Bank of Marin Bancorp - Quarter Report: 2020 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2020
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________________ to __________________
Commission File Number 001-33572
Bank of Marin Bancorp
(Exact name of Registrant as specified in its charter)
California | 20-8859754 | ||||||||||||||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | ||||||||||||||||
504 Redwood Blvd. | Suite 100 | Novato | CA | 94947 | |||||||||||||
(Address of principal executive office) | (Zip Code) |
Registrant’s telephone number, including area code: (415) 763-4520
Not Applicable
(Former name, former address and formal fiscal year, if changed since last report)
Securities registered pursuant to 12(b) of the Act: | ||||||||
Title of each class | Trading symbol | Name of each exchange on which registered | ||||||
Common stock, no par value and attached Share Purchase Rights | BMRC | The Nasdaq Stock Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☒ | |||||||||||
Non-accelerated filer | ☐ | (Do not check if a smaller reporting company) | Smaller reporting company | ☐ | ||||||||||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
As of October 31, 2020, there were 13,615,563 shares of common stock outstanding.
TABLE OF CONTENTS
PART I | ||||||||
ITEM 1. | ||||||||
ITEM 2. | ||||||||
ITEM 3. | ||||||||
ITEM 4. | ||||||||
PART II | ||||||||
ITEM 1. | ||||||||
ITEM 1A. | ||||||||
ITEM 2. | ||||||||
ITEM 3. | ||||||||
ITEM 4. | ||||||||
ITEM 5. | ||||||||
ITEM 6. | ||||||||
Page-2
PART I FINANCIAL INFORMATION
ITEM 1. Financial Statements
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CONDITION September 30, 2020 and December 31, 2019 |
(in thousands, except share data; unaudited) | September 30, 2020 | December 31, 2019 | ||||||
Assets | ||||||||
Cash, cash equivalents and restricted cash | $ | 213,584 | $ | 183,388 | ||||
Investment securities | ||||||||
Held-to-maturity, at amortized cost | 117,350 | 137,413 | ||||||
Available-for-sale, at fair value | 413,464 | 432,260 | ||||||
Total investment securities | 530,814 | 569,673 | ||||||
Loans, net of allowance for loan losses of $22,113 and $16,677 at September 30, 2020 and December 31, 2019, respectively | 2,085,878 | 1,826,609 | ||||||
Bank premises and equipment, net | 5,266 | 6,070 | ||||||
Goodwill | 30,140 | 30,140 | ||||||
Core deposit intangible | 4,045 | 4,684 | ||||||
Operating lease right-of-use assets | 26,041 | 11,002 | ||||||
Interest receivable and other assets | 79,457 | 75,714 | ||||||
Total assets | $ | 2,975,225 | $ | 2,707,280 | ||||
Liabilities and Stockholders' Equity | ||||||||
Liabilities | ||||||||
Deposits | ||||||||
Non-interest bearing | $ | 1,383,719 | $ | 1,128,823 | ||||
Interest bearing | ||||||||
Transaction accounts | 156,061 | 142,329 | ||||||
Savings accounts | 192,764 | 162,817 | ||||||
Money market accounts | 738,661 | 804,710 | ||||||
Time accounts | 98,084 | 97,810 | ||||||
Total deposits | 2,569,289 | 2,336,489 | ||||||
Borrowings and other obligations | 99 | 212 | ||||||
Subordinated debenture | 2,760 | 2,708 | ||||||
Operating lease liabilities | 27,527 | 12,615 | ||||||
Interest payable and other liabilities | 17,980 | 18,468 | ||||||
Total liabilities | 2,617,655 | 2,370,492 | ||||||
Stockholders' Equity | ||||||||
Preferred stock, no par value, Authorized - 5,000,000 shares, none issued | — | — | ||||||
Common stock, no par value, Authorized - 30,000,000 shares; Issued and outstanding - 13,605,363 and 13,577,008 at September 30, 2020 and December 31, 2019, respectively | 129,284 | 129,058 | ||||||
Retained earnings | 215,976 | 203,227 | ||||||
Accumulated other comprehensive income, net of taxes | 12,310 | 4,503 | ||||||
Total stockholders' equity | 357,570 | 336,788 | ||||||
Total liabilities and stockholders' equity | $ | 2,975,225 | $ | 2,707,280 |
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Page-3
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
Three months ended | Nine months ended | |||||||||||||||||||
(in thousands, except per share amounts; unaudited) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||
Interest income | ||||||||||||||||||||
Interest and fees on loans | $ | 21,776 | $ | 21,525 | $ | 63,880 | $ | 63,208 | ||||||||||||
Interest on investment securities | 3,343 | 3,382 | 11,249 | 11,242 | ||||||||||||||||
Interest on federal funds sold and due from banks | 50 | 425 | 421 | 754 | ||||||||||||||||
Total interest income | 25,169 | 25,332 | 75,550 | 75,204 | ||||||||||||||||
Interest expense | ||||||||||||||||||||
Interest on interest-bearing transaction accounts | 41 | 101 | 146 | 269 | ||||||||||||||||
Interest on savings accounts | 17 | 17 | 50 | 52 | ||||||||||||||||
Interest on money market accounts | 377 | 855 | 1,731 | 2,406 | ||||||||||||||||
Interest on time accounts | 133 | 147 | 436 | 441 | ||||||||||||||||
Interest on borrowings and other obligations | — | 4 | 3 | 75 | ||||||||||||||||
Interest on subordinated debenture | 35 | 57 | 124 | 175 | ||||||||||||||||
Total interest expense | 603 | 1,181 | 2,490 | 3,418 | ||||||||||||||||
Net interest income | 24,566 | 24,151 | 73,060 | 71,786 | ||||||||||||||||
Provision for loan losses | 1,250 | 400 | 5,450 | 400 | ||||||||||||||||
Net interest income after provision for loan losses | 23,316 | 23,751 | 67,610 | 71,386 | ||||||||||||||||
Non-interest income | ||||||||||||||||||||
Service charges on deposit accounts | 284 | 439 | 1,028 | 1,403 | ||||||||||||||||
Wealth Management and Trust Services | 450 | 495 | 1,375 | 1,406 | ||||||||||||||||
Debit card interchange fees, net | 383 | 406 | 1,051 | 1,200 | ||||||||||||||||
Merchant interchange fees, net | 63 | 79 | 183 | 253 | ||||||||||||||||
Earnings on bank-owned life insurance | 232 | 795 | 741 | 970 | ||||||||||||||||
Dividends on Federal Home Loan Bank stock | 149 | 202 | 503 | 591 | ||||||||||||||||
Gains on sale of investment securities, net | — | — | 915 | 55 | ||||||||||||||||
Other income | 229 | 305 | 927 | 888 | ||||||||||||||||
Total non-interest income | 1,790 | 2,721 | 6,723 | 6,766 | ||||||||||||||||
Non-interest expense | ||||||||||||||||||||
Salaries and related benefits | 8,638 | 8,412 | 25,979 | 26,426 | ||||||||||||||||
Occupancy and equipment | 1,776 | 1,507 | 5,100 | 4,616 | ||||||||||||||||
Depreciation and amortization | 539 | 573 | 1,591 | 1,701 | ||||||||||||||||
Federal Deposit Insurance Corporation insurance | 181 | 1 | 299 | 354 | ||||||||||||||||
Data processing | 822 | 923 | 2,437 | 2,942 | ||||||||||||||||
Professional services | 655 | 580 | 1,749 | 1,701 | ||||||||||||||||
Directors' expense | 184 | 189 | 533 | 555 | ||||||||||||||||
Information technology | 256 | 279 | 758 | 822 | ||||||||||||||||
Amortization of core deposit intangible | 213 | 222 | 639 | 665 | ||||||||||||||||
Provision for losses on off-balance sheet commitments | 248 | — | 610 | 129 | ||||||||||||||||
Charitable contributions | 481 | 111 | 921 | 377 | ||||||||||||||||
Other expense | 1,245 | 1,403 | 4,232 | 4,356 | ||||||||||||||||
Total non-interest expense | 15,238 | 14,200 | 44,848 | 44,644 | ||||||||||||||||
Income before provision for income taxes | 9,868 | 12,272 | 29,485 | 33,508 | ||||||||||||||||
Provision for income taxes | 2,377 | 2,824 | 7,360 | 8,346 | ||||||||||||||||
Net income | $ | 7,491 | $ | 9,448 | $ | 22,125 | $ | 25,162 | ||||||||||||
Net income per common share: | ||||||||||||||||||||
Basic | $ | 0.55 | $ | 0.70 | $ | 1.64 | $ | 1.84 | ||||||||||||
Diluted | $ | 0.55 | $ | 0.69 | $ | 1.62 | $ | 1.82 | ||||||||||||
Weighted average shares: | ||||||||||||||||||||
Basic | 13,539 | 13,571 | 13,526 | 13,654 | ||||||||||||||||
Diluted | 13,610 | 13,735 | 13,617 | 13,825 | ||||||||||||||||
Comprehensive income: | ||||||||||||||||||||
Net income | $ | 7,491 | $ | 9,448 | $ | 22,125 | $ | 25,162 | ||||||||||||
Other comprehensive income | ||||||||||||||||||||
Change in net unrealized gains or losses on available-for-sale securities | 299 | 936 | 11,605 | 13,857 | ||||||||||||||||
Reclassification adjustment for gains on available-for-sale securities included in net income | — | — | (915) | (55) | ||||||||||||||||
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity | 149 | 123 | 394 | 328 | ||||||||||||||||
Other comprehensive income, before tax | 448 | 1,059 | 11,084 | 14,130 | ||||||||||||||||
Deferred tax expense | 132 | 313 | 3,277 | 4,182 | ||||||||||||||||
Other comprehensive income, net of tax | 316 | 746 | 7,807 | 9,948 | ||||||||||||||||
Total comprehensive income | $ | 7,807 | $ | 10,194 | $ | 29,932 | $ | 35,110 |
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Page-4
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY | ||
For the three months ended September 30, 2020 and 2019 |
(in thousands, except share data; unaudited) | Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss), Net of Taxes | Total | |||||||||||||
Shares | Amount | ||||||||||||||||
Three months ended September 30, 2020 | |||||||||||||||||
Balance at July 1, 2020 | 13,591,835 | $ | 128,633 | $ | 211,613 | $ | 11,994 | $ | 352,240 | ||||||||
Net income | — | — | 7,491 | — | 7,491 | ||||||||||||
Other comprehensive income | — | — | — | 316 | 316 | ||||||||||||
Stock options exercised, net of shares surrendered for cashless exercises and tax withholdings | 207 | — | — | — | — | ||||||||||||
Stock issued under employee stock purchase plan | 728 | 20 | — | — | 20 | ||||||||||||
Stock issued under employee stock ownership plan | 10,200 | 319 | — | — | 319 | ||||||||||||
Restricted stock forfeited / cancelled | (1,466) | — | — | — | — | ||||||||||||
Stock-based compensation - stock options | — | 88 | — | — | 88 | ||||||||||||
Stock-based compensation - restricted stock | — | 99 | — | — | 99 | ||||||||||||
Cash dividends paid on common stock ($0.23 per share) | — | — | (3,128) | — | (3,128) | ||||||||||||
Stock purchased by directors under director stock plan | 746 | 25 | — | — | 25 | ||||||||||||
Stock issued in payment of director fees | 3,113 | 100 | — | — | 100 | ||||||||||||
Balance at September 30, 2020 | 13,605,363 | $ | 129,284 | $ | 215,976 | $ | 12,310 | $ | 357,570 | ||||||||
Three months ended September 30, 2019 | |||||||||||||||||
Balance at July 1, 2019 | 13,659,143 | $ | 132,151 | $ | 190,416 | $ | 5,100 | $ | 327,667 | ||||||||
Net income | — | — | 9,448 | — | 9,448 | ||||||||||||
Other comprehensive income | — | — | — | 746 | 746 | ||||||||||||
Stock options exercised, net of shares surrendered for cashless exercises and tax withholdings | 3,452 | 101 | — | — | 101 | ||||||||||||
Stock issued under employee stock purchase plan | 265 | 10 | — | — | 10 | ||||||||||||
Stock issued under employee stock ownership plan | 7,600 | 311 | — | — | 311 | ||||||||||||
Stock-based compensation - stock options | — | 98 | — | — | 98 | ||||||||||||
Stock-based compensation - restricted stock | — | 142 | — | — | 142 | ||||||||||||
Cash dividends paid on common stock ($0.21 per share) | — | — | (2,865) | — | (2,865) | ||||||||||||
Stock purchased by directors under director stock plan | 392 | 16 | — | — | 16 | ||||||||||||
Stock issued in payment of director fees | 2,800 | 117 | — | — | 117 | ||||||||||||
Stock repurchased, net of commissions | (65,127) | (2,726) | — | — | (2,726) | ||||||||||||
Balance at September 30, 2019 | 13,608,525 | $ | 130,220 | $ | 196,999 | $ | 5,846 | $ | 333,065 |
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY | ||
For the nine months ended September 30, 2020 and 2019 |
(in thousands, except share data; unaudited) | Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss), Net of Taxes | Total | |||||||||||||
Shares | Amount | ||||||||||||||||
Nine months ended September 30, 2020 | |||||||||||||||||
Balance at January 1, 2020 | 13,577,008 | $ | 129,058 | $ | 203,227 | $ | 4,503 | $ | 336,788 | ||||||||
Net income | — | — | 22,125 | — | 22,125 | ||||||||||||
Other comprehensive income | — | — | — | 7,807 | 7,807 | ||||||||||||
Stock options exercised, net of shares surrendered for cashless exercises and tax withholdings | 64,022 | 1,277 | — | — | 1,277 | ||||||||||||
Stock issued under employee stock purchase plan | 1,812 | 53 | — | — | 53 | ||||||||||||
Stock issued under employee stock ownership plan | 29,600 | 967 | — | — | 967 | ||||||||||||
Restricted stock granted | 29,100 | — | — | — | — | ||||||||||||
Restricted stock surrendered for tax withholdings upon vesting | (2,200) | (73) | — | — | (73) | ||||||||||||
Restricted stock forfeited / cancelled | (8,184) | — | — | — | — | ||||||||||||
Stock-based compensation - stock options | — | 299 | — | — | 299 | ||||||||||||
Stock-based compensation - restricted stock | — | 673 | — | — | 673 | ||||||||||||
Cash dividends paid on common stock ($0.69 per share) | — | — | (9,376) | — | (9,376) | ||||||||||||
Stock purchased by directors under director stock plan | 1,146 | 43 | — | — | 43 | ||||||||||||
Stock issued in payment of director fees | 5,723 | 217 | — | — | 217 | ||||||||||||
Stock repurchased, net of commissions | (92,664) | (3,230) | — | — | (3,230) | ||||||||||||
Balance at September 30, 2020 | 13,605,363 | $ | 129,284 | $ | 215,976 | $ | 12,310 | $ | 357,570 | ||||||||
Nine months ended September 30, 2019 | |||||||||||||||||
Balance at January 1, 2019 | 13,844,353 | $ | 140,565 | $ | 179,944 | $ | (4,102) | $ | 316,407 | ||||||||
Net income | — | — | 25,162 | — | 25,162 | ||||||||||||
Other comprehensive income | — | — | — | 9,948 | 9,948 | ||||||||||||
Stock options exercised, net of shares surrendered for cashless exercises and tax withholdings | 40,927 | 572 | — | — | 572 | ||||||||||||
Stock issued under employee stock purchase plan | 1,016 | 40 | — | — | 40 | ||||||||||||
Stock issued under employee stock ownership plan | 23,200 | 935 | — | — | 935 | ||||||||||||
Restricted stock granted | 29,110 | — | — | — | — | ||||||||||||
Restricted stock surrendered for tax withholdings upon vesting | (5,240) | (220) | — | — | (220) | ||||||||||||
Restricted stock forfeited / cancelled | (17,325) | — | — | — | — | ||||||||||||
Stock-based compensation - stock options | — | 437 | — | — | 437 | ||||||||||||
Stock-based compensation - restricted stock | — | 806 | — | — | 806 | ||||||||||||
Cash dividends paid on common stock ($0.59 per share) | — | — | (8,107) | — | (8,107) | ||||||||||||
Stock purchased by directors under director stock plan | 591 | 24 | — | — | 24 | ||||||||||||
Stock issued in payment of director fees | 5,544 | 231 | — | — | 231 | ||||||||||||
Stock repurchased, net of commissions | (313,651) | (13,170) | — | — | (13,170) | ||||||||||||
Balance at September 30, 2019 | 13,608,525 | $ | 130,220 | $ | 196,999 | $ | 5,846 | $ | 333,065 |
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Page-5
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
For the nine months ended September 30, 2020 and 2019 |
(in thousands; unaudited) | September 30, 2020 | September 30, 2019 | |||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $ | 22,125 | $ | 25,162 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Provision for loan losses | 5,450 | 400 | |||||||||
Provision for losses on off-balance sheet commitments | 610 | 129 | |||||||||
Noncash contribution expense to employee stock ownership plan | 967 | 935 | |||||||||
Noncash director compensation expense | 226 | 226 | |||||||||
Stock-based compensation expense | 972 | 1,243 | |||||||||
Amortization of core deposit intangible | 639 | 665 | |||||||||
Amortization of investment security premiums (discounts), net | 864 | 1,282 | |||||||||
Amortization of acquired loan (discounts) premiums, net | (101) | (208) | |||||||||
Accretion of discount on subordinated debenture | 52 | 51 | |||||||||
Net change in deferred loan origination costs/fees | 6,132 | (345) | |||||||||
Gain on sale of investment securities | (915) | (55) | |||||||||
Depreciation and amortization | 1,591 | 1,701 | |||||||||
Earnings on bank-owned life insurance policies | (741) | (970) | |||||||||
Net change in operating assets and liabilities: | |||||||||||
Interest receivable and other assets | (5,347) | 2,287 | |||||||||
Interest payable and other liabilities | (1,207) | (1,302) | |||||||||
Total adjustments | 9,192 | 6,039 | |||||||||
Net cash provided by operating activities | 31,317 | 31,201 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Purchase of available-for-sale securities | (71,744) | (18,892) | |||||||||
Proceeds from sale of available-for-sale securities | 33,756 | 66,081 | |||||||||
Proceeds from paydowns/maturities of held-to-maturity securities | 19,880 | 14,736 | |||||||||
Proceeds from paydowns/maturities of available-for-sale securities | 68,102 | 69,711 | |||||||||
Loans originated and principal collected, net | (269,376) | (32,895) | |||||||||
Purchase of bank-owned life insurance policies | (941) | (1,892) | |||||||||
Purchase of premises and equipment | (769) | (419) | |||||||||
Purchase of Federal Home Loan Bank stock | — | (616) | |||||||||
Cash paid for low income housing tax credit investment | (1,289) | (339) | |||||||||
Net cash (used in) provided by investing activities | (222,381) | 95,475 | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Net increase in deposits | 232,800 | 49,684 | |||||||||
Proceeds from stock options exercised | 1,277 | 572 | |||||||||
Payment of tax withholdings for stock options exercised and vesting of restricted stock | (73) | (220) | |||||||||
Proceeds from stock issued under employee and director stock purchase plans | 96 | 64 | |||||||||
Stock repurchased, net of commissions | (3,333) | (13,279) | |||||||||
Repayment of Federal Home Loan Bank borrowings | — | (7,000) | |||||||||
Repayment of finance lease obligations | (131) | (125) | |||||||||
Cash dividends paid on common stock | (9,376) | (8,107) | |||||||||
Net cash provided by financing activities | 221,260 | 21,589 | |||||||||
Net increase in cash, cash equivalents and restricted cash | 30,196 | 148,265 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 183,388 | 34,221 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 213,584 | $ | 182,486 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid in interest | $ | 2,450 | $ | 3,351 | |||||||
Cash paid in income taxes | $ | 9,765 | $ | 9,025 | |||||||
Supplemental disclosure of noncash investing and financing activities: | |||||||||||
Change in net unrealized gain or loss on available-for-sale securities | $ | 11,605 | $ | 13,857 | |||||||
Amortization of net unrealized loss on available-for-sale securities transferred to held-to-maturity | $ | 394 | $ | 328 | |||||||
Stock issued to employee stock ownership plan | $ | 967 | $ | 935 | |||||||
Stock issued in payment of director fees | $ | 217 | $ | 231 | |||||||
Repurchase of stock not yet settled | $ | — | $ | 34 | |||||||
Restricted cash1 | $ | — | $ | 10,015 | |||||||
1 Restricted cash includes reserve requirements held with the Federal Reserve Bank of San Francisco. In response to the COVID-19 pandemic, the Federal Reserve reduced the reserve requirement ratios to zero percent effective March 26, 2020.
The accompanying notes are an integral part of these consolidated financial statements (unaudited).
Page-6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 1: Basis of Presentation
The consolidated financial statements include the accounts of Bank of Marin Bancorp (“Bancorp”), a bank holding company, and its wholly-owned bank subsidiary, Bank of Marin (the “Bank”), a California state-chartered commercial bank. References to “we,” “our,” “us” mean Bancorp and the Bank that are consolidated for financial reporting purposes. The accompanying unaudited consolidated interim financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles ("GAAP") have been condensed or omitted pursuant to those rules and regulations. Although we believe that the disclosures are adequate and the information presented is not misleading, we suggest that these interim financial statements be read in conjunction with the annual financial statements and the notes thereto included in our 2019 Annual Report on Form 10-K. In the opinion of Management, the unaudited consolidated financial statements reflect all adjustments, which are necessary for a fair presentation of the consolidated financial position, the results of operations, changes in comprehensive income, changes in stockholders’ equity, and cash flows for the periods presented. All material intercompany transactions have been eliminated. The results of these interim periods may not be indicative of the results for the full year or for any other period.
The NorCal Community Bancorp Trust II (the "Trust") was formed for the sole purpose of issuing trust preferred securities. Bancorp is not considered the primary beneficiary of the Trust (a variable interest entity), therefore the Trust is not consolidated in our consolidated financial statements, but rather the subordinated debenture is shown as a liability on our consolidated statements of condition. Bancorp's investment in the securities of the Trust is accounted for under the equity method and is included in interest receivable and other assets on the consolidated statements of condition. Refer to Note 6, Borrowings, for additional information on the subordinated debenture due to NorCal Community Bancorp Trust II.
The following table shows: 1) weighted average basic shares, 2) potentially dilutive weighted average common shares related to stock options and unvested restricted stock awards, and 3) weighted average diluted shares. Basic earnings per share (“EPS”) are calculated by dividing net income by the weighted average number of common shares outstanding during each period, excluding unvested restricted stock awards. Diluted EPS are calculated using the weighted average number of potentially dilutive common shares. The number of potentially dilutive common shares included in the quarterly diluted EPS is computed using the average market prices during the three months included in the reporting period under the treasury stock method. The number of potentially dilutive common shares included in year-to-date diluted EPS is a year-to-date weighted average of potentially dilutive common shares included in each quarterly diluted EPS computation. In computing diluted EPS, we exclude anti-dilutive shares such as options whose exercise prices exceed the current common stock price, as they would not reduce EPS under the treasury method. We have two forms of outstanding common stock: common stock and unvested restricted stock awards. Holders of unvested restricted stock awards receive non-forfeitable dividends at the same rate as common shareholders and they both share equally in undistributed earnings. Under the two-class method, the difference in EPS is nominal for these participating securities.
Three months ended | Nine months ended | ||||||||||||||||
(in thousands, except per share data) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | |||||||||||||
Weighted average basic shares outstanding | 13,539 | 13,571 | 13,526 | 13,654 | |||||||||||||
Potentially dilutive common shares related to: | |||||||||||||||||
Stock options | 53 | 141 | 71 | 146 | |||||||||||||
Unvested restricted stock awards | 18 | 23 | 20 | 25 | |||||||||||||
Weighted average diluted shares outstanding | 13,610 | 13,735 | 13,617 | 13,825 | |||||||||||||
Net income | $ | 7,491 | $ | 9,448 | $ | 22,125 | $ | 25,162 | |||||||||
Basic EPS | $ | 0.55 | $ | 0.70 | $ | 1.64 | $ | 1.84 | |||||||||
Diluted EPS | $ | 0.55 | $ | 0.69 | $ | 1.62 | $ | 1.82 | |||||||||
Weighted average anti-dilutive shares not included in the calculation of diluted EPS | 202 | 39 | 152 | 34 |
Page-7
Note 2: Recently Adopted and Issued Accounting Standards
Accounting Standards Adopted in 2020
In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The amendments in this ASU remove, modify, and add disclosure requirements for the fair value reporting of assets and liabilities. The modifications and additions relate to Level 3 fair value measurements at the end of the reporting period. ASU 2018-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Entities should disclose and describe the range and weighted-average of significant unobservable inputs used to develop Level 3 fair value measurements. We adopted this ASU prospectively effective January 1, 2020. As the ASU’s requirements only relate to disclosures, the amendments did not impact our financial condition or results of operations. Refer to Note 3, Fair Value of Assets and Liabilities, for additional disclosures.
In August 2018, the FASB issued ASU No. 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract. This standard aligns the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software regardless of whether they convey a license to the hosted software. The accounting for the service element of a hosting arrangement that is a service contract is not affected by this ASU. The amendments are effective for public business entities for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. An entity has the option to apply amendments in the ASU either retrospectively or prospectively to all implementation costs incurred after the date of adoption. We adopted this ASU prospectively on January 1, 2020, which did not impact our financial condition and results of operations.
Accounting Standards Not Yet Adopted
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The standard replaces the "incurred loss" model with a "current expected credit loss" ("CECL") model. The CECL model applies to estimated credit losses on loans receivable, held-to-maturity debt securities, unfunded loan commitments, and certain other financial assets measured at amortized cost. The CECL model is based on lifetime expected losses, rather than incurred losses, and requires the recognition of credit loss expense in the consolidated statement of income and a related allowance for credit losses on the consolidated statement of condition at the time of origination or purchase of a loan receivable or held-to-maturity debt security. In addition, the CECL standard modifies the accounting for purchased loans and requires that an allowance for credit losses be established at the date of acquisition. However, for purchased financial assets with a more-than-insignificant amount of credit deterioration since origination (“PCD assets”) that are measured at amortized cost, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Subsequent changes in the allowance for credit losses on PCD assets are recognized through credit loss expense.
Under ASU 2016-13, available-for-sale debt securities are evaluated for impairment if fair value is less than amortized cost. Estimated credit losses are recorded through a credit loss expense and an allowance, rather than a write-down of the investment. Changes in fair value that are not credit-related will continue to be recorded in other comprehensive income. The ASU also expands the disclosure requirements regarding assumptions, models, and methods for estimating the allowance for credit losses. In addition, entities will disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. However, in accordance with the accounting relief provisions of the Coronavirus Aid, Relief and Economic Security ("CARES") Act passed in March 2020, we postponed the adoption of the CECL standard. Implementation is delayed until the end of the national emergency or December 31, 2020, whichever occurs first.
Early CECL implementation activities focused on, among other things, capturing and validating data, segmenting the loan portfolio, evaluating various credit loss estimation methodologies, sourcing tools to forecast future economic conditions, running multiple loan loss driver analyses that correlate our credit loss experience with one or more economic factors, and evaluating the qualitative factor framework and assumptions. Based on these activities, we determined that our primary credit loss methodology will utilize a discounted cash flow approach that considers the probability of default and loss given default. Ongoing implementation activities included refining forecast methodologies, running parallel calculations, evaluating and validating results, and documenting internal controls.
Page-8
The Bank has continued to run the CECL model in parallel with the incurred loss model and will adopt the CECL standard as of December 31, 2020. Upon adoption of the CECL standard, we will record a cumulative adjustment to retained earnings in our financial statements, net of taxes, based on economic forecasts and other assumptions as of January 1, 2020. That adjustment will result in an increase to our allowance for credit losses of approximately $1.6 million and an increase to the allowance for off-balance sheet commitments of approximately $122 thousand. These adjustments do not include the subsequent COVID-19 pandemic-related impact. Upon adoption on December 31, 2020, we will recognize the difference between the allowance for credit losses calculated under the CECL model as of December 31, 2020 and the allowance for credit losses calculated under the incurred loss model as of September 30, 2020 as a provision for credit losses and a provision for credit losses on off-balance sheet commitments, as applicable. Based on information available at this time, we do not expect the fourth quarter provision for credit losses to exceed 10% of the September 30, 2020 allowance for credit losses. However, the exact amount will depend on certain forecasts, such as the California unemployment rate, and other assumptions available as of December 31, 2020, which could differ significantly from present levels.
In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments that clarifies and improves areas of guidance related to recently issued standards. The provisions of this ASU under Topic 326 will be evaluated in conjunction with the adoption of ASU 2016-13, however, we do not expect it to have a material impact on our financial condition and results of operations. All other provisions under this ASU were adopted as of January 1, 2020 and did not impact our financial condition and results of operations.
In May 2019, the FASB issued ASU No. 2019-05, Financial Instruments - Credit Losses (Topic 326): Targeted Transition Relief. This ASU allows an option for entities to irrevocably elect the fair value option on an instrument-by-instrument basis for eligible financial assets measured at amortized cost basis upon adoption of the credit loss standards. This amendment provides relief for those entities electing the fair value option on newly originated or purchased financial assets, while maintaining existing similar financial assets at amortized cost, avoiding the requirement to maintain dual measurement methods for similar assets. The fair value option does not apply to held-to-maturity debt securities. The effective date for this ASU is the same as for ASU 2016-13, as discussed above. We will evaluate this ASU in conjunction with the adoption of ASU 2016-13 to determine its impact on our financial condition and results of operations. However, at this time we do not expect to elect the fair value option for our financial assets.
In November 2019, the FASB issued ASU No. 2019-11, Codification Improvements to Topic 326, Financial Instruments - Credit Losses. This ASU, among other narrow-scope improvements, clarifies guidance around how to report expected recoveries. “Expected recoveries” describes a situation in which an organization recognizes a full or partial write-off of the amortized cost basis of a financial asset, but then later determines that the amount written off, or a portion of that amount, will in fact be recovered. This ASU permits organizations to record expected recoveries on PCD assets. Additionally, this ASU reinforces existing guidance that prohibits organizations from recording negative allowances for available-for-sale debt securities. ASU 2019-11 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The amendments should be applied on a modified retrospective basis by means of a cumulative-effect adjustment to the opening retained earnings balance in the statement of financial position as of the date of adoption. The effective date for this ASU is the same as for ASU 2016-13, as discussed above. We will evaluate this ASU in conjunction with the adoption of ASU 2016-13 to determine its impact on our financial condition and results of operations.
Accounting Standards Not Yet Effective
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU is intended to reduce the cost and complexity related to accounting for income taxes by removing certain exceptions to the guidance in Topic 740 related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and simplifying aspects of the accounting for franchise taxes and enacted changes in tax laws or rates. This ASU is effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. Early adoption is permitted. As this ASU is narrow in scope and applicability to us will likely be minimal, we do not expect that the ASU will have a material impact on our financial condition or results of operations.
In January 2020, the FASB issued ASU No. 2020-01, Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the
Page-9
Interactions between Topic 321, Topic 323, and Topic 815. Among other things, this ASU clarifies that a company should consider observable transactions that require a company to either apply or discontinue the equity method of accounting under Topic 323, for the purposes of applying the measurement alternative in accordance with Topic 321. This ASU is effective for fiscal years beginning after December 15, 2020. Early adoption is permitted. ASU No. 2020-01 should be applied prospectively at the beginning of the interim period that includes adoption. We do not expect that the ASU will have a material impact on our financial condition or results of operations.
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848). The amendments in this ASU are elective and provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform. The amendments in this ASU provide optional expedients and exceptions for applying generally accepted accounting principles (GAAP) to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. The amendments in this ASU may be elected as of March 12, 2020 through December 31, 2022. An entity may choose to elect the amendments in this update at an interim period subsequent to March 12, 2020 with adoption methods varying based on transaction type. We have not elected to apply these amendments, however, we will assess the applicability of the ASU to us and continue to monitor guidance for reference rate reform from FASB and its impact on our financial condition and results of operations.
In October 2020, the FASB issued ASU No. 2020-08, Codification Improvements to Subtopic 310-20, Receivables—Nonrefundable Fees and Other Costs. This ASU was issued as part of the Board's ongoing project to improve codification or correct unintended application. This ASU adds clarification to ASU 2017-08, which the Bank early adopted in 2017, and delineates whether an entity with callable debt securities that have multiple call dates should amortize the amount above that which is repayable, to the next call date. This ASU is effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years, on a prospective basis. Early adoption is not permitted. As this ASU is narrow in scope and for clarification purposes, we do not expect this ASU will have a material impact on our financial condition and results of operations.
Note 3: Fair Value of Assets and Liabilities
Fair Value Hierarchy and Fair Value Measurement
We group our assets and liabilities that are measured at fair value in three levels within the fair value hierarchy, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
Level 1: Valuations are based on unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2: Valuations are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuations for which all significant assumptions are observable or can be corroborated by observable market data.
Level 3: Valuations are based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Values are determined using pricing models and discounted cash flow models and may include significant Management judgment and estimation.
The following table summarizes our assets and liabilities that were required to be recorded at fair value on a recurring basis.
Page-10
(in thousands) Description of Financial Instruments | Carrying Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Measurement Categories: Changes in Fair Value Recorded In1 | ||||||||||||
September 30, 2020 | |||||||||||||||||
Securities available-for-sale: | |||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations issued by U.S. government-sponsored agencies | $ | 241,189 | $ | — | $ | 241,189 | $ | — | OCI | ||||||||
SBA-backed securities | 32,844 | — | 32,844 | — | OCI | ||||||||||||
Debentures of government sponsored agencies | 45,688 | — | 45,688 | — | OCI | ||||||||||||
Obligations of state and political subdivisions | 93,743 | — | 93,743 | — | OCI | ||||||||||||
Derivative financial liabilities (interest rate contracts) | 2,529 | — | 2,529 | — | NI | ||||||||||||
December 31, 2019 | |||||||||||||||||
Securities available-for-sale: | |||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations issued by U.S. government-sponsored agencies | $ | 278,144 | $ | — | $ | 278,144 | $ | — | OCI | ||||||||
SBA-backed securities | 36,286 | — | 36,286 | — | OCI | ||||||||||||
Debentures of government sponsored agencies | 49,046 | — | 49,046 | — | OCI | ||||||||||||
Obligations of state and political subdivisions | 67,282 | — | 67,282 | — | OCI | ||||||||||||
Corporate bonds | 1,502 | — | 1,502 | — | OCI | ||||||||||||
Derivative financial liabilities (interest rate contracts) | 1,178 | — | 1,178 | — | NI |
1 Other comprehensive income ("OCI") or net income ("NI").
Available-for-sale securities are recorded at fair value on a recurring basis. When available, quoted market prices (Level 1) are used to determine the fair value of available-for-sale securities. If quoted market prices are not available, we obtain pricing information from a reputable third-party service provider, who may utilize valuation techniques that use current market-based or independently sourced parameters, such as bid/ask prices, dealer-quoted prices, interest rates, benchmark yield curves, prepayment speeds, probability of default, loss severity and credit spreads (Level 2). Level 2 securities include obligations of state and political subdivisions, U.S. agencies or government-sponsored agencies' debt securities, mortgage-backed securities, government agency-issued, privately-issued collateralized mortgage obligations, and corporate bonds. As of September 30, 2020 and December 31, 2019, there were no Level 1 or Level 3 securities.
Held-to-maturity securities may be written down to fair value as a result of other-than-temporary impairment, and we did not record any write-downs during the nine months ended September 30, 2020 or September 30, 2019. Fair value of held-to-maturity securities is determined using the same techniques discussed above for available-for-sale securities.
On a recurring basis, derivative financial instruments are recorded at fair value, which is based on the income approach using observable Level 2 market inputs, reflecting market expectations of future interest rates as of the measurement date. Standard valuation techniques are used to calculate the present value of the future expected cash flows assuming an orderly transaction. Valuation adjustments may be made to reflect both our own credit risk and the counterparties’ credit risk in determining the fair value of the derivatives. Level 2 inputs for the valuations are limited to observable market prices for London Interbank Offered Rate ("LIBOR") and Overnight Index Swap ("OIS") rates (for the very short term), quoted prices for LIBOR futures contracts, observable market prices for LIBOR and OIS swap rates, and one-month and three-month LIBOR basis spreads at commonly quoted intervals. Mid-market pricing of the inputs is used as a practical expedient in the fair value measurements. We project spot rates at reset days specified by each swap contract to determine future cash flows, then discount to present value using OIS curves as of the measurement date. When the value of any collateral placed with counterparties is less than the interest rate derivative liability, a credit valuation adjustment ("CVA") is applied to reflect the credit risk we pose to counterparties. We have used the spread between the Standard & Poor's BBB rated U.S. Bank Composite rate and LIBOR for the closest maturity term corresponding to the duration of the swaps to derive the CVA. A similar credit risk adjustment, correlated to the credit standing of the counterparty, is made
Page-11
when collateral posted by the counterparty does not fully cover their liability to us. For further discussion on our methodology in valuing our derivative financial instruments, refer to Note 9, Derivative Financial Instruments and Hedging Activities.
Certain financial assets may be measured at fair value on a non-recurring basis. These assets are subject to fair value adjustments that result from the application of the lower of cost or fair value accounting or write-downs of individual assets, such as impaired loans that are collateral dependent and other real estate owned ("OREO"). As of September 30, 2020 and December 31, 2019, we did not carry any assets measured at fair value on a non-recurring basis.
Disclosures about Fair Value of Financial Instruments
The table below is a summary of fair value estimates for financial instruments as of September 30, 2020 and December 31, 2019, excluding financial instruments recorded at fair value on a recurring basis (summarized in the first table in this note). The carrying amounts in the following table are recorded in the consolidated statements of condition under the indicated captions. Further, we have not disclosed the fair value of financial instruments specifically excluded from disclosure requirements such as bank-owned life insurance policies ("BOLI") and non-maturity deposit liabilities. Additionally, we held shares of Federal Home Loan Bank ("FHLB") of San Francisco stock and Visa Inc. Class B common stock, both recorded at cost, as there was no impairment or changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer as of September 30, 2020 or December 31, 2019. The values are discussed in Note 4, Investment Securities.
September 30, 2020 | December 31, 2019 | ||||||||||||||||||||||
(in thousands) | Carrying Amounts | Fair Value | Fair Value Hierarchy | Carrying Amounts | Fair Value | Fair Value Hierarchy | |||||||||||||||||
Financial assets (recorded at amortized cost) | |||||||||||||||||||||||
Cash and cash equivalents | $ | 213,584 | $ | 213,584 | Level 1 | $ | 183,388 | $ | 183,388 | Level 1 | |||||||||||||
Investment securities held-to-maturity | 117,350 | 123,983 | Level 2 | 137,413 | 139,642 | Level 2 | |||||||||||||||||
Loans, net | 2,085,877 | 2,106,790 | Level 3 | 1,826,609 | 1,839,666 | Level 3 | |||||||||||||||||
Interest receivable | 11,014 | 11,014 | Level 2 | 7,732 | 7,732 | Level 2 | |||||||||||||||||
Financial liabilities (recorded at amortized cost) | |||||||||||||||||||||||
Time deposits | 98,084 | 98,495 | Level 2 | 97,810 | 97,859 | Level 2 | |||||||||||||||||
Subordinated debenture | 2,760 | 2,994 | Level 3 | 2,708 | 3,182 | Level 3 | |||||||||||||||||
Interest payable | 122 | 122 | Level 2 | 134 | 134 | Level 2 |
Fair value of loans is based on exit price techniques and obtained from an independent third-party that uses its proprietary valuation model and methodology and may not reflect actual or prospective market valuations. The discounted cash flow valuation approach reflects key inputs and assumptions such as loan probability of default, loss given default, prepayment speed, and market discount rates.
Fair value of fixed-rate time deposits is estimated by discounting future contractual cash flows using discount rates that reflect the current market rates offered for time deposits of similar remaining maturities.
Fair value of the subordinated debenture is estimated using a discounted cash flow approach based on current interest rates for similar financial instruments adjusted for credit and liquidity spreads.
The value of unrecognized financial instruments is estimated based on the fee income associated with the commitments which, in the absence of credit exposure, is considered to approximate their settlement value. The fair value of commitment fees was not material as of September 30, 2020 or December 31, 2019.
Note 4: Investment Securities
Our investment securities portfolio consists of obligations of state and political subdivisions, U.S. federal government agencies such as Government National Mortgage Association ("GNMA") and Small Business Administration ("SBA"), U.S. government-sponsored enterprises ("GSEs"), such as Federal National Mortgage Association ("FNMA"), Federal Home Loan Mortgage Corporation ("FHLMC"), Federal Farm Credit Banks Funding Corporation and FHLB. We also invest in residential and commercial mortgage-backed securities (“MBS”/"CMBS")
Page-12
and collateralized mortgage obligations (“CMOs”) issued or guaranteed by the GSEs, as reflected in the following table:
September 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||
Amortized | Fair | Gross Unrealized | Amortized | Fair | Gross Unrealized | ||||||||||||||||||||||||
(in thousands) | Cost | Value | Gains | (Losses) | Cost | Value | Gains | (Losses) | |||||||||||||||||||||
Held-to-maturity: | |||||||||||||||||||||||||||||
Securities of U.S. government-sponsored enterprises: | |||||||||||||||||||||||||||||
MBS pass-through securities issued by FHLMC and FNMA | $ | 69,797 | $ | 73,884 | $ | 4,087 | $ | — | $ | 80,451 | $ | 81,325 | $ | 1,018 | $ | (144) | |||||||||||||
SBA-backed securities | 6,549 | 6,979 | 430 | — | 7,999 | 8,264 | 265 | — | |||||||||||||||||||||
CMOs issued by FNMA | 8,440 | 8,834 | 394 | — | 10,210 | 10,492 | 282 | — | |||||||||||||||||||||
CMOs issued by FHLMC | 29,657 | 31,331 | 1,674 | — | 31,477 | 32,157 | 685 | (5) | |||||||||||||||||||||
CMOs issued by GNMA | 1,230 | 1,235 | 5 | — | 3,763 | 3,816 | 53 | — | |||||||||||||||||||||
Obligations of state and political subdivisions | 1,677 | 1,720 | 43 | — | 3,513 | 3,588 | 75 | — | |||||||||||||||||||||
Total held-to-maturity | 117,350 | 123,983 | 6,633 | — | 137,413 | 139,642 | 2,378 | (149) | |||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||||||||
Securities of U.S. government-sponsored enterprises: | |||||||||||||||||||||||||||||
MBS pass-through securities issued by FHLMC and FNMA | 56,679 | 59,482 | 2,803 | — | 98,502 | 100,071 | 1,617 | (48) | |||||||||||||||||||||
SBA-backed securities | 31,057 | 32,844 | 1,844 | (57) | 35,674 | 36,286 | 688 | (76) | |||||||||||||||||||||
CMOs issued by FNMA | 18,285 | 18,961 | 676 | — | 22,702 | 23,092 | 390 | — | |||||||||||||||||||||
CMOs issued by FHLMC | 144,600 | 153,255 | 8,656 | (1) | 139,398 | 143,226 | 3,892 | (64) | |||||||||||||||||||||
CMOs issued by GNMA | 9,064 | 9,491 | 427 | — | 11,719 | 11,755 | 42 | (6) | |||||||||||||||||||||
Debentures of government- sponsored agencies | 45,239 | 45,688 | 449 | — | 48,389 | 49,046 | 727 | (70) | |||||||||||||||||||||
Obligations of state and political subdivisions | 89,513 | 93,743 | 4,230 | — | 66,042 | 67,282 | 1,386 | (146) | |||||||||||||||||||||
Corporate bonds | — | — | — | — | 1,497 | 1,502 | 6 | (1) | |||||||||||||||||||||
Total available-for-sale | 394,437 | 413,464 | 19,085 | (58) | 423,923 | 432,260 | 8,748 | (411) | |||||||||||||||||||||
Total investment securities | $ | 511,787 | $ | 537,447 | $ | 25,718 | $ | (58) | $ | 561,336 | $ | 571,902 | $ | 11,126 | $ | (560) | |||||||||||||
The amortized cost and fair value of investment debt securities by contractual maturity at September 30, 2020 and December 31, 2019 are shown below. Expected maturities may differ from contractual maturities if the issuers of the securities have the right to call or prepay obligations with or without call or prepayment penalties.
September 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||
Held-to-Maturity | Available-for-Sale | Held-to-Maturity | Available-for-Sale | ||||||||||||||||||||||||||||||||
(in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||||||||||
Within one year | $ | 247 | $ | 252 | $ | 14,235 | $ | 14,452 | $ | 1,807 | $ | 1,811 | $ | 6,699 | $ | 6,706 | |||||||||||||||||||
After one but within five years | 8,974 | 9,539 | 60,958 | 64,559 | 2,256 | 2,296 | 48,706 | 49,619 | |||||||||||||||||||||||||||
After five years through ten years | 52,373 | 56,139 | 164,815 | 174,439 | 56,221 | 57,544 | 208,806 | 214,277 | |||||||||||||||||||||||||||
After ten years | 55,756 | 58,053 | 154,429 | 160,014 | 77,129 | 77,991 | 159,712 | 161,658 | |||||||||||||||||||||||||||
Total | $ | 117,350 | $ | 123,983 | $ | 394,437 | $ | 413,464 | $ | 137,413 | $ | 139,642 | $ | 423,923 | $ | 432,260 |
Sales of investment securities and gross gains and losses are shown in the following table:
Three months ended | Nine months ended | ||||||||||||||||
(in thousands) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | |||||||||||||
Available-for-sale: | |||||||||||||||||
Sales proceeds | $ | — | $ | — | $ | 33,756 | $ | 66,081 | |||||||||
Gross realized gains | — | — | 916 | 214 | |||||||||||||
Gross realized losses | — | — | (1) | (159) | |||||||||||||
Page-13
Pledged investment securities are shown in the following table:
(in thousands) | September 30, 2020 | December 31, 2019 | ||||||
Pledged to the State of California: | ||||||||
Secure public deposits in compliance with the Local Agency Security Program | $ | 102,396 | $ | 126,598 | ||||
Collateral for trust deposits | 752 | 742 | ||||||
Total investment securities pledged to the State of California | 103,148 | 127,340 | ||||||
Collateral for Wealth Management and Trust Services checking account | 629 | 622 | ||||||
Total pledged investment securities | $ | 103,777 | $ | 127,962 |
Other-Than-Temporarily Impaired ("OTTI") Debt Securities
There were 8 and 40 securities in unrealized loss positions at September 30, 2020 and December 31, 2019, respectively. Those securities are summarized and classified according to the duration of the loss period in the tables below:
September 30, 2020 | < 12 continuous months | ≥ 12 continuous months | Total securities in a loss position | |||||||||||||||||||||||
(in thousands) | Fair value | Unrealized loss | Fair value | Unrealized loss | Fair value | Unrealized loss | ||||||||||||||||||||
Available-for-sale: | ||||||||||||||||||||||||||
SBA-backed securities | $ | — | $ | — | $ | 1,900 | $ | (57) | $ | 1,900 | $ | (57) | ||||||||||||||
CMOs issued by FHLMC | 2,014 | (1) | — | — | 2,014 | (1) | ||||||||||||||||||||
Total available-for-sale | 2,014 | (1) | 1,900 | (57) | 3,914 | (58) | ||||||||||||||||||||
Total temporarily impaired securities | $ | 2,014 | $ | (1) | $ | 1,900 | $ | (57) | $ | 3,914 | $ | (58) |
December 31, 2019 | < 12 continuous months | ≥ 12 continuous months | Total securities in a loss position | |||||||||||||||||||||||
(in thousands) | Fair value | Unrealized loss | Fair value | Unrealized loss | Fair value | Unrealized loss | ||||||||||||||||||||
Held-to-maturity: | ||||||||||||||||||||||||||
MBS pass-through securities issued by FHLMC and FNMA | $ | 14,203 | $ | (60) | $ | 6,073 | $ | (84) | $ | 20,276 | $ | (144) | ||||||||||||||
CMOs issued by FHLMC | — | — | 1,725 | (5) | 1,725 | (5) | ||||||||||||||||||||
Total held-to-maturity | 14,203 | (60) | 7,798 | (89) | 22,001 | (149) | ||||||||||||||||||||
Available-for-sale: | ||||||||||||||||||||||||||
MBS pass-through securities issued by FHLMC and FNMA | 4,367 | (34) | 4,464 | (14) | 8,831 | (48) | ||||||||||||||||||||
SBA-backed securities | 9,227 | (14) | 2,448 | (62) | 11,675 | (76) | ||||||||||||||||||||
CMOs issued by FHLMC | 14,918 | (58) | 2,981 | (6) | 17,899 | (64) | ||||||||||||||||||||
CMOs issued by GNMA | 7,139 | (6) | — | — | 7,139 | (6) | ||||||||||||||||||||
Debentures of government- sponsored agencies | 25,228 | (70) | — | — | 25,228 | (70) | ||||||||||||||||||||
Obligations of state and political subdivisions | 20,579 | (145) | 659 | (1) | 21,238 | (146) | ||||||||||||||||||||
Corporate Bonds | 500 | (1) | — | — | 500 | (1) | ||||||||||||||||||||
Total available-for-sale | 81,958 | (328) | 10,552 | (83) | 92,510 | (411) | ||||||||||||||||||||
Total temporarily impaired securities | $ | 96,161 | $ | (388) | $ | 18,350 | $ | (172) | $ | 114,511 | $ | (560) |
As of September 30, 2020, the investment portfolio included 5 investment securities that had been in a continuous loss position for twelve months or more and 3 investment securities that had been in a loss position for less than twelve months.
Securities issued by government-sponsored agencies, such as FNMA and FHLMC, usually have implicit credit support by the U.S. federal government. However, since 2008, FNMA and FHLMC have been under government conservatorship and, therefore, contractual cash flows for these investments carry explicit guarantees by the U.S. federal government. Securities issued by the SBA and GNMA have explicit credit guarantees by the U.S. federal government, which protects us from credit losses on the contractual cash flows of the securities.
Page-14
We routinely perform internal analyses of latest financial information of the issuers of obligations of state and political subdivisions, their credit ratings by major credit agencies, and/or credit enhancements. Based on our comprehensive analyses, we determined that the decline in the fair values of obligations of state and political subdivisions and corporate bonds as of December 31, 2019 were primarily driven by factors other than credit, such as changes in market interest rates and liquidity spreads subsequent to purchase. At September 30, 2020, Management determined that it did not intend to sell any investment securities with unrealized losses, and it is more likely than not that we will not be required to sell securities with unrealized losses before recovery of their amortized cost. Therefore, we do not consider these investment securities to be other-than-temporarily impaired at September 30, 2020.
Non-Marketable Securities Included in Other Assets
As a member of the FHLB, we are required to maintain a minimum investment in FHLB capital stock determined by the Board of Directors of the FHLB. The minimum investment requirements can increase in the event we increase our total asset size or borrowings with the FHLB. Shares cannot be purchased or sold except between the FHLB and its members at the $100 per share par value. We held $11.9 million and $11.7 million of FHLB stock included in other assets on the consolidated statements of condition at September 30, 2020 and December 31, 2019, respectively. The carrying amounts of these investments are reasonable estimates of fair value because the securities are restricted to member banks and they do not have a readily determinable market value. Based on our analysis of FHLB's financial condition and certain qualitative factors, we determined that the FHLB stock was not impaired at September 30, 2020 and December 31, 2019. On October 29, 2020, FHLB announced a cash dividend for the third quarter of 2020 at an annualized dividend rate of 5.00% to be distributed in mid-November 2020. Cash dividends paid on FHLB capital stock are recorded as non-interest income.
As a member bank of Visa U.S.A., we held 10,439 shares of Visa Inc. Class B common stock at September 30, 2020 and December 31, 2019. These shares have a carrying value of zero and are restricted from resale to non-member banks of Visa U.S.A. until their conversion into Class A (voting) shares upon the termination of Visa Inc.'s Covered Litigation escrow account. Because of the restriction and the uncertainty on the conversion rate to Class A shares, these shares lack a readily determinable fair value. When converting this Class B common stock to Class A common stock based on the conversion rate of 1.6228 both at September 30, 2020 and December 31, 2019, and the closing stock price of Class A shares at those respective dates, the converted value of our shares of Class B common stock would have been $3.4 million and $3.2 million at September 30, 2020 and December 31, 2019, respectively. The conversion rate is subject to further adjustment upon the final settlement of the covered litigation against Visa Inc. and its member banks. As such, the fair value of these Class B shares can differ significantly from their converted values. For further information, refer to Note 8, Commitments and Contingencies.
We invest in low-income housing tax credit funds as a limited partner, which totaled $3.7 million and $4.1 million recorded in other assets as of September 30, 2020 and December 31, 2019, respectively. In the first nine months of 2020, we recognized $490 thousand of low-income housing tax credits and other tax benefits, offset by $412 thousand of amortization expense of low-income housing tax credit investment, as a component of income tax expense. As of September 30, 2020, our unfunded commitments for these low-income housing tax credit funds totaled $886 thousand. We did not recognize any impairment losses on these low-income housing tax credit investments during the first nine months of 2020 or 2019, as the value of the future tax benefits exceeds the carrying value of the investments.
Note 5: Loans and Allowance for Loan Losses
Credit Quality of Loans
The following table shows outstanding loans by class and payment aging as of September 30, 2020 and December 31, 2019.
Page-15
Loan Aging Analysis by Class | ||||||||||||||||||||||||||
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Total | ||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
30-59 days past due | $ | 198 | $ | — | $ | — | $ | — | $ | 217 | $ | — | $ | — | $ | 415 | ||||||||||
60-89 days past due | — | — | — | — | 276 | — | 7 | 283 | ||||||||||||||||||
90 days or more past due | — | — | — | — | — | — | — | — | ||||||||||||||||||
Total past due | 198 | — | — | — | 493 | — | 7 | 698 | ||||||||||||||||||
Current | 512,775 | 299,754 | 966,517 | 66,663 | 106,871 | 130,915 | 23,798 | 2,107,293 | ||||||||||||||||||
Total loans 1 | $ | 512,973 | $ | 299,754 | $ | 966,517 | $ | 66,663 | $ | 107,364 | $ | 130,915 | $ | 23,805 | $ | 2,107,991 | ||||||||||
Non-accrual loans 2 | $ | — | $ | — | $ | 886 | $ | — | $ | 532 | $ | — | $ | 24 | $ | 1,442 | ||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
30-59 days past due | $ | 1 | $ | — | $ | 1,001 | $ | — | $ | 279 | $ | — | $ | 7 | $ | 1,288 | ||||||||||
60-89 days past due | — | — | — | — | 98 | — | 95 | 193 | ||||||||||||||||||
90 days or more past due | — | — | — | — | 167 | — | — | 167 | ||||||||||||||||||
Total past due | 1 | — | 1,001 | — | 544 | — | 102 | 1,648 | ||||||||||||||||||
Current | 246,686 | 308,824 | 945,316 | 61,095 | 115,480 | 136,657 | 27,580 | 1,841,638 | ||||||||||||||||||
Total loans 1 | $ | 246,687 | $ | 308,824 | $ | 946,317 | $ | 61,095 | $ | 116,024 | $ | 136,657 | $ | 27,682 | $ | 1,843,286 | ||||||||||
Non-accrual loans 2 | $ | — | $ | — | $ | — | $ | — | $ | 168 | $ | — | $ | 58 | $ | 226 |
1 Amounts include net deferred loan origination (fees) costs of $(5.1) million (including $6.5 million in deferred SBA PPP loan fees, net of costs) and $983 thousand at September 30, 2020 and December 31, 2019, respectively. Amounts are also net of unaccreted purchase discounts on non-PCI loans of $878 thousand at September 30, 2020 and $983 thousand at December 31, 2019.
2 There were no loans past due more than ninety days accruing interest at September 30, 2020 or December 31, 2019.
We generally make commercial loans to established small and mid-sized businesses to provide financing for their growth and working capital needs, equipment purchases and acquisitions. Management examines historical, current, and projected cash flows to determine the ability of the borrower to repay obligations as agreed. Commercial loans are made based primarily on the identified cash flows of the borrower and secondarily on the underlying collateral and guarantor support. The cash flows of borrowers, however, may not occur as expected, and the collateral securing these loans may fluctuate in value. Most commercial and industrial loans are secured by the assets being financed, such as accounts receivable and inventory, and typically include personal guarantees. We target stable businesses with guarantors who provide additional sources of repayment and have proven to be resilient in periods of economic stress.
Pursuant to the CARES Act, the Bank funded over 1,800 loans to eligible small businesses and non-profit organizations who participated in the Paycheck Protection Program (“PPP”) administered by the U.S. Small Business Administration (“SBA”). PPP loans have terms of two to five years and earn interest at 1%. In addition, the Bank received a fee of 1%-5% from the SBA depending on the loan amount, which was netted with loan origination costs and amortized into interest income under the effective yield method over the contractual life of the loan. The recognition of fees and costs is accelerated when the loan is forgiven by the SBA and/or paid off prior to maturity. PPP loans are fully guaranteed by the SBA and are expected to be forgiven by the SBA if they meet the requirements of the program. PPP loans totaling $301.7 million at September 30, 2020 are included in commercial and industrial loan balances. The Bank ended its origination of new PPP loans on June 30, 2020. On June 5, 2020, the PPP Flexibility Act was signed into law that modified, among other things, rules governing the PPP payment deferral period. In October 2020, due to the continued delay in the PPP forgiveness process, the Bank modified the first payment due dates for PPP loans that originated prior to June 5, 2020 and extended the payment deferral period from to sixteen months. The extended payment deferral period will affect the timing over which the accretion of PPP net loan origination fees are recognized.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans discussed above. We underwrite these loans to be repaid from cash flow and to be supported by real property collateral. Underwriting standards for commercial real estate loans include, but are not limited to, debt coverage and loan-to-value ratios. Furthermore, a large majority of our loans are guaranteed by the owners of the properties. Conditions in the real estate markets or in the general economy may adversely affect our commercial real estate loans. In the event of a vacancy, we expect guarantors to carry the loans until they find a replacement tenant. The owner's substantial equity investment provides a strong economic incentive to continue to support the commercial real estate projects. As such, we have generally experienced a relatively low level of loss and delinquencies in this portfolio.
Page-16
Construction loans are generally made to developers and builders to finance construction, renovation and occasionally land acquisitions in anticipation of near-term development. Construction loans include interest reserves that are used for the payment of interest during the development and marketing periods and are capitalized as part of the loan balance. When a construction loan is placed on nonaccrual status before the depletion of the interest reserve, we apply the interest funded by the interest reserve against the loan's principal balance. These loans are underwritten after evaluation of the borrower's financial strength, reputation, prior track record, and independent appraisals. We monitor all construction projects to determine whether they are on schedule, completed as planned and in accordance with the approved construction budgets. Significant events can affect the construction industry, including: the inherent volatility of real estate markets and vulnerability to delays due to weather, change orders, inability to obtain construction permits, labor or material shortages, and price changes. Estimates of construction costs and value associated with the completed project may be inaccurate. Repayment of construction loans is largely dependent on the ultimate success of the project.
Consumer loans primarily consist of home equity lines of credit, other residential loans and floating homes, along with a small number of installment loans. Our other residential loans include tenancy-in-common fractional interest loans ("TIC") located almost entirely in San Francisco County. We originate consumer loans utilizing credit score information, debt-to-income ratio and loan-to-value ratio analysis. Diversification among consumer loan types, coupled with relatively small loan amounts that are spread across many individual borrowers, mitigates risk. We do not originate sub-prime residential mortgage loans, nor is it our practice to underwrite loans commonly referred to as "Alt-A mortgages," the characteristics of which are reduced documentation, borrowers with low FICO scores or collateral with high loan-to-value ratios.
We use a risk rating system to evaluate asset quality, and to identify and monitor credit risk in individual loans, and in the loan portfolio. Our definitions of “Special Mention” risk graded loans, or worse, are consistent with those used by the Federal Deposit Insurance Corporation ("FDIC"). Our internally assigned grades are as follows:
Pass and Watch: Loans to borrowers of acceptable or better credit quality. Borrowers in this category demonstrate fundamentally sound financial positions, repayment capacity, credit history, and management expertise. Loans in this category must have an identifiable and stable source of repayment and meet the Bank’s policy regarding debt-service-coverage ratios. These borrowers are capable of sustaining normal economic, market or operational setbacks without significant financial consequences. Negative external industry factors are generally not present. The loan may be secured, unsecured or supported by non-real estate collateral for which the value is more difficult to determine and/or marketability is more uncertain. This category also includes “Watch” loans, where the primary source of repayment has been delayed. “Watch” is intended to be a transitional grade, with either an upgrade or downgrade within a reasonable period.
Special Mention: Potential weaknesses that deserve close attention. If left uncorrected, those potential weaknesses may result in deterioration of the payment prospects for the asset. Special Mention assets do not present sufficient risk to warrant adverse classification.
Substandard: Inadequately protected by either the current sound worth and paying capacity of the obligor or the collateral pledged, if any. A Substandard asset has a well-defined weakness or weaknesses that jeopardize(s) the liquidation of the debt. Substandard assets are characterized by the distinct possibility that we will sustain some loss if such weaknesses or deficiencies are not corrected. Well-defined weaknesses include adverse trends or developments of the borrower’s financial condition, managerial weaknesses and/or significant collateral deficiencies.
Doubtful: Critical weaknesses that make collection or liquidation in full improbable. There may be specific pending events that work to strengthen the asset; however, the amount or timing of the loss may not be determinable. Pending events generally occur within one year of the asset being classified as Doubtful. Examples include: merger, acquisition, or liquidation; capital injection; guarantee; perfecting liens on additional collateral; and refinancing. Such loans are placed on non-accrual status and usually are collateral-dependent.
We regularly review our credits for accuracy of risk grades whenever we receive new information. Borrowers are generally required to submit financial information at regular intervals. Typically, commercial borrowers with lines of credit are required to submit financial information with reporting intervals ranging from monthly to annually depending on credit size, risk and complexity. In addition, investor commercial real estate borrowers with loans exceeding a certain dollar threshold are usually required to submit rent rolls or property income statements annually.
Page-17
We monitor construction loans monthly. We review home equity and other consumer loans based on delinquency. We also review loans graded “Watch” or worse, regardless of loan type, no less than quarterly.
The following table represents an analysis of the carrying amount in loans, net of deferred fees and costs and purchase premiums or discounts, by internally assigned risk grades, at September 30, 2020 and December 31, 2019.
Credit Risk Profile by Internally Assigned Risk Grade | ||||||||||||||||||||||||||
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Total | ||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Pass | $ | 484,305 | $ | 251,741 | $ | 946,166 | $ | 66,663 | $ | 105,824 | $ | 130,915 | $ | 23,665 | $ | 2,009,279 | ||||||||||
Special Mention | 28,544 | 41,010 | 17,359 | — | 800 | — | — | 87,713 | ||||||||||||||||||
Substandard | 124 | 7,003 | 2,992 | — | 740 | — | 140 | 10,999 | ||||||||||||||||||
Total loans | $ | 512,973 | $ | 299,754 | $ | 966,517 | $ | 66,663 | $ | 107,364 | $ | 130,915 | $ | 23,805 | $ | 2,107,991 | ||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Pass | $ | 209,213 | $ | 264,766 | $ | 945,757 | $ | 61,095 | $ | 114,935 | $ | 136,657 | $ | 27,538 | $ | 1,759,961 | ||||||||||
Special Mention | 37,065 | 35,016 | 560 | — | 750 | — | — | 73,391 | ||||||||||||||||||
Substandard | 409 | 9,042 | — | — | 339 | — | 144 | 9,934 | ||||||||||||||||||
Total loans | $ | 246,687 | $ | 308,824 | $ | 946,317 | $ | 61,095 | $ | 116,024 | $ | 136,657 | $ | 27,682 | $ | 1,843,286 |
Troubled Debt Restructuring
Our loan portfolio includes certain loans modified in a troubled debt restructuring (“TDR”), where we have granted economic concessions to borrowers experiencing financial difficulties. These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. TDRs on non-accrual status at the time of restructure may be returned to accruing status after Management considers the borrower’s sustained repayment performance for a reasonable period, generally nine months, and obtains reasonable assurance of repayment and performance.
We may remove a loan from TDR designation if it meets all of the following conditions:
•The loan is subsequently refinanced or restructured at current market interest rates and the new terms are consistent with the treatment of creditworthy borrowers under regular underwriting standards;
•The borrower is no longer considered to be in financial difficulty;
•Performance on the loan is reasonably assured; and
•Existing loan did not have any forgiveness of principal or interest.
The same Management level that approved the loan classification upgrade must approve the removal of TDR status. There were no loans removed from TDR designation during the nine months ended September 30, 2020. There was one commercial loan with a recorded investment of $3 thousand removed from TDR designation during the nine months ended September 30, 2019 after meeting all of the conditions above.
Section 4013 of the CARES Act provided optional, temporary relief from evaluating loans that may have been considered TDRs under GAAP. This relief applies to loan modifications executed between March 1, 2020 and the earlier of 60 days after the national emergency is terminated or December 31, 2020. The Bank elected to apply these temporary accounting provisions to payment relief loans beginning in March 2020. The Bank approved 264 loan modifications for full payment deferral or interest-only payments for up to 120 days on loan balances exceeding $388.5 million. As of October 19, 2020, 20 loans totaling $47.2 million had either requested additional payment relief or the relief period had not expired. We accrue and recognize interest income on loans under payment relief based on the original contractual interest rates. When payments resume at the end of the relief period, the payments will generally be applied to accrued interest due until accrued interest is fully paid.
Page-18
The following table summarizes the carrying amount of TDR loans by loan class as of September 30, 2020 and December 31, 2019.
(in thousands) | ||||||||
Recorded Investment in Troubled Debt Restructurings 1 | September 30, 2020 | December 31, 2019 | ||||||
Commercial and industrial | $ | 1,017 | $ | 1,223 | ||||
Commercial real estate, owner-occupied | 7,003 | 6,998 | ||||||
Commercial real estate, investor-owned | 3,309 | 1,770 | ||||||
Home equity | 527 | 251 | ||||||
Other residential | — | 452 | ||||||
Installment and other consumer | 769 | 639 | ||||||
Total | $ | 12,625 | $ | 11,333 |
1There was one acquired home equity TDR loan with a recorded investment of $276 thousand as of September 30, 2020. There were no acquired TDR loans as of December 31, 2019. TDR loans on non-accrual status totaled $300 thousand and $58 thousand at September 30, 2020 and December 31, 2019, respectively.
The following table presents information for loans modified in a TDR during the presented periods, including the number of modified contracts, the recorded investment in the loans prior to modification, and the recorded investment in the loans at period end after being restructured. The table excludes fully charged-off TDR loans and loans modified in a TDR and subsequently paid-off during the years presented, if applicable.
(dollars in thousands) | Number of Contracts Modified | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment at Period End | ||||||||||
TDRs during the three months ended September 30, 2020: | ||||||||||||||
Commercial real estate, investor-owned | 1 | $ | 1,553 | $ | 1,553 | $ | 1,553 | |||||||
TDRs during the three months ended September 30, 2019: | ||||||||||||||
None | — | $ | — | $ | — | $ | — | |||||||
TDRs during the nine months ended September 30, 2020: | ||||||||||||||
Commercial and industrial | 1 | $ | 170 | $ | 162 | $ | 125 | |||||||
Commercial real estate, investor-owned | 1 | 1,553 | 1,553 | 1,553 | ||||||||||
Home equity | 1 | 276 | 276 | 276 | ||||||||||
Installment and other consumer | 3 | 211 | 211 | 209 | ||||||||||
6 | $ | 2,210 | $ | 2,202 | $ | 2,163 | ||||||||
TDRs during the nine months ended September 30, 2019: | ||||||||||||||
Commercial and industrial | 1 | $ | 298 | $ | 298 | $ | 173 | |||||||
The loans modified in 2020 reflected debt consolidation, interest rate concessions, and/or other loan term and payment modifications. The loan modified during the first nine months of 2019 reflected a maturity extension and interest rate concession. During the nine months ended September 30, 2020 and 2019, there were no defaults on loans that had been modified in a TDR within the prior twelve-month period. We report defaulted TDRs based on a payment default definition of more than ninety days past due.
Page-19
Impaired Loans
The following tables summarize information by class on impaired loans and their related allowances. Total impaired loans include non-accrual loans and accruing TDR loans.
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Total | ||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||||
Recorded investment in impaired loans: | ||||||||||||||||||||||||||
With no specific allowance recorded | $ | 291 | $ | — | $ | 885 | $ | — | $ | 532 | $ | — | $ | 89 | $ | 1,797 | ||||||||||
With a specific allowance recorded | 726 | 7,003 | 3,310 | — | 251 | — | 680 | 11,970 | ||||||||||||||||||
Total recorded investment in impaired loans | $ | 1,017 | $ | 7,003 | $ | 4,195 | $ | — | $ | 783 | $ | — | $ | 769 | $ | 13,767 | ||||||||||
Unpaid principal balance of impaired loans | $ | 1,012 | $ | 6,993 | $ | 4,187 | $ | — | $ | 801 | $ | — | $ | 767 | $ | 13,760 | ||||||||||
Specific allowance | 19 | 225 | 697 | — | 4 | — | 161 | 1,106 | ||||||||||||||||||
Average recorded investment in impaired loans during the quarter ended September 30, 2020 | 798 | 7,002 | 3,430 | — | 829 | — | 774 | 12,833 | ||||||||||||||||||
Interest income recognized on impaired loans during the quarter ended September 30, 20201 | 11 | 64 | 30 | — | 3 | — | 7 | 115 | ||||||||||||||||||
Average recorded investment in impaired loans during the nine months ended September 30, 2020 | 948 | 7,000 | 2,832 | — | 740 | 225 | 730 | 12,475 | ||||||||||||||||||
Interest income recognized on impaired loans during the nine months ended September 30, 20201 | 32 | 197 | 68 | — | 10 | 4 | 22 | 333 | ||||||||||||||||||
Average recorded investment in impaired loans during the quarter ended September 30, 2019 | 1,324 | 7,000 | 1,791 | 684 | 413 | 456 | 659 | 12,327 | ||||||||||||||||||
Interest income recognized on impaired loans during the quarter ended September 30, 20191 | 16 | 67 | 20 | 400 | 9 | 4 | 6 | 522 | ||||||||||||||||||
Average recorded investment in impaired loans during the nine months ended September 30, 2019 | 1,495 | 6,998 | 1,804 | 1,687 | 497 | 458 | 670 | 13,609 | ||||||||||||||||||
Interest income recognized on impaired loans during the nine months ended September 30, 20191 | 56 | 199 | 59 | 456 | 42 | 14 | 18 | 844 |
1 No interest income was recognized on a cash basis during the three and nine months ended September 30, 2020. Interest income recognized on a cash basis of $393 thousand and $416 thousand during the respective three and nine months ended September 30, 2019 was related to a principal payment applied to interest collected but unrecognized on a former non-accrual land development loan and the pay-off of three non-accrual loans.
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Total | ||||||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||||
Recorded investment in impaired loans: | ||||||||||||||||||||||||||
With no specific allowance recorded | $ | 349 | $ | — | $ | — | $ | — | $ | 167 | $ | 452 | $ | 98 | $ | 1,066 | ||||||||||
With a specific allowance recorded | 874 | 6,998 | 1,770 | — | 251 | — | 541 | 10,434 | ||||||||||||||||||
Total recorded investment in impaired loans | $ | 1,223 | $ | 6,998 | $ | 1,770 | $ | — | $ | 418 | $ | 452 | $ | 639 | $ | 11,500 | ||||||||||
Unpaid principal balance of impaired loans | $ | 1,209 | $ | 6,992 | $ | 1,764 | $ | — | $ | 417 | $ | 451 | $ | 638 | $ | 11,471 | ||||||||||
Specific allowance | $ | 103 | $ | 195 | $ | 41 | $ | — | $ | 5 | $ | — | $ | 53 | $ | 397 |
Management monitors delinquent loans continuously and identifies problem loans (loans on non-accrual status and loans modified in a TDR) to evaluate individually for impairment. Generally, the recorded investment in impaired loans is net of any charge-offs from estimated losses related to specifically-identified impaired loans when they are deemed uncollectible. There were no charged-off amounts on impaired loans at September 30, 2020 or December 31, 2019. In addition, the recorded investment in impaired loans is net of purchase discounts or premiums on acquired loans and deferred fees and costs. At September 30, 2020 and December 31, 2019, unused commitments to extend credit on impaired loans, including performing loans to borrowers whose terms have been modified in TDRs, totaled $500 thousand and $534 thousand, respectively.
Page-20
The following tables disclose activity in the allowance for loan losses ("ALLL") and the recorded investment in loans by class, as well as the related ALLL disaggregated by impairment evaluation method.
Allowance for Loan Losses Rollforward for the Period | |||||||||||||||||||||||||||||
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Unallocated | Total | ||||||||||||||||||||
Three months ended September 30, 2020 | |||||||||||||||||||||||||||||
Beginning balance | $ | 2,609 | $ | 2,910 | $ | 10,403 | $ | 836 | $ | 1,044 | $ | 1,266 | $ | 426 | $ | 1,374 | $ | 20,868 | |||||||||||
Provision (reversal) | (79) | 225 | 1,221 | 24 | (6) | (6) | (20) | (109) | 1,250 | ||||||||||||||||||||
Charge-offs | (10) | — | — | — | — | — | — | — | (10) | ||||||||||||||||||||
Recoveries | 5 | — | — | — | — | — | — | — | 5 | ||||||||||||||||||||
Ending balance | $ | 2,525 | $ | 3,135 | $ | 11,624 | $ | 860 | $ | 1,038 | $ | 1,260 | $ | 406 | $ | 1,265 | $ | 22,113 | |||||||||||
Three months ended September 30, 2019 | |||||||||||||||||||||||||||||
Beginning balance | $ | 2,368 | $ | 2,321 | $ | 7,721 | $ | 619 | $ | 907 | $ | 849 | $ | 323 | $ | 727 | $ | 15,835 | |||||||||||
Provision (reversal) | 326 | 21 | 211 | (117) | (28) | 56 | (28) | (41) | 400 | ||||||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Recoveries | 5 | — | — | — | — | — | — | — | 5 | ||||||||||||||||||||
Ending balance | $ | 2,699 | $ | 2,342 | $ | 7,932 | $ | 502 | $ | 879 | $ | 905 | $ | 295 | $ | 686 | $ | 16,240 |
Allowance for Loan Losses Rollforward for the Period | |||||||||||||||||||||||||||||
(in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor | Construction | Home equity | Other residential | Installment and other consumer | Unallocated | Total | ||||||||||||||||||||
Nine months ended September 30, 2020 | |||||||||||||||||||||||||||||
Beginning balance | $ | 2,334 | $ | 2,462 | $ | 8,483 | $ | 638 | $ | 850 | $ | 973 | $ | 284 | $ | 653 | $ | 16,677 | |||||||||||
Provision (reversal) | 208 | 673 | 3,141 | 219 | 188 | 287 | 122 | 612 | 5,450 | ||||||||||||||||||||
Charge-offs | (30) | — | — | — | — | — | — | — | (30) | ||||||||||||||||||||
Recoveries | 13 | — | — | 3 | — | — | — | — | 16 | ||||||||||||||||||||
Ending balance | $ | 2,525 | $ | 3,135 | $ | 11,624 | $ | 860 | $ | 1,038 | $ | 1,260 | $ | 406 | $ | 1,265 | $ | 22,113 | |||||||||||
Nine months ended September 30, 2019 | |||||||||||||||||||||||||||||
Beginning balance | $ | 2,436 | $ | 2,407 | $ | 7,703 | $ | 756 | $ | 915 | $ | 800 | $ | 310 | $ | 494 | $ | 15,821 | |||||||||||
Provision (reversal) | 256 | (65) | 217 | (254) | (36) | 105 | (15) | 192 | 400 | ||||||||||||||||||||
Charge-offs | (9) | — | — | — | — | — | — | — | (9) | ||||||||||||||||||||
Recoveries | 16 | — | 12 | — | — | — | — | — | 28 | ||||||||||||||||||||
Ending balance | $ | 2,699 | $ | 2,342 | $ | 7,932 | $ | 502 | $ | 879 | $ | 905 | $ | 295 | $ | 686 | $ | 16,240 |
Allowance for Loan Losses and Recorded Investment in Loans | |||||||||||||||||||||||||||||
(dollars in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Unallocated | Total | ||||||||||||||||||||
September 30, 2020 | |||||||||||||||||||||||||||||
Ending ALLL related to loans collectively evaluated for impairment | $ | 2,506 | $ | 2,910 | $ | 10,927 | $ | 860 | $ | 1,034 | $ | 1,260 | $ | 245 | $ | 1,265 | $ | 21,007 | |||||||||||
Ending ALLL related to loans individually evaluated for impairment | 19 | 225 | 697 | — | 4 | — | 161 | — | 1,106 | ||||||||||||||||||||
Ending balance | $ | 2,525 | $ | 3,135 | $ | 11,624 | $ | 860 | $ | 1,038 | $ | 1,260 | $ | 406 | $ | 1,265 | $ | 22,113 | |||||||||||
Recorded Investment: | |||||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 511,956 | $ | 292,751 | $ | 962,322 | $ | 66,663 | $ | 106,581 | $ | 130,915 | $ | 23,036 | $ | — | $ | 2,094,224 | |||||||||||
Individually evaluated for impairment | 1,017 | 7,003 | 4,195 | — | 783 | — | 769 | — | 13,767 | ||||||||||||||||||||
Total | $ | 512,973 | $ | 299,754 | $ | 966,517 | $ | 66,663 | $ | 107,364 | $ | 130,915 | $ | 23,805 | $ | — | $ | 2,107,991 | |||||||||||
Ratio of allowance for loan losses to total loans | 0.49 | % | 1.05 | % | 1.20 | % | 1.29 | % | 0.97 | % | 0.96 | % | 1.71 | % | NM | 1.05 | % | ||||||||||||
Allowance for loan losses to non-accrual loans | NM | NM | 1,312 | % | NM | 195 | % | NM | 1,692 | % | NM | 1,533 | % |
NM - Not Meaningful
Page-21
Allowance for Loan Losses and Recorded Investment in Loans | |||||||||||||||||||||||||||||
(dollars in thousands) | Commercial and industrial | Commercial real estate, owner-occupied | Commercial real estate, investor-owned | Construction | Home equity | Other residential | Installment and other consumer | Unallocated | Total | ||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||
Ending ALLL related to loans collectively evaluated for impairment | $ | 2,231 | $ | 2,267 | $ | 8,442 | $ | 638 | $ | 845 | $ | 973 | $ | 231 | $ | 653 | $ | 16,280 | |||||||||||
Ending ALLL related to loans individually evaluated for impairment | 103 | 195 | 41 | — | 5 | — | 53 | — | 397 | ||||||||||||||||||||
Ending balance | $ | 2,334 | $ | 2,462 | $ | 8,483 | $ | 638 | $ | 850 | $ | 973 | $ | 284 | $ | 653 | $ | 16,677 | |||||||||||
Recorded Investment: | |||||||||||||||||||||||||||||
Collectively evaluated for impairment | $ | 245,464 | $ | 301,826 | $ | 944,547 | $ | 61,095 | $ | 115,606 | $ | 136,205 | $ | 27,043 | $ | — | $ | 1,831,786 | |||||||||||
Individually evaluated for impairment | 1,223 | 6,998 | 1,770 | — | 418 | 452 | 639 | — | 11,500 | ||||||||||||||||||||
Total | $ | 246,687 | $ | 308,824 | $ | 946,317 | $ | 61,095 | $ | 116,024 | $ | 136,657 | $ | 27,682 | $ | — | $ | 1,843,286 | |||||||||||
Ratio of allowance for loan losses to total loans | 0.95 | % | 0.80 | % | 0.90 | % | 1.04 | % | 0.73 | % | 0.71 | % | 1.03 | % | NM | 0.90 | % | ||||||||||||
Allowance for loan losses to non-accrual loans | NM | NM | NM | NM | 506 | % | NM | 490 | % | NM | 7,379 | % |
NM - Not Meaningful
Pledged Loans
Our FHLB line of credit is secured under terms of a blanket collateral agreement by a pledge of certain qualifying loans with unpaid principal balances of $1,149.5 million and $1,133.4 million at September 30, 2020 and December 31, 2019, respectively. In addition, we pledge eligible TIC loans, which totaled $120.4 million and $115.7 million at September 30, 2020 and December 31, 2019, respectively, to secure our borrowing capacity with the Federal Reserve Bank ("FRB"). Also, see Note 6, Borrowings.
Related Party Loans
The Bank has, and expects to have in the future, banking transactions in the ordinary course of its business with directors, officers, principal shareholders and their businesses or associates. These loans are granted on substantially the same terms, including interest rates and collateral on loans, as those prevailing at the same time for comparable transactions with persons not related to us. Likewise, these transactions do not involve more than the normal risk of collectability or present other unfavorable features. Related party loans totaled $7.2 million at September 30, 2020 and $8.3 million at December 31, 2019. In addition, undisbursed commitments to related parties totaled $8.7 million at September 30, 2020 and $9.2 million at December 31, 2019.
Note 6: Borrowings and Other Obligations
Federal Funds Purchased – The Bank had unsecured lines of credit with correspondent banks for overnight borrowings totaling $135.0 million at September 30, 2020 and $92.0 million at December 31, 2019. In general, interest rates on these lines approximate the federal funds target rate. We had no overnight borrowings under these credit facilities at September 30, 2020 or December 31, 2019.
Federal Home Loan Bank Borrowings – As of September 30, 2020 and December 31, 2019, the Bank had lines of credit with the FHLB totaling $696.2 million and $648.0 million, respectively, based on eligible collateral of certain loans. There were no FHLB overnight borrowings at September 30, 2020 or December 31, 2019.
Federal Reserve Line of Credit – The Bank has a line of credit with the FRBSF secured by certain residential loans. At September 30, 2020 and December 31, 2019, the Bank had borrowing capacity under this line totaling $83.1 million and $80.3 million, respectively, and had no outstanding borrowings with the FRBSF.
Subordinated Debenture – As part of an acquisition in 2013, Bancorp assumed a subordinated debenture due to NorCal Community Bancorp Trust II (the "Trust"), established for the sole purpose of issuing trust preferred securities. The trust preferred securities were sold and issued in private transactions pursuant to an exemption from registration under the Securities Act of 1933, as amended. The subordinated debenture was recorded at fair
Page-22
value totaling $2.14 million at the acquisition date with a contractual balance of $4.12 million. The difference between the contractual balance and the fair value at the acquisition date is accreted into interest expense over the life of the debenture. Accretion on the subordinated debenture totaled $52 thousand and $51 thousand for the nine months ended September 30, 2020 and 2019, respectively. Bancorp has the option to defer payment of the interest on the subordinated debenture for a period of up to five years, as long as there is no event of default. In the event of interest deferral, dividends to Bancorp common stockholders are prohibited. Bancorp has guaranteed, on a subordinated basis, distributions and other payments due on trust preferred securities totaling $4.0 million issued by the Trust, which have identical maturity, repricing and payment terms as the subordinated debenture. The subordinated debenture due to NorCal Community Bancorp Trust II on March 15, 2036 with interest payable quarterly (repricing quarterly, based on 3-month LIBOR plus 1.40%, or 1.65% as of September 30, 2020) is redeemable in whole or in part on any interest payment date.
Other Obligations – The Bank leases certain equipment under finance leases, which are included in borrowings and other obligations in the consolidated statements of condition. See Note 8, Commitments and Contingencies, for additional information.
Note 8: Commitments and Contingencies
Financial Instruments with Off-Balance Sheet Risk
We make commitments to extend credit in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit in the form of loans or through standby letters of credit. 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. Because various commitments will expire without being fully drawn, the total commitment amount does not necessarily represent future cash requirements.
Our credit loss exposure is equal to the contractual amount of the commitment in the event of nonperformance by the borrower. We use the same credit underwriting criteria for all credit exposure. The amount of collateral obtained, if deemed necessary by us, is based on Management's credit evaluation of the borrower. Collateral types pledged may include accounts receivable, inventory, other personal property and real property.
The contractual amount of undrawn loan commitments and standby letters of credit not reflected in the consolidated statements of condition are as follows:
(in thousands) | September 30, 2020 | December 31, 2019 | ||||||
Commercial lines of credit | $ | 301,107 | $ | 287,533 | ||||
Revolving home equity lines | 193,364 | 189,035 | ||||||
Undisbursed construction loans | 59,548 | 41,033 | ||||||
Personal and other lines of credit | 10,923 | 9,567 | ||||||
Standby letters of credit | 2,572 | 1,964 | ||||||
Total commitments and standby letters of credit | $ | 567,514 | $ | 529,132 |
We record an allowance for losses on these off-balance sheet commitments based on an estimate of probabilities of the utilization of these commitments according to our historical experience on different types of commitments and expected loss. The allowance for losses on off-balance sheet commitments totaled $1.7 million and $1.1 million as of September 30, 2020 and December 31, 2019, respectively, which is recorded in interest payable and other liabilities in the consolidated statements of condition.
Leases
We lease premises under long-term non-cancelable operating leases with remaining terms of 1 year to 12 years, most of which include escalation clauses and one or more options to extend the lease term, and some of which contain lease termination clauses. Lease terms may include certain renewal options that were considered reasonably certain to be exercised.
Page-23
We lease certain equipment under finance leases with initial terms of 3 years to 5 years. The equipment finance leases do not contain renewal options, bargain purchase options or residual value guarantees.
The following table shows the balances of operating and finance lease right-of-use assets and lease liabilities as of September 30, 2020.
(in thousands) | September 30, 2020 | December 31, 2019 | ||||||
Operating leases: | ||||||||
Operating lease right-of-use assets | $ | 26,041 | $ | 11,002 | ||||
Operating lease liabilities | $ | 27,527 | $ | 12,615 | ||||
Finance leases: | ||||||||
Finance lease right-of-use assets | $ | 365 | $ | 379 | ||||
Accumulated amortization | (267) | (170) | ||||||
Finance lease right-of-use assets, net1 | $ | 98 | $ | 209 | ||||
Finance lease liabilities2 | $ | 99 | $ | 212 | ||||
1 Included in premises and equipment in the consolidated statements of condition. | ||||||||
2 Included in borrowings and other obligations in the consolidated statements of condition. |
The following table shows supplemental disclosures of noncash investing and financing activities for the period presented.
Nine months ended | ||||||||
(in thousands) | September 30, 2020 | September 30, 2019 | ||||||
Right-of-use assets obtained in exchange for operating lease liabilities | $ | 18,021 | $ | 1,661 | ||||
Right-of-use assets obtained in exchange for finance lease liabilities | $ | 18 | $ | 31 | ||||
Reclassification of deferred rent and unamortized lease incentives from other liabilities to operating lease right-of-use assets upon adoption of ASC 842 | $ | — | $ | 1,967 |
Page-24
The following table shows components of operating and finance lease cost.
Three months ended | Nine months ended | ||||||||||||||||
(in thousands) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | |||||||||||||
Operating lease cost | $ | 1,165 | $ | 1,051 | $ | 3,334 | $ | 3,123 | |||||||||
Variable lease cost | 1 | — | 4 | — | |||||||||||||
Total operating lease cost1 | $ | 1,166 | $ | 1,051 | $ | 3,338 | $ | 3,123 | |||||||||
Finance lease cost: | |||||||||||||||||
Amortization of right-of-use assets2 | $ | 41 | $ | 43 | $ | 129 | $ | 128 | |||||||||
Interest on finance lease liabilities3 | 1 | 2 | 3 | $ | 7 | ||||||||||||
Total finance lease cost | 42 | 45 | $ | 132 | $ | 135 | |||||||||||
Total lease cost | $ | 1,208 | $ | 1,096 | $ | 3,470 | $ | 3,258 | |||||||||
1 Included in occupancy and equipment expense in the consolidated statements of comprehensive income. | |||||||||||||||||
2 Included in depreciation and amortization in the consolidated statements of comprehensive income. | |||||||||||||||||
3 Included in interest on borrowings and other obligations in the consolidated statements of comprehensive income. |
The following table shows the future minimum lease payments, weighted average remaining lease terms, and weighted average discount rates under operating and finance lease arrangements as of September 30, 2020. The discount rates used to calculate the present value of lease liabilities were based on the collateralized FHLB borrowing rates that were commensurate with lease terms and minimum payments on the later of the date we adopted the new lease accounting standards or lease commencement date.
(in thousands) | September 30, 2020 | |||||||
Year | Operating Leases | Finance Leases | ||||||
2020 | $ | 1,199 | $ | 41 | ||||
2021 | 4,592 | 42 | ||||||
2022 | 4,318 | 13 | ||||||
2023 | 3,893 | 4 | ||||||
2024 | 3,187 | — | ||||||
Thereafter | 12,475 | — | ||||||
Total minimum lease payments | 29,664 | 100 | ||||||
Amounts representing interest (present value discount) | (2,137) | (1) | ||||||
Present value of net minimum lease payments (lease liability) | $ | 27,527 | $ | 99 | ||||
Weighted average remaining term (in years) | 8.0 | 1.2 | ||||||
Weighted average discount rate | 1.84 | % | 2.55 | % |
Litigation Matters
Bancorp may be party to legal actions that arise from time to time in the normal course of business. Bancorp's Management is not aware of any pending legal proceedings to which either it or the Bank may be a party or has recently been a party that will have a material adverse effect on the financial condition or results of operations of Bancorp or the Bank.
The Bank is responsible for a proportionate share of certain litigation indemnifications provided to Visa U.S.A. ("Visa") by its member banks in connection with Visa's lawsuits related to anti-trust charges and interchange fees ("Covered Litigation"). Our proportionate share of the litigation indemnification liability does not change or transfer upon the sale of our Class B Visa shares to member banks. Visa established an escrow account to pay for settlements or judgments in the Covered Litigation. Under the terms of the U.S. retrospective responsibility plan, when Visa funds the litigation escrow account, it triggers a conversion rate reduction of the Class B common stock to shares of Class A common stock, effectively reducing the aggregate value of the Class B common stock held by Visa's member banks like us.
In 2012, Visa had reached a $4.0 billion interchange multidistrict litigation class settlement agreement with plaintiffs representing a class of U.S. retailers. On September 17, 2018, Visa signed an amended settlement agreement with
Page-25
the putative class action plaintiffs of the U.S. interchange multidistrict litigation that superseded the 2012 settlement agreement. Visa's share of the settlement amount under the amended class settlement agreement increased to $4.1 billion. On September 27, 2019, Visa deposited an additional $300 million into the litigation escrow account. Certain merchants chose to opt out of the class settlement agreement and on December 13, 2019, the court entered the final judgment order approving the amended settlement agreement. On December 27, 2019, Visa received a takedown payment of approximately $467 million, which was deposited into the litigation escrow account with a corresponding increase in accrued litigation to address opt-out claims. The escrow balance of $1.1 billion as of June 30, 2020 (most recent information available), combined with funds previously deposited with the court, are expected to cover the settlement payment obligations.
The outcome of the Covered Litigation affects the conversion rate of Visa Class B common stock held by us to Visa Class A common stock, as discussed above and in Note 4, Investment Securities. The final conversion rate might change depending on the final settlement payments, and the full effect on member banks is still uncertain. Litigation is ongoing and until the court approval process is complete, there is no assurance that Visa will resolve the claims as contemplated by the amended class settlement agreement, and additional lawsuits may arise from individual merchants who opted out of the class settlement. However, until the escrow account is fully depleted and the conversion rate of Class B to Class A common stock is reduced to zero, no future cash settlement payments are required by the member banks, such as us, on the Covered Litigation. Therefore, we are not required to record any contingent liabilities for the indemnification related to the Covered Litigation, as we consider the probability of losses to be remote.
Note 7: Stockholders' Equity
Dividends
On October 23, 2020, Bancorp declared a $0.23 per share cash dividend, payable on November 13, 2020 to shareholders of record at the close of business on November 6, 2020.
Share-Based Payments
The fair value of stock options as of the grant date is recorded as stock-based compensation expense in the consolidated statements of comprehensive income over the requisite service period, which is generally the vesting period, with a corresponding increase in common stock. Stock-based compensation also includes compensation expense related to the issuance of restricted stock awards. The grant-date fair value of the restricted stock awards, which equals the grant date price, is recorded as compensation expense over the requisite service period with a corresponding increase in common stock as the shares vest. Beginning in 2018, stock option and restricted stock awards issued include a retirement eligibility clause whereby the requisite service period is satisfied at the retirement eligibility date. For those awards, we accelerate the recording of stock-based compensation when the award holder is eligible to retire. However, retirement eligibility does not affect the vesting of restricted stock or the exercisability of the stock options, which are based on the scheduled vesting period.
Performance-based stock awards (restricted stock) are issued to a selected group of employees. Stock award vesting is contingent upon the achievement of pre-established long-term performance goals set by the Compensation Committee of the Board of Directors. Performance is measured over a -year period and cliff vested. These performance-based stock awards were granted at a maximum opportunity level, and based on the achievement of the pre-established goals, the actual payouts can range from 0% to 200% of the target award. For performance-based stock awards, an estimate is made of the number of shares expected to vest based on the probability that the performance criteria will be achieved to determine the amount of compensation expense to be recognized. The estimate is re-evaluated quarterly and total compensation expense is adjusted for any change in the current period.
We record excess tax benefits (deficiencies) resulting from the exercise of non-qualified stock options, the disqualifying disposition of incentive stock options and vesting of restricted stock awards as income tax benefits (expense) in the consolidated statements of comprehensive income with a corresponding decrease (increase) to current taxes payable.
The holders of unvested restricted stock awards are entitled to dividends on the same per-share ratio as holders of common stock. Tax benefits for dividends paid on unvested restricted stock awards are recorded as tax benefits in
Page-26
the consolidated statements of comprehensive income with a corresponding decrease to current taxes payable. Dividends on forfeited awards are included in stock-based compensation expense.
Stock options and restricted stock may be net settled in a cashless exercise by a reduction in the number of shares otherwise deliverable upon exercise or vesting in satisfaction of the exercise payment and/or applicable tax withholding requirements. During the nine months ended September 30, 2020, we withheld 9,214 shares totaling $369 thousand at a weighted-average price of $40.01 for cashless exercises. During the nine months ended September 30, 2019, we withheld 7,795 shares totaling $326 thousand at a weighted-average price of $41.84 for cashless exercises. Shares withheld under net settlement arrangements are available for future grants.
Share Repurchase Program
On April 23, 2018, Bancorp announced that its Board of Directors approved a Share Repurchase Program under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through May 1, 2019. Bancorp's Board of Directors subsequently extended the Share Repurchase Program through February 28, 2020. On January 24, 2020, Bancorp Board of Directors approved a new Share Repurchase Program under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through February 28, 2022. The new share repurchase program which began on March 1, 2020 was suspended by the Board of Directors on March 20, 2020 in response to the COVID-19 pandemic. The program was reactivated by the Board of Directors on October 23, 2020.
Under the Share Repurchase Program, Bancorp may purchase shares of its common stock through various means such as open market transactions, including block purchases, and privately negotiated transactions. The number of shares repurchased and the timing, manner, price and amount of any repurchases will be determined at Bancorp's discretion. Factors include, but are not limited to, stock price, trading volume and general market conditions, along with Bancorp’s general business conditions. The program may be suspended or discontinued at any time and does not obligate Bancorp to acquire any specific number of shares of its common stock.
As part of the Share Repurchase Program, Bancorp entered into a trading plan adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. The 10b5-1 trading plan permits common stock to be repurchased at times that might otherwise be prohibited under insider trading laws or self-imposed trading restrictions. The 10b5-1 trading plan is administered by an independent broker and is subject to price, market volume and timing restrictions.
During the nine months ended September 30, 2020, Bancorp repurchased 92,664 shares totaling $3.2 million for a cumulative 619,881 shares totaling $25.2 million repurchased from May 1, 2018 through September 30, 2020. Due to the suspension of the program in March 2020, there were no shares repurchased during the second or third quarters of 2020.
Note 9: Derivative Financial Instruments and Hedging Activities
We entered into interest rate swap agreements, primarily as an asset/liability management strategy, in order to mitigate the changes in the fair value of specified long-term fixed-rate loans (or firm commitments to enter into long-term fixed-rate loans) caused by changes in interest rates. These hedges allow us to offer long-term fixed-rate loans to customers without assuming the interest rate risk of a long-term asset. Converting our fixed-rate interest payments to floating-rate interest payments, generally benchmarked to the one-month U.S. dollar LIBOR index, protects us against changes in the fair value of our loans associated with fluctuating interest rates.
Our credit exposure, if any, on interest rate swap asset positions is limited to the fair value (net of any collateral pledged to us) and interest payments of all swaps by each counterparty. Conversely, when an interest rate swap is in a liability position exceeding a certain threshold, we may be required to post collateral to the counterparty in an amount determined by the agreements. Collateral levels are monitored and adjusted on a regular basis for changes in interest rate swap values.
As of September 30, 2020, we had five interest rate swap agreements, which are scheduled to mature in June 2031, October 2031, July 2032, August 2037 and October 2037. All of our derivatives are accounted for as fair value hedges. The notional amounts of the interest rate contracts are equal to the notional amounts of the hedged loans. Our interest rate swap payments are settled monthly with counterparties. Accrued interest on the swaps
Page-27
totaled $13 thousand at September 30, 2020 and $6 thousand at December 31, 2019. Information on our derivatives follows:
Asset Derivatives | Liability Derivatives | ||||||||||||||||
(in thousands) | September 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
Fair value hedges: | |||||||||||||||||
Interest rate contracts notional amount | $ | — | $ | — | $ | 16,218 | $ | 16,956 | |||||||||
Interest rate contracts fair value1 | $ | — | $ | — | $ | 2,529 | $ | 1,178 |
1 See Note 3, Fair Value of Assets and Liabilities, for valuation methodology.
The following table presents the carrying amount and associated cumulative basis adjustment related to the application of fair value hedge accounting that is included in the carrying amount of hedged assets as of September 30, 2020 and December 31, 2019.
Carrying Amounts of Hedged Assets | Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Loans | ||||||||||||||||
(in thousands) | September 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
Loans | $ | 18,535 | $ | 17,900 | $ | 2,318 | $ | 944 |
The following table presents the net losses recognized in interest income on loans on the consolidated statements of comprehensive income related to our derivatives designated as fair value hedges.
Three months ended | Nine months ended | |||||||||||||
(in thousands) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||
Interest and fees on loans 1 | $ | 21,776 | $ | 21,525 | $ | 63,880 | $ | 63,208 | ||||||
Increase (decrease) in fair value of designated interest rate swaps due to LIBOR interest rate movements | $ | 152 | $ | (485) | $ | (1,351) | $ | (1,389) | ||||||
Payment on interest rate swaps | (108) | (23) | (255) | (49) | ||||||||||
(Decrease) increase in value of hedged loans | (155) | 424 | 1,374 | 1,359 | ||||||||||
Decrease in value of yield maintenance agreement | (3) | (3) | (9) | (10) | ||||||||||
Net losses on fair value hedging relationships recognized in interest income | $ | (114) | $ | (87) | $ | (241) | $ | (89) |
1 Represents the income line item in the statement of comprehensive income in which the effects of fair value hedges are recorded.
Our derivative transactions with counterparties are under International Swaps and Derivative Association (“ISDA”) master agreements that include “right of set-off” provisions. “Right of set-off” provisions are legally enforceable rights to offset recognized amounts and there may be an intention to settle such amounts on a net basis. We do not offset such financial instruments for financial reporting purposes.
Information on financial instruments that are eligible for offset in the consolidated statements of condition follows:
Offsetting of Financial Assets and Derivative Assets | ||||||||||||||||||||
Gross Amounts | Net Amounts of | Gross Amounts Not Offset in | ||||||||||||||||||
Gross Amounts | Offset in the | Assets Presented | the Statements of Condition | |||||||||||||||||
of Recognized | Statements of | in the Statements | Financial | Cash Collateral | ||||||||||||||||
(in thousands) | Assets | Condition | of Condition | Instruments | Received | Net Amount | ||||||||||||||
September 30, 2020 | ||||||||||||||||||||
Derivatives by Counterparty: | ||||||||||||||||||||
Counterparty A | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||
December 31, 2019 | ||||||||||||||||||||
Derivatives by Counterparty: | ||||||||||||||||||||
Counterparty A | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||
Page-28
Offsetting of Financial Liabilities and Derivative Liabilities | ||||||||||||||||||||
Gross Amounts | Net Amounts of | Gross Amounts Not Offset in | ||||||||||||||||||
Gross Amounts | Offset in the | Liabilities Presented | the Statements of Condition | |||||||||||||||||
of Recognized | Statements of | in the Statements | Financial | Cash Collateral | ||||||||||||||||
(in thousands) | Liabilities1 | Condition | of Condition1 | Instruments | Pledged | Net Amount | ||||||||||||||
September 30, 2020 | ||||||||||||||||||||
Derivatives by Counterparty: | ||||||||||||||||||||
Counterparty A | $ | 2,529 | $ | — | $ | 2,529 | $ | — | $ | (2,529) | $ | — | ||||||||
December 31, 2019 | ||||||||||||||||||||
Derivatives by Counterparty: | ||||||||||||||||||||
Counterparty A | $ | 1,178 | $ | — | $ | 1,178 | $ | — | $ | (1,178) | $ | — | ||||||||
1 Amounts exclude accrued interest on swaps.
For more information on how we account for our interest rate swaps, refer to Note 1 to the Consolidated Financial Statements included in our 2019 Form 10-K filed with the SEC on March 13, 2020.
Page-29
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management's discussion of the financial condition and results of operations, which is unaudited, should be read in conjunction with the related consolidated financial statements in this Form 10-Q and with the audited consolidated financial statements and accompanying notes included in our 2019 Annual Report on Form 10-K. Average balances, including balances used in calculating certain financial ratios, are generally comprised of average daily balances.
Forward-Looking Statements
This discussion of financial results includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, (the "1933 Act") and Section 21E of the Securities Exchange Act of 1934, as amended, (the "1934 Act"). Those sections of the 1933 Act and 1934 Act provide a "safe harbor" for forward-looking statements to encourage companies to provide prospective information about their financial performance so long as they provide meaningful, cautionary statements identifying important factors that could cause actual results to differ significantly from projected results.
Our forward-looking statements include descriptions of plans or objectives of Management for future operations, products or services, and forecasts of revenues, earnings or other measures of economic performance. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words "believe," "expect," "intend," "estimate" or words of similar meaning, or future or conditional verbs preceded by "will," "would," "should," "could" or "may."
Forward-looking statements are based on Management's current expectations regarding economic, legislative, and regulatory issues that may affect our earnings in future periods. A number of factors, many of which are beyond Management’s control, could cause future results to vary materially from current Management expectations. Such factors include, but are not limited to, natural disasters (such as wildfires and earthquakes), our borrowers’ actual payment performance as loan deferrals related to the COVID-19 pandemic expire, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, including the potential adverse impact of loan modifications and payment deferrals implemented consistent with recent regulatory guidance, general economic conditions, economic uncertainty in the United States and abroad, changes in interest rates, deposit flows, real estate values, costs or effects of acquisitions, competition, changes in accounting principles, policies or guidelines, legislation or regulation (including the Tax Cuts & Jobs Act of 2017 and the Coronavirus Aid, Relief and Economic Security Act of 2020, as amended), interruptions of utility service in our markets for sustained periods, and other economic, competitive, governmental, regulatory and technological factors (including external fraud and cybersecurity threats) affecting Bancorp's operations, pricing, products and services.
Important factors that could cause results or performance to materially differ from those expressed in our prior forward-looking statements are detailed in the Risk Factors section of this Form 10-Q and in Item 1A. Risk Factors section of our 2019 Form 10-K as filed with the SEC, copies of which are available from us at no charge. These and other important factors are detailed in various securities law filings made periodically by Bancorp, copies of which are available from Bancorp without charge. Forward-looking statements speak only as of the date they are made. Bancorp undertakes no obligation to release publicly the result of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this Form 10-Q or to reflect the occurrence of unanticipated events.
Critical Accounting Policies and Estimates
Critical accounting policies are those that are both important to the portrayal of our financial condition and results of operations and require Management's most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and imprecise. There have been no material changes to our critical accounting policies, which include: Allowance for Loan Losses, Other-than-temporary Impairment of Investment Securities, Accounting for Income Taxes, and Fair Value Measurements. For a detailed discussion, refer to Note 1 to the Consolidated Financial Statements included in our 2019 Form 10-K filed with the SEC on March 13, 2020 and Note 2, Recently Adopted and Issued Accounting Standards, to the Consolidated Financial Statements in this Form 10-Q. Under the accounting relief provisions of the Coronavirus Aid, Relief and Economic Security ("CARES") Act, which was signed into law on March 27, 2020, the Bank postponed the adoption of the current expected credit losses (“CECL”) accounting standard until the earlier of the end of the national emergency or December 31, 2020 to focus on customers' needs during the COVID-19
Page-30
pandemic. Additionally, the lack of clarity around the extent and duration of the COVID-19 pandemic hindered the development of reasonable and supportable economic forecasts early in the pandemic.
Executive Summary
Net income for the third quarter of 2020 totaled $7.5 million, compared to $9.4 million in the third quarter of 2019. Diluted earnings per share were $0.55 in the third quarter of 2020, compared to $0.69 in the same quarter a year ago. Earnings for the first nine months of 2020 totaled $22.1 million compared to $25.2 million in the same period last year. Diluted earnings per share were $1.62 and $1.82 in the first nine months of 2020 and 2019, respectively.
Our net income for the first nine months of 2020 was $3.1 million lower than 2019, primarily due to the economic impact of the pandemic, resulting in a $5.1 million year-over-year increase in the provision for loan losses and an historic low interest rate environment. Our credit quality remained strong with non-accrual loans representing only 0.07% of total loans. We continue to focus on increasing efficiencies and controlling expenses to offset the impacts of net interest margin compression. Non-interest expenses remained relatively flat during 2020 resulting in an efficiency ratio of 56.21%.
The Bank has responded to the COVID-19 pandemic in a number of ways, including third quarter charitable contributions to non-profit organizations of $360 thousand to ensure equitable access to remote learning resources for underserved students in Marin, Napa and Sonoma counties and the City of Alameda. In addition, to assist our employees during the pandemic, we paid $1,200 to each employee totaling $360 thousand in the third quarter, with executive management directing their payments to non-profit organizations of their choice. Since the onset of the pandemic, Bank of Marin has made Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans to over 1,800 small businesses, reaching nearly 28,000 employees in our markets. We also accommodated loan payment relief requests for borrowers, lowered interest rate floors on commercial Prime Rate loans, waived ATM and overdraft fees, and cancelled early withdrawal penalties for certificates of deposit when allowed by law.
The following are highlights of our operating and financial performance for the periods presented:
•Loans totaled $2,108.0 million at September 30, 2020, compared to $1,843.3 million at December 31, 2019, an increase of $264.7 million, primarily due to SBA PPP loans, which totaled $301.7 million, or 14% of loan balances at September 30, 2020. During the first nine months of 2020, new non-PPP-related loan originations of $122.4 million were offset by $124.7 million in loan payoffs and a $24.5 million decrease in line utilization.
•Bank of Marin is awaiting further guidance from the SBA and the Department of Treasury regarding the PPP loan forgiveness process. We are prepared to open our secure portal for customers to submit forgiveness applications online in the fourth quarter of 2020. Of the total PPP loans, 48% (870 loans) totaling $18.4 million had principal balances of less than or equal to $50,000 as of September 30, 2020.
•While California’s wildfire season has once again been challenging for many communities in Northern California, fortunately, Bank of Marin and our clients have been minimally impacted. The fires had a negligible impact on our third quarter results.
•Since granting $388.5 million in payment relief for 264 loans at the onset of the pandemic, 236 loans totaling $336.3 million have resumed or are scheduled to resume normal payments and eight loans totaling $5.0 million paid off. As of October 19, 2020, twenty loans totaling $47.2 million (balances as of September 30, 2020) had either requested additional payment relief or the relief period had not expired. We know each of these clients very well and presently expect the majority will navigate through the pandemic and resume normal payments. The following table summarizes these loans by industry:
Page-31
Payment Relief by Type | ||||||||
Industry | Outstanding Loan Balance (in thousands) | Weighted Average LTV | ||||||
Education | $17,481 | 26% | ||||||
Hospitality | 10,431 | 49% | ||||||
Retail Related CRE | 6,295 | 48% | ||||||
Health Clubs | 6,201 | 60% | ||||||
Office and Mixed Use | 5,371 | 55% | ||||||
Non-CRE Related | 1,459 | N/A | ||||||
Payment Relief Totals | $47,238 | 42% |
•Credit quality remains a cornerstone of the Bank's consistent performance. Non-accrual loans totaled $1.4 million, or 0.07% of total loans at September 30, 2020, compared to $226 thousand, or 0.01% at December 31, 2019. Despite the low non-accrual totals, we considered the potential impact of the COVID-19 pandemic on the economy in general and recorded a provision for loan losses of $5.45 million for the first nine months of 2020, compared to a $400 thousand provision for the same period in 2019. Provision for losses on off-balance sheet commitments for the first nine months of 2020 was $610 thousand compared to $129 thousand for the same period in 2019. SBA PPP loans are fully guaranteed by the SBA and did not contribute to the provisions.
•Total deposits increased $232.8 million in the first nine months of 2020 to $2,569.3 million at September 30, 2020.
•Non-interest bearing deposits represented 54% of total deposits as of September 30, 2020, compared to 48% at December 31, 2019. The cost of average deposits decreased 7 basis points to 0.13% during the first nine months of 2020.
•Return on assets was 1.03% for the nine months ended September 30, 2020, compared to 1.33% for the first nine months of 2019. Return on equity was 8.47% for the nine months ended September 30, 2020, compared to 10.40% for the nine months ended September 30, 2019.
•All capital ratios were above well capitalized regulatory requirements. The total risk-based capital ratio for the Bank was 15.5% at September 30, 2020, compared to 14.6% at December 31, 2019.
•On October 23, 2020, the Board of Directors approved the reactivation of the share repurchase program that was suspended on March 20, 2020 as part of the early pandemic response, of which $23.2 million remains available for future repurchases.
•The Board of Directors declared a cash dividend of $0.23 per share on October 23, 2020. This represents the 62nd consecutive quarterly dividend paid by Bank of Marin Bancorp. The dividend is payable on November 13, 2020, to shareholders of record at the close of business on November 6, 2020.
Bank of Marin's strong balance sheet is built from our core values - relationship banking, disciplined fundamentals and commitment to the communities that we serve. For the remainder of 2020 and looking forward into 2021, we believe that our robust liquidity and capital positions, high credit quality loan portfolio, excellent credit metrics and low-cost deposit base should help us navigate the pandemic and low interest rate environment.
Page-32
RESULTS OF OPERATIONS
Highlights of the financial results are presented in the following tables:
(dollars in thousands) | September 30, 2020 | December 31, 2019 | ||||||
Selected financial condition data: | ||||||||
Total assets | $ | 2,975,225 | $ | 2,707,280 | ||||
Loans, net | 2,085,878 | 1,826,609 | ||||||
Deposits | 2,569,289 | 2,336,489 | ||||||
Borrowings and other obligations | 2,859 | 2,920 | ||||||
Stockholders' equity | 357,570 | 336,788 | ||||||
Asset quality ratios: | ||||||||
Allowance for loan losses to total loans | 1.05 | % | 0.90 | % | ||||
Allowance for loan losses to total loans, excluding non-PCI and SBA PPP loans 1 | 1.29 | % | 0.96 | % | ||||
Allowance for loan losses to non-accrual loans | 15.34x | 73.86x | ||||||
Non-accrual loans to total loans | 0.07 | % | 0.01 | % | ||||
Capital ratios: | ||||||||
Equity to total assets ratio | 12.02 | % | 12.44 | % | ||||
Tangible common equity to tangible assets 2 | 11.00 | % | 11.30 | % | ||||
Total capital (to risk-weighted assets) | 16.05 | % | 15.07 | % | ||||
Tier 1 capital (to risk-weighted assets) | 14.92 | % | 14.24 | % | ||||
Tier 1 capital (to average assets) | 10.58 | % | 11.66 | % | ||||
Common equity Tier 1 capital (to risk weighted assets) | 14.79 | % | 14.11 | % |
Three months ended | Nine months ended | ||||||||||||||||
(dollars in thousands, except per share data) | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | |||||||||||||
Selected operating data: | |||||||||||||||||
Net interest income | $ | 24,566 | $ | 24,151 | $ | 73,060 | $ | 71,786 | |||||||||
Provision for loan losses | 1,250 | 400 | 5,450 | 400 | |||||||||||||
Non-interest income | 1,790 | 2,721 | 6,723 | 6,766 | |||||||||||||
Non-interest expense | 15,238 | 14,200 | 44,848 | 44,644 | |||||||||||||
Net income | 7,491 | 9,448 | 22,125 | 25,162 | |||||||||||||
Net income per common share: | |||||||||||||||||
Basic | $ | 0.55 | $ | 0.70 | $ | 1.64 | $ | 1.84 | |||||||||
Diluted | $ | 0.55 | $ | 0.69 | $ | 1.62 | $ | 1.82 | |||||||||
Performance and other financial ratios: | |||||||||||||||||
Return on average assets | 0.98 | % | 1.49 | % | 1.03 | % | 1.33 | % | |||||||||
Return on average equity | 8.37 | % | 11.34 | % | 8.47 | % | 10.40 | % | |||||||||
Tax-equivalent net interest margin 3 | 3.44 | % | 4.04 | % | 3.61 | % | 4.03 | % | |||||||||
Cost of deposits | 0.09 | % | 0.21 | % | 0.13 | % | 0.20 | % | |||||||||
Efficiency ratio | 57.82 | % | 52.84 | % | 56.21 | % | 56.83 | % | |||||||||
Cash dividend payout ratio on common stock 4 | 41.82 | % | 30.00 | % | 28.05 | % | 32.07 | % |
1 The allowance for loan losses to total loans, excluding non-impaired non-PCI and guaranteed SBA PPP loans, is considered a meaningful non-GAAP financial measure, as it represents only those loans that were considered in the calculation of the allowance for loan losses. Non-PCI loans that were not impaired at September 30, 2020 and December 31, 2019 totaled $90.4 million and $106.8 million, respectively. SBA PPP loans totaled $301.7 million at September 30, 2020. There were no SBA PPP loans as of December 31, 2019.
2 Tangible common equity to tangible assets is considered to be a meaningful non-GAAP financial measure of capital adequacy and is useful for investors to assess Bancorp's ability to absorb potential losses. Tangible common equity of $323 million and $302 million at September 30, 2020 and December 31, 2019, respectively, includes common stock, retained earnings and unrealized gains (losses) on available-for sale securities, net of tax, less goodwill and intangible assets. Tangible assets exclude goodwill and intangible assets of $34.2 million and $34.8 million at September 30, 2020 and December 31, 2019, respectively.
3 Tax-equivalent net interest margin is computed by dividing taxable equivalent net interest income, which is adjusted for taxable equivalent income on tax-exempt loans and securities based on Federal statutory rate of 21 percent, by total average interest-earning assets.
4 Calculated as dividends on common shares divided by basic net income per common share.
Page-33
Net Interest Income
Net interest income is the difference between the interest earned on loans, investments and other interest-earning assets and the interest expense incurred on deposits and other interest-bearing liabilities. Net interest income is impacted by changes in general market interest rates and by changes in the composition of interest-earning assets and interest-bearing liabilities. Interest rate changes can create fluctuations in the net interest income and/or margin due to an imbalance in the timing of repricing and maturity of assets and liabilities. We manage interest rate risk exposure with the goal of minimizing the impact of interest rate volatility on net interest income. For more information, refer to Item 3. Quantitative and Qualitative Disclosure about Market Risk in this Form 10-Q.
Net interest margin is expressed as net interest income divided by average interest-earning assets. Net interest rate spread is the difference between the average rate earned on total interest-earning assets and the average rate incurred on total interest-bearing liabilities. Both of these measures are reported on a taxable-equivalent basis. Net interest margin is the higher of the two because it reflects interest income earned on assets funded with non-interest-bearing sources of funds, which include demand deposits and stockholders’ equity.
Average Statements of Condition and Analysis of Net Interest Income
The following table compares interest income, average interest-earning assets, interest expense, and average interest-bearing liabilities for the periods presented. The table also presents net interest income, net interest margin and net interest rate spread for each period reported.
Three months ended | Three months ended | |||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||
Interest | Interest | |||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||||
(dollars in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Interest-earning deposits with banks 1 | $ | 184,883 | $ | 50 | 0.11 | % | $ | 77,467 | $ | 425 | 2.15 | % | ||||||||||||||
Investment securities 2, 3 | 527,077 | 3,481 | 2.64 | % | 506,023 | 3,443 | 2.72 | % | ||||||||||||||||||
Loans 1, 3, 4 | 2,117,679 | 21,957 | 4.06 | % | 1,780,325 | 21,719 | 4.77 | % | ||||||||||||||||||
Total interest-earning assets 1 | 2,829,639 | 25,488 | 3.52 | % | 2,363,815 | 25,587 | 4.24 | % | ||||||||||||||||||
Cash and non-interest-bearing due from banks | 55,353 | 38,434 | ||||||||||||||||||||||||
Bank premises and equipment, net | 5,412 | 6,713 | ||||||||||||||||||||||||
Interest receivable and other assets, net | 138,938 | 114,537 | ||||||||||||||||||||||||
Total assets | $ | 3,029,342 | $ | 2,523,499 | ||||||||||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||
Interest-bearing transaction accounts | $ | 153,089 | $ | 41 | 0.11 | % | $ | 137,861 | $ | 101 | 0.29 | % | ||||||||||||||
Savings accounts | 191,915 | 17 | 0.04 | % | 170,166 | 17 | 0.04 | % | ||||||||||||||||||
Money market accounts | 802,585 | 377 | 0.19 | % | 661,131 | 855 | 0.51 | % | ||||||||||||||||||
Time accounts including CDARS | 97,465 | 133 | 0.54 | % | 101,404 | 147 | 0.57 | % | ||||||||||||||||||
Borrowings and other obligations 1 | 113 | — | 2.51 | % | 599 | 4 | 2.69 | % | ||||||||||||||||||
Subordinated debenture 1 | 2,751 | 35 | 4.97 | % | 2,682 | 57 | 8.27 | % | ||||||||||||||||||
Total interest-bearing liabilities | 1,247,918 | 603 | 0.19 | % | 1,073,843 | 1,181 | 0.44 | % | ||||||||||||||||||
Demand accounts | 1,380,708 | 1,088,903 | ||||||||||||||||||||||||
Interest payable and other liabilities | 44,486 | 30,268 | ||||||||||||||||||||||||
Stockholders' equity | 356,230 | 330,485 | ||||||||||||||||||||||||
Total liabilities & stockholders' equity | $ | 3,029,342 | $ | 2,523,499 | ||||||||||||||||||||||
Tax-equivalent net interest income/margin 1 | $ | 24,885 | 3.44 | % | $ | 24,406 | 4.04 | % | ||||||||||||||||||
Reported net interest income/margin 1 | $ | 24,566 | 3.40 | % | $ | 24,151 | 4.00 | % | ||||||||||||||||||
Tax-equivalent net interest rate spread | 3.33 | % | 3.80 | % |
Page-34
Nine months ended | Nine months ended | |||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||
Interest | Interest | |||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||||
(in thousands; unaudited) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Interest-earning deposits with banks 1 | $ | 152,587 | $ | 421 | 0.36 | % | $ | 43,896 | $ | 754 | 2.27 | % | ||||||||||||||
Investment securities 2, 3 | 544,754 | 11,632 | 2.85 | % | 564,050 | 11,477 | 2.71 | % | ||||||||||||||||||
Loans 1, 3, 4 | 1,998,456 | 64,423 | 4.24 | % | 1,765,260 | 63,786 | 4.76 | % | ||||||||||||||||||
Total interest-earning assets 1 | 2,695,797 | 76,476 | 3.73 | % | 2,373,206 | 76,017 | 4.22 | % | ||||||||||||||||||
Cash and non-interest-bearing due from banks | 44,665 | 34,634 | ||||||||||||||||||||||||
Bank premises and equipment, net | 5,631 | 7,108 | ||||||||||||||||||||||||
Interest receivable and other assets, net | 130,525 | 108,806 | ||||||||||||||||||||||||
Total assets | $ | 2,876,618 | $ | 2,523,754 | ||||||||||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||
Interest-bearing transaction accounts | $ | 144,784 | $ | 146 | 0.13 | % | $ | 130,109 | $ | 269 | 0.28 | % | ||||||||||||||
Savings accounts | 179,288 | 50 | 0.04 | % | 174,837 | 52 | 0.04 | % | ||||||||||||||||||
Money market accounts | 786,012 | 1,731 | 0.29 | % | 665,167 | 2,406 | 0.48 | % | ||||||||||||||||||
Time accounts including CDARS | 96,237 | 436 | 0.61 | % | 109,978 | 441 | 0.54 | % | ||||||||||||||||||
Borrowings and other obligations 1 | 208 | 3 | 2.14 | % | 3,848 | 75 | 2.57 | % | ||||||||||||||||||
Subordinated debenture 1 | 2,733 | 124 | 5.96 | % | 2,664 | 175 | 8.66 | % | ||||||||||||||||||
Total interest-bearing liabilities | 1,209,262 | 2,490 | 0.27 | % | 1,086,603 | 3,418 | 0.42 | % | ||||||||||||||||||
Demand accounts | 1,278,265 | 1,083,260 | ||||||||||||||||||||||||
Interest payable and other liabilities | 40,279 | 30,344 | ||||||||||||||||||||||||
Stockholders' equity | 348,812 | 323,547 | ||||||||||||||||||||||||
Total liabilities & stockholders' equity | $ | 2,876,618 | $ | 2,523,754 | ||||||||||||||||||||||
Tax-equivalent net interest income/margin 1 | $ | 73,986 | 3.61 | % | $ | 72,599 | 4.03 | % | ||||||||||||||||||
Reported net interest income/margin 1 | $ | 73,060 | 3.56 | % | $ | 71,786 | 3.99 | % | ||||||||||||||||||
Tax-equivalent net interest rate spread | 3.45 | % | 3.80 | % | ||||||||||||||||||||||
1 Interest income/expense is divided by actual number of days in the period times 360 days to correspond to stated interest rate terms, where applicable. | ||||||||||||||||||||||||||
2 Yields on available-for-sale securities are calculated based on amortized cost balances rather than fair value, as changes in fair value are reflected as a component of stockholders' equity. Investment security interest is earned on 30/360 day basis monthly. | ||||||||||||||||||||||||||
3 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the Federal statutory rate of 21%. | ||||||||||||||||||||||||||
4 Average balances on loans outstanding include non-performing loans. The amortized portion of net loan origination fees is included in interest income on loans, representing an adjustment to the yield. |
Analysis of Changes in Tax-Equivalent Net Interest Income
The following table presents the effects of changes in average balances (volume) or changes in average rates on tax-equivalent net interest income for the years indicated. Volume variances are equal to the increase or decrease in average balances multiplied by prior period rates. Rate variances are equal to the increase or decrease in rates multiplied by prior period average balances. Mix variances are attributable to the change in yields or rates multiplied by the change in average balances, including one more day in the nine months ended September 30, 2020.
Page-35
Three Months Ended September 30, 2020 Compared to Three Months Ended September 30, 2019 | Nine Months Ended September 30, 2020 Compared to Nine Months Ended September 30, 2019 | |||||||||||||||||||||||||
(in thousands) | Volume | Yield/Rate | Mix | Total | Volume | Yield/Rate | Mix | Total | ||||||||||||||||||
Interest-earning deposits with banks | $ | 589 | $ | (404) | $ | (560) | $ | (375) | $ | 1,867 | $ | (633) | $ | (1,567) | $ | (333) | ||||||||||
Investment securities 1 | 143 | (101) | (4) | 38 | (393) | 567 | (19) | 155 | ||||||||||||||||||
Loans 1 | 4,116 | (3,260) | (618) | 238 | 8,426 | (7,088) | (701) | 637 | ||||||||||||||||||
Total interest-earning assets | 4,848 | (3,765) | (1,182) | (99) | 9,900 | (7,154) | (2,287) | 459 | ||||||||||||||||||
Interest-bearing transaction accounts | 11 | (64) | (7) | (60) | 30 | (138) | (15) | (123) | ||||||||||||||||||
Savings accounts | 1 | (1) | — | — | 1 | (3) | — | (2) | ||||||||||||||||||
Money market accounts | 183 | (544) | (117) | (478) | 437 | (946) | (166) | (675) | ||||||||||||||||||
Time accounts, including CDARS | (6) | (8) | — | (14) | (55) | 56 | (6) | (5) | ||||||||||||||||||
Borrowings and other obligations | (3) | (6) | 5 | (4) | (71) | (13) | 12 | (72) | ||||||||||||||||||
Subordinated debenture | 1 | (23) | — | (22) | 5 | (55) | (1) | (51) | ||||||||||||||||||
Total interest-bearing liabilities | 187 | (646) | (119) | (578) | 347 | (1,099) | (176) | (928) | ||||||||||||||||||
Changes in tax-equivalent net interest income | $ | 4,661 | $ | (3,119) | $ | (1,063) | $ | 479 | $ | 9,553 | $ | (6,055) | $ | (2,111) | $ | 1,387 | ||||||||||
1 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the federal statutory rate of 21%. |
Third Quarter of 2020 Compared to Third Quarter of 2019
Net interest income totaled $24.6 million in the third quarter of 2020, compared to $24.2 million in the same quarter a year ago. The $415 thousand increase from the comparative quarter a year ago was primarily attributed to $2.4 million from SBA PPP loans, higher non-PPP loan balances and lower interest expense on deposits. These positive variances were partially offset by the impact of lower interest rates on non-PPP loans, cash and investments.
The tax-equivalent net interest margin was 3.44% in the third quarter of 2020 compared to 4.04% in the same quarter of the previous year. The decrease in tax-equivalent net interest margin was attributable to both the lower interest rate environment and SBA PPP loans. SBA PPP loans lowered the third quarter 2020 net interest margin by 4 basis points.
In October 2020, due to the continued delay in the PPP forgiveness process, the Bank extended the payment deferral period from six to sixteen months for PPP loans that originated prior to June 5, 2020 in accordance with the PPP Flexibility Act. The extension of the first payment due date decreased the effective rate used to accrete net loan origination fees and costs, which will affect the timing of when the accretion of PPP net loan origination fees will be recognized. We estimate this change will decrease fourth quarter 2020 net interest income by approximately $850 thousand. The decrease may be partially or fully offset by the accelerated fee accretion related to loans that are forgiven and paid off during the fourth quarter, which cannot be estimated at this time.
First Nine Months of 2020 Compared to First Nine Months of 2019
Net interest income totaled $73.1 million in the nine months ended September, 30 2020, compared to $71.8 million in the same period a year ago. The $1.3 million increase was primarily due to SBA PPP loan income, higher commercial loan balances, higher yields on investments and lower rates on deposits partially offset by lower yields on loans.
The tax-equivalent net interest margin was 3.61% in the nine months ended September 30, 2020, compared to 4.03% in the same period a year ago. The decrease in tax-equivalent net interest margin was attributable to both the lower interest rate environment and SBA PPP loans. SBA PPP loans lowered the 2020 net interest margin by 3 basis points. To offset the impacts of margin compression, we continue to focus on increasing efficiencies and controlling expenses including evaluating the cost of our facilities.
Market Interest Rates
In response to the evolving risks to economic activity posed by the COVID-19 pandemic, the Federal Reserve Open Market Committee ("FOMC") made two emergency cuts totaling 150 basis points to the federal funds rate in March 2020. This will continue to put downward pressure on our asset yields and net interest margin. See ITEM 3. Quantitative and Qualitative Disclosure about Market Risk for further information.
Page-36
Provision for Loan Losses
Management assesses the adequacy of the allowance for loan losses quarterly based on several factors including growth of the loan portfolio, analysis of probable losses in the portfolio, historical loss experience and the current economic climate, including the economic uncertainties of the COVID-19 pandemic. While loss recoveries and provisions for loan losses charged to expense increase the allowance, actual losses on loans reduce the allowance.
Impaired loans totaled $13.8 million at September 30, 2020 and $11.5 million at December 31, 2019, with specific valuation allowances of $1,106 thousand and $397 thousand at the same respective dates. Loans graded special mention totaled $87.7 million at September 30, 2020 and $73.4 million at December 31, 2019. While special mention graded loans are not considered adversely classified, the $14.4 million increase was largely due to a small number of commercial real estate borrowers who, after further analysis, were granted additional payment relief beyond the initial relief period and a few commercial real estate loans that were considered temporarily affected by the pandemic. All of these loans have low loan-to-value ratios and will be monitored at least quarterly as part of the Bank's credit management process. Classified assets (loans with substandard or doubtful risk grades) totaled $11.0 million at September 30, 2020, compared to $9.9 million at December 31, 2019. There were no loans with doubtful risk grades at September 30, 2020 or December 31, 2019.
In accordance with the accounting relief provisions of the CARES Act, the Bank has postponed the adoption of the CECL accounting standard to focus on our customers' needs during the COVID-19 pandemic and due to the lack of clarity around the extent and duration of the COVID-19 pandemic, which hindered development of reasonable and supportable forecasts in the early days of the pandemic. Under the existing incurred loss model we adjusted certain qualitative factors, primarily to account for the significant increase in the unemployment rate and recorded a $5.45 million loan loss provision for the nine months ended September 30, 2020, compared to $400 thousand for the same period in the prior year. Net charge-offs were $14 thousand for the nine months ended September 30, 2020, compared to net recoveries of $19 thousand same period in the prior year.
The ratio of allowance for loan losses to total loans, including acquired loans and SBA-guaranteed PPP loans, was 1.05% at September 30, 2020, compared to 0.90% at December 31, 2019. Excluding guaranteed SBA PPP loans and non-PCI acquired loans, the ratio of the allowance for loan losses to total loans would have been 1.29% and 0.96% at September 30, 2020 and December 31, 2019, respectively (Refer to footnote 1 on page 33 for a definition and reconciliation of this non-GAAP financial measure). Non-accrual loans totaled $1.4 million, or 0.07% of total loans at September 30, 2020, compared to $226 thousand, or 0.01% of total loans at December 31, 2019. The $1.4 million increase in non-accrual loans was primarily attributable to one loan secured by a triplex property with a low loan-to-value ratio as well as one home equity loan.
For more information, refer to Note 5 to the Consolidated Financial Statements in this Form 10-Q.
Non-interest Income
The following tables detail the components of non-interest income.
Three months ended | Amount | Percent | ||||||||||||||||||
(dollars in thousands) | September 30, 2020 | September 30, 2019 | Increase (Decrease) | Increase (Decrease) | ||||||||||||||||
Service charges on deposit accounts | $ | 284 | $ | 439 | $ | (155) | (35.3) | % | ||||||||||||
Wealth Management and Trust Services | 450 | 495 | (45) | (9.1) | % | |||||||||||||||
Debit card interchange fees, net | 383 | 406 | (23) | (5.7) | % | |||||||||||||||
Merchant interchange fees, net | 63 | 79 | (16) | (20.3) | % | |||||||||||||||
Earnings on bank-owned life insurance | 232 | 795 | (563) | (70.8) | % | |||||||||||||||
Dividends on FHLB stock | 149 | 202 | (53) | (26.2) | % | |||||||||||||||
Gains on sale of investment securities, net | — | — | — | N/A | ||||||||||||||||
Other income | 229 | 305 | (76) | (24.9) | % | |||||||||||||||
Total non-interest income | $ | 1,790 | $ | 2,721 | $ | (931) | (34.2) | % | ||||||||||||
Page-37
Nine months ended | Amount | Percent | ||||||||||||||||||
(dollars in thousands) | September 30, 2020 | September 30, 2019 | Increase (Decrease) | Increase (Decrease) | ||||||||||||||||
Service charges on deposit accounts | $ | 1,028 | $ | 1,403 | $ | (375) | (26.7) | % | ||||||||||||
Wealth Management and Trust Services | 1,375 | 1,406 | (31) | (2.2) | % | |||||||||||||||
Debit card interchange fees, net | 1,051 | 1,200 | (149) | (12.4) | % | |||||||||||||||
Merchant interchange fees, net | 183 | 253 | (70) | (27.7) | % | |||||||||||||||
Earnings on bank-owned life insurance, net | 741 | 970 | (229) | (23.6) | % | |||||||||||||||
Dividends on FHLB stock | 503 | 591 | (88) | (14.9) | % | |||||||||||||||
Gains on sale of investment securities, net | 915 | 55 | 860 | 1,563.6 | % | |||||||||||||||
Other income | 927 | 888 | 39 | 4.4 | % | |||||||||||||||
Total non-interest income | $ | 6,723 | $ | 6,766 | $ | (43) | (0.6) | % | ||||||||||||
Third Quarter of 2020 Compared to Third Quarter of 2019
Non-interest income decreased by $931 thousand in the third quarter of 2020 to $1.8 million, compared to $2.7 million in the same quarter a year ago. The decrease was primarily due to a $562 thousand benefit collected on BOLI policies in the third quarter of 2019. Additionally fewer ATM fees and service charges on deposit accounts, lower dividends on FHLB stock, and lower fee income from one-way deposit sales to third-party deposit networks in the third quarter of 2020 all contributed to the decrease.
First Nine Months of 2020 Compared to First Nine Months of 2019
Non-interest income decreased by $43 thousand in the first nine months of 2020 to $6.7 million, compared to $6.8 million in the same period a year ago. The small decline was driven by decreases across most non-interest income categories, partially offset by higher gains on sales of investment securities in the first nine months of 2020.
Non-interest Expense
The following tables detail the components of non-interest expense.
Three months ended | Amount | Percent | |||||||||||||||||||||
(dollars in thousands) | September 30, 2020 | September 30, 2019 | Increase (Decrease) | Increase (Decrease) | |||||||||||||||||||
Salaries and related benefits | $ | 8,638 | $ | 8,412 | $ | 226 | 2.7 | % | |||||||||||||||
Occupancy and equipment | 1,776 | 1,507 | 269 | 17.9 | % | ||||||||||||||||||
Depreciation and amortization | 539 | 573 | (34) | (5.9) | % | ||||||||||||||||||
Federal Deposit Insurance Corporation insurance | 181 | 1 | 180 | 18,000.0 | % | ||||||||||||||||||
Data processing | 822 | 923 | (101) | (10.9) | % | ||||||||||||||||||
Professional services | 655 | 580 | 75 | 12.9 | % | ||||||||||||||||||
Directors' expense | 184 | 189 | (5) | (2.6) | % | ||||||||||||||||||
Information technology | 256 | 279 | (23) | (8.2) | % | ||||||||||||||||||
Amortization of core deposit intangible | 213 | 222 | (9) | (4.1) | % | ||||||||||||||||||
Provision for losses on off-balance sheet commitments | 248 | — | 248 | 100.0 | % | ||||||||||||||||||
Charitable contributions | 481 | 111 | 370 | 333.3 | % | ||||||||||||||||||
Other non-interest expense | |||||||||||||||||||||||
Advertising | 163 | 183 | (20) | (10.9) | % | ||||||||||||||||||
Other expense | 1,082 | 1,220 | (138) | (11.3) | % | ||||||||||||||||||
Total other non-interest expense | 1,245 | 1,403 | (158) | (11.3) | % | ||||||||||||||||||
Total non-interest expense | $ | 15,238 | $ | 14,200 | $ | 1,038 | 7.3 | % | |||||||||||||||
Page-38
Nine months ended | Amount | Percent | |||||||||||||||||||||
(dollars in thousands) | September 30, 2020 | September 30, 2019 | Increase (Decrease) | Increase (Decrease) | |||||||||||||||||||
Salaries and related benefits | $ | 25,979 | $ | 26,426 | $ | (447) | (1.7) | % | |||||||||||||||
Occupancy and equipment | 5,100 | 4,616 | 484 | 10.5 | % | ||||||||||||||||||
Depreciation and amortization | 1,591 | 1,701 | (110) | (6.5) | % | ||||||||||||||||||
Federal Deposit Insurance Corporation insurance | 299 | 354 | (55) | (15.5) | % | ||||||||||||||||||
Data processing | 2,437 | 2,942 | (505) | (17.2) | % | ||||||||||||||||||
Professional services | 1,749 | 1,701 | 48 | 2.8 | % | ||||||||||||||||||
Directors' expense | 533 | 555 | (22) | (4.0) | % | ||||||||||||||||||
Information technology | 758 | 822 | (64) | (7.8) | % | ||||||||||||||||||
Amortization of core deposit intangible | 639 | 665 | (26) | (3.9) | % | ||||||||||||||||||
Provision for losses on off-balance sheet commitments | 610 | 129 | 481 | 372.9 | % | ||||||||||||||||||
Charitable contributions | 921 | 377 | 544 | 144.3 | % | ||||||||||||||||||
Other non-interest expense | |||||||||||||||||||||||
Advertising | 572 | 588 | (16) | (2.7) | % | ||||||||||||||||||
Other expense | 3,660 | 3,768 | (108) | (2.9) | % | ||||||||||||||||||
Total other non-interest expense | 4,232 | 4,356 | (124) | (2.8) | % | ||||||||||||||||||
Total non-interest expense | $ | 44,848 | $ | 44,644 | $ | 204 | 0.5 | % | |||||||||||||||
Third Quarter of 2020 Compared to Third Quarter of 2019
Non-interest expense increased by $1.0 million to $15.2 million, compared to $14.2 million in the same period a year ago. The increase was primarily due to $370 thousand more in charitable contributions to non-profit organizations, $248 thousand provision for losses on off-balance sheet commitments, and higher salaries and benefits driven by annual merit increases. Additionally, the third quarter of 2020 included higher FDIC insurance expense due to fewer FDIC assessment credits, and higher occupancy expense associated with the renewal of leases for our existing headquarters offices and a new lease for a loan production office in San Mateo.
First Nine Months of 2020 Compared to First Nine Months of 2019
Non-interest expense increased by $204 thousand to $44.8 million in the first nine months of 2020, compared to $44.6 million in the same period a year ago. The increase was primarily due to $544 thousand higher charitable contributions to non-profit organizations, $484 thousand higher occupancy expense associated with new and renewed leases mentioned above, and $481 thousand higher provision for losses on off-balance sheet commitments. These increases were partially offset by decreases in salaries and related benefits primarily due to $915 thousand SBA PPP-related deferred loan origination costs and fewer data processing costs from our digital platform conversion.
Provision for Income Taxes
Income tax provisions reflect accruals for taxes at the applicable rates for federal income tax and California franchise tax based upon reported pre-tax income. Provisions also reflect permanent differences between income for tax and financial reporting purposes (such as earnings on tax exempt loans and municipal securities, BOLI, low-income housing tax credits, and stock-based compensation from the exercise of stock options, disqualifying dispositions of incentive stock options and vesting of restricted stock awards).
The provision for income taxes for the third quarter of 2020 totaled $2.4 million at an effective tax rate of 24.1%, compared to $2.8 million at an effective tax rate of 23.0% in the same quarter last year. The decrease in the provision reflected a lower level of pre-tax income in 2020, partially offset by a favorable deferred tax liability true-up adjustment recognized in the third quarter of 2019. The increase in the effective tax rate was primarily due to the true-up adjustment recognized in third quarter of 2019.
The provision for income taxes for the first nine months of 2020 totaled $7.4 million at an effective tax rate of 25.0%, compared to $8.3 million at an effective tax rate of 24.9% for the first nine months of 2019. The decrease in the provision reflected a lower level of pre-tax income and higher tax exempt earnings on investment securities in 2020. The slight increase in the effective tax rate was primarily due to the 2019 favorable deferred tax liability true-up
Page-39
adjustment as described above and a lower tax benefit from BOLI income in 2020. These increases were substantially offset by a higher level of discrete tax benefits in 2020 from the exercise of non-qualified stock options and disqualifying dispositions of incentive stock options compared to 2019.
We file a consolidated return in the U.S. Federal tax jurisdiction and a combined return in the State of California tax jurisdiction. There were no ongoing federal or state income tax examinations at the issuance of this report. At September 30, 2020, neither the Bank nor Bancorp had accruals for interest nor penalties related to unrecognized tax benefits.
FINANCIAL CONDITION SUMMARY
At September 30, 2020, assets totaled $2,975.2 million, an increase of $267.9 million, from $2,707.3 million at December 31, 2019, mainly due to an increase in cash and loans related to our participation in the PPP in response to the COVID-19 pandemic as explained below, partially offset by a $38.9 million decrease in investment securities.
Cash, Cash Equivalents and Restricted Cash
Total cash, cash equivalents and restricted cash were $213.6 million at September 30, 2020, compared to $183.4 million at December 31, 2019. The $30.2 million increase was largely due to temporary increases in SBA PPP borrowers' deposit accounts. Cash and cash equivalents as of September 30, 2020 do not include $146.6 million in temporary one-way sale transfers of deposits to third-party deposit networks as part of our liquidity management. Effective March 26, 2020, the Federal Reserve reduced the reserve requirement ratios to zero percent in response to the COVID-19 pandemic resulting in no restricted cash requirements as of September 30, 2020. Restricted cash held at the Federal Reserve as of December 31, 2019 totaled $4.8 million.
Investment Securities
The investment securities portfolio totaled $530.8 million at September 30, 2020, a decrease of $38.9 million from December 31, 2019. The decrease reflects paydowns, calls and maturities totaling $88.0 million and sales totaling $32.8 million during the first nine months of 2020, partially offset by purchases of $71.7 million high credit quality longer duration securities and increase in the fair value of available-for-sale securities in 2020. During the first and second quarters of 2020, respectively, we sold $26.6 million of short duration agency residential mortgage-backed securities subject to increasing prepayment speeds and $6.2 million of obligations of state and political subdivisions that were sensitive to the credit exposure posed by the COVID-19 pandemic. There were no security sales in the third quarter.
The following table summarizes our investment in obligations of state and political subdivisions at September 30, 2020 and December 31, 2019.
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||
(dollars in thousands) | Amortized Cost | Fair Value | % of Total State and Political Subdivisions | Amortized Cost | Fair Value | % of Total State and Political Subdivisions | ||||||||||||||||||||
Within California: | ||||||||||||||||||||||||||
General obligation bonds | $ | 3,333 | $ | 3,570 | 3.6 | % | $ | 4,597 | $ | 4,813 | 6.6 | % | ||||||||||||||
Revenue bonds | 2,569 | 2,675 | 2.8 | 2,928 | 2,977 | 4.2 | ||||||||||||||||||||
Tax allocation bonds | 3,343 | 3,416 | 3.7 | 3,376 | 3,456 | 4.9 | ||||||||||||||||||||
Total within California | 9,245 | 9,661 | 10.1 | 10,901 | 11,246 | 15.7 | ||||||||||||||||||||
Outside California: | ||||||||||||||||||||||||||
General obligation bonds | 62,182 | 64,836 | 68.2 | 45,974 | 46,976 | 66.1 | ||||||||||||||||||||
Revenue bonds | 19,763 | 20,966 | 21.7 | 12,680 | 12,648 | 18.2 | ||||||||||||||||||||
Total outside California | 81,945 | 85,802 | 89.9 | 58,654 | 59,624 | 84.3 | ||||||||||||||||||||
Total obligations of state and political subdivisions | $ | 91,190 | $ | 95,463 | 100.0 | % | $ | 69,555 | $ | 70,870 | 100.0 | % |
The portion of the portfolio outside the state of California is distributed among eleven states. Of the total investment in obligations of state and political subdivisions, the largest concentrations outside of California are in Texas (47.6%), Washington (9.7%) and Maryland (7.5%). During March 2020, we strategically increased our credit
Page-40
exposure to obligations issued by high credit quality municipal issuers in Texas that are either guaranteed by the AAA-rated Texas Permanent School Fund ("PSF") or backed by revenue sources from essential services (such as utilities and transportation). We have $6.0 million in obligations of Texas school district issuers having high concentrations in oil and gas industry taxpayers and all of them have credit guarantees from PSF. We have little or no exposure to municipal sectors such as higher education or health care that are most vulnerable to credit risks posed by the COVID-19 pandemic.
Investments in states, municipalities and political subdivisions are subject to an initial pre-purchase credit assessment and ongoing monitoring. Key considerations include:
•The soundness of a municipality’s budgetary position and stability of its tax revenues
•Debt profile and level of unfunded liabilities, diversity of revenue sources, taxing authority of the issuer
•Local demographics/economics including unemployment data, largest taxpayers and local employers, income indices and home values
•For revenue bonds, the source and strength of revenue for municipal authorities including the obligor’s financial condition and reserve levels, annual debt service and debt coverage ratio, and credit enhancement (such as insurer’s strength and collateral in escrow accounts)
•Credit ratings by major credit rating agencies
Loans
During the first nine months of 2020, loans increased by $264.7 million and totaled $2,108.0 million at September 30, 2020, primarily due to SBA PPP loans which totaled $308.2 million. We ended the origination of new PPP loans on June 30, 2020 to focus our efforts on helping our customers through the loan forgiveness process. New non-PPP related loan originations totaled $122.4 million in the first nine months of 2020. Payoffs totaled $124.7 million and line utilization decreased $24.5 million during the first nine months of 2020. While we have had success originating new loans this year, we have found that the pandemic has extended traditional timelines as loans move through the origination process. During these unprecedented times, we are focused on maintaining relationships with our customers and bringing in new client relationships where prudent and possible.
Liabilities
During the first nine months of 2020, total liabilities increased by $247.2 million to $2,617.7 million. Deposits increased $232.8 million in the first nine months of 2020, primarily driven by a combination of PPP loan proceeds and increased liquidity throughout the banking system as a result of depositors' higher level of savings during these uncertain economic times. Non-interest bearing deposits increased $254.9 million in the first nine months of 2020 to $1,383.7 million, and represented 53.9% of total deposits at September 30, 2020, compared to 48.3% at December 31, 2019. Liabilities as of September 30, 2020 included operating lease liabilities totaling $27.5 million, which increased $14.9 million in the first nine months of 2020 due to the extension of lease terms for our existing headquarters office and seven retail branches and a new lease agreement for one of our retail branches.
Capital Adequacy
We are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements as set forth in the following tables can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a material effect on our consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and the Bank’s prompt corrective action classification are also subject to qualitative judgments by the regulators about components of capital, risk weightings and other factors.
Management reviews capital ratios on a regular basis to ensure that capital exceeds the prescribed regulatory minimums and is adequate to meet our anticipated future needs. For all periods presented, the Bank’s ratios exceed the regulatory definition of “well capitalized” under the regulatory framework for prompt corrective action and Bancorp’s ratios exceed the required minimum ratios to be considered a well-capitalized bank holding company. In addition, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action as of September 30, 2020. There are no conditions or events since that
Page-41
notification that Management believes have changed the Bank’s categories and we expect the Bank to remain well capitalized for prompt corrective action purposes.
In August 2018, the Board of Governors of the Federal Reserve System changed the definition of a "Small Bank Holding Company" by increasing the asset threshold from $1.0 billion to $3.0 billion. As a result, Bancorp was not subject to separate minimum capital requirements as of September 30, 2020 and December 31, 2019. However, we disclosed comparative capital ratios for Bancorp, which would have exceeded well-capitalized levels had Bancorp been subject to the same minimum capital requirements in 2020 and 2019.
The Bancorp’s and Bank’s capital adequacy ratios as of September 30, 2020 and December 31, 2019 are presented in the following tables. Bancorp's Tier 1 capital includes the subordinated debenture, which are not included at the Bank level.
Capital Ratios for Bancorp (dollars in thousands) | Actual Ratio | Adequately Capitalized Threshold | Ratio to be a Well Capitalized Bank Holding Company | |||||||||||||||||
September 30, 2020 | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||
Total Capital (to risk-weighted assets) | $ | 338,841 | 16.05 | % | ≥ $ | 221,701 | ≥ 10.50 | % | ≥ $ | 211,144 | ≥ 10.00 | % | ||||||||
Tier 1 Capital (to risk-weighted assets) | $ | 315,031 | 14.92 | % | ≥ $ | 179,472 | ≥ 8.50 | % | ≥ $ | 168,915 | ≥ 8.00 | % | ||||||||
Tier 1 Capital (to average assets) | $ | 315,031 | 10.58 | % | ≥ $ | 119,063 | ≥ 4.00 | % | ≥ $ | 148,829 | ≥ 5.00 | % | ||||||||
Common Equity Tier 1 (to risk-weighted assets) | $ | 312,271 | 14.79 | % | ≥ $ | 147,801 | ≥ 7.00 | % | ≥ $ | 137,243 | ≥ 6.50 | % | ||||||||
December 31, 2019 | ||||||||||||||||||||
Total Capital (to risk-weighted assets) | $ | 319,317 | 15.07 | % | ≥ $ | 222,430 | ≥ 10.50 | % | ≥ $ | 211,838 | ≥ 10.00 | % | ||||||||
Tier 1 Capital (to risk-weighted assets) | $ | 301,553 | 14.24 | % | ≥ $ | 180,063 | ≥ 8.50 | % | ≥ $ | 169,471 | ≥ 8.00 | % | ||||||||
Tier 1 Capital (to average assets) | $ | 301,553 | 11.66 | % | ≥ $ | 103,489 | ≥ 4.00 | % | ≥ $ | 129,361 | ≥ 5.00 | % | ||||||||
Common Equity Tier 1 (to risk-weighted assets) | $ | 298,845 | 14.11 | % | ≥ $ | 148,287 | ≥ 7.00 | % | ≥ $ | 137,695 | ≥ 6.50 | % |
Capital Ratios for the Bank (dollars in thousands) | Actual Ratio | Adequately Capitalized Threshold | Ratio to be Well Capitalized under Prompt Corrective Action Provisions | |||||||||||||||||
September 30, 2020 | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||
Total Capital (to risk-weighted assets) | $ | 326,658 | 15.47 | % | ≥ $ | 221,693 | ≥ 10.50 | % | ≥ $ | 211,136 | ≥ 10.00 | % | ||||||||
Tier 1 Capital (to risk-weighted assets) | $ | 302,848 | 14.34 | % | ≥ $ | 179,466 | ≥ 8.50 | % | ≥ $ | 168,909 | ≥ 8.00 | % | ||||||||
Tier 1 Capital (to average assets) | $ | 302,848 | 10.17 | % | ≥ $ | 119,062 | ≥ 4.00 | % | ≥ $ | 148,827 | ≥ 5.00 | % | ||||||||
Common Equity Tier 1 (to risk-weighted assets) | $ | 302,848 | 14.34 | % | ≥ $ | 147,795 | ≥ 7.00 | % | ≥ $ | 137,239 | ≥ 6.50 | % | ||||||||
December 31, 2019 | ||||||||||||||||||||
Total Capital (to risk-weighted assets) | $ | 309,875 | 14.63 | % | ≥ $ | 222,437 | ≥ 10.50 | % | ≥ $ | 211,844 | ≥ 10.00 | % | ||||||||
Tier 1 Capital (to risk-weighted assets) | $ | 292,111 | 13.79 | % | ≥ $ | 180,068 | ≥ 8.50 | % | ≥ $ | 169,476 | ≥ 8.00 | % | ||||||||
Tier 1 Capital (to average assets) | $ | 292,111 | 11.29 | % | ≥ $ | 103,488 | ≥ 4.00 | % | ≥ $ | 129,360 | ≥ 5.00 | % | ||||||||
Common Equity Tier 1 (to risk-weighted assets) | $ | 292,111 | 13.79 | % | ≥ $ | 148,291 | ≥ 7.00 | % | ≥ $ | 137,699 | ≥ 6.50 | % |
Liquidity
The goal of liquidity management is to provide adequate funds to meet loan demand and to fund operating activities and deposit withdrawals. We accomplish this goal by maintaining an appropriate level of liquid assets and formal lines of credit with the FHLB, FRBSF and correspondent banks that enable us to borrow funds as discussed in Note 6 to the Consolidated Financial Statements in ITEM 1 of this report. Our Asset Liability Management Committee ("ALCO"), which is comprised of independent Bank directors and the President and Chief Executive Officer, is responsible for approving and monitoring our liquidity targets and strategies. ALCO has adopted a contingency funding plan that provides early detection of potential liquidity issues in the market or the Bank and institutes prompt responses that may prevent or alleviate a potential liquidity crisis. Management monitors liquidity daily and regularly adjusts our position based on current and future liquidity needs. We also have relationships with third party deposit networks and can adjust the placement of our deposits via reciprocal or one-way sales, as part of our cash management strategy.
Page-42
We obtain funds from the collection of loan payments, deposit inflows, investment security maturities, paydowns and sales, federal funds purchases, FHLB advances, other borrowings, and cash flow from operations. Our primary uses of funds are the origination of loans, the purchase of investment securities, withdrawals of deposits, maturity of certificates of deposit, repayment of borrowings and dividends to common stockholders.
The most significant factor in our daily liquidity position has been the level of customer deposits. The attraction and retention of new deposits depends upon the variety and effectiveness of our customer account products, service and convenience, and rates paid to customers, as well as our financial strength. Deposit balances increased by $232.8 million in the first nine months of 2020 due to the increased level of liquidity in the financial markets. In addition, there has been an influx of deposits throughout the banking system as a result of depositors' higher level of savings during the uncertain economic times.
Since March 2020, we have granted $388.5 in payment relief for 264 loans by allowing certain borrowers with hardship requests either full payment deferrals or interest-only payments. As of October 19, 2020, 236 loans totaling $336.3 million have resumed or are scheduled to resume normal payments and eight loans totaling $5.0 million have paid off. The Bank has substantial contingent and on-balance-sheet liquidity to support the loan payment relief programs, including unencumbered available-for-sale securities and cash. At September 30, 2020, our cash and cash equivalents increased $30.2 million from December 31, 2019, primarily due to an increase in deposits of $232.8 million, as explained above. Other significant sources of liquidity during the first nine months of 2020 included $121.7 million in paydowns, maturities and sales of investment securities and $31.3 million net cash provided by operating activities (including $10.7 million in processing fees received from the SBA for the origination of PPP loans as of September 30, 2020). Uses of liquidity during the first nine months of 2020 included $269.4 million in loan originations, net of principal collected, $71.7 million in investment securities purchases, and $9.4 million in cash dividends paid on common stock to our shareholders. Refer to the Consolidated Statement of Cash Flows in this Form 10-Q for additional information on our sources and uses of liquidity. Management anticipates that our current strong liquidity position and core deposit base will provide adequate liquidity to fund our operations.
Undrawn credit commitments, as discussed in Note 8 to the Consolidated Financial Statements in this Form 10-Q, totaled $567.5 million at September 30, 2020. These commitments, to the extent used, are expected to be funded primarily through the repayment of existing loans, deposit growth and liquid assets. Over the next twelve months, $70.7 million of time deposits will mature. In addition, we waived the early withdrawal penalties for certificates of deposit when allowed by law in response to the pandemic, which might cause more depositors to withdraw time deposits during the uncertain economic environment. Our emphasis on local deposits combined with our equity position is expected to provide a strong funding base.
Since Bancorp is a holding company and does not conduct regular banking operations, its primary sources of liquidity are dividends from the Bank. Under the California Financial Code, payment of a dividend from the Bank to Bancorp without advance regulatory approval is restricted to the lesser of the Bank’s retained earnings or the amount of the Bank’s net profits from the previous three fiscal years less the amount of dividends paid during that period. The primary uses of funds for Bancorp are shareholder dividends and ordinary operating expenses. Bancorp held $12.2 million of cash at September 30, 2020. The cash level at Bancorp is deemed sufficient to cover Bancorp's operational needs and cash dividends to shareholders through mid-2021. Management anticipates that the Bank will continue to have sufficient earnings to provide dividends to Bancorp to meet its funding requirements going forward.
ITEM 3. Quantitative and Qualitative Disclosure about Market Risk
Market risk is defined as the risk of loss arising from an adverse change in the market value (or prices) of financial instruments. A significant form of market risk is interest rate risk, which is inherent in our investment, borrowing, lending and deposit gathering activities. The Bank manages interest rate sensitivity to minimize the exposure of our net interest margin, earnings, and capital to changes in interest rates. Interest rate changes can create fluctuations in the net interest margin due to an imbalance in the timing of repricing or maturity of assets or liabilities.
To mitigate interest rate risk, the structure of our assets and liabilities is managed with the objective of correlating the effects of interest rate changes on loans and investments with those of deposits and borrowings. The asset liability management policy sets limits on the acceptable amount of change to net interest income and economic value of equity in different interest rate environments.
Page-43
From time to time, we enter into interest rate swap contracts to mitigate the changes in the fair value of specified long-term fixed-rate loans and firm commitments to enter into long-term fixed-rate loans caused by changes in interest rates. See Note 9 to the Consolidated Financial Statements in this Form 10-Q.
ALCO and the Board of Directors review our exposure to interest rate risk at least quarterly. We use simulation models to measure interest rate risk and to evaluate strategies to improve profitability. A simplified static statement of condition is prepared on a quarterly basis as a starting point, using instrument level data of our actual loans, investments, borrowings and deposits as inputs. If potential changes to net equity value and net interest income resulting from hypothetical interest rate changes are not within the limits established by the Board of Directors, Management may adjust the asset and liability mix to bring the risk position within approved limits or take other actions. At September 30, 2020, interest rate risk was within policy guidelines established by ALCO and the Board. One set of interest rates modeled and evaluated against flat interest rates is a series of immediate parallel shifts in the yield curve. These are provided in the following table as an example rather than an expectation of likely interest rate movements.
Immediate Changes in Interest Rates (in basis points) | Estimated Change in Net Interest Income in Year 1, as percent of Net Interest Income | Estimated Change in Net Interest Income in Year 2, as percent of Net Interest Income | ||||||
up 400 | (3.4) | % | 4.2 | % | ||||
up 300 | (2.4) | % | 3.4 | % | ||||
up 200 | (1.7) | % | 1.8 | % | ||||
up 100 | (1.2) | % | (0.3) | % | ||||
down 100 | (0.5) | % | (0.9) | % | ||||
Interest rate sensitivity is a function of the repricing characteristics of our assets and liabilities. The Bank runs a combination of scenarios and sensitivities in its attempt to capture the range of interest rate risk including the simulations mentioned above. As with any simulation model or other method of measuring interest rate risk, limitations are inherent in the process and dependent on assumptions. For example, if we choose to pay interest on certain business deposits that are currently non-interest bearing, causing those deposits to become rate sensitive in the future, we would become less asset sensitive than the model currently indicates. Assets and liabilities may react differently to changes in market interest rates in terms of both timing and responsiveness to market rate movements. Important deposit modeling assumptions are the speed of deposit run-off and the amount by which interest-bearing deposit rates increase or decrease when market interest rates change. Further, the actual rates and timing of prepayments on loans and investment securities could vary significantly from the assumptions applied in the various scenarios. Lastly, changes in U.S. Treasury rates accompanied by a change in the shape of the yield curve could produce different results from those presented in the table. Accordingly, the results presented should not be relied upon as indicative of actual results in the event of changing market interest rates.
ITEM 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Bank of Marin Bancorp and its subsidiary (the "Company") conducted an evaluation under the supervision and with the participation of our Management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934 (the “Act”)) as of the end of the period covered by this report. The term disclosure controls and procedures means controls and other procedures that are designed to ensure that information we are required to disclose in the reports that we file or submit under the Act (15 U.S.C. 78a et seq.) is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information we are required to disclose in the reports that we file or submit under the Act is accumulated and communicated to our Management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.
Changes in Internal Control over Financial Reporting
Page-44
While many employees have been working remotely due to the COVID-19 pandemic, we continually monitor our internal controls over financial reporting to minimize any related impact of the pandemic.
During the quarter ended September 30, 2020, there were no significant changes that materially affected, or are reasonably likely to affect, our internal control over financial reporting. The term internal control over financial reporting, as defined by Rule 15d-15(f) of the Act, is a process designed by, or under the supervision of, the issuer's principal executive and principal financial officers, or persons performing similar functions, and effected by the issuer's board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.
PART II OTHER INFORMATION
ITEM 1 Legal Proceedings
Refer to Note 12 to the Consolidated Financial Statements in Item 8 of our 2019 Form 10-K and Note 8 to the Consolidated Financial Statements in this Form 10-Q.
ITEM 1A Risk Factors
The following risk factors are in addition to the risks described in the Company’s Form 10-K under Item 1A, “Risk Factors” for its year ended December 31, 2019 and in its subsequent periodic reports filed with the Securities and Exchange Commission pursuant to the Securities Exchange Act of 1934, as amended. The effects of the events and circumstances described in the following risk factors may have heightened several of the risks contained in our Form 10-K.
Our Business, Results of Operations, and Financial Condition Have Been, and Will Likely Continue to be, Adversely Affected by the Ongoing COVID-19 Pandemic
On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, which has spread globally including in the United States. On March 13, 2020, the President of the United States declared the COVID-19 pandemic a national emergency. The pandemic has caused significant economic disruption and many states and local governments have continued to order non-essential businesses to close or scale back services. The extent to which the pandemic impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and are difficult to predict, including, but not limited to, the duration and spread of the outbreak, its severity, actions to contain the virus including the timing and deployment of a successful vaccine, and how quickly and to what extent normal economic and operating conditions can resume, particularly in California. As a result, we are subject to the following risks, which could have a material effect on our business, financial condition, results of operations, capital position and liquidity:
•The COVID-19 pandemic has negatively impacted the global economy, disrupted global supply chains, created significant volatility and disruption in financial markets and equity market valuations, and increased unemployment levels. This may lead to an increase in loan delinquencies, problem assets and foreclosures, which may increase loan losses, particularly if businesses remain closed, the impact on the global economy worsens, or more customers draw on their lines of credit or seek additional loans to help finance their businesses. Additionally, the expiration of the payment relief provided under Section 4013 of the CARES Act may result in loan delinquencies and impairments that could increase the provision for loan losses.
•Collateral securing our loans may decline in value, which could increase credit losses in our loan portfolio and necessitate increases in the allowance for loan losses.
•The commercial real estate ("CRE") loan market and CRE loan demand could be adversely affected longer-term by the pandemic due to structural changes relating to remote work trends or migration outside of metropolitan areas. These trends could increase vacancy rates and reduce commercial real estate values. As of September 30, 2020, using regulatory definitions in the CRE Concentration Guidance, our concentration in investor-owned commercial real estate loans as a percentage of capital was 323%, compared to 330% at December 31, 2019.
•Demand for our products and services may decline, and deposit balances may decrease making it difficult to grow assets and income.
Page-45
•The decline in the target federal funds rate has decreased yields on our assets that exceed the decline in our cost of interest-bearing liabilities. A prolonged low interest rate environment could continue to compress our net interest margin.
•Net interest margin in future periods may be significantly impacted by the accretion of the remaining $6.5 million in net deferred PPP loan origination fees and costs, which is influenced by, among other things, the timing of SBA loan forgiveness.
•The future adoption of the CECL standard, which is highly dependent on unemployment rate forecasts over the life of our loans, could significantly increase the allowance for credit losses and decrease net income.
•The continued market turmoil could reduce our wealth management and trust services revenue.
•Our business operations may be disrupted if significant portions of our workforce are unable to work effectively because of illness, quarantines, government actions, and other restrictions in connection with the pandemic.
•Our borrowers' actual payment performance may be worse than anticipated as the payment deferrals related to the COVID-19 pandemic expire, and we may experience potential adverse impact from loan modifications and payment deferrals despite their implementation consistent with recent regulatory guidance. While over 90% of the payment relief loans have resumed or are scheduled to resume normal payments, we have no assurance that these borrowers will not require additional payment relief in the future due to the continued impact of the pandemic.
Recent government actions to provide substantial financial support to businesses (e.g., Paycheck Protection Program) could partially mitigate the financial impact to us and our borrowers. However, the success of these measures is unknown and they may not be sufficient to mitigate fully the negative impact of the ongoing pandemic. In addition, the stalled Congressional support for an additional relief package and results of the presidential election could exacerbate the negative effects of the pandemic, the impact of which cannot be quantified at this time.
Our Traditional Service Delivery Channels may be Impacted by the COVID-19 Pandemic
In light of the external COVID-19 threat, the Board of Directors and senior management are continuously monitoring the situation, providing frequent communications, and making adjustments and accommodations for both external clients and our employees. All branches remain open to serve our customers and local communities, with modified hours and strict social distancing protocols in place as well as limits on the number of customers allowed in a branch at one time. Our customers have been encouraged to utilize alternative banking options including ATM, digital and telephone banking. Further, many employees are working remotely, and travel as well as face-to-face meeting restrictions are in effect. In addition, given the increasing risk of cybersecurity incidents during the pandemic, we have enhanced our cybersecurity protocols. If the pandemic worsens or lasts for an extended period of time, to protect the health of the Bank’s workforce and our customers, we may need to enact further precautionary measures to help minimize the risks to our employees and customers, thus potentially altering our service delivery channels and operations over a prolonged period. These changes to our traditional service delivery channels may negatively impact our customers' experience of banking with us, and therefore negatively impact our financial condition and results of operations.
ITEM 2 Unregistered Sales of Equity Securities and Use of Proceeds
On April 23, 2018, Bancorp announced that its Board of Directors approved a Share Repurchase Program under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through May 1, 2019. The Board subsequently extended the Share Repurchase Program, which expired on February 28, 2020, with cumulative purchases of 561,355 shares totaling $23.5 million. Approximately $1.5 million in authorized share repurchases expired unutilized.
On January 24, 2020, Bancorp Board of Directors approved a new Share Repurchase Program under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through February 28, 2022. The new share repurchase program began in March 2020 and was suspended by the Board of Directors on March 20, 2020 as part of the early pandemic response. Prior to suspension, repurchases under this program were 58,526 shares totaling $1.8 million, with approximately $23.2 million available for future repurchases. In light of continued capital strength, on October 23, 2020, the Board of Directors reactivated this program.
There were 92,664 shares repurchased totaling $3.2 million in the first nine months of 2020, none of which took place in the third quarter of 2020. For additional information, refer to Note 7 to the Consolidated Financial Statements in this Form 10-Q.
Page-46
ITEM 3 Defaults upon Senior Securities
None.
ITEM 4 Mine Safety Disclosures
Not applicable.
ITEM 5 Other Information
None.
Page-47
ITEM 6 Exhibits
The following exhibits are filed as part of this report or hereby incorporated by references to filings previously made with the SEC.
Incorporated by Reference | ||||||||||||||||||||
Exhibit Number | Exhibit Description | Form | File No. | Exhibit | Filing Date | Herewith | ||||||||||||||
3.01 | 10-Q | 001-33572 | 3.01 | November 7, 2007 | ||||||||||||||||
3.02 | 10-Q | 001-33572 | 3.02 | May 9, 2011 | ||||||||||||||||
3.02a | 8-K | 001-33572 | 3.03 | July 6, 2015 | ||||||||||||||||
4.01 | 8-A12B | 001-33572 | 4.1 | July 7, 2017 | ||||||||||||||||
4.02 | 10-K | 001-33572 | 4.02 | March 13, 2020 | ||||||||||||||||
10.01 | S-8 | 333-218274 | 4.1 | May 26, 2017 | ||||||||||||||||
10.02 | S-8 | 333-221219 | 4.1 | October 30, 2017 | ||||||||||||||||
10.03 | S-8 | 333-227840 | 4.1 | October 15, 2018 | ||||||||||||||||
10.04 | S-8 | 333-239555 | 4.1 | June 30, 2020 | ||||||||||||||||
10.05 | 10-Q | 001-33572 | 10.06 | November 7, 2007 | ||||||||||||||||
10.06 | 8-K | 001-33572 | 10.1 | January 26, 2009 | ||||||||||||||||
10.07 | 8-K | 001-33572 | 99.1 | October 21, 2010 | ||||||||||||||||
10.08 | 8-K | 001-33572 | 10.1 | January 6, 2011 | ||||||||||||||||
10.09 | 8-K | 001-33572 | 10.2 | November 4, 2014 | ||||||||||||||||
10.10 | 8-K | 001-33572 | 10.3 | November 4, 2014 | ||||||||||||||||
10.11 | 8-K | 001-33572 | 10.1 | October 31, 2007 | ||||||||||||||||
10.12 | Filed to correct previously incorrect hyperlink | |||||||||||||||||||
31.01 | Filed | |||||||||||||||||||
31.02 | Filed | |||||||||||||||||||
32.01 | Filed | |||||||||||||||||||
101.INS | Inline XBRL Instance Document | Filed | ||||||||||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | Filed | ||||||||||||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | Filed | ||||||||||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | Filed | ||||||||||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | Filed | ||||||||||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | Filed |
Page-48
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.
Bank of Marin Bancorp | |||||||||||
(registrant) | |||||||||||
November 6, 2020 | /s/ Russell A. Colombo | ||||||||||
Date | Russell A. Colombo | ||||||||||
President & | |||||||||||
Chief Executive Officer | |||||||||||
(Principal Executive Officer) | |||||||||||
November 6, 2020 | /s/ Tani Girton | ||||||||||
Date | Tani Girton | ||||||||||
Executive Vice President & | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial Officer) | |||||||||||
November 6, 2020 | /s/ David A. Merck | ||||||||||
Date | David A. Merck | ||||||||||
Vice President & | |||||||||||
Financial Reporting Manager | |||||||||||
(Principal Accounting Officer) |
Page-49