Attached files

file filename
EX-32.0 - EXHIBIT 32.0 - United Financial Bancorp, Inc.ubnk20180331ex320.htm
EX-31.2 - EXHIBIT 31.2 - United Financial Bancorp, Inc.ubnk20180331ex312.htm
EX-31.1 - EXHIBIT 31.1 - United Financial Bancorp, Inc.ubnk20180331ex311.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
 
 
ý
 
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2018.
Commission File Number: 001-35028
ufbancorplogorgb3a22.jpg
United Financial Bancorp, Inc.
(Exact name of registrant as specified in its charter)
Connecticut
 
27-3577029
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
 
 
 
225 Asylum Street, Hartford, Connecticut
 
06103
(Address of principal executive offices)
 
(Zip Code)
(860) 291-3600
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    ý  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 prior that the registrant was required to submit and post such files).    Yes  ý    No  ¨
Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “non-accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12B-2 of the Exchange Act. (Check one):
Large accelerated filer
ý

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 checkmark whether the registrant is a shell company (as defined in Rule 12B-2 of the Act).    Yes  ¨    No  ý
As of April 30, 2018, there were 50,991,638 shares of Registrant’s no par value common stock outstanding.

 


Table of Contents
 
 
 
Page
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
 
 
 
Item 1.
 
 
 
Item 1A.
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
Item 5.
 
 
 
Item 6.
 
 
 
 
Exhibits
 




Part 1 - FINANCIAL INFORMATION
Item 1 - Interim Financial Statements
United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Condition
(Unaudited)
 
March 31,
2018
 
December 31,
2017
 
(In thousands, except share data)
ASSETS
 
 
 
Cash and due from banks
$
45,332

 
$
56,661

Short-term investments
23,910

 
32,007

Total cash and cash equivalents
69,242

 
88,668

Available-for-sale securities - at fair value
1,031,277

 
1,050,787

Held-to-maturity securities - at amortized cost

 
13,598

Loans held for sale
63,394

 
114,073

Loans receivable (net of allowance for loan losses of $47,915
at March 31, 2018 and $47,099 at December 31, 2017)
5,349,044

 
5,307,678

Federal Home Loan Bank of Boston stock
49,895

 
50,194

Accrued interest receivable
22,333

 
22,332

Deferred tax asset, net
28,710

 
25,656

Premises and equipment, net
67,619

 
67,508

Goodwill
115,281

 
115,281

Core deposit intangible
4,154

 
4,491

Cash surrender value of bank-owned life insurance
179,556

 
148,300

Other assets
88,169

 
105,593

Total assets
$
7,068,674

 
$
7,114,159

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
Liabilities:
 
 
 
Deposits:
 
 
 
Non-interest-bearing
$
753,575

 
$
778,576

Interest-bearing
4,528,935

 
4,419,645

Total deposits
5,282,510

 
5,198,221

Mortgagors’ and investors’ escrow accounts
11,096

 
7,545

Advances from the Federal Home Loan Bank
913,963

 
1,046,458

Other borrowings
116,772

 
118,596

Accrued expenses and other liabilities
51,333

 
50,011

Total liabilities
6,375,674

 
6,420,831

 

 

Stockholders’ equity:
 
 
 
Preferred stock (no par value; 2,000,000 authorized; no shares issued)

 

Common stock (no par value; authorized 120,000,000 shares; 50,976,667 and 51,044,752 shares issued and outstanding, at March 31, 2018 and December 31, 2017, respectively)
536,537

 
537,576

Additional paid-in capital
5,052

 
4,713

Unearned compensation - ESOP
(5,409
)
 
(5,466
)
Retained earnings
180,777

 
168,345

Accumulated other comprehensive loss, net of tax
(23,957
)
 
(11,840
)
Total stockholders’ equity
693,000

 
693,328

Total liabilities and stockholders’ equity
$
7,068,674

 
$
7,114,159


See accompanying notes to unaudited consolidated financial statements.
3
 


United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Net Income
(Unaudited)
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands, except share and per share data)
Interest and dividend income:
 
 
 
Loans
$
54,780

 
$
46,493

Securities - taxable interest
5,498

 
5,510

Securities - non-taxable interest
2,429

 
2,254

Securities - dividends
637

 
808

Interest-bearing deposits
150

 
101

Total interest and dividend income
63,494

 
55,166

Interest expense:
 
 
 
Deposits
11,027

 
6,819

Borrowed funds
5,924

 
4,050

Total interest expense
16,951

 
10,869

Net interest income
46,543

 
44,297

Provision for loan losses
1,939

 
2,288

Net interest income after provision for loan losses
44,604

 
42,009

Non-interest income:
 
 
 
Service charges and fees
6,159

 
5,645

Gain on sales of securities, net
116

 
457

Income from mortgage banking activities
1,729

 
1,321

Bank-owned life insurance income
1,646

 
1,207

Net loss on limited partnership investments
(590
)
 
(80
)
Other income
229

 
182

Total non-interest income
9,289

 
8,732

Non-interest expense:
 
 
 
Salaries and employee benefits
21,198

 
19,730

Service bureau fees
2,218

 
2,330

Occupancy and equipment
4,949

 
4,469

Professional fees
1,164

 
1,309

Marketing and promotions
685

 
712

FDIC insurance assessments
739

 
679

Core deposit intangible amortization
337

 
385

Other
5,446

 
5,308

Total non-interest expense
36,736

 
34,922

Income before income taxes
17,157

 
15,819

Provision for income taxes
1,370

 
2,093

Net income
$
15,787

 
$
13,726

 
 
 
 
Net income per share:
 
 
 
Basic
$
0.31

 
$
0.27

Diluted
$
0.31

 
$
0.27

Weighted-average shares outstanding:
 
 
 
Basic
50,474,942

 
50,257,825

Diluted
50,996,596

 
50,935,382


See accompanying notes to unaudited consolidated financial statements.
4
 


United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income
(Unaudited)
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands)
Net income
$
15,787

 
$
13,726

Other comprehensive (loss) income:
 
 
 
Securities available-for-sale:
 
 
 
Unrealized holding (losses) gains
(16,990
)
 
3,980

Reclassification adjustment for gains realized in operations (1)
(116
)
 
(457
)
Net unrealized (losses) gains
(17,106
)
 
3,523

Tax effect - benefit (expense)
3,933

 
(1,265
)
Net-of-tax amount - securities available-for-sale
(13,173
)
 
2,258

Interest rate swaps designated as cash flow hedges:
 
 
 
Unrealized gains
4,432

 
158

Reclassification adjustment for losses recognized in interest expense (2)
345

 
440

Net unrealized gains
4,777

 
598

Tax effect - expense
(1,052
)
 
(215
)
Net-of-tax amount - interest rate swaps
3,725

 
383

Pension and Post-retirement plans:
 
 
 
Reclassification adjustment for prior service costs recognized in net periodic benefit cost
2

 
2

Reclassification adjustment for losses recognized in net periodic benefit cost (3)
123

 
143

Net change in gains and prior service costs
125

 
145

Tax effect - expense
(27
)
 
(52
)
Net-of-tax amount - pension and post-retirement plans
98

 
93

Total other comprehensive (loss) income
(9,350
)
 
2,734

Comprehensive income
$
6,437

 
$
16,460

 
(1)
Amounts are included in gain on sales of securities, net in the unaudited Consolidated Statements of Net Income. Income tax expense associated with the reclassification adjustment was $26 and $165 for the three months ended March 31, 2018 and 2017, respectively.
(2)
Amounts are included in borrowed funds interest expense in the unaudited Consolidated Statements of Net Income. Income tax benefit associated with the reclassification adjustment for the three months ended March 31, 2018 and 2017 was $76 and $159, respectively.
(3)
Amounts are included in salaries and employee benefits expense in the unaudited Consolidated Statements of Net Income. Income tax benefit associated with the reclassification adjustment for losses recognized in the net periodic benefit cost for the three months ended March 31, 2018 and 2017 was $27 and $51, respectively.

See accompanying notes to unaudited consolidated financial statements.
5
 


United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)
 
Common Stock
 
Additional
Paid-in
Capital
 
Unearned
Compensation
 - ESOP
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Loss
 
Total
Stockholders’
Equity
Shares
 
Amount
 
 
 
 
 
 
(In thousands, except share data)
Balance at December 31, 2017
51,044,752

 
$
537,576

 
$
4,713

 
$
(5,466
)
 
$
168,345

 
$
(11,840
)
 
$
693,328

Adoption of ASU No. 2016-01 (see Note 3)

 

 

 

 
177

 
(177
)
 

Adoption of ASU No. 2018-02 (see Note 10)

 

 

 

 
2,590

 
(2,590
)
 

Comprehensive income

 

 

 

 
15,787

 
(9,350
)
 
6,437

Common stock repurchased
(94,900
)
 
(1,551
)
 

 

 

 

 
(1,551
)
Stock-based compensation expense

 

 
718

 

 

 

 
718

ESOP shares released or committed to be released

 

 
38

 
57

 

 

 
95

Shares issued for stock options exercised
22,808

 
365

 
(185
)
 

 

 

 
180

Shares issued for restricted stock grants
8,763

 
147

 
(147
)
 

 

 

 

Cancellation of shares for tax withholding
(4,756
)
 

 
(85
)
 

 

 

 
(85
)
Dividends paid ($0.12 per common share)

 

 

 

 
(6,122
)
 

 
(6,122
)
Balance at March 31, 2018
50,976,667

 
$
536,537

 
$
5,052

 
$
(5,409
)
 
$
180,777

 
$
(23,957
)
 
$
693,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2016
50,786,671

 
$
531,848

 
$
7,227

 
$
(5,694
)
 
$
137,838

 
$
(15,353
)
 
$
655,866

Comprehensive income

 

 

 

 
13,726

 
2,734

 
16,460

Common stock repurchased
(80,000
)
 
(1,312
)
 

 

 

 

 
(1,312
)
Stock-based compensation expense

 

 
697

 

 

 

 
697

ESOP shares released or committed to be released

 

 
44

 
57

 

 

 
101

Shares issued for stock options exercised and SARs
38,068

 
694

 
(318
)
 

 

 

 
376

Shares issued for restricted stock grants
2,517

 
45

 
(45
)
 

 

 

 

Cancellation of shares for tax withholding
(9,035
)
 

 
(107
)
 

 

 

 
(107
)
Dividends paid ($0.12 per common share)

 

 

 

 
(6,098
)
 

 
(6,098
)
Balance at March 31, 2017
50,738,221

 
$
531,275

 
$
7,498

 
$
(5,637
)
 
$
145,466

 
$
(12,619
)
 
$
665,983


See accompanying notes to unaudited consolidated financial statements.
6
 


United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands)
Cash flows from operating activities:
 
 
 
Net income
$
15,787

 
$
13,726

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
Amortization of premiums and discounts on investments, net
1,205

 
994

Amortization of intangible assets and purchase accounting marks, net
305

 
409

Amortization of subordinated debt issuance costs
32

 
32

Stock-based compensation expense
718

 
697

ESOP expense
95

 
101

Provision for loan losses
1,939

 
2,288

Gains on sales of securities, net
(116
)
 
(457
)
Net unrealized loss on marketable equity securities
24

 

Loans originated for sale
(49,220
)
 
(76,340
)
Principal balance of loans sold
99,899

 
51,826

Increase in mortgage servicing asset
(1,600
)
 
(180
)
Gain on sales of other real estate owned
(13
)
 
(27
)
Net change in mortgage banking fair value adjustments
1,488

 
(626
)
Loss on disposal of equipment
68

 
20

Write-downs of other real estate owned
101

 
32

Depreciation and amortization of premises and equipment
1,863

 
1,391

Net loss on limited partnership investments
590

 
80

Deferred income tax (benefit) expense
(200
)
 
1,390

Increase in cash surrender value of bank-owned life insurance
(1,420
)
 
(1,199
)
Income recognized from death benefits on bank-owned life insurance
(226
)
 
(8
)
Net change in:
 
 
 
Deferred loan fees and premiums
70

 
(1,637
)
Accrued interest receivable
(1
)
 
(355
)
Other assets
(3,061
)
 
(6,425
)
Accrued expenses and other liabilities
1,445

 
(58
)
Net cash provided by (used in) operating activities
69,772

 
(14,326
)
Cash flows from investing activities:
 
 
 
Proceeds from sales of available-for-sale securities
58,676

 
130,630

Proceeds from calls and maturities of available-for-sale securities
18,250

 
31,489

Principal payments on available-for-sale securities
18,412

 
16,927

Principal payments on held-to-maturity securities

 
92

Purchases of available-for-sale securities
(80,660
)
 
(209,197
)
Redemption of FHLBB and other restricted stock
2,634

 
2,512

Purchase of FHLBB stock
(2,335
)
 
(126
)
Proceeds from sale of other real estate owned
829

 
340

Purchases of loans
(61,570
)
 
(16,955
)
Loan originations, net of principal repayments
15,906

 
(27,290
)
Proceeds from bank-owned life insurance death benefits
368

 

Purchases of bank-owned life insurance
(30,000
)
 

Proceeds from redemption of bank-owned life insurance
26,292

 

Purchases of premises and equipment
(2,061
)
 
(1,190
)
Proceeds from sales of equipment

 
224

Net cash used in investing activities
(35,259
)
 
(72,544
)

(Continued)
See accompanying notes to unaudited consolidated financial statements.
7
 


United Financial Bancorp, Inc. and Subsidiaries
Consolidated Statements of Cash Flows - Concluded
(Unaudited)
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands)
Cash flows from financing activities:
 
 
 
Net decrease in non-interest-bearing deposits
(25,001
)
 
(17,534
)
Net increase in interest-bearing deposits
109,351

 
96,916

Net increase (decrease) in mortgagors’ and investors’ escrow accounts
3,551

 
(2,429
)
Net decrease in short-term FHLBB advances
(132,000
)
 
(62,000
)
Repayments of long-term FHLBB advances
(385
)
 
(378
)
Proceeds from long-term FHLBB advances

 
25,000

Net change in other borrowings
(1,877
)
 
48,152

Proceeds from exercise of stock options
180

 
376

Common stock repurchased
(1,551
)
 
(1,312
)
Cancellation of shares for tax withholding
(85
)
 
(107
)
Cash dividend paid on common stock
(6,122
)
 
(6,098
)
Net cash provided by financing activities
(53,939
)
 
80,586

Net decrease in cash and cash equivalents
(19,426
)
 
(6,284
)
Cash and cash equivalents, beginning of period
88,668

 
90,944

Cash and cash equivalents, end of period
$
69,242

 
$
84,660

 
 
 
 
Supplemental Disclosures of Cash Flow Information:
 
 
 
Cash paid during the year for:
 
 
 
Interest
$
15,446

 
$
10,385

Income taxes, net
401

 
2,740

Transfer of loans to other real estate owned
698

 
241

Change in due to broker, investment purchases
6

 
(6
)

See accompanying notes to unaudited consolidated financial statements.
8
 


United Financial Bancorp, Inc. and Subsidiaries
Notes to Unaudited Consolidated Financial Statements
Note 1.
Summary of Significant Accounting Policies
Nature of Operations
United Financial Bancorp, Inc. (the “Company” or “United”) is headquartered in Hartford, Connecticut, and through United Bank (the “Bank”) and various subsidiaries, delivers financial services to individuals, families and businesses primarily throughout Connecticut and Massachusetts through 53 banking offices, its commercial loan production offices, its mortgage loan production offices, 64 ATMs, telephone banking, mobile banking and online banking (www.bankatunited.com).
Basis of Presentation
The consolidated interim financial statements and the accompanying notes presented in this report include the accounts of the Company, the Bank and the Bank’s wholly-owned subsidiaries, United Bank Mortgage Company, United Bank Investment Corp., Inc., United Bank Commercial Properties, Inc., United Bank Residential Properties, Inc., United Northeast Financial Advisors, Inc., United Bank Investment Sub, Inc., UCB Securities, Inc. II, UB Properties, LLC, United Financial Realty HC, Inc. and United Financial Business Trust I.
The consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and pursuant to the rules of the Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included in the interim unaudited consolidated financial statements. Interim results are not necessarily indicative of the results that may be expected for the year ending December 31, 2018 or any future period. These unaudited interim consolidated financial statements should be read in conjunction with the Company’s 2017 audited consolidated financial statements and notes thereto included in United Financial Bancorp, Inc.’s Annual Report on Form 10-K as of and for the year ended December 31, 2017.
Common Share Repurchases
The Company is chartered in the state of Connecticut. Connecticut law does not provide for treasury shares, rather shares repurchased by the Company constitute authorized, but unissued shares. GAAP states that accounting for treasury stock shall conform to state law. Therefore, the cost of shares repurchased by the Company has been allocated to common stock balances.
Reclassifications
Certain reclassifications have been made in prior periods’ consolidated financial statements to conform to the 2018 presentation. These reclassifications had no impact on the Company’s consolidated financial position, results of operations or net change in cash equivalents.
Use of Estimates
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Actual results in the future could vary from the amounts derived from management’s estimates and assumptions. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the realizability of deferred tax assets, the evaluation of securities for other-than-temporary impairment, the valuation of derivative instruments and hedging activities, and goodwill impairment valuations.
Note 2.
Recent Accounting Pronouncements
Recently Adopted Accounting Principles Previously Disclosed
Effective January 1, 2018, the following list identifies Account Standards Updates (“ASUs”) adopted by the Company:
ASU No. 2014-09, Revenue From Contracts with Customers (Topic 606)
ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-210): Recognition and Measurement of Financial Assets and Financial Liabilities
ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments
ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash
ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business


9
 


ASU No. 2017-07, Compensation-Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost
ASU No. 2017-09, Compensation, Stock Compensation (Topic 718): Scope of Modified Accounting
ASU No. 2017-12, Derivatives & Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities
ASU No. 2018-02, Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
The adoption of these accounting standards did not have a material impact on the Company’s financial statements.
Accounting Standards Issued but Not Yet Adopted
The following list identifies ASUs applicable to the Company that have been issued but are not yet effective:
Receivables
In March 2017, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2017-08 Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities. Under the new guidance, the premium on bonds will be amortized to the bond’s earliest call date rather than the date of maturity to more closely align interest income recorded on bonds held at a premium or a discount with the economics of the underlying instrument. This ASU is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. As of March 31, 2018, this ASU is expected to have an impact of reducing premiums on callable debt securities by approximately $9.6 million (pre-tax), with the offset being a reduction in retained earnings upon initial adoption.
Financial Instruments
In June 2016, the FASB issued ASU No. 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments which amends the Board’s guidance on the impairment of financial instruments. The ASU adds to GAAP an impairment model (known as the current expected credit loss (“CECL”) model) that is based on expected losses rather than incurred losses. Under the new guidance, an entity recognizes as an allowance its estimate of expected credit losses, which the FASB believes will result in more timely recognition of such losses. The ASU is also intended to reduce the complexity of GAAP by decreasing the number of credit impairment models that entities use to account for debt instruments. For public business entities that are U.S. Securities and Exchange Commission filers, this ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The amendments in this Update may be adopted earlier as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The expected credit loss model will require a financial asset to be presented at the net amount expected to be collected. The impact on adoption is a one-time adjustment to retained earnings.  The Company is evaluating the provisions of ASU 2016-13 and will closely monitor developments and additional guidance to determine the potential impact on the Company’s Consolidated Financial Statements which is expected to increase loan loss reserves, the amount of which is uncertain at this time. The Company has implemented a committee led by the Bank’s Chief Credit Officer, which includes the Chief Financial Officer and the Chief Risk Officer, to assist in identifying, implementing and evaluating the impact of the required changes to loan loss estimation models and processes. Additionally, the committee has identified and is in the process of testing a third-party software solution and has engaged outside consultants to aide in education and process development for estimating expected losses under the new guidance.
Leases
In February 2016, the FASB issued ASU No. 2016-02 Leases (Topic 842), which introduces a lessee model that requires most leases to be recognized on the balance sheet and aligns many of the underlying principles of the new lessor model with those in the new revenue recognition standard, ASC 606, Revenue From Contracts with Customers. The new leases standard represents a wholesale change to lease accounting and will most likely result in significant implementation challenges during the transition period and beyond. Classification will be based on criteria that are largely similar to those applied in current lease accounting, but without explicit bright lines. The new guidance will be effective for public business entities for annual periods beginning after December 15, 2018, and interim periods therein. Early adoption will be permitted for all entities. It is required that entities recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply. As of March 31, 2018, the Company’s future minimum lease commitments totaled $68.1 million. The Company has established a working group which includes the Director of Accounting, Director of Tax and Accounting Policy and the Controller in order to assess the impact of the requirements of the new guidance, however, the Company does not expect the present value of the future lease payments to have a material impact on the Company’s Consolidated Financial Statements.


10
 


Note 3.
Securities
The amortized cost, gross unrealized gains, gross unrealized losses and fair value of investment securities classified as available-for-sale and held-to-maturity at March 31, 2018 and December 31, 2017 are as follows:
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair
Value
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
Available-for-sale:
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
228,857

 
$
94

 
$
(4,984
)
 
$
223,967

Government-sponsored residential collateralized debt obligations
189,480

 
14

 
(2,652
)
 
186,842

Government-sponsored commercial mortgage-backed securities
33,356

 
6

 
(987
)
 
32,375

Government-sponsored commercial collateralized debt obligations
156,211

 

 
(6,552
)
 
149,659

Asset-backed securities
110,777

 
951

 
(539
)
 
111,189

Corporate debt securities
85,044

 
249

 
(2,417
)
 
82,876

Obligations of states and political subdivisions
253,554

 
600

 
(9,785
)
 
244,369

Total available-for-sale debt securities
$
1,057,279

 
$
1,914

 
$
(27,916
)
 
$
1,031,277

December 31, 2017
 
 
 
 
 
 
 
Available-for-sale:
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
235,646

 
$
779

 
$
(946
)
 
$
235,479

Government-sponsored residential collateralized debt obligations
134,652

 
16

 
(1,556
)
 
133,112

Government-sponsored commercial mortgage-backed securities
33,449

 
7

 
(201
)
 
33,255

Government-sponsored commercial collateralized debt obligations
151,035

 

 
(3,793
)
 
147,242

Asset-backed securities
166,559

 
1,253

 
(673
)
 
167,139

Corporate debt securities
88,571

 
1,104

 
(539
)
 
89,136

Obligations of states and political subdivisions
249,531

 
1,436

 
(5,960
)
 
245,007

Total debt securities
1,059,443

 
4,595

 
(13,668
)
 
1,050,370

Marketable equity securities, by sector:
 
 
 
 
 
 
 
Industrial
109

 
100

 

 
209

Oil and gas
131

 
77

 

 
208

Total marketable equity securities
240

 
177

 

 
417

Total available-for-sale securities
$
1,059,683

 
$
4,772

 
$
(13,668
)
 
$
1,050,787

Held-to-maturity:
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
Obligations of states and political subdivisions
$
12,280

 
$
679

 
$
(88
)
 
$
12,871

Government-sponsored residential mortgage-backed securities
1,318

 
111

 

 
1,429

Total held-to-maturity securities
$
13,598

 
$
790

 
$
(88
)
 
$
14,300

At March 31, 2018, the net unrealized loss on securities available-for-sale of $26.0 million, net of an income tax benefit of $5.7 million, or $20.3 million, was included in accumulated other comprehensive loss on the unaudited Consolidated Statement of Condition.
Effective January 1, 2018, the Company adopted ASU 2017-12, Derivatives & Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which improves and simplifies the accounting rules around hedge accounting. As allowed by the ASU, upon adoption, the Company transferred its held-to-maturity portfolio to its available-for-sale portfolio.


11
 


The amortized cost and fair value of debt securities at March 31, 2018 by contractual maturities are presented below. Actual maturities may differ from contractual maturities because some securities may be called or repaid without any penalties. Also, because mortgage-backed securities require periodic principal paydowns, they are not included in the maturity categories in the following maturity summary.
 
Available-for-Sale
 
Amortized
Cost
 
Fair
Value
 
(In thousands)
Maturity:
 
 
 
Within 1 year
$

 
$

After 1 year through 5 years
13,852

 
13,791

After 5 years through 10 years
81,886

 
79,328

After 10 years
242,860

 
234,126

 
338,598

 
327,245

Government-sponsored residential mortgage-backed securities
228,857

 
223,967

Government-sponsored residential collateralized debt obligations
189,480

 
186,842

Government-sponsored commercial mortgage-backed securities
33,356

 
32,375

Government-sponsored commercial collateralized debt obligations
156,211

 
149,659

Asset-backed securities
110,777

 
111,189

Total available-for-sale debt securities
$
1,057,279

 
$
1,031,277

    
Effective January 1, 2018, the Company adopted FASB ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, which required the Company to recognize the changes in fair value of marketable equity securities to be recorded in the Consolidated Statement of Net Income. The cumulative-effect adjustment resulting from the adoption of this new standard was a one time adjustment that increased retained earnings and decreased accumulated other comprehensive income as of January 1, 2018 by $177,000. For the three months ended March 31, 2018, there was $24,000 in unrealized losses recognized in other income in the Consolidated Statement of Net Income on marketable equity securities. At March 31, 2018, the fair value of marketable equity securities and gross unrealized gains were $394,000 and $153,000, respectively, and is included in other assets on the Consolidated Statement of Condition.
At March 31, 2018 and December 31, 2017, the Company had securities with a fair value of $430.0 million and $469.4 million pledged as derivative collateral, collateral for reverse repurchase borrowings, collateral for municipal deposit exposure, and collateral for FHLBB borrowing capacity.
For the three months ended March 31, 2018 and 2017, gross gains of $347,000 and $1.7 million, respectively, were realized on the sales of available-for-sale securities. There were gross losses of $231,000 and $1.3 million realized on the sale of available-for-sale securities for the three months ended March 31, 2018 and 2017, respectively.
As of March 31, 2018, the Company did not have any exposure to private-label mortgage-backed securities. The Company also did not own any single security with an aggregate book value in excess of 10% of the Company’s stockholders’ equity.
As of March 31, 2018, the fair value of the obligations of states and political subdivisions portfolio was $244.4 million, with no significant geographic or issuer exposure concentrations. Of the total state and political obligations of $244.4 million, $105.0 million were representative of general obligation bonds, for which $58.0 million are general obligations of political subdivisions of the respective state, rather than general obligations of the state itself.


12
 


The following table summarizes gross unrealized losses and fair value, aggregated by category and length of time the securities have been in a continuous unrealized loss position, as of March 31, 2018 and December 31, 2017:
 
Less Than 12 Months
 
12 Months or More
 
Total
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
143,430

 
$
(2,614
)
 
$
79,195

 
$
(2,370
)
 
$
222,625

 
$
(4,984
)
Government-sponsored residential collateralized debt obligations
85,916

 
(1,427
)
 
41,399

 
(1,225
)
 
127,315

 
(2,652
)
Government-sponsored commercial mortgage-backed securities
20,608

 
(645
)
 
10,619

 
(342
)
 
31,227

 
(987
)
Government-sponsored commercial collateralized debt obligations
35,530

 
(837
)
 
114,129

 
(5,715
)
 
149,659

 
(6,552
)
Asset-backed securities
47,070

 
(506
)
 
2,511

 
(33
)
 
49,581

 
(539
)
Corporate debt securities
61,169

 
(1,783
)
 
10,402

 
(634
)
 
71,571

 
(2,417
)
Obligations of states and political subdivisions
104,523

 
(2,165
)
 
115,567

 
(7,620
)
 
220,090

 
(9,785
)
Total available-for-sale debt securities
$
498,246

 
$
(9,977
)
 
$
373,822

 
$
(17,939
)
 
$
872,068

 
$
(27,916
)
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Available-for-sale:
 
 
 
 
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
41,961

 
$
(203
)
 
$
83,545

 
$
(743
)
 
$
125,506

 
$
(946
)
Government-sponsored residential collateralized debt obligations
82,758

 
(740
)
 
43,359

 
(816
)
 
126,117

 
(1,556
)
Government-sponsored commercial mortgage-backed securities
21,196

 
(74
)
 
10,895

 
(127
)
 
32,091

 
(201
)
Government-sponsored commercial collateralized debt obligations
27,965

 
(291
)
 
119,277

 
(3,502
)
 
147,242

 
(3,793
)
Asset-backed securities
64,259

 
(602
)
 
4,756

 
(71
)
 
69,015

 
(673
)
Corporate debt securities
25,403

 
(257
)
 
10,764

 
(282
)
 
36,167

 
(539
)
Obligations of states and political subdivisions
26,341

 
(312
)
 
116,624

 
(5,648
)
 
142,965

 
(5,960
)
Total available-for-sale securities
$
289,883

 
$
(2,479
)
 
$
389,220

 
$
(11,189
)
 
$
679,103

 
$
(13,668
)
 
 
 
 
 
 
 
 
 
 
 
 
Held-to-Maturity:
 
 
 
 
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
Obligations of states and political subdivisions
$
2,130

 
$
(24
)
 
$
1,032

 
$
(64
)
 
$
3,162

 
$
(88
)
Total held-to-maturity securities
$
2,130

 
$
(24
)
 
$
1,032

 
$
(64
)
 
$
3,162

 
$
(88
)
Of the available-for-sale securities summarized above as of March 31, 2018, 129 securities had unrealized losses equaling 2.0% of the amortized cost basis for less than twelve months and 100 securities had unrealized losses of 4.6% of the amortized cost basis for twelve months or more. As of December 31, 2017, of the available-for sale securities, 75 securities had unrealized losses equaling 1.0% of the amortized cost basis for less than twelve months and 100 securities had unrealized losses equaling 2.8% of the amortized cost basis for twelve months or more. There was one unrealized loss of $88,000 on a debt security held-to-maturity at December 31, 2017.
Based on its detailed quarterly review of the securities portfolio, management believes that no individual unrealized loss as of March 31, 2018 represents an other-than-temporary impairment. Among other things, the other-than-temporary impairment review of the investment securities portfolio focuses on the combined factors of percentage and length of time by which an issue


13
 


is below book value as well as consideration of issuer specific information (present value of cash flows expected to be collected, issuer rating changes and trends, credit worthiness and review of underlying collateral), broad market details and the Company’s intent to sell the security or if it is more likely than not that the Company will be required to sell the debt security before recovering its cost. The Company also considers whether the depreciation is due to interest rates, market changes, or credit risk.
The following paragraphs outline the Company’s position related to unrealized losses in its investment securities portfolio at March 31, 2018.
Government-sponsored residential mortgage backed securities, residential collateralized debt obligations, commercial mortgage-backed securities, and commercial collateralized debt obligations.  The unrealized losses on certain securities within the Company’s government-sponsored mortgage-backed and collateralized debt obligation portfolios were caused by the continued increase in overall interest rates at the time of purchase. The Company monitors this risk, and therefore, strives to minimize premiums within this security class. The Company does not expect these securities to settle at a price less than the par value of the securities.
Asset-backed securitiesThe unrealized losses on certain securities within the Company’s asset-backed securities portfolio were largely driven by decreases in the weighted average lives of a number of these securities. Given this, the Company, when possible, avoids high premiums on this asset class. Based on the credit profiles and asset qualities of the individual securities, management does not believe that the securities have suffered from any credit related losses at this time. The Company does not expect these securities to settle at a price less than the par value of the securities.
Corporate debt securities. The unrealized losses on corporate debt securities relates to securities with no company specific concentration. The unrealized loss was due to an upward shift in interest rates that resulted in a negative impact to the respective bonds’ pricing, relative to the time of purchase.
Obligations of states and political subdivisions. The unrealized loss on obligations of states and political subdivisions relates to several securities, with no geographic concentration. The unrealized loss was largely due to an upward shift in the rates relative to the time of purchase of certain securities.
The Company will continue to review its entire portfolio for other-than-temporarily impaired securities.
Note 4.
Loans Receivable and Allowance for Loan Losses
A summary of the Company’s loan portfolio is as follows:
 
March 31, 2018
 
December 31, 2017
 
Amount
 
Percent
 
Amount
 
Percent
 
(Dollars in thousands)
Commercial real estate loans:
 
 
 
 
 
 
 
Owner-occupied
$
442,938

 
8.2
%
 
$
445,820

 
8.3
%
Investor non-owner occupied
1,842,898

 
34.3

 
1,854,459

 
34.7

Construction
84,717

 
1.6

 
78,083

 
1.5

Total commercial real estate loans
2,370,553

 
44.1

 
2,378,362

 
44.5

 
 
 
 
 
 
 
 
Commercial business loans
846,182

 
15.7

 
840,312

 
15.7

 
 
 
 
 
 
 
 
Consumer loans:
 
 
 
 
 
 
 
Residential real estate
1,235,197

 
22.9

 
1,204,401

 
22.6

Home equity
582,285

 
10.8

 
583,180

 
10.9

Residential construction
37,579

 
0.7

 
40,947

 
0.8

Other consumer
310,439

 
5.8

 
292,781

 
5.5

Total consumer loans
2,165,500

 
40.2

 
2,121,309

 
39.8

Total loans
5,382,235

 
100.0
%
 
5,339,983

 
100.0
%
Net deferred loan costs and premiums
14,724

 
 
 
14,794

 
 
Allowance for loan losses
(47,915
)
 
 
 
(47,099
)
 
 
Loans - net
$
5,349,044

 
 
 
$
5,307,678

 
 


14
 


Allowance for Loan Losses
Management has established a methodology to determine the adequacy of the allowance for loan losses (“ALL”) that assesses the risks and losses inherent in the loan portfolio. The ALL is established as embedded losses are estimated to have occurred through the provisions for losses charged against operations and is maintained at a level that management considers adequate to absorb losses in the loan portfolio. Management’s judgment in determining the adequacy of the allowance is inherently subjective and is based on past loan loss experience, known and inherent losses and size of the loan portfolios, an assessment of current economic and real estate market conditions, estimates of the current value of underlying collateral, review of regulatory authority examination reports and other relevant factors. An allowance is maintained for impaired loans to reflect the difference, if any, between the carrying value of the loan and the present value of the projected cash flows, observable fair value or collateral value. Loans are charged-off against the ALL when management believes that the uncollectibility of principal is confirmed. Any subsequent recoveries are credited to the ALL when received. In connection with the determination of the ALL, management obtains independent appraisals for significant properties, when considered necessary.
The ALL is maintained at a level estimated by management to provide for probable losses inherent within the loan portfolio. Probable losses are estimated based upon a quarterly review of the loan portfolio, which includes historic default and loss experience, specific problem loans, risk rating profile, economic conditions and other pertinent factors which, in management’s judgment, warrant current recognition in the loss estimation process.
The adequacy of the ALL is subject to considerable assumptions and judgment used in its determination. Therefore, actual losses could differ materially from management’s estimate if actual conditions differ significantly from the assumptions utilized. These conditions include economic factors in the Company’s market and nationally, industry trends and concentrations, real estate values and trends, and the financial condition and performance of individual borrowers.
The Company’s general practice is to identify problem credits early and recognize full or partial charge-offs as promptly as practicable when it is determined that the collection of loan principal is unlikely. The Company recognizes full or partial charge-offs on collateral dependent impaired loans when the collateral is deemed to be insufficient to support the carrying value of the loan. The Company does not recognize a recovery when an updated appraisal indicates a subsequent increase in value.
At March 31, 2018, the Company had an allowance for loan losses of $47.9 million, or 0.89%, of total loans as compared to an allowance for loan losses of $47.1 million, or 0.88%, of total loans at December 31, 2017. Management believes that the allowance for loan losses is adequate and consistent with asset quality indicators and that it represents the best estimate of probable losses inherent in the loan portfolio.
There are three components for the allowance for loan loss calculation:
General component
The general component of the allowance for loan losses is based on historical loss experience adjusted for qualitative factors stratified by the following loan segments: owner-occupied and investor non-owner occupied commercial real estate, commercial and residential construction, commercial business, residential real estate, home equity, and other consumer. Management uses a rolling average of historical losses based on a 12-quarter loss history to capture relevant loss data for each loan segment. This historical loss factor is adjusted for the following qualitative factors: levels and trends in delinquencies; level and trend of charge-offs and recoveries; trends in volume and types of loans; effects of changes in risk selection and underwriting standards; experience and depth of lending; changes in weighted average risk ratings; and national and local economic trends and conditions. The general component of the allowance for loan losses also includes a reserve based upon historical loss experience for loans which were acquired and have subsequently evidenced measured credit deterioration following initial acquisition. Our acquired loan portfolio is comprised of purchased loans that show no evidence of deterioration subsequent to acquisition and therefore are not covered by the allowance for loan losses. Acquired impaired loans are loans with evidence of deterioration subsequent to acquisition and are considered in establishing the allowance for loan losses. There were no changes in the Company’s methodology pertaining to the general component of the allowance for loan losses during 2018.
The qualitative factors are determined based on the various risk characteristics of each loan segment. Risk characteristics relevant to each portfolio segment are as follows:
Residential real estate and home equity loans – The Company establishes maximum loan-to-value and debt-to-income ratios and minimum credit scores as an integral component of the underwriting criteria. Loans in these segments are collateralized by residential real estate and repayment is dependent on the income and credit quality of the individual borrower. Within the qualitative allowance factors, national and local economic trends including unemployment rates and potential declines in property value, are key elements reviewed as a component of establishing the appropriate allocation. Overall economic conditions, unemployment rates and housing price trends will influence the underlying credit quality of these segments.


15
 


Owner-occupied and investor non-owner occupied commercial real estate (“Owner-occupied CRE” and “Investor CRE”) – Loans in these segments are primarily income-producing properties throughout Connecticut, western Massachusetts, and other select markets in the Northeast. The underlying cash flows generated by the properties could be adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, will have an effect on the credit quality in this segment. Management obtains rent rolls annually, continually monitors the cash flows of these loans and performs stress testing.
Commercial and residential construction loans – Loans in this segment primarily include commercial real estate development and residential subdivision loans for which payment is derived from the sale of the property. Credit risk is affected by cost overruns, time to sell at an adequate price, and market conditions.
Commercial business loans – Loans in this segment are made to businesses and are generally secured by assets of the business. Repayment is expected from the cash flows of the business. A weakened economy and its effect on business profitability and cash flow could have an effect on the credit quality in this segment.
Other consumer – Loans in this segment generally consist of loans on high-end retail boats and small yachts, new and used automobiles, home improvement loans, loans collateralized by deposit accounts and unsecured personal loans. These loans are secured or unsecured and repayment is dependent on the credit quality of the individual borrower.

For acquired loans accounted for under ASC 310-30, our accretable discount is estimated based upon our expected cash flows for these loans. To the extent that we experience a deterioration in borrower credit quality resulting in a decrease in our expected cash flows subsequent to the acquisition of the loans, an allowance for loan losses would be established through a provision based on our estimate of future credit losses over the remaining life of the loans.
Allocated component

The allocated component relates to loans that are classified as impaired. Impairment is measured on a loan by loan basis for commercial, commercial real estate and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate or the fair value of the collateral if the loan is collateral dependent. An allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of that loan. Updated property evaluations are obtained at the time of impairment and serve as the basis for the loss allocation if foreclosure is probable or the loan is collateral dependent.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Loans which are placed on non-accrual status, or deemed troubled debt restructures, are considered impaired by the Company and subject to impairment testing for possible partial or full charge-off when loss can be reasonably determined. Generally, when all contractual payments on a loan are not expected to be collected, or the loan has failed to make contractual payments for a period of 90 days or more, a loan is placed on non-accrual status. In accordance with the Company's loan policy, losses on open and closed end consumer loans are recognized within a period of 120 days past due. For commercial loans, there is no threshold in terms of days past due for losses to be recognized as a result of the complexity in reasonably determining losses within a set time frame. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due.

When a loan is determined to be impaired, the Company makes a determination if the repayment of the obligation is collateral dependent. As a majority of impaired loans are collateralized by real estate, appraisals on the underlying value of the property securing the obligation are utilized in determining the specific impairment amount that is allocated to the loan as a component of the allowance calculation. If the loan is collateral dependent, an updated appraisal is obtained within a short period of time from the date the loan is determined to be impaired; typically no longer than 30 days for a residential property and 90 days for a commercial real estate property. The appraisal and the appraised value are reviewed for adequacy and then further discounted for estimated disposition costs in order to determine the impairment amount. The Company updates the appraised value at least annually and on a more frequent basis if current market factors indicate a potential change in valuation.

The majority of the Company’s loans are collateralized by real estate located in central and eastern Connecticut and western Massachusetts in addition to a portion of the commercial real estate loan portfolio located in the Northeast region of the United States. Accordingly, the collateral value of a substantial portion of the Company’s loan portfolio and real estate acquired through foreclosure is susceptible to changes in market conditions in these areas.


16
 


Unallocated component
An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating allocated and general reserves in the portfolio.
Credit Quality Information
The Company utilizes a nine-grade internal loan rating system for residential and commercial real estate, construction, commercial and other consumer loans as follows:
Loans rated 1 – 5: Loans in these categories are considered “pass” rated loans with low to average risk.
Loans rated 6: Loans in this category are considered “special mention.” These loans reflect signs of potential weakness and are being closely monitored by management.
Loans rated 7: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor and there is a distinct possibility that the Company will sustain some loss if the weakness is not corrected.
Loans rated 8: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.
Loans rated 9: Loans in this category are considered uncollectible (“loss”) and of such little value that their continuance as loans is not warranted.
At the time of loan origination, a risk rating based on this nine point grading system is assigned to each loan based on the loan officer’s assessment of risk. For residential real estate and other consumer loans, the Company considers factors such as updated FICO scores, employment status, home prices, loan to value and geography. Residential real estate and other consumer loans are pass rated unless their payment history reveals signs of deterioration, which may result in modifications to the original contractual terms. In situations which require modification to the loan terms, the internal loan grade will typically be reduced to substandard. More complex loans, such as commercial business loans and commercial real estate loans require that our internal credit department further evaluate the risk rating of the individual loan, with the credit department and Chief Credit Officer having final determination of the appropriate risk rating. These more complex loans and relationships receive an in-depth analysis and periodic review to assess the appropriate risk rating on a post-closing basis with changes made to the risk rating as the borrower’s and economic conditions warrant. The credit quality of the Company’s loan portfolio is reviewed by a third-party risk assessment firm throughout the year and by the Company’s internal credit management function. The internal and external analysis of the loan portfolio is utilized to identify and quantify loans with higher than normal risk. Loans having a higher risk profile are assigned a risk rating corresponding to the level of weakness identified in the loan. All loans risk rated Special Mention, Substandard or Doubtful are reviewed by management not less than on a quarterly basis to assess the level of risk and to ensure that appropriate actions are being taken to minimize potential loss exposure. Loans identified as being loss are normally fully charged off.


17
 


The following table presents the Company’s loans by risk rating at March 31, 2018 and December 31, 2017:
 
Owner-Occupied CRE
 
Investor CRE
 
Construction
 
Commercial Business
 
Residential Real Estate
 
Home Equity
 
Other Consumer
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans rated 1-5
$
416,052

 
$
1,816,334

 
$
119,129

 
$
812,947

 
$
1,217,778

 
$
575,850

 
$
310,054

Loans rated 6
9,853

 
12,769

 
2,131

 
20,835

 
1,904

 
86

 

Loans rated 7
17,033

 
13,795

 
1,036

 
12,400

 
15,515

 
6,349

 
385

Loans rated 8

 

 

 

 

 

 

Loans rated 9

 

 

 

 

 

 

 
$
442,938

 
$
1,842,898

 
$
122,296

 
$
846,182

 
$
1,235,197

 
$
582,285

 
$
310,439

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans rated 1-5
$
423,720

 
$
1,829,762

 
$
117,583

 
$
811,604

 
$
1,186,753

 
$
576,592

 
$
292,386

Loans rated 6
4,854

 
10,965

 
49

 
15,816

 
1,948

 
89

 

Loans rated 7
17,246

 
13,732

 
1,398

 
12,892

 
15,700

 
6,499

 
395

Loans rated 8

 

 

 

 

 

 

Loans rated 9

 

 

 

 

 

 

 
$
445,820

 
$
1,854,459

 
$
119,030

 
$
840,312

 
$
1,204,401

 
$
583,180

 
$
292,781

Activity in the allowance for loan losses for the periods ended March 31, 2018 and 2017 was as follows:
 
Owner-Occupied CRE
 
Investor CRE
 
Construction
 
Commercial
Business
 
Residential Real Estate
 
Home Equity
 
Other Consumer
 
Unallocated
 
Total
 
(In thousands)
Three Months Ended March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
3,754

 
$
15,916

 
$
1,601

 
$
10,608

 
$
7,694

 
$
3,258

 
$
2,523

 
$
1,745

 
$
47,099

Provision for loan losses
173

 
94

 
53

 
796

 
203

 
252

 
268

 
100

 
1,939

Loans charged off

 
(64
)
 
(21
)
 
(653
)
 
(181
)
 
(349
)
 
(425
)
 

 
(1,693
)
Recoveries of loans previously charged off

 
37

 

 
230

 
69

 
56

 
178

 

 
570

Balance, end of period
$
3,927

 
$
15,983

 
$
1,633

 
$
10,981

 
$
7,785

 
$
3,217

 
$
2,544

 
$
1,845

 
$
47,915

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
3,765

 
$
14,869

 
$
1,913

 
$
8,730

 
$
7,854

 
$
2,858

 
$
1,353

 
$
1,456

 
$
42,798

Provision (credit) for loan losses
53

 
79

 
76

 
1,041

 
(34
)
 
256

 
837

 
(20
)
 
2,288

Loans charged off

 
(242
)
 
(132
)
 
(703
)
 
(191
)
 
(219
)
 
(487
)
 

 
(1,974
)
Recoveries of loans previously charged off

 
9

 

 
83

 

 
15

 
85

 

 
192

Balance, end of period
$
3,818

 
$
14,715

 
$
1,857

 
$
9,151

 
$
7,629

 
$
2,910

 
$
1,788

 
$
1,436

 
$
43,304



18
 


Further information pertaining to the allowance for loan losses and impaired loans at March 31, 2018 and December 31, 2017 follows:
 
Owner-Occupied CRE
 
Investor CRE
 
Construction
 
Commercial
Business
 
Residential Real Estate
 
Home Equity
 
Other Consumer
 
Unallocated
 
Total
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to loans individually evaluated and deemed impaired
$

 
$

 
$

 
$
505

 
$
55

 
$

 
$

 
$

 
$
560

Allowance related to loans collectively evaluated and not deemed impaired
3,927

 
15,983

 
1,633

 
10,476

 
7,730

 
3,217

 
2,544

 
1,845

 
47,355

Total allowance for loan losses
$
3,927

 
$
15,983

 
$
1,633

 
$
10,981

 
$
7,785

 
$
3,217

 
$
2,544

 
$
1,845

 
$
47,915

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans deemed impaired
$
2,948

 
$
9,303

 
$
1,474

 
$
4,707

 
$
20,200

 
$
8,307

 
$
385

 
$

 
$
47,324

Loans not deemed impaired
439,990

 
1,833,378

 
120,822

 
841,475

 
1,214,997

 
573,978

 
308,775

 

 
5,333,415

Loans acquired with deteriorated credit quality

 
217

 

 

 

 

 
1,279

 

 
1,496

Total loans
$
442,938

 
$
1,842,898

 
$
122,296

 
$
846,182

 
$
1,235,197

 
$
582,285

 
$
310,439

 
$

 
$
5,382,235

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance related to loans individually evaluated and deemed impaired
$
60

 
$

 
$

 
$
400

 
$
60

 
$

 
$

 
$

 
$
520

Allowance related to loans collectively evaluated and not deemed impaired
3,694

 
15,916

 
1,601

 
10,208

 
7,634

 
3,258

 
2,523

 
1,745

 
46,579

Total allowance for loan losses
$
3,754

 
$
15,916

 
$
1,601

 
$
10,608

 
$
7,694

 
$
3,258

 
$
2,523

 
$
1,745

 
$
47,099

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans deemed impaired
$
2,300

 
$
8,414

 
$
2,273

 
$
5,681

 
$
18,301

 
$
8,547

 
$
395

 
$

 
$
45,911

Loans not deemed impaired
443,520

 
1,845,815

 
116,757

 
834,631

 
1,186,100

 
574,633

 
290,898

 

 
5,292,354

Loans acquired with deteriorated credit quality

 
230

 

 

 

 

 
1,488

 

 
1,718

Total loans
$
445,820

 
$
1,854,459

 
$
119,030

 
$
840,312

 
$
1,204,401

 
$
583,180

 
$
292,781

 
$

 
$
5,339,983

Management has established the allowance for loan loss in accordance with GAAP at March 31, 2018 based on the current risk assessment and level of loss that is believed to exist within the portfolio. This level of reserve is deemed an appropriate estimate of probable loan losses inherent in the loan portfolio as of March 31, 2018 based upon the analysis conducted and given the portfolio composition, delinquencies, charge offs and risk rating changes experienced during the first three months of 2018 and the three-year evaluation period utilized in the analysis. Based on the qualitative assessment of the portfolio and in thorough consideration of non-performing loans, management believes that the allowance for loan losses properly supports the level of associated loss and risk.


19
 


The following is a summary of past due and non-accrual loans at March 31, 2018 and December 31, 2017, including purchased credit impaired loans:
 
30-59 Days Past Due
 
60-89 Days Past Due
 
Past Due 90
Days or More
 
Total Past Due
 
Past Due
90 Days or
More and
Still Accruing
 
Loans on
Non-accrual
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied CRE
$
1,344

 
$
10

 
$
1,288

 
$
2,642

 
$

 
$
2,392

Investor CRE
3,701

 

 
1,212

 
4,913

 
275

 
2,863

Construction
64

 

 
1,036

 
1,100

 

 
1,036

Commercial business loans
1,010

 
1,236

 
1,797

 
4,043

 
2

 
4,072

Residential real estate
2,410

 
2,850

 
5,672

 
10,932

 

 
14,678

Home equity
1,463

 
1,119

 
2,825

 
5,407

 

 
6,318

Other consumer
858

 
364

 
489

 
1,711

 
105

 
385

Total
$
10,850

 
$
5,579

 
$
14,319

 
$
30,748

 
$
382

 
$
31,744

 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied CRE
$
1,195

 
$
455

 
$
1,297

 
$
2,947

 
$

 
$
1,735

Investor CRE
849

 
92

 
1,212

 
2,153

 
206

 
1,821

Construction

 

 
1,398

 
1,398

 

 
1,398

Commercial business loans
1,069

 
3,465

 
1,219

 
5,753

 
650

 
4,987

Residential real estate
3,187

 
2,297

 
5,633

 
11,117

 

 
14,860

Home equity
1,319

 
498

 
3,281

 
5,098

 

 
6,466

Other consumer
947

 
241

 
491

 
1,679

 
97

 
395

Total
$
8,566

 
$
7,048

 
$
14,531

 
$
30,145

 
$
953

 
$
31,662

Loans reported as past due 90 days or more and still accruing represent loans that were evaluated by management and maintained on accrual status based on an evaluation of the borrower.


20
 


The following is a summary of impaired loans with and without a valuation allowance as of March 31, 2018 and December 31, 2017:
 
March 31, 2018
 
December 31, 2017
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
(In thousands)
Impaired loans without a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied CRE
$
2,948

 
$
3,696

 
$

 
$
2,183

 
$
2,891

 
$

Investor CRE
9,303

 
9,583

 

 
8,414

 
8,577

 

Construction
1,474

 
1,765

 

 
2,273

 
2,658

 

Commercial business loans
2,227

 
2,988

 

 
2,446

 
3,317

 

Residential real estate
18,555

 
19,852

 

 
16,645

 
17,929

 

Home equity
8,307

 
9,540

 

 
8,547

 
9,583

 

Other consumer
385

 
385

 

 
395

 
398

 

Total
43,199

 
47,809

 

 
40,903

 
45,353

 

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied CRE
$

 
$

 
$

 
$
117

 
$
117

 
$
60

Commercial business loans
2,480

 
3,691

 
505

 
3,235

 
3,767

 
400

Residential real estate
1,645

 
1,701

 
55

 
1,656

 
1,711

 
60

Total
4,125

 
5,392

 
560

 
5,008

 
5,595

 
520

Total impaired loans
$
47,324

 
$
53,201

 
$
560

 
$
45,911

 
$
50,948

 
$
520

The following is a summary of average recorded investment in impaired loans and interest income recognized on those loans for the periods indicated:
 
For the Three Months 
 Ended March 31, 2018
 
For the Three Months 
 Ended March 31, 2017
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
 
 
 
 
 
 
 
Owner-occupied CRE
$
2,624

 
$
32

 
$
3,161

 
$
31

Investor CRE
8,859

 
109

 
9,812

 
88

Construction
1,874

 
10

 
3,009

 
12

Commercial business loans
5,194

 
52

 
8,057

 
144

Residential real estate
19,251

 
207

 
17,320

 
212

Home equity
8,427

 
78

 
7,174

 
58

Other consumer
390

 

 
1,774

 

 
$
46,619

 
$
488

 
$
50,307

 
$
545

Troubled Debt Restructurings
The restructuring of a loan is considered a troubled debt restructuring (“TDR”) if both (i) the restructuring constitutes a concession by the creditor and (ii) the debtor is experiencing financial difficulties. A TDR may include (i) a transfer from the debtor to the creditor of receivables from third parties, real estate, or other assets to satisfy fully or partially a debt, (ii) issuance or other granting of an equity interest to the creditor by the debtor to satisfy fully or partially a debt unless the equity interest is granted pursuant to existing terms for converting debt into an equity interest, and (iii) modifications of terms of a debt.


21
 


The following table provides detail of TDR balances for the periods presented:
 
At March 31,
2018
 
At December 31,
2017
 
(In thousands)
Recorded investment in TDRs:
 
 
 
Accrual status
$
15,580

 
$
14,249

Non-accrual status
8,308

 
8,475

Total recorded investment in TDRs
$
23,888

 
$
22,724

 
 
 
 
Accruing TDRs performing under modified terms more than one year
$
7,529

 
$
7,783

Specific reserves for TDRs included in the balance of allowance for loan losses
$
455

 
$
520

Additional funds committed to borrowers in TDR status
$

 
$
29

Loans restructured as TDRs during the three months ended March 31, 2018 and 2017 are set forth in the following table:
 
 
Three Months Ended
 
 
Number
of Contracts
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
(Dollars in thousands)
March 31, 2018
 
 
 
 
 
 
Construction
 
1

 
$
965

 
$
965

Residential real estate
 
4

 
2,861

 
2,861

Home equity
 
4

 
320

 
320

Total TDRs
 
9

 
$
4,146

 
$
4,146

 
 
 
 
 
 
 
March 31, 2017
 
 
 
 
 
 
Commercial business
 
2

 
$
247

 
$
247

Home equity
 
10

 
1,296

 
1,303

Total TDRs
 
12

 
$
1,543

 
$
1,550

The following table provides information on loan balances modified as TDRs during the period:
 
Three Months Ended March 31,
 
2018
 
2017
 
Extended
Maturity
 
Adjusted Rate and Extended Maturity
 
Payment Deferral
 
Extended
Maturity
 
Adjusted Rate and Extended Maturity
 
Payment Deferral
 
Other
 
(In thousands)
Construction
$
965

 
$

 
$

 
$

 
$

 
$

 
$

Commercial business

 

 

 

 

 

 
247

Residential real estate

 

 
2,861

 

 

 

 

Home equity
61

 
259

 

 
312

 
297

 
687

 

 
$
1,026

 
$
259

 
$
2,861

 
$
312

 
$
297

 
$
687

 
$
247



22
 


The following table provides information on loans modified as TDRs within the previous 12 months and for which there was a payment default during the periods presented:
 
March 31, 2018
 
March 31, 2017
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
 
(In thousands)
Residential real estate
1

 
$
179

 

 
$

Home equity
2

 
261

 
4

 
232

Total
3

 
$
440

 
4

 
$
232

The majority of restructured loans were on accrual status as of March 31, 2018 and December 31, 2017. Typically, residential loans are restructured with a modification and extension of the loan amortization and maturity at substantially the same interest rate as contained in the original credit extension. As part of the TDR process, the current value of the property is compared to the Company’s carrying value and if not fully supported, a charge-off is processed through the allowance for loan losses. Commercial real estate loans, commercial construction loans and commercial business loans also contain payment modification agreements and a like assessment of the underlying collateral value if the borrower’s cash flow may be inadequate to service the entire obligation.
Loan Servicing
The Company services certain loans for third parties. The aggregate balance of loans serviced for others was $1.29 billion and $1.25 billion as of March 31, 2018 and December 31, 2017, respectively. The balances of these loans are not included on the accompanying Consolidated Statements of Condition. During the three months ended March 31, 2018, the Company received servicing income of $720,000, compared to $552,000 for the same period in 2017. This income is included in income from mortgage banking activities in the Consolidated Statements of Net Income.
The risks inherent in mortgage servicing rights relate primarily to changes in prepayments that result from shifts in mortgage interest rates. The fair value of mortgage servicing rights at March 31, 2018 and December 31, 2017 was determined using pretax internal rates of return ranging from 9.7% to 11.7% and the Public Securities Association Standard Prepayment model to estimate prepayments on the portfolio with an average prepayment speed of 145 and 180, respectively. The fair value of mortgage servicing rights is obtained from a third party provider.
Mortgage servicing rights are included in other assets on the Consolidated Statements of Condition. Changes in the fair value of mortgage servicing rights are included in income from mortgage banking activities in the Consolidated Statements of Net Income. The following table summarizes mortgage servicing rights activity for the three months ended March 31, 2018 and 2017.
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands)
Mortgage servicing rights:
 
 
 
Balance at beginning of period
$
11,733

 
$
10,104

Change in fair value recognized in net income
819

 
(260
)
Issuances
781

 
440

Fair value of mortgage servicing rights at end of period
$
13,333

 
$
10,284



23
 


Note 5.
Goodwill and Core Deposit Intangibles
The carrying value of goodwill was $115.3 million at both March 31, 2018 and December 31, 2017. The changes in the carrying amount of core deposit intangible assets are summarized as follows:
 
 
Core Deposit Intangibles
 
(In thousands)
Balance at December 31, 2016
 
$
5,902

Amortization expense
 
(1,411
)
Balance at December 31, 2017
 
$
4,491

Amortization expense
 
(337
)
Balance at March 31, 2018
 
$
4,154

 
 
 
Estimated amortization expense for the years ending December 31,
 
 
2018 (remaining nine months)
 
$
882

2019
 
1,026

2020
 
834

2021
 
642

2022
 
449

2023 and thereafter
 
321

Total remaining
 
$
4,154

In accordance with ASC 350, Intangibles – Goodwill and Other, goodwill is not amortized, but will be subject to an annual review of qualitative factors to determine if an impairment test is required. The core deposit intangible is being amortized using the sum of the years’ digits method over its estimated life of 10 years. Amortization expense of the core deposit intangible was $337,000 and $385,000 for the three months ended March 31, 2018 and 2017, respectively.
Note 6.
Borrowings
Federal Home Loan Bank of Boston Advances
The Company is a member of the Federal Home Loan Bank of Boston (“ FHLBB”). Contractual maturities and weighted-average rates of outstanding advances from the FHLBB as of March 31, 2018 and December 31, 2017 are summarized below:
 
March 31, 2018
 
December 31, 2017
 
Amount
 
Weighted-
Average
Rate
 
Amount
 
Weighted-
Average
Rate
 
(Dollars in thousands)
2018
$
797,016

 
1.77
%
 
$
929,274

 
1.56
%
2019
75,000

 
1.76

 
75,000

 
1.76

2020
8,000

 
2.33

 
8,000

 
2.33

2021

 

 

 

2022

 

 

 

Thereafter
33,553

 
1.13

 
33,680

 
1.14

 
$
913,569

 
1.75
%
 
$
1,045,954

 
1.57
%
The total carrying value of FHLBB advances at March 31, 2018 was $914.0 million, which includes a remaining fair value adjustment of $394,000 on acquired advances. At December 31, 2017, the total carrying value of FHLBB advances was $1.05 billion, with a remaining fair value adjustment of $504,000.
At March 31, 2018, two advances totaling $35.0 million with interest rates of 0.99% and 3.75%, which are scheduled to mature in 2018 and 2032, are callable by the FHLBB. All advances are collateralized by first and second mortgage loans, as well as investment securities with an estimated eligible collateral value of $1.54 billion and $2.28 billion at March 31, 2018 and December 31, 2017, respectively.


24
 


In addition to the outstanding advances, the Company has access to an unused line of credit with the FHLBB amounting to $10.0 million at March 31, 2018 and December 31, 2017. In accordance with an agreement with the FHLBB, the qualified collateral must be free and clear of liens, pledges and have a discounted value equal to the aggregate amount of the line of credit and outstanding advances. At March 31, 2018, the Company could borrow immediately an additional $494.4 million from the FHLBB, inclusive of the line of credit.
Other Borrowings
The following table presents other borrowings by category as of the dates indicated:
 
March 31, 2018
 
December 31, 2017
 
(In thousands)
Subordinated debentures
$
80,017

 
$
79,956

Wholesale repurchase agreements
20,000

 
20,000

Customer repurchase agreements
12,769

 
14,591

Other
3,986

 
4,049

Total other borrowings
$
116,772

 
$
118,596

Subordinated Debentures
On September 23, 2014, the Company closed its public offering of $75.0 million of its 5.75% Subordinated Notes due October 1, 2024 (the “Notes”). The Notes were offered to the public at par. Interest on the Notes is payable semi-annually in arrears on April 1 and October 1 of each year, commencing on April 1, 2015. Issuance costs totaled $1.3 million and are being amortized over the life of the Notes as a component of interest expense. The carrying value, net of issuance costs, totaled $74.2 million and $74.1 million at March 31, 2018 and December 31, 2017, respectively.
The Company assumed junior subordinated debt in the form of trust preferred securities issued through a private placement offering with a face amount of $7.7 million in a merger in 2014. The Company recorded a fair value acquisition discount of $2.3 million on May 1, 2014. The remaining unamortized discount was $1.9 million at March 31, 2018. This issue has a maturity date of March 15, 2036 and bears a floating rate of interest that reprices quarterly at the 3-month LIBOR rate plus 1.85%. A special redemption provision allows the Company to redeem this issue at par on March 15, June 15, September 15, or December 15 of any year subsequent to March 15, 2011.
Repurchase Agreements
The following table presents the Company’s outstanding borrowings under repurchase agreements as of March 31, 2018 and December 31, 2017:
 
 
Remaining Contractual Maturity of the Agreements
 
 
Overnight
 
Up to 1 Year
 
1 - 3 Years
 
Greater than 3 Years
 
Total
 
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
 
Repurchase Agreements
 
 
 
 
 
 
 
 
 
 
U.S. Agency Securities
 
$
12,769

 
$
20,000

 
$

 
$

 
$
32,769

 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
Repurchase Agreements
 
 
 
 
 
 
 
 
 
 
U.S. Agency Securities
 
$
14,591

 
$
10,000

 
$
10,000

 
$

 
$
34,591

At both March 31, 2018 and December 31, 2017, advances outstanding under wholesale reverse repurchase agreements totaled $20.0 million. The outstanding advances at March 31, 2018 consisted of two individual borrowings with remaining terms of one year or less and a weighted average cost of 2.59%. The outstanding advances at December 31, 2017 consisted of two individual borrowings with remaining terms of two years or less and had a weighted average cost of 2.59%. The Company pledged investment securities with a market value of $23.0 million as collateral for these borrowings at March 31, 2018 and December 31, 2017.
Retail repurchase agreements primarily consist of transactions with commercial and municipal customers, are for a term of one day and are backed by the purchasers’ interest in certain U.S. Government Agency securities or government-sponsored


25
 


securities. As of March 31, 2018 and December 31, 2017, retail repurchase agreements totaled $12.8 million and $14.6 million, respectively. The Company pledged investment securities with a market value of $27.5 million and $28.8 million as collateral for these borrowings at March 31, 2018 and December 31, 2017, respectively.
Given that the repurchase agreements are secured by investment securities valued at market value, the collateral position is susceptible to change based upon variation in the market value of the securities that can arise due to fluctuations in interest rates, among other things. In the event that the interest rate changes result in a decrease in the value of the pledged securities, additional securities will be required to be pledged in order to secure the borrowings. Due to the short term nature of the majority of the repurchase agreements, Management believes the risk of further encumbered securities pose a minimal impact to the Company’s liquidity position.
Other
At March 31, 2018 and December 31, 2017, other borrowings consist of capital lease obligations. The Company has capital lease obligations for three of its leased banking branches. At March 31, 2018 and December 31, 2017, the balance of capital lease obligations totaled $4.0 million.
Other Sources of Wholesale Funding
The Company has relationships with brokered sweep deposit providers by which funds are deposited by the counterparties at the Company’s request. Amounts outstanding under these agreements are reported as interest-bearing deposits and totaled $441.4 million at a cost of 1.57% at March 31, 2018 and $389.1 million at a cost of 1.32% at December 31, 2017. The Company maintains open dialogue with the brokered sweep providers and has the ability to increase the deposit balances upon request, up to certain limits based upon internal policy requirements.
Additionally, the Company has unused federal funds lines of credit with four counterparties totaling $107.5 million at March 31, 2018 and December 31, 2017.
Note 7.
Derivatives and Hedging Activities
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposure to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings. The Company also has interest rate derivatives that result from a service provided to certain qualifying customers. The Company manages a matched book with respect to these derivative instruments in order to minimize its net risk exposure resulting from such transactions.


26
 


Information about interest rate swap agreements and non-hedging derivative assets and liabilities as of March 31, 2018 and December 31, 2017 is as follows:
 
Notional Amount
 
Weighted-Average Remaining Maturity
 
Weighted-Average Rate
 
Estimated Fair Value, Net Asset (Liability)
 
 
 
Received
 
Paid
 
 
(In thousands)
 
(In years)
 
 
 
 
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
Cash flow hedges:
 
 
 
 
 
 
 
 
 
Forward starting interest rate swaps on future borrowings
$
50,000

 
7.64
 
TBD

(1)
2.45
%
 
$
896

Interest rate swaps
195,000

 
4.16
 
1.73
%
 
2.39
%
 
1,853

Fair value hedges:
 
 
 
 
 
 
 
 
 
Interest rate swaps
10,000

 
0.22
 
1.00
%
 
1.82
%
(2)
(20
)
Non-hedging derivatives:
 
 
 
 
 
 
 
 
 
Forward loan sale commitments
100,802

 
0.00
 
 
 
 
 
(97
)
Derivative loan commitments
37,702

 
0.00
 
 
 
 
 
504

Interest rate swap
7,500

 
8.29
 


 


 
(809
)
Loan level swaps - dealer(3)
641,455

 
7.09
 
3.56
%
 
4.05
%
 
8,714

Loan level swaps - borrowers(3)
641,455

 
7.09
 
4.05
%
 
3.56
%
 
(8,718
)
Forward starting loan level swaps - dealer(3)
8,000

 
9.45
 
TBD

(4)
5.11
%
 
(54
)
Forward starting loan level swaps - borrower(3)
8,000

 
9.45
 
5.11
%
 
TBD

(4)
54

Total
$
1,699,914

 
 
 
 
 
 
 
$
2,323

 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
Cash flow hedges:
 
 
 
 
 
 
 
 
 
Forward starting interest rate swaps on future borrowings
$
50,000

 
7.88
 
TBD

(1)
2.45
%
 
$
(292
)
Interest rate swaps
175,000

 
4.57
 
1.35
%
 
2.41
%
 
(1,736
)
Fair value hedges:
 
 
 
 
 
 
 
 
 
Interest rate swaps
10,000

 
0.47
 
1.00
%
 
1.51
%
(2)
(28
)
Non-hedging derivatives:
 
 
 
 
 
 
 
 
 
Forward loan sale commitments
137,670

 
0.00
 
 
 
 
 
(92
)
Derivative loan commitments
24,430

 
0.00
 
 
 
 
 
530

Interest rate swap
7,500

 
8.54
 
 
 
 
 
(615
)
Loan level swaps - dealer(3)
603,447

 
7.31
 
3.25
%
 
3.99
%
 
(3,183
)
Loan level swaps - borrowers(3)
603,447

 
7.31
 
3.99
%
 
3.25
%
 
3,174

Forward starting loan level swaps - dealer(3)
8,000

 
9.70
 
TBD

(4)
5.11
%
 
105

Forward starting loan level swaps - borrower(3)
8,000

 
9.70
 
5.11
%
 
TBD

(4)
(105
)
Total
$
1,627,494

 
 
 
 
 
 
 
$
(2,242
)
(1)
The receiver leg of the cash flow hedges is floating rate and indexed to the 3-month USD-LIBOR-BBA, as determined two London banking days prior to the first day of each calendar quarter, commencing with the earliest effective trade. The earliest effective trade date for these forward starting cash flow hedges is November 15, 2018.
(2)
The paying leg is one month LIBOR plus a fixed spread; above rate in effect as of the date indicated.
(3)
The Company offers a loan level hedging product to qualifying commercial borrowers that seek to mitigate risk to rising interest rates. As such, the Company enters into equal and offsetting trades with dealer counterparties.


27
 


(4)
The floating leg of the forward starting loan level hedge is indexed to the one month USD-LIBOR-BBA, as determined one London banking day prior to the tenth day of each calendar month, commencing with the effective trade date on September 10, 2020.
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. The Company expects to reclassify $38,000 from accumulated other comprehensive loss to interest expense during the next 12 months.
The Company is hedging its exposure to the variability in future cash flows for forecasted transactions over a period of approximately 60 months (excluding forecasted transactions related to the payment of variable interest on existing financial instruments).
As of March 31, 2018, the Company had eight outstanding interest rate derivatives with a notional value of $245.0 million that were designated as cash flow hedges of interest rate risk.
Fair Value Hedges of Interest Rate Risk
The Company is exposed to changes in the fair value of certain of its fixed rate obligations due to changes in benchmark interest rates. The Company uses interest rate swaps to manage its exposure to changes in fair value on these instruments attributable to changes in the benchmark interest rate. Interest rate swaps designated as fair value hedges involve the receipt of fixed-rate amounts from a counterparty in exchange for the Company making variable rate payments over the life of the agreements without the exchange of the underlying notional amount.
For derivatives designated and that qualify as fair value hedges, the gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in earnings. The Company includes the gain or loss on the hedged items in the same line item as the offsetting gain or loss on the related derivatives. For the three months ended March 31, 2018 and 2017, the Company recognized a negligible net reduction to interest expense.
As of March 31, 2018, the Company had one outstanding interest rate derivative with a notional amount of $10.0 million that was designated as a fair value hedge of interest rate risk.
Non-Designated Hedges
Loan Level Interest Rate Swaps
Qualifying derivatives not designated as hedges are not speculative and result from a service the Company provides to certain customers. The Company executes interest rate derivatives with commercial banking customers to facilitate their respective risk management strategies. Those interest rate derivatives are simultaneously hedged by offsetting derivatives that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate derivatives associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer derivatives and the offsetting derivatives are recognized directly in earnings.
As of March 31, 2018, the Company had 90 borrower-facing interest rate derivatives with an aggregate notional amount of $641.5 million and 90 broker derivatives with an aggregate notional value amount of $641.5 million related to this program.
As of March 31, 2018, the Company had five risk participation agreements with three counterparties related to a loan level interest rate swap with five of its commercial banking customers. Of these agreements, three were entered into in conjunction with credit enhancements provided to the borrowers by the counterparties; therefore, if the borrowers default, the counterparties are responsible for a percentage of the exposure. Two agreements were entered into in conjunction with credit enhancements provided to the borrower by the Company, whereby the Company is responsible for a percentage of the exposure to the counterparty. At March 31, 2018, the notional amount of these risk participation agreements were $12.9 million, reflecting the counterparty participation of 34.3%. The risk participation agreements are a guarantee of performance on a derivative and accordingly, are recorded


28
 


at fair value on the Company’s Consolidated Statements of Condition. At March 31, 2018, the notional amount of the remaining three risk participation agreements was $24.7 million, reflecting the counterparty participation level of 36.7%.

Forward Starting Loan Level Swaps
As of March 31, 2018, the Company had one borrower-facing forward starting loan level swap with a notional amount of $8.0 million, and one broker derivative with a notional amount of $8.0 million related to this program. These swaps are related to the permanent financing of projects that are currently in the construction phase.

Mortgage Servicing Rights Interest Rate Swap
As of March 31, 2018, the Company had one receive-fixed interest rate derivative with a notional amount of $7.5 million and a maturity date in July 2026. The derivative was executed to protect against a portion of the devaluation of the Company’s mortgage servicing right asset that occurs in a falling rate environment. The instrument is marked to market through the Company’s Consolidated Statements of Net Income.
Derivative Loan Commitments
Additionally, the Company enters into mortgage loan commitments that are also referred to as derivative loan commitments if the loan that will result from exercise of the commitment will be held for sale upon funding. The Company enters into commitments to fund residential mortgage loans at specified rates and times in the future, with the intention that these loans will subsequently be sold in the secondary market.
Outstanding derivative loan commitments expose the Company to the risk that the price of the loans arising from exercise of the loan commitment might decline from inception of the rate lock to funding of the loan due to increases in mortgage interest rates. If interest rates increase, the value of these loan commitments decreases. Conversely, if interest rates decrease, the value of these loan commitments increases.
Forward Loan Sale Commitments
To protect against the price risk inherent in derivative loan commitments, the Company utilizes To Be Announced (“TBA”) as well as cash (“mandatory delivery” and “best efforts”) forward loan sale commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative loan commitments.
With TBA and mandatory cash contracts, the Company commits to deliver a certain principal amount of mortgage loans to an investor/counterparty at a specified price on or before a specified date. If the market improves (rate decline) and the Company fails to deliver the amount of mortgages necessary to fulfill the commitment by the specified date, it is obligated to pay a “pair-off” fee, based on then-current market prices, to the investor/counterparty to compensate the investor for the shortfall. Conversely, if the market declines (rates worsen) the investor/counterparty is obligated to pay a “pair-off” fee to the Company based on then-current market prices. The Company expects that these forward loan sale commitments, TBA and mandatory, will experience changes in fair value opposite to the change in fair value of derivative loan commitments.
With best effort cash contracts, the Company commits to deliver an individual mortgage loan of a specified principal amount and quality to an investor if the loan to the underlying borrower closes. Generally best efforts cash contracts have no pair off risk regardless of market movement. The price the investor will pay the seller for an individual loan is specified prior to the loan being funded (e.g., on the same day the lender commits to lend funds to a potential borrower). The Company expects that these forward loan sale commitments, best efforts, will experience a net neutral shift in fair value of derivative loan commitments.
Fair Values of Derivative Instruments on the Statement of Condition
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Consolidated Statements of Condition as of March 31, 2018 and December 31, 2017:


29
 


 
Derivative Assets
 
Derivative Liabilities
 
 
 
Fair Value
 
 
 
Fair Value
 
Balance Sheet Location
 
Mar 31, 2018
 
Dec 31, 2017
 
Balance Sheet Location
 
Mar 31, 2018
 
Dec 31, 2017
 
(In thousands)
Derivatives designated as hedging instruments:
 
 
 
 
 
 
 
 
 
 
 
Interest rate swap - cash flow hedge
Other Assets
 
$
2,820

 
$
36

 
Other Liabilities
 
$
71

 
$
2,064

Interest rate swap - fair value hedge
Other Assets
 

 

 
Other Liabilities
 
20

 
28

Total derivatives designated as hedging instruments
 
 
$
2,820

 
$
36

 
 
 
$
91

 
$
2,092

Derivatives not designated as hedging instruments:
 
 
 
 
 
 
 
 
 
 
 
Forward loan sale commitments
Other Assets
 
$
79

 
$
12

 
Other Liabilities
 
$
176

 
$
104

Derivative loan commitments
Other Assets
 
504

 
530

 
Other Liabilities
 

 

Interest rate swap
Other Assets
 

 

 
Other Liabilities
 
809

 
615

Interest rate swap - with customers
Other Assets
 
2,097

 
7,117

 
Other Liabilities
 
10,815

 
3,943

Interest rate swap - with counterparties
Other Assets
 
10,813

 
3,941

 
Other Liabilities
 
2,099

 
7,124

Forward starting loan level swap
Other Assets
 
54

 
105

 
Other Liabilities
 
54

 
105

Total derivatives not designated as hedging
 
 
$
13,547

 
$
11,705

 
 
 
$
13,953

 
$
11,891

Effect of Derivative Instruments in the Company’s Consolidated Statements of Net Income and Changes in Stockholders’ Equity
The tables below presents the effect of derivative instruments in the Company’s Statements of Changes in Stockholders’ Equity designated as hedging instruments for the three months ended March 31, 2018 and 2017:

Cash Flow Hedges
 
 
 
 
Amount of Gain Recognized in AOCI  (Effective Portion)
Derivatives Designated as Cash Flow Hedging Instruments
Three Months Ended March 31,
 
2018
 
2017
 
(In thousands)
Interest rate swaps
$
4,432

 
$
158




30
 


 
Amount of Losses Reclassified from AOCI into Expense (Effective Portion)
Derivatives Designated as Cash Flow Hedging Instruments
Three Months Ended March 31,
 
2018
 
2017
 
(In thousands)
Interest rate swaps
$
345

 
$
440


The tables below present information pertaining to the Company’s derivatives in the Consolidated Statements of Net Income designated as hedging instruments for the three months ended March 31, 2018 and 2017:
Fair Value Hedges
 
 
 
 
 
 
 
Amount of Gain (Loss) Recognized in Income from Derivatives
Derivatives Designated as Fair Value
Hedging Instruments
Location of Gain (Loss) Recognized in Income
 
Three Months Ended March 31,
 
2018
 
2017
 
 
(In thousands)
Interest rate swaps
Interest income
 
$
8

 
$
(36
)
 
 
 
 
 
 
 
 
Amount of Gain Recognized in Income from Hedged Items
 
 
 
Three Months Ended March 31,
 
 
 
2018
 
2017
 
 
(In thousands)
Interest rate swaps
Interest income
 
$
9

 
$
37


The table below presents information pertaining to the Company’s derivatives not designated as hedging instruments in the Consolidated Statements of Net Income as of March 31, 2018 and 2017:
 
Amount of Gain (Loss) Recognized in Income
 
Three Months Ended March 31,
 
2018
 
2017
 
(In thousands)
Derivatives not designated as hedging instruments:
 
 
 
Derivative loan commitments
$
(26
)
 
$
338

Mortgage servicing rights derivative
(194
)
 
(8
)
Forward loan sale commitments
(5
)
 
(838
)
Interest rate swaps
5

 
2

 
$
(220
)
 
$
(506
)
Credit-risk-related Contingent Features
The Company has agreements with each of its derivative counterparties that contain a provision where if the counterparty defaults on any of its indebtedness or fails to maintain a well-capitalized rating, then the counterparty could also be declared in default on its derivative obligations and could be required to terminate its derivative positions with the counterparty.
As of March 31, 2018, the fair value of derivatives in a net asset position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $1.6 million. As of March 31, 2018, the Company had no securities pledged as collateral under these agreements. A degree of netting occurs on occasions where the Company has exposure to a counterparty and the counterparty has exposure to the Company. If the Company had breached any of these provisions at March 31, 2018, it could have been required to settle its obligations under the agreements at the termination value and would have been required to pay any additional amounts due in excess of amounts previously posted as collateral with the respective counterparty.


31
 


Note 8.
Stock-Based Compensation Plans
The Company maintains and operates several stock incentive award plans to attract, retain and reward performance of qualified employees and directors who contribute to the success of the Company. These plans include those assumed by the Company in 2014 as a result of merger activity. Current active plans are:
Rockville Financial, Inc. 2006 Stock Incentive Award Plan (the “2006 Plan”);
Rockville Financial, Inc. 2012 Stock Incentive Plan (the “2012 Plan”);
United Financial Bancorp, Inc. 2008 Equity Incentive Plan; and
2015 Omnibus Stock Incentive Plan (the “2015 Plan”).
The 2015 Plan became effective on October 29, 2015 upon approval by the Company’s Shareholders. As of the effective date of the 2015 Plan, no other awards may be granted from the previously approved or assumed plans. The 2015 Plan allows the Company to use stock options, stock awards, and performance awards to attract, retain and reward performance of qualified employees and directors who contribute to the success of the Company. The 2015 Plan reserves a total of up to 4,050,000 shares (the “Cap”) of Company common stock for issuance upon the grant or exercise of awards made pursuant to the 2015 Plan. Of these shares, the Company may grant shares in the form of restricted stock, performance shares and other share-based awards and may grant stock options. However, the number of shares issuable will be adjusted by a “fungible ratio” of 2.35. This means that for each share award other than a stock option share or a stock appreciation right share, each 1 share awarded shall be deemed to be 2.35 shares awarded. As of March 31, 2018, there were 2,895,466 shares available for future grants under the 2015 Plan.
For the three-month period ended March 31, 2018, total employee and Director stock-based compensation expense recognized for stock options and restricted stock was $5,000 with a related tax benefit of $1,000 and $713,000 with a related tax benefit of $157,000, respectively. Of the total expense amount for the three-month period, the amount for Director stock-based compensation expense recognized (in the Consolidated Statements of Net Income as other non-interest expense) was $59,000, and the amount for officer stock-based compensation expense recognized (in the Consolidated Statements of Net Income as salaries and employee benefit expense) was $659,000. For the three-month period ended March 31, 2017, total employee and Director stock-based compensation expense recognized for stock options and restricted stock was $37,000 with a related tax benefit of $13,000 and $660,000 with a related tax benefit of $238,000, respectively.
The fair values of stock option and restricted stock awards, measured at grant date, are amortized to compensation expense on a straight-line basis over the vesting period.
Stock Options
The following table presents the activity related to stock options outstanding, including options that have stock appreciation rights (“SARs”), under the Plans for the three months ended March 31, 2018:
 
Number of
Stock
Options
 
Weighted-
Average
Exercise Price
 
Weighted-Average
Remaining
Contractual Term
(in years)
 
Aggregate
Intrinsic
Value
(in millions)
Outstanding at December 31, 2017
1,694,995

 
$
11.34

 

 

Granted

 

 
 
 
 
Exercised
(22,808
)
 
7.90

 
 
 

Forfeited or expired

 

 
 
 
 
Outstanding at March 31, 2018
1,672,187

 
$
11.39

 
4.2
 
$
8.0

Stock options vested and exercisable at March 31, 2018
1,652,904

 
$
11.36

 
4.2
 
$
8.0

As of March 31, 2018, the unrecognized cost related to outstanding stock options was $22,000 and will be recognized over a weighted-average period of 1.2 years.
There were no stock options granted during the three months ended March 31, 2018 and 2017.
Options exercised may include awards that were originally granted as tandem SARs. Therefore, if the SAR component is exercised, it will not equate to the number of shares issued due to the conversion of the SAR option value to the actual share value at exercise date. There were no options with a SAR component included in total options exercised during the three months ended March 31, 2018.
Restricted Stock
Restricted stock provides grantees with rights to shares of common stock upon completion of a service period and in certain cases obtaining a performance metric. During the restriction period, all shares are considered outstanding and dividends are paid


32
 


on the restricted stock. During the three months ended March 31, 2018, the Company issued 8,763 shares of restricted stock from shares available under the Company’s 2015 Plan to certain employees. During the three months ended March 31, 2018, the weighted-average grant date fair value was $16.77 per share and the restricted stock awards vest in equal annual installments on the anniversary date over a 3 year period. The following table presents the activity for restricted stock for the three months ended March 31, 2018:
 
Number
of Shares
 
Weighted-Average
Grant-Date
Fair Value
Unvested as of December 31, 2017
425,000

 
$
15.55

Granted
8,763

 
16.77

Vested
(12,700
)
 
12.34

Forfeited

 

Unvested as of March 31, 2018
421,063

 
$
15.67

As of March 31, 2018, there was $4.4 million of total unrecognized compensation cost related to unvested restricted stock, which is expected to be recognized over a weighted-average period of 2.1 years.
Employee Stock Ownership Plan
As part of the second-step conversion and stock offering completed in 2011, the Employee Stock Ownership Plan (“ESOP”) borrowed an additional $7.1 million from the Company to purchase 684,395 shares of common stock during the initial public offering and in the open market. The outstanding loan balance of $6.0 million at March 31, 2018 will be repaid principally from the Bank’s discretionary contributions to the ESOP over a remaining period of 23 years. The loan bears an interest rate of prime plus zero percent. The unallocated ESOP shares are pledged as collateral on the loans. As the loans are repaid to the Company, shares will be released from collateral and will be allocated to the accounts of the participants. For the three months ended March 31, 2018 and 2017, ESOP compensation expense was $95,000 and $101,000, respectively.
The Company accounts for its ESOP in accordance with FASB ASC 718-40, Compensation – Stock Compensation. Under this guidance, unearned ESOP shares are not considered outstanding and are shown as a reduction of stockholders’ equity as unearned compensation. The Company will recognize compensation cost equal to the fair value of the ESOP shares during the periods in which they are committed to be allocated. To the extent that the fair value of the Company’s ESOP shares differs from the cost of such shares, this difference will be credited or debited to equity. As the loan is internally leveraged, the loan receivable from the ESOP to the Company is not reported as an asset nor is the debt of the ESOP shown as a liability in the Company’s consolidated financial statements. Dividends on unallocated shares are used to pay the ESOP debt.
The ESOP shares as of the period indicated below were as follows:
 
March 31, 2018
Allocated shares
1,220,865

Shares allocated for release
5,703

Unreleased shares
519,000

Total ESOP shares
1,745,568

Market value of unreleased shares (in thousands)
$
8,500

Note 9.
Regulatory Matters

Minimum regulatory capital requirements
The Company (on a consolidated basis) and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve qualitative measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.
Federal banking regulations require a minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5%, a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0% and a minimum leverage ratio of 4.0% for all banking organizations.


33
 


Additionally, community banking institutions must maintain a capital conservation buffer of common equity Tier 1 capital in an amount greater than 2.5% of total risk-weighted assets to avoid being subject to limitations on capital distributions and discretionary bonuses. The capital conservation buffer and certain deductions from and adjustments to regulatory capital and risk-weighted assets are being phased in over several years. The required minimum conservation buffer was 1.25% as of December 31, 2017 and increased to 1.875% on January 1, 2018. The required minimum conservation buffer will increase to 2.5% on January 1, 2019. Management believes that the Company’s capital levels will remain characterized as “well-capitalized” throughout the phase-in periods.
As of March 31, 2018, the most recent notification from the Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the regulatory framework from prompt corrective action. To be categorized as well capitalized, an institution must maintain minimum ratios as set forth in the following tables. There are no conditions or events since the notification that management believes have changed the Bank’s category. Management believes, as of March 31, 2018 and December 31, 2017, that the Company and the Bank meet all capital adequacy requirements to which they are subject. The Company’s and the Bank’s actual capital amounts and ratios as of March 31, 2018 and December 31, 2017 are also presented in the following table:
 
Actual
 
Minimum For
Capital
Adequacy
Purposes
 
Minimum To Be
Well-Capitalized Under Prompt Corrective
Action Provisions
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
(Dollars in thousands)
United Bank
 
 
 
 
 
 
 
 
 
 
 
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
$
653,848

 
11.7
%
 
$
447,076

 
8.0
%
 
$
558,844

 
10.0
%
Common equity tier 1 capital to risk weighted assets
604,158

 
10.8

 
251,733

 
4.5

 
363,614

 
6.5

Tier 1 capital to risk weighted assets
604,158

 
10.8

 
335,643

 
6.0

 
447,524

 
8.0

Tier 1 capital to total average assets
604,158

 
8.7

 
277,774

 
4.0

 
347,217

 
5.0

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
$
642,179

 
11.6
%
 
$
442,882

 
8.0
%
 
$
553,603

 
10.0
%
Common equity tier 1 capital to risk weighted assets
593,155

 
10.7

 
249,458

 
4.5

 
360,328

 
6.5

Tier 1 capital to risk weighted assets
593,155

 
10.7

 
332,610

 
6.0

 
443,480

 
8.0

Tier 1 capital to total average assets
593,155

 
8.7

 
272,715

 
4.0

 
340,894

 
5.0

 
 
 
 
 
 
 
 
 
 
 
 
United Financial Bancorp, Inc.
 
 
 
 
 
 
 
 
 
 
 
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
$
713,519

 
12.7
%
 
$
449,461

 
8.0
%
 
N/A

 
N/A

Common equity tier 1 capital to risk weighted assets
588,829

 
10.5

 
252,355

 
4.5

 
N/A

 
N/A

Tier 1 capital to risk weighted assets
588,829

 
10.5

 
336,474

 
6.0

 
N/A

 
N/A

Tier 1 capital to total average assets
588,829

 
8.3

 
283,773

 
4.0

 
N/A

 
N/A

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Total capital to risk weighted assets
$
701,794

 
12.6
%
 
$
445,583

 
8.0
%
 
N/A

 
N/A

Common equity tier 1 capital to risk weighted assets
577,770

 
10.4

 
249,997

 
4.5

 
N/A

 
N/A

Tier 1 capital to risk weighted assets
577,770

 
10.4

 
333,329

 
6.0

 
N/A

 
N/A

Tier 1 capital to total average assets
577,770

 
8.4

 
275,129

 
4.0

 
N/A

 
N/A


Our ability to pay dividends to our stockholders is substantially dependent upon the Bank’s ability to pay dividends to the Company. The Federal Reserve guidance sets forth the supervisory expectation that bank holding companies will inform and consult with Federal Reserve staff in advance of issuing a dividend that exceeds earnings for the quarter and should not pay dividends in a rolling four quarter period in an amount that exceeds net income for that period. Federal law also prohibits the Bank from paying dividends that would be greater than its undivided profits after deducting statutory bad debt in excess of its allowance for loan losses. The FDIC may limit a savings bank’s ability to pay dividends. No dividends may be paid to the Company’s shareholder if such dividends would reduce stockholders’ equity below the amount of the liquidation account required by the Connecticut conversion regulations. Connecticut law restricts the amount of dividends that the Bank can pay based on net income included in retained earnings for the current year and the preceding two years. As of March 31, 2018 and December 31, 2017, $93.5 million and $108.3 million, respectively, was available for the payment of dividends. Connecticut banking laws grant banks


34
 


broad lending authority. With certain limited exceptions, any one obligor under this statutory authority may not exceed 10% and 15%, respectively, of a bank’s capital and allowance for loan losses.
Note 10.
Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss, included in stockholders’ equity, are as follows:
 
 
March 31, 2018
 
December 31, 2017
 
 
(In thousands)
Benefit plans:
 
 
 
 
Unrecognized net actuarial loss
 
$
(7,453
)
 
$
(7,578
)
Tax effect
 
1,642

 
2,730

Benefit plans, net
 
(5,811
)
 
(4,848
)
 
 
 
 
 
Securities available-for-sale:
 
 
 
 
Net unrealized loss
 
(26,002
)
 
(8,896
)
Tax effect
 
5,713

 
3,201

Securities available-for-sale, net
 
(20,289
)
 
(5,695
)
 
 
 
 
 
Interest rate swaps:
 
 
 
 
Net unrealized gain (loss)
 
2,749

 
(2,028
)
Tax effect
 
(606
)
 
731

Interest rate swaps, net
 
2,143

 
(1,297
)
 
 
$
(23,957
)
 
$
(11,840
)
On January 1, 2018, the Company adopted ASU 2018-02: Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which addressed the impact of the federal rate tax reduction on deferred taxes that were originally recorded through accumulated other comprehensive income. Through the adoption of this ASU, the Company reclassed the “dangling” difference due to the tax rate differential caused by the enactment of the Tax Cuts and Jobs Act on December 22, 2017. As a result, a one time reclassification of $2.6 million was made from accumulated other comprehensive loss to retained earnings.
Note 11.
Net Income Per Share
The following table sets forth the calculation of basic and diluted net income per share for the three months ended March 31, 2018 and 2017:
 
For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(In thousands, except share data)
Net income available to common stockholders
$
15,787

 
$
13,726

Weighted-average common shares outstanding
50,997,681

 
50,803,377

Less: average number of unallocated ESOP award shares
(522,739
)
 
(545,552
)
Weighted-average basic shares outstanding
50,474,942

 
50,257,825

Dilutive effect of stock options
521,654

 
677,557

Weighted-average diluted shares
50,996,596

 
50,935,382

Net income per share:
 
 
 
Basic
$
0.31

 
$
0.27

Diluted
$
0.31

 
$
0.27

There were no anti-dilutive stock options during the three months ended March 31, 2018 and March 31, 2017, respectively.


35
 


Note 12.
Fair Value Measurements
Fair value estimates are made as of a specific point in time based on the characteristics of the assets and liabilities and relevant market information. In accordance with FASB ASC 820, the fair value estimates are measured within the fair value hierarchy. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:
Level 1:
Quoted prices are available in active markets for identical assets and liabilities as of the reporting date. The quoted price is not adjusted because of the size of the position relative to trading volume.
Level 2:
Pricing inputs are observable for assets and liabilities, either directly or indirectly, but are not the same as those used in Level 1. Fair value is determined through the use of models or other valuation methodologies.
Level 3:
Pricing inputs are unobservable for assets and liabilities and include situations where there is little, if any, market activity and the determination of fair value requires significant judgment or estimation.
The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such instances, the determination of which category within the fair value hierarchy is appropriate for any given asset and liability is based on the lowest level of input that is significant to the fair value of the asset and liability.
When available, quoted market prices are used. In other cases, fair values are based on estimates using present value or other valuation techniques. These techniques involve uncertainties and are significantly affected by the assumptions used and judgments made regarding risk characteristics of various financial instruments, discount rates, estimates of future cash flows, future expected loss experience and other factors. Changes in assumptions could significantly affect these estimates and could be material. Derived fair value estimates may not be substantiated by comparison to independent markets and, in certain cases, could not be realized in an immediate sale of the instrument.
Fair value estimates for financial instrument fair value disclosures are based on existing financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not financial instruments. Accordingly, the aggregate fair value amounts presented do not purport to represent the underlying market value of the Company.
Loans Held for Sale
The Company has elected the fair value option for its portfolio of residential real estate and government mortgage loans held for sale to reduce certain timing differences and better match changes in fair value of the loans with changes in the fair value of the derivative loan sale contracts used to economically hedge them.
The aggregate principal amount of the residential real estate and government mortgage loans held for sale was $63.0 million and $113.2 million at March 31, 2018 and December 31, 2017, respectively. The aggregate fair value of these loans as of the same dates was $63.4 million and $114.1 million, respectively.
There were no residential real estate mortgage loans held for sale 90 days or more past due at March 31, 2018 and December 31, 2017.
The following table presents the gains (losses) in fair value related to mortgage loans held for sale for the periods indicated. Changes in the fair value of mortgage loans held for sale are reported as a component of income from mortgage banking activities in the Consolidated Statements of Net Income.
 
 
Three Months Ended 
 March 31,
 
 
2018
 
2017
 
 
(In thousands)
Mortgage loans held for sale
 
$
(1,257
)
 
$
1,137

Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables detail the assets and liabilities carried at fair value on a recurring basis as of March 31, 2018 and December 31, 2017 and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine the fair value. There were no transfers in and out of Level 1, Level 2 and Level 3 measurements during the three months ended March 31, 2018 and 2017.


36
 


 
Total
Fair
Value
 
Quoted Prices
in Active
Markets for
Identical Assets
 
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
Available-for-Sale Securities:
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
223,967

 
$

 
$
223,967

 
$

Government-sponsored residential collateralized debt obligations
186,842

 

 
186,842

 

Government-sponsored commercial mortgage-backed securities
32,375

 

 
32,375

 

Government-sponsored commercial collateralized debt obligations
149,659

 

 
149,659

 

Asset-backed securities
111,189

 

 

 
111,189

Corporate debt securities
82,876

 

 
82,876

 

Obligations of states and political subdivisions
244,369

 

 
244,369

 

Total available-for-sale debt securities
$
1,031,277

 
$

 
$
920,088

 
$
111,189

 
 
 
 
 
 
 
 
Mortgage loan derivative assets
$
583

 
$

 
$
583

 
$

Mortgage loan derivative liabilities
176

 

 
176

 

Loans held for sale
63,394

 

 
63,394

 

Marketable equity securities
394

 
394

 

 

Mortgage servicing rights
13,333

 

 

 
13,333

Interest rate swap assets
15,784

 

 
15,784

 

Interest rate swap liabilities
13,868

 

 
13,868

 

 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
Available-for-Sale Securities:
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
235,479

 
$

 
$
235,479

 
$

Government-sponsored residential collateralized-debt obligations
133,112

 

 
133,112

 

Government-sponsored commercial mortgage-backed securities
33,255

 

 
33,255

 

Government-sponsored commercial collateralized-debt obligations
147,242

 

 
147,242

 

Asset-backed securities
167,139

 

 

 
167,139

Corporate debt securities
89,136

 

 
89,136

 

Obligations of states and political subdivisions
245,007

 

 
245,007

 

Marketable equity securities
417

 
417

 

 

Total available-for-sale securities
$
1,050,787

 
$
417

 
$
883,231

 
$
167,139

 
 
 
 
 
 
 
 
Mortgage loan derivative assets
$
542

 
$

 
$
542

 
$

Mortgage loan derivative liabilities
104

 

 
104

 

Loans held for sale
114,073

 

 
114,073

 

Mortgage servicing rights
11,733

 

 

 
11,733

Interest rate swap assets
11,199

 

 
11,199

 

Interest rate swap liabilities
13,879

 

 
13,879

 



37
 


The following table presents additional information about assets measured at fair value on a recurring basis for which the Company utilized Level 3 inputs to determine fair value:
 
Three Months Ended 
 March 31,
 
2018
 
2017
 
(In thousands)
Balance of available-for-sale securities, at beginning of period
$
167,139

 
$
155,472

Sales
(55,706
)
 
(3,801
)
Principal payments and net accretion
(77
)
 
(139
)
Total realized gains (losses) included in earnings
(149
)
 
159

Total unrealized gains (losses) included in other comprehensive income/loss
(18
)
 
788

Balance at end of period
$
111,189

 
$
152,479


 
 
 
Balance of mortgage servicing rights, at beginning of period
$
11,733

 
$
10,104

Issuances
781

 
440

Change in fair value recognized in net income
819

 
(260
)
Balance at end of period
$
13,333

 
$
10,284

The following valuation methodologies are used for certain assets that are recorded at fair value on a recurring basis.
Available-for-Sale and Marketable Equity Securities: Securities available-for-sale and marketable equity securities are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using an independent pricing service. Level 1 securities are those traded on active markets for identical securities including U.S. treasury securities, equity securities and mutual funds. Level 2 securities include U.S. Government agency obligations, U.S. Government-sponsored enterprises, mortgage-backed securities, obligations of states and political subdivisions, corporate and other debt securities. Level 3 securities include private placement securities and thinly traded equity securities. All fair value measurements are obtained from a third party pricing service and are not adjusted by management.
Matrix pricing is used for pricing most obligations of states and political subdivisions, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on securities relationships to other benchmark quoted securities. The grouping of securities is completed according to insurer, credit support, state of issuance and rating to incorporate additional spreads and municipal bond yield curves.
The valuation of the Company’s asset-backed securities is obtained from a third party pricing provider and is determined utilizing an approach that combines advanced analytics with structural and fundamental cash flow analysis based upon observed market based yields. The third party provider’s model analyzes each instrument’s underlying collateral given observable collateral characteristics and credit statistics to extrapolate future performance and project cash flows, by incorporating expectations of default probabilities, recovery rates, prepayment speeds, loss severities and a derived discount rate. The Company has determined that due to the liquidity and significance of unobservable inputs, that asset-backed securities are classified in Level 3 of the valuation hierarchy.
Loans Held for Sale: The fair value of residential and government mortgage loans held for sale is estimated using quoted market prices for loans with similar characteristics provided by government-sponsored entities. Any changes in the valuation of mortgage loans held for sale is based upon the change in market interest rates between closing the loan and the measurement date and an immaterial portion attributable to changes in instrument-specific credit risk. The Company has determined that loans held for sale are classified in Level 2 of the valuation hierarchy.
Mortgage Servicing Rights: A mortgage servicing right (“MSR”) asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans are expected to more than adequately compensate the Company for performing the servicing. The fair value of servicing rights is provided by a third party and is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Adjustments are recorded monthly as the cash flows derived from the valuation model change the fair value of the asset. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy. See Note 4, “Loans Receivable and Allowance for Loan Losses” in the Notes to Consolidated Financial Statements contained elsewhere in this report.
Derivatives: Derivative instruments related to commitments for loans to be sold are carried at fair value. Fair value is determined through quotes obtained from actively traded mortgage markets. Any change in fair value for rate lock commitments to the borrower


38
 


is based upon the change in market interest rates between making the rate lock commitment and the measurement date and, for forward loan sale commitments to the investor, is based upon the change in market interest rates from entering into the forward loan sales contract and the measurement date. Both the rate lock commitments to the borrowers and the forward loan sale commitments to investors are derivatives pursuant to the requirements of FASB ASC 815-10; however, the Company has not designated them as hedging instruments. Accordingly, they are marked to fair value through earnings.
The Company’s intention is to sell the majority of its fixed rate mortgage loans with original terms of 30 years on a servicing retained basis as well as certain 10, 15 and 20 year loans. The servicing value has been included in the pricing of the rate lock commitments. The Company estimates a fallout rate of approximately 18.3% based upon historical averages in determining the fair value of rate lock commitments. Although the use of historical averages is based upon unobservable data, the Company believes that this input is insignificant to the valuation and, therefore, has concluded that the fair value measurements meet the Level 2 criteria. The Company continually reassesses the significance of the fallout rate on the fair value measurement and updates the fallout rate accordingly.
Hedging derivatives include interest rate swaps as part of management’s strategy to manage interest rate risk. The valuation of the Company’s interest rate swaps is obtained from a third-party pricing service and is determined using a discounted cash flow analysis on the expected cash flows of each derivative. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves. The Company has determined that the majority of the inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy.
The following table presents additional quantitative information about assets measured at fair value on a recurring basis for which the Company utilized Level 3 inputs to determine fair value at March 31, 2018:
(Dollars in thousands)
 
 
 
 
 
 
 
 
 
 
Fair
Value
 
Valuation Technique
 
Unobservable Inputs
 
Range
(Weighted Average)
Asset-backed securities
 
$
111,189

 
Discounted Cash Flow
 
Discount Rates
 
3.5% - 7.3% (4.62%)
 
 
 
 
 
 
Cumulative Default %
 
1.0% - 15.0% (8.39%)
 
 
 
 
 
 
Loss Given Default
 
0.1% - 5.0% (2.64%)
 
 
 
 
 
 
 
 
 
Mortgage servicing rights
 
$
13,333

 
Discounted Cash Flow
 
Discount Rate
 
9.0% - 18.0% (10.7%)
 
 
 
 
 
 
Cost to Service
 
$50 - $110 ($63.87)
 
 
 
 
 
 
Float Earnings Rate
 
0.25% (0.25%)
Asset-backed securities: Given the level of market activity for the asset backed securities in the portfolio, the discount rates utilized in the fair value measurement were derived by analyzing current market yields for comparable securities and research reports issued by brokers and dealers in the financial services industry. Adjustments were then made for credit and structural differences between these types of securities. There is an inverse correlation between the discount rate and the fair value measurement. When the discount rate increases, the fair value decreases.
Other significant unobservable inputs to the fair value measurement of the asset backed securities in the portfolio included prospective defaults and recoveries.  The cumulative default percentage represents the lifetime defaults assumed. The loss given default percentage represents the percentage of current and projected defaults assumed to be lost. There is an inverse correlation between the default percentages and the fair value measurement. When default percentages increase, the fair value decreases. 
Other significant unobservable inputs to the fair value measurement of the collateralized debt obligations included prospective defaults and recoveries. The cumulative default percentage represents the lifetime defaults assumed, excluding currently defaulted collateral and including all performing and currently deferring collateral.  As a result, the cumulative default percentage also reflects assumptions of the possibility of currently deferring collateral curing and becoming current.  The loss given default percentage represents the percentage of current and projected defaults assumed to be lost. There is an inverse correlation between the cumulative default and loss given default percentages and the fair value measurement. When default percentages increase, the fair value decreases. 
Mortgage servicing rights: Given the low level of market activity in the MSR market and the general difficulty in price discovery, even when activity is at historic norms, the discount rate utilized in the fair value measurement was derived by analyzing recent and historical pricing for MSRs. Adjustments were then made for various loan and investor types underlying these MSRs. There is an inverse correlation between the discount rate and the fair value measurement. When the discount rate increases, the fair value decreases.


39
 


Other significant unobservable inputs to the fair value measurement of MSR’s include cost to service, an input that is not as simple as taking total costs and dividing by a number of loans. It is a figure informed by marginal cost and pricing for MSRs by competing firms, taking other assumptions into consideration. It is different for different loan types. There is an inverse correlation between the cost to service and the fair value measurement. When the cost assumption increase, the fair value decreases.
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
The Company may also be required, from time to time, to measure certain other assets at fair value on a non-recurring basis in accordance with generally accepted accounting principles; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets. The following tables detail the assets carried at fair value on a non-recurring basis at March 31, 2018 and December 31, 2017 and indicate the fair value hierarchy of the valuation technique utilized by the Company to determine fair value. There were no liabilities measured at fair value on a non-recurring basis at March 31, 2018 and December 31, 2017.
 
 
Total
Fair Value
 
Quoted Prices in
Active Markets for
Identical Assets
 
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
Impaired loans
 
$
3,565

 
$

 
$

 
$
3,565

Other real estate owned
 
1,935

 

 

 
1,935

Total
 
$
5,500

 
$

 
$

 
$
5,500

December 31, 2017
 
 
 
 
 
 
 
 
Impaired loans
 
$
4,488

 
$

 
$

 
$
4,488

Other real estate owned
 
2,154

 

 

 
2,154

Total
 
$
6,642

 
$

 
$

 
$
6,642

The following is a description of the valuation methodologies used for certain assets that are recorded at fair value on a non-recurring basis.
Other Real Estate Owned: The Company classifies property acquired through foreclosure or acceptance of deed-in-lieu of foreclosure, as other real estate owned (“OREO”) in its financial statements. Upon foreclosure, the property securing the loan is recorded at fair value as determined by real estate appraisals less the estimated selling expense. Appraisals are based upon observable market data such as comparable sales within the real estate market. Assumptions are also made based on management’s judgment of the appraisals and current real estate market conditions and therefore these assets are classified as non-recurring Level 3 assets in the fair value hierarchy.
Impaired Loans: Accounting standards require that a creditor recognize the impairment of a loan if the present value of expected future cash flows discounted at the loan’s effective interest rate (or, alternatively, the observable market price of the loan or the fair value of the collateral) is less than the recorded investment in the impaired loan. Non-recurring fair value adjustments to collateral dependent loans are recorded, when necessary, to reflect partial write-downs and the specific reserve allocations based upon observable market price or current appraised value of the collateral less selling costs and discounts based on management’s judgment of current conditions. Based on the significance of management’s judgment, the Company records collateral dependent impaired loans as non-recurring Level 3 fair value measurements.
Losses on assets recorded at fair value on a non-recurring basis at March 31, 2018 and 2017 are as follows:
 
Three Months Ended 
 March 31,
 
2018
 
2017
 
(In thousands)
Impaired loans
$
(100
)
 
$
(723
)
Other real estate owned
(50
)
 
(32
)
Total
$
(150
)
 
$
(755
)



40
 


Disclosures about Fair Value of Financial Instruments:
As of March 31, 2018 and December 31, 2017, the carrying value and estimated fair values of the Company’s financial instruments are as described below:
 
Carrying
Value
 
Fair Value
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(In thousands)
March 31, 2018
 
 
 
 
 
 
 
 
 
Financial assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
69,242

 
$
69,242

 
$

 
$

 
$
69,242

Available-for-sale securities
1,031,277

 

 
920,088

 
111,189

 
1,031,277

Loans held for sale
63,394

 

 
63,394

 

 
63,394

Loans receivable-net
5,349,044

 

 

 
5,304,997

 
5,304,997

FHLBB stock
49,895

 

 

 
49,895

 
49,895

Accrued interest receivable
22,333

 

 

 
22,333

 
22,333

Derivative assets
16,367

 

 
16,367

 

 
16,367

Mortgage servicing rights
13,333

 

 

 
13,333

 
13,333

Marketable equity securities
394

 
394

 

 

 
394

Financial liabilities:
 
 
 
 
 
 
 
 
 
Deposits
5,282,510

 

 

 
5,265,894

 
5,265,894

Mortgagors’ and investors’ escrow accounts
11,096

 

 

 
11,096

 
11,096

FHLBB advances and other borrowings
1,030,735

 

 
1,064,778

 

 
1,064,778

Derivative liabilities
14,044

 

 
14,044

 

 
14,044

 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
Financial assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
88,668

 
$
88,668

 
$

 
$

 
$
88,668

Available-for-sale securities
1,050,787

 
417

 
883,231

 
167,139

 
1,050,787

Held-to-maturity securities
13,598

 

 
14,300

 

 
14,300

Loans held for sale
114,073

 

 
114,073

 

 
114,073

Loans receivable-net
5,307,678

 

 

 
5,297,381

 
5,297,381

FHLBB stock
50,194

 

 

 
50,194

 
50,194

Accrued interest receivable
22,332

 

 

 
22,332

 
22,332

Derivative assets
11,741

 

 
11,741

 

 
11,741

Mortgage servicing rights
11,733

 

 

 
11,733

 
11,733

Financial liabilities:
 
 
 
 
 
 
 
 
 
Deposits
5,198,221

 

 

 
5,191,159

 
5,191,159

Mortgagors’ and investors’ escrow accounts
7,545

 

 

 
7,545

 
7,545

FHLBB advances and other borrowings
1,165,054

 

 
1,200,453

 

 
1,200,453

Derivative liabilities
13,983

 

 
13,983

 

 
13,983

Certain financial instruments and all nonfinancial investments are exempt from disclosure requirements. Accordingly, the aggregate fair value of amounts presented above may not necessarily represent the underlying fair value of the Company.
Note 13.
Commitments and Contingencies
Financial Instruments With Off-Balance Sheet Risk
In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk to meet the financing needs of its customers. These financial instruments include commitments to extend credit through issuing standby letters of credit and undisbursed portions of construction loans and involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized on the Consolidated Statements of Condition. The contractual amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.


41
 


The contractual amounts of commitments to extend credit represent the amounts of potential accounting loss should the contract be fully drawn upon, the customer defaults and the value of any existing collateral obligations is deemed worthless. The Company uses the same credit policies in making commitments as it does for on-balance sheet instruments. Off-balance sheet financial instruments whose contract amounts represent credit risk are as follows at March 31, 2018 and December 31, 2017:
 
March 31,
2018
 
December 31,
2017
 
(In thousands)
Commitments to extend credit:
 
 
 
Commitment to grant loans
$
113,858

 
$
110,664

Undisbursed construction loans
124,927

 
136,149

Undisbursed home equity lines of credit
424,567

 
412,484

Undisbursed commercial lines of credit
424,819

 
412,547

Standby letters of credit
14,763

 
14,680

Unused credit card lines
16,666

 
16,084

Unused checking overdraft lines of credit
1,577

 
1,544

Total
$
1,121,177

 
$
1,104,152

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. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Since these commitments could expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include residential and commercial property, accounts receivable, inventory, property, plant and equipment, deposits, and securities.
Other Commitments
The Company invests in partnerships, including low income housing tax credit, new markets housing tax credit, and alternative energy tax credit partnerships. The net carrying balance of these investments totaled $38.4 million at March 31, 2018 and is included in other assets in the consolidated statement of condition. At March 31, 2018, the Company was contractually committed under these limited partnership agreements to make additional capital contributions of $11.3 million, which constitutes our maximum potential obligation to these partnerships. Additionally, the Company expects to contribute $7.0 million for future partnership commitments in 2018.
Legal Matters
The Company is involved in various legal proceedings that have arisen in the normal course of business. The Company is not involved in any legal proceedings deemed to be material as of March 31, 2018.
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
Certain statements contained in this document that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (referred to as the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (referred to as the Securities Exchange Act), and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. You can identify these statements from the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. These forward-looking statements are subject to significant risks, assumptions and uncertainties, including among other things, changes in general economic and business conditions, increased competitive pressures,


42
 


changes in the interest rate environment, legislative and regulatory change, changes in the financial markets, and other risks and uncertainties disclosed from time to time in documents that United Financial Bancorp, Inc. files with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and the Risk Factors in Item 1A of this report. Because of these and other uncertainties, United’s actual results, performance or achievements, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, United’s past results of operations do not necessarily indicate United’s combined future results. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. Except as required by applicable law or regulation, management undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand the Company’s operations and present business environment. Management believes accuracy, transparency and clarity are the primary goals of successful financial reporting. Management remains committed to transparency in the Company’s financial reporting, providing the Company’s stockholders with informative financial disclosures and presenting an accurate view of the Company’s financial disclosures, financial position and operating results.
The MD&A is provided as a supplement to—and should be read in conjunction with—the Unaudited Consolidated Financial Statements and the accompanying notes thereto contained in Part I, Item 1, of this report as well as the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. The following sections are included in the MD&A:
Business – a general description of the Company’s business, objectives and regulatory considerations.
Critical Accounting Estimates – a discussion of accounting estimates that require critical judgments and estimates.
Operating Results – an analysis of the Company’s consolidated results of operations for the periods presented in the Unaudited Consolidated Financial Statements.
Comparison of Financial Liquidity and Capital Resources – an overview of financial condition and market interest rate risk.
Business
General
United Financial Bancorp, Inc., a publicly-owned registered financial holding company, is headquartered in Hartford, Connecticut and is a Connecticut corporation. United Financial Bancorp, Inc. is the holding company for United Bank. United’s common stock is traded on the NASDAQ Global Select Stock Exchange under the symbol “UBNK.” The Company’s principal asset at March 31, 2018 is the outstanding capital stock of United Bank, a wholly-owned subsidiary of the Company.
By assets, United Financial Bancorp, Inc. is the third largest publicly traded banking institution headquartered in Connecticut with consolidated assets of $7.07 billion and stockholders’ equity of $693.0 million at March 31, 2018.
The Company is a commercially-focused financial institution delivering financial services primarily to small- to mid-sized businesses and individuals throughout Connecticut and Massachusetts through 53 banking offices, commercial loan production offices, mortgage loan production offices, 64 ATMs, telephone banking, mobile banking, and online banking (www.bankatunited.com).
The Company’s vision is to pursue excellence in all things with respect to its customers, employees, shareholders and communities. This pursuit of excellence has helped the Company fulfill the financial needs of its customers while delivering an exceptional banking experience in the market areas that it has served since 1858. The structure of United Bank supports the vision with community banking teams in each market that provide traditional banking products and services to business organizations and individuals, including commercial business loans, commercial and residential real estate loans, consumer loans, financial advisory services and a variety of deposit products.
Our business philosophy is to remain a community-oriented franchise and continue to focus on organic growth supplemented through acquisitions and provide superior customer service to meet the financial needs of the communities in which we operate.
The Company’s results of operations depend primarily on net interest income, which is the difference between the income earned on its loan and securities portfolios and its cost of funds, consisting of the interest paid on deposits and borrowings. Results of operations are also affected by the Company’s provision for loan losses, gains and losses from sales of loans and securities, and non-interest income and expenses. Non-interest income primarily consists of fee income from depositors, mortgage banking activities, loan swap fees and increases in cash surrender value of bank-owned life insurance (“BOLI”). Non-interest expenses consist principally of salaries and employee benefits, occupancy, service bureau fees, core deposit intangible amortization, marketing, professional fees, FDIC insurance assessments, and other operating expenses.


43
 


Results of operations are also significantly affected by general economic and competitive conditions and changes in interest rates as well as government policies and actions of regulatory authorities. Future changes in applicable laws, regulations or government policies may materially affect the Company.
Our Objectives
The Company seeks to grow organically and through strategic mergers/acquisitions as well as to continually deliver superior value to its customers, stockholders, employees and communities through achievement of its core operating objectives which are to:
Align earning asset growth with organic capital and low cost core deposit generation to maintain strong capital and liquidity;
Re-mix cash flows into better yielding risk adjusted return on assets with lower funding costs relative to peers;
Invest in people, systems, and technology to grow revenue and improve customer experience while maintaining an attractive cost structure;
Grow operating revenue, maximize operating earnings, grow tangible book value, and pay dividends. Achieve more revenue into non-interest income and core fee income.
Significant factors management reviews to evaluate achievement of the Company’s operating objectives and its operating results and financial condition include, but are not limited to: net income and earnings per share, return on tangible common equity and assets, net interest margin, non-interest income, operating expenses related to total average assets and efficiency ratio, asset quality, loan and deposit growth, capital management, liquidity and interest rate sensitivity levels, customer service standards, market share and peer comparisons.
Regulatory Considerations
The Company and its subsidiaries are subject to numerous examinations by federal and state banking regulators, as well as the Securities and Exchange Commission. Please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 for additional disclosures with respect to laws and regulations affecting the Company’s businesses.
Critical Accounting Estimates
The accounting policies followed by the Company and its subsidiaries conform with accounting principles generally accepted in the United States of America and with general practices within the banking industry. Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions. The Company bases its assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time the Consolidated Financial Statements are prepared. On a regular basis, management reviews the accounting policies, assumptions, estimates and judgments to ensure that the Consolidated Financial Statements are presented fairly and in accordance with GAAP.
Management believes that the most critical accounting policies, which involve the most complex subjective decisions or assessments, relate to the allowance for loan losses, other-than-temporary impairment of investment securities, derivative instruments and hedging activities, goodwill, and income taxes. Management has reviewed these critical accounting estimates and related disclosures with the Audit Committee of the Board of Directors. Additional accounting policies are more fully described in Note 1 in the “Notes to Consolidated Financial Statements” presented in our 2017 Annual Report on Form 10-K. A brief description of the Company’s current policies involving significant judgment follows:
Allowance for Loan Losses
The allowance for loan losses is maintained at a level that management considers adequate to absorb losses in the loan portfolio. Management’s judgment in determining the adequacy of the allowance is inherently subjective and is based on past loan loss experience, known and inherent losses and size of the loan portfolios, an assessment of current economic and real estate market conditions, estimates of the current value of underlying collateral, review of regulatory authority examination reports and other relevant factors.
The general component of the allowance for loan losses is based on historical loss experience adjusted for qualitative factors stratified by the following loan segments: owner-occupied and investor non-owner occupied commercial real estate, commercial and residential construction, commercial business, residential real estate, home equity, and other consumer. The general component of the allowance for loan losses also includes a reserve based upon historical loss experience for loans which were acquired and have subsequently evidenced measured credit deterioration following initial acquisition. Our acquired loan portfolio is comprised of purchased loans that show no evidence of deterioration subsequent to acquisition and are therefore not part of the covered portfolio. Acquired impaired loans are loans with evidence of deterioration subsequent to acquisition and are considered in the covered portfolio in establishing the allowance for loan losses.


44
 


Although management believes it uses appropriate available information to establish the allowance for loan losses, future additions to the allowance may be necessary if certain future events occur that cause actual results to differ from the assumptions used in making the evaluation.
Other-than-Temporary Impairment of Securities
The Company maintains a securities portfolio that is classified as available-for-sale. Securities available-for-sale are recorded at estimated fair value with unrealized gains and losses excluded from earnings and reported in other comprehensive income. Management determines the classifications of a security at the time of purchase.
Quarterly, securities with unrealized losses are reviewed as deemed appropriate to assess whether the decline in fair value is temporary or other-than-temporary. The assessment is to determine whether the decline in value is from company-specific events, industry developments, general economic conditions, credit losses on debt or other reasons. Declines in the fair value of available-for-sale securities below their cost or amortized cost that are deemed to be other-than-temporary are reflected in earnings upon the identification of credit loss. Unrealized losses on debt securities with no identified credit loss component are reflected in other comprehensive income.
Derivative Instruments and Hedging Activities
The Company uses derivatives to manage a variety of risks, including risks related to interest rates. Accounting for derivatives as hedges requires that, at inception and over the term of the arrangement, the hedged item and related derivative meet the requirements for hedge accounting. The rules and interpretations related to derivatives accounting are complex. Failure to apply this complex guidance correctly will result in the changes in the fair value of the derivative being reported in earnings.
The Company uses interest rate swaps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. The fair values of interest rate swaps are determined using the standard methodology of netting the discounted future fixed cash receipts (or payment) and the expected variable cash payments (or receipts). The variable cash payment (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rates curves.
At March 31, 2018, derivative assets and liabilities were $16.4 million and $14.0 million, respectively. Further information about our use of derivatives is provided in Note 7, “Derivatives and Hedging Activities” in Notes to Unaudited Consolidated Financial Statements in this report.
Goodwill
The Company is required to record assets and liabilities it has acquired in a business combination, including identifiable intangible assets such as core deposit intangibles, at fair value, which may involve making estimates based on third-party valuations, such as appraisals or internal valuations based on discounted cash flow analyses or other valuation techniques. The resulting goodwill is evaluated for impairment annually or whenever events or changes in circumstances indicate the carrying value of the goodwill may be impaired.
When goodwill is evaluated for impairment, qualitative factors considered include, but are not limited to, industry and market conditions, overall financial performance, and events affecting the reporting unit. If there are no qualitative factors that indicate goodwill may be impaired, the quantitative analysis is not required. For a quantitative analysis, if the carrying amount exceeds the implied fair value, an impairment charge is recorded to income. The fair value is based on observable market prices, when practicable. Other valuation techniques may be used when market prices are unavailable, including estimated discounted cash flows and market multiples analyses. These types of analyses contain uncertainties because they require management to make assumptions and to apply judgment to estimate industry economic factors and the profitability of future business strategies. In the event of future changes in fair value, the Company may be exposed to an impairment charge that could be material.
The carrying value of goodwill at March 31, 2018 was $115.3 million. For further discussion on goodwill see Note 5, “Goodwill and Core Deposit Intangibles” in Notes to Unaudited Consolidated Financial Statements in this report.
Income Taxes
The Company recognizes income taxes under the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
Significant management judgment is required in determining income tax expense and deferred tax assets and liabilities. Some judgments are subjective and involve estimates and assumptions about matters that are inherently uncertain. In determining the valuation allowance, we use forecasted future operating results, based upon approved business plans, including a review of the eligible carry forward periods, tax planning opportunities and other relevant considerations. Management believes that the accounting estimate related to the valuation allowance is a critical accounting estimate because the underlying assumptions can


45
 


change from period to period. For example, tax law changes or variances in future projected operating performance could result in a change in the valuation allowance.
The reserve for tax contingencies contains uncertainties because management is required to make assumptions and to apply judgment to estimate the exposures associated with our various tax positions. The effective income tax rate is also affected by changes in tax law, entry into new tax jurisdictions, the level of earnings and the results of tax audits.

Operating Results
Executive Overview
Net income for the three months ended March 31, 2018 was $15.8 million, or $0.31 per diluted share, compared to $13.7 million, or $0.27 per diluted share, for the same period in 2017.
Net interest income increased $2.2 million for the three months ended March 31, 2018 compared to the same period in 2017 due to balance sheet growth which was mostly comprised of strong loan originations and loan portfolio purchases. The Company intends to continue to increase the relative level of owner-occupied commercial real estate loans while decreasing the relative level of investor non-owner occupied commercial real estate loans to generate more favorable risk-adjusted returns when management is able to identify production that can enhance net interest margin. Total interest and dividend income increased $8.3 million for the three months ended March 31, 2018 compared to the same period in 2017. This increase was partially offset by an increase in interest expense of $6.1 million compared to the same period in 2017. The Company’s tax-equivalent net interest margin for the three months ended March 31, 2018 was 2.90%, a decrease of 11 basis points compared to the prior period in 2017.
Non-interest income increased $557,000 to $9.3 million for the three months ended March 31, 2018, compared to $8.7 million for the same period in 2017. The increase was primarily due to increases in service charges and fees, bank-owned life insurance income, and income from mortgage banking activities. For the three months ended March 31, 2018, service charges and fees increased due to a higher volume of transactions generated by debit card fees and NSF fees. Bank-owned life insurance income increased as the Company purchased additional BOLI in late December 2017 and early 2018, in addition to income related to death benefits during the three months ended March 31, 2018. Income from mortgage banking activities also contributed to the overall increase in non-interest income, mainly driven by an improvement in the fair value of mortgage servicing rights recognized in net income due to an increase on long term rates. These increases were offset by an increase in net loss on limited partnership investments, as the Company experienced higher levels of impairment, as well as decreases on the gain on sale of securities, as the Company strategically sold securities with shortened average lives and lower yields and reinvested into more capital-efficient investments as compared to the same period in 2017.
Non-interest expense increased $1.8 million to $36.7 million for the three months ended March 31, 2018, compared to $34.9 million for the same period in 2017. The largest increases were recorded in salaries and employee benefits and occupancy and equipment, offset primarily by decreases in professional fees and service bureau fees, as compared to the prior period in 2017. Salaries and employee benefits increased primarily due to an increase in salaries as a result of a greater number of employees, reflecting the Company’s hiring of additional staff for targeted growth, and the increase in occupancy and equipment as compared to the prior period was mainly driven by the move of the corporate headquarters to Hartford, CT. These increases were offset in part by decreased consulting expenses as compared to the prior year period, as well as lower service bureau fees due to several efficiency and risk mitigation projects related to the Company’s core banking system that occurred in the previous comparable period.
The provision for income taxes decreased $723,000 to $1.4 million for the three months ended March 31, 2018 from the prior year period primarily due to the Tax Cuts and Jobs Act, which went into effect December 22, 2017. This resulted in, amongst other tax reform items, a reduction in the Company’s applicable U.S. Federal Corporate tax rate to 21% from 35% beginning in the tax year 2018, which resulted in less income tax expense in the current period.
The asset quality of our loan portfolio has remained strong. At March 31, 2018 and December 31, 2017, the allowance for loan losses to total loans ratio was 0.89% and 0.88%, respectively, and the allowance for loan losses to non-performing loans ratio was 150.94% and 148.76%, respectively. The ratio of non-performing loans to total loans was 0.59% at both March 31, 2018 and December 31, 2017. A provision for loan losses of $1.9 million was recorded for the three months ended March 31, 2018, compared to $2.3 million for the same prior year period, reflecting the ongoing assessment of asset quality measures including the estimated exposure on impaired loans and organic loan growth.


46
 


The following table presents selected financial data and ratios:
Selected Financial Data
At or For the Three Months 
 Ended March 31,
 
2018
 
2017
 
(Dollars in thousands, except share data)
Share Data:
 
 
 
Basic net income per share
$
0.31

 
$
0.27

Diluted net income per share
0.31

 
0.27

Dividends declared per share
0.12

 
0.12

Key Statistics:
 
 
 
Total revenue
$
55,832

 
$
53,029

Total expense
36,736

 
34,922

Key Ratios (annualized):
 
 
 
Return on average assets
0.89
%
 
0.83
%
Return on average equity
9.15
%
 
8.35
%
Tax-equivalent net interest margin
2.90
%
 
3.01
%
Non-interest expense to average assets
2.08
%
 
2.12
%
Cost of interest-bearing deposits
1.00
%
 
0.68
%
Non-performing Assets:
 
 
 
Total non-accrual loans, excluding troubled debt restructures
$
23,436

 
$
26,376

Troubled debt restructures - non-accruing
8,308

 
8,252

Total non-performing loans
31,744

 
34,628

Other real estate owned
1,935

 
1,786

Total non-performing assets
$
33,679

 
$
36,414

Asset Quality Ratios:
 
 
 
Non-performing loans to total loans
0.59
%
 
0.70
%
Non-performing assets to total assets
0.48
%
 
0.54
%
Allowance for loan losses to non-performing loans
150.94
%
 
125.05
%
Allowance for loan losses to total loans
0.89
%
 
0.88
%
Non-GAAP Ratio:
 
 
 
Efficiency ratio (1)
63.97
%
 
64.08
%
(1)
Calculations for this non-GAAP metric are provided in the following Non-GAAP Financial Measures section
Non-GAAP Financial Measures
In addition to evaluating the Company’s results of operations in accordance with GAAP, management periodically supplements this evaluation with an analysis of certain non-GAAP financial measures. These non-GAAP measures are intended to provide the reader with additional perspectives on operating results, financial condition, and performance trends, while facilitating comparisons with the performance of other financial institutions. Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Company’s GAAP financial information.
The efficiency ratio is used as a common measure by banks as a comparable metric to understand the Company’s expense structure relative to its total revenue; in other words, for every dollar of total revenue we recognize, how much of that dollar is expended. In order to improve the comparability of the ratio to our peers, we remove non-core items. To improve transparency, and acknowledging that banks are not consistent in their definition of the efficiency ratio, we include our calculation of this non-GAAP measure.


47
 


The following is a calculation of our efficiency ratio for the three months ended March 31, 2018 and 2017:
 
For the Three Months Ended March 31,
 
2018
 
2017
Efficiency Ratio:
 
 
 
Non-Interest Expense (GAAP)
$
36,736

 
$
34,922

Non-GAAP adjustments:
 
 
 
Other real estate owned expense
(167
)
 
(103
)
Non-Interest Expense for Efficiency Ratio (non-GAAP)
$
36,569

 
$
34,819

 
 
 
 
Net Interest Income (GAAP)
$
46,543

 
$
44,297

Non-GAAP adjustments:
 
 
 
Tax equivalent adjustment for tax-exempt loans and investment securities
1,083

 
1,693

 
 
 
 
Non-Interest Income (GAAP)
9,289

 
8,732

Non-GAAP adjustments:
 
 
 
Net gain on sales of securities
(116
)
 
(457
)
Net loss on limited partnership investments
590

 
80

BOLI claim benefit
(226
)
 
(8
)
Total Revenue for Efficiency Ratio (non-GAAP)
$
57,163

 
$
54,337

 
 
 
 
Efficiency Ratio (Non-Interest Expense for Efficiency Ratio (non-GAAP)/Total Revenue for Efficiency Ratio (non-GAAP))
63.97
%
 
64.08
%
 
 
 
 
Average Balances, Interest, Average Yields\Cost and Rate\Volume Analysis
The tables below sets forth average balance sheets, average yields and costs, and certain other information for the periods indicated. A tax-equivalent yield adjustment was made for the three months ended March 31, 2018 and 2017. All average balances are daily average balances. Loans held for sale and non-accrual loans are included in the computation of interest-earning average balances, with non-accrual loans carrying a zero yield. The yields set forth below include the effect of deferred costs, discounts and premiums that are amortized or accreted to interest income or expense.




48
 


Average Balance Sheets for the Three Months Ended March 31, 2018 and 2017:
 
Three Months Ended March 31,
 
2018
 
2017
 
 Average Balance
 
Interest and Dividends
 
Annualized Yield/Cost
 
 Average Balance
 
Interest and Dividends
 
Annualized Yield/Cost
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Residential real estate loans
$
1,314,219

 
$
11,506

 
3.51
%
 
$
1,235,065

 
$
10,223

 
3.31
%
Commercial real estate loans
2,281,868

 
23,656

 
4.15

 
2,098,472

 
20,727

 
3.95

Construction loans
119,435

 
1,325

 
4.44

 
145,486

 
1,563

 
4.30

Commercial business loans
842,809

 
8,382

 
3.98

 
730,443

 
6,720

 
3.68

Home equity loans
578,776

 
6,528

 
4.57

 
523,335

 
5,221

 
4.04

Other consumer loans
299,839

 
3,800

 
5.14

 
212,283

 
2,612

 
4.99

       Total loans (1)
5,436,946

 
55,197

 
4.07

 
4,945,084

 
47,066

 
3.84

Investment securities
1,041,849

 
8,624

 
3.31

 
1,069,924

 
9,168

 
3.43

Federal Home Loan Bank stock
51,458

 
606

 
4.71

 
53,159

 
524

 
3.94

Other earning assets
37,915

 
150

 
1.61

 
45,196

 
101

 
0.91

Total interest-earning assets
6,568,168

 
64,577

 
3.94

 
6,113,363

 
56,859

 
3.73

Allowance for loan losses
(47,780
)
 
 
 
 
 
(43,625
)
 
 
 
 
Non-interest-earning assets
554,333

 
 
 
 
 
514,400

 
 
 
 
Total assets
$
7,074,721

 
 
 
 
 
$
6,584,138

 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
NOW and money market accounts
$
2,146,945

 
4,892

 
0.92

 
$
1,843,458

 
2,196

 
0.48

Saving deposits (2)
510,904

 
73

 
0.06

 
528,657

 
77

 
0.06

Time deposits
1,796,675

 
6,062

 
1.37

 
1,713,062

 
4,546

 
1.08

Total interest-bearing deposits
4,454,524

 
11,027

 
1.00

 
4,085,177

 
6,819

 
0.68

Advances from the Federal Home Loan Bank
1,033,884

 
4,545

 
1.76

 
980,524

 
2,670

 
1.09

Other borrowings
118,008

 
1,379

 
4.67

 
126,001

 
1,380

 
4.38

Total interest-bearing liabilities
5,606,416

 
16,951

 
1.22
%
 
5,191,702

 
10,869

 
0.84
%
Non-interest-bearing deposits
713,364

 
 
 
 
 
668,823

 
 
 
 
Other liabilities
64,596

 
 
 
 
 
65,858

 
 
 
 
Total liabilities
6,384,376

 
 
 
 
 
5,926,383

 
 
 
 
Stockholders’ equity
690,345

 
 
 
 
 
657,755

 
 
 
 
Total liabilities and stockholders’ equity
$
7,074,721

 
 
 
 
 
$
6,584,138

 
 
 
 
Net interest-earning assets (3)
$
961,752

 
 
 
 
 
$
921,661

 
 
 
 
Tax-equivalent net interest income
 
 
47,626

 
 
 
 
 
45,990

 
 
Tax-equivalent net interest rate spread (4)
 
 
 
 
2.72
%
 
 
 
 
 
2.89
%
Tax-equivalent net interest margin (5)
 
 
 
 
2.90
%
 
 
 
 
 
3.01
%
Average interest-earning assets to average interest-bearing liabilities
 
 
 
 
117.15
%
 
 
 
 
 
117.75
%
Less tax-equivalent adjustment
 
 
1,083

 
 
 
 
 
1,693

 
 
Net interest income
 
 
$
46,543

 
 
 
 
 
$
44,297

 
 
(1)
Total loans includes loans held for sale and nonperforming loans.
(2)
Includes mortgagors’ and investors’ escrow accounts.
(3)
Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4)
Tax-equivalent net interest rate spread represents the difference between yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)
Tax-equivalent net interest rate margin represents tax-equivalent net interest income divided by average interest-earning assets.


49
 


Rate\Volume Analysis
The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.
 
Three Months Ended
March 31, 2018 Compared to
March 31, 2017
 
Increase (Decrease)
Due to
 
 
 
Volume
 
Rate
 
Net
 
(In thousands)
Interest and dividend income:
 
 
 
 
 
Loans receivable
$
5,025

 
$
3,106

 
$
8,131

Securities (1)
(254
)
 
(208
)
 
(462
)
Other earning assets
(19
)
 
68

 
49

Total earning assets
4,752

 
2,966

 
7,718

Interest expense:
 
 
 
 
 
NOW and money market accounts
412

 
2,284

 
2,696

Savings accounts
(3
)
 
(1
)
 
(4
)
Time deposits
231

 
1,285

 
1,516

Total interest-bearing deposits
640

 
3,568

 
4,208

FHLBB advances
150

 
1,725

 
1,875

Other borrowings
(89
)
 
88

 
(1
)
Total interest-bearing liabilities
701

 
5,381

 
6,082

Change in tax-equivalent net interest income
$
4,051

 
$
(2,415
)
 
$
1,636

(1)
Includes FHLBB stock
Comparison of Operating Results for the Three Months Ended March 31, 2018 and 2017
The following discussion provides a summary and comparison of the Company’s operating results for the three months ended March 31, 2018 and 2017.


50
 


Net Interest Income
Net interest income is the amount that interest and fees on earning assets (loans and investments) exceeds the cost of funds, interest paid to the Company’s depositors and interest on external borrowings. Net interest margin is the difference between the income on earning assets and the cost of interest-bearing funds as a percentage of average earning assets. Growth in net interest income has resulted from the growth in interest-earning assets outpacing the growth in interest-bearing liabilities, primarily reflecting organic loan growth and portfolio purchases.
For the three months ended March 31, 2018, tax-equivalent net interest income increased $1.6 million from the comparative 2017 period. This was mainly due to the increase in average earning assets of $454.8 million outpacing the increase of $414.7 million in interest-bearing liabilities, with the remainder funded by an increase in non-interest bearing deposits of $44.5 million. The increase in interest and dividend income of $7.7 million was partially offset by the increase in interest expense of $6.1 million. The net interest margin decreased eleven basis points, the yield on average earnings assets increased 21 basis points, and the cost of interest-bearing liabilities increased 38 basis points from the same period in 2017. Due to tax reform in late December 2017, the tax equivalency impact was unfavorable.
The increase in the average balances of loans primarily reflects loan growth and portfolio purchases. The average balance of total loans for the three months ended March 31, 2018 was $5.44 billion, and had an average yield of 4.07%. Increases in average balances for loans were recorded in all categories except construction loans, and increased $491.9 million as compared to the same period in 2017. For the three months ended March 31, 2018, the average balance of commercial real estate loans, commercial business loans, other consumer loans, residential real estate loans, and home equity loans increased $183.4 million, $112.4 million, $87.6 million, $79.2 million, and $55.4 million, respectively, from the respective prior period in 2017. The loan portfolio has responded favorably to the increase in the Fed Funds rates, LIBOR and Prime rate indices, as 30% of the portfolio is priced off of the LIBOR index, and 15% of the portfolio is priced off of the Prime rate index.
The average balance of investment securities decreased $28.1 million, and the average yield decreased 12 basis points for the three months ended March 31, 2018 compared to the same period in 2017. The decline in the portfolio yield was largely driven by the negative impact that tax reform has on the yield of tax-exempt municipal bonds.
For the three months ended March 31, 2018 compared to the same period in 2017, the average balance of total interest-bearing deposits increased $369.3 million, while the average cost increased 32 basis points. These increases were primarily due to deposit growth in all categories except for savings, as well as the Company’s continued focus to grow low cost deposits and the continued success in new account acquisition strategies. FHLBB advances increased $53.4 million, while the average cost increased 67 basis points for the three months ended March 31, 2018 compared to the same period in 2017, to help fund new loan growth and portfolio purchases. The Company focused on shorter duration advances to align maturities with new accounts, however, overnight advance and short term rates were elevated due to continued Federal Open Market Committee (“FOMC”) rate increases and a flattening yield curve.
Net interest income is affected by changes in interest rates, loan and deposit pricing strategies, competitive conditions, the volume and mix of interest-earning assets and interest-bearing liabilities as well as the level of non-performing assets. The Company manages the risk of changes in interest rates on its net interest income through an Asset/Liability Management Committee and through related interest rate risk monitoring and management policies.
Provision for Loan Losses
The provision for loan losses is a charge to earnings in an amount sufficient to maintain the allowance for loan losses at a level deemed adequate by the Company. The level of the allowance is a critical accounting estimate, which is subject to uncertainty. Acquired loans are recorded at fair value at the time of acquisition, with no carryover of the allowance for loan losses, which includes adjustments for market interest rates and expected credit losses. Included within the ALL at March 31, 2018 are reserves for acquired loans in accordance with Bank policies.
Management evaluates the adequacy of the allowance for loan losses on a quarterly basis. The adequacy of the loan loss allowance is based on such interrelated factors as the composition of the loan portfolio and its inherent risk characteristics, the level of non-performing loans and charge-offs, both current and historic, local economic and credit conditions, the direction of real estate values, and regulatory guidelines. The provision is charged against earnings in order to maintain an allowance for loan losses that reflects management’s best estimate of probable losses inherent in the loan portfolio at the balance sheet date.
Management recorded a provision for loan losses of $1.9 million for the three months ended March 31, 2018, compared to $2.3 million for the same period of 2017. The primary factors that influenced management’s decision to record the provision were organic growth during the period, slowing migration to covered loans, the on-going assessment of estimated exposure on impaired loans, level of delinquencies, and general economic conditions. Impaired loans totaled $47.3 million at March 31, 2018, compared to $45.9 million at December 31, 2017, an increase of $1.4 million, or 3.1%, reflecting increases of $1.9 million in residential real estate impaired loans, $889,000 in investor non-owner occupied commercial real estate impaired loans, and $648,000 in owner-


51
 


occupied commercial real estate impaired loans, offset by decreases of $974,000 in commercial business impaired loans and $799,000 in construction impaired loans. Troubled debt restructured (“TDR”) loans totaled $23.9 million at March 31, 2018, compared to $22.7 million at December 31, 2017, an increase of $1.2 million. At March 31, 2018, the allowance for loan losses totaled $47.9 million, representing 0.89% of total loans and 150.94% of non-performing loans compared to an allowance for loan losses of $47.1 million, which represented 0.88% of total loans and 148.76% of non-performing loans as of December 31, 2017. There is no carryover of the allowance for loan losses on acquired loans. The repayment of impaired loans is largely dependent upon the sale and value of collateral that may be impacted by current real estate conditions.
Non-Interest Income
Total non-interest income was $9.3 million and $8.7 million for the three months ended March 31, 2018 and 2017, with non-interest income representing 16.6% and 16.5% of total revenues, respectively. The following is a summary of non-interest income by major category for the three months ended March 31, 2018 and 2017:
 
For the Three Months Ended March 31,
 
2018
 
2017
 
$ Change
 
% Change
 
(Dollars in thousands)
Service charges and fees
$
6,159

 
$
5,645

 
$
514

 
9.1
 %
Gain on sale of securities, net
116

 
457

 
(341
)
 
(74.6
)
Income from mortgage banking activities
1,729

 
1,321

 
408

 
30.9

Bank-owned life insurance income
1,646

 
1,207

 
439

 
36.4

Net loss on limited partnership investments
(590
)
 
(80
)
 
(510
)
 
637.5

Other income
229

 
182

 
47

 
25.8

Total non-interest income
$
9,289

 
$
8,732

 
$
557

 
6.4
 %
Service Charges and Fees: Service charges and fees were $6.2 million for the three months ended March 31, 2018, an increase of $514,000 from the comparable 2017 period. The most significant increases were recorded in revenue generated by debit card fees and NSF fees primarily due to higher volume of related transactions and higher NSF fees collected in the current period.
Gains on Sales of Securities, Net: For the three months ended March 31, 2018, the Company recorded $116,000 in net gains on security sales compared to $457,000 in net gains in the prior year period.
For the three months ended March 31, 2018, the Company pursued a strategy to sell various securities with shortened average lives and lower yields, which were then reinvested into more capital-efficient investments. For the three months ended March 31, 2017, the Company recorded lower transactional volume with the activity mainly driven by the sale of shorter-term securities, adding longer duration investments in the portfolio to optimize income, as well as improving portfolio efficiency.
Income From Mortgage Banking Activities: The Company recorded an increase of $408,000 in income from mortgage banking activities for the three months ended March 31, 2018, compared to the same period in 2017. The increase for the three months ended March 31, 2018 was primarily due to improvement in the fair value recognized in net income for mortgage servicing rights in relation to the prior year due to an increase on long-term rates and an increase in the value of forward loan sales contracts due to market interest rate changes. These increases were partially offset by a decrease in gains on sale of loans due to the fair value of loans held for sale and derivative loan commitments due to market conditions.
Bank-Owned Life Insurance (“BOLI”) Income: For the three months ended March 31, 2018, the Company recorded BOLI income of $1.6 million compared to $1.2 million for the same period in 2017, an increase of $439,000. The increase for the three months ended March 31, 2018 was mainly due to purchases of higher yielding BOLI policies in late December 2017 and early January 2018. Additionally, the current period also benefited from the recording of income from death benefits of $226,000.
Net Loss on Limited Partnership Investments: The Company has investments in low income housing tax credit, new markets housing tax credit and alternative energy tax credit partnerships. In March 2017, the Company invested $3.6 million in an alternative energy tax credit partnerships. For the three months ending March 31, 2018, the Company did not invest in any tax credit partnerships, but expects to enter into new investments later in the year.
For the three months ended March 31, 2018, the Company recorded net losses of $590,000 on limited partnership investments, compared to net losses of $80,000 for the corresponding prior period as the Company experienced higher levels of impairment on its partnership investments in the current period. In conjunction with the losses realized on the tax credit partnerships, the Company recorded an offsetting benefit of $1.6 million and $2.4 million for the three months ended March 31, 2018 and 2017, respectively, as reflected in the provision for income taxes.


52
 


Non-Interest Expense
Non-interest expense increased $1.8 million to $36.7 million for the three months ended March 31, 2018.
For the three months ended March 31, 2018 and 2017, annualized non-interest expense represented 2.08% and 2.12% of average assets, respectively. The following table summarizes non-interest expense for the three months ended March 31, 2018 and 2017:
 
For the Three Months Ended March 31,
 
2018
 
2017
 
$ Change
 
% Change
 
(Dollars in thousands)
Salaries and employee benefits
$
21,198

 
$
19,730

 
$
1,468

 
7.4
 %
Service bureau fees
2,218

 
2,330

 
(112
)
 
(4.8
)
Occupancy and equipment
4,949

 
4,469

 
480

 
10.7

Professional fees
1,164

 
1,309

 
(145
)
 
(11.1
)
Marketing and promotions
685

 
712

 
(27
)
 
(3.8
)
FDIC insurance assessments
739

 
679

 
60

 
8.8

Core deposit intangible amortization
337

 
385

 
(48
)
 
(12.5
)
Other
5,446

 
5,308

 
138

 
2.6

Total non-interest expense
$
36,736

 
$
34,922

 
$
1,814

 
5.2
 %
Salaries and Employee Benefits: Salaries and employee benefits were $21.2 million for the three months ended March 31, 2018, an increase of $1.5 million from the comparable 2017 period.
For the three months ended March 31, 2018, the increase in salaries and benefits of $1.5 million was attributable to (a) an increase in salaries with a greater number of employees, mainly reflecting the hiring of additional staff targeted for growth, (b) a decrease in deferred expenses from loan originations, and (c) an increase in executive restricted stock expense as a result of stock awards granted in 2016 and 2017, increasing the number of unvested shares being expensed. These increases were partially offset by decreases in bonuses and commissions on product sales, health insurance costs, and temporary help due to the completion of projects.
Service Bureau Fees: Service bureau fees decreased $112,000 for the three months ended March 31, 2018, compared to the same period in 2017. The decrease was largely driven by an investment in several efficiency and risk mitigation projects related to the core banking system undertaken in the prior year period.
Occupancy and Equipment: For the three months ended March 31, 2018, the $480,000 increase in occupancy and equipment expense was driven by the move of the Company’s corporate headquarters to Hartford, Connecticut which resulted in an increase in rent expense and depreciation on leasehold improvements, computer hardware, and various software programs. These increases were partially offset by a decrease in expenses related to snow removal.
Professional Fees: Professional fees decreased $145,000 for the three months ended March 31, 2018, compared to the same period in 2017. The decrease was largely driven by expenses incurred in the prior year related to the engagement of consulting services assisting in a project targeted to maximize non-interest income revenue streams and legal services related to tax matters regarding a new partnership investment.
FDIC Insurance Assessments: The expense for FDIC insurance assessments increased $60,000 to $739,000 for the three months ended March 31, 2018 compared to the same period in the prior year. The increase is primarily attributable to an increase in the assessment base, partially offset by a decrease in the assessment rate.
Core Deposit Intangible Amortization: The $48,000 decrease in core deposit intangible amortization for the three months ended March 31, 2018, was directly attributable to the amortization method used by the Company. The Company is amortizing its $10.6 million core deposit intangible established in 2014 over 10 years using the sum-of-the-years-digits method.
Other Expenses: For the three months ended March 31, 2018, other expenses recorded by the Company were $5.4 million, an increase of $138,000 from the comparable 2017 period. The increases for the three months ended March 31, 2018 were driven by increased costs primarily due to human resource on-boarding expenses related to new hires as well as computer software and maintenance expenses related to technology investments. The increases were partially offset by lower expenses related to postage and mailing costs and a decrease in the provision for off-balance sheet items due to lower provisions for credit cards and commercial lines of credit.


53
 


Income Tax Provision
The provision for income taxes was $1.4 million and $2.1 million for the three months ended March 31, 2018 and 2017, respectively. The Company’s effective tax rate for the three months ended March 31, 2018 and 2017 was 8.0% and 13.2%, respectively. The effective tax rate as of March 31, 2018 is representative of the projected 2018 effective tax rate. The effective tax rate is lower than the statutory rate due to favorable permanent differences such as tax exempt income from municipal securities and BOLI, as well as tax credit benefits. The decrease in the tax expense over the prior year period is primarily due to the Tax Cuts and Jobs Act which occurred at the end of 2017. This resulted in a reduction of the corporate income tax rate from 35% to 21% for tax years 2018 and forward. As such, overall provision for income taxes was less than reflected in the prior year. The Company anticipates the potential for increased periodic volatility in future effective tax rates due to the impact of FASB’s ASU 2016-09: Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, which applies the tax effect of restricted stock vestings and stock option exercises through the tax rate as discrete items in the period in which the tax event occurs.
The Company continually monitors and evaluates the potential impact of current events and circumstances on the estimates used in the analysis of its income tax positions, and accordingly, the Company’s effective tax rate may fluctuate in the future. The Company evaluates its income tax positions based on tax laws and appropriate regulations and financial reporting considerations, and records adjustments as appropriate. This evaluation takes into consideration the status of current taxing authorities’ examinations of the Company’s tax returns and recent positions taken by the taxing authorities on similar transactions, if any. Accordingly, the results of these examinations may alter the timing or amount of taxable income or deductions taken by the Company.
Financial Condition, Liquidity and Capital Resources
Summary
The Company had total assets of $7.07 billion at March 31, 2018 and $7.11 billion at December 31, 2017, a decrease of $45.5 million, or 0.6%, primarily due to the decrease in loans held for sale of $50.7 million, as the Company delivered a significant level of loans held for sale to third party investors during the current period, a decrease in the total investment securities portfolio of $33.1 million, and a decrease in other assets of $17.4 million. These decreases were partially offset by increases in net loans of $41.4 million and $31.3 million in the cash surrender value of bank-owned life insurance.
Total net loans of $5.35 billion, with an allowance for loan losses of $47.9 million at March 31, 2018, increased $41.4 million, or 0.8%, when compared to total net loans of $5.31 billion, with an allowance for loan losses of $47.1 million at December 31, 2017. The increase in loans was due primarily to organic loan growth, as well as the purchased loan portfolios. Net loans increased due to growth in residential real estate loans, other consumer loans, commercial business loans, and commercial construction loans, offset primarily by decreases in investor non-owner occupied commercial real estate loans and residential construction loans.
Total deposits of $5.28 billion at March 31, 2018 increased $84.3 million, or 1.6%, when compared to total deposits of $5.20 billion at December 31, 2017. The increase in deposits was mainly due to growth in money market deposits and NOW accounts, offset by a decrease in demand deposits, which is reflective of the Company’s strategy to emphasize growth in transactional accounts to drive low-cost core deposit growth. The Company’s gross loan-to-deposit ratio was 101.9% at March 31, 2018, compared to 102.7% at December 31, 2017.
At March 31, 2018, total equity of $693.0 million decreased $328,000 when compared to total equity of $693.3 million at December 31, 2017. The change in equity for the period ended March 31, 2018 was primarily due to an increase in accumulated other comprehensive loss as a result of a decrease in the market value on the Company’s investment portfolio, as well as dividends paid to common shareholders, offset by year to date net income. At March 31, 2018, the tangible common equity ratio was 8.25%, compared to 8.20% at December 31, 2017.
See Note 9, “Regulatory Matters” in Notes to Unaudited Consolidated Financial Statements contained in this report for information on the Bank and the Company’s regulatory capital levels and ratios.
Securities
The Company maintains a securities portfolio that is primarily structured to generate interest income, manage interest-rate sensitivity, and provide a source of liquidity for operating needs. The securities portfolio is managed in accordance with regulatory guidelines and established internal corporate investment policies.
The following table sets forth information regarding the amortized cost and fair value of the Company’s investment portfolio at the dates indicated:


54
 


Securities
 
March 31, 2018
 
December 31, 2017
 
Amortized
Cost
 
Fair
Value
 
Amortized
Cost
 
Fair
Value
 
(In thousands)
Available-for-sale:
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
Government-sponsored residential mortgage-backed securities
$
228,857

 
$
223,967

 
$
235,646

 
$
235,479

Government-sponsored residential collateralized debt obligations
189,480

 
186,842

 
134,652

 
133,112

Government-sponsored commercial mortgage-backed securities
33,356

 
32,375

 
33,449

 
33,255

Government-sponsored commercial collateralized debt obligations
156,211

 
149,659

 
151,035

 
147,242

Asset-backed securities
110,777

 
111,189

 
166,559

 
167,139

Corporate debt securities
85,044

 
82,876

 
88,571

 
89,136

Obligations of states and political subdivisions
253,554

 
244,369

 
249,531

 
245,007

Total debt securities
1,057,279

 
1,031,277

 
1,059,443

 
1,050,370

Marketable equity securities, by sector:
 
 
 
 
 
 
 
Industrial

 

 
109

 
209

Oil and gas

 

 
131

 
208

Total marketable equity securities

 

 
240

 
417

Total available-for-sale securities
$
1,057,279

 
$
1,031,277

 
$
1,059,683

 
$
1,050,787

Held-to-maturity:
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
Obligations of states and political subdivisions
$

 
$

 
$
12,280

 
$
12,871

Government-sponsored residential mortgage-backed securities

 

 
1,318

 
1,429

Total held-to-maturity securities
$

 
$

 
$
13,598

 
$
14,300

During the three months ended March 31, 2018, the available-for-sale securities portfolio decreased $19.5 million to $1.03 billion, representing 14.6% of total assets at March 31, 2018, from $1.05 billion and 14.8% of total assets at December 31, 2017. The decrease is largely due to mark-to-market unrealized losses in the portfolio as a result of the increase in the general level of interest rates over the past quarter. The Company continues to maintain its barbell portfolio management strategy, with any purchases made focusing on maintaining the portfolio duration and ensuring credit diversification. Portfolio activity over the quarter largely consisted of transitioning out of securities with low yields and shortening weighted average lives, as well as repositioning into securities with better capital efficiency, risk weighting, and liquidity.
Accounting guidance requires the Company to designate its securities as held-to-maturity, available-for-sale, or trading depending on the Company’s intent regarding its investments at the time of purchase. The Company does not currently maintain a portfolio of held-to-maturity or trading securities. Given the Company’s early adoption of FASB’s ASU 2017-12: Derivatives & Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, all securities that were previously classified as held-to-maturity at December 31, 2017 were considered pre-payable and were transfered over to the available-for-sale classification as of January 1, 2018. As of March 31, 2018, all of the company’s debt securities were classified as available-for-sale.
The Company held $872.1 million in securities that were in an unrealized loss position at March 31, 2018; $498.2 million of this total had been in an unrealized loss position for less than twelve months with the remaining $373.8 million in an unrealized loss position for twelve months or longer. These securities were evaluated by management and were determined not to be other-than-temporarily impaired. The Company does not have the intent to sell these securities, and it is more-likely-than-not that it will not have to sell the securities before the recovery of their cost basis. To the extent that changes in interest rates, credit spread movements and other factors that influence the fair value of securities continue, the Company may be required to record impairment charges for other-than-temporary impairment in future periods. For additional information on the securities portfolio, see Note 3, “Securities” in the Notes to Unaudited Consolidated Financial Statements contained elsewhere in this report.


55
 


The Company monitors investment exposures continually, performs credit assessments based on market data available at the time of purchase, and performs ongoing credit due diligence for all collateralized loan obligations, corporate exposures, and municipal securities. The Company’s investment portfolio is regularly monitored for performance enhancements and interest rate risk profiles, with dynamic strategies implemented accordingly.
The Company has the ability to use the investment portfolio, as well as interest-rate financial instruments within internal policy guidelines, to hedge and manage interest-rate risk as part of its asset/liability strategy. See Note 7, “Derivatives and Hedging Activities,” in the Notes to Unaudited Consolidated Financial Statements contained elsewhere in this report for additional information concerning derivative financial instruments.
Lending Activities
The Company’s wholesale lending team includes bankers, cash management specialists and originations, underwriting and servicing staff in each of our disciplines in wholesale lending which includes commercial real estate, commercial business, business banking, cash management, and a shared national credits desk. Our consumer lending team includes the following disciplines which in nearly all channels drive lending activities: retail branches and retail lending, customer contact center which includes outbound calling, direct sales, correspondent lending, LH-Finance, and United Northeast Financial Advisors (“UNFA”).
The Company’s lending activities have historically been conducted principally in Connecticut and Massachusetts; however, as we seek to enhance shareholder value through favorable risk adjusted returns, we often will lend throughout the Northeast and to a lesser extent certain Mid-Atlantic states and other select states. The Company’s experience in our geographic areas we lend in allows us to look at a wide variety of commercial, mortgage, and consumer loans. Opportunities are initially reviewed to determine if they meet the Company’s credit underwriting guidelines. After successfully passing an initial credit review, we then utilize the Company’s risk adjusted return on capital model to determine pricing and structure that supports, or is accretive to, the Company’s return goals. Our systematic approach is intended to create better risk adjusted returns on capital. Through the Company’s Loan and Funds Management Policies, both approved by the Board of Directors, we set limits on loan size, relationship size, and product concentration for both loans and deposits. Creating diversified and granular loan and deposit portfolios is how we diversify risk and create improved return on risk adjusted capital.
The Company can originate, purchase, and sell commercial loans, commercial real estate loans, residential and commercial construction loans, residential real estate loans collateralized by one-to-four family residences, home equity lines of credit and fixed rate loans, marine floor plan loans and other consumer loans.
The Company’s approach to lending is influenced in large part by its risk adjusted return models. With the high level of competition for high quality earning assets, pricing is often at levels that are not accretive to the Company’s aspirational equity return metrics. The Company utilizes a web-based risk adjusted return model that includes inputs such as internal risk ratings, the marginal cost of funding the origination, contractual loan characteristics such as interest rate and term, and origination and servicing costs. This model allows the Company to understand the life-of-loan impact of the origination, leading to proactive and informed decision making that results in the origination of loans that support the Company’s aspirational return metrics. We seek to acquire, develop, and preserve high quality relationships with customers, prospects, and centers of influence that support our return goals and compensate our commercial bankers and branch management for improving returns on equity for their respective areas of responsibility.
The Company purchases loans to enhance geographical diversification, enhance returns, and gain exposure to loan types that we are unwilling to make infrastructure investments in to originate ourselves. Loans purchased by the Company are underwritten by us, are generally serviced by others (“SBO”), and undergo a robust due diligence process. Management performs a vigorous due diligence exercise on the originator, and visits and observes first hand the servicer and its operational process and controls to ensure that the originator and servicer both meet the standards of the Company. Financial modeling includes reviewing prospective yields, costs associated with purchasing loans, including servicing fees and assumed loss rates to ensure that risk adjusted returns of the target portfolio are accretive to our return goals. The Company has set portfolio and capital limits on each of its purchased portfolios and has hired staff to oversee ongoing monitoring of the respective servicer and performance to ensure the portfolio performance is meeting our initial and ongoing expectations. In the event that our expectations are not met, the Company has many remedies at its disposal, including replacing the servicer, ending its relationship with the originator, and selling the entire target portfolio. Contractually, the Company has the ability to cross sell dissimilar products to customers in its purchased portfolios allowing us to develop a relationship using our existing online and mobile channels that support servicing and acquisition of our current and prospective clients without the need for a brick and mortar branch.
The table below displays the balances of the Company’s loan portfolio as of March 31, 2018 and December 31, 2017:


56
 


Loan Portfolio Analysis
 
March 31, 2018
 
December 31, 2017
 
Amount
 
Percent
 
Amount
 
Percent
 
(Dollars in thousands)
Commercial real estate loans:
 
 
 
 
 
 
 
Owner-occupied
$
442,938

 
8.2
%
 
$
445,820

 
8.3
%
Investor non-owner occupied
1,842,898

 
34.3

 
1,854,459

 
34.7

Construction
84,717

 
1.6

 
78,083

 
1.5

Total commercial real estate loans
2,370,553

 
44.1

 
2,378,362

 
44.5

 
 
 
 
 
 
 
 
Commercial business loans
846,182

 
15.7

 
840,312

 
15.7

 
 
 
 
 
 
 
 
Consumer loans:
 
 
 
 
 
 
 
Residential real estate
1,235,197

 
22.9

 
1,204,401

 
22.6

Home equity
582,285

 
10.8

 
583,180

 
10.9

Residential construction
37,579

 
0.7

 
40,947

 
0.8

Other consumer
310,439

 
5.8

 
292,781

 
5.5

Total consumer loans
2,165,500

 
40.2

 
2,121,309

 
39.8

Total loans
5,382,235

 
100.0
%
 
5,339,983

 
100.0
%
Net deferred loan costs and premiums
14,724

 
 
 
14,794

 
 
Allowance for loan losses
(47,915
)
 
 
 
(47,099
)
 
 
Loans - net
$
5,349,044

 
 
 
$
5,307,678

 
 
As shown above, gross loans were $5.38 billion, an increase of $42.3 million, or 0.8%, at March 31, 2018 from December 31, 2017.
Total commercial real estate loans represent the largest segment of our loan portfolio at 44.1% of total loans and decreased $7.8 million, or 0.3%, to $2.37 billion from December 31, 2017. The commercial real estate loan portfolio is comprised of owner-occupied commercial real estate (“OOCRE”) and investor non-owner occupied commercial real estate (“Investor CRE”), and to a lesser extent, commercial construction. Investor CRE represents the largest segment of the Company’s loan portfolio as of March 31, 2018, comprising 34.3% of total loans and OOCRE represents 8.2% of the portfolio. The Company intends to continue to increase the relative level of OOCRE while decreasing the relative level of Investor CRE to generate more favorable risk-adjusted returns when management is able to identify production that can enhance net interest margin. Commercial real estate construction loans are made for developing commercial real estate properties such as office complexes, apartment buildings and residential subdivisions. Commercial real estate construction loans totaled $84.7 million at March 31, 2018, approximately $25.3 million of which is residential use and $59.4 million of which is commercial use, compared to total commercial real estate construction loans of $78.1 million at December 31, 2017, $25.9 million of which was residential use and $52.2 million of which was commercial use.
Commercial business loans increased $5.9 million to $846.2 million at March 31, 2018 from $840.3 million at December 31, 2017. Mid-sized businesses continue to look to community banks for relationship banking and personalized lending services. Periodically, the Company participates in a shared national credit (“SNC”) program, which engages in the participation and purchase of credits with other “supervised” unaffiliated banks or financial institutions, specifically loan syndications and participations. These loans generate earning assets to increase profitability of the Company and diversify commercial loan portfolios by providing opportunities to participate in loans to borrowers in other regions or industries of which the Company might otherwise have no access. The Company offers both term and revolving commercial loans. Term loans have either fixed or adjustable rates of interest and, generally, terms of between three and seven years and amortize on the same basis. Additionally, two market segments the Company has focused on are franchise and educational banking. The franchise lending practice lends to certain franchisees in support of their development, acquisition and expansion needs. The Company typically offers term loans with maturities between three and eight years with amortization from seven to ten years. These loans generally are on a floating rate basis with spreads slightly higher than the standard commercial business loan spreads. The educational banking practice consists of K-12 schools and colleges/universities utilizing both taxable and tax-exempt loan products for campus improvements, expansions and working capital needs. Generally, educational term loans have longer dated maturities that amortize up to 30 years and typically offer the Company a full deposit and cash management relationship. Both the franchise and educational lending areas focus on opportunities across New England and certain Mid-Atlantic states.


57
 


Residential real estate loans continue to represent a major segment of the Company’s loan portfolio as of March 31, 2018, comprising 22.9% of total loans, an increase of $30.8 million from December 31, 2017. The Company had originations of both adjustable and fixed rate mortgages of $94.4 million during the first three months of 2018, reflecting both refinancing activity and loans for new home purchases. The Company currently sells the majority of all originated fixed rate residential real estate loans with terms of 30 years, but will also sell 10, 15, and 20 year loans depending on the circumstances. The mortgage origination activity resulted from low market interest rates and competitive pricing.
The Company also offers home equity loans and home equity lines of credit (“HELOCs”), both of which are secured by owner-occupied one-to-four family residences. Home equity loans are offered with fixed rates of interest and with terms up to 15 years. At March 31, 2018, the home equity portfolio totaled $582.3 million compared to $583.2 million at December 31, 2017. During the three months ended March 31, 2018, the Company purchased one HELOC portfolio totaling $20.3 million, compared to portfolios totaling $105.2 million for the year ended December 31, 2017. The total principal balance of the HELOC purchased portfolios outstanding at March 31, 2018 and December 31, 2017 were $249.5 million and $246.5 million, respectively. These loans are not serviced by the Company. The purchased HELOC portfolios are secured by second liens. The Company may continue purchasing HELOCs throughout 2018 to maintain its existing exposure.
Residential real estate construction loans are made to individuals for home construction whereby the borrower owns the parcel of land and the funds are advanced in stages until completion. Residential real estate construction loans totaled $37.6 million at March 31, 2018, compared to $40.9 million at December 31, 2017.
Other consumer loans totaled $310.4 million, or 5.8%, of the total loan portfolio at March 31, 2018. Other consumer loans generally consist of loans on retail high-end boats and small yachts, home improvement loans, new and used automobiles, loans collateralized by deposit accounts and unsecured personal loans. During December 2015, the Company purchased two consumer loan portfolios totaling $229.2 million which consisted of marine retail loans and home improvement loans. At March 31, 2018 and December 31, 2017, $121.7 million and $130.9 million of these loans were outstanding, respectively. The marine retail loans are collateralized by premium brand boats. The home improvement loans are 90% backed by the U.S. Department of Housing and Urban Development and consist of loans to install energy efficient upgrades to the borrowers’ one-to-four family residences. The Company’s plan seeks to marginally increase the level of consumer loans throughout 2018, given these loan types have favorable rate characteristics that will positively impact the net interest margin along with significant granularity and credit metrics that fit within the superior credit quality of its existing portfolio.
LH-finance, the Company’s marine lending unit, includes purchased and originated retail loans and dealer floorplan loans. The Company’s relationships are limited to well established dealers of global premium brand manufacturers. The Company’s top three manufacturer customers have been in business between 30 and 100 years. The Company has generally secured agreements with premium manufacturers to support dealer floor plan loans which may reduce the Company’s credit exposure to the dealer, despite our underwriting of each respective dealer. We have developed incentive retail pricing programs with the dealers to drive retail dealer flow. Retail loans are generally limited to premium manufacturers with established relationships with the Company which have a vested interest in the secondary market pricing of their respective brand due to the limited inventory available for resale. Consequently, while not contractually committed, manufacturers will often support secondary resale values which can have the effect of reducing losses from non-performing retail marine loans. Retail borrowers generally have very high credit scores, substantial down payments, substantial net worth, personal liquidity, and excess cash flow. Retail loans have an average life of four years and key markets include Florida, California, and New England.
The Company has employed specific parameters taking into account: geographical considerations; exposure hold levels; qualifying financial partners; and most importantly sound credit quality with strong metrics. A thorough independent analysis of the credit quality of each borrower is made for every transaction whether it is an assignment or participation.
Asset Quality
The Company’s lending strategy focuses on direct relationship lending within its primary market area as the quality of assets underwritten is an important factor in the successful operation of a financial institution. Non-performing assets, loan delinquency and credit loss levels are considered to be key measures of asset quality. Management strives to maintain asset quality through its underwriting standards, servicing of loans and management of non-performing assets since asset quality is a key factor in the determination of the level of the allowance for loan losses. See Note 4, “Loans Receivable and Allowance for Loan Losses” contained elsewhere in this report for further information concerning the Allowance for Loan Losses.


58
 


The following table details asset quality ratios for the following periods:
Asset Quality Ratios
 
At March 31, 2018
 
At December 31, 2017
Non-performing loans as a percentage of total loans
0.59
%
 
0.59
%
Non-performing assets as a percentage of total assets
0.48
%
 
0.48
%
Net charge-offs as a percentage of average loans
0.08
%
(1) 
0.10
%
Allowance for loan losses as a percentage of total loans
0.89
%
 
0.88
%
Allowance for loan losses to non-performing loans
150.94
%
 
148.76
%
(1) 
Calculated based on year to date net charge-offs annualized
Non-performing Assets
Generally loans are placed on non-accrual if collection of principal or interest in full is in doubt, if the loan has been restructured as part of a TDR, or if any payment of principal or interest is past due 90 days or more. A loan may be returned to accrual status if it has demonstrated sustained contractual performance for six continuous months or if all principal and interest amounts contractually due are reasonably assured of repayment within a reasonable period. There are, on occasion, circumstances that cause commercial loans to be placed in the 90 days delinquent and accruing category, for example, loans that are considered to be well secured and in the process of collection or renewal. As of March 31, 2018 and December 31, 2017, loans totaling $382,000 and $953,000, respectively, were greater than 90 days past due and accruing. The loans reported as past due 90 days or more and still accruing represent loans that were evaluated by management and maintained on accrual status based on an evaluation of the borrower.
The following table details non-performing assets for the periods presented:
 
At March 31, 2018
 
At December 31, 2017
 
Amount
 
%
 
Amount
 
%
 
(Dollars in thousands)
Non-accrual loans:
 
 
 
 
 
 
 
Owner-occupied commercial real estate
$
2,326

 
6.9
%
 
$
1,664

 
4.9
%
Investor commercial real estate
2,863

 
8.5

 
1,821

 
5.4

Construction
273

 
0.8

 
1,398

 
4.1

Commercial business
1,579

 
4.7

 
1,477

 
4.4

Residential real estate
11,663

 
34.6

 
11,824

 
35.0

Home equity
4,698

 
14.0

 
4,968

 
14.7

Other consumer loans
34

 
0.1

 
35

 
0.1

Total non-accrual loans, excluding troubled debt restructured loans
23,436

 
69.6
%
 
23,187

 
68.6
%
Troubled debt restructurings - non-accruing
8,308

 
24.7

 
8,475

 
25.0

Total non-performing loans
31,744

 
94.3

 
31,662

 
93.6

Other real estate owned
1,935

 
5.7

 
2,154

 
6.4

Total non-performing assets
$
33,679

 
100.0
%
 
$
33,816

 
100.0
%
As displayed in the table above, non-performing assets at March 31, 2018 decreased to $33.7 million compared to $33.8 million at December 31, 2017.
Non-accruing TDR loans decreased by $167,000 since December 31, 2017, due primarily to a decrease of $1.0 million in commercial business non-accruing TDR loans offset by increases in both construction and home equity non-accruing TDR loans of $763,000 and $121,000, respectively. The decrease in commercial business non-accruing TDRs is the result of charge offs and paydowns on loans as compared to December 31, 2017. The increase in construction non-accruing TDR loans is the result of one commercial relationship related to construction for a residential subdivision, which was previously reported as non-accrual and was modified during the quarter.
Home equity non-accrual loans decreased $270,000 to $4.7 million at March 31, 2018, as a result of slower movement of HELOCs into non-accrual status during the quarter.


59
 


Residential real estate non-accrual loans decreased $161,000 to $11.7 million at March 31, 2018. The Company continues to originate loans with strong credit characteristics and routinely updates non-performing loans in terms of FICO scores and LTV ratios. Through continued heightened account monitoring, collections and workout efforts, the Company is committed to mortgage solution programs designed to assist homeowners to remain in their homes. As has been its practice historically, the Company does not originate subprime loans.
At March 31, 2018, commercial real estate non-accrual loans (including owner-occupied and investor non-owner occupied commercial real estate loans) increased $1.7 million and commercial business non-accrual loans increased $102,000. The movements in these categories were the result of several larger loans which impacted the totals within the categories.
Non-accrual construction loans decreased $1.1 million, primarily reflecting one commercial relationship totaling $273,000 which relates to construction for a residential subdivision. At December 31, 2017, non-accrual construction loans consisted of two commercial relationships and totaled $1.4 million.
Troubled Debt Restructuring
Loans are considered restructured in a troubled debt restructuring when the Company has granted concessions to a borrower due to the borrower’s financial condition that it otherwise would not have considered. These concessions include modifications of the terms of the debt such as reduction of the stated interest rate other than normal market rate adjustments, extension of maturity dates, or reduction of principal balance or accrued interest. The decision to restructure a loan, versus aggressively enforcing the collection of the loan, may benefit the Company by increasing the ultimate probability of collection.
TDR loans are classified as accruing or non-accruing based on management’s assessment of the collectability of the loan. Loans which are already on non-accrual status at the time of the restructuring generally remain on non-accrual status for a minimum of six months before management considers such loans for return to accruing TDR status. Accruing restructured loans are placed into non-accrual status if and when the borrower fails to comply with the restructured terms and management deems it unlikely that the borrower will return to a status of compliance in the near term. Once a loan is classified as a TDR it retains that classification for the life of the loan; however, some TDRs may demonstrate acceptable performance allowing the TDR loan to be placed on accruing TDR status. The increase in TDRs is primarily attributable to the addition of larger commercial loans along with increases in residential and home equity TDRs during the period ended March 31, 2018.
The following table provides detail of TDR balances for the periods presented:
 
 
At March 31,
2018
 
At December 31,
2017
 
 
(In thousands)
Recorded investment in TDRs:
 
 
 
 
Accrual status
 
$
15,580

 
$
14,249

Non-accrual status
 
8,308

 
8,475

Total recorded investment
 
$
23,888

 
$
22,724

 
 
 
 
 
Accruing TDRs performing under modified terms for more than one year
 
$
7,529

 
$
7,783

TDR allocated reserves included in the balance of allowance for loan losses
 
455

 
520

Additional funds committed to borrowers in TDR status
 

 
29


The following table provides detail of TDR activity for the periods presented:
 
Three Months Ended 
 March 31,
 
2018
 
2017
 
(In thousands)
TDRs, beginning of period
$
22,724

 
$
23,352

New TDR status
4,146

 
1,543

Paydowns/draws on existing TDRs, net
(2,324
)
 
(699
)
Charge-offs post modification
(658
)
 
(71
)
TDRs, end of period
$
23,888

 
$
24,125



60
 


Allowance for Loan Losses
The allowance for loan losses and the reserve for unfunded credit commitments are maintained at a level estimated by management to provide for probable losses inherent within the loan portfolio. Probable losses are estimated based upon a quarterly review of the loan portfolio, which includes historic default and loss experience, specific problem loans, risk rating profile, economic conditions and other pertinent factors which, in management’s judgment, warrant current recognition in the loss estimation process. The Company’s Risk Management Committee meets quarterly to review and conclude on the adequacy of the reserves and to present their recommendation to executive management and the Board of Directors.
Management considers the adequacy of the ALL a critical accounting estimate. The adequacy of the ALL is subject to considerable assumptions and judgment used in its determination. Therefore, actual losses could differ materially from management’s estimate if actual conditions differ significantly from the assumptions utilized. These conditions include economic factors in the Company’s market and nationally, industry trends and concentrations, real estate values and trends, and the financial condition and performance of individual borrowers. While management believes the ALL is adequate as of March 31, 2018, actual results may prove different and the differences could be significant.
The Company’s general practice is to identify problem credits early and recognize full or partial charge-offs as promptly as practicable when it is determined that the collection of loan principal is unlikely. The Company recognized full or partial charge-offs on collateral dependent impaired loans when the collateral is deemed to be insufficient to support the carrying value of the loan. The Company does not recognize a recovery when an updated appraisal indicates a subsequent increase in value.
The Company had an allowance for loan losses of $47.9 million, or 0.89% of total loans, at March 31, 2018 as compared to an allowance for loan losses of $47.1 million, or 0.88% of total loans, at December 31, 2017. Management believes that the allowance for loan losses is adequate and consistent with asset quality indicators and that it represents the best estimate of probable losses inherent in the loan portfolio.
The unallocated portion of the ALL represents general valuation allowances that are not allocated to a specific loan portfolio. The unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses and reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating allocated and general reserves in the portfolio. The unallocated portion of the ALL at March 31, 2018 increased $100,000 to $1.8 million compared to December 31, 2017. See Note 4, “Loans Receivable and Allowance for Loan Losses” in the Notes to the Unaudited Consolidated Financial Statements contained in this report for a table providing the activity in the Company’s allowance for loan losses for the three months ended March 31, 2018 and 2017.
In addition to the ALL, the Company maintains a reserve for unfunded credit commitments in other liabilities on the Consolidated Statements of Condition. The allowance for credit losses analysis includes consideration of the risks associated with unfunded loan commitments. The reserve calculation includes factors that are consistent with ALL methodology for funded loans. The combination of ALL and unfunded reserves is calculated in a manner to capture the entirety of the underlying business relationship of the customer. The amounts of unfunded commitments and the associated reserves may be subject to fluctuations due to originations, the timing and volume of loan funding, as well as changes in risk ratings. At both March 31, 2018 and December 31, 2017, the reserve for unfunded credit commitments was $1.7 million.
Sources of Funds
The primary source of the Company’s cash flows, for use in lending and meeting its general operational needs, is deposits. Additional sources of funds are from FHLBB advances, reverse repurchase agreements, federal funds lines, loan and mortgage-backed securities repayments, securities sales proceeds and maturities, subordinated debt, and earnings. While scheduled loan and securities repayments are a relatively stable source of funds, loan and investment security prepayments and deposit inflows are influenced by prevailing interest rates and local economic conditions and are inherently uncertain.


61
 


Deposits
The Company offers a wide variety of deposit products to consumer, business and municipal customers. Deposit customers can access their accounts in a variety of ways including branch banking, ATM’s, online banking, mobile banking and telephone banking. Effective advertising, direct mail, well-designed product offerings, customer service and competitive pricing policies have been successful in attracting and retaining deposits. A key strategic objective is to grow the base of checking customers by retaining existing relationships while attracting new customers.
Deposits provide an important source of funding for the Bank as well as an ongoing stream of fee revenue. The Company attempts to control the flow of funds in its deposit accounts according to its need for funds and the cost of alternative sources of funding. A Retail Pricing Committee meets weekly and a Management ALCO meets monthly, to determine pricing and marketing initiatives. Actions of these committees influence the flow of funds primarily by the pricing of deposits, which is affected to a large extent by competitive factors in its market area and asset/liability management strategies.
The following table presents deposits by category as of the dates indicated:
 
March 31, 2018
 
December 31, 2017
 
(In thousands)
Demand deposits
$
753,575

 
$
778,576

NOW accounts
818,710

 
794,828

Regular savings and club accounts
513,638

 
504,115

Money market accounts
1,397,854

 
1,325,754

Total core deposits
3,483,777

 
3,403,273

Time deposits
1,798,733

 
1,794,948

Total deposits
$
5,282,510

 
$
5,198,221

Deposits totaled $5.28 billion at March 31, 2018, an increase of $84.3 million compared to December 31, 2017. Core deposits increased $80.5 million, or 2.4%, from December 31, 2017 due to the Company’s continued strategy to focus on obtaining low cost core deposits.
Time deposits included brokered certificate of deposits of $263.8 million and $259.1 million at March 31, 2018 and December 31, 2017, respectively. The Company utilizes brokered time deposits as part of its overall funding program along with other sources. Excluding out-of-market brokered certificates of deposits, in-market time deposits totaled $1.53 billion and $1.54 billion at March 31, 2018 and December 31, 2017, respectively.
Borrowings
The Company also uses various types of short-term and long-term borrowings in meeting funding needs. While customer deposits remain the primary source for funding loan originations, management uses short-term and long-term borrowings as a supplementary funding source for loan growth and other liquidity needs when the cost of these funds are favorable compared to alternative funding, including deposits.
The following table presents borrowings by category as of the dates indicated:
 
March 31, 2018
 
December 31, 2017
 
(In thousands)
FHLBB advances (1)
$
913,963

 
$
1,046,458

Subordinated debt (2)
80,017

 
79,956

Wholesale repurchase agreements
20,000

 
20,000

Customer repurchase agreements
12,769

 
14,591

Other
3,986

 
4,049

Total borrowings
$
1,030,735

 
$
1,165,054

(1)FHLBB advances include $394,000 and $504,000 of purchase accounting discounts at March 31, 2018 and December 31, 2017, respectively.
(2)Subordinated debt includes $7.7 million of acquired junior subordinated debt, net of mark to market discounts of $1.9 million at both March 31, 2018 and December 31, 2017, and $75.0 million of Subordinated Notes, net of associated deferred costs of $822,000 and $853,000 at March 31, 2018 and December 31, 2017, respectively.


62
 


United Bank is a member of the Federal Home Loan Bank System, which consists of twelve district Federal Home Loan Banks, each subject to the supervision and regulation of the Federal Housing Finance Agency. Members are required to own capital stock in the FHLBB in order for the Bank to access advances and borrowings which are collateralized by certain home mortgages or securities of the U.S. Government and its agencies. The capital stock investment is restricted in that there is no market for it, and it can only be redeemed by the FHLBB.
Total FHLBB advances decreased $132.4 million to $913.6 million at March 31, 2018, exclusive of the purchase accounting mark adjustment on the advances, compared to $1.05 billion at December 31, 2017. At March 31, 2018, $788.6 million of the Company’s $913.6 million outstanding FHLBB advances were at fixed coupons ranging from 0.99% to 3.75%, with a weighted average cost of 1.74%. Additionally, the Company has four advances with the FHLBB totaling $125.0 million that are underlying hedge instruments; the interest is based on the 3-month LIBOR and adjusts quarterly. The average cost of funds including these adjustable advances is 1.75%. FHLBB borrowings represented 12.9% and 14.7% of assets at March 31, 2018 and December 31, 2017, respectively.
Borrowings under reverse purchase agreements totaled $20.0 million at both March 31, 2018 and December 31, 2017. The outstanding borrowings at March 31, 2018 and December 31, 2017 consisted of two individual agreements with remaining terms of one year or less and a weighted-average cost of 2.59%. Retail repurchase agreements, which have a term of one day and are backed by the purchasers’ interest in certain U.S. Government or government-sponsored securities, totaled $12.8 million and $14.6 million at March 31, 2018 and December 31, 2017, respectively.
Subordinated debentures totaled $80.0 million at both March 31, 2018 and at December 31, 2017.
Liquidity and Capital Resources
Liquidity is the ability to meet cash needs at all times with available cash or by conversion of other assets to cash at a reasonable price and in a timely manner. The Company maintains liquid assets at levels the Company considers adequate to meet its liquidity needs. The Company adjusts its liquidity levels to fund loan commitments, repay its borrowings, fund deposit outflows, pay escrow obligations on all items in the loan portfolio and to fund operations. The Company also adjusts liquidity as appropriate to meet asset and liability management objectives.
The Company’s primary sources of liquidity are deposits, amortization and prepayment of loans, the sale in the secondary market of loans held for sale, maturities and sales of investment securities and other short-term investments, periodic pay downs of mortgage-backed securities, 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. The Company sets the interest rates on our deposits to maintain a desired level of total deposits. In addition, the Company invests excess funds in short-term interest-earning assets, which provide liquidity to meet lending requirements.
A portion of the Company’s liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing activities. At March 31, 2018, $69.2 million of the Company’s assets were held in cash and cash equivalents compared to $88.7 million at December 31, 2017. The Company’s primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of investment securities, increases in deposit accounts, proceeds from residential loan sales and advances from the FHLBB.
Liquidity management is both a daily and longer-term function of business management. If the Company requires funds beyond its ability to generate them internally, borrowing agreements exist with the FHLBB, which provide an additional source of funds. At March 31, 2018, the Company had $913.6 million in advances from the FHLBB and an additional available borrowing limit of $494.4 million based on collateral requirements of the FHLBB inclusive of the line of credit. In addition, the Bank has relationships with brokered sweep deposit providers with outstanding balances of $441.4 million at March 31, 2018. Internal policies limit wholesale borrowings to 40% of total assets, or $2.83 billion, at March 31, 2018. In addition, the Company has uncommitted federal funds lines of credit with four counterparties totaling $107.5 million at March 31, 2018. No federal funds purchased were outstanding at March 31, 2018.
The Company has established access to the Federal Reserve Bank of Boston’s discount window through a borrower in custody agreement. As of March 31, 2018, the Bank had pledged 26 commercial loans, with outstanding balances totaling $183.4 million. Based on the amount of pledged collateral, the Bank had available liquidity of $140.9 million.
At March 31, 2018, the Company had outstanding commitments to originate loans of $113.9 million and unfunded commitments under construction loans, lines of credit, stand-by letters of credit, unused checking overdraft lines of credit, and unused credit card lines of $1.01 billion. At March 31, 2018, time deposits scheduled to mature in less than one year totaled $1.16 billion. Based on prior experience, management believes that a significant portion of such deposits will remain with the Company, although there can be no assurance that this will be the case. In the event a significant portion of its deposits are not retained by the Company, it will have to utilize other funding sources, such as FHLBB advances in order to maintain its level of assets.


63
 


Alternatively, we would reduce our level of liquid assets, such as our cash and cash equivalents in order to meet funding needs. In addition, the cost of such deposits may be significantly higher if market interest rates are higher or there is an increased amount of competition for deposits in our market area at the time of renewal.
The main sources of liquidity at the parent company level are dividends from United Bank and the ability to obtain funding through capital market issuances, as evidenced by the Company’s issuance of $75.0 million of subordinated notes in September 2014. The main uses of liquidity are payments of dividends to common stockholders, repurchase of United Financial’s common stock, payment of subordinated note interest, and corporate operating expenses. There are certain restrictions on the payment of dividends. See Note 17, “Regulatory Matters” in the Company’s 2017 Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 for further information on dividend restrictions.
The Company and the Bank are subject to various regulatory capital requirements. As of March 31, 2018, the Bank is categorized as “well-capitalized” under the regulatory framework for prompt corrective action. See Note 9, “Regulatory Matters” in the Notes to the Unaudited Consolidated Financial Statements contained elsewhere in this report for discussion of capital requirements.
The liquidity position of the Company is continuously monitored and adjustments are made to balance between sources and uses of funds as deemed appropriate. Management is not aware of any events that are reasonably likely to have a material adverse effect on the Company’s liquidity, capital resources or operations. In addition, management is not aware of any regulatory recommendations regarding liquidity, which if implemented would have a material adverse effect on the Company. The Company has a detailed liquidity contingency plan which is designed to respond to liquidity concerns in a prompt and comprehensive manner. It is designed to provide early detection of potential problems and details specific actions required to address liquidity stress scenarios.
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
General: The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest rate risk. Our assets, consisting primarily of mortgage loans, in general have longer contractual maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates. Accordingly, our Board of Directors has established a Risk Committee which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board of Directors. Management monitors the level of interest rate risk on a regular basis and the Risk Committee meets at least quarterly to review our asset/liability policies and interest rate risk position.
We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. During the low interest rate environment that has existed in recent years, we have implemented the following strategies to manage our interest rate risk: (i) emphasizing adjustable rate loans including, adjustable rate one-to-four family, commercial and consumer loans, (ii) selling longer-term 1-4 family fixed rate mortgage loans in the secondary market, (iii) reducing and shortening the expected average life of the investment portfolio, (iv) a forward starting hedge strategy for future dated wholesale funding and (v) a loan level hedging program. These measures should serve to reduce the volatility of our future net interest income in different interest rate environments.
Quantitative Analysis
Income Simulation: Simulation analysis is used to estimate our interest rate risk exposure at a particular point in time. The Company models a static balance sheet when measuring interest rate risk, in which a stable balance sheet is projected throughout the modeling horizon. Under a static approach both the size and mix of the balance sheet remains constant, with maturing loan and deposit balances replaced as “new volumes” within the same loan and deposit category, repricing at the respective scenario’s market rate. This adoption was made in a continued effort to align with regulatory best practices and to highlight the current level of risk in the Company’s positions without the effects of growth assumptions. We utilize the income simulation method to analyze our interest rate sensitivity position to manage the risk associated with interest rate movements. At least quarterly, our Risk Committee of the Board of Directors reviews the potential effect changes in interest rates could have on the repayment or repricing of rate sensitive assets and funding requirements of rate sensitive liabilities. Our most recent simulation uses projected repricing of assets and liabilities at March 31, 2018 and December 31, 2017 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Prepayment rate assumptions as well as deposit characterization assumptions can have a significant impact on interest income simulation results. Because of the large percentage of loans and mortgage-backed assets we hold, rising or falling interest rates may have a significant impact on the actual prepayment speeds of our mortgage related assets that may in turn effect our interest rate sensitivity position. When interest rates rise, prepayment speeds slow and the average expected life of


64
 


our assets would tend to lengthen more than the expected average life of our liabilities and therefore would most likely result in a decrease to our asset sensitive position. As a measure of potential market risk arising from a parallel shock of magnitude to the Company’s net interest income, Management includes a 300 basis point parallel increase in rates in the quarterly simulation results. In order to observe the impact of a slower and gradual rate increase over the respective 12 and 24-month periods, Management includes a 150 basis point ramp simulation; the simulation assumes that interest rates increase by 25 basis points every other month, totaling a 150 basis point increase by month 12 and a 300 basis point increase by month 24. To highlight the net interest income of a falling rate environment, Management includes a 50 basis point parallel decrease in rates.
 
Percentage (Decrease) Increase in Estimated
Net Interest Income
 
Over 12 Months
 
Over 12 -24 Months
At March 31, 2018
 
 
 
300 basis point increase in rates
(0.70
)%
 
(4.36
)%
150 basis point ramp in rates
5.16
 %
 
5.76
 %
50 basis point decrease in rates
(3.83
)%
 
(5.13
)%
 
 
 
 
At December 31, 2017
 
 
 
300 basis point increase in rates
(0.01
)%
 
(6.52
)%
150 basis point ramp in rates
5.06
 %
 
4.31
 %
50 basis point decrease in rates
(4.09
)%
 
(5.33
)%
The Company’s Asset/Liability policy currently limits projected changes in net interest income based on a matrix of projected total risk-based capital relative to the interest rate change for each twelve month period measured compared to the flat rate scenario. As a result, the higher a level of projected risk-based capital, the higher the limit of projected net interest income volatility the Company will accept. As the level of projected risk-based capital is reduced, the policy requires that net interest income volatility also is reduced, making the limit dynamic relative to the capital level needed to support it. These policy limits are re-evaluated on a periodic basis (not less than annually) and may be modified, as appropriate. Because of the asset-sensitivity of our balance sheet, income is projected to increase if interest rates rise on a slow, gradual basis as is expected to occur with Federal Open Market Committee rate increases. Also included in the decreasing rate scenario is the assumption that further declines are reflective of a deeper recession as well as narrower credit spreads from Federal Open Market Committee actions. At March 31, 2018, income at risk (i.e., the change in net interest income) decreased 0.70% and decreased 3.83% based on a 300 basis point instantaneous increase or a 50 basis point instantaneous decrease, respectively. When considering the impact of the 150 basis point ramp simulation, income at risk increased 5.16% over the 12-month simulation horizon. The change in sensitivities, as compared to December 31, 2017, is considered stable and is the result of continued investments in shorter duration assets. While we believe the assumptions used are reasonable, there can be no assurance that assumed prepayment rates will approximate actual future mortgage-backed security and loan repayment activity.
Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures: Our disclosure controls and procedures are designed to ensure that information the Company must disclose in its reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized, and reported on a timely basis. Our management has evaluated, with the participation and under the supervision of our chief executive officer (“CEO”) and chief financial officer (“CFO”), the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report. Based on this evaluation, our CEO and CFO have concluded that, as of such date, the Company’s disclosure controls and procedures are effective in ensuring that information relating to the Company, including its consolidated subsidiaries, required to be disclosed in reports that it files under the Exchange Act is (1) recorded, processed, summarized and reported within time periods specified in the SEC’s rules and forms, and (2) accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Controls: During the quarter under report, there was no change in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II.
OTHER INFORMATION


65
 


Item 1.
Legal Proceedings
The Company is involved in various legal proceedings that have arisen in the normal course of business. The Company is not involved in any legal proceedings deemed to be material as of March 31, 2018.
Item 1A.
Risk Factors
There have been no material changes in the Risk Factors previously disclosed in Item 1A of the Company’s annual report on Form 10-K for the period ended December 31, 2017.


66
 


Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information with respect to net purchases made by United Financial Bancorp’s, Inc. of its common stock during the period ended March 31, 2018:
Period
 
Total number
of shares
purchased
 
Average(1)
price paid
per share
 
Total number
of shares
purchased as
part of publicly
announced
plans or programs
 
Maximum number of shares that may yet be purchased under the plan
January 1 - 31, 2018
 
25,000

 
16.78

 
5,146,915

 
1,143,536

February 1 - 28, 2018
 
69,900

 
16.19

 
5,216,815

 
1,073,636

March 1 - 31, 2018
 

 

 
5,216,815

 
1,073,636

Total
 
94,900

 
$
16.35

 
5,216,815

 
1,073,636

(1) Includes dealer commission expense to purchase the securities.
On January 26, 2016, the Company’s Board of Directors approved a fourth share repurchase plan authorizing the Company to repurchase up to 2.5% of outstanding shares, or 1,248,536 shares. As of March 31, 2018, there were 1,073,636 maximum shares that may yet be purchased under this publicly announced plan.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosures
None.
Item 5.
Other Information
None.
Item 6.
Exhibits

2.1
2.2
3.1
3.1.1
3.2
10.5
10.6
10.9


67
 


10.10
10.11.2
10.11.4
10.12
10.12.1
10.14
10.17
10.18
10.19
10.20
10.21
10.22
14.0
21.0
31.1
31.2
32.0
101.
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Condition, (ii) the Consolidated Statements of Net Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements filed herewith


68
 


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.
United Financial Bancorp, Inc.
By:
 
/s/ Eric R. Newell
 
 
Eric R. Newell
 
 
EVP, Chief Financial Officer and Treasurer
Date: May 4, 2018


69