 

 

2,388

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

33,576

 

 

 —

 

 

33,576

 

Installment

 

 

87

 

 

14

 

 

 —

 

 

101

 

 

4,712

 

 

 —

 

 

4,813

 

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

15

 

 

 —

 

 

15

 

Total

 

$

1,332

 

$

14

 

$

 —

 

$

1,346

 

$

1,537,160

 

$

4,212

 

$

1,542,718

 

 

Of the total nonperforming loans in the aging table above, $4.08 million were past due of which $0 were restructured loans, $804 thousand were purchase credit impaired, and $0 were 91 days or more past due and accruing. 

 

The table below presents the recorded investment of loans segregated by class, with delinquency aging as of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31-60

 

61-90 

 

91 Days

 

Total 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

Days

 

 or More

 

Past

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

Past Due

 

Past Due

 

Past Due

 

Due

 

Current

 

 

Nonperforming

 

Total

 

Commercial, financial and agricultural

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

256,894

 

$

184

 

$

257,078

 

Municipal

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

114,509

 

 

 —

 

 

114,509

 

Real estate-residential:

 

 

             

 

 

                     

 

 

                  

 

 

                 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

164

 

 

71

 

 

 —

 

 

235

 

 

408,597

 

 

1,104

 

 

409,936

 

Second mortgage

 

 

32

 

 

 —

 

 

 —

 

 

32

 

 

37,559

 

 

 —

 

 

37,591

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

224,691

 

 

1,882

 

 

226,573

 

Non-owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

410,182

 

 

 —

 

 

410,182

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,530

 

 

 —

 

 

2,530

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

50,003

 

 

 —

 

 

50,003

 

Installment

 

 

123

 

 

 —

 

 

 —

 

 

123

 

 

5,655

 

 

12

 

 

5,790

 

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

17

 

 

 —

 

 

17

 

Total

 

$

319

 

$

71

 

$

 —

 

$

390

 

$

1,510,637

 

$

3,182

 

$

1,514,209

 

 

Of the total nonperforming loans in the aging table above, $1.75 million were past due of which $0 were restructured loans, $819 thousand were purchase credit impaired and $19 thousand were 91 days or more past due and accruing.

 

 

19


 

Impaired loans by class at March 31, 2017 and for the three months ended March 31, 2017 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period Ended

 

Three Months Ended 

 

 

 

March 31, 2017

 

March 31, 2017

 

 

 

 

 

 

Unpaid

 

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

 

Recorded

 

Income

 

(In thousands)

    

Investment

    

Balance

    

Allowance

    

 

Investment

    

Recognized

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

77

 

$

77

 

$

 —

 

$

78

 

$

 1

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

130

 

 

190

 

 

 —

 

 

180

 

 

 1

 

Second mortgage

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,751

 

 

1,760

 

 

 —

 

 

1,687

 

 

 —

 

Non-owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

134

 

 

 2

 

Construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Commercial

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

1,317

 

 

1,330

 

 

227

 

 

1,114

 

 

 —

 

Second mortgage

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

315

 

 

315

 

 

18

 

 

105

 

 

 —

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

77

 

 

77

 

 

 —

 

 

78

 

 

 1

 

Residential

 

 

1,447

 

 

1,520

 

 

227

 

 

1,294

 

 

 1

 

Commercial Real Estate

 

 

2,066

 

 

2,075

 

 

18

 

 

1,926

 

 

 2

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total

 

$

3,590

 

$

3,672

 

$

245

 

$

3,298

 

$

 4

 

 

 

20


 

Impaired loans by class at December 31, 2016 and for the three months ended March 31, 2016 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period Ended

 

Three Months Ended 

 

 

 

December 31, 2016

 

March 31, 2016

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

(In thousands)

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

97

 

$

97

 

$

 —

 

$

390

 

$

 1

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

208

 

 

266

 

 

 —

 

 

241

 

 

 2

 

Second mortgage

 

 

 —

 

 

 —

 

 

 —

 

 

 3

 

 

 —

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1,229

 

 

1,229

 

 

 —

 

 

401

 

 

 —

 

Non-owner occupied

 

 

405

 

 

432

 

 

 —

 

 

470

 

 

 —

 

Installment

 

 

12

 

 

12

 

 

 —

 

 

 8

 

 

 —

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

 —

 

 

 —

 

 

 —

 

 

254

 

 

 —

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

1,005

 

 

1,026

 

 

184

 

 

425

 

 

 —

 

Second mortgage

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Installment

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

97

 

 

97

 

 

 —

 

 

644

 

 

 1

 

Residential

 

 

1,213

 

 

1,292

 

 

184

 

 

669

 

 

 2

 

Commercial Real Estate

 

 

1,634

 

 

1,661

 

 

 —

 

 

871

 

 

 —

 

Installment

 

 

12

 

 

12

 

 

 —

 

 

 8

 

 

 —

 

Total

 

$

2,956

 

$

3,062

 

$

184

 

$

2,192

 

$

 3

 

 

 

Nonperforming loans at March 31, 2017 and December 31, 2016 are as follows:

 

 

 

 

 

 

 

 

 

(In thousands)

    

March 31, 2017

    

December 31, 2016

 

Nonaccrual  loans

 

$

4,212

 

$

3,163

 

Loans greater than 90 days and accruing

 

 

 —

 

 

19

 

Troubled debt restructurings ("TDRs")

 

 

 —

 

 

 —

 

Total nonperforming loans

 

$

4,212

 

$

3,182

 

 

There were no loans restructured in the three months ended March 31, 2017. One commercial real estate loan with a balance of $464 thousand was restructured during the three months ended March 31, 2016 and was considered to be a TDR. 

 

21


 

TDRs represent balances where the existing loan was modified involving a concession in rate, term or payment amount due to the distressed financial condition of the borrower. There were three restructured residential mortgages at March 31, 2017 with balances totaling $104 thousand. There was one restructured commercial loan at March 31, 2017 with a balance of $77 thousand.  All of the four TDRs at March 31, 2017 continue to pay as agreed according to the modified terms, are accruing, and are considered performing.  At December 31, 2016, there were three restructured residential mortgages with balances totaling $110 thousand, one restructured commercial loans with a balance totaling $78 thousand, and one restructured commercial real estate loan with a balance of $405 thousand.

 

At March 31, 2017, there were no commitments to lend additional funds to borrowers whose loans have been modified in a troubled debt restructuring. We had no commitments to lend additional funds to borrowers whose loans were in nonaccrual status or to borrowers whose loans were 91 days past due and still accruing at March 31, 2017. Interest income on restructured loans during the three months ended March 31, 2017 and 2016 was insignificant.

 

Nonaccrual loans by class as of March 31, 2017 and December 31, 2016 are as follows:

 

 

 

 

 

 

 

 

 

(In thousands)

    

March 31, 2017

    

December 31, 2016

 

Commercial, financial and agricultural

 

$

155

 

$

165

 

Real estate - residential:

 

 

 

 

 

 

 

First mortgage

 

 

1,343

 

 

1,104

 

Second mortgage

 

 

 —

 

 

 —

 

Real estate - commercial:

 

 

 

 

 

 

 

Owner occupied

 

 

2,714

 

 

1,882

 

Non owner occupied

 

 

 —

 

 

 —

 

Installment

 

 

 —

 

 

12

 

Total nonaccruing non-TDR loans

 

$

4,212

 

$

3,163

 

Nonaccruing TDR’s

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

 —

 

 

 —

 

Real estate – residential:

 

 

 

 

 

 

 

First mortgage

 

 

 —

 

 

 —

 

Real estate - commercial:

 

 

 

 

 

 

 

Non owner occupied

 

 

 —

 

 

 —

 

Total nonaccrual loans including TDRs

 

$

4,212

 

$

3,163

 

 

Commercial Grading System 

 

We use risk rating definitions for our commercial loan portfolios and certain residential loans which are generally consistent with regulatory and banking industry norms. Loans are assigned a credit quality grade which is based upon management’s on-going assessment of risk based upon an evaluation of the quantitative and qualitative aspects of each credit. This assessment is a dynamic process and risk ratings are adjusted as each borrower’s financial situation changes. This process is designed to provide timely recognition of a borrower’s financial condition and appropriately focus management resources.

 

Pass rated loans exhibit acceptable risk to the bank in terms of financial capacity to repay their loans as well as possessing acceptable fallback repayment sources, typically collateral and personal guarantees. Pass rated commercial loan relationships with a total exposure of $1 million or greater are subject to a formal annual review process; additionally, management reviews the risk rating at the time of any late payments, overdrafts or other sign of deterioration in the interim.

 

Loans rated Pass-Watch require more than usual attention and monitoring by the account officer, though not to the extent that a formal remediation plan is warranted. Borrowers can be rated Pass-Watch based upon a weakened capital structure, marginally adequate cash flow and/or collateral coverage or early-stage declining trends in operations or financial condition.

 

Loans rated Special Mention possess potential weakness that may expose the bank to some risk of loss in the future. These loans require more frequent monitoring and formal reporting to Management.

22


 

 

Substandard loans reflect well-defined weaknesses in the current repayment capacity, collateral or net worth of the borrower with the possibility of some loss to the bank if these weaknesses are not corrected. Action plans are required for these loans to address the inherent weakness in the credit and are formally reviewed.

 

Residential real estate and consumer loans

 

We do not use a grading system for our performing residential real estate and consumer loans. Credit quality for these loans is based on performance and payment status.

 

Below is a summary of loans by credit quality indicator as of March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

    

 

    

Pass-

    

Special

    

Sub- 

    

    

 

(In thousands)

 

Unrated

 

Pass

 

Watch

 

Mention

 

Standard

 

Total

 

Commercial, financial and agricultural

 

$

99

 

 

233,838

 

$

25,422

 

$

317

 

$

17,239

 

$

276,915

 

Municipal

 

 

 —

 

 

110,222

 

 

3,653

 

 

 —

 

 

 —

 

 

113,875

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

393,208

 

 

7,060

 

 

542

 

 

 —

 

 

1,343

 

 

402,153

 

Second mortgage

 

 

36,049

 

 

 —

 

 

222

 

 

 —

 

 

 —

 

 

36,271

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 —

 

 

205,107

 

 

25,561

 

 

 —

 

 

14,442

 

 

245,110

 

Non-owner occupied

 

 

 —

 

 

385,105

 

 

41,426

 

 

 —

 

 

1,071

 

 

427,602

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

605

 

 

1,783

 

 

 —

 

 

 —

 

 

 —

 

 

2,388

 

Commercial

 

 

116

 

 

31,948

 

 

1,512

 

 

 —

 

 

 —

 

 

33,576

 

Installment

 

 

4,813

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

4,813

 

All other loans

 

 

15

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

15

 

Total

 

$

434,905

 

$

975,063

 

$

98,338

 

$

317

 

$

34,095

 

$

1,542,718

 

 

Below is a summary of loans by credit quality indicator as of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

    

 

    

Pass-

    

Special

    

Sub- 

    

    

 

 

(In thousands)

 

Unrated

Pass

Watch

 

Mention

 

Standard

 

Total

 

Commercial, financial and agricultural

 

$

102

 

$

215,891

 

$

24,215

 

$

322

 

$

16,548

 

$

257,078

 

Municipal

 

 

 —

 

 

110,864

 

 

2,824

 

 

821

 

 

 —

 

 

114,509

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

400,961

 

 

7,392

 

 

481

 

 

 —

 

 

1,102

 

 

409,936

 

Second mortgage

 

 

37,367

 

 

 —

 

 

224

 

 

 —

 

 

 —

 

 

37,591

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 —

 

 

186,494

 

 

25,492

 

 

 —

 

 

14,587

 

 

226,573

 

Non-owner occupied

 

 

 —

 

 

369,566

 

 

38,706

 

 

 —

 

 

1,910

 

 

410,182

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

412

 

 

2,118

 

 

 —

 

 

 —

 

 

 —

 

 

2,530

 

Commercial

 

 

152

 

 

41,373

 

 

7,476

 

 

 —

 

 

1,002

 

 

50,003

 

Installment

 

 

5,778

 

 

 —

 

 

 —

 

 

 —

 

 

12

 

 

5,790

 

All other loans

 

 

17

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

17

 

Total

 

$

444,789

 

$

933,698

 

$

99,418

 

$

1,143

 

$

35,161

 

$

1,514,209

 

 

 

 

The carrying amount of loans purchased with evidence of credit deterioration accounted for under FASB Accounting Standards Codification (“ASC”) 310-30 acquired in the NUVO acquisition totaled $2.57 million and $2.65 million at March 31, 2017 and December 31, 2016, respectively.

 

 

 

23


 

NOTE 7: FAIR VALUE OF FINANCIAL INSTRUMENTS

 

We record certain assets and liabilities at fair value.  Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements are also utilized to determine the initial value of certain assets and liabilities, to perform impairment assessments, and for disclosure purposes. We use quoted market prices and observable inputs to the maximum extent possible when measuring fair value.  In the absence of quoted market prices, various valuation techniques are utilized to measure fair value.  When possible, observable market data for identical or similar financial instruments are used in the valuation.  When market data is not available, fair value is determined using valuation models that incorporate Management’s estimates of the assumptions a market participant would use in pricing the asset or liability.

 

The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:

 

·

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

·

Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability.

·

Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity).

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

 

The types of instruments valued based on quoted market prices in active markets include most U.S. government and Agency securities, liquid mortgage products, active listed equities and most money market securities. Such instruments are generally classified within Level 1 or Level 2 of the fair value hierarchy. We do not adjust the quoted price for such instruments.

 

The types of instruments valued based on quoted prices in markets that are not active, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency include most investment-grade and high-yield corporate bonds, less liquid mortgage products, less liquid Agency securities, less liquid listed equities, state, municipal and provincial obligations, and certain physical commodities. Such instruments are generally classified within Level 2 of the fair value hierarchy.

 

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions; valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, Management’s best estimate will be used. Management’s best estimate consists of both internal and external support on certain Level 3 investments. Subsequent to inception, Management only changes Level 3 inputs and assumptions when corroborated by evidence such as transactions in similar instruments, completed or pending third-party transactions in the underlying investment or comparable entities, subsequent rounds of financing, recapitalizations and other transactions across the capital structure, offerings in the equity or debt markets, and changes in financial ratios or cash flows.

 

24


 

Financial instruments on a recurring basis

 

The table below presents the balance of financial assets and liabilities at March 31, 2017 measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

    

    

 

    

Quoted Prices in

    

 

    

 

 

 

 

 

 

 

Active Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical Assets

 

Observable Inputs

 

Unobservable Inputs

 

(In thousands)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Assets

    

 

    

    

 

    

    

 

    

    

 

    

 

U.S. Treasury Obligations

 

$

10,164

 

$

 —

 

$

10,164

 

$

 —

 

U.S. GSEs

 

 

83,512

 

 

 —

 

 

83,512

 

 

 —

 

FHLB Obligations

 

 

67,050

 

 

 —

 

 

67,050

 

 

 —

 

Agency MBSs

 

 

64,277

 

 

 —

 

 

64,277

 

 

 —

 

Agency CMBSs

 

 

23,370

 

 

 —

 

 

23,370

 

 

 —

 

Agency CMOs

 

 

39,616

 

 

 —

 

 

39,616

 

 

 —

 

Interest rate swap agreements

 

 

973

 

 

 —

 

 

973

 

 

 —

 

Total assets

 

$

288,962

 

$

 —

 

$

288,962

 

$

 —

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

 

774

 

 

 —

 

 

774

 

 

 —

 

Total liabilities

 

$

774

 

$

 —

 

$

774

 

$

 —

 

 

The table below presents the balance of financial assets and liabilities at December 31, 2016 measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

    

    

 

    

Quoted Prices in

    

 

 

    

 

 

 

 

 

 

 

 

Active Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical Assets

 

Observable Inputs

 

Unobservable Inputs

 

(In thousands)

 

Total

 

 (Level 1)

 

(Level 2)

 

(Level 3)

 

Assets

    

 

    

    

 

    

    

 

    

    

 

    

 

U.S. Treasury Obligations

 

$

25,183

 

$

 —

 

$

25,183

 

$

 —

 

U.S. GSEs

 

 

93,353

 

 

 —

 

 

93,353

 

 

 —

 

FHLB Obligations

 

 

67,006

 

 

 —

 

 

67,006

 

 

 —

 

Agency MBSs

 

 

75,209

 

 

 —

 

 

75,209

 

 

 —

 

Agency CMBSs

 

 

23,608

 

 

 —

 

 

23,608

 

 

 —

 

Agency CMOs

 

 

49,333

 

 

 —

 

 

49,333

 

 

 —

 

ABSs

 

 

306

 

 

 —

 

 

306

 

 

 —

 

Interest rate swap agreements

 

 

422

 

 

 —

 

 

422

 

 

 —

 

Total assets

 

$

334,420

 

$

 —

 

$

334,420

 

$

 —

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

 

194

 

 

 —

 

 

194

 

 

 —

 

Total liabilities

 

$

194

 

$

 —

 

$

194

 

$

 —

 

 

Investment securities are reported at fair value utilizing Level 2 inputs. The prices for these instruments are obtained through an independent pricing service or dealer market participant with whom we have historically transacted both purchases and sales of investment securities. Prices obtained from these sources include market quotations and matrix pricing. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. More information regarding our investment securities can be found in Note 4 to these consolidated financial statements.

 

The interest rate swaps are reported at their fair value utilizing Level 2 inputs from third parties. The fair value of our interest rate swaps are determined using prices obtained from a third party advisor.  The fair value measurement of the

25


 

interest rate swap is determined by netting the discounted future fixed cash payments and the discounted expected variable cash receipts.  The variable cash receipts are based on the expectation of future interest rates derived from observed market interest rate curves.

 

There were no transfers between Level 1 and Level 2 for the three months ended March 31, 2017 or 2016.  There were no Level 3 assets measured at fair value on a recurring basis at March 31, 2017 or December 31, 2016.

 

Financial instruments on a non-recurring basis

 

Certain financial assets are also measured at fair value on a non-recurring basis, however they were not material at March 31, 2017 or December 31, 2016. These financial assets include impaired loans and other real estate owned (“OREO”).

 

Fair value of financial instruments

 

The fair value of Merchants’ financial instruments as of March 31, 2017 are summarized in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

    

 

    

    

 

    

    

 

    

    

 

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Cash and cash equivalents

 

$

59,762

 

$

59,762

 

$

59,762

 

$

 —

 

$

 —

 

Securities available for sale

 

 

287,989

 

 

287,989

 

 

 —

 

 

287,989

 

 

 —

 

Securities held to maturity

 

 

80,991

 

 

81,088

 

 

 —

 

 

81,088

 

 

 —

 

FHLB stock

 

 

7,044

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans, net of allowance for loan losses

 

 

1,529,531

 

 

1,511,073

 

 

 —

 

 

 —

 

 

1,511,073

 

Interest rate swap agreement

 

 

973

 

 

973

 

 

 —

 

 

973

 

 

 —

 

Accrued interest receivable

 

 

5,085

 

 

5,085

 

 

 —

 

 

1,096

 

 

3,989

 

Total

 

$

1,971,375

 

$

1,945,970

 

$

59,762

 

$

371,146

 

$

1,515,062

 

Deposits

 

$

1,511,676

 

$

1,510,694

 

$

1,321,166

 

$

189,528

 

$

 —

 

Short-term borrowings

 

 

75,000

 

 

75,000

 

 

 —

 

 

75,000

 

 

 —

 

Securities sold under agreement to repurchase

 

 

249,582

 

 

249,651

 

 

 —

 

 

249,651

 

 

 —

 

Other long-term debt

 

 

3,630

 

 

3,585

 

 

 —

 

 

3,585

 

 

 —

 

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

 

20,619

 

 

14,721

 

 

 —

 

 

14,721

 

 

 —

 

Interest rate swap agreement

 

 

774

 

 

774

 

 

 —

 

 

774

 

 

 —

 

Accrued interest payable

 

 

123

 

 

123

 

 

11

 

 

112

 

 

 —

 

Total

 

$

1,861,404

 

$

1,854,548

 

$

1,321,177

 

$

533,371

 

$

 —

 

 

26


 

The fair value of Merchants’ financial instruments as of December 31, 2016 are summarized in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

    

 

    

    

 

    

    

 

    

    

 

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Cash and cash equivalents

 

$

82,953

 

$

82,953

 

$

82,953

 

$

 —

 

$

 —

 

Securities available for sale

 

 

333,998

 

 

333,998

 

 

 —

 

 

333,998

 

 

 —

 

Securities held to maturity

 

 

85,694

 

 

85,749

 

 

 —

 

 

85,749

 

 

 —

 

FHLB stock

 

 

4,976

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Loans, net of allowance for loan losses

 

 

1,501,550

 

 

1,484,718

 

 

 —

 

 

 —

 

 

1,484,718

 

Interest rate swap agreement

 

 

422

 

 

422

 

 

 —

 

 

422

 

 

 —

 

Accrued interest receivable

 

 

4,722

 

 

4,722

 

 

 —

 

 

1,232

 

 

3,490

 

Total

 

$

2,014,315

 

$

1,992,562

 

$

82,953

 

$

421,401

 

$

1,488,208

 

Deposits

 

$

1,527,470

 

$

1,526,626

 

$

1,328,262

 

$

198,364

 

$

 —

 

Short-term borrowings

 

 

40,000

 

 

40,000

 

 

 —

 

 

40,000

 

 

 —

 

Securities sold under agreement to repurchase

 

 

312,118

 

 

312,019

 

 

 —

 

 

312,019

 

 

 —

 

Other long-term debt

 

 

3,651

 

 

3,600

 

 

 —

 

 

3,600

 

 

 —

 

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

 

20,619

 

 

14,775

 

 

 —

 

 

14,775

 

 

 —

 

Interest rate swap agreement

 

 

194

 

 

194

 

 

 —

 

 

194

 

 

 —

 

Accrued interest payable

 

 

110

 

 

110

 

 

11

 

 

99

 

 

 —

 

Total

 

$

1,904,162

 

$

1,897,324

 

$

1,328,273

 

$

569,051

 

$

 —

 

 

The carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accrued interest receivable and accrued interest payable approximate fair value. It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

 

The methodologies for other financial assets and financial liabilities are discussed below.

 

Loans - The fair value for loans is estimated using discounted cash flow analyses, using interest rates and spreads currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value as described previously.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

   

Deposits - The fair value of deposits with no stated maturity, which includes demand, savings, interest bearing checking and money market accounts, is equal to the amount payable on demand resulting in a Level 1 classification. The fair value of variable rate, fixed term certificates of deposit also approximates the carrying amount reported in the consolidated balance sheets. The fair value of fixed rate and fixed term certificates of deposit is estimated using a discounted cash flow method which applies interest rates currently being offered for deposits of similar remaining maturities resulting in a Level 2 classification.

 

Debt - The fair value of debt is estimated using current market rates for borrowings of similar remaining maturity resulting in a Level 2 classification.

 

Commitments to Extend Credit and Standby Letters of Credit - The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of financial standby letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties. The fair value of commitments to extend credit and standby letters of credit is not material as of March 31, 2017 and December 31, 2016.

 

 

27


 

NOTE 8: EMPLOYEE BENEFIT PLANS

 

Pension Plan

 

Prior to January 1995, we maintained a noncontributory defined benefit plan (the “Pension Plan”) covering all eligible employees. During 1995, the Pension Plan was curtailed. Accordingly, all accrued benefits were fully vested and no additional years of service or age will be accrued.

 

The following tables summarize the components of net periodic benefit cost and other changes in Pension Plan assets and benefit obligations recognized in other comprehensive income for the three months ended March 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

March 31,

(In thousands)

    

2017

    

2016

    

Interest cost

 

$

113

 

$

112

 

Expected return on plan assets

 

 

(111)

 

 

(242)

 

Service costs

 

 

13

 

 

14

 

Net loss amortization

 

 

110

 

 

116

 

Net periodic pension benefit

 

$

125

 

$

 —

 

 

 

We have no minimum required contribution for 2017.

 

Our Pension Investment Policy Statement sets forth the investment objectives and constraints of the Pension Plan. The purpose of the policy is to assist our Retirement Plan Committee in effectively supervising, monitoring, and evaluating the Pension Plan.

 

 

 

NOTE 9: EARNINGS PER SHARE

 

The following table presents reconciliations of the calculations of basic and diluted earnings per share for the three months ended March 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

 

March 31,

 

(In thousands except per share data)

    

2017

    

2016

 

Net income

 

$

3,611

 

$

3,490

 

Weighted average common shares outstanding

 

 

6,904

 

 

6,856

 

Dilutive effect of common stock equivalents

 

 

25

 

 

110

 

Weighted average common and common equivalent shares outstanding

 

 

6,929

 

 

6,966

 

Basic earnings per common share

 

$

0.52

 

$

0.51

 

Diluted earnings per common share

 

$

0.52

 

$

0.50

 

 

Basic earnings per common share were computed by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share were computed by including potentially dilutive shares on the weighted average share count. Anti-dilutive average warrants totaling 34,370 shares have been excluded from the calculation of diluted EPS for the three months ended March 31, 2016.

 

 

 

28


 

NOTE 10: COMMITMENTS AND CONTINGENCIES

 

Financial Instruments with Off-Balance Sheet Risk

 

Merchants 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 primarily include commitments to extend credit and financial guarantees. Such instruments involve, to varying degrees, elements of credit and interest rate risk that are not recognized in the accompanying consolidated balance sheets.

 

Exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and financial guarantees written is represented by the contractual amount of those instruments. We use the same credit policies in making commitments as we do for on-balance sheet instruments.

 

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 fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitment is expected to expire without being drawn upon, the total commitment amount does not necessarily represent a future cash requirement. We evaluate each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained by us upon extension of credit is based on Management's credit evaluation of the counterparty, and an appropriate amount of real and/or personal property is typically obtained as collateral.

 

Disclosures are required regarding liability-recognition for the fair value at issuance of certain guarantees. We do not issue any guarantees that would require liability-recognition or disclosure, other than our standby letters of credit. We have issued conditional commitments in the form of standby letters of credit to guarantee payment on behalf of a customer and guarantee the performance of a customer to a third party. Standby letters of credit generally arise in connection with lending relationships. The credit risk involved in issuing these instruments is essentially the same as that involved in extending loans to customers. Contingent obligations under standby letters of credit totaled approximately $6.77 million at March 31, 2017 and $5.95 million at December 31, 2016, respectively, and represent the maximum potential future payments we could be required to make. Typically, these instruments have terms of 12 months or less and expire unused; therefore, the total amounts do not necessarily represent future cash requirements. Each customer is evaluated individually for creditworthiness under the same underwriting standards used for commitments to extend credit and on-balance sheet instruments. Our policies governing loan collateral apply to standby letters of credit at the time of credit extension. Loan-to-value ratios are generally consistent with loan-to-value requirements for other commercial loans secured by similar types of collateral.

 

We may enter into commitments to sell loans, which involve market and interest rate risk. There were no such commitments at March 31, 2017 or December 31, 2016.

 

Reserve Balances at the Federal Reserve Bank

 

At March 31, 2017 and December 31, 2016, amounts at the Federal Reserve Bank included $26.62 million and $32.72 million, respectively, held to satisfy certain reserve requirements of the Federal Reserve Bank.

 

Legal Proceedings

 

We have been named as defendants in various legal proceedings arising from our normal business activities. Although the amount of any ultimate liability with respect to such proceedings cannot be determined, in the opinion of Management, based upon input from counsel on the anticipated outcome of such proceedings, any such liability will not have a material effect on our consolidated financial position.

 

29


 

NOTE 11: ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

The following table presents changes in accumulated other comprehensive income (loss) by component, net of tax for the three months ended March 31, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Unrealized

    

Unrealized Gains

    

 

 

    

 

 

    

 

 

 

 

 

Gains (Losses)

 

(Losses) on Securities

 

 

 

 

 

 

 

 

 

 

 

 

on Securities

 

Transferred From

 

 

 

 

 

 

 

Accumulated Other

 

 

 

Available-For-

 

Available-For-Sale to

 

 

 

 

Interest Rate

 

Comprehensive

 

(In thousands)

 

Sale 

 

Held-To-Maturity

 

Pension Plan

 

Swaps

 

Income (Loss)

 

Beginning Balance December 31, 2016

 

$

(551)

 

$

(1,408)

 

$

(3,823)

 

$

 —

 

$

(5,782)

 

Other comprehensive income before reclassifications

 

 

106

 

 

 —

 

 

 —

 

 

 —

 

 

106

 

Accretion of unrealized losses of securities transferred from available-for-sale to held-to-maturity recognized in other comprehensive income

 

 

 —

 

 

113

 

 

 —

 

 

 —

 

 

113

 

Reclassification adjustments for (gains) losses reclassified into income

 

 

(166)

 

 

 —

 

 

72

 

 

 —

 

 

(94)

 

Net current period other comprehensive (loss) income

 

 

(60)

 

 

113

 

 

72

 

 

 —

 

 

125

 

Balance March 31, 2017

 

$

(611)

 

$

(1,295)

 

$

(3,751)

 

$

 —

 

$

(5,657)

 

 

The following table presents changes in accumulated other comprehensive income (loss) by component, net of tax for the three months ended March 31, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Unrealized

    

Unrealized Gains

    

 

 

    

 

 

    

 

 

 

 

 

Gains (Losses)

 

(Losses) on Securities

 

 

 

 

 

 

 

 

 

 

 

 

on Securities

 

Transferred From

 

 

 

 

 

 

 

Accumulated Other

 

 

 

Available-For-

 

Available-For-Sale to

 

 

 

 

Interest Rate

 

Comprehensive

 

(In thousands)

 

Sale 

 

Held-To-Maturity

 

Pension Plan

 

Swaps

 

Income (Loss)

 

Beginning Balance December 31, 2015

 

$

166

 

$

(2,297)

 

$

(3,737)

 

$

(155)

 

$

(6,023)

 

Other comprehensive income before reclassifications

 

 

2,624

 

 

 —

 

 

 —

 

 

35

 

 

2,659

 

Accretion of unrealized losses of securities transferred from available-for-sale to held-to-maturity recognized in other comprehensive income

 

 

 —

 

 

127

 

 

 —

 

 

 —

 

 

127

 

Reclassification adjustments for losses reclassified into income

 

 

 —

 

 

 —

 

 

75

 

 

 —

 

 

75

 

Net current period other comprehensive income

 

 

2,624

 

 

127

 

 

75

 

 

35

 

 

2,861

 

Balance March 31, 2016

 

$

2,790

 

$

(2,170)

 

$

(3,662)

 

$

(120)

 

$

(3,162)

 

 

30


 

Details of the reclassification adjustments in the above table for the three months ended March 31, 2017 and 2016 are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Details about Accumulated Other

 

Three Months Ended 

 

Three Months Ended 

 

 

 

Comprehensive Income Components

 

March 31,

 

March 31,

 

Affected Line Item in the Statement

 

(In thousands)

    

2017

 

2016

    

Where Net Income is Presented

 

Realized gains on securities

 

$

(255)

 

$

 -

 

Net gains on investment securities

 

 

 

 

(255)

 

 

 -

 

Total before tax

 

 

 

 

89

 

 

 -

 

Provision for income taxes

 

 

 

$

(166)

 

$

 -

 

Net of tax, increase to net income

 

 

 

 

 

 

 

 

 

 

 

Amortization of defined benefit pension plan

 

 

 

 

 

 

 

 

 

 

 

$

110

 

$

116

 

Compensation and benefits expense

 

 

 

 

110

 

 

116

 

Total before tax

 

 

 

 

(38)

 

 

(41)

 

Provision for income taxes

 

 

 

$

72

 

$

75

 

Net of tax, decrease to net income

 

 

 

 

 

 

 

 

 

 

 

Total reclassification adjustments

 

$

(94)

 

$

75

 

(Increase)/Decrease to net income

 

 

 

 

NOTE 12: DERIVATIVE FINANCIAL INSTRUMENTS

 

We have interest rate swaps with notional amounts with certain commercial customers totaling $40.23 million at March 31, 2017 and $40.73 million at December 31, 2016.  In order to minimize our risk, these customer derivatives (pay floating/receive fixed swaps) have been offset with essentially matching interest rate swaps (pay fixed/receive floating swaps) with our counterparty totaling $40.23 million at March 31, 2017 and $40.73 million at December 31, 2016. At March 31, 2017, the weighted average receive rate of these interest rate swaps was 2.87%, the weighted average pay rate was 3.85% and the weighted average maturity was 7.3 years.  The fair values of $774 thousand and $774 thousand were reflected in other assets and other liabilities, respectively, in the accompanying consolidated balance sheets at March 31, 2017. At December 31, 2016, the weighted average receive rate of these interest rate swaps was 2.66%, the weighted average pay rate was 3.85% and the weighted average maturity was 7.5 years.  The fair values of $194 thousand and $194 thousand were reflected in other assets and other liabilities, respectively, in the accompanying consolidated balance sheets at December 31, 2016. Hedge accounting has not been applied for these derivatives.  Since the terms of the swaps with our customer and the other financial institution offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts are not materially different and do not significantly impact our results of operations.

 

We have interest rate swaps with notional amounts totaling $7.48 million at March 31, 2017 and $7.48 million at December 31, 2016, that were designated as fair value hedges of certain fixed rate loans with municipalities. At March 31, 2017, the weighted average receive rate of these interest rate swaps was 2.30%, the weighted average pay rate was 3.11% and the weighted average maturity was 16.3 years. The fair value of $199 thousand at March 31, 2017, was reflected as a reduction to loans and an increase to other assets. At December 31, 2016 the weighted average receive rate of these interest rate swaps was 2.09%, the weighted average pay rate was 3.11% and the weighted average maturity was 16.5 years. The fair value of $228 thousand at December 31, 2016, was reflected as a reduction to loans and an increase to other assets. The ineffective portion of the interest swaps was immaterial and as such, amounts are not recognized in earnings.

 

We assessed our counterparty risk at March 31, 2017 and determined any credit risk inherent in our derivative contracts was insignificant. Information about the fair value of derivative financial instruments can be found in Note 7 to these consolidated financial statements.

 

31


 

 

NOTE 13: SUBSEQUENT EVENTS

 

On April 26, 2017, the Company and Community Bank System, Inc. issued a joint press release announcing that they have received regulatory approvals from the Board of Governors of the Federal Reserve System and the Office of the Comptroller of the Currency for the proposed merger. The closing date for the merger is Friday, May 12, 2017, subject to the satisfaction of customary closing conditions.

 

 

 

 

 

32


 

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

 

Forward-Looking Statements

 

Certain statements contained in this Quarterly Report on Form 10-Q that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties. These statements, which are based on certain assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. These statements include, among others, statements regarding our intent, belief or expectations with respect to economic conditions, trends affecting our financial condition or results of operations, and our exposure to market, interest rate and credit risk. 

 

Forward-looking statements are based on the current assumptions and beliefs of Management and are only expectations of future results. Our actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, difficulties in achieving cost savings in connection with the acquisition of NUVO Bank & Trust Company (“NUVO”) or in achieving such cost savings within the expected timeframe; adverse conditions in the capital and debt markets; changes in interest rates; competitive pressures from other financial institutions and non-bank entities; weakness in general economic conditions on a national basis or in the local markets in which we operate, including changes which adversely affect borrowers’ ability to service and repay our loans; changes in the value of securities and other assets; changes in loan default and charge-off rates; the adequacy of loan loss reserves; reductions in deposit levels necessitating increased borrowing to fund loans and investments; changes in government regulation; failure to obtain the approval of our stockholders in connection with our proposed merger with Community Bank System, Inc. (“Community”);  the timing to consummate the proposed merger;  the risk that a condition to closing of the proposed merger may not be satisfied; the risk that a regulatory approval that may be required for the proposed merger is not obtained or is obtained subject to conditions that are not anticipated; the parties’ ability to achieve the synergies and value creation contemplated by the proposed merger; the parties’ ability to successfully integrate operations in the proposed merger; the effect of the announcement of the proposed merger on our ability to maintain relationships with our key partners, customers and employees, and on our operating results and business generally; and changes in assumptions used in making such forward-looking statements, as well as the other risks and uncertainties detailed in our Annual Report on Form 10-K and in this Quarterly Report on Form 10-Q. Forward-looking statements speak only as of the date on which they are made. We do not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statement is made.

 

Use of Non-GAAP Financial Measures

 

Certain information in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  We use these “non-GAAP” measures in our analysis of our performance and believe that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrating the effects of significant gains and charges in the current period. We believe that a meaningful analysis of our financial performance requires an understanding of the factors underlying that performance. We believe that investors may use these non-GAAP financial measures to analyze financial performance without the impact of unusual items that may obscure trends in our underlying performance. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

In several places net interest income is presented on a fully taxable equivalent basis. Specifically included in interest income is tax-exempt interest income from certain tax-exempt loans. An amount equal to the tax benefit derived from this tax exempt income is added back to the interest income total, to produce net interest income on a fully taxable equivalent basis. We believe the disclosure of taxable equivalent net interest income information improves the clarity of financial analysis, and is particularly useful to investors in understanding and evaluating the changes and trends in our results of operations. Other financial institutions commonly present net interest income on a taxable equivalent basis. This

33


 

adjustment is considered helpful in the comparison of one financial institution’s net interest income to that of another, as each will have a different proportion of taxable exempt interest from its earning assets. Moreover, net interest income is a component of a second financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average earning assets. A reconciliation of taxable equivalent financial information to our consolidated financial statements prepared in accordance with GAAP appears at the bottom of the table entitled “Distribution of Assets, Liabilities and Stockholders’ Equity; Interest Rates and Net Interest Margin” on page 37. 

 

The tangible capital ratio is the ratio of tangible stockholders’ equity (total stockholders’ equity less goodwill and CDI related to the NUVO acquisition) divided by tangible assets (total assets less goodwill and CDI related to the NUVO acquisition). Tangible book value per share is calculated by dividing tangible stockholders’ equity by period end shares outstanding. A reconciliation of the tangible capital ratio and tangible book value per share can be found below.

 

Additionally, in several places adjusted financial measures are presented. Adjusted noninterest expense excludes non-recurring expenses not considered integral to the Company’s normal operations. Specifically excluded in adjusted noninterest expense are NUVO acquisition costs, Community Bank System, Inc. merger costs, and severance and retirement costs. Adjusted net income is GAAP net income adjusted for these non-recurring elements of noninterest expense. These adjustments are considered helpful in the comparison of quarterly noninterest expense and net income. Reconciliations of adjusted net income and adjusted noninterest expense to our consolidated financial statements prepared in accordance with GAAP appear below and are titled “Adjusted Net Income non-GAAP Reconciliation” and “Adjusted Noninterest Expense Non-GAAP Reconciliation,” respectively.

 

A 35.0% tax rate was used in both 2017 and 2016.

 

Tangible Book Value Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

 

Period Ended

 

March 31,

 

December 31,

(In thousands except per share data)

2017

 

2016

Total assets

$

2,023,544

 

 

$

2,062,658

 

Core deposit intangible

 

1,113

 

 

 

1,156

 

Goodwill

 

7,011

 

 

 

7,011

 

Tangible assets

$

2,015,420

 

 

$

2,054,491

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

158,648

 

 

 

156,503

 

Core deposit intangible

 

1,113

 

 

 

1,156

 

Goodwill

 

7,011

 

 

 

7,011

 

Tangible stockholders' equity

$

150,524

 

 

$

148,336

 

 

 

 

 

 

 

 

 

Period end common shares outstanding

 

6,916

 

 

 

6,888

 

 

 

 

 

 

 

 

 

Tangible book value per share

$

21.76

 

 

$

21.54

 

Tangible capital ratio

 

7.47

%

 

 

7.22

%

 

 

34


 

Adjusted Net Income Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

    

March 31,

(In thousands except per share data)

 

2017

 

2016

 

Community Bank System, Inc. merger costs

 

$

1,302

 

$

 —

 

NUVO Bank & Trust Company acquisition costs

 

 

 —

 

 

133

 

Severance and retirement costs

 

 

 —

 

 

289

 

Tax effect

 

 

370

 

 

97

 

Adjustments, net of tax

 

$

932

 

$

325

 

 

 

 

 

 

 

 

 

GAAP net income as reported

 

 

3,611

 

 

3,490

 

Adjusted net income

 

$

4,543

 

$

3,815

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

6,904

 

 

6,856

 

Weighted average diluted shares outstanding

 

 

6,929

 

 

6,966

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per common share

 

$

0.66

 

$

0.56

 

Adjusted diluted earnings per common share

 

$

0.66

 

$

0.55

 

 

 

Adjusted Noninterest Expense Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

March 31,

(In thousands)

 

2017

 

2016

 

Noninterest expense

 

$

11,953

 

$

11,919

 

Less:

 

 

 

 

 

 

 

Community Bank System, Inc. merger costs

 

 

1,302

 

 

 —

 

NUVO Bank & Trust Company acquisition costs

 

 

 —

 

 

133

 

Severance and retirement costs

 

 

 —

 

 

289

 

Adjusted noninterest expense

 

$

10,651

 

$

11,497

 

 

 

General

 

The following discussion and analysis of financial condition as of March 31, 2017 and December 31, 2016 and results of operations of Merchants and its subsidiaries for the three months ended March 31, 2017 and 2016 should be read in conjunction with the consolidated financial statements and notes thereto and selected statistical information appearing elsewhere in this Quarterly Report on Form 10-Q. The financial condition and results of operations of Merchants essentially reflect the operations of its principal subsidiary, Merchants Bank.

 

RESULTS OF OPERATIONS

 

Overview

 

We realized net income of $3.61 million, or $0.52 per diluted share, for the first quarter of 2017 compared to net income of $3.49 million, or $0.50 per diluted share, in the first quarter of 2016. Excluding Community Bank System, Inc. merger costs, net of tax, adjusted net income was $4.54 million, or $0.66 per diluted share, for the three months ended March 31, 2017. This compared to adjusted net income of $3.82 million, or $0.55 per diluted share, for the same period in 2016. Refer to Adjusted Net Income Non-GAAP table on page 35.

 

35


 

The return on average assets was 0.71% for the three months ended March 31, 2017, compared to 0.71% for the same period in 2016. The return on average stockholders’ equity was 9.06% for the three months ended March 31, 2017, compared to 9.32% for the same period in 2016.

 

Stockholders’ equity ended the quarter at $158.65 million. The book value per share at March 31, 2017 was $22.94 per share, an increase of $0.22 per share from $22.72 at December 31, 2016.  The tangible book value per share at March 31, 2017 was $21.76 per share, an increase of $0.22 per share from $21.54 at December 31, 2016. At March 31, 2017, our common Tier 1 equity ratio was 12.38%. At March 31, 2017, the leverage capital ratio decreased to 8.63% from 8.71%, the total risk-based capital ratio decreased to 15.09% from 15.14% and the non-GAAP tangible capital ratio increased to 7.47% from 7.22%, at December 31, 2016. See page 34 for our non-GAAP tangible book value calculation.

 

·

Net interest income: Net interest income was $14.24 million for the three months ended March 31, 2017, compared to $13.73 million for the same period in 2016. Net interest income on a fully-taxable basis was $14.79 million for the three months ended March 31, 2017, compared to $14.27 million for the same period in 2016.

 

·

Provision for Credit Losses: The Company recorded a $500 thousand provision for credit losses for the three months ended March 31, 2017, compared to a $205 thousand provision for credit losses for the same period in 2016. 

 

·

Noninterest income: Noninterest income for the three months ended March 31, 2017 was $3.26 million, an increase of $338 thousand from the same period in 2016.

 

·

Noninterest expense: Noninterest expense was $11.95 million for the three months ended March 31, 2017, an increase of $34 thousand from the same period in 2016.  Excluding Community Bank System, Inc. merger costs, adjusted noninterest expense was $10.65 million for the three months ended March 31, 2017. This compared to adjusted noninterest expense of $11.50 million for the same period in 2016. Refer to the “Adjusted Noninterest Expense Non-GAAP Reconciliation” on page 35 for additional information.

 

·

Loans: Loans were $1.54 billion for the first quarter of 2017, an increase of $28.51 million from December 31, 2016. Average loans totaled $1.54 billion for the three months ended March 31, 2017, compared to average loans of $1.42 billion for the same period in 2016.

 

·

Investments: The investment portfolio, which includes FHLB stock, ended the quarter at $376.02 million, a decrease of $48.64 million from December 31, 2016.

 

·

Deposits: Total deposits were $1.51 billion at March 31, 2017, a decrease of $15.79 million from December 31, 2016. Average deposits totaled $1.51 billion for the three months ended March 31, 2017, compared to average deposits of $1.53 billion for the same period in 2016.

 

 

36


 

Net Interest Income

 

As shown on the following tables, our fully taxable equivalent (“FTE”) net interest income was $14.79 million for the three months ended March 31, 2017, compared to $14.27 million for the three months ended March 31, 2016. Our fully taxable equivalent net interest margin was 3.02% for the three months ended March 31, 2017 and 2016.

 

The following tables present an analysis of net interest income and interest income earned and interest expense charged for each major component of interest earning assets and interest bearing liabilities. Yields/rates are computed on a FTE basis, using a 35% rate. Nonaccrual loans are included in the average loan balance outstanding.

 

Distribution of Assets, Liabilities and Stockholders' Equity; Interest Rates and Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

Interest

 

 

 

 

    

Average

    

Income/

    

Average

    

 

Average

    

Income/

    

Average

 

(In thousands, fully taxable equivalent)

 

Balance

 

Expense

 

Rate

 

 

Balance

 

Expense

 

Rate

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees on loans

 

$

1,538,136

 

$

14,058

 

3.70

%  

 

$

1,417,710

 

$

13,337

 

3.78

%  

Investments

 

 

402,012

 

 

1,836

 

1.83

%  

 

 

400,501

 

 

1,997

 

2.01

%  

Interest-earning deposits with banks and other short-term investments

 

 

38,058

 

 

82

 

0.88

%  

 

 

74,294

 

 

81

 

0.44

%  

Total interest earning assets

 

 

1,978,206

 

 

15,976

 

3.26

%  

 

 

1,892,505

 

 

15,415

 

3.28

%  

Allowance for loan losses

 

 

(12,775)

 

 

 

 

 

 

 

 

(12,073)

 

 

 

 

 

 

Cash and due from banks

 

 

25,375

 

 

 

 

 

 

 

 

31,058

 

 

 

 

 

 

Bank premises and equipment, net

 

 

12,896

 

 

 

 

 

 

 

 

14,841

 

 

 

 

 

 

Bank owned life insurance

 

 

10,775

 

 

 

 

 

 

 

 

10,571

 

 

 

 

 

 

Other assets

 

 

31,179

 

 

 

 

 

 

 

 

36,570

 

 

 

 

 

 

Total assets

 

$

2,045,656

 

 

 

 

 

 

 

$

1,973,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

 

$

687,259

 

$

471

 

0.28

%  

 

$

671,823

 

$

440

 

0.26

%  

Time deposits

 

 

196,039

 

 

265

 

0.55

%  

 

 

239,818

 

 

391

 

0.66

%  

Total interest bearing deposits

 

 

883,298

 

 

736

 

0.34

%  

 

 

911,641

 

 

831

 

0.37

%  

Short-term borrowings

 

 

72,789

 

 

140

 

0.77

%  

 

 

 —

 

 

 —

 

 —

%  

Securities sold under agreements to repurchase, short-term

 

 

276,755

 

 

152

 

0.22

%  

 

 

259,999

 

 

109

 

0.17

%  

Other long-term debt

 

 

3,637

 

 

14

 

1.53

%  

 

 

4,833

 

 

15

 

1.25

%  

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

 

20,619

 

 

147

 

2.86

%  

 

 

20,619

 

 

195

 

3.80

%  

Total borrowed funds

 

 

373,800

 

 

453

 

0.49

%  

 

 

285,451

 

 

319

 

0.45

%  

Total interest bearing liabilities

 

$

1,257,098

 

$

1,189

 

0.38

%  

 

$

1,197,092

 

$

1,150

 

0.39

%  

Noninterest bearing deposits

 

 

626,936

 

 

 

 

 

 

 

 

616,553

 

 

 

 

 

 

Other liabilities

 

 

2,025

 

 

 

 

 

 

 

 

9,973

 

 

 

 

 

 

Stockholders' equity

 

 

159,597

 

 

 

 

 

 

 

 

149,854

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,045,656

 

 

 

 

 

 

 

$

1,973,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest earning assets

 

$

721,108

 

 

 

 

 

 

 

$

695,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (fully taxable equivalent)

 

 

 

 

$

14,787

 

 

 

 

 

 

 

$

14,265

 

 

 

Tax equivalent adjustment

 

 

 

 

 

(551)

 

 

 

 

 

 

 

 

(533)

 

 

 

Net interest income

 

 

 

 

$

14,236

 

 

 

 

 

 

 

$

13,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

 

 

 

 

 

2.88

%  

 

 

 

 

 

 

 

2.89

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

3.02

%  

 

 

 

 

 

 

 

3.02

%  

 

37


 

The following table presents the extent to which changes in interest rates and changes in the volume of earning assets and interest bearing liabilities have affected interest income and interest expense during the periods indicated. Information is presented in each category with respect to: (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume) and (iii) changes in volume/rate (change in volume multiplied by change in rate).

 

Analysis of Changes in Fully Taxable Equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Due to

 

 

 

March 31,

 

Increase

 

 

 

 

 

 

 

Volume/

 

(In thousands)

    

2017

    

2016

    

(Decrease)

    

Volume

    

Rate

    

Rate

 

Fully taxable equivalent interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees on loans

 

$

14,058

 

$

13,337

 

$

721

 

$

1,122

 

$

(291)

 

$

(110)

 

Investments

 

 

1,836

 

 

1,997

 

 

(161)

 

 

 8

 

 

(182)

 

 

13

 

Federal funds sold, securities sold under agreements to repurchase and interest bearing deposits with banks

 

 

82

 

 

81

 

 

 1

 

 

(39)

 

 

81

 

 

(41)

 

Total interest income

 

 

15,976

 

 

15,415

 

 

561

 

 

1,091

 

 

(392)

 

 

(138)

 

Less interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

 

 

471

 

 

440

 

 

31

 

 

10

 

 

29

 

 

(8)

 

Time deposits

 

 

265

 

 

391

 

 

(126)

 

 

(71)

 

 

(66)

 

 

11

 

Federal funds purchased and Federal Home Loan Bank short-term borrowings

 

 

140

 

 

 —

 

 

140

 

 

 —

 

 

 —

 

 

140

 

Securities sold under agreements to repurchase, short-term

 

 

152

 

 

109

 

 

43

 

 

 7

 

 

34

 

 

 2

 

Other long-term debt

 

 

14

 

 

15

 

 

(1)

 

 

(4)

 

 

 3

 

 

 —

 

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

 

147

 

 

195

 

 

(48)

 

 

 —

 

 

(48)

 

 

 —

 

Total interest expense

 

 

1,189

 

 

1,150

 

 

39

 

 

(58)

 

 

(48)

 

 

145

 

Net interest income

 

$

14,787

 

$

14,265

 

$

522

 

$

1,149

 

$

(344)

 

$

(283)

 

 

Allowance for Loan Losses

 

The allowance for loan losses at March 31, 2017 was $13.19 million, or 0.85% of total loans and 313% of nonperforming loans, compared to $12.66 million, or 0.84% of total loans and 398% of nonperforming loans at December 31, 2016, respectively.  We recorded a $500 thousand provision for credit losses for the three months ended March 31, 2017, compared to a $205 thousand provision for credit losses for the three months ended March 31, 2016. The primary factor for the provision in the first quarter of 2017 was to support growth in loan balances.  Performing loans past due 31-90 days were 0.09% of total loans at March 31, 2017 compared to 0.03% at December 31, 2016.  Nonperforming loans as a percent of total loans were 0.27% at March 31, 2017 compared to 0.21% at December 31, 2016.  Accruing substandard loans decreased to 1.94% of total loans at March 31, 2017 compared to 2.12% at December 31, 2016.  Net charge-offs for the three months ended March 31, 2017 totaled $38 thousand compared to net charge-offs of $82 thousand for the three months ended March 31, 2016. All of these factors are taken into consideration during Management’s quarterly review of the allowance for loan losses. For a more detailed discussion of our allowance for loan loss and nonperforming assets, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Credit Quality and Allowance for Credit Losses” below.

 

NONINTEREST INCOME AND EXPENSES

 

Noninterest Income

 

Noninterest income for the three months ended March 31, 2017 was $3.26 million, an increase of $338 thousand from the same period in 2016. The increase over the same period in 2016 was due to an increase in other income related to the sales of investment securities in the first quarter of 2017.

 

38


 

Noninterest Expense

 

Noninterest expense was $11.95 million for the three months ended March 31, 2017, an increase of $34 thousand from the same period in 2016. Excluding Community Bank System, Inc. merger costs, adjusted noninterest expense was $10.65 million for the three months ended March 31, 2017, a decrease of $846 thousand from the same period in 2016. The decrease in adjusted noninterest expense over the same period in 2016 was due primarily to lower compensation and benefits in 2017. Refer to the “Adjusted Noninterest Expense Non-GAAP Reconciliation” on page 35 for additional information.

 

Income Taxes

 

Merchants Bancshares’ effective tax rate was 28.4% for the three months ended March 31, 2017, compared to 23.0% for the three months ended March 31, 2016.  The increase over the same period in 2016 was due primarily to an increase in estimated non-deductible merger expenses.

 

BALANCE SHEET ANALYSIS

 

Our total assets were $2.02 billion at March 31, 2017, a decrease of $39.11 million from December 31, 2016. The decrease in total assets over the linked quarter was primarily driven by a decrease in investment balances. Average earning assets increased to $1.98 billion for the three months ended March 31, 2017, from $1.89 billion for the three months ended March 31, 2016 primarily due to increased loan balances.

 

Loans

 

Average loans for the three months ended March 31, 2017 were $1.54 billion, a $49.18 million, or 3.30%, increase over average loans on a linked quarter basis and an increase of $120.43 million, or 8.49%, over the same period in 2016. Loans at March 31, 2017 were $1.54 billion, a $28.51 million increase from $1.51 billion at December 31, 2016. The increase in loan balances from December 31, 2016 is mainly driven by growth in total commercial and commercial real estate loans. 

 

The composition of our loan portfolio is shown in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

March 31, 2017

 

December 31, 2016

 

March 31, 2016

 

Commercial, financial and agricultural

    

$

276,915

    

$

257,078

    

$

247,074

 

Municipal loans

 

 

113,875

 

 

114,509

 

 

105,433

 

Residential

 

 

438,424

 

 

447,527

 

 

461,009

 

Commercial Real Estate

 

 

672,712

 

 

636,755

 

 

556,836

 

Construction

 

 

35,964

 

 

52,533

 

 

42,209

 

Installment loans

 

 

4,813

 

 

5,790

 

 

9,009

 

All other loans

 

 

15

 

 

17

 

 

33

 

Total loans

 

$

1,542,718

 

$

1,514,209

 

$

1,421,603

 

 

Totals above are shown net of deferred loans fees of $1.13 million, $1.19 million, and $1.22 million for March 31, 2017, December 31, 2016, and March 31, 2016, respectively.

 

Investments

 

The investment portfolio is used to generate interest income, and to manage liquidity and interest rate sensitivity. The average investment portfolio, including FHLB stock, for the first quarter of 2017 was $402.01 million, an increase of $1.51 million from the average balance for the first quarter of 2016. The ending balance in the investment portfolio, including FHLB stock, at March 31, 2017 was $376.02 million, compared to $424.67 million at December 31, 2016. The book

39


 

balance of the portfolio at March 31, 2017 includes an $892 thousand net unrealized loss on the available for sale portion of the investment portfolio, compared to a net unrealized loss of $848 thousand at December 31, 2016.

 

The composition of our investment portfolio as of March 31, 2017, including both available for sale and held to maturity securities, consisted of the following: 

 

 

 

 

 

 

 

 

 

 

 

Amortized

 

Fair

 

(In thousands)

    

Cost

    

Value

 

Available for Sale:

 

 

 

 

 

 

 

U.S. Treasury Obligations

 

$

10,089

 

$

10,164

 

U.S. Government Sponsored Enterprises ("U.S. GSEs")

 

 

83,916

 

 

83,512

 

Federal Home Loan Bank ("FHLB") Obligations

 

 

67,302

 

 

67,050

 

Residential Real Estate Mortgage-backed Securities ("Agency MBSs")

 

 

63,919

 

 

64,277

 

Agency Commercial Mortgage Backed Securities ("Agency CMBSs")

 

 

23,784

 

 

23,370

 

Agency Collateralized Mortgage Obligations ("Agency CMOs")

 

 

39,871

 

 

39,616

 

Total Available for Sale

 

$

288,881

 

$

287,989

 

Held to Maturity:

 

 

 

 

 

 

 

U.S. Agency Obligations

 

$

16,864

 

$

16,979

 

Agency MBSs

 

 

5,548

 

 

5,649

 

Agency CMOs

 

 

58,579

 

 

58,460

 

Total Held to Maturity

 

 

80,991

 

 

81,088

 

Total Securities

 

$

369,872

 

$

369,077

 

 

Agency MBSs and Agency CMOs consist of pools of residential mortgages which are guaranteed by the FNMA, FHLMC, or GNMA with various origination dates and maturities.  Agency CMBS consists of bonds backed by commercial real estate which are guaranteed by FNMA and GNMA. 

 

We do not intend to sell the investment securities that are in an unrealized loss position, and it is unlikely that we will be required to sell the investment securities before recovery of their amortized cost basis. 

 

As a member of the Federal Home Loan Bank (“FHLB”) of Boston, we are required to invest in stock of the FHLB in an amount determined based on our borrowings from the FHLB.  Our investment in FHLB stock totaled $7.04 million at March 31, 2017 compared to $4.98 million at December 31, 2016. The FHLB continues to be classified as “adequately capitalized” by its primary regulator. Based on current available information, we have concluded that our investment in FHLB stock is not impaired.  We will continue to monitor our investment in FHLB stock. 

 

Deposits and Other Liabilities

 

Our total deposit balance was $1.51 billion at March 31, 2017, a decrease of $15.79 million from December 31, 2016. Our average deposit balance decreased by $17.96 million to $1.51 billion for the three months ended March 31, 2017 from $1.53 billion from the same period in 2016.

 

Securities sold under agreement to repurchase, which represent collateralized customer accounts, were $249.58 million at March 31, 2017, an increase of $579 thousand from $249.00 million at March 31, 2016. The average securities sold under agreement to repurchase balance increased to $276.76 million for the three months ended March 31, 2017 from $260.00 million from the same period in 2016. The increase in the first quarter of 2017 is primarily due to an increase in municipal customers.

 

CREDIT QUALITY AND ALLOWANCE FOR CREDIT LOSSES

 

Recent statistics on the United States economy show continued improvement in the labor market and a Real GDP increase at an annual rate of 1.6% in 2016. Nationwide unemployment rates have declined slightly from at 4.7% at December 31, 2016 to 4.5% at March 31, 2017.

 

40


 

As of March 31, 2017, the seasonally-adjusted statewide unemployment rates in Vermont and Massachusetts were 3.0% and 3.6%, respectively, both of which were below the national average of 4.5%.

 

Credit Quality

 

Credit quality is a major strategic focus and strength of our company. Although we actively manage current nonperforming and classified loans, there is no assurance that we will not have increased levels of problem assets in the future. The composition of the nonperforming pool is dynamic with accounts moving in and out of this category over time.

 

The following table summarizes our nonperforming loans (“NPL”) and nonperforming assets (“NPA”) as of the dates indicated.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

    

March 31, 2017

    

December 31, 2016

    

March 31, 2016

 

Nonaccrual loans

 

$

4,212

 

$

3,163

 

$

3,777

 

Loans past due greater than 90 days and accruing

 

 

 —

 

 

19

 

 

 —

 

Troubled debt restructurings (“TDR”)

 

 

 —

 

 

 —

 

 

864

 

Total nonperforming loans

 

 

4,212

 

 

3,182

 

 

4,641

 

OREO

 

 

76

 

 

76

 

 

72

 

Total nonperforming assets

 

$

4,288

 

$

3,258

 

$

4,713

 

 

Nonperforming loans at March 31, 2017 were $4.21 million, including $804 thousand in nonperforming loans acquired from NUVO. Of the $4.21 million in nonperforming loans in the table above there were $2.87 million in commercial and commercial real estate loans and $1.34 million in residential mortgages. Nonperforming loans, as of March 31, 2016 were adjusted $206 thousand for accruing TDRs reflecting the Company’s policy update classifying these loans as performing loans.

 

Our analysis indicates any additional loss exposure on current non-accruing loans is minimal based on a combination of estimated collateral value and a specific allocation of reserve, where needed. 

 

TDRs represent balances where the existing loan was modified involving a concession in rate, term or payment amount due to the distressed financial condition of the borrower. There were three restructured residential mortgages at March 31, 2017 with balances totaling $104 thousand. There was one restructured commercial loan at March 31, 2017 with balances of $77 thousand. At March 31, 2017, all four of the TDRs continue to pay as agreed according to the modified terms and are considered well-secured.

 

Excluded from the nonperforming balances discussed above are loans that are 31 to 90 days past due, which are not necessarily considered classified or impaired.  Accruing loans 31 to 90 days past due as a percentage of total loans as of the periods indicated are presented in the following table:

 

 

 

 

 

Year Ended

    

31-90 Days

 

March 31, 2017

 

0.09

%

December 31, 2016

 

0.03

%

March 31, 2016

 

0.28

%

December 31, 2015

 

0.05

%

 

Loans, including impaired loans, are generally classified as nonaccrual if they are past due as to maturity or payment of principal or interest for a period of more than 90 days. If a loan or a portion of a loan is internally classified as impaired or is partially charged-off, the loan is generally classified as nonaccrual. Loans that are on a current payment status or past due less than 91 days may also be classified as nonaccrual if repayment in full of principal and/or interest is in doubt. Income accruals are suspended on all non-accruing loans, and all previously accrued and uncollected interest is charged against current income. 

 

41


 

Loans may be returned to accrual status when there is a sustained period of repayment performance (generally a minimum of six months) by the borrower, in accordance with the contractual terms of the loans and all principal and interest amounts contractually due, including arrearages, are reasonably assured of repayment within an acceptable period of time.

 

While a loan is classified as nonaccrual and the future collectability of the recorded loan balance is uncertain, any payments received are generally applied to reduce the principal balance. When the future collectability of the recorded loan balance is expected, interest income may be recognized on a cash basis. In the case where a nonaccrual loan has been partially charged-off, recognition of interest on a cash basis is limited to that which would have been recognized on the recorded loan balance at the contractual interest rate. Interest collections in excess of that amount are recorded as a reduction of principal.

 

A loan remains in non-accruing status until the factors which suggest doubtful collectability no longer exist, the loan is liquidated, or when the loan is determined to be uncollectible, and is charged off against the allowance for loan losses.  In those cases where a non-accruing loan is secured by real estate, we can, and may, initiate foreclosure proceedings.  The result of such action will either be to cause repayment of the loan with the proceeds of a foreclosure sale or to give us possession of the collateral in order to manage a future resale of the real estate.  Foreclosed property is recorded at the lower of its cost or estimated fair value, less any estimated costs to sell and is actively marketed.  Any cost in excess of the estimated fair value on the transfer date is charged to the allowance for loan losses, while further declines in market values are recorded as OREO expense in the consolidated statements of income. Nonperforming loans, which primarily consist of non-accruing residential mortgage, commercial, commercial real estate loans and non-accruing TDRs totaled $4.21 million and $3.18 million at March 31, 2017 and December 31, 2016, respectively.  At March 31, 2017, $2.28 million of nonperforming loans had specific reserve allocations totaling $252 thousand. 

 

Substandard loans at March 31, 2017 totaled $34.10 million, of which $29.88 million in loans continue to accrue interest.  Loans identified as substandard have well-defined weaknesses that, if not addressed, could result in a loss.  These accruing substandard loans have generally continued to pay promptly and Management conducts regularly scheduled comprehensive reviews of the borrowers’ financial condition, payment performance, accrual status and collateral.  These reviews also ensure that these troubled accounts are properly administered with a focus on loss mitigation and that any potential loss exposures are appropriately quantified, and reserved for. The findings of this review process are a key component in assessing the adequacy of our loan loss reserve.

 

Accruing substandard loans at March 31, 2017 reflect a $2.19 million decrease in balances since December 31, 2016. At March 31, 2017, accruing substandard loans related to owner-occupied commercial real estate totaled $11.73 million, investor commercial real estate loans totaled $1.05 million, residential investment real estate loans totaled $25 thousand, and $17.08 million in substandard loans are outstanding to corporate borrowers in a variety of different industries. Seventeen borrowers in a variety of industries account for 92% of the total accruing substandard loans.

 

To date, with very few exceptions, payments due from accruing substandard borrowers have been made as agreed and Management’s ongoing evaluation of these borrowers’ financial condition and collateral indicates a reasonable certainty that these exposures are adequately secured. 

 

Management monitors asset quality closely and continuously performs detailed and extensive reviews on larger credits and problematic credits identified on the watched asset list, nonperforming asset listings and internal credit rating reports.  In addition to frequent financial analysis and review of well-rated and adversely graded loans, Management incorporates active monitoring of key credit and non-credit risks for each customer, assessing risk through the daily reviews of overdrafts, delinquencies and usage of electronic banking products and tracking for timely receipt of all required financial statements.

 

Allowance for Credit Losses

 

The allowance for credit losses is made up of two components: the allowance for loan losses (“ALL”) and the reserve for undisbursed lines and standby letters of credit.  The reserves are based on Management's estimate of the amount required to reflect the probable incurred losses in the loan portfolio, based on circumstances and conditions known at each reporting date. We review the adequacy of the reserves quarterly. Factors considered in evaluating the adequacy of the reserves

42


 

include previous loss experience, the size and composition of the portfolio, risk rating composition, current economic and real estate market conditions and their effect on the borrowers, the performance of individual loans in relation to contractual terms, estimated fair values of properties that secure impaired loans and utilization rates of lines of credit.

 

The adequacy of the reserves are determined using a consistent, systematic methodology, consisting of a review of both specific reserves for loans identified as impaired and general reserves for the various loan portfolio classifications.  When a loan is impaired, we determine its impairment loss by comparing the excess, if any, of the loan’s carrying amount over (1) the present value of expected future cash flows discounted at the loan’s original effective interest rate, (2) the observable market price of the impaired loan, or (3) the fair value of the collateral securing a collateral-dependent loan.  When a loan is deemed to have an impairment loss, the loan is either charged down to its estimated net realizable value, or a specific reserve is established as part of the overall allowance for loan losses if Management needs more time to evaluate all of the facts and circumstances relevant to that particular loan.

 

The general allowance for loan losses is a percentage-based reflection of historical loss experience adjusted for qualitative factors and assigns a required allocation by loan classification based on a fixed percentage of all outstanding loan balances. The general allowance for loan losses employs a risk-rating model that grades loans based on their general characteristics of credit quality and relative risk. Appropriate reserve levels are estimated based on Management’s judgments regarding the historical loss experience, current economic trends, trends in the portfolio mix, volume and trends in delinquencies and non-accrual loans.

 

Losses are charged against the ALL when Management believes that the collectability of principal is doubtful. To the extent Management determines the level of anticipated losses in the portfolio increased or diminished, the ALL is adjusted through current earnings. Management believes that the reserves are maintained at an adequate level, in light of historical and current factors, to reflect the level of credit risk in the loan portfolio. Loan loss experience and nonperforming asset data are presented and discussed in relation to their impact on the adequacy of the ALL.

 

43


 

The following table reflects our loan loss experience and activity in the allowance for loan losses for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

Twelve Months

 

Three Months

 

 

 

Ended

 

Ended

 

Ended

 

(In thousands)

    

March 31, 2017

    

December 31, 2016

    

March 31, 2016

 

Average loans during the period

 

$

1,538,136

 

$

1,446,443

 

$

1,417,710

 

Allowance beginning of the period

 

 

12,659

 

 

12,040

 

 

12,040

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

 

(3)

 

 

(125)

 

 

(3)

 

Residential

 

 

 —

 

 

(215)

 

 

(73)

 

Commercial Real Estate

 

 

 —

 

 

 —

 

 

 —

 

Installment, Other

 

 

(69)

 

 

(168)

 

 

(42)

 

Total charge-offs

 

 

(72)

 

 

(508)

 

 

(118)

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

 

 2

 

 

 5

 

 

 2

 

Residential

 

 

 9

 

 

35

 

 

11

 

Commercial Real Estate

 

 

 —

 

 

 4

 

 

 4

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

Installment, Other

 

 

23

 

 

83

 

 

19

 

Total recoveries

 

 

34

 

 

127

 

 

36

 

Net charge-offs

 

 

(38)

 

 

(381)

 

 

(82)

 

Provision for loan losses

 

 

566

 

 

1,000

 

 

215

 

Allowance end of period

 

$

13,187

 

$

12,659

 

$

12,173

 

Ratio of net charge-offs to average loans outstanding

 

 

(0.01)

%  

 

(0.03)

%  

 

(0.02)

%  

 

 

 

 

 

 

 

 

 

 

 

Components:

 

 

 

 

 

 

 

 

 

 

Provision for allowance for loan losses

 

$

566

 

$

1,000

 

$

215

 

Provision for reserve for undisbursed lines and letters of credit

 

 

(66)

 

 

105

 

 

(10)

 

Provision for credit losses

 

$

500

 

$

1,105

 

$

205

 

 

The following table reflects our nonperforming asset and coverage ratios as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

    

March 31, 2017

    

December 31, 2016

    

March 31, 2016

    

NPL to total loans

 

0.27

%  

0.21

%  

0.33

%  

NPA to total assets

 

0.21

%  

0.16

%  

0.24

%  

Allowance for loan losses to total loans

 

0.85

%  

0.84

%  

0.86

%  

Allowance for loan losses to NPL

 

313

%  

398

%  

262

%  

 

We will continue to take all appropriate measures to restore nonperforming assets to performing status or otherwise liquidate these assets in an orderly fashion so as to maximize their value. There can be no assurances that we will be able to complete the disposition of nonperforming assets without incurring further losses.

 

Loan Portfolio Monitoring

 

Our Board of Directors grants loan officers the authority to originate loans on our behalf, subject to certain limitations. The Board of Directors also establishes restrictions regarding the types of loans that may be granted and the distribution of loan types within our portfolio, and sets loan authority limits for lenders. These authorized lending limits are reviewed at least annually and are based upon the lender's knowledge and experience. Loan requests that exceed a lender's authority require the signature of our Senior Lender, the Senior Credit Officer, and/or our President. With the exception of certain municipal loans, all extensions of credit of $5 million or greater to any one borrower, or related party interest, are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors. Short-term Revenue Anticipation and Tax Anticipation extensions of credit of $8 million or greater to a municipality are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors.

44


 

 

The Loan Committee and the credit department regularly monitor our loan portfolio. The entire loan portfolio, as well as individual loans, is reviewed for loan performance, compliance with internal policy requirements and banking regulations, creditworthiness, and strength of documentation. We monitor loan concentrations by individual borrowers, industries and loan types. As part of the annual credit policy review process, targets are set by loan type for the total portfolio. Credit risk ratings assessing inherent risk in individual loans are assigned to commercial loans at origination and are reviewed by lenders and Management on a periodic basis according to total exposure and risk rating. These internal reviews assess the adequacy of all aspects of credit administration, additionally; we maintain an on-going active monitoring process of loan performance during the year.  We have also hired external loan review firms to assist in monitoring the commercial, municipal, construction and residential loan portfolios. The commercial loan review firm reviews a minimum threshold of our commercial loan portfolio each year. These comprehensive reviews assessed the accuracy of our risk rating system as well as the effectiveness of credit administration in managing overall credit risks.

 

All loan officers are required to service their loan portfolios and account relationships. Loan officers, a commercial workout officer, or collection personnel take remedial actions to assure full and timely payment of loan balances as necessary, with the supervision of the Senior Lender and the Senior Credit Officer.

 

Liquidity and Capital Resource Management

 

General

 

Liquid assets are maintained at levels considered adequate to meet our liquidity needs.  Liquidity is adjusted as appropriate to meet asset and liability management objectives. Liquidity is monitored by the Asset and Liability Committee (“ALCO”) of Merchants Bank’s Board of Directors, based upon Merchants Bank’s policies. Our primary sources of liquidity are deposits, amortization and prepayment of loans, maturities of investment securities and other short-term investments, periodic principal repayments on mortgage-backed and other amortizing securities, advances from the FHLB, and earnings and funds provided from operations. While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. Interest rates on deposits are priced to maintain a desired level of total deposits.

 

As of March 31, 2017, we could borrow up to $55 million in overnight funds through unsecured borrowing lines established with correspondent banks.  In addition, we have established both overnight and longer term lines of credit with the FHLB. These borrowings are secured by residential mortgage loans. At March 31, 2017, we pledged loans with a carrying value of $366.32 which carried a $258.82 million borrowing capacity at the FHLB, less borrowings and letters of credit of $98.56 million, resulting in quarter-end capacity of $160.26 million. At December 31, 2016, we pledged loans with a carrying value of $363.55 million which carried a $256.98 million borrowing capacity at the FHLB, less borrowings and letters of credit of $62.06 million, resulting in year-end capacity of $194.92 million. We also have the ability to borrow through the use of repurchase agreements, collateralized by our investments, with certain approved counterparties. Our investment portfolio, which is managed by the ALCO, had a carrying amount of $368.98 million at March 31, 2017, of which $328.27 million was pledged.  The portfolio is a reliable source of cash flow for us. We closely monitor our short term cash position.  Any excess funds are either left on deposit at the Federal Reserve Bank, or are in a fully insured account with one of our correspondent banks.

 

45


 

Presented below are our short-term borrowings during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended 

    

Three Months Ended 

    

    

(Dollars in thousands)

 

March 31, 2017

 

December 31, 2016

 

 

FHLB and other short-term borrowings

 

 

 

 

 

 

 

 

Amount outstanding at end of period

 

$

75,000

 

$

40,000

 

 

Maximum during the period amount outstanding

 

 

114,000

 

 

40,000

 

 

Average amount outstanding

 

 

72,789

 

 

13,380

 

 

Weighted average-rate during the period

 

 

0.77

%  

 

0.49

%

 

Weighted average rate at period end

 

 

0.96

%  

 

0.77

%

 

Securities sold under agreement to repurchase, short-term

 

 

 

 

 

 

 

 

Amount outstanding at end of period

 

$

249,582

 

$

312,118

 

 

Maximum during the period amount outstanding

 

 

312,117

 

 

334,023

 

 

Average amount outstanding

 

 

276,755

 

 

288,343

 

 

Weighted average-rate during the period

 

 

0.22

%

 

0.19

%

 

Weighted average rate at period end

 

 

0.22

%

 

0.20

%

 

 

Commitments and Off-Balance Sheet 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 primarily include commitments to extend credit and financial guarantees. Contingent obligations under standby letters of credit totaled approximately $6.77 million and $5.95 million at March 31, 2017 and December 31, 2016, respectively, and represent the maximum potential future payments we could be required to make.  Typically, these instruments have terms of 12 months or less and expire unused; therefore, the total amounts do not necessarily represent future cash requirements.  The fair value of our standby letters of credit at March 31, 2017 and December 31, 2016 was insignificant. 

 

Capital Resources

 

Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. The final rules implementing Basel Committee on Banking Supervision's capital guidelines for U.S. banks (Basel III rules) became effective for the Company on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019. Under the Basel III rules, the Company must hold a capital conservation buffer above the adequately capitalized risk-based capital ratios. The capital conservation buffer is being phased in from 0.0% for 2015 to 2.50% by 2019. The capital conservation buffer for 2017 is 1.25%. The net unrealized gain or loss on available for sale securities is not included in computing regulatory capital. Management believes as of March 31, 2017, the Company and the Bank meet all capital adequacy requirements to which they are subject.

 

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2017, the most recent regulatory notifications categorized the Bank as well capitalized under the

46


 

regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution's category.

 

The following table summarizes Merchants’ and Merchants Bank’s capital ratios in comparison to the regulatory requirements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Under

 

Fully Phased-in,

 

 

Actual

 

For Capital

 

Prompt Corrective

 

with Capital

 

 

March 31, 2017

 

Adequacy Purposes

 

Action Provisions

 

Conservation Buffers

(In thousands)

 

Amount

 

Percent

 

   

Amount

 

Percent

 

   

Amount

 

Percent

 

   

Amount

    

    

Percent

 

Merchants Bancshares, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage capital

 

$

175,991

 

8.63

%

 

$

81,614

 

4.00

%

 

 

N/A

 

N/A

 

 

$

81,614

 

(1)

4.00

%

Tier 1 risk-based capital

 

 

175,991

 

13.96

%

 

 

75,615

 

6.00

%

 

 

N/A

 

N/A

 

 

 

107,121

 

 

8.50

%

Total risk-based capital

 

 

190,132

 

15.09

%

 

 

100,820

 

8.00

%

 

 

N/A

 

N/A

 

 

 

132,326

 

 

10.50

%

Common Tier 1 equity

 

 

155,991

 

12.38

%

 

 

56,711

 

4.50

%

 

 

N/A

 

N/A

 

 

 

88,218

 

 

7.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchants Bank:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage capital

 

$

172,285

 

8.42

%

 

$

81,856

 

4.00

%

 

$

102,320

 

5.00

%

 

$

81,856

 

(1)

4.00

%

Tier 1 risk-based capital

 

 

172,285

 

13.63

%

 

 

75,853

 

6.00

%

 

 

101,137

 

8.00

%

 

 

107,458

 

 

8.50

%

Total risk-based capital

 

 

186,426

 

14.75

%

 

 

101,137

 

8.00

%

 

 

126,421

 

10.00

%

 

 

132,742

 

 

10.50

%

Common Tier 1 equity

 

 

172,285

 

13.63

%

 

 

56,890

 

4.50

%

 

 

82,174

 

6.50

%

 

 

88,495

 

 

7.00

%

 

(1) Capital conservation buffer does not directly affect the required leverage ratio. Institutions must still maintain the required ratio for capital adequacy purposes.

 

Capital amounts for Merchants Bancshares, Inc. include $20.62 million in trust preferred securities issued in December 2004. These hybrid securities qualify as Tier 2 capital up to certain regulatory limits.

47


 

Item 3 – Quantitative and Qualitative Disclosures about Market Risk

 

Risk Management

 

General

 

Our Management and Board of Directors are committed to sound risk management practices throughout the organization. We have developed and implemented a risk management monitoring program. Risks associated with our business activities and products are identified and measured as to probability of occurrence and impact on us (low, moderate, or high), and the control or other activities in place to manage those risks are identified and assessed. Periodically, department-level and senior managers re-evaluate and report on the risk management processes for which they are responsible. This documented program provides us with a comprehensive framework for monitoring our risk profile from a macro perspective. It also serves as a tool for assessing internal controls over financial reporting as required under the Federal Deposit Insurance Act and the Sarbanes-Oxley Act of 2002.

 

Effective May 26, 2016, the Bank’s Board of Directors established the Enterprise Risk Management Committee.  The Enterprise Risk Management Committee assists the Board in oversight of the Bank’s enterprise-wide risk management framework and associated policies and practices, risk profile and risk appetite and tolerance, and regulatory compliance program.    

 

Market Risk

 

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates or prices such as interest rates, foreign currency exchange rates, commodity prices, and equity prices. Our primary market risk exposure is interest rate risk. An important component of our asset and liability management process is the ongoing monitoring and management of this risk, which is governed by established policies that are reviewed and approved annually by our Board of Directors. Our Investment Policy details the types of securities that may be purchased, and establishes portfolio limits and maturity limits for the various sectors. The Investment Policy also establishes specific investment quality limits. Our Board of Directors has established a Board-level Asset/Liability Committee (“ALCO”), which delegates responsibility for carrying out the asset/liability management policies to the Management-level Asset/Liability Committee (the “Management ALCO”). The Management ALCO, chaired by the Chief Financial Officer and composed of members of senior management, develops guidelines and strategies impacting our asset and liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Management ALCO manages the investment portfolio. As the portfolio has grown, the Management ALCO has used portfolio diversification as a way to mitigate the risk of being too heavily invested in any single asset class. We continued to work to maximize net interest income while mitigating risk during the year through further repositioning of the investment portfolio, selective sales of specific securities, as well as carefully monitoring the overall duration and average life of the portfolio, and monitoring individual securities, among other strategies.

 

Liquidity Risk

 

Our liquidity is measured by our ability to raise cash when needed at a reasonable cost.  We must be capable of meeting expected and unexpected obligations to customers at any time.  Given the uncertain nature of customer demands as well as the need to maximize earnings, we must have available reasonably priced sources of funds, on- and off-balance sheet, which can be accessed quickly in time of need.  As discussed above under Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resource Management,” we have several sources of readily available funds, including the ability to borrow using our investment portfolio as collateral.  We also monitor our liquidity on a quarterly basis in compliance with our Liquidity Contingency Plan. Our liquidity monitoring process identifies early liquidity stress triggers, and also allows us to model worst case liquidity scenarios, and various responses to those scenarios.

 

48


 

Interest Rate Risk

 

Interest rate risk is the exposure to a movement in interest rates, which, as previously described, affects our net interest income. Asset and liability management is governed by policies reviewed and approved annually by Merchants Bank’s Board of Directors. The ALCO meets frequently to review and develop asset/liability management strategies and tactics.

 

The ALCO is responsible for evaluating and managing the interest rate risk which arises naturally from imbalances in repricing, maturity and cash flow characteristics of our assets and liabilities. Techniques used by the ALCO take into consideration the cash flow and repricing attributes of balance sheet and off-balance sheet items and their relation to possible changes in interest rates. The ALCO manages interest rate exposure by using a combination of on-balance sheet and off-balance sheet strategies. On-balance sheet strategies generally consist of management of the duration, rate sensitivity and average lives of our various investments, and by extending or shortening maturities of borrowed funds, as well as carefully managing and monitoring the pricing and average lives of loans and the pricing and maturity of deposits. We also use off-balance sheet strategies, such as interest rate swaps and interest rate caps and floors, to help minimize our exposure to changes in interest rates. By using derivative financial instruments to hedge exposures to changes in interest rates we are exposed to credit risk and market risk.  Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes us, creating credit risk. We minimize credit risk in derivative instruments by entering into transactions only with high-quality counterparties.  The market risk associated with interest-rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.

 

The ALCO is responsible for ensuring that our Board of Directors receives accurate information regarding our interest rate risk position at least quarterly. The investment advisory firm and ALCO consultant meet collectively with the board and Management-level ALCOs on a quarterly basis. During these meetings the ALCO consultant reviews our current position and discusses future strategies, as well as reviewing the result of rate shocks of our balance sheet and a variety of other analyses.  The investment advisor reports on the overall performance of the portfolio and performs modeling of the cash flow, effective duration, and yield characteristics of the portfolio under various interest rate scenarios; and also reviews and provides detail on individual holdings in the portfolio. 

 

The ALCO consultant’s most recent review was as of March 31, 2017. The consultant ran a base simulation assuming no changes in rates as well as a 200 basis point rising and a 200 basis point flat up scenario, because rates continue to be very low. The consultant also ran a 100 basis point falling interest rate scenario that assumed a parallel and pro rata shift of the yield curve over a one-year period, with no growth assumptions.  Additionally, the consultants ran a 400 basis point rising simulation that assumed a parallel shift of the curve over 24 months which assumed the increase in rates was delayed by two years. A summary of the results is as follows:

 

Current/Flat Rates: If market rates remain unchanged, NII is projected to trend marginally upward through the simulation as asset yields are maintained (due to the aforementioned higher assumed asset replacement yields) while the assumed funding cost remains relatively stable.

 

Falling Rates: Should market rates decline (e.g. -100 basis points over 12 months), NII is projected to trend downward and below the Current Rates scenario throughout the simulation as the earning asset base resets into the low rate environment (accelerated by faster assumed prepayment speeds) while funding cost relief is minimal as actual and implied floors are quickly met.

 

Rising Rates:  As a result of the composition of the Bank’s balance sheet (strong core funding base supporting a shorter-term loan portfolio), the Bank’s asset sensitive posture results in NII levels beginning above the Current/Flat Rates scenario and trending upwards for the life of the simulation in all ramped, rising rate scenarios tested, regardless of the shape of the yield curve or the duration in which market rates rise. It should be noted a flattening yield curve results in less benefit when compared to a parallel shift, as assets tied to the longer end of the curve do not reset with the same incremental spread as in a parallel curve.

49


 

We have established a target range for the change in net interest income in year one of zero to 7.5%. The net interest income simulation as of March 31, 2017 showed that the change in net interest income for the next 12 months from our expected or “most likely” forecast was as follows:

 

 

 

 

 

 

    

Percent Change in Net

 

Rate Change

 

Interest Income

 

Up 200 basis points

 

0.09

%

Down 100 basis points

 

(3.39)

%

 

The change in net interest income in the second year of the simulation shows a more pronounced downward trend of (10.75)% in the down 100 basis points scenario, while the flat scenario shows a change of 0.93% and the up 200 basis points simulation produces an increase of 6.18%.  The degree to which this exposure materializes will depend, in part, on our ability to manage our balance sheet as interest rates rise or fall.

 

Actual results may differ materially from those projected. The analysis assumes a static balance sheet. All rate changes are ramped over a 12 month time horizon based upon a parallel yield curve shift. In the down 100 basis points scenario, Federal funds and Treasury yields are floored at 0.01% while Prime is floored at 3.00% to maintain 20 year historical spread (300 basis points) to Fed funds.  All other market rates (e.g. LIBOR, FHLB and Brokered CD) are floored at the lesser of either the current rate or 0.25% to reflect credit spreads. The model used to perform the balance sheet simulation assumes a parallel shift of the yield curve over 12 months and reprices every interest-bearing asset and liability on our balance sheet. The model incorporates product specific loan prepayment assumptions and uses contractual repricing dates for variable rate loan products and contractual maturities for fixed rate products. The model uses product-specific assumptions for deposits which are subject to repricing based on current market conditions. The model uses the Yield Book, Inc. system to analyze the investment portfolio, which produces bond specific cash flow forecasts for each rate scenario tested in the analysis.  The analysis details bond maturity, amortization, repricing characteristics, and optionality.  The cash flow forecasts take into consideration assumptions for absolute rate movements, the period over which rates are assumed to shift and assumed changes in the shape of the yield curve. The model also assumes that the rate at which residential mortgage related assets prepay will vary as rates rise and fall, based on prepayment estimates derived from Applied Financial Technologies.

 

The preceding sensitivity analysis does not represent our forecast and should not be relied upon as being indicative of expected operating results.  These estimates are based upon numerous assumptions including without limitation: the nature and timing of interest rate levels including yield curve shape, prepayments on loans and securities, deposit run-off rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows, among others. While assumptions are developed based upon current economic and local market conditions, we cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change. As market conditions vary from those assumed in the sensitivity analysis, actual results will likely differ due to: the varying impact of changes in the balances and mix of loans and deposits differing from those assumed, the impact of possible off balance sheet hedging strategies, and other internal/external variables. Furthermore, the sensitivity analysis does not reflect all actions that the ALCO might take in responding to or anticipating changes in interest rates.

 

The most significant ongoing factor affecting market risk exposure of net interest income during the quarter ended March 31, 2017 was the sustained low interest rate environment.  Net interest income exposure is also significantly affected by the shape and level of the U.S. Government securities and interest rate swap yield curves, and changes in the size and composition of the loan, investment and deposit portfolios. 

 

Credit Risk

 

The Board of Directors reviews and approves our loan policy on an annual basis. Among other things, the loan policy establishes restrictions regarding the types of loans that may be granted, and the distribution of loan types within our portfolio. Our loan portfolio is continuously monitored for performance, creditworthiness and strength of documentation through the use of a variety of management reports and the assistance of an external loan review firm.  Credit ratings are assigned to commercial loans and are routinely reviewed. Loan officers, under the supervision of the Senior Lender and Senior Credit Officer, take remedial actions to assure full and timely payment of loan balances when necessary.  Our policy

50


 

is to discontinue the accrual of interest on loans when scheduled payments become contractually past due 91 or more days and the ultimate collectability of principal or interest become doubtful.  In certain instances the accrual of interest is discontinued prior to 91 days past due if Management determines that the borrower will not be able to continue making timely payments.

 

Item 4 – Controls and Procedures

 

Our principal executive officer, interim principal financial officer, and other members of our senior management have evaluated our disclosure controls and procedures as of the end of the period covered by this quarterly report. Based on this evaluation, our principal executive officer and interim principal financial officer have concluded that the disclosure controls and procedures effectively ensure that information required to be disclosed in our filings and submissions with the SEC under the Securities Exchange Act of 1934, as amended, is accumulated and communicated to our management (including the principal executive officer and interim principal financial officer), and is recorded, processed, summarized and reported within the time periods specified by the SEC. In addition, we have reviewed our internal control over financial reporting and there have been no changes in our internal control over financial reporting during the quarter ended March 31, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

51


 

 

 

MERCHANTS BANCSHARES, INC.

PART II – OTHER INFORMATION

 

Item 1 – Legal Proceedings

 

We are involved in various legal proceedings arising from our normal business activities. In the opinion of Management, based upon input from counsel on the anticipated outcome of such proceedings, final disposition of these proceedings will not have a material adverse effect on our consolidated financial position.

 

Item 1a – Risk Factors

In addition to the other information set forth in this report, please read the factors discussed in Part I – Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 filed with the SEC on March 15, 2017, which could materially adversely affect our business, financial condition and operating results. These risks are not the only ones facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and operating results.

 

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

 

None.

 

Item 3 – Defaults on Senior Securities

 

None.

 

Item 4 – Mine Safety Disclosure

 

Not applicable.

 

Item 5 – Other Information

 

None.

 

52


 

PART IV

 

Item 6 – Exhibits

 

The following exhibits are either filed or attached as part of this report, or are incorporated herein by reference:

 

 

 

 

Exhibit

    

Description

 

 

 

31.1

 

Certification of Chief Executive Officer Pursuant to Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended*

 

 

 

31.2

 

Certification of Chief Financial Officer Pursuant to Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended*

 

 

 

32.1

 

Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**

 

 

 

32.2

 

Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**

 

 

 

101

 

The following materials from Merchants Bancshares, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 formatted in XBRL: (i) Consolidated Balance Sheets at March 31, 2017 and December 31, 2016; (ii) Consolidated Statements of Income for the three months ended March 31, 2017 and 2016; (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2017 and 2016; (iv) Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016; and (v) Notes to Interim Unaudited Consolidated Financial Statements.*

 


+     Management contract or compensatory plan or agreement

*     Filed herewith

**   Furnished herewith

 

53


 

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.

 

 

 

 

 

 

 

Merchants Bancshares, Inc.

 

 

 

 

 

/s/ Geoffrey R. Hesslink

 

 

Geoffrey R. Hesslink

President and Chief Executive Officer

 

 

 

 

 

/s/ Richard M. Donovan

 

 

Richard M. Donovan

Interim Principal Financial Officer,

Principal Accounting Officer and Treasurer

 

 

 

 

 

 

April 28, 2017

 

 

Date

 

 

54