BANNER CORP - Quarter Report: 2015 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2015. |
OR
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ______________ to ______________ |
Commission File Number 0-26584
BANNER CORPORATION
(Exact name of registrant as specified in its charter)
Washington | 91-1691604 | |||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) | |||
10 South First Avenue, Walla Walla, Washington 99362 | ||||
(Address of principal executive offices and zip code) | ||||
Registrant's telephone number, including area code: (509) 527-3636 | ||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. | |||||||||||||||||||||||
Yes | [x] | No | [ ] | ||||||||||||||||||||
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). | |||||||||||||||||||||||
Yes | [x] | No | [ ] | ||||||||||||||||||||
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. | |||||||||||||||||||||||
Large accelerated filer [x] | Accelerated filer [ ] | Non-accelerated filer [ ] | Smaller reporting company [ ] | ||||||||||||||||||||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | Yes | [ ] | No | [x] | |||||||||||||||||||
APPLICABLE ONLY TO CORPORATE ISSUERS | |||||||||||||||||||||||
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. | |||||||||||||||||||||||
Title of class: | As of July 31, 2015 | ||||||||||||||||||||||
Common Stock, $.01 par value per share | 20,962,398 shares * | ||||||||||||||||||||||
1
BANNER CORPORATION AND SUBSIDIARIES
Table of Contents
PART I – FINANCIAL INFORMATION | |
Item 1 – Financial Statements. The Unaudited Condensed Consolidated Financial Statements of Banner Corporation and Subsidiaries filed as a part of the report are as follows: | |
Consolidated Statements of Financial Condition as of June 30, 2015 and December 31, 2014 | |
Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2015 and 2014 | |
Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2015 and 2014 | |
Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2015 and the Year Ended December 31, 2014 | |
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014 | |
Selected Notes to the Consolidated Financial Statements | |
Item 2 – Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Executive Overview | |
Comparison of Financial Condition at June 30, 2015 and December 31, 2014 | |
Comparison of Results of Operations for the Three and Six Months Ended June 30, 2015 and 2014 | |
Asset Quality | |
Liquidity and Capital Resources | |
Capital Requirements | |
Item 3 – Quantitative and Qualitative Disclosures About Market Risk | |
Market Risk and Asset/Liability Management | |
Sensitivity Analysis | |
Item 4 – Controls and Procedures | |
PART II – OTHER INFORMATION | |
Item 1 – Legal Proceedings | |
Item 1A – Risk Factors | |
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 3 – Defaults upon Senior Securities | |
Item 4 – Mine Safety Disclosures | |
Item 5 – Other Information | |
Item 6 – Exhibits | |
SIGNATURES |
2
Special Note Regarding Forward-Looking Statements
Certain matters in this report on Form 10-Q contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to our financial condition, liquidity, results of operations, plans, objectives, future performance or business. Forward-looking statements are not statements of historical fact, are based on certain assumptions and are generally identified by use of the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.” Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future economic performance and projections of financial items. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated or implied by our forward-looking statements, including, but not limited to: expected revenues, cost savings, synergies and other benefits from the merger of Banner Bank and Siuslaw Bank and of the proposed merger of Banner Bank and AmericanWest Bank ("AmericanWest") might not be realized within the expected time frames or at all and costs or difficulties relating to integration matters, including but not limited to customers, systems and employee retention, might be greater than expected; the requisite regulatory approvals for the AmericanWest transaction might not be obtained; the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets, and may result in our allowance for loan losses not being adequate to cover actual losses and require us to materially increase our reserves; changes in economic conditions in general and in Washington, Idaho, Oregon, Utah and California in particular; changes in the levels of general interest rates and the relative differences between short and long-term interest rates, loan and deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System (the Federal Reserve Board) and of our bank subsidiaries by the Federal Deposit Insurance Corporation (the FDIC), the Washington State Department of Financial Institutions, Division of Banks (the Washington DFI) or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute an informal or formal enforcement action against us or any of our bank subsidiaries which could require us to increase our reserve for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds, or maintain or increase deposits, or impose additional requirements and restrictions on us, any of which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules, including changes related to Basel III; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations; our ability to attract and retain deposits; increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets and liabilities, which estimates may prove to be incorrect and result in significant changes in valuation; difficulties in reducing risk associated with the loans on our balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our work force and potential associated charges; the failure or security breach of computer systems on which we depend; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our business strategies; future goodwill impairment due to changes in our business, changes in market conditions, or other factors; our ability to manage loan delinquency rates; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common stock and interest or principal payments on our junior subordinated debentures; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and other risks detailed from time to time in our filings with the Securities and Exchange Commission. Any forward-looking statements are based upon management’s beliefs and assumptions at the time they are made. We do not undertake and specifically disclaim any obligation to update any forward-looking statements included in this report or the reasons why actual results could differ from those contained in such statements whether as a result of new information, future events or otherwise. These risks could cause our actual results to differ materially from those expressed in any forward-looking statements by, or on behalf of, us. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed in this report might not occur, and you should not put undue reliance on any forward-looking statements.
As used throughout this report, the terms “we,” “our,” “us,” or the “Company” refer to Banner Corporation and its consolidated subsidiaries, unless the context otherwise requires.
3
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited) (In thousands, except shares)
June 30, 2015 and December 31, 2014
ASSETS | June 30 2015 | December 31 2014 | |||||
Cash and due from banks | $ | 85,598 | $ | 71,077 | |||
Interest bearing deposits | 98,376 | 54,995 | |||||
Total cash and cash equivalents | 183,974 | 126,072 | |||||
Securities—trading, amortized cost $37,055 and $47,480, respectively | 32,404 | 40,258 | |||||
Securities—available-for-sale, amortized cost $387,521 and $411,424, respectively | 387,876 | 411,021 | |||||
Securities—held-to-maturity, fair value $137,267 and $137,608, respectively | 132,197 | 131,258 | |||||
Federal Home Loan Bank (FHLB) stock | 6,120 | 27,036 | |||||
Loans receivable: | |||||||
Held for sale | 1,154 | 2,786 | |||||
Held for portfolio | 4,245,322 | 3,831,034 | |||||
Allowance for loan losses | (77,329 | ) | (75,907 | ) | |||
4,169,147 | 3,757,913 | ||||||
Accrued interest receivable | 16,792 | 15,279 | |||||
Real estate owned (REO), held for sale, net | 6,105 | 3,352 | |||||
Property and equipment, net | 101,141 | 91,185 | |||||
Goodwill and other intangibles, net | 26,891 | 2,831 | |||||
Bank-owned life insurance (BOLI) | 71,744 | 63,759 | |||||
Deferred tax assets, net | 23,680 | 23,871 | |||||
Other assets | 36,187 | 29,328 | |||||
$ | 5,194,258 | $ | 4,723,163 | ||||
LIABILITIES | |||||||
Deposits: | |||||||
Non-interest-bearing | $ | 1,484,315 | $ | 1,298,866 | |||
Interest-bearing transaction and savings accounts | 2,047,050 | 1,829,568 | |||||
Interest-bearing certificates | 765,780 | 770,516 | |||||
4,297,145 | 3,898,950 | ||||||
Advances from FHLB at fair value | 236 | 32,250 | |||||
Other borrowings | 94,523 | 77,185 | |||||
Junior subordinated debentures at fair value (issued in connection with Trust Preferred Securities) | 84,694 | 78,001 | |||||
Accrued expenses and other liabilities | 36,131 | 37,082 | |||||
Deferred compensation | 20,879 | 16,807 | |||||
4,533,608 | 4,140,275 | ||||||
COMMITMENTS AND CONTINGENCIES (Note 15) | |||||||
STOCKHOLDERS’ EQUITY | |||||||
Preferred stock - $0.01 par value per share, 500,000 shares authorized; no shares outstanding at June 30, 2015 and December 31, 2014 | — | — | |||||
Common stock and paid in capital - $0.01 par value per share, 50,000,000 shares authorized; 20,970,681 shares issued and outstanding at June 30, 2015; 19,571,548 shares issued and outstanding at December 31, 2014 | 628,327 | 568,882 | |||||
Common stock (non-voting) - $0.01 par value per share, 5,000,000 shares authorized; no shares issued and outstanding at June 30, 2015; no shares issued and outstanding at December 31, 2014 | — | — | |||||
Retained earnings | 32,096 | 14,264 | |||||
Carrying value of shares held in trust for stock related compensation plans | (6,993 | ) | (6,669 | ) | |||
Liability for common stock issued to deferred, stock related, compensation plans | 6,993 | 6,669 | |||||
Accumulated other comprehensive income (loss) | 227 | (258 | ) | ||||
660,650 | 582,888 | ||||||
$ | 5,194,258 | $ | 4,723,163 |
See Selected Notes to the Consolidated Financial Statements
4
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited) (In thousands except for per share amounts)
For the Three and Six Months Ended June 30, 2015 and 2014
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
INTEREST INCOME: | |||||||||||||||
Loans receivable | $ | 51,078 | $ | 43,199 | $ | 97,443 | $ | 84,942 | |||||||
Mortgage-backed securities | 1,275 | 1,446 | 2,302 | 2,917 | |||||||||||
Securities and cash equivalents | 1,723 | 1,895 | 3,400 | 3,787 | |||||||||||
54,076 | 46,540 | 103,145 | 91,646 | ||||||||||||
INTEREST EXPENSE: | |||||||||||||||
Deposits | 1,768 | 1,910 | 3,501 | 3,874 | |||||||||||
FHLB advances | 3 | 51 | 20 | 90 | |||||||||||
Other borrowings | 48 | 45 | 91 | 89 | |||||||||||
Junior subordinated debentures | 800 | 726 | 1,541 | 1,446 | |||||||||||
2,619 | 2,732 | 5,153 | 5,499 | ||||||||||||
Net interest income before provision for loan losses | 51,457 | 43,808 | 97,992 | 86,147 | |||||||||||
PROVISION FOR LOAN LOSSES | — | — | — | — | |||||||||||
Net interest income | 51,457 | 43,808 | 97,992 | 86,147 | |||||||||||
OTHER OPERATING INCOME: | |||||||||||||||
Deposit fees and other service charges | 9,563 | 7,346 | 17,689 | 13,947 | |||||||||||
Mortgage banking operations | 4,703 | 2,600 | 8,812 | 4,440 | |||||||||||
Miscellaneous | 1,106 | 821 | 2,027 | 1,632 | |||||||||||
15,372 | 10,767 | 28,528 | 20,019 | ||||||||||||
Gain (loss) on sale of securities | (28 | ) | — | (537 | ) | 35 | |||||||||
Net change in valuation of financial instruments carried at fair value | 797 | 464 | 1,847 | 209 | |||||||||||
Acquisition bargain purchase gain | — | 9,079 | — | 9,079 | |||||||||||
Total other operating income | 16,141 | 20,310 | 29,838 | 29,342 | |||||||||||
OTHER OPERATING EXPENSES: | |||||||||||||||
Salary and employee benefits | 26,744 | 22,330 | 51,031 | 43,486 | |||||||||||
Less capitalized loan origination costs | (3,787 | ) | (3,282 | ) | (6,625 | ) | (5,477 | ) | |||||||
Occupancy and equipment | 6,357 | 5,540 | 12,363 | 11,236 | |||||||||||
Information/computer data services | 2,273 | 1,918 | 4,526 | 3,853 | |||||||||||
Payment and card processing expenses | 3,742 | 2,746 | 6,758 | 5,261 | |||||||||||
Professional services | 721 | 1,109 | 1,536 | 2,115 | |||||||||||
Advertising and marketing | 2,198 | 1,370 | 3,808 | 2,425 | |||||||||||
Deposit insurance | 625 | 637 | 1,192 | 1,213 | |||||||||||
State/municipal business and use taxes | 455 | 388 | 908 | 547 | |||||||||||
REO operations | 167 | (109 | ) | 191 | (70 | ) | |||||||||
Amortization of core deposit intangibles | 367 | 450 | 983 | 929 | |||||||||||
Miscellaneous | 3,987 | 3,359 | 7,445 | 6,473 | |||||||||||
43,849 | 36,456 | 84,116 | 71,991 | ||||||||||||
Acquisition-related costs | 3,885 | 1,979 | 5,533 | 2,024 | |||||||||||
Total other operating expenses | 47,734 | 38,435 | 89,649 | 74,015 | |||||||||||
Income before provision for income taxes | 19,864 | 25,683 | 38,181 | 41,474 | |||||||||||
PROVISION FOR INCOME TAXES | 6,615 | 8,696 | 12,798 | 13,937 | |||||||||||
NET INCOME | $ | 13,249 | $ | 16,987 | $ | 25,383 | $ | 27,537 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.64 | $ | 0.88 | $ | 1.25 | $ | 1.42 | |||||||
Diluted | $ | 0.64 | $ | 0.88 | $ | 1.25 | $ | 1.42 | |||||||
Cumulative dividends declared per common share | $ | 0.18 | $ | 0.18 | $ | 0.36 | $ | 0.36 |
See Selected Notes to the Consolidated Financial Statements
5
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited) (In thousands)
For the Three and Six Months Ended June 30, 2015 and 2014
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
NET INCOME | $ | 13,249 | $ | 16,987 | $ | 25,383 | $ | 27,537 | |||||||
OTHER COMPREHENSIVE INCOME, NET OF INCOME TAXES: | |||||||||||||||
Unrealized holding gain (loss) on available-for-sale securities arising during the period | (1,400 | ) | 2,330 | 883 | 4,836 | ||||||||||
Income tax benefit (expense) related to available-for-sale securities unrealized holding gain (loss) | 504 | (845 | ) | (318 | ) | (1,747 | ) | ||||||||
Reclassification for net gains on available-for-sale securities realized in earnings | (21 | ) | — | (125 | ) | (34 | ) | ||||||||
Income tax benefit related to available-for-sale securities realized gains | 8 | — | 45 | 12 | |||||||||||
Other comprehensive income (loss) | (909 | ) | 1,485 | 485 | 3,067 | ||||||||||
COMPREHENSIVE INCOME | $ | 12,340 | $ | 18,472 | $ | 25,868 | $ | 30,604 |
See Selected Notes to the Consolidated Financial Statements
6
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited) (In thousands, except for shares)
For the Six Months Ended June 30, 2015 and the Year Ended December 31, 2014
Common Stock and Paid in Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income (Loss) | Unearned Restricted ESOP Shares | Stockholders’ Equity | ||||||||||||||||||
Shares | Amount | |||||||||||||||||||||
Balance, January 1, 2014 | 19,543,769 | $ | 569,028 | $ | (25,714 | ) | $ | (2,996 | ) | $ | (1,987 | ) | $ | 538,331 | ||||||||
Net income | 54,070 | 54,070 | ||||||||||||||||||||
Other comprehensive income, net of income tax | 2,738 | 2,738 | ||||||||||||||||||||
Accrual of dividends on common stock ($0.54/share cumulative) | (14,092 | ) | (14,092 | ) | ||||||||||||||||||
Redemption of unallocated shares upon termination of ESOP | (34,340 | ) | (1,987 | ) | 1,987 | — | ||||||||||||||||
Repurchase of shares upon termination of ESOP | (13,550 | ) | (555 | ) | (555 | ) | ||||||||||||||||
Proceeds from issuance of common stock for stockholder reinvestment program | 3,170 | 127 | 127 | |||||||||||||||||||
Issuance of restricted stock and recognition of share-based compensation | 72,499 | 2,269 | 2,269 | |||||||||||||||||||
BALANCE, December 31, 2014 | 19,571,548 | $ | 568,882 | $ | 14,264 | $ | (258 | ) | $ | — | $ | 582,888 |
Balance, January 1, 2015 | 19,571,548 | $ | 568,882 | $ | 14,264 | $ | (258 | ) | $ | — | $ | 582,888 | ||||||||||
Net income | 25,383 | 25,383 | ||||||||||||||||||||
Other comprehensive income, net of income tax | 485 | 485 | ||||||||||||||||||||
Accrual of dividends on common stock ($0.36/share cumulative) | (7,551 | ) | (7,551 | ) | ||||||||||||||||||
Proceeds from issuance of common stock for stockholder reinvestment program | 810 | 33 | 33 | |||||||||||||||||||
Issuance of restricted stock and recognition of share-based compensation | 78,469 | 1,313 | 1,313 | |||||||||||||||||||
Issuance of shares for acquisitions | 1,319,854 | 58,099 | 58,099 | |||||||||||||||||||
BALANCE, June 30, 2015 | 20,970,681 | $ | 628,327 | $ | 32,096 | $ | 227 | $ | — | $ | 660,650 |
See Selected Notes to the Consolidated Financial Statements
7
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) (In thousands)
For the Six Months Ended June 30, 2015 and 2014
Six Months Ended June 30 | |||||||
2015 | 2014 | ||||||
OPERATING ACTIVITIES: | |||||||
Net income | $ | 25,383 | $ | 27,537 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 4,098 | 4,053 | |||||
Deferred income and expense, net of amortization | 1,307 | 1,883 | |||||
Amortization of core deposit intangibles | 983 | 929 | |||||
Loss (gain) on sale of securities | 537 | (35 | ) | ||||
Net change in valuation of financial instruments carried at fair value | (1,847 | ) | (209 | ) | |||
Purchases of securities—trading | — | (2,387 | ) | ||||
Proceeds from sales of securities—trading | 2,485 | 2,387 | |||||
Principal repayments and maturities of securities—trading | 7,263 | 4,702 | |||||
Bargain purchase gain on acquisition | — | (9,079 | ) | ||||
Change in deferred taxes | (46 | ) | 5,455 | ||||
Increase (decrease) in current taxes payable | (982 | ) | 9,562 | ||||
Equity-based compensation | 1,313 | 818 | |||||
Increase in cash surrender value of BOLI | (880 | ) | (858 | ) | |||
Gain on sale of loans, net of capitalized servicing rights | (5,548 | ) | (2,528 | ) | |||
Gain on disposal of real estate held for sale and property and equipment | (225 | ) | (453 | ) | |||
Provision for losses on real estate held for sale | 182 | 37 | |||||
Origination of loans held for sale | (289,311 | ) | (160,625 | ) | |||
Proceeds from sales of loans held for sale | 296,490 | 158,565 | |||||
Net change in: | |||||||
Other assets | (3,024 | ) | (1,967 | ) | |||
Other liabilities | (1,394 | ) | 2,946 | ||||
Net cash provided from operating activities | 36,784 | 40,733 | |||||
INVESTING ACTIVITIES: | |||||||
Purchases of securities—available-for-sale | (51,600 | ) | (30,272 | ) | |||
Principal repayments and maturities of securities—available-for-sale | 45,548 | 20,085 | |||||
Proceeds from sales of securities—available-for-sale | 40,293 | 28,207 | |||||
Purchases of securities—held-to-maturity | (10,765 | ) | (33,686 | ) | |||
Principal repayments and maturities of securities—held-to-maturity | 9,188 | 2,603 | |||||
Loan originations, net of principal repayments | (64,249 | ) | (155,279 | ) | |||
Purchases of loans and participating interest in loans | (120,563 | ) | (101,840 | ) | |||
Proceeds from sales of other loans | 17,212 | 2,491 | |||||
Net cash received from acquisitions | 78,599 | 127,557 | |||||
Purchases of property and equipment | (5,927 | ) | (2,617 | ) | |||
Proceeds from sale of real estate held for sale, net | 2,249 | 2,672 | |||||
Proceeds from FHLB stock repurchase program | 21,453 | 4,199 | |||||
Other | (206 | ) | (2,054 | ) | |||
Net cash used by investing activities | (38,768 | ) | (137,934 | ) | |||
FINANCING ACTIVITIES: | |||||||
Increase in deposits, net | 81,790 | 88,907 | |||||
Advances (repayments) of FHLB borrowings, net | (32,004 | ) | 17,996 | ||||
Increase in other borrowings, net | 17,338 | 5,889 | |||||
Cash dividends paid | (7,272 | ) | (6,439 | ) | |||
Cash proceeds from issuance of stock for stockholder reinvestment plan | 34 | 60 | |||||
Net cash provided from financing activities | 59,886 | 106,413 | |||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 57,902 | 9,212 | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 126,072 | 137,349 | |||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 183,974 | $ | 146,561 |
8
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(Unaudited) (In thousands)
For the Six Months Ended June 30, 2015 and 2014
Six Months Ended June 30 | |||||||
2015 | 2014 | ||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
Interest paid in cash | $ | 5,192 | $ | 5,527 | |||
Taxes paid, net of refunds received in cash | 13,610 | 292 | |||||
NON-CASH INVESTING AND FINANCING TRANSACTIONS: | |||||||
Loans, net of discounts, specific loss allowances and unearned income, transferred to real estate owned and other repossessed assets | 2,166 | 2,885 | |||||
ACQUISITIONS (Note 4): | |||||||
Assets acquired | 370,306 | 221,206 | |||||
Liabilities assumed | 327,548 | 212,127 |
See Selected Notes to the Consolidated Financial Statements
9
BANNER CORPORATION AND SUBSIDIARIES
SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 1: BASIS OF PRESENTATION AND CRITICAL ACCOUNTING POLICIES
The accompanying unaudited consolidated interim financial statements include the accounts of Banner Corporation (the Company or Banner), a bank holding company incorporated in the State of Washington and its wholly-owned subsidiaries, Banner Bank and Islanders Bank (the Banks).
These unaudited consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission (SEC). In preparing these condensed consolidated financial statements, the Company has evaluated events and transactions subsequent to June 30, 2015 for potential recognition or disclosure. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. Certain information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. Certain reclassifications have been made to the 2014 Consolidated Financial Statements and/or schedules to conform to the 2015 presentation. These reclassifications may have affected certain ratios for the prior periods. The effect of these reclassifications is considered immaterial. All significant intercompany transactions and balances have been eliminated.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the financial statements. Various elements of the Company’s accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, management has identified several accounting policies that, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of Banner’s financial statements. These policies relate to (i) the methodology for the recognition of interest income, (ii) determination of the provision and allowance for loan and lease losses, (iii) the valuation of financial assets and liabilities recorded at fair value, including other-than-temporary impairment (OTTI) losses, (iv) the valuation of intangibles, such as goodwill, core deposit intangibles and mortgage servicing rights, (v) the valuation of or recognition of deferred tax assets and liabilities, and (vi) the application of acquisition accounting standards to business combinations including purchased credit-impaired loans. These policies and judgments, estimates and assumptions are described in greater detail in subsequent notes to the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations (Critical Accounting Policies) in our Annual Report on Form 10-K for the year ended December 31, 2014 filed with the SEC. There have been no significant changes in our application of accounting policies during the first six months of 2015.
The information included in this Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2014 as filed with the SEC (2014 Form 10-K). Interim results are not necessarily indicative of results for a full year or any other interim period.
Note 2: RECENT DEVELOPMENTS AND SIGNIFICANT EVENTS
Proposed Acquisition of AmericanWest Bank
On November 5, 2014, Banner announced the execution of a definitive agreement to purchase Starbuck Bancshares, Inc. (Starbuck) the bank holding company of AmericanWest Bank (AmericanWest), a Washington state chartered commercial bank headquartered in Spokane, Washington, with 94 branches serving markets in Washington, Oregon, Idaho, California and Utah. The merger agreement provides that Starbuck will merge with and into a wholly-owned subsidiary of the Company. Immediately following the merger, Starbuck's wholly owned bank subsidiary, AmericanWest will merge with Banner Bank. At June 30, 2015, Starbuck had $4.6 billion in assets, $3.0 billion in net loans, $3.6 billion in deposits and equity of $594 million, including AmericanWest's recent acquisition of Greater Sacramento Bancorp which was completed on February 6, 2015. The merged banks will operate under the Banner Bank brand. Under the terms of the agreement, the aggregate consideration to be received by Starbuck equity holders will consist of a fixed amount of 13.23 million shares of Banner common stock and $130.0 million in cash. Upon completion of the transaction, such shares will represent an approximately 38.8% pro forma ownership interest in Banner. The merger is expected to close late in the third quarter or in the fourth quarter of 2015 and is subject to approval by regulatory agencies as well as other customary closing conditions. Upon completion of the AmericanWest merger, Banner Bank will have more than 190 locations in five western states, a significantly expanded customer base and meaningfully increased business opportunities.
Acquisition of Siuslaw Financial Group, Inc.
As of the close of business on March 6, 2015, the Company completed its acquisition of Siuslaw Financial Group (Siuslaw) and its subsidiary, Siuslaw Bank, an Oregon state chartered commercial bank with ten branches in Lane County, Oregon, including Eugene, Oregon. On that date Siuslaw was merged into Banner Corporation and Siuslaw Bank was merged into Banner Bank. The operating results produced by the ten branches acquired in the Siuslaw acquisition are included in Banner Bank's financial results beginning March 7, 2015 and the combined banks are operating under the Banner Bank name and brand. (See Note 4, Business Combinations, below in this Form 10-Q for additional information regarding the acquisition).
10
Note 3: ACCOUNTING STANDARDS RECENTLY ISSUED OR ADOPTED
Revenue from Contracts with Customers
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers, which creates Topic 606 and supersedes Topic 605, Revenue Recognition. The core principle of Topic 606 is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In general, the new guidance requires companies to use more judgment and make more estimates than under current guidance, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. Under the terms of a proposed ASU, subsequently affirmed by FASB, the standard is effective for public entities for interim and annual periods beginning after December 15, 2017; early adoption is not permitted. For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. The Company is currently evaluating the provisions of ASU No. 2014-09 to determine the potential impact the standard will have on the Company’s Consolidated Financial Statements.
Customer's Accounting for Fees Paid in a Cloud Computing Arrangement
In April 2015, FASB issued ASU No. 2015-05, Customer's Accounting for Fees Paid in a Cloud Computing Arrangement. The amendments in this ASU provide guidance to customers in cloud computing arrangements about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The amendments are effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. Early adoption is permitted. This ASU is not expected to have a material effect on the Company's Consolidated Financial Statements.
Note 4: BUSINESS COMBINATIONS
Acquisition of Siuslaw Financial Group, Inc.
Effective as of the close of business on March 6, 2015, the Company completed the purchase of Siuslaw, the holding company of Siuslaw Bank. Siuslaw merged with and into the Company and, immediately following, Siuslaw Bank merged with and into Banner Bank. Siuslaw shareholders received 0.32231 shares of the Company's common stock and $1.41622 in cash in exchange for each share of Siuslaw common stock. The acquisition provided $370 million in assets, $316 million in deposits and $247 million in loans.
The assets acquired and liabilities assumed in the purchase have been accounted for under the acquisition method of accounting and, accordingly, the assets and liabilities, both tangible and intangible, were recorded at their estimated fair value as of the acquisition date. The application of the acquisition method of accounting resulted in recognition of a core deposit intangible asset of $3.9 million and goodwill of $21.1 million. The acquired core deposit intangible has been determined to have a useful life of approximately eight years and will be amortized on an accelerated basis. Goodwill is not amortized but will be evaluated for impairment on an annual basis or more often if circumstances dictate to determine if the carrying value remains appropriate. Goodwill will not be deductible for income tax purposes as the acquisition is accounted for as a tax-free exchange for tax purposes.
11
The following table presents a summary of the consideration paid and the estimated fair values as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
Siuslaw | |||||||
March 6, 2015 | |||||||
Consideration to Siuslaw shareholders: | |||||||
Cash paid | $ | 5,806 | |||||
Fair value of common shares issued | 58,100 | ||||||
Total consideration | 63,906 | ||||||
Fair value of assets acquired: | |||||||
Cash and cash equivalents | $ | 84,405 | |||||
Securities—available-for-sale | 12,865 | ||||||
Loans receivable (contractual amount of $252.2 million) | 247,098 | ||||||
Real estate owned, held for sale | 2,525 | ||||||
Property and equipment | 8,127 | ||||||
Core deposit intangible | 3,895 | ||||||
Other assets | 11,391 | ||||||
Total assets acquired | 370,306 | ||||||
Fair value of liabilities assumed: | |||||||
Deposits | 316,406 | ||||||
Junior subordinated debentures | 5,959 | ||||||
Other liabilities | 5,183 | ||||||
Total liabilities assumed | 327,548 | ||||||
Net assets acquired | 42,758 | ||||||
Goodwill | $ | 21,148 |
Acquired goodwill represents the premium the Company paid over the fair value of the net tangible and intangible assets acquired. The Company paid this premium for a number of reasons, including growing the Company's customer base, acquiring assembled workforces, and expanding its presence in new markets. See Note 9, Goodwill, Other Intangible Assets and Mortgage Servicing Rights for the accounting for goodwill and other intangible assets.
Amounts recorded are preliminary estimates of fair value. Additional adjustments to the purchase price allocation may be required and would most likely involve loans or property and equipment. The primary reason for the acquisition was to continue the Company's growth strategy, including expanding our geographic footprint in markets throughout the Northwest. As of March 6, 2015, the unpaid principal balance on purchased non-credit-impaired loans was $244.2 million. The fair value of the purchased non-credit-impaired loans was $241.4 million, resulting in a discount of $2.8 million recorded on these loans.
The following table presents the acquired purchased credit-impaired loans as of the acquisition date (in thousands):
Siuslaw | ||||
March 6, 2015 | ||||
Acquired purchased credit-impaired loans: | ||||
Contractually required principal and interest payments | $ | 11,134 | ||
Nonaccretable difference | (3,238 | ) | ||
Cash flows expected to be collected | 7,896 | |||
Accretable yield | (2,239 | ) | ||
Fair value of purchased credit-impaired loans | $ | 5,657 |
The following table presents certain unaudited pro forma information for illustrative purposes only, for the three and six months ended June 30, 2015 and 2014 as if Siuslaw had been acquired on January 1, 2014. This unaudited estimated pro forma financial information combines the historical results of Siuslaw with the Company’s consolidated historical results. The pro forma information is not indicative of what would have occurred had the acquisition actually occurred on January 1, 2014. In particular, no adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the sale of securities that may not have been necessary had the investment securities been recorded at fair value as of January 1, 2014. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Banner expects to achieve further operating cost savings and other business synergies, including revenue growth, as a result of the acquisition which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented (in thousands except per share amounts):
12
Pro Forma | |||||||||||||||
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Total revenues (net interest income plus non-interest income | $ | 67,598 | $ | 68,671 | $ | 130,762 | $ | 124,500 | |||||||
Net income | $ | 13,249 | $ | 17,977 | $ | 25,767 | $ | 28,526 | |||||||
Earnings per share - basic | $ | 0.64 | $ | 0.87 | $ | 1.24 | $ | 1.38 | |||||||
Earnings per share - diluted | $ | 0.64 | $ | 0.87 | $ | 1.24 | $ | 1.38 |
The operating results of the Company include the operating results produced by the acquired assets and assumed liabilities of Siuslaw for the period March 7, 2015 to June 30, 2015. Disclosure of the amount of Siuslaw’s revenue and net income (excluding integration costs) included in the Company’s Consolidated Statements of Operations is impracticable due to the integration of the operations and accounting for this acquisition.
Acquisition of Six Oregon Branches
Effective as of the close of business on June 20, 2014, Banner Bank completed the purchase of six branches from Umpqua Bank, successor to Sterling Savings Bank (the Branch Acquisition). Five of the six branches are located in Coos County, Oregon and the sixth branch is located in Douglas County, Oregon. The purchase provided $212 million in deposit accounts, $88 million in loans, and $3 million in branch properties. Banner Bank received $128 million in cash from the transaction.
The assets acquired and liabilities assumed in the purchase have been accounted for under the acquisition method of accounting. The assets and liabilities, both tangible and intangible, were recorded at their estimated fair values as of the acquisition date. The application of the acquisition method of accounting resulted in recognition of a core deposit intangible asset of $2.4 million and an acquisition bargain purchase gain of $9.1 million. The bargain purchase gain represents the excess fair value of the net assets acquired over the purchase price, including fair value of liabilities assumed. The bargain purchase gain consisted primarily of a $7.0 million discount on the assets acquired in this required branch divestiture combined with a $2.4 million core deposit intangible, net of approximately $300,000 in other fair value adjustments. The acquired core deposit intangible was determined to have a useful life of approximately eight years and is being amortized on an accelerated basis.
The following table displays the fair value as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
Branch Acquisition | |||||||
June 20, 2014 | |||||||
Total consideration | $ | — | |||||
Fair value of assets acquired: | |||||||
Cash and cash equivalents | $ | 127,557 | |||||
Loans receivable (contractual amount of $88.3 million) | 87,923 | ||||||
Property and equipment | 3,079 | ||||||
Core deposit intangible | 2,372 | ||||||
Other assets | 275 | ||||||
Total assets acquired | 221,206 | ||||||
Fair value of liabilities assumed: | |||||||
Deposits | 212,085 | ||||||
Other liabilities | 42 | ||||||
Total liabilities assumed | 212,127 | ||||||
Net assets acquired | $ | 9,079 | |||||
Acquisition bargain purchase gain | $ | (9,079 | ) |
The primary reason for the Branch Acquisition was to continue the Company's growth strategy, including expanding its geographic footprint in markets throughout the Northwest. As of June 20, 2014, the transaction had no remaining contingencies. The operating results of the Company include the operating results produced by the Branch Acquisition since June 21, 2014. Pro forma results of operations for the six months ended June 30, 2015 and 2014, as if the Branch Acquisition had occurred on January 1, 2014, have not been presented because historical financial information was not available. There were no purchased credit-impaired loans acquired in connection with the Branch Acquisition.
13
Acquisition Related Costs
The following table presents the key components of acquisition related costs in connection with the Branch Acquisition, the acquisition of Siuslaw, and the proposed acquisition of AmericanWest for the three and six months ended June 30, 2015 and 2014 (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Acquisition-related costs recognized in other operating expenses: | |||||||||||||||
Personnel severance/retention fees | $ | 216 | $ | — | $ | 216 | $ | — | |||||||
Non-capitalized equipment and repairs | 26 | 29 | 50 | 29 | |||||||||||
Client communications | 4 | 236 | 70 | 238 | |||||||||||
Information/computer data services | 466 | 632 | 506 | 632 | |||||||||||
Payment and processing expenses | — | 271 | — | 271 | |||||||||||
Professional services | 2,946 | 587 | 4,226 | 619 | |||||||||||
Miscellaneous | 227 | 224 | 465 | 235 | |||||||||||
$ | 3,885 | $ | 1,979 | $ | 5,533 | $ | 2,024 |
Note 5: INTEREST-BEARING DEPOSITS AND SECURITIES
The following table sets forth additional detail regarding our interest-bearing deposits and securities at the dates indicated (includes securities—trading, available-for-sale and held-to-maturity, all at carrying value) (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Interest-bearing deposits | $ | 98,376 | $ | 54,995 | |||
U.S. Government and agency obligations | 14,374 | 33,421 | |||||
Municipal bonds: | |||||||
Taxable | 29,172 | 29,566 | |||||
Tax exempt | 153,105 | 141,853 | |||||
Total municipal bonds | 182,277 | 171,419 | |||||
Corporate bonds | 19,406 | 25,936 | |||||
Mortgage-backed or related securities: | |||||||
One- to four-family residential agency guaranteed | 64,731 | 58,825 | |||||
One- to four-family residential other | 548 | 713 | |||||
Multifamily agency guaranteed | 229,278 | 256,272 | |||||
Multifamily other | 10,551 | 10,497 | |||||
Total mortgage-backed or related securities | 305,108 | 326,307 | |||||
Asset-backed securities: | |||||||
Student Loan Marketing Association (SLMA) | 15,533 | 15,629 | |||||
Other asset-backed securities | 15,719 | 9,766 | |||||
Total asset-backed securities | 31,252 | 25,395 | |||||
Equity securities (excludes FHLB stock) | 60 | 59 | |||||
Total securities | 552,477 | 582,537 | |||||
Total interest-bearing deposits and securities | $ | 650,853 | $ | 637,532 |
14
Securities—Trading: The amortized cost and estimated fair value of securities—trading at June 30, 2015 and December 31, 2014 are summarized as follows (dollars in thousands):
June 30, 2015 | December 31, 2014 | ||||||||||||||||||||
Amortized Cost | Fair Value | Percent of Total | Amortized Cost | Fair Value | Percent of Total | ||||||||||||||||
U.S. Government and agency obligations | $ | 1,340 | $ | 1,492 | 4.6 | % | $ | 1,340 | $ | 1,505 | 3.7 | % | |||||||||
Municipal bonds: | |||||||||||||||||||||
Tax exempt | 1,403 | 1,426 | 4.4 | 1,405 | 1,440 | 3.6 | |||||||||||||||
Corporate bonds | 18,735 | 12,571 | 38.8 | 27,995 | 19,118 | 47.5 | |||||||||||||||
Mortgage-backed or related securities: | |||||||||||||||||||||
One- to four-family residential agency guaranteed | 7,001 | 7,556 | 23.3 | 8,077 | 8,726 | 21.7 | |||||||||||||||
Multifamily agency guaranteed | 8,562 | 9,299 | 28.7 | 8,649 | 9,410 | 23.4 | |||||||||||||||
Total mortgage-backed or related securities | 15,563 | 16,855 | 52.0 | 16,726 | 18,136 | 45.1 | |||||||||||||||
Equity securities | 14 | 60 | 0.2 | 14 | 59 | 0.1 | |||||||||||||||
$ | 37,055 | $ | 32,404 | 100.0 | % | $ | 47,480 | $ | 40,258 | 100.0 | % |
There were two sales of securities—trading totaling $2.5 million with a resulting net book loss of $690,000; during the six months ended June 30, 2015; however, the book loss was offset by the reversal of fair value allowances totaling $1.2 million resulting in net gains on these securities sales of $550,000. There were three sales of securities—trading totaling $2.4 million with a resulting net gain of $1,000 during the six months ended June 30, 2014. The Company did not recognize any OTTI charges or recoveries on securities—trading during the six months ended June 30, 2015 or 2014. There were no securities—trading on nonaccrual status at June 30, 2015 or 2014.
The amortized cost and estimated fair value of securities—trading at June 30, 2015 and December 31, 2014, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
June 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Maturing in one year or less | $ | 1,070 | $ | 1,083 | $ | 1,071 | $ | 1,094 | |||||||
Maturing after one year through five years | 9,205 | 9,927 | 6,595 | 7,097 | |||||||||||
Maturing after five years through ten years | 3,806 | 4,181 | 7,035 | 7,727 | |||||||||||
Maturing after ten years through twenty years | 4,298 | 4,582 | 11,196 | 10,083 | |||||||||||
Maturing after twenty years | 18,662 | 12,571 | 21,569 | 14,198 | |||||||||||
37,041 | 32,344 | 47,466 | 40,199 | ||||||||||||
Equity securities | 14 | 60 | 14 | 59 | |||||||||||
$ | 37,055 | $ | 32,404 | $ | 47,480 | $ | 40,258 |
15
Securities—Available-for-Sale: The amortized cost and estimated fair value of securities—available-for-sale at June 30, 2015 and December 31, 2014 are summarized as follows (dollars in thousands):
June 30, 2015 | ||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Percent of Total | ||||||||||||||
U.S. Government and agency obligations | $ | 11,829 | $ | 1 | $ | (74 | ) | $ | 11,756 | 3.0 | % | |||||||
Municipal bonds: | ||||||||||||||||||
Taxable | 16,483 | 70 | (15 | ) | 16,538 | 4.3 | ||||||||||||
Tax exempt | 42,646 | 82 | (212 | ) | 42,516 | 10.9 | ||||||||||||
Total municipal bonds | 59,129 | 152 | (227 | ) | 59,054 | 15.2 | ||||||||||||
Corporate bonds | 5,000 | 35 | — | 5,035 | 1.3 | |||||||||||||
Mortgage-backed or related securities: | ||||||||||||||||||
One- to four-family residential agency guaranteed | 55,178 | 699 | (459 | ) | 55,418 | 14.3 | ||||||||||||
One- to four-family residential other | 518 | 30 | — | 548 | 0.2 | |||||||||||||
Multifamily agency guaranteed | 214,102 | 804 | (644 | ) | 214,262 | 55.2 | ||||||||||||
Multifamily other | 10,453 | 98 | — | 10,551 | 2.7 | |||||||||||||
Total mortgage-backed or related securities | 280,251 | 1,631 | (1,103 | ) | 280,779 | 72.4 | ||||||||||||
Asset-backed securities: | ||||||||||||||||||
SLMA | 15,419 | 114 | — | 15,533 | 4.0 | |||||||||||||
Other asset-backed securities | 15,893 | — | (174 | ) | 15,719 | 4.1 | ||||||||||||
Total asset-backed securities | 31,312 | 114 | (174 | ) | 31,252 | 8.1 | ||||||||||||
$ | 387,521 | $ | 1,933 | $ | (1,578 | ) | $ | 387,876 | 100.0 | % | ||||||||
December 31, 2014 | ||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Percent of Total | ||||||||||||||
U.S. Government and agency obligations | $ | 29,973 | $ | 8 | $ | (211 | ) | $ | 29,770 | 7.2 | % | |||||||
Municipal bonds: | ||||||||||||||||||
Taxable | 16,565 | 65 | (52 | ) | 16,578 | 4.0 | ||||||||||||
Tax exempt | 33,394 | 125 | (69 | ) | 33,450 | 8.2 | ||||||||||||
Total municipal bonds | 49,959 | 190 | (121 | ) | 50,028 | 12.2 | ||||||||||||
Corporate bonds | 5,000 | 18 | — | 5,018 | 1.2 | |||||||||||||
Mortgage-backed or related securities: | ||||||||||||||||||
One- to four-family residential agency guaranteed | 48,001 | 758 | (240 | ) | 48,519 | 11.8 | ||||||||||||
One- to four-family residential other | 675 | 38 | — | 713 | 0.2 | |||||||||||||
Multifamily agency guaranteed | 241,800 | 627 | (1,346 | ) | 241,081 | 58.7 | ||||||||||||
Multifamily other | 10,503 | 6 | (12 | ) | 10,497 | 2.5 | ||||||||||||
Total mortgage-backed or related securities | 300,979 | 1,429 | (1,598 | ) | 300,810 | 73.2 | ||||||||||||
Asset-backed securities: | ||||||||||||||||||
SLMA | 15,462 | 167 | — | 15,629 | 3.8 | |||||||||||||
Other asset-backed securities | 10,051 | — | (285 | ) | 9,766 | 2.4 | ||||||||||||
Total asset-backed securities | 25,513 | 167 | (285 | ) | 25,395 | 6.2 | ||||||||||||
$ | 411,424 | $ | 1,812 | $ | (2,215 | ) | $ | 411,021 | 100.0 | % |
16
At June 30, 2015 and December 31, 2014, an aging of unrealized losses and fair value of related securities—available-for-sale was as follows (in thousands):
June 30, 2015 | |||||||||||||||||||||||
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government and agency obligations | $ | 796 | $ | (9 | ) | $ | 9,935 | $ | (65 | ) | $ | 10,731 | $ | (74 | ) | ||||||||
Municipal bonds: | |||||||||||||||||||||||
Taxable | 1,972 | (7 | ) | 2,237 | (8 | ) | 4,209 | (15 | ) | ||||||||||||||
Tax exempt | 19,904 | (204 | ) | 1,208 | (8 | ) | 21,112 | (212 | ) | ||||||||||||||
Total municipal bonds | 21,876 | (211 | ) | 3,445 | (16 | ) | 25,321 | (227 | ) | ||||||||||||||
Mortgage-backed or related securities: | |||||||||||||||||||||||
One- to four-family residential agency guaranteed | 28,664 | (308 | ) | 3,305 | (151 | ) | 31,969 | (459 | ) | ||||||||||||||
Multifamily agency guaranteed | 24,385 | (53 | ) | 86,847 | (591 | ) | 111,232 | (644 | ) | ||||||||||||||
Total mortgage-backed or related securities | 53,049 | (361 | ) | 90,152 | (742 | ) | 143,201 | (1,103 | ) | ||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||
Other asset-backed securities | 5,847 | (1 | ) | 9,871 | (173 | ) | 15,718 | (174 | ) | ||||||||||||||
$ | 81,568 | $ | (582 | ) | $ | 113,403 | $ | (996 | ) | $ | 194,971 | $ | (1,578 | ) | |||||||||
December 31, 2014 | |||||||||||||||||||||||
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government and agency obligations | $ | 15,983 | $ | (58 | ) | $ | 9,847 | $ | (153 | ) | $ | 25,830 | $ | (211 | ) | ||||||||
Municipal bonds: | |||||||||||||||||||||||
Taxable | 7,247 | (23 | ) | 3,461 | (29 | ) | 10,708 | (52 | ) | ||||||||||||||
Tax exempt | 9,075 | (38 | ) | 3,668 | (31 | ) | 12,743 | (69 | ) | ||||||||||||||
Total municipal bonds | 16,322 | (61 | ) | 7,129 | (60 | ) | 23,451 | (121 | ) | ||||||||||||||
Mortgage-backed or related securities: | |||||||||||||||||||||||
One- to four-family residential agency guaranteed | 6,287 | (57 | ) | 11,744 | (183 | ) | 18,031 | (240 | ) | ||||||||||||||
Multifamily agency guaranteed | 76,309 | (167 | ) | 95,522 | (1,179 | ) | 171,831 | (1,346 | ) | ||||||||||||||
Multifamily other | 8,450 | (12 | ) | — | — | 8,450 | (12 | ) | |||||||||||||||
Total mortgage-backed or related securities | 91,046 | (236 | ) | 107,266 | (1,362 | ) | 198,312 | (1,598 | ) | ||||||||||||||
Asset-backed securities: | |||||||||||||||||||||||
Other asset-backed securities | — | — | 9,765 | (285 | ) | 9,765 | (285 | ) | |||||||||||||||
$ | 123,351 | $ | (355 | ) | $ | 134,007 | $ | (1,860 | ) | $ | 257,358 | $ | (2,215 | ) |
There were 44 sales of securities—available-for-sale totaling $40.3 million with a resulting net gain of $126,000 during the six months ended June 30, 2015. There were six sales of securities—available-for-sale totaling $28.2 million with a resulting net gain of $34,000 during the six months ended June 30, 2014. At June 30, 2015, there were 88 securities—available for sale with unrealized losses, compared to 94 securities at December 31, 2014. Management does not believe that any individual unrealized loss as of June 30, 2015 represents OTTI. The decline in fair market values of these securities was generally due to changes in interest rates and changes in market-desired spreads subsequent to their purchase. There were no securities—available-for-sale on nonaccrual status at June 30, 2015 or 2014.
17
The amortized cost and estimated fair value of securities—available-for-sale at June 30, 2015 and December 31, 2014, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
June 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Maturing in one year or less | $ | 15,643 | $ | 15,703 | $ | 9,334 | $ | 9,364 | |||||||
Maturing after one year through five years | 236,092 | 235,929 | 278,629 | 277,439 | |||||||||||
Maturing after five years through ten years | 42,275 | 42,470 | 45,425 | 45,610 | |||||||||||
Maturing after ten years through twenty years | 20,571 | 20,449 | 13,846 | 13,879 | |||||||||||
Maturing after twenty years | 72,940 | 73,325 | 64,190 | 64,729 | |||||||||||
$ | 387,521 | $ | 387,876 | $ | 411,424 | $ | 411,021 |
Securities—Held-to-Maturity: The amortized cost and estimated fair value of securities—held-to-maturity at June 30, 2015 and December 31, 2014 are summarized as follows (dollars in thousands):
June 30, 2015 | ||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Percent of Total Amortized Cost | ||||||||||||||
U.S. Government and agency obligations | $ | 1,126 | $ | — | $ | (9 | ) | $ | 1,117 | 0.9 | % | |||||||
Municipal bonds: | ||||||||||||||||||
Taxable | 12,634 | 225 | (36 | ) | 12,823 | 9.5 | ||||||||||||
Tax exempt | 109,163 | 5,128 | (350 | ) | 113,941 | 82.6 | ||||||||||||
Total municipal bonds | 121,797 | 5,353 | (386 | ) | 126,764 | 92.1 | ||||||||||||
Corporate bonds | 1,800 | — | — | 1,800 | 1.4 | |||||||||||||
Mortgage-backed or related securities: | ||||||||||||||||||
One- to four-family residential agency guaranteed | 1,757 | 13 | (4 | ) | 1,766 | 1.3 | ||||||||||||
Multifamily agency guaranteed | 5,717 | 103 | — | 5,820 | 4.3 | |||||||||||||
Total mortgage-backed or related securities | 7,474 | 116 | (4 | ) | 7,586 | 5.6 | ||||||||||||
$ | 132,197 | $ | 5,469 | $ | (399 | ) | $ | 137,267 | 100.0 | % | ||||||||
December 31, 2014 | ||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Percent of Total Amortized Cost | ||||||||||||||
U.S. Government and agency obligations | $ | 2,146 | $ | — | $ | (19 | ) | $ | 2,127 | 1.6 | % | |||||||
Municipal bonds: | ||||||||||||||||||
Taxable | 12,988 | 371 | (1 | ) | 13,358 | 9.9 | ||||||||||||
Tax exempt | 106,963 | 5,948 | (47 | ) | 112,864 | 81.5 | ||||||||||||
Total municipal bonds | 119,951 | 6,319 | (48 | ) | 126,222 | 91.4 | ||||||||||||
Corporate bonds | 1,800 | — | — | 1,800 | 1.4 | |||||||||||||
Mortgage-backed or related securities: | ||||||||||||||||||
One- to four-family residential agency guaranteed | 1,580 | 1 | (7 | ) | 1,574 | 1.2 | ||||||||||||
Multifamily agency guaranteed | 5,781 | 104 | — | 5,885 | 4.4 | |||||||||||||
Total mortgage-backed or related securities | 7,361 | 105 | (7 | ) | 7,459 | 5.6 | ||||||||||||
$ | 131,258 | $ | 6,424 | $ | (74 | ) | $ | 137,608 | 100.0 | % |
18
At June 30, 2015 and December 31, 2014, an age analysis of unrealized losses and fair value of related securities—held-to-maturity was as follows (in thousands):
June 30, 2015 | |||||||||||||||||||||||
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government and agency obligations | $ | 1,117 | $ | (9 | ) | $ | — | $ | — | $ | 1,117 | $ | (9 | ) | |||||||||
Municipal bonds: | |||||||||||||||||||||||
Taxable | 2,653 | (36 | ) | — | — | 2,653 | (36 | ) | |||||||||||||||
Tax exempt | $ | 16,997 | $ | (345 | ) | $ | 255 | $ | (5 | ) | $ | 17,252 | $ | (350 | ) | ||||||||
Total municipal bonds | 19,650 | (381 | ) | 255 | (5 | ) | 19,905 | (386 | ) | ||||||||||||||
Mortgage-backed or related securities: | |||||||||||||||||||||||
One- to four-family residential agency guaranteed | 417 | (2 | ) | 326 | (2 | ) | 743 | (4 | ) | ||||||||||||||
$ | 21,184 | $ | (392 | ) | $ | 581 | $ | (7 | ) | $ | 21,765 | $ | (399 | ) | |||||||||
December 31, 2014 | |||||||||||||||||||||||
Less Than 12 Months | 12 Months or More | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
U.S. Government and agency obligations | $ | — | $ | — | $ | 1,127 | $ | (19 | ) | $ | 1,127 | $ | (19 | ) | |||||||||
Municipal bonds: | |||||||||||||||||||||||
Taxable | 724 | (1 | ) | — | — | 724 | (1 | ) | |||||||||||||||
Tax exempt | 9,097 | (43 | ) | 592 | (4 | ) | 9,689 | (47 | ) | ||||||||||||||
Total municipal bonds | 9,821 | (44 | ) | 592 | (4 | ) | 10,413 | (48 | ) | ||||||||||||||
Mortgage-backed or related securities: | |||||||||||||||||||||||
One- to four-family residential agency guaranteed | 1,018 | (7 | ) | — | — | 1,018 | (7 | ) | |||||||||||||||
$ | 10,839 | $ | (51 | ) | $ | 1,719 | $ | (23 | ) | $ | 12,558 | $ | (74 | ) |
There were no sales of securities—held-to-maturity during the six months ended June 30, 2015 and 2014. At June 30, 2015, there were 34 securities—held-to-maturity with unrealized losses, compared to 25 securities at December 31, 2014. Management does not believe that any individual unrealized loss as of June 30, 2015 represents OTTI. The decline in fair market value of these securities was generally due to changes in interest rates and changes in market-desired spreads subsequent to their purchase. There were no securities—held-to-maturity on nonaccrual status at June 30, 2015 or 2014.
The amortized cost and estimated fair value of securities—held-to-maturity at June 30, 2015 and December 31, 2014, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
June 30, 2015 | December 31, 2014 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Maturing in one year or less | $ | 1,246 | $ | 1,263 | $ | 767 | $ | 771 | |||||||
Maturing after one year through five years | 15,126 | 15,293 | 14,962 | 15,184 | |||||||||||
Maturing after five years through ten years | 23,392 | 23,827 | 24,233 | 24,678 | |||||||||||
Maturing after ten years through twenty years | 79,263 | 83,593 | 76,029 | 81,361 | |||||||||||
Maturing after twenty years | 13,170 | 13,291 | 15,267 | 15,614 | |||||||||||
$ | 132,197 | $ | 137,267 | $ | 131,258 | $ | 137,608 |
19
Pledged Securities: The following table presents, as of June 30, 2015, investment securities and interest-bearing deposits which were pledged to secure borrowings, public deposits or other obligations as permitted or required by law (in thousands):
Carrying Value | Amortized Cost | Fair Value | |||||||||
Purpose or beneficiary: | |||||||||||
State and local governments public deposits | $ | 117,642 | $ | 117,659 | $ | 122,516 | |||||
Interest rate swap counterparties | 15,064 | 14,563 | 15,064 | ||||||||
Retail repurchase agreements | 111,931 | 111,466 | 111,931 | ||||||||
Other | 248 | 248 | 248 | ||||||||
Total pledged securities and interest-bearing deposits | $ | 244,885 | $ | 243,936 | $ | 249,759 |
Note 6: FHLB STOCK
On September 25, 2014, the FHLB of Seattle entered into an Agreement and Plan of Merger with and into the FHLB of Des Moines. The merger was completed on May 31, 2015.
The Banks’ investments in Federal Home Loan Bank of Des Moines stock are carried at cost, which is its par value ($100 per share) and which reasonably approximates its fair value. As members of the FHLB system, the Banks are required to maintain a minimum level of investment in FHLB stock based on specific percentages of their outstanding FHLB advances. The FHLB repurchased $20.9 million of the Banks' stock during the six months ended June 30, 2015. At June 30, 2015 and December 31, 2014, respectively, the Company had recorded $6.1 million and $27.0 million in investments in FHLB stock. This stock is generally viewed as a long-term investment and it does not have a readily determinable fair value. Ownership of FHLB stock is restricted to the FHLB and member institutions and can only be purchased and redeemed at par. For both the six months ended June 30, 2015 and 2014, the Banks received dividend income of $18,000 on FHLB stock.
Management periodically evaluates FHLB stock for impairment. Management’s determination of whether these investments are impaired is based on its assessment of the ultimate recoverability of cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of cost is influenced by criteria such as (1) the significance of any decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB, (3) the impact of legislative and regulatory changes on institutions and, accordingly, the customer base of the FHLB, and (4) the liquidity position of the FHLB. Based on the above, the Company has determined there was no impairment on its FHLB stock investment as of June 30, 2015.
Note 7: LOANS RECEIVABLE AND THE ALLOWANCE FOR LOAN LOSSES
The Banks originate residential mortgage loans for both portfolio investment and sale in the secondary market. At the time of origination, mortgage loans are designated as held for sale or held for investment. Loans held for sale are stated at the lower of cost or estimated market value determined on an aggregate basis. Net unrealized losses on loans held for sale are recognized through a valuation allowance by charges to income. The Banks also originate construction, land and land development, commercial and multifamily real estate, commercial business, agricultural business and consumer loans for portfolio investment. Loans receivable not designated as held for sale are recorded at the principal amount outstanding, net of deferred fees and origination costs, and discounts and premiums. Loans acquired in business combinations are recorded at their fair value at the date of acquisition. Premiums, discounts and deferred loan fees and origination costs are amortized to maturity using the level-yield methodology.
Interest is accrued as earned unless management doubts the collectability of the loan or the unpaid interest. Interest accruals are generally discontinued when loans become 90 days past due for scheduled interest payments. All previously accrued but uncollected interest is deducted from interest income upon transfer to nonaccrual status. Future collection of interest is included in interest income based upon an assessment of the likelihood that the loans will be repaid or recovered. A loan may be put on nonaccrual status sooner than this policy would dictate if, in management’s judgment, the loan may be uncollectable. Such interest is then recognized as income only if it is ultimately collected.
20
Loans receivable, including loans held for sale, at June 30, 2015 and December 31, 2014 are summarized as follows (dollars in thousands):
June 30, 2015 | December 31, 2014 | ||||||||||||
Amount | Percent of Total | Amount | Percent of Total | ||||||||||
Commercial real estate: | |||||||||||||
Owner-occupied | $ | 616,324 | 14.5 | % | $ | 546,783 | 14.3 | % | |||||
Investment properties | 996,714 | 23.5 | 856,942 | 22.3 | |||||||||
Multifamily real estate | 205,276 | 4.8 | 167,524 | 4.4 | |||||||||
Commercial construction | 45,137 | 1.1 | 17,337 | 0.4 | |||||||||
Multifamily construction | 60,075 | 1.4 | 60,193 | 1.6 | |||||||||
One- to four-family construction | 230,554 | 5.4 | 219,889 | 5.7 | |||||||||
Land and land development: | |||||||||||||
Residential | 105,146 | 2.5 | 102,435 | 2.7 | |||||||||
Commercial | 16,419 | 0.4 | 11,152 | 0.3 | |||||||||
Commercial business | 811,623 | 19.1 | 723,964 | 18.9 | |||||||||
Agricultural business, including secured by farmland | 230,964 | 5.4 | 238,499 | 6.2 | |||||||||
One- to four-family residential | 542,961 | 12.8 | 539,894 | 14.1 | |||||||||
Consumer: | |||||||||||||
Consumer secured by one- to four-family | 244,216 | 5.8 | 222,205 | 5.8 | |||||||||
Consumer—other | 141,067 | 3.3 | 127,003 | 3.3 | |||||||||
Total loans outstanding | 4,246,476 | 100.0 | % | 3,833,820 | 100.0 | % | |||||||
Less allowance for loan losses | (77,329 | ) | (75,907 | ) | |||||||||
Net loans | $ | 4,169,147 | $ | 3,757,913 |
Loan amounts are net of unearned loan fees in excess of unamortized costs of $10.1 million as of June 30, 2015 and $5.8 million as of December 31, 2014. Net loans include net discounts on acquired loans of $4.6 million and $148,000 as of June 30, 2015 and December 31, 2014, respectively.
The Company’s total loans by geographic concentration at June 30, 2015 were as follows (dollars in thousands):
Washington | Oregon | Idaho | Other | Total | |||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | $ | 385,348 | $ | 149,324 | $ | 60,010 | $ | 21,642 | $ | 616,324 | |||||||||
Investment properties | 527,840 | 193,605 | 60,677 | 214,592 | 996,714 | ||||||||||||||
Multifamily real estate | 116,599 | 74,095 | 14,582 | — | 205,276 | ||||||||||||||
Commercial construction | 40,030 | 1,767 | 3,340 | — | 45,137 | ||||||||||||||
Multifamily construction | 43,011 | 13,265 | 3,799 | — | 60,075 | ||||||||||||||
One- to four-family construction | 121,261 | 105,505 | 3,191 | 597 | 230,554 | ||||||||||||||
Land and land development: | |||||||||||||||||||
Residential | 57,586 | 46,094 | 1,016 | 450 | 105,146 | ||||||||||||||
Commercial | 5,590 | 8,029 | 2,800 | — | 16,419 | ||||||||||||||
Commercial business | 431,957 | 154,264 | 98,252 | 127,150 | 811,623 | ||||||||||||||
Agricultural business, including secured by farmland | 111,190 | 73,630 | 46,044 | 100 | 230,964 | ||||||||||||||
One- to four-family residential | 333,172 | 186,311 | 22,749 | 729 | 542,961 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 149,376 | 77,119 | 16,728 | 993 | 244,216 | ||||||||||||||
Consumer—other | 83,324 | 50,995 | 6,366 | 382 | 141,067 | ||||||||||||||
Total loans | $ | 2,406,284 | $ | 1,134,003 | $ | 339,554 | $ | 366,635 | $ | 4,246,476 | |||||||||
Percent of total loans | 56.7 | % | 26.7 | % | 8.0 | % | 8.6 | % | 100.0 | % |
21
The geographic concentrations of the Company’s land and land development loans by state at June 30, 2015 were as follows (dollars in thousands):
Washington | Oregon | Idaho | Other | Total | |||||||||||||||
Residential: | |||||||||||||||||||
Acquisition and development | $ | 32,047 | $ | 24,220 | $ | 876 | $ | — | $ | 57,143 | |||||||||
Improved land and lots | 22,292 | 18,273 | 140 | 450 | 41,155 | ||||||||||||||
Unimproved land | 3,247 | 3,601 | — | — | 6,848 | ||||||||||||||
Commercial: | |||||||||||||||||||
Improved land and lots | 3,362 | 5,742 | 1,805 | — | 10,909 | ||||||||||||||
Unimproved land | 2,228 | 2,287 | 995 | — | 5,510 | ||||||||||||||
Total land and land development loans | $ | 63,176 | $ | 54,123 | $ | 3,816 | $ | 450 | $ | 121,565 | |||||||||
Percent of land and land development loans | 52.0 | % | 44.5 | % | 3.1 | % | 0.4 | % | 100.0 | % |
The Company originates both adjustable- and fixed-rate loans. The maturity and repricing composition of those loans, less undisbursed amounts and deferred fees and origination costs, at June 30, 2015 and December 31, 2014 were as follows (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Fixed-rate (term to maturity): | |||||||
Maturing in one year or less | $ | 142,073 | $ | 115,571 | |||
Maturing after one year through three years | 221,958 | 184,707 | |||||
Maturing after three years through five years | 175,126 | 180,449 | |||||
Maturing after five years through ten years | 253,935 | 240,742 | |||||
Maturing after ten years | 495,890 | 572,793 | |||||
Total fixed-rate loans | 1,288,982 | 1,294,262 | |||||
Adjustable-rate (term to rate adjustment): | |||||||
Maturing or repricing in one year or less | 1,596,440 | 1,468,316 | |||||
Maturing or repricing after one year through three years | 569,449 | 416,433 | |||||
Maturing or repricing after three years through five years | 577,185 | 566,371 | |||||
Maturing or repricing after five years through ten years | 158,566 | 87,506 | |||||
Maturing or repricing after ten years | 55,854 | 932 | |||||
Total adjustable-rate loans | 2,957,494 | 2,539,558 | |||||
Total loans | $ | 4,246,476 | $ | 3,833,820 |
The adjustable-rate loans have interest rate adjustment limitations and are generally indexed to various prime or London Inter-bank Offering Rate (LIBOR) rates, One to Five Year Constant Maturity Treasury Indices or FHLB advance rates. Future market factors may affect the correlation of the interest rate adjustment with the rates the Banks pay on the short-term deposits that were primarily utilized to fund these loans.
Impaired Loans and the Allowance for Loan Losses. A loan is considered impaired when, based on current information and circumstances, the Company determines it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan agreement, including scheduled interest payments. Impaired loans are comprised of loans on nonaccrual, troubled debt restructurings (TDRs) that are performing under their restructured terms, and loans that are 90 days or more past due, but are still on accrual.
Troubled Debt Restructures. Some of the Company’s loans are reported as TDRs. Loans are reported as TDRs when the bank grants one or more concessions to a borrower experiencing financial difficulties that it would not otherwise consider. Examples of such concessions include forgiveness of principal or accrued interest, extending the maturity date(s) or providing a lower interest rate than would be normally available for a transaction of similar risk. Our TDRs have generally not involved forgiveness of amounts due, but almost always include a modification of multiple factors; the most common combination includes interest rate, payment amount and maturity date. As a result of these concessions, restructured loans are impaired as the Company will not collect all amounts due, both principal and interest, in accordance with the terms of the original loan agreement. Loans identified as TDRs are accounted for in accordance with the Company's impaired loan accounting policies.
22
Purchased loans, including loans acquired in business combinations, are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either purchased credit-impaired or purchased non-credit-impaired. Purchased credit-impaired loans reflect credit deterioration since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments. The outstanding contractual unpaid principal balance of purchased credit-impaired loans, excluding acquisition accounting adjustments, was $8.9 million at June 30, 2015. The carrying balance of purchased credit-impaired loans was $5.5 million at June 30, 2015. There were no purchased credit-impaired loans at December 31, 2014 or June 30, 2014.
The following table presents the changes in the accretable yield for purchased credit-impaired loans for the three and six months ended June 30, 2015 and 2014 (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Balance, beginning of period | $ | 2,204 | $ | — | $ | — | $ | — | |||||||
Additions | — | — | 2,239 | — | |||||||||||
Accretion to interest income | (55 | ) | — | (90 | ) | — | |||||||||
Disposals | — | — | — | — | |||||||||||
Reclassifications from non-accretable difference | — | — | — | — | |||||||||||
Balance, end of period | $ | 2,149 | $ | — | $ | 2,149 | $ | — |
As of June 30, 2015, the non-accretable difference between the contractually required payments and cash flows expected to be collected was $3.2 million.
23
The amount of impaired loans, including purchased credit-impaired loans, and the related allocated reserve for loan losses as of June 30, 2015 and December 31, 2014 were as follows (in thousands):
June 30, 2015 | December 31, 2014 | ||||||||||||||
Loan Amount | Allocated Reserves | Loan Amount | Allocated Reserves | ||||||||||||
Impaired loans: | |||||||||||||||
Nonaccrual loans | |||||||||||||||
Commercial real estate: | |||||||||||||||
Owner-occupied | $ | 1,052 | $ | 32 | $ | 1,365 | $ | 20 | |||||||
Investment properties | 19 | 3 | 32 | 5 | |||||||||||
Land and land development: | |||||||||||||||
Residential | 1,254 | — | 1,275 | — | |||||||||||
Commercial | 1,900 | — | — | — | |||||||||||
Commercial business | 179 | 9 | 537 | 46 | |||||||||||
Agricultural business, including secured by farmland | 1,560 | 123 | 1,597 | 26 | |||||||||||
One- to four-family residential | 5,662 | 4 | 8,507 | 35 | |||||||||||
Consumer: | |||||||||||||||
Consumer secured by one- to four-family | 742 | 36 | 838 | 47 | |||||||||||
Consumer—other | 119 | 1 | 411 | — | |||||||||||
Total nonaccrual loans | 12,487 | 208 | 14,562 | 179 | |||||||||||
Loans 90 days or more past due and still accruing | |||||||||||||||
Commercial real estate: | |||||||||||||||
Owner-occupied | 1,835 | — | — | — | |||||||||||
Multifamily real estate | 570 | — | — | — | |||||||||||
One- to four-family construction | 1,186 | — | — | — | |||||||||||
Land and land development: | |||||||||||||||
Commercial | 4,765 | — | — | — | |||||||||||
One- to four-family residential | 1,976 | 152 | 2,095 | 10 | |||||||||||
Consumer: | |||||||||||||||
Consumer secured by one- to four-family | — | — | 80 | — | |||||||||||
Consumer—other | 472 | — | — | — | |||||||||||
Total loans 90 days or more past due and still accruing | 10,804 | 152 | 2,175 | 10 | |||||||||||
Troubled debt restructuring, performing under restructured terms, on accrual status: | |||||||||||||||
Commercial real estate: | |||||||||||||||
Owner-occupied | 183 | 4 | 184 | 4 | |||||||||||
Investment properties | 5,912 | 625 | 6,021 | 724 | |||||||||||
Multifamily real estate | 776 | 82 | 786 | 86 | |||||||||||
One- to four-family construction | 2,434 | 261 | 3,923 | 640 | |||||||||||
Land and land development: | |||||||||||||||
Residential | 1,227 | 257 | 1,279 | 346 | |||||||||||
Commercial business | 687 | 75 | 739 | 82 | |||||||||||
Agricultural business, including secured by farmland | 694 | 16 | — | — | |||||||||||
One- to four-family residential | 13,810 | 869 | 15,792 | 987 | |||||||||||
Consumer: | |||||||||||||||
Consumer secured by one- to four-family | 211 | 24 | 233 | 28 | |||||||||||
Consumer—other | 180 | 5 | 197 | 6 | |||||||||||
Total troubled debt restructurings on accrual status | 26,114 | 2,218 | 29,154 | 2,903 | |||||||||||
Total impaired loans | $ | 49,405 | $ | 2,578 | $ | 45,891 | $ | 3,092 |
As of June 30, 2015 and December 31, 2014, the Company had commitments to advance funds related to TDRs up to additional amounts of $660,000 and $2.1 million, respectively.
24
The following tables provide additional information on impaired loans, including purchased credit-impaired loans, with and without specific allowance reserves at or for the six months ended June 30, 2015 and at or for the year ended December 31, 2014 (in thousands):
At or For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
Without a specific allowance reserve (1) | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | $ | 2,759 | $ | 2,809 | $ | 32 | $ | 1,245 | $ | 34 | |||||||||
Investment properties | 19 | 19 | 3 | 24 | — | ||||||||||||||
Multifamily real estate | 570 | 570 | — | 95 | 18 | ||||||||||||||
One- to four-family construction | 1,186 | 1,224 | — | 889 | 28 | ||||||||||||||
Land and land development: | |||||||||||||||||||
Commercial | 4,765 | 5,340 | — | 3,212 | 87 | ||||||||||||||
Commercial business | 179 | 186 | 9 | 215 | — | ||||||||||||||
Agricultural business/farmland | 1,008 | 1,333 | 123 | 1,163 | — | ||||||||||||||
One- to four-family residential | 5,936 | 6,553 | 13 | 6,232 | 1 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 610 | 685 | 2 | 626 | — | ||||||||||||||
Consumer—other | 591 | 780 | 1 | 490 | 9 | ||||||||||||||
17,623 | 19,499 | 183 | 14,191 | 177 | |||||||||||||||
With a specific allowance reserve (2) | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | 312 | 312 | 4 | 403 | 5 | ||||||||||||||
Investment properties | 5,912 | 6,316 | 626 | 5,945 | 152 | ||||||||||||||
Multifamily real estate | 776 | 776 | 82 | 780 | 11 | ||||||||||||||
One- to-four family construction | 2,434 | 2,434 | 262 | 2,313 | 58 | ||||||||||||||
Land and land development: | |||||||||||||||||||
Residential | 2,481 | 3,637 | 257 | 2,524 | 31 | ||||||||||||||
Commercial | 1,900 | 1,900 | — | 1,900 | — | ||||||||||||||
Commercial business | 687 | 687 | 75 | 698 | 19 | ||||||||||||||
Agricultural business/farmland | 1,246 | 1,246 | 16 | 1,207 | 10 | ||||||||||||||
One- to four-family residential | 15,511 | 16,274 | 1,011 | 16,021 | 379 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 343 | 343 | 57 | 362 | 7 | ||||||||||||||
Consumer—other | 180 | 196 | 5 | 183 | 9 | ||||||||||||||
31,782 | 34,121 | 2,395 | 32,336 | 681 | |||||||||||||||
Total | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | 3,071 | 3,121 | 36 | 1,648 | 39 | ||||||||||||||
Investment properties | 5,931 | 6,335 | 629 | 5,969 | 152 | ||||||||||||||
Multifamily real estate | 1,346 | 1,346 | 82 | 875 | 29 | ||||||||||||||
One- to four-family construction | 3,620 | 3,658 | 262 | 3,202 | 86 | ||||||||||||||
Land and land development: | |||||||||||||||||||
Residential | 2,481 | 3,637 | 257 | 2,524 | 31 | ||||||||||||||
Commercial | 6,665 | 7,240 | — | 5,112 | 87 | ||||||||||||||
Commercial business | 866 | 873 | 84 | 913 | 19 | ||||||||||||||
Agricultural business/farmland | 2,254 | 2,579 | 139 | 2,370 | 10 | ||||||||||||||
One- to four-family residential | 21,447 | 22,827 | 1,024 | 22,253 | 380 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 953 | 1,028 | 59 | 988 | 7 | ||||||||||||||
Consumer—other | 771 | 976 | 6 | 673 | 18 | ||||||||||||||
$ | 49,405 | $ | 53,620 | $ | 2,578 | $ | 46,527 | $ | 858 |
25
At or For the Year Ended December 31, 2014 | |||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
Without a specific allowance reserve (1) | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | $ | 399 | $ | 449 | $ | 20 | $ | 526 | $ | — | |||||||||
Investment properties | 32 | 32 | 5 | 44 | — | ||||||||||||||
Commercial business | 537 | 763 | 46 | 566 | — | ||||||||||||||
Agricultural business/farmland | 853 | 853 | 26 | 1,122 | — | ||||||||||||||
One- to four-family residential | 8,546 | 9,244 | 18 | 7,284 | 29 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 783 | 888 | 11 | 838 | 3 | ||||||||||||||
Consumer—other | 295 | 305 | — | 270 | — | ||||||||||||||
11,445 | 12,534 | 126 | 10,650 | 32 | |||||||||||||||
With a specific allowance reserve (2) | |||||||||||||||||||
Commercial real estate: | |||||||||||||||||||
Owner-occupied | 1,149 | 1,149 | 4 | 1,315 | 12 | ||||||||||||||
Investment properties | 6,022 | 6,426 | 724 | 6,101 | 315 | ||||||||||||||
Multifamily real estate | 786 | 786 | 86 | 795 | 45 | ||||||||||||||
One- to-four family construction | 3,923 | 3,923 | 640 | 2,655 | 118 | ||||||||||||||
Land and land development: | |||||||||||||||||||
Residential | 2,554 | 3,710 | 346 | 2,872 | 89 | ||||||||||||||
Commercial business | 739 | 739 | 82 | 762 | 41 | ||||||||||||||
Agricultural business/farmland | 744 | 744 | — | 744 | — | ||||||||||||||
One- to four-family residential | 17,848 | 18,611 | 1,014 | 18,809 | 841 | ||||||||||||||
Consumer: | |||||||||||||||||||
Consumer secured by one- to four-family | 368 | 368 | 64 | 410 | 16 | ||||||||||||||
Consumer—other | 313 | 329 | 6 | 327 | 19 | ||||||||||||||
34,446 | 36,785 | 2,966 | 34,790 | 1,496 | |||||||||||||||
Total | |||||||||||||||||||
Commercial real estate | |||||||||||||||||||
Owner-occupied | 1,548 | 1,598 | 24 | 1,841 | 12 | ||||||||||||||
Investment properties | 6,054 | 6,458 | 729 | 6,145 | 315 | ||||||||||||||
Multifamily real estate | 786 | 786 | 86 | 795 | 45 | ||||||||||||||
One- to four-family construction | 3,923 | 3,923 | 640 | 2,655 | 118 | ||||||||||||||
Land and land development | |||||||||||||||||||
Residential | 2,554 | 3,710 | 346 | 2,872 | 89 | ||||||||||||||
Commercial business | 1,276 | 1,502 | 128 | 1,328 | 41 | ||||||||||||||
Agricultural business/farmland | 1,597 | 1,597 | 26 | 1,866 | — | ||||||||||||||
One- to four-family residential | 26,394 | 27,855 | 1,032 | 26,093 | 870 | ||||||||||||||
Consumer | |||||||||||||||||||
Consumer secured by one- to four-family | 1,151 | 1,256 | 75 | 1,248 | 19 | ||||||||||||||
Consumer—other | 608 | 634 | 6 | 597 | 19 | ||||||||||||||
$ | 45,891 | $ | 49,319 | $ | 3,092 | $ | 45,440 | $ | 1,528 |
(1) | Loans without a specific allowance reserve have not been individually evaluated for impairment, but have been included in pools of homogeneous loans for evaluation of related allowance reserves. |
(2) | Loans with a specific allowance reserve have been individually evaluated for impairment using either a discounted cash flow analysis or, for collateral dependent loans, current appraisals less costs to sell to establish realizable value. These analyses may identify a specific impairment amount needed or may conclude that no reserve is needed. Any specific impairment that is identified is included in the category’s Related Allowance column. |
26
The following tables present TDRs at June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | |||||||||||
Accrual Status | Nonaccrual Status | Total TDRs | |||||||||
Commercial real estate: | |||||||||||
Owner-occupied | $ | 183 | $ | 106 | $ | 289 | |||||
Investment properties | 5,912 | 19 | 5,931 | ||||||||
Multifamily real estate | 776 | — | 776 | ||||||||
One- to four-family construction | 2,434 | — | 2,434 | ||||||||
Land and land development: | |||||||||||
Residential | 1,227 | 504 | 1,731 | ||||||||
Commercial business | 687 | — | 687 | ||||||||
Agricultural business, including secured by farmland | 694 | — | 694 | ||||||||
One- to four-family residential | 14,401 | 1,069 | 15,470 | ||||||||
Consumer: | |||||||||||
Consumer secured by one- to four-family | 211 | 59 | 270 | ||||||||
Consumer—other | 180 | 2 | 182 | ||||||||
$ | 26,705 | $ | 1,759 | $ | 28,464 |
December 31, 2014 | |||||||||||
Accrual Status | Nonaccrual Status | Total TDRs | |||||||||
Commercial real estate: | |||||||||||
Owner-occupied | $ | 183 | $ | 109 | $ | 292 | |||||
Investment properties | 6,021 | 32 | 6,053 | ||||||||
Multifamily real estate | 786 | — | 786 | ||||||||
One- to four-family construction | 3,923 | — | 3,923 | ||||||||
Land and land development: | |||||||||||
Residential | 1,279 | 525 | 1,804 | ||||||||
Commercial business | 739 | 87 | 826 | ||||||||
One- to four-family residential | 15,793 | 1,363 | 17,156 | ||||||||
Consumer: | |||||||||||
Consumer secured by one- to four-family | 233 | 117 | 350 | ||||||||
Consumer—other | 197 | 116 | 313 | ||||||||
$ | 29,154 | $ | 2,349 | $ | 31,503 |
27
The following tables present new TDRs that occurred during the three and six months ended June 30, 2015 and 2014 (dollars in thousands):
Three Months Ended June 30, 2015 | Six Months Ended June 30, 2015 | ||||||||||||||||||||
Number of Contracts | Pre-modification Outstanding Recorded Investment | Post-modification Outstanding Recorded Investment | Number of Contracts | Pre- modification Outstanding Recorded Investment | Post- modification Outstanding Recorded Investment | ||||||||||||||||
Recorded Investment (1) (2) | |||||||||||||||||||||
Land and land development—residential | 2 | $ | 504 | $ | 504 | 2 | $ | 504 | $ | 504 | |||||||||||
Agricultural business/farmland | 1 | 416 | 416 | 3 | 694 | 694 | |||||||||||||||
One- to four-family residential | — | — | — | 2 | 592 | 592 | |||||||||||||||
3 | $ | 920 | $ | 920 | 7 | $ | 1,790 | $ | 1,790 | ||||||||||||
Three Months Ended June 30, 2014 | Six Months Ended June 30, 2014 | ||||||||||||||||||||
Number of Contracts | Pre-modification Outstanding Recorded Investment | Post-modification Outstanding Recorded Investment | Number of Contracts | Pre- modification Outstanding Recorded Investment | Post- modification Outstanding Recorded Investment | ||||||||||||||||
Recorded Investment (1) (2) | |||||||||||||||||||||
Commercial real estate | |||||||||||||||||||||
Owner-occupied | — | $ | — | $ | — | 1 | $ | 94 | $ | 94 | |||||||||||
One- to four-family construction | 4 | 980 | 980 | 4 | 980 | 980 | |||||||||||||||
Commercial business | — | — | — | 1 | 100 | 100 | |||||||||||||||
4 | $ | 980 | $ | 980 | 6 | $ | 1,174 | $ | 1,174 |
(1) | Since these loans were already considered classified and/or on nonaccrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for loan losses. |
(2) | The majority of these modifications do not fit into one separate type, such as rate, term, amount, interest-only or payment, but instead are a combination of multiple types of modifications; therefore, they are disclosed in aggregate. |
There were no TDRs which incurred a payment default within twelve months of the restructure date during the three and six-month periods ended June 30, 2015. There was one TDR which incurred a payment default within twelve months of the restructure date during the six-month period ended June 30, 2014 and none during the three-month period ended June 30, 2014. A default on a TDR results in either a transfer to nonaccrual status or a partial charge-off, or both.
28
Credit Quality Indicators: To appropriately and effectively manage the ongoing credit quality of the Company’s loan portfolio, management has implemented a risk-rating or loan grading system for its loans. The system is a tool to evaluate portfolio asset quality throughout each applicable loan’s life as an asset of the Company. Generally, loans and leases are risk rated on an aggregate borrower/relationship basis with individual loans sharing similar ratings. There are some instances when specific situations relating to individual loans will provide the basis for different risk ratings within the aggregate relationship. Loans are graded on a scale of 1 to 9. A description of the general characteristics of these categories is shown below:
Overall Risk Rating Definitions: Risk-ratings contain both qualitative and quantitative measurements and take into account the financial strength of a borrower and the structure of the loan or lease. Consequently, the definitions are to be applied in the context of each lending transaction and judgment must also be used to determine the appropriate risk rating, as it is not unusual for a loan or lease to exhibit characteristics of more than one risk-rating category. Consideration for the final rating is centered in the borrower’s ability to repay, in a timely fashion, both principal and interest. There were no material changes in the risk-rating or loan grading system in the six months ended June 30, 2015.
Risk Rating 1: Exceptional
A credit supported by exceptional financial strength, stability, and liquidity. The risk rating of 1 is reserved for the Company’s top quality loans, generally reserved for investment grade credits underwritten to the standards of institutional credit providers.
Risk Rating 2: Excellent
A credit supported by excellent financial strength, stability and liquidity. The risk rating of 2 is reserved for very strong and highly stable customers with ready access to alternative financing sources.
Risk Rating 3: Strong
A credit supported by good overall financial strength and stability. Collateral margins are strong; cash flow is stable although susceptible to cyclical market changes.
Risk Rating 4: Acceptable
A credit supported by the borrower’s adequate financial strength and stability. Assets and cash flow are reasonably sound and provide for orderly debt reduction. Access to alternative financing sources will be more difficult to obtain.
Risk Rating 5: Watch
A credit with the characteristics of an acceptable credit which requires, however, more than the normal level of supervision and warrants formal quarterly management reporting. Credits in this category are not yet criticized or classified, but due to adverse events or aspects of underwriting require closer than normal supervision. Generally, credits should be watch credits in most cases for six months or less as the impact of stress factors are analyzed.
Risk Rating 6: Special Mention
A credit with potential weaknesses that deserves management’s close attention is risk rated a 6. If left uncorrected, these potential weaknesses will result in deterioration in the capacity to repay debt. A key distinction between Special Mention and Substandard is that in a Special Mention credit, there are identified weaknesses that pose potential risk(s) to the repayment sources, versus well defined weaknesses that pose risk(s) to the repayment sources. Assets in this category are expected to be in this category no more than 9-12 months as the potential weaknesses in the credit are resolved.
Risk Rating 7: Substandard
A credit with well defined weaknesses that jeopardize the ability to repay in full is risk rated a 7. These credits are inadequately protected by either the sound net worth and payment capacity of the borrower or the value of pledged collateral. These are credits with a distinct possibility of loss. Loans headed for foreclosure and/or legal action due to deterioration are rated 7 or worse.
Risk Rating 8: Doubtful
A credit with an extremely high probability of loss is risk rated 8. These credits have all the same critical weaknesses that are found in a substandard loan; however, the weaknesses are elevated to the point that based upon current information, collection or liquidation in full is improbable. While some loss on doubtful credits is expected, pending events may strengthen a credit making the amount and timing of any loss indeterminable. In these situations taking the loss is inappropriate until it is clear that the pending event has failed to strengthen the credit and improve the capacity to repay debt.
Risk Rating 9: Loss
A credit that is considered to be currently uncollectible or of such little value that it is no longer a viable Bank asset is risk rated 9. Losses should be taken in the accounting period in which the credit is determined to be uncollectible. Taking a loss does not mean that a credit has absolutely no recovery or salvage value but, rather, it is not practical or desirable to defer writing off the credit, even though partial recovery may occur in the future.
29
The following table shows the Company’s portfolio of risk-rated loans and non-risk-rated loans by grade or other characteristics as of June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | |||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Total Loans | ||||||||||||||||||||||||
Risk-rated loans: | |||||||||||||||||||||||||||||||
Pass (Risk Ratings 1-5) (1) | $ | 1,585,198 | $ | 203,580 | $ | 440,657 | $ | 789,478 | $ | 219,667 | $ | 533,293 | $ | 382,197 | $ | 4,154,070 | |||||||||||||||
Special mention | 6,122 | — | — | 15,468 | 7,935 | 150 | 85 | 29,760 | |||||||||||||||||||||||
Substandard | 21,718 | 1,696 | 16,674 | 6,677 | 3,362 | 9,518 | 2,989 | 62,634 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | 12 | 12 | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total loans | $ | 1,613,038 | $ | 205,276 | $ | 457,331 | $ | 811,623 | $ | 230,964 | $ | 542,961 | $ | 385,283 | $ | 4,246,476 | |||||||||||||||
Performing loans | $ | 1,610,132 | $ | 204,706 | $ | 448,226 | $ | 811,444 | $ | 229,404 | $ | 535,323 | $ | 383,950 | $ | 4,223,185 | |||||||||||||||
Non-performing loans (2) | 2,906 | 570 | 9,105 | 179 | 1,560 | 7,638 | 1,333 | 23,291 | |||||||||||||||||||||||
Total loans | $ | 1,613,038 | $ | 205,276 | $ | 457,331 | $ | 811,623 | $ | 230,964 | $ | 542,961 | $ | 385,283 | $ | 4,246,476 | |||||||||||||||
December 31, 2014 | |||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Total Loans | ||||||||||||||||||||||||
Risk-rated loans: | |||||||||||||||||||||||||||||||
Pass (Risk Ratings 1-5) (1) | $ | 1,375,885 | $ | 166,712 | $ | 395,356 | $ | 691,143 | $ | 234,101 | $ | 527,384 | $ | 346,456 | $ | 3,737,037 | |||||||||||||||
Special mention | 3,717 | — | — | 27,453 | 1,055 | 63 | 140 | 32,428 | |||||||||||||||||||||||
Substandard | 24,123 | 812 | 15,650 | 5,368 | 3,343 | 12,447 | 2,601 | 64,344 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | 11 | 11 | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total loans | $ | 1,403,725 | $ | 167,524 | $ | 411,006 | $ | 723,964 | $ | 238,499 | $ | 539,894 | $ | 349,208 | $ | 3,833,820 | |||||||||||||||
Performing loans | $ | 1,402,328 | $ | 167,524 | $ | 409,731 | $ | 723,427 | $ | 236,902 | $ | 529,292 | $ | 347,879 | $ | 3,817,083 | |||||||||||||||
Non-performing loans (2) | 1,397 | — | 1,275 | 537 | 1,597 | 10,602 | 1,329 | 16,737 | |||||||||||||||||||||||
Total loans | $ | 1,403,725 | $ | 167,524 | $ | 411,006 | $ | 723,964 | $ | 238,499 | $ | 539,894 | $ | 349,208 | $ | 3,833,820 |
(1) | The Pass category includes some performing loans that are part of homogenous pools which are not individually risk-rated. This includes all consumer loans, all one- to four-family residential loans and, as of June 30, 2015 and December 31, 2014, in the commercial business category, $138 million and $115 million, respectively, of credit-scored small business loans. As loans in these pools become non-performing, they are individually risk-rated. |
(2) | Non-performing loans include non-accrual loans and loans past due greater than 90 days and on accrual status. |
30
The following tables provide additional detail on the age analysis of the Company’s past due loans as of June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | |||||||||||||||||||||||||||
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due (1) | Total Past Due | Current | Total Loans | Loans 90 Days or More Past Due and Accruing (1) | |||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||
Owner-occupied | $ | 139 | $ | — | $ | 2,507 | $ | 2,646 | $ | 613,678 | $ | 616,324 | $ | 1,835 | |||||||||||||
Investment properties | — | — | — | — | 996,714 | 996,714 | — | ||||||||||||||||||||
Multifamily real estate | — | — | 570 | 570 | 204,706 | 205,276 | 570 | ||||||||||||||||||||
Commercial construction | — | — | — | — | 45,137 | 45,137 | — | ||||||||||||||||||||
Multifamily construction | — | — | — | — | 60,075 | 60,075 | — | ||||||||||||||||||||
One-to-four-family construction | — | — | 1,186 | 1,186 | 229,368 | 230,554 | 1,186 | ||||||||||||||||||||
Land and land development: | |||||||||||||||||||||||||||
Residential | — | — | 750 | 750 | 104,396 | 105,146 | — | ||||||||||||||||||||
Commercial | — | — | 6,664 | 6,664 | 9,755 | 16,419 | 4,765 | ||||||||||||||||||||
Commercial business | 830 | 455 | 7 | 1,292 | 810,331 | 811,623 | — | ||||||||||||||||||||
Agricultural business, including secured by farmland | 156 | — | 1,417 | 1,573 | 229,391 | 230,964 | — | ||||||||||||||||||||
One- to four-family residential | 474 | 2,607 | 4,904 | 7,985 | 534,976 | 542,961 | 1,976 | ||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||
Consumer secured by one- to four-family | 150 | 41 | 163 | 354 | 243,862 | 244,216 | — | ||||||||||||||||||||
Consumer—other | 267 | 119 | 547 | 933 | 140,134 | 141,067 | 472 | ||||||||||||||||||||
Total | $ | 2,016 | $ | 3,222 | $ | 18,715 | $ | 23,953 | $ | 4,222,523 | $ | 4,246,476 | $ | 10,804 |
(1) Includes purchase credit-impaired loans.
31
December 31, 2014 | |||||||||||||||||||||||||||
30-59 Days Past Due | 60-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Current | Total Loans | Loans 90 Days or More Past Due and Accruing | |||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||||||||
Owner-occupied | $ | — | $ | 1,984 | $ | — | $ | 1,984 | $ | 544,799 | $ | 546,783 | $ | — | |||||||||||||
Investment properties | 639 | — | — | 639 | 856,303 | 856,942 | — | ||||||||||||||||||||
Multifamily real estate | — | — | — | — | 167,524 | 167,524 | — | ||||||||||||||||||||
Commercial construction | — | — | — | — | 17,337 | 17,337 | — | ||||||||||||||||||||
Multifamily construction | — | — | — | — | 60,193 | 60,193 | — | ||||||||||||||||||||
One-to-four-family construction | 840 | — | — | 840 | 219,049 | 219,889 | — | ||||||||||||||||||||
Land and land development: | |||||||||||||||||||||||||||
Residential | 759 | — | 750 | 1,509 | 100,926 | 102,435 | — | ||||||||||||||||||||
Commercial | — | — | — | — | 11,152 | 11,152 | — | ||||||||||||||||||||
Commercial business | 775 | 35 | 100 | 910 | 723,054 | 723,964 | — | ||||||||||||||||||||
Agricultural business, including secured by farmland | 597 | 466 | 744 | 1,807 | 236,692 | 238,499 | — | ||||||||||||||||||||
One-to four-family residential | 877 | 1,623 | 7,526 | 10,026 | 529,868 | 539,894 | 2,095 | ||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||
Consumer secured by one- to four-family | 59 | 60 | 139 | 258 | 221,947 | 222,205 | 80 | ||||||||||||||||||||
Consumer—other | 491 | 88 | 293 | 872 | 126,131 | 127,003 | — | ||||||||||||||||||||
Total | $ | 5,037 | $ | 4,256 | $ | 9,552 | $ | 18,845 | $ | 3,814,975 | $ | 3,833,820 | $ | 2,175 |
32
The following tables provide additional information on the allowance for loan losses and loan balances individually and collectively evaluated for impairment at or for the three and six months ended June 30, 2015 and 2014 (in thousands):
For the Three Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||
Beginning balance | $ | 19,103 | $ | 4,401 | $ | 24,398 | $ | 12,892 | $ | 3,732 | $ | 8,141 | $ | 585 | $ | 2,113 | $ | 75,365 | |||||||||||||||||
Provision for loan losses | (288 | ) | (241 | ) | 176 | 120 | (2,032 | ) | 348 | 522 | 1,395 | — | |||||||||||||||||||||||
Recoveries | 197 | 113 | 843 | 499 | 1,225 | 93 | 236 | — | 3,206 | ||||||||||||||||||||||||||
Charge-offs | (64 | ) | — | (2 | ) | (327 | ) | (246 | ) | (40 | ) | (563 | ) | — | (1,242 | ) | |||||||||||||||||||
Ending balance | $ | 18,948 | $ | 4,273 | $ | 25,415 | $ | 13,184 | $ | 2,679 | $ | 8,542 | $ | 780 | $ | 3,508 | $ | 77,329 | |||||||||||||||||
For the Six Months Ended June 30, 2015 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||
Beginning balance | $ | 18,784 | $ | 4,562 | $ | 23,545 | $ | 12,043 | $ | 2,821 | $ | 8,447 | $ | 483 | $ | 5,222 | $ | 75,907 | |||||||||||||||||
Provision for loan losses | 17 | (402 | ) | 921 | 898 | (598 | ) | 111 | 767 | (1,714 | ) | — | |||||||||||||||||||||||
Recoveries | 211 | 113 | 951 | 677 | 1,520 | 99 | 282 | — | 3,853 | ||||||||||||||||||||||||||
Charge-offs | (64 | ) | — | (2 | ) | (434 | ) | (1,064 | ) | (115 | ) | (752 | ) | — | (2,431 | ) | |||||||||||||||||||
Ending balance | $ | 18,948 | $ | 4,273 | $ | 25,415 | $ | 13,184 | $ | 2,679 | $ | 8,542 | $ | 780 | $ | 3,508 | $ | 77,329 |
June 30, 2015 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance individually evaluated for impairment | $ | 630 | $ | 82 | $ | 519 | $ | 75 | $ | 16 | $ | 1,011 | $ | 62 | $ | — | $ | 2,395 | |||||||||||||||||
Allowance collectively evaluated for impairment | 18,318 | 4,191 | 24,896 | 13,109 | 2,663 | 7,531 | 718 | 3,508 | 74,934 | ||||||||||||||||||||||||||
Total allowance for loan losses | $ | 18,948 | $ | 4,273 | $ | 25,415 | $ | 13,184 | $ | 2,679 | $ | 8,542 | $ | 780 | $ | 3,508 | $ | 77,329 |
Loan balances: | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 6,224 | $ | 776 | $ | 6,815 | $ | 687 | $ | 1,246 | $ | 15,511 | $ | 523 | $ | — | $ | 31,782 | |||||||||||||||||
Loans collectively evaluated for impairment | 1,602,294 | 204,500 | 450,516 | 810,936 | 229,718 | 526,548 | 384,754 | — | 4,209,266 | ||||||||||||||||||||||||||
Loans acquired with deteriorated credit quality | 4,520 | — | — | — | — | 902 | 6 | — | 5,428 | ||||||||||||||||||||||||||
Total loans | $ | 1,613,038 | $ | 205,276 | $ | 457,331 | $ | 811,623 | $ | 230,964 | $ | 542,961 | $ | 385,283 | $ | — | $ | 4,246,476 |
33
For the Three Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||
Beginning balance | $ | 17,412 | $ | 5,652 | $ | 18,620 | $ | 11,363 | $ | 2,636 | $ | 10,913 | $ | 912 | $ | 6,863 | $ | 74,371 | |||||||||||||||||
Provision for loan losses | 2,199 | 113 | (1,048 | ) | 625 | (123 | ) | (1,833 | ) | (38 | ) | 105 | — | ||||||||||||||||||||||
Recoveries | 274 | — | 472 | 286 | 311 | 204 | 58 | — | 1,605 | ||||||||||||||||||||||||||
Charge-offs | (1,001 | ) | — | (207 | ) | (260 | ) | — | (14 | ) | (184 | ) | — | (1,666 | ) | ||||||||||||||||||||
Ending balance | $ | 18,884 | $ | 5,765 | $ | 17,837 | $ | 12,014 | $ | 2,824 | $ | 9,270 | $ | 748 | $ | 6,968 | $ | 74,310 | |||||||||||||||||
For the Six Months Ended June 30, 2014 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||
Beginning balance | $ | 16,759 | $ | 5,306 | $ | 17,640 | $ | 11,773 | $ | 2,841 | $ | 11,486 | $ | 1,335 | $ | 7,118 | $ | 74,258 | |||||||||||||||||
Provision for loan losses | 2,794 | 459 | (300 | ) | 660 | (678 | ) | (2,215 | ) | (570 | ) | (150 | ) | — | |||||||||||||||||||||
Recoveries | 570 | — | 704 | 579 | 661 | 392 | 340 | — | 3,246 | ||||||||||||||||||||||||||
Charge-offs | (1,239 | ) | — | (207 | ) | (998 | ) | — | (393 | ) | (357 | ) | — | (3,194 | ) | ||||||||||||||||||||
Ending balance | $ | 18,884 | $ | 5,765 | $ | 17,837 | $ | 12,014 | $ | 2,824 | $ | 9,270 | $ | 748 | $ | 6,968 | $ | 74,310 |
June 30, 2014 | |||||||||||||||||||||||||||||||||||
Commercial Real Estate | Multifamily Real Estate | Construction and Land | Commercial Business | Agricultural Business | One- to Four-Family Residential | Consumer | Unallocated | Total | |||||||||||||||||||||||||||
Allowance individually evaluated for impairment | $ | 751 | $ | 850 | $ | 1,291 | $ | 162 | $ | — | $ | 1,170 | $ | 99 | $ | — | $ | 4,323 | |||||||||||||||||
Allowance collectively evaluated for impairment | 18,133 | 4,915 | 16,546 | 11,852 | 2,824 | 8,100 | 649 | 6,968 | 69,987 | ||||||||||||||||||||||||||
Total allowance for loan losses | $ | 18,884 | $ | 5,765 | $ | 17,837 | $ | 12,014 | $ | 2,824 | $ | 9,270 | $ | 748 | $ | 6,968 | $ | 74,310 |
Loan balances: | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment | $ | 8,060 | $ | 5,705 | $ | 7,765 | $ | 989 | $ | — | $ | 21,133 | $ | 979 | $ | — | $ | 44,631 | |||||||||||||||||
Loans collectively evaluated for impairment | 1,340,997 | 183,087 | 341,860 | 734,139 | 245,742 | 537,611 | 334,532 | — | 3,717,968 | ||||||||||||||||||||||||||
Total loans | $ | 1,349,057 | $ | 188,792 | $ | 349,625 | $ | 735,128 | $ | 245,742 | $ | 558,744 | $ | 335,511 | $ | — | $ | 3,762,599 |
34
Note 8: REAL ESTATE OWNED, NET
The following table presents the changes in REO for the three and six months ended June 30, 2015 and 2014 (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Balance, beginning of the period | $ | 4,922 | $ | 3,236 | $ | 3,352 | $ | 4,044 | |||||||
Additions from loan foreclosures | 1,473 | 1,996 | 2,141 | 2,703 | |||||||||||
Additions from acquisitions | — | — | 2,525 | — | |||||||||||
Additions from capitalized costs | 298 | 33 | 298 | 34 | |||||||||||
Proceeds from dispositions of REO | (511 | ) | (1,034 | ) | (2,249 | ) | (2,672 | ) | |||||||
Gain on sale of REO | 105 | 157 | 220 | 316 | |||||||||||
Valuation adjustments in the period | (182 | ) | — | (182 | ) | (37 | ) | ||||||||
Balance, end of the period | $ | 6,105 | $ | 4,388 | $ | 6,105 | $ | 4,388 |
The following table shows REO by type and geographic location by state as of June 30, 2015 (in thousands):
Washington | Oregon | Idaho | Total | ||||||||||||
Commercial real estate | $ | — | $ | 1,641 | $ | — | $ | 1,641 | |||||||
Land development—residential | 144 | 1,225 | 33 | 1,402 | |||||||||||
One- to four-family real estate | 1,494 | 1,568 | — | 3,062 | |||||||||||
Balance, end of period | $ | 1,638 | $ | 4,434 | $ | 33 | $ | 6,105 |
REO properties are recorded at the lower of the estimated fair value of the property, less expected selling costs, or the carrying value of the defaulted loan, establishing a new cost basis. Subsequently, REO properties are carried at the lower of the new cost basis or updated fair market values, based on updated appraisals of the underlying properties, as received. Valuation allowances on the carrying value of REO may be recognized based on updated appraisals or on management’s authorization to reduce the selling price of a property.
Note 9: GOODWILL, OTHER INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS
Goodwill and Other Intangible Assets: At June 30, 2015, intangible assets are comprised of goodwill and core deposit intangibles (CDI) acquired in business combinations. Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed, and is not amortized but is reviewed annually for impairment. Additions to goodwill during 2015 relate to the Siuslaw acquisition. See Note 4, Business Combinations, for additional information on the acquisition and purchase price allocation.
The Company amortizes CDI over their estimated useful lives and reviews them at least annually for events or circumstances that could impair their value. The CDI assets shown in the table below represent the value ascribed to the long-term deposit relationships acquired in three separate bank acquisitions during 2007, a single branch acquisition in 2013, the Branch Acquisition in 2014 and the acquisition of Siuslaw in 2015. These intangible assets are being amortized using an accelerated method over estimated useful lives of three to eight years. The CDI assets are not estimated to have a significant residual value.
The following table summarizes the changes in the Company’s goodwill and other intangibles for the six months ended June 30, 2015 and the year ended December 31, 2014 (in thousands):
Goodwill | CDI | Total | |||||||||
Balance, December 31, 2013 | $ | — | $ | 2,449 | $ | 2,449 | |||||
Additions through acquisitions | — | 2,372 | 2,372 | ||||||||
Amortization | — | (1,990 | ) | (1,990 | ) | ||||||
Balance, December 31, 2014 | — | 2,831 | 2,831 | ||||||||
Additions through acquisitions | 21,148 | 3,895 | 25,043 | ||||||||
Amortization | — | (983 | ) | (983 | ) | ||||||
Balance, June 30, 2015 | $ | 21,148 | $ | 5,743 | $ | 26,891 |
35
The following table presents the estimated amortization expense with respect to intangibles for the periods indicated (in thousands):
CDI | ||||
Remainder of 2015 | $ | 543 | ||
2016 | 944 | |||
2017 | 872 | |||
2018 | 809 | |||
2019 | 746 | |||
Thereafter | 1,829 | |||
$ | 5,743 |
Mortgage Servicing Rights: Mortgage servicing rights are reported in other assets. Mortgage servicing rights are initially recorded at fair value and are amortized in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Mortgage servicing rights are subsequently evaluated for impairment based upon the fair value of the rights compared to the amortized cost (remaining unamortized initial fair value). If the fair value is less than the amortized cost, a valuation allowance is created through an impairment charge, which is recognized in servicing fee income on the consolidated statement of operations. However, if the fair value is greater than the amortized cost, the amount above the amortized cost is not recognized in the carrying value. Loans serviced for others totaled $2.176 billion and $1.391 billion at June 30, 2015 and December 31, 2014, respectively. Custodial accounts maintained in connection with this servicing totaled $14.5 million and $6.7 million at June 30, 2015 and December 31, 2014, respectively.
An analysis of our mortgage servicing rights, net of valuation allowances, for the three and six months ended June 30, 2015 and 2014 is presented below (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Balance, beginning of the period | $ | 11,709 | $ | 8,199 | $ | 9,030 | $ | 8,086 | |||||||
Additions—amounts capitalized | 1,476 | 794 | 2,692 | 1,369 | |||||||||||
Additions—acquired through business combinations | — | — | 2,172 | — | |||||||||||
Amortization (1) | (856 | ) | (512 | ) | (1,565 | ) | (974 | ) | |||||||
Valuation adjustments in the period | — | — | — | — | |||||||||||
Balance, end of the period (2) | $ | 12,329 | $ | 8,481 | $ | 12,329 | $ | 8,481 |
(1) | Amortization of mortgage servicing rights is recorded as a reduction of loan servicing income and any unamortized balance is fully written off if the loan repays in full. |
(2) | There was no valuation allowance as of June 30, 2015 and 2014. |
36
Note 10: DEPOSITS AND RETAIL REPURCHASE AGREEMENTS
Deposits consisted of the following at June 30, 2015 and December 31, 2014 (dollars in thousands):
June 30, 2015 | December 31, 2014 | ||||||||||||
Amount | Percent of Total | Amount | Percent of Total | ||||||||||
Non-interest-bearing accounts | $ | 1,484,315 | 34.5 | % | $ | 1,298,866 | 33.3 | % | |||||
Interest-bearing checking | 477,492 | 11.1 | 439,480 | 11.3 | |||||||||
Regular savings accounts | 1,003,189 | 23.4 | 901,142 | 23.1 | |||||||||
Money market accounts | 566,369 | 13.2 | 488,946 | 12.5 | |||||||||
Total transaction and saving accounts | 3,531,365 | 82.2 | 3,128,434 | 80.2 | |||||||||
Certificates of deposit | 765,780 | 17.8 | 770,516 | 19.8 | |||||||||
Total deposits | $ | 4,297,145 | 100.0 | % | $ | 3,898,950 | 100.0 | % | |||||
Included in total deposits: | |||||||||||||
Public fund transaction accounts | $ | 116,030 | 2.7 | % | $ | 102,854 | 2.6 | % | |||||
Public fund interest-bearing certificates | 33,577 | 0.8 | 35,346 | 0.9 | |||||||||
Total public deposits | $ | 149,607 | 3.5 | % | $ | 138,200 | 3.5 | % | |||||
Total brokered deposits | $ | 9,646 | 0.2 | % | $ | 4,799 | 0.1 | % |
Certificate of deposit accounts by total balance at June 30, 2015 and December 31, 2014 were as follows (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Certificates of deposit less than or equal to the FDIC insured limit of $250,000 | $ | 626,675 | $ | 633,345 | |||
Certificates of deposit greater than the FDIC insured limit of $250,000 | 139,105 | 137,171 | |||||
Total certificates of deposit | $ | 765,780 | $ | 770,516 |
Scheduled maturities and repricing of certificate accounts at June 30, 2015 and December 31, 2014 were as follows (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Certificates which mature or reprice: | |||||||
Within one year or less | $ | 575,372 | $ | 564,501 | |||
After one year through two years | 103,562 | 117,724 | |||||
After two years through three years | 44,112 | 46,378 | |||||
After three years through four years | 17,177 | 20,016 | |||||
After four years through five years | 21,414 | 17,338 | |||||
After five years | 4,143 | 4,559 | |||||
Total certificates of deposit | $ | 765,780 | $ | 770,516 |
The following table presents the geographic concentration of deposits at June 30, 2015 (dollars in thousands):
Washington | Oregon | Idaho | Total | ||||||||||||
Total deposits | $ | 2,858,101 | $ | 1,195,413 | $ | 243,631 | $ | 4,297,145 | |||||||
Percent of total deposits | 66.5 | % | 27.8 | % | 5.7 | % | 100.0 | % |
In addition to deposits, the banks also offer retail repurchase agreements which are customer funds that are primarily associated with sweep account arrangements tied to transaction deposit accounts. While the banks include these collateralized borrowings in other borrowings reported in our Consolidated Statements of Financial Condition, these accounts primarily represent customer utilization of our cash management services and related deposit accounts.
37
The following table presents retail repurchase agreement balances as of June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Retail repurchase agreements | $ | 94,523 | $ | 77,185 |
Note 11: FAIR VALUE ACCOUNTING AND MEASUREMENT
The Company measures and discloses certain assets and liabilities at fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (that is, not a forced liquidation or distressed sale). GAAP (ASC 820, Fair Value Measurements) establishes a consistent framework for measuring fair value and disclosure requirements about fair value measurements. Among other things, the accounting standard requires the reporting entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s estimates for market assumptions. These two types of inputs create the following fair value hierarchy:
• | Level 1 – Quoted prices in active markets for identical instruments. An active market is a market in which transactions occur with sufficient frequency and volume to provide pricing information on an ongoing basis. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available. |
• | Level 2 – Observable inputs other than Level 1 including quoted prices in active markets for similar instruments, quoted prices in less active markets for identical or similar instruments, or other observable inputs that can be corroborated by observable market data. |
• | Level 3 – Unobservable inputs supported by little or no market activity for financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation; also includes observable inputs from non-binding single dealer quotes not corroborated by observable market data. |
The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize at a future date. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. In addition, reasonable comparability between financial institutions may not be likely due to the wide range of permitted valuation techniques and numerous estimates that must be made given the absence of active secondary markets for certain financial instruments. This lack of uniform valuation methodologies also introduces a greater degree of subjectivity to these estimated fair values. Transfers between levels of the fair value hierarchy are deemed to occur at the end of the reporting period.
Items Measured at Fair Value on a Recurring Basis:
Banner records trading account securities, securities available-for-sale, FHLB advances, junior subordinated debentures and derivative transactions at fair value on a recurring basis.
• | Investment securities primarily consist of U.S. Government and agency obligations, municipal bonds, corporate bonds, single issue trust preferred securities (TPS), pooled trust preferred collateralized debt obligation securities (TRUP CDO), mortgage-backed securities, asset-backed securities, equity securities and certain other financial instruments. |
As of June 30. 2015, Banner no longer owns any TRUP CDOs; however, we did hold positions in these securities at December 31, 2014 and June 30, 2014. From mid-2008 until recent periods, the lack of active markets and market participants for certain securities resulted in significant reliance on Level 3 measurements. In particular, the market for our TRUP CDO securities has been generally inactive during most of this period. This was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which TRUP CDOs trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market also has been inactive as almost no new TRUP CDOs have been issued since 2007. While sporadic activity has increased in recent periods, there are still very few market participants who are willing and/or able to transact for these securities. Thus, a low market price for a particular bond may only provide evidence of stress in the credit markets in general rather than being an indicator of credit problems with a particular issuer or of the fair value of the security.
Given these conditions in the debt markets and the absence of regularly observable transactions in the secondary and new issue markets, management determined that for the TRUP CDOs at December 31, 2014 and June 30, 2014:
• | The few observable transactions and market quotations that were available were not reliable for purposes of determining fair value, |
• | An income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs was equally or more representative of fair value than the market approach valuation technique, and |
38
• | The Company’s TRUP CDOs should be classified exclusively within Level 3 of the fair value hierarchy because of the significant assumptions required to determine fair value at the measurement date. |
The TRUP CDO valuations were derived using input from independent third parties who used proprietary cash flow models for analyzing collateralized debt obligations. Their approaches to determining fair value involve considering the credit quality of the collateral, assuming a level of defaults based on the probability of default of each underlying trust preferred security, creating expected cash flows for each TRUP CDO security and discounting that cash flow at an appropriate risk-adjusted rate plus a liquidity premium.
Where appropriate, management reviewed the valuation methodologies and assumptions used by the independent third party providers and determined that the fair value estimates were reasonable and utilized those estimates in the Company’s reported financial statements. While we did not own any CDO securities at June 30, 2015, the aggregate estimated fair value of the TRUP CDO securities owned by the Company was $10 million at December 31, 2014.
One TRUP CDO security was sold in the first quarter of 2015 at a price significantly less than par, but more than our carrying value. For that security we received $2.3 million against an unamortized cost of $2.9 million and a carrying value of $1.7 million. A book loss was recognized in the amount of $642,000 but an offsetting reversal of a fair value allowance was also recorded as a gain of $1.2 million, resulting in a net gain for this security of $555,000 in the first quarter 2015 which was recognized in other operating income on the Consolidated Statements of Operations. Another TRUP CDO security was partially redeemed in the amount of $109,000 against a carrying value of zero, resulting in a reversal of a valuation allowance of $109,000 also in the first quarter. In addition, in the first quarter and in the second quarter of 2015, we received full repayment on our remaining TRUP CDOs through the liquidation of the underlying collateral by the trustees for those securities. As a result of those liquidations, we recorded net gains of $665,000 and $1.3 million, respectively, in the quarters ended March 31, 2015 and June 30, 2015.
At June 30, 2015 and December 31, 2014, Banner also owned approximately $19 million in amortized cost of single issuer TPS securities for which no direct market data or independent valuation source is available. Similar to the TRUP CDOs above, there were too few issuances of new TPS securities or sales of existing TPS securities to provide Level 1 or even Level 2 fair value measurements for these securities. Management, therefore, has utilized a discounted cash-flow model to calculate the present value of each security’s expected future cash flows to determine their respective fair values. Management has taken into consideration the limited market data that was available regarding similar securities and assessed the performance of the three individual issuers of TPS securities owned by the Company. In the current quarter, the Company again sought input from independent third parties to help it establish an appropriate set of parameters to identify a reasonable range of discount rates for use in its fair value model. Management concluded that market yields have been relatively stable in the quarter ended June 30, 2015 and that the indicated spreads and implied yields for non-investment grade securities as well as the yields associated with individual issuers in the third party analyst reports continue to support that a 500 basis point spread over the three-month LIBOR index, the same spread as used in the quarters ended December 31, 2014 and March 31, 2015, was still a reasonable basis for determining an appropriate discount rate to estimate the fair value of these securities. These factors were then incorporated into the model at June 30, 2015, where a discount rate equal to three-month LIBOR plus 500 basis points was used to calculate the respective fair values of these securities. The results of this Level 3 fair value measurement were fair value gains of $41,000 and $84,000, respectively in the quarter and six months ended June 30, 2015 for these securities. The Company has and will continue to assess the appropriate fair value hierarchy for determination of fair values on TPS securities on a quarterly basis.
For all other trading securities and securities available-for-sale we used matrix pricing models from investment reporting and valuation services. Management considers this to be a Level 2 input method.
• | Fair valuations for FHLB advances are estimated using fair market values provided by the lender, the FHLB of Des Moines. The FHLB of Des Moines prices advances by discounting the future contractual cash flows for individual advances using its current cost of funds curve to provide the discount rate. Management considers this to be a Level 2 input method. |
• | The fair valuations of junior subordinated debentures (TPS-related debt that the Company has issued or acquired in the Siuslaw merger) were also valued using discounted cash flows. These debentures carry interest rates that reset quarterly, using the three-month LIBOR index plus spreads of 1.38% to 3.35%. While the quarterly reset of the index on this debt would seemingly keep its fair value reasonably close to book value, the disparity in the fixed spreads above the index and the inability to determine realistic current market spreads, due to lack of new issuances and trades, resulted in having to rely more heavily on assumptions about what spread would be appropriate if market transactions were to take place. In periods prior to the third quarter of 2008, the discount rate used was based on recent issuances or quotes from brokers on the date of valuation for comparable bank holding companies and was considered to be a Level 2 input method. However, as noted above in the discussions of TPS and TRUP CDOs, due to the unprecedented disruption of certain financial markets, management concluded that there were insufficient transactions or other indicators to continue to reflect these measurements as Level 2 inputs. Due to this reliance on assumptions and not on directly observable transactions, management believes fair value for these instruments should follow a Level 3 input methodology. Since the discount rate used in the fair value modeling is the most sensitive unobservable estimate in the calculation, the Company again utilized input from the same independent third party noted above to help it establish an appropriate set of parameters to identify a reasonable range of discount rates for use in its fair value model. In valuing the debentures at June 30, 2015, management evaluated the general market for credit spreads as noted above and for the discount rate used the period-ending three-month LIBOR plus 500 basis points. As noted above in the discussion about single-issuer TPS securities, since market spreads have been relatively stable in the recent period, we used the same spread as used in the quarters ended December 31, 2014 and March 31, 2015, resulting in fair value losses on these instruments of $368,000 and $734,000 |
39
for the quarter and six months ended June 30, 2015. The fair value adjustments in the current periods are attributed to the passage of time on the years to maturity in the discounted present value calculation used to estimate the fair value.
• | Derivative instruments include interest rate commitments related to one- to four-family loans and residential mortgage-backed securities and interest rate swaps. The fair value of interest rate lock commitments and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical trends, where appropriate. The fair value of interest rate swaps is determined by using current market quotes on similar instruments provided by active broker/dealers in the swap market. Management considers these to be Level 2 input methods. The changes in the fair value of all of these derivative instruments are primarily attributable to changes in the level of market interest rates. The Company has elected to record the fair value of these derivative instruments on a net basis. |
The following tables present financial assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy of the fair value measurements for those assets and liabilities as of June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Securities—available-for-sale | |||||||||||||||
U.S. Government and agency | $ | — | $ | 11,756 | $ | — | $ | 11,756 | |||||||
Municipal bonds | — | 59,054 | — | 59,054 | |||||||||||
Corporate bonds | — | 5,035 | — | 5,035 | |||||||||||
Mortgage-backed or related securities | — | 280,779 | — | 280,779 | |||||||||||
Asset-backed securities | — | 31,252 | — | 31,252 | |||||||||||
— | 387,876 | — | 387,876 | ||||||||||||
Securities—trading | |||||||||||||||
U.S. Government and agency | — | 1,492 | — | 1,492 | |||||||||||
Municipal bonds | — | 1,426 | — | 1,426 | |||||||||||
TPS | — | — | 12,571 | 12,571 | |||||||||||
Mortgage-backed or related securities | — | 16,855 | — | 16,855 | |||||||||||
Equity securities and other | — | 60 | — | 60 | |||||||||||
— | 19,833 | 12,571 | 32,404 | ||||||||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | — | 754 | — | 754 | |||||||||||
Interest rate swaps | — | 6,627 | — | 6,627 | |||||||||||
$ | — | $ | 415,090 | $ | 12,571 | $ | 427,661 | ||||||||
Liabilities: | |||||||||||||||
Advances from FHLB at fair value | $ | — | $ | 236 | $ | — | $ | 236 | |||||||
Junior subordinated debentures, net of unamortized deferred issuance costs at fair value | — | — | 84,694 | 84,694 | |||||||||||
Derivatives | |||||||||||||||
Interest rate sales forward commitments, net | — | 148 | — | 148 | |||||||||||
Interest rate swaps | — | 6,627 | — | 6,627 | |||||||||||
$ | — | $ | 7,011 | $ | 84,694 | $ | 91,705 |
40
December 31, 2014 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Securities—available-for-sale | |||||||||||||||
U.S. Government and agency | $ | — | $ | 29,770 | $ | — | $ | 29,770 | |||||||
Municipal bonds | — | 50,028 | — | 50,028 | |||||||||||
Corporate bonds | — | 5,018 | — | 5,018 | |||||||||||
Mortgage-backed or related securities | — | 300,810 | — | 300,810 | |||||||||||
Asset-backed securities | — | 25,395 | — | 25,395 | |||||||||||
— | 411,021 | — | 411,021 | ||||||||||||
Securities—trading | |||||||||||||||
U.S. Government and agency | — | 1,505 | — | 1,505 | |||||||||||
Municipal bonds | — | 1,440 | — | 1,440 | |||||||||||
TPS and TRUP CDOs | — | — | 19,118 | 19,118 | |||||||||||
Mortgage-backed or related securities | — | 18,136 | — | 18,136 | |||||||||||
Equity securities and other | — | 59 | — | 59 | |||||||||||
— | 21,140 | 19,118 | 40,258 | ||||||||||||
Derivatives | |||||||||||||||
Interest rate lock commitments | — | 317 | — | 317 | |||||||||||
Interest rate swaps | — | 6,290 | — | 6,290 | |||||||||||
$ | — | $ | 438,768 | $ | 19,118 | $ | 457,886 | ||||||||
Liabilities: | |||||||||||||||
Advances from FHLB at fair value | $ | — | $ | 32,250 | $ | — | $ | 32,250 | |||||||
Junior subordinated debentures, net of unamortized deferred issuance costs at fair value | — | — | 78,001 | 78,001 | |||||||||||
Derivatives | |||||||||||||||
Interest rate sales forward commitments, net | — | 198 | — | 198 | |||||||||||
Interest rate swaps | — | 6,290 | — | 6,290 | |||||||||||
$ | — | $ | 38,738 | $ | 78,001 | $ | 116,739 |
41
The following table provides a reconciliation of the assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the three and six months ended June 30, 2015 and 2014 (in thousands):
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2015 | June 30, 2015 | ||||||||||||||
Level 3 Fair Value Inputs | Level 3 Fair Value Inputs | ||||||||||||||
TPS and TRUP CDOs | Borrowings—Junior Subordinated Debentures | TPS and TRUP CDOs | Borrowings— Junior Subordinated Debentures | ||||||||||||
Beginning balance | $ | 17,456 | $ | 84,326 | $ | 19,119 | $ | 78,001 | |||||||
Total gains or losses recognized | |||||||||||||||
Assets gains, including OTTI | 1,348 | — | 2,071 | — | |||||||||||
Liabilities losses | — | 368 | — | 734 | |||||||||||
Purchases, issuances and settlements, including the Siuslaw acquisition | — | — | — | 5,959 | |||||||||||
Sales, maturities and paydowns, net of discount amortization | (6,233 | ) | — | (8,619 | ) | — | |||||||||
Ending balance at June 30, 2015 | $ | 12,571 | $ | 84,694 | $ | 12,571 | $ | 84,694 | |||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, 2014 | June 30, 2014 | ||||||||||||||
Level 3 Fair Value Inputs | Level 3 Fair Value Inputs | ||||||||||||||
TPS and TRUP CDOs | Borrowings—Junior Subordinated Debentures | TPS and TRUP CDOs | Borrowings— Junior Subordinated Debentures | ||||||||||||
Beginning balance | $ | 35,062 | $ | 74,135 | $ | 35,140 | $ | 73,928 | |||||||
Total gains or losses recognized | |||||||||||||||
Assets gains (losses), including OTTI | 3,464 | — | 3,420 | — | |||||||||||
Liabilities losses | — | 3,178 | — | 3,385 | |||||||||||
Sales, maturities and paydowns, net of discount amortization | 3 | — | (31 | ) | — | ||||||||||
Ending balance at June 30, 2014 | $ | 38,529 | $ | 77,313 | $ | 38,529 | $ | 77,313 |
The Company has elected to continue to recognize the interest income and dividends from the securities reclassified to fair value as a component of interest income as was done in prior years when they were classified as available-for-sale. Interest expense related to the FHLB advances and junior subordinated debentures continues to be measured based on contractual interest rates and reported in interest expense. The change in fair market value of these financial instruments has been recorded as a component of other operating income.
Items Measured at Fair Value on a Non-recurring Basis:
Impaired loans are periodically evaluated to determine if valuation adjustments, or partial write-downs, should be recorded. The need for valuation adjustments arises when observable market prices or current appraised values of collateral indicate a shortfall in collateral value compared to current carrying values of the related loan. If the Company determines that the value of the impaired loan is less than the carrying value of the loan, the Company either establishes an impairment reserve as a specific component of the allowance for loan and lease losses (ALLL) or charges off the impaired amount. These valuation adjustments are considered non-recurring fair value adjustments. The remaining impaired loans are evaluated for reserve needs in homogenous pools within the Company’s ALLL methodology. As of June 30, 2015, the Company reviewed all of its adversely classified loans totaling $63 million and identified $49 million which were considered impaired. Of those $49 million in impaired loans, $32 million were individually evaluated to determine if valuation adjustments, or partial write-downs, should be recorded, or if specific impairment reserves should be established. The $32 million had original carrying values of $34 million which have been reduced by partial write-downs totaling $2 million. Impaired loans that were collectively evaluated for reserve purposes within homogenous pools totaled $18 million and were found to require allowances totaling $183,000. The valuation inputs for impaired loans are considered to be Level 3 inputs.
The Company records REO (acquired through a lending relationship) at fair value on a non-recurring basis. All REO properties are recorded at the lower of the estimated fair value of the real estate, less expected selling costs, or the carrying amount of the defaulted loans. From time to time, non-recurring fair value adjustments to REO are recorded to reflect partial write-downs based on an observable market price or current
42
appraised value of property. Banner considers any valuation inputs related to REO to be Level 3 inputs. The individual carrying values of these assets are reviewed for impairment at least annually and any additional impairment charges are expensed to operations. For both the three and six month periods ended June 30, 2015, the Company recognized $182,000 in impairment charges related to REO assets, compared to no impairment charges for the three months ended June 30, 2014 and $37,000 for the six months ended June 30, 2014.
The following tables present financial assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy of the fair value measurements for those assets as of June 30, 2015 and December 31, 2014 (in thousands):
At or For the Six Months Ended June 30, 2015 | |||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Net Gains/(Losses) Recognized During the Period | |||||||||||||||
Impaired loans | $ | — | $ | — | $ | 13,643 | $ | 13,643 | $ | 316 | |||||||||
REO | — | — | 6,105 | 6,105 | (210 | ) | |||||||||||||
At or For the Year Ended December 31, 2014 | |||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Net Gains/(Losses) Recognized During the Period | |||||||||||||||
Impaired loans | $ | — | $ | — | $ | 4,725 | $ | 4,725 | $ | (512 | ) | ||||||||
REO | — | — | 3,352 | 3,352 | (453 | ) |
Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3):
The following table provides a description of the valuation technique, unobservable inputs, and qualitative information about the unobservable inputs for the Company's assets and liabilities classified as Level 3 and measured at fair value on a recurring and nonrecurring basis at June 30, 2015 and December 31, 2014:
Weighted Average Rate | ||||||||||
Financial Instruments | Valuation Techniques | Unobservable Inputs | June 30, 2015 | December 31, 2014 | ||||||
TPS securities | Discounted cash flows | Discount rate | 5.27 | % | 5.26 | % | ||||
TRUP CDOs | Discounted cash flows | Discount rate | n/a | 3.96 | ||||||
Junior subordinated debentures | Discounted cash flows | Discount rate | 5.27 | 5.26 | ||||||
Impaired loans | Collateral Valuations | Market values | n/a | n/a | ||||||
REO | Appraisals | Market values | n/a | n/a |
TPS and TRUP CDOs: Management believes that the credit risk-adjusted spread used to develop the discount rate utilized in the fair value measurement of TPS and TRUP CDOs is indicative of the risk premium a willing market participant would require under current market conditions for instruments with similar contractual rates and terms and conditions and issuers with similar credit risk profiles and with similar expected probability of default. Management attributes the change in fair value of these instruments, compared to their par value, primarily to perceived general market adjustments to the risk premiums for these types of assets subsequent to their issuance.
Junior subordinated debentures: Similar to the TPS and TRUP CDOs discussed above, management believes that the credit risk-adjusted spread utilized in the fair value measurement of the junior subordinated debentures is indicative of the risk premium a willing market participant would require under current market conditions for an issuer with Banner's credit risk profile. Management attributes the change in fair value of the junior subordinated debentures, compared to their par value, primarily to perceived general market adjustments to the risk premiums for these types of liabilities subsequent to their issuance. Future contractions in the risk adjusted spread relative to the spread currently utilized to measure the Company's junior subordinated debentures at fair value as of June 30, 2015, or the passage of time, will result in negative fair value adjustments. At June 30, 2015, the discount rate utilized was based on a credit spread of 500 basis points and three-month LIBOR of 27 basis points.
Impaired loans: Loans are considered impaired when, based on current information and events, management determines that it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Factors involved in determining impairment include, but are not limited to, the financial condition of the borrower, the value of the underlying collateral and the current status of the economy. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan's effective interest
43
rate or, as a practical expedient, at the loan's observable market price or the fair value of collateral if the loan is collateral dependent. If this practical expedient is used, the impaired loans are considered to be held at fair value. Subsequent changes in the value of impaired loans are included within the provision for loan losses in the same manner in which impairment initially was recognized or as a reduction in the provision that would otherwise be reported.
REO: Fair value adjustments on REO are based on updated real estate appraisals which are based on current market conditions.
Fair Values of Financial Instruments:
The following table presents estimated fair values of the Company’s financial instruments as of June 30, 2015 and December 31, 2014, whether or not measured at fair value in the Consolidated Statements of Financial Condition. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is necessary to interpret market data in the development of the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. The carrying value and estimated fair value of financial instruments are as follows (in thousands):
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 183,974 | $ | 183,974 | $ | 126,072 | $ | 126,072 | |||||||
Securities—trading | 32,404 | 32,404 | 40,258 | 40,258 | |||||||||||
Securities—available-for-sale | 387,876 | 387,876 | 411,021 | 411,021 | |||||||||||
Securities—held-to-maturity | 132,197 | 137,267 | 131,258 | 137,608 | |||||||||||
Loans receivable held for sale | 1,154 | 1,179 | 2,786 | 2,807 | |||||||||||
Loans receivable | 4,245,322 | 4,114,079 | 3,831,034 | 3,722,179 | |||||||||||
FHLB stock | 6,120 | 6,120 | 27,036 | 27,036 | |||||||||||
Bank-owned life insurance | 71,744 | 71,744 | 63,759 | 63,759 | |||||||||||
Mortgage servicing rights | 12,329 | 16,402 | 9,030 | 12,987 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate lock commitments | 754 | 754 | 317 | 317 | |||||||||||
Interest rate swaps | 6,627 | 6,627 | 6,290 | 6,290 | |||||||||||
Liabilities: | |||||||||||||||
Demand, interest checking and money market accounts | 2,528,176 | 2,249,076 | 2,227,292 | 1,998,649 | |||||||||||
Regular savings | 1,003,189 | 866,788 | 901,142 | 784,006 | |||||||||||
Certificates of deposit | 765,780 | 760,167 | 770,516 | 764,549 | |||||||||||
FHLB advances at fair value | 236 | 236 | 32,250 | 32,250 | |||||||||||
Junior subordinated debentures at fair value | 84,694 | 84,694 | 78,001 | 78,001 | |||||||||||
Other borrowings | 94,523 | 94,523 | 77,185 | 77,185 | |||||||||||
Derivatives: | |||||||||||||||
Interest rate forward sales commitments | 148 | 148 | 198 | 198 | |||||||||||
Interest rate swaps | 6,627 | 6,627 | 6,290 | 6,290 |
Fair value estimates, methods, assumptions and the level within the fair value hierarchy of the fair value measurements are set forth below for the Company’s financial and off-balance-sheet instruments:
Cash and Cash Equivalents: The carrying amount of these items is a reasonable estimate of their fair value. These values are considered Level 1 measures.
Securities: The estimated fair values of investment securities and mortgaged-backed securities are priced using current active market quotes, if available, which are considered Level 1 measurements. For most of the portfolio, matrix pricing based on the securities’ relationship to other benchmark quoted prices is used to establish the fair value. These measurements are considered Level 2. Due to the continued credit concerns in the capital markets and inactivity in the trust preferred markets that have limited the observability of market spreads for some of the Company’s TPS and TRUP CDO securities (see earlier discussion above in determining the securities’ fair market value), management has classified these securities as a Level 3 fair value measure.
Loans Receivable: Fair values are estimated first by stratifying the portfolios of loans with similar financial characteristics. Loans are segregated by type such as multifamily real estate, residential mortgage, nonresidential mortgage, commercial/agricultural, consumer and other. Each loan category is further segmented into fixed- and adjustable-rate interest terms and by performing and non-performing categories. A preliminary estimate of fair value is then calculated based on discounted cash flows using as a discount rate the current rate offered on similar products, plus
44
an adjustment for liquidity to reflect the non-homogeneous nature of the loans. The preliminary estimate is then further reduced by the amount of the allowance for loan losses to arrive at a final estimate of fair value. Fair value for significant non-performing loans is also based on recent appraisals or estimated cash flows discounted using rates commensurate with risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows and discount rates are judgmentally determined using available market information and specific borrower information. Management considers this to be a Level 2 measure.
FHLB Stock: The fair value is based upon the redemption value of the stock which equates to its carrying value. This fair value is considered a Level 3 measure.
Bank-owned Life Insurance: The fair value of BOLI policies owned are based on the various insurance contracts' cash surrender value. This fair value is considered a Level 1 measure.
Mortgage Servicing Rights: Fair values are estimated based on current pricing for sales of servicing for new loans adjusted up or down based on the serviced loan’s interest rate versus current new loan rates. Management considers this to be a Level 3 measure.
Deposit Liabilities: The fair value of deposits with no stated maturity, such as savings and checking accounts, is estimated by applying decay rate assumptions to segregated portfolios of similar deposit types to generate cash flows which are then discounted using short-term market interest rates. The market value of certificates of deposit is based upon the discounted value of contractual cash flows. The discount rate is determined using the rates currently offered on comparable instruments. Fair value estimates for deposits are considered Level 3 measures.
FHLB Advances and Other Borrowings: Fair valuations for Banner’s FHLB advances are estimated using fair market values provided by the lender, the FHLB of Des Moines. The FHLB of Des Moines prices advances by discounting the future contractual cash flows for individual advances using its current cost of funds curve to provide the discount rate. This is considered to be a Level 2 input method. Other borrowings are priced using discounted cash flows to the date of maturity based on using current rates at which such borrowings can currently be obtained. This fair value is considered to be a Level 3 measure.
Junior Subordinated Debentures: Due to continued credit concerns in the capital markets and inactivity in the trust preferred markets that have limited the observability of market spreads (see earlier discussion above in determining the junior subordinated debentures’ fair market value), junior subordinated debentures have been classified as a Level 3 fair value measure. Management believes that the credit risk adjusted spread and resulting discount rate utilized is indicative of those that would be used by market participants.
Derivatives: Derivatives include interest rate swap agreements, interest rate lock commitments to originate loans held for sale and forward sales contracts to sell loans and securities related to mortgage banking activities. Fair values for these instruments, which generally change as a result of changes in the level of market interest rates, are estimated based on dealer quotes and secondary market sources. Management considers these to be Level 2 inputs.
Off-Balance Sheet Items: Off-balance sheet financial instruments include unfunded commitments to extend credit, including standby letters of credit, and commitments to purchase investment securities. The fair value of these instruments is not considered to be material. Other commitments to fund loans totaled $1.386 billion and $1.197 billion at June 30, 2015 and December 31, 2014, respectively, and have no carrying value at both dates, representing the cost of such commitments. There were no commitments to purchase securities at June 30, 2015 or at December 31, 2014.
Limitations: The fair value estimates presented herein are based on pertinent information available to management as of June 30, 2015 and December 31, 2014. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.
Fair value estimates are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business. The fair value has not been estimated for assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not financial instruments include the deferred tax assets/liabilities; land, buildings and equipment; costs in excess of net assets acquired; and real estate held for sale.
Note 12: INCOME TAXES AND DEFERRED TAXES
The Company files a consolidated income tax return including all of its wholly-owned subsidiaries on a calendar year basis. Income taxes are accounted for using the asset and liability method. Under this method, a deferred tax asset or liability is determined based on the enacted tax rates which will be in effect when the differences between the financial statement carrying amounts and tax bases of existing assets and liabilities are expected to be reported in the Company’s income tax returns. The effect on deferred taxes of a change in tax rates is recognized in income in the period of change. A valuation allowance is recognized as a reduction to deferred tax assets when management determines it is more likely than not that deferred tax assets will not be available to offset future income tax liabilities.
Accounting standards for income taxes prescribe a recognition threshold and measurement process for financial statement recognition and measurement of uncertain tax positions taken or expected to be taken in a tax return, and also provide guidance on the de-recognition of previously recorded benefits and their classification, as well as the proper recording of interest and penalties, accounting in interim periods, disclosures and transition. The Company periodically reviews its income tax positions based on tax laws and regulations and financial reporting considerations,
45
and records adjustments as appropriate. This review takes into consideration the status of current taxing authorities’ examinations of the Company’s tax returns, recent positions taken by the taxing authorities on similar transactions, if any, and the overall tax environment.
As of June 30, 2015, the Company had an insignificant amount of unrecognized tax benefits for uncertain tax positions, none of which would materially affect the effective tax rate if recognized. The Company does not anticipate that the amount of unrecognized tax benefits will significantly increase or decrease in the next twelve months. The Company’s policy is to recognize interest and penalties on unrecognized tax benefits in the income tax expense. The Company files consolidated income tax returns in U.S. federal jurisdiction and in the Oregon and Idaho state jurisdictions. The tax years which remain subject to examination by the taxing authorities are the years ended December 31, 2013, 2012, and 2011.
Tax credit investments: The Company invests in low income housing tax credit funds that are designed to generate a return primarily through the realization of federal tax credits. The Company accounts for these investments in accordance with ASU 2014-01 and has applied that standard to all prior periods presented. Under this ASU, the cost of tax credit investments is amortized over the life of the investment using a proportional amortization method and tax credit investment amortization expense is a component of the provision for income taxes.
The following table presents the balances of the Company’s tax credit investments and related unfunded commitments at June 30, 2015 and 2014 (in thousands):
June 30, 2015 | December 31, 2014 | ||||||
Tax credit investments | $ | 5,702 | $ | 4,858 | |||
Unfunded commitments—tax credit investments | 2,293 | 2,864 |
The following table presents other information related to the Company's tax credit investments for the three and six months ended June 30, 2015 and 2014 (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Tax credits and other tax benefits recognized | $ | 314 | $ | 211 | $ | 629 | $ | 422 | |||||||
Tax credit amortization expense included in provision for income taxes | 246 | 177 | 490 | 351 |
Note 13: CALCULATION OF WEIGHTED AVERAGE SHARES OUTSTANDING FOR EARNINGS PER SHARE (EPS)
The following table reconciles basic to diluted weighted shares outstanding used to calculate earnings per share data dollars and shares (in thousands, except per share data):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 13,249 | $ | 16,987 | $ | 25,383 | $ | 27,537 | |||||||
Basic weighted average shares outstanding | 20,726 | 19,342 | 20,246 | 19,344 | |||||||||||
Plus unvested restricted stock | 64 | 68 | 55 | 62 | |||||||||||
Diluted weighted shares outstanding | 20,790 | 19,410 | 20,301 | 19,406 | |||||||||||
Earnings per common share | |||||||||||||||
Basic | $ | 0.64 | $ | 0.88 | $ | 1.25 | $ | 1.42 | |||||||
Diluted | $ | 0.64 | $ | 0.88 | $ | 1.25 | $ | 1.42 |
Options to purchase an additional 7,500 shares of common stock as of June 30, 2015 were not included in the computation of diluted earnings per share because their exercise price resulted in them being anti-dilutive. Also, as of June 30, 2015, the warrants originally issued to the U.S. Treasury in the fourth quarter of 2008 to purchase up to $18.6 million (243,998 shares, post reverse-split) of common stock were not included in the computation of diluted EPS for the quarters ended June 30, 2015 and 2014 because the exercise price of the warrants was greater than the average market price of common shares. In June 2013, the Treasury sold the warrants in a public auction. That sale did not change the Company's capital position and did not have any impact on the financial accounting and reporting for these securities.
46
Note 14: STOCK-BASED COMPENSATION PLANS
The Company operates the following stock-based compensation plans as approved by its shareholders:
• | the 2001 Stock Option Plan (the SOP). |
• | the 2006 Long Term Incentive Plan. |
• | the 2012 Restricted Stock and Incentive Bonus Plan. |
• | the 2014 Omnibus Incentive Plan. |
The purpose of these plans is to promote the success and enhance the value of the Company by providing a means for attracting and retaining highly skilled employees, officers and directors of Banner Corporation and its affiliates and linking their personal interests with those of the Company's shareholders. Under these plans the Company currently has outstanding restricted stock share grants, restricted stock unit grants, and stock options.
Stock Option Plans
Under the SOP, Banner reserved 68,571 shares (adjusted for the 2011 reverse stock split) for issuance pursuant to the exercise of stock options to be granted to directors and employees. Authority to grant additional options under the SOP terminated on April 20, 2011. The exercise price of the stock options was set at 100% of the fair market value of the stock price on the date of grant. Options granted vest at a rate of 20% per year from the date of grant and any unexercised incentive stock options will expire 10 years after date of grant or 90 days after employment or service ends.
During the three and six months ended June 30, 2015 and 2014, there were no grants of stock options. Additionally, there were no significant modifications made to any stock option grants during the period. The fair values of stock options granted are amortized as compensation expense on a straight-line basis over the vesting period of the grant. There were no stock-based compensation costs related to the SOP for the six months ended June 30, 2015 or June 30, 2014.
During the three and six months ended June 30, 2015 and 2014, there were no exercises of stock options. Cash was not used to settle any equity instruments previously granted. The Company issues shares from authorized but unissued shares upon the exercise of stock options. The Company does not currently expect to repurchase shares from any source to satisfy such obligations under the SOP.
2006 Long-Term Incentive Plan
In June 2006, the Board of Directors adopted the Banner Corporation 2006 Long-Term Incentive Plan effective July 1, 2006. The plan is an account-based type of benefit, the value of which is directly related to changes in the value of Company common stock, dividends declared on Company common stock and changes in Banner Bank’s average earnings rate, and is considered a stock appreciation right (SAR). Each SAR entitles the holder to receive cash upon vesting, equal to the excess of the fair market value of a share of the Company’s common stock on the date of maturity of the SAR over the fair market value of such share on the date granted. The primary objective of the plan is to create a retention incentive by allowing officers who remain with the Company or the Banks for a sufficient period of time to share in the increases in the value of Company stock.
The Company re-measures the fair value of SARs each reporting period until the award is settled and recognizes changes in fair value and vesting in compensation expense. The Company recognized a net reversal of compensation expense of $103,000 for the six months ended June 30, 2015 compared to a net reversal of compensation expense of $137,000 for the six months ended June 30, 2014. These reversals of compensation expense were due to variations in the market value of Banner stock.
As of June 30, 2015, all SAR awards have been settled and there was no remaining liability for SARs.
2012 Restricted Stock and Incentive Bonus Plan
Under the 2012 Restricted Stock and Incentive Bonus Plan (2012 Restricted Stock Plan), which was initially approved on April 24, 2012, the Company is authorized to issue up to 300,000 shares of its common stock to provide a means for attracting and retaining highly skilled officers of Banner Corporation and its affiliates. Shares granted under the 2012 Restricted Stock Plan have a minimum vesting period of three years. The 2012 Restricted Stock Plan will continue in effect for a term of ten years, after which no further awards may be granted.
The 2012 Restricted Stock Plan was amended on April 23, 2013 to provide for the ability to grant (1) cash-denominated incentive-based awards payable in cash or common stock, including those that are eligible to qualify as qualified performance-based compensation for the purposes of Section 162(m) of the Code and (2) restricted stock awards that qualify as qualified performance-based compensation for the purposes of Section 162(m) of the Code. Vesting requirements may include time-based conditions, performance-based conditions, or market-based conditions.
As of June 30, 2015, the Company had granted 299,997 shares of restricted stock from the 2012 Restricted Stock Plan (as amended and restated), of which 125,237 shares had vested and 174,760 shares remain unvested.
47
2014 Omnibus Incentive Plan
The 2014 Omnibus Incentive Plan (the 2014 Plan) was approved by shareholders on April 22, 2014. The 2014 Plan provides for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares, performance units, other stock-based awards and other cash awards, and provides for vesting requirements which may include time-based or performance-based conditions. The Company has reserved 900,000 shares of its common stock for issuance under the 2014 Plan in connection with the exercise of awards. As of June 30, 2015, 67,083 restricted stock shares and 7,331 restricted stock units have been granted under the 2014 Plan of which 9,352 restricted stock shares have vested.
The expense associated with all restricted stock grants (including restricted stock shares and restricted stock units) was $1.1 million and $1.9 million for the three and six-month periods ended June 30, 2015 and $610,000 and $1.1 million for the three and six-month periods ended June 30, 2014, respectively. Unrecognized compensation expense for these awards as of June 30, 2015 was $6.3 million and will be amortized over the next 33 months.
Note 15: COMMITMENTS AND CONTINGENCIES
Lease Commitments — The Company leases 66 sites under non-cancelable operating leases. The leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule. Substantially all of the leases provide the Company with the option to extend the lease term one or more times following expiration of the initial term.
Financial Instruments with Off-Balance-Sheet Risk — The Company has financial instruments with off-balance-sheet risk generated in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commitments related to standby letters of credit, commitments to originate loans, commitments to sell loans, commitments to buy and sell securities. These instruments involve, to varying degrees, elements of credit and interest rate risk similar to the risk involved in on-balance sheet items recognized in our Consolidated Statements of Financial Condition.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument from commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for on-balance-sheet instruments.
Outstanding commitments for which no asset or liability for the notional amount has been recorded consisted of the following at the dates indicated (in thousands):
Contract or Notional Amount | |||||||
June 30, 2015 | December 31, 2014 | ||||||
Commitments to extend credit | $ | 1,327,128 | $ | 1,166,165 | |||
Standby letters of credit and financial guarantees | 11,052 | 9,934 | |||||
Commitments to originate loans | 47,500 | 20,988 | |||||
Derivatives also included in Note 16: | |||||||
Commitments to originate loans held for sale | 67,909 | 29,851 | |||||
Commitments to sell loans secured by one- to four-family residential properties | 31,559 | 8,714 | |||||
Commitments to sell securities related to mortgage banking activities | 42,874 | 25,000 |
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. Many of the commitments may expire without being drawn upon; therefore, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon extension of credit, is based on management’s credit evaluation of the customer. The type of collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, and income producing commercial properties.
Standby letters of credit are conditional commitments issued to guarantee a customer’s performance or payment to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Interest rates on residential one- to four-family mortgage loan applications are typically rate locked (committed) to customers during the application stage for periods ranging from 30 to 60 days, the most typical period being 45 days. Traditionally these loan applications with rate lock commitments had the pricing for the sale of these loans locked with various qualified investors under a best-efforts delivery program at or near the time the interest rate is locked with the customer. The Company then attempts to deliver these loans before their rate locks expired. This arrangement generally required delivery of the loans prior to the expiration of the rate lock. Delays in funding the loans required a lock extension. The cost of a lock extension at times was borne by the customer and at times by the Bank. These lock extension costs have not had a material impact to our operations. In 2012, the Company also began entering into forward commitments at specific prices and settlement dates to deliver either: (1) residential mortgage loans for purchase by secondary market investors (i.e., Freddie Mac or Fannie Mae), or (2) mortgage-backed securities to broker/dealers. The purpose of these forward commitments is to offset the movement in interest rates between the execution of its
48
residential mortgage rate lock commitments with borrowers and the sale of those loans to the secondary market investor. There were no counterparty default losses on forward contracts in the six months ended June 30, 2015 or June 30, 2014. Market risk with respect to forward contracts arises principally from changes in the value of contractual positions due to changes in interest rates. We limit our exposure to market risk by monitoring differences between commitments to customers and forward contracts with market investors and securities broker/dealers. In the event we have forward delivery contract commitments in excess of available mortgage loans, the transaction is completed by either paying or receiving a fee to or from the investor or broker/dealer equal to the increase or decrease in the market value of the forward contract.
Legal Proceedings — In the normal course of business, the Company and/or its subsidiaries have various legal proceedings and other contingent matters outstanding. These proceedings and the associated legal claims are often contested and the outcome of individual matters is not always predictable. The claims and counter-claims typically arise during the course of collection efforts on problem loans or with respect to action to enforce liens on properties in which the Company holds a security interest. Based on information known to management at this time, the Company is not a party to any legal proceedings that management believes would have a material adverse effect on the Company's results of operations or consolidated financial position at June 30, 2015.
NOTE 16: DERIVATIVES AND HEDGING
The Company, through its Banner Bank subsidiary, is party to various derivative instruments that are used for asset and liability management and customer financing needs. Derivative instruments are contracts between two or more parties that have a notional amount and an underlying variable, require no net investment and allow for the net settlement of positions. The notional amount serves as the basis for the payment provision of the contract and takes the form of units, such as shares or dollars. The underlying variable represents a specified interest rate, index, or other component. The interaction between the notional amount and the underlying variable determines the number of units to be exchanged between the parties and influences the market value of the derivative contract. The Company obtains dealer quotations to value its derivative contracts.
The Company's predominant derivative and hedging activities involve interest rate swaps related to certain term loans and forward sales contracts associated with mortgage banking activities. Generally, these instruments help the Company manage exposure to market risk and meet customer financing needs. Market risk represents the possibility that economic value or net interest income will be adversely affected by fluctuations in external factors such as market-driven interest rates and prices or other economic factors.
Derivatives Designated in Hedge Relationships
The Company's fixed rate loans result in exposure to losses in value or net interest income as interest rates change. The risk management objective for hedging fixed rate loans is to effectively convert the fixed rate received to a floating rate. The Company has hedged exposure to changes in the fair value of certain fixed rate loans through the use of interest rate swaps. For a qualifying fair value hedge, changes in the value of the derivatives are recognized in current period earnings along with the corresponding changes in the fair value of the designated hedged item attributable to the risk being hedged.
In a program brought to Banner Bank through its merger with F&M Bank in 2007, customers received fixed interest rate commercial loans and Banner Bank subsequently hedged that fixed rate loan by entering into an interest rate swap with a dealer counterparty. Banner Bank receives fixed rate payments from the customers on the loans and makes similar fixed rate payments to the dealer counterparty on the swaps in exchange for variable rate payments based on the one-month LIBOR index. Some of these interest rate swaps are designated as fair value hedges. Through application of the “short cut method of accounting,” there is an assumption that the hedges are effective. Banner Bank discontinued originating interest rate swaps under this program in 2008.
As of June 30, 2015 and December 31, 2014, the notional values or contractual amounts and fair values of the Company's derivatives designated in hedge relationships were as follows (in thousands):
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||||||||||
June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||||||
Notional/ Contract Amount | Fair Value (1) | Notional/ Contract Amount | Fair Value (1) | Notional/ Contract Amount | Fair Value (2) | Notional/ Contract Amount | Fair Value (2) | ||||||||||||||||||||||||
Interest rate swaps | $ | 6,914 | $ | 1,052 | $ | 7,089 | $ | 1,165 | $ | 6,914 | $ | 1,052 | $ | 7,089 | $ | 1,165 |
(1) | Included in Loans receivable on the Consolidated Statements of Financial Condition. |
(2) | Included in Other liabilities on the Consolidated Statements of Financial Condition. |
Derivatives Not Designated in Hedge Relationships
Interest Rate Swaps. Banner Bank has been using an interest rate swap program for commercial loan customers, termed the Back-to-Back Program, since 2010. In the Back-to-Back Program, Banner Bank provides the client with a variable rate loan and enters into an interest rate swap in which the client receives a variable rate payment in exchange for a fixed rate payment. Banner Bank offsets its risk exposure by entering into an offsetting interest rate swap with a dealer counterparty for the same notional amount and length of term as the client interest rate swap
49
providing the dealer counterparty with a fixed rate payment in exchange for a variable rate payment. There are also a few interest rate swaps from prior to 2009 that were not designated in hedge relationships that are included in these totals. These swaps do not qualify as designated hedges; therefore, each swap is accounted for as a free standing derivative.
Mortgage Banking. In the normal course of business, the Company sells originated mortgage loans into the secondary mortgage loan markets. During the period of loan origination and prior to the sale of the loans in the secondary market, the Company has exposure to movements in interest rates associated with written rate lock commitments with potential borrowers to originate loans that are intended to be sold and for closed loans that are awaiting sale and delivery into the secondary market.
Written loan commitments that relate to the origination of mortgage loans that will be held for resale are considered free-standing derivatives and do not qualify for hedge accounting. Written loan commitments generally have a term of up to 60 days before the closing of the loan. The loan commitment does not bind the potential borrower to enter into the loan, nor does it guarantee that the Company will approve the potential borrower for the loan. Therefore, when determining fair value, the Company makes estimates of expected “fallout” (loan commitments not expected to close), using models which consider cumulative historical fallout rates, current market interest rates and other factors.
Written loan commitments in which the borrower has locked in an interest rate results in market risk to the Company to the extent market interest rates change from the rate quoted to the borrower. The Company economically hedges the risk of changing interest rates associated with its interest rate lock commitments by entering into forward sales contracts.
Mortgage loans which are held for sale are subject to changes in fair value due to fluctuations in interest rates from the loan's closing date through the date of sale of the loans into the secondary market. Typically, the fair value of these loans declines when interest rates increase and rises when interest rates decrease. To mitigate this risk, the Company enters into forward sales contracts on a significant portion of these loans to provide an economic hedge against those changes in fair value. Mortgage loans held for sale and the forward sales contracts are recorded at fair value with changes in value recorded in current earnings within mortgage banking operations on our Consolidated Statements of Operations.
As of June 30, 2015 and December 31, 2014, the notional values or contractual amounts and fair values of the Company's derivatives not designated in hedge relationships were as follows (in thousands):
Asset Derivatives | Liability Derivatives | ||||||||||||||||||||||||||||||
June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||||||||||||||||||
Notional/ Contract Amount | Fair Value (1) | Notional/ Contract Amount | Fair Value (1) | Notional/ Contract Amount | Fair Value (2) | Notional/ Contract Amount | Fair Value (2) | ||||||||||||||||||||||||
Interest rate swaps | $ | 144,947 | $ | 5,575 | $ | 134,512 | $ | 5,125 | $ | 144,947 | $ | 5,575 | $ | 134,512 | $ | 5,125 | |||||||||||||||
Mortgage loan commitments | 43,230 | 311 | 29,311 | 317 | 24,678 | 148 | — | — | |||||||||||||||||||||||
Forward sales contracts | 67,552 | 444 | — | — | — | — | 33,174 | 198 | |||||||||||||||||||||||
$ | 255,729 | $ | 6,330 | $ | 163,823 | $ | 5,442 | $ | 169,625 | $ | 5,723 | $ | 167,686 | $ | 5,323 |
(1) | Included in Other assets on the Consolidated Statements of Financial Condition, with the exception of those interest rate swaps from prior to 2009 that were not designated in hedge relationships (with a fair value of $416,000 at June 30, 2015 and $558,000 at December 31, 2014), which are included in Loans receivable. |
(2) | Included in Other liabilities on the Consolidated Statements of Financial Condition. |
Gains (losses) recognized in income on non-designated hedging instruments for the three and six months ended June 30, 2015 and 2014 were as follows (in thousands):
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||||
Location on Statement of Operations | 2015 | 2014 | 2015 | 2014 | |||||||||||||
Mortgage loan commitments | Mortgage banking operations | $ | (379 | ) | $ | 321 | $ | 33 | $ | 391 | |||||||
Forward sales contracts | Mortgage banking operations | 595 | (199 | ) | 455 | (265 | ) | ||||||||||
$ | 216 | $ | 122 | $ | 488 | $ | 126 |
The Company is exposed to credit-related losses in the event of nonperformance by the counterparty to these agreements. Credit risk of the financial contract is controlled through the credit approval, limits, and monitoring procedures and management does not expect the counterparties to fail their obligations.
50
In connection with the interest rate swaps between Banner Bank and the dealer counterparties, the agreements contain a provision where if Banner Bank fails to maintain its status as a well/adequately capitalized institution, then the counterparty could terminate the derivative positions and Banner Bank would be required to settle its obligations. Similarly, Banner Bank could be required to settle its obligations under certain of its agreements if specific regulatory events occur, such as a publicly issued prompt corrective action directive, cease and desist order, or a capital maintenance agreement that required Banner Bank to maintain a specific capital level. If Banner Bank had breached any of these provisions at June 30, 2015 or December 31, 2014, it could have been required to settle its obligations under the agreements at the termination value. As of June 30, 2015 and December 31, 2014, the termination value of derivatives in a net liability position related to these agreements was $6.6 million and $6.3 million, respectively. The Company generally posts collateral against derivative liabilities in the form of government agency-issued bonds, mortgage-backed securities, or commercial mortgage-backed securities. Collateral posted against derivative liabilities was $15.1 million and $11.1 million as of June 30, 2015 and December 31, 2014, respectively.
Derivative assets and liabilities are recorded at fair value on the balance sheet and do not take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis and to offset net derivative positions with related collateral where applicable.
The following table illustrates the potential effect of the Company's derivative master netting arrangements, by type of financial instrument, on the Company's Consolidated Statements of Financial Condition as of June 30, 2015 and December 31, 2014 (in thousands):
June 30, 2015 | |||||||||||||||||||||||
Gross Amounts of Financial Instruments Not Offset in the Statement of Financial Condition | |||||||||||||||||||||||
Gross Amounts Recognized | Amounts offset in the Statement of Financial Condition | Net Amounts in the Statement of Financial Condition | Netting Adjustment Per Applicable Master Netting Agreements | Fair Value of Financial Collateral in the Statement of Financial Condition | Net Amount | ||||||||||||||||||
Derivative assets | |||||||||||||||||||||||
Interest rate swaps | $ | 6,627 | $ | — | $ | 6,627 | $ | (7 | ) | $ | — | $ | 6,620 | ||||||||||
$ | 6,627 | $ | — | $ | 6,627 | $ | (7 | ) | $ | — | $ | 6,620 | |||||||||||
Derivative liabilities | |||||||||||||||||||||||
Interest rate swaps | $ | 6,627 | $ | — | $ | 6,627 | $ | (7 | ) | $ | (6,614 | ) | $ | 6 | |||||||||
$ | 6,627 | $ | — | $ | 6,627 | $ | (7 | ) | $ | (6,614 | ) | $ | 6 | ||||||||||
December 31, 2014 | |||||||||||||||||||||||
Gross Amounts of Financial Instruments Not Offset in the Statement of Financial Condition | |||||||||||||||||||||||
Gross Amounts Recognized | Amounts offset in the Statement of Financial Condition | Net Amounts in the Statement of Financial Condition | Netting Adjustment Per Applicable Master Netting Agreements | Fair Value of Financial Collateral in the Statement of Financial Condition | Net Amount | ||||||||||||||||||
Derivative assets | |||||||||||||||||||||||
Interest rate swaps | $ | 6,290 | $ | — | $ | 6,290 | $ | (6 | ) | $ | — | $ | 6,284 | ||||||||||
$ | 6,290 | $ | — | $ | 6,290 | $ | (6 | ) | $ | — | $ | 6,284 | |||||||||||
Derivative liabilities | |||||||||||||||||||||||
Interest rate swaps | $ | 6,290 | $ | — | $ | 6,290 | $ | (6 | ) | $ | (6,279 | ) | $ | 5 | |||||||||
$ | 6,290 | $ | — | $ | 6,290 | $ | (6 | ) | $ | (6,279 | ) | $ | 5 |
51
ITEM 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Overview
We are a bank holding company incorporated in the State of Washington which owns two subsidiary banks, Banner Bank and Islanders Bank. Banner Bank is a Washington-chartered commercial bank that conducts business from its main office in Walla Walla, Washington and, as of June 30, 2015, its 101 branch offices and nine loan production offices located in Washington, Oregon and Idaho. Islanders Bank is also a Washington-chartered commercial bank and conducts its business from three locations in San Juan County, Washington. Banner Corporation is subject to regulation by the Board of Governors of the Federal Reserve System (the Federal Reserve Board). Banner Bank and Islanders Bank (the Banks) are subject to regulation by the Washington State Department of Financial Institutions, Division of Banks and the Federal Deposit Insurance Corporation (the FDIC). As of June 30, 2015, we had total consolidated assets of $5.2 billion, total loans of $4.2 billion, total deposits of $4.3 billion and total stockholders’ equity of $661 million.
Banner Bank is a regional bank which offers a wide variety of commercial banking services and financial products to individuals, businesses and public sector entities in its primary market areas. Islanders Bank is a community bank which offers similar banking services to individuals, businesses and public entities located in the San Juan Islands. The Banks’ primary business is that of traditional banking institutions, accepting deposits and originating loans in locations surrounding their offices in portions of Washington, Oregon and Idaho. Banner Bank is also an active participant in the secondary market, engaging in mortgage banking operations largely through the origination and sale of one- to four-family residential loans. Lending activities include commercial business and commercial real estate loans, agriculture business loans, construction and land development loans, one- to four-family residential loans and consumer loans.
Banner Corporation's successful execution of its strategic plan and operating initiatives continued in the first half of 2015, as evidenced by our solid operating results and profitability which resulted in an annualized return on average assets of 1.02% for both the quarter and six months ended June 30, 2015. Over the past five years, we have significantly added to our client relationships and account base, as well as substantially improved our risk profile by aggressively managing and reducing our problem assets, which has resulted in stronger and sustainable revenues and lower credit costs, and we believe has positioned the Company well for continued success.
For the quarter ended June 30, 2015, our net income was $13.2 million, or $0.64 per diluted share, compared to net income of $17.0 million, or $0.88 per diluted share, for the quarter ended June 30, 2014. In the second quarter of 2014, we recognized a $9.1 million bargain purchase gain related to the acquisition of six branches in southwestern Oregon (the Branch Acquisition), which net of related acquisition expenses contributed $0.23 to diluted net income per share. For the six months ended June 30, 2015, our net income was $25.4 million, or $1.25 per diluted share, compared to net income of $27.5 million, or $1.42 per diluted share for the same period a year earlier. Highlights for the current quarter included additional loan growth, additional client acquisition, solid asset quality, and strong revenues from core operations. Compared to the same three and six-month periods a year ago, we had a significant increase in net interest income as well as substantial increases in deposit fees and service charges and in revenue from mortgage banking. The six months ended June 30, 2015 was also highlighted by the completion of the acquisition of Siuslaw Financial Group (Siuslaw) and its subsidiary, Siuslaw Bank, expanding our presence in Oregon and complementing our Branch Acquisition. As a result of the Siuslaw acquisition, on March 6, 2015, the Company acquired approximately $370 million in total assets, $316 million in deposits, $247 million in loans and more than 8,000 new customer relationships.
Our operating results depend primarily on our net interest income, which is the difference between interest income on interest-earning assets, consisting of loans and investment securities, and interest expense on interest-bearing liabilities, composed primarily of customer deposits and borrowings. Net interest income is primarily a function of our interest rate spread, which is the difference between the yield earned on interest-earning assets and the rate paid on interest-bearing liabilities, as well as a function of the average balances of interest-earning assets and interest-bearing liabilities. Our net interest income before provision for loan losses increased $7.6 million, or 17%, to $51.5 million for the quarter ended June 30, 2015, compared to $43.8 million for the same quarter one year earlier. This increase in net interest income reflects the significant growth in earning assets and the increase in interest rate spread and net interest margin which were enhanced by continuing reductions in deposit and other funding costs. Our interest rate spread increased to 4.18% in the current quarter from 4.03% in the quarter ended June 30, 2014 while our net interest margin increased to 4.19% in the current quarter compared to 4.06% in the same quarter a year earlier.
Our net income also is affected by the level of our other operating income, including deposit fees and service charges, loan origination and servicing fees, and gains and losses on the sale of loans and securities, as well as credit costs and our non-interest operating expenses and income tax provisions. In addition, our net income is affected by the net change in the valuation of certain financial instruments carried at fair value and in certain periods by other-than-temporary impairment (OTTI) charges or recoveries and acquisition-related bargain purchase gains and costs. (See Note 11 of the Selected Notes to the Consolidated Financial Statements.)
Our total other operating income, which includes gains and losses on the sale of securities and changes in the value of financial instruments carried at fair value was $16.1 million for the quarter ended June 30, 2015, compared to $20.3 million for the quarter ended June 30, 2014, which also included an acquisition bargain purchase gain of $9.1 million. For the quarter ended June 30, 2015, we recorded a net fair value gain of $797,000 in fair value adjustments and $28,000 in net losses on the sale of securities. In comparison, for the quarter ended June 30, 2014, we recorded a net fair value gain of $464,000 and no net gain or loss on the sale of securities. Other operating income excluding the net gain on sale of securities, changes in the fair value of financial instruments and, in the second quarter of 2014, the acquisition bargain purchase gain, a measure which we believe is more indicative of our core operations, increased 43% to $15.4 million for the quarter ended June 30, 2015, compared to $10.8 million for the same quarter a year earlier, as a result of meaningfully increased deposit fees and service charges fueled by growth in non-interest-bearing deposit accounts and substantially increased revenues from our mortgage banking operations.
52
Our total revenues (net interest income before the provision for loan losses plus total other operating income) for the second quarter of 2015 increased $3.5 million to $67.6 million, compared to $64.1 million for the same period a year earlier, as a result of increased net interest income and deposit fees and service charges, as well as increased mortgage banking revenues. Our total revenues, excluding changes in the fair value of financial instruments, net loss on sale of securities, and the acquisition bargain purchase gain in 2014, which we believe are more indicative of our core operations, also were strong at $66.8 million for the six months ended June 30, 2015, a $12.3 million, or 22% increase, compared to $54.6 million for the same period a year earlier.
Our other operating expenses increased in the second quarter of 2015 compared to a year earlier largely as a result of acquisition-related expenses, including expenses related to the pending acquisition of AmericanWest Bank, and the costs associated with 16 branches acquired in June 2014 and March 2015, as well as generally increased salary and employee benefits, payment and card processing service costs and advertising and marketing expenses, which were partially offset by an increase in the credit for capitalized loan origination costs. Other operating expenses were $47.7 million for the quarter ended June 30, 2015, compared to $38.4 million for the same quarter a year earlier.
As a result of adequate reserves already in place representing 1.82% of total loans outstanding at June 30, 2015, we did not record a provision for loan losses in the three months ended June 30, 2015, which was the tenth consecutive quarter for which we had no provision for loan losses. Our reserves at March 31, 2015 and June 30, 2014 were 1.83% and 1.97%, respectively, of total loans outstanding. The allowance for loan losses at June 30, 2015 was $77.3 million, representing 332% of non-performing loans. Non-performing loans decreased to $23.3 million at June 30, 2015, compared to $24.7 million at March 31, 2015, but increased 18% when compared to $19.7 million a year earlier primarily as a result of the Siuslaw acquisition. (See Note 7, Loans Receivable and the Allowance for Loan Losses, as well as “Asset Quality” below in this Form 10-Q.)
Non-GAAP financial measures: Other operating income, revenues and other earnings information excluding fair value adjustments, OTTI losses or recoveries, and gains or losses on the sale of securities and, in certain periods, acquisition-related bargain purchase gains and costs are non-GAAP financial measures. Management has presented these and other non-GAAP financial measures in this discussion and analysis because it believes that they provide useful and comparative information to assess trends in our core operations and in understanding our capital position. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, we have also presented comparable earnings information using GAAP financial measures. For a reconciliation of these non-GAAP financial measures, see the tables below. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. See “Comparison of Results of Operations for the Three and Six Months Ended June 30, 2015 and 2014” for more detailed information about our financial performance.
53
The following tables set forth reconciliations of non-GAAP financial measures discussed in this report (in thousands):
For the Three Months Ended June 30 | For the Six Months Ended June 30 | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Total other operating income (GAAP) | $ | 16,141 | $ | 20,310 | $ | 29,838 | $ | 29,342 | |||||||
Exclude net gain (loss) on sale of securities | 28 | — | 537 | (35 | ) | ||||||||||
Exclude change in valuation of financial instruments carried at fair value | (797 | ) | (464 | ) | (1,847 | ) | (209 | ) | |||||||
Exclude acquisition bargain purchase gain | — | (9,079 | ) | — | (9,079 | ) | |||||||||
Total other operating income from core operations (non-GAAP) | $ | 15,372 | $ | 10,767 | $ | 28,528 | $ | 20,019 | |||||||
Net interest income before provision for loan losses | $ | 51,457 | $ | 43,808 | $ | 97,992 | $ | 86,147 | |||||||
Total other operating income | 16,141 | 20,310 | 29,838 | 29,342 | |||||||||||
Total GAAP revenue | 67,598 | 64,118 | 127,830 | 115,489 | |||||||||||
Exclude net gain (loss) on sale of securities | 28 | — | 537 | (35 | ) | ||||||||||
Exclude change in valuation of financial instruments carried at fair value | (797 | ) | (464 | ) | (1,847 | ) | (209 | ) | |||||||
Exclude acquisition bargain purchase gain | — | (9,079 | ) | — | (9,079 | ) | |||||||||
Revenue from core operations (non-GAAP) | $ | 66,829 | $ | 54,575 | $ | 126,520 | $ | 106,166 | |||||||
Income before provision for taxes (GAAP) | $ | 19,864 | $ | 25,683 | $ | 38,181 | $ | 41,474 | |||||||
Exclude net gain (loss) on sale of securities | 28 | — | 537 | (35 | ) | ||||||||||
Exclude change in valuation of financial instruments carried at fair value | (797 | ) | (464 | ) | (1,847 | ) | (209 | ) | |||||||
Exclude acquisition bargain purchase gain | — | (9,079 | ) | — | (9,079 | ) | |||||||||
Exclude acquisition related costs | 3,885 | 1,979 | 5,533 | 2,024 | |||||||||||
Income from core operations before provision for taxes (non-GAAP) | $ | 22,980 | $ | 18,119 | $ | 42,404 | $ | 34,175 | |||||||
Net income (GAAP) | $ | 13,249 | $ | 16,987 | $ | 25,383 | $ | 27,537 | |||||||
Exclude net gain (loss) on sale of securities | 28 | — | 537 | (35 | ) | ||||||||||
Exclude change in valuation of financial instruments carried at fair value | (797 | ) | (464 | ) | (1,847 | ) | (209 | ) | |||||||
Exclude acquisition bargain purchase gain | — | (9,079 | ) | — | (9,079 | ) | |||||||||
Exclude acquisition related costs | 3,885 | 1,979 | 5,533 | 2,024 | |||||||||||
Exclude related tax expense (benefit) | (954 | ) | 2,723 | (1,074 | ) | 2,628 | |||||||||
Total earnings from core operations (non-GAAP) | $ | 15,411 | $ | 12,146 | $ | 28,532 | $ | 22,866 | |||||||
Acquisition bargain purchase gain | $ | — | $ | 9,079 | $ | — | $ | 9,079 | |||||||
Acquisition-related costs | (3,885 | ) | (1,979 | ) | (5,533 | ) | (2,024 | ) | |||||||
Related tax expense | 1,231 | (2,556 | ) | 1,545 | (2,540 | ) | |||||||||
Total net effect of acquisition on earnings | $ | (2,654 | ) | $ | 4,544 | $ | (3,988 | ) | $ | 4,515 | |||||
Diluted weighted shares outstanding | 20,789,533 | 19,409,601 | 20,301,448 | 19,406,215 | |||||||||||
Total net effect of acquisition-related costs and acquisition bargain purchase gain on diluted earnings per share | $ | (0.13 | ) | $ | 0.23 | $ | (0.20 | ) | $ | 0.23 |
54
The ratio of tangible common stockholders’ equity to tangible assets is also a non-GAAP financial measure. We calculate tangible common equity by excluding goodwill and other intangible assets from stockholders’ equity. We calculate tangible assets by excluding the balance of goodwill and other intangible assets from total assets. We believe that this is consistent with the treatment by our bank regulatory agencies, which exclude goodwill and other intangible assets from the calculation of risk-based capital ratios. Management believes that this non-GAAP financial measure provides information to investors that is useful in understanding the basis of our capital position (dollars in thousands).
June 30, 2015 | December 31, 2014 | June 30, 2014 | |||||||||
Stockholders’ equity (GAAP) | $ | 660,650 | $ | 582,888 | $ | 562,331 | |||||
Exclude goodwill and other intangible assets, net | 26,891 | 2,831 | 3,892 | ||||||||
Tangible common stockholders’ equity (non-GAAP) | $ | 633,759 | $ | 580,057 | $ | 558,439 | |||||
Total assets (GAAP) | $ | 5,194,258 | $ | 4,723,163 | $ | 4,744,617 | |||||
Exclude goodwill and other intangible assets, net | 26,891 | 2,831 | 3,892 | ||||||||
Total tangible assets (non-GAAP) | $ | 5,167,367 | $ | 4,720,332 | $ | 4,740,725 | |||||
Tangible common stockholders’ equity to tangible assets (non-GAAP) | 12.26 | % | 12.29 | % | 11.78 | % |
Loans and lending: Loans are our most significant and generally highest yielding earning assets. We attempt to maintain a portfolio of loans in a range of 90% to 95% of total deposits to enhance our revenues, while adhering to sound underwriting practices and appropriate diversification guidelines in order to maintain a moderate risk profile. We offer a wide range of loan products to meet the demands of our customers. Our lending activities are primarily directed toward the origination of real estate and commercial loans. We had $129 million of loan growth in the current quarter and $411 million in the six months ended June 30, 2015. Loan growth for the six months ended June 30, 2015 included meaningful organic growth and $245 million of loans as a result of the Siuslaw acquisition. At June 30, 2015, our net loan portfolio totaled $4.169 billion compared to $3.758 billion at December 31, 2014 and $3.688 billion at June 30, 2014.
Our commercial real estate loans for both owner-occupied and investment properties, including construction and development loans for these types of properties, totaled $1.675 billion, or approximately 39% of our loan portfolio at June 30, 2015. In addition, multifamily residential real estate loans, including construction and development loans for these types of properties, totaled $265 million and comprise approximately 6% of our loan portfolio. While our level of activity and investment in commercial and multifamily real estate loans has been relatively stable for many years, we have experienced an increase in new originations in recent periods resulting in growth in these loan balances. In addition, commercial real estate loans comprised a significant portion of the Siuslaw Bank loan portfolio. Commercial real estate loans increased by $242 million during the first six months of 2015 and multifamily loans increased by $38 million.
We also originate residential construction, land and land development loans and, although our portfolio balances are well below the peak levels before the financial crisis, in recent years we have experienced increased demand for one- to four-family construction loans and our origination activity has been significant. Outstanding residential construction, land and land development balances increased $13 million, or 4%, to $336 million at June 30, 2015 compared to $322 million at December 31, 2014 and increased $49 million, or 17%, compared to $286 million at June 30, 2014. Still, residential construction, land and land development loans represented only approximately 8% of our total loan portfolio at June 30, 2015.
Our commercial business lending is directed toward meeting the credit and related deposit needs of various small- to medium-sized business and agribusiness borrowers operating in our primary market areas. In recent years, our commercial business lending has also included participation in certain national syndicated loans, including shared national credits, which totaled $119 million at June 30, 2015. Reflecting expected seasonal patterns and the expanding Pacific Northwest economy, commercial and agricultural business loans increased $80 million, or 8%, to $1.043 billion at June 30, 2015, compared to $962 million at December 31, 2014, and have increased $62 million, or 6%, compared to $981 million at June 30, 2014. Commercial and agricultural business loans represented approximately 25% of our portfolio at June 30, 2015.
Our residential mortgage loan originations have been relatively strong in recent years, as exceptionally low interest rates have supported demand for loans to refinance existing debt as well as loans to finance home purchases. At June 30, 2015, our outstanding balances for residential mortgages increased $3 million to $543 million, compared to $540 million at December 31, 2014, and have decreased $16 million compared to $559 million at June 30, 2014. One- to four-family residential real estate loans represented nearly 13% of our loan portfolio at June 30, 2015. Most of the one- to four-family residential mortgage loans that we originate are sold in the secondary markets with net gains on sales and loan servicing fees reflected in our revenues from mortgage banking.
Our consumer loan activity is primarily directed at meeting demand from our existing deposit customers. Although demand for consumer loans has continued to be modest in recent years, as we believe many consumers have been focused on reducing their personal debt, we have had reasonable growth in consumer loan balances during the first six months of this year and compared to a year ago. At June 30, 2015, consumer loans, including consumer loans secured by one- to four-family residences, increased $36 million to $385 million, compared to $349 million at December 31, 2014, and have increased $50 million compared to $336 million at June 30, 2014, with most of the increase arising from increased usage of home equity lines of credit and the Siuslaw acquisition.
55
Deposits: Deposits, customer retail repurchase agreements and loan repayments are the major sources of our funds for lending and other investment purposes. We compete with other financial institutions and financial intermediaries in attracting deposits and we generally attract deposits within our primary market areas. Much of the focus of our branch expansion over many years, including the Branch Acquisition and Siuslaw Bank acquisition, and our current marketing efforts have been directed toward attracting additional deposit customer relationships and balances. This effort has been particularly directed towards increasing transaction and savings accounts and for the past four years we have been very successful in increasing these core deposit balances. The long-term success of our deposit gathering activities is reflected not only in the growth of deposit balances, but also in increases in the level of deposit fees, service charges and other payment processing revenues compared to prior periods.
Total deposits were $4.297 billion at June 30, 2015, compared to $3.899 billion at December 31, 2014 and $3.919 billion a year ago. The increase in total deposits for the first six months of the current year largely reflects the acquisition of Siuslaw Bank which added $320 million to deposit totals at June 30, 2015. However, the increase in total deposits compared to December 31, 2014 as well as June 30, 2014 also reflects meaningful organic growth in the total balances and number of client relationships. Non-interest-bearing account balances increased 14% to $1.484 billion at June 30, 2015, compared to $1.299 billion at December 31, 2014, and increased 23% compared to $1.210 billion a year ago largely as a result of our successful client acquisition strategies and the Siuslaw acquisition ($139 million). Interest-bearing transaction and savings accounts increased 12% to $2.047 billion at June 30, 2015, compared to $1.830 billion at December 31, 2014 and increased 16% compared to $1.772 billion a year ago, while certificates of deposit decreased 1% to $766 million at June 30, 2015, compared to $771 million at December 31, 2014 and decreased 18% compared to $937 million a year earlier. Core deposits represented 82% of total deposits at June 30, 2015, compared to 76% of total deposits a year earlier.
Management’s Discussion and Analysis of Results of Operations is intended to assist in understanding our financial condition and results of operations. The information contained in this section should be read in conjunction with the Consolidated Financial Statements and accompanying Selected Notes to the Consolidated Financial Statements contained in Item 1 of this Form 10-Q.
Summary of Critical Accounting Policies
Our significant accounting policies are described in Note 1 of the Notes to the Consolidated Financial Statements for the year ended December 31, 2014 included in the 2014 Form 10-K. Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, management has identified several accounting policies that, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of our financial statements. These policies relate to (i) the methodology for the recognition of interest income, (ii) determination of the provision and allowance for loan and lease losses, (iii) the valuation of financial assets and liabilities recorded at fair value, including OTTI losses, (iv) the valuation of intangibles, such as goodwill, core deposit intangibles and mortgage servicing rights, (v) the valuation of or recognition of deferred tax assets and liabilities, and (vi) the application of acquisition accounting standards to acquisition transactions. These policies and judgments, estimates and assumptions are described in greater detail below. Management believes that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate based on the factual circumstances at the time. However, given the sensitivity of the financial statements to these critical accounting policies, the use of other judgments, estimates and assumptions could result in material differences in the Company’s results of operations or financial condition. Further, subsequent changes in economic or market conditions could have a material impact on these estimates and the Company’s financial condition and operating results in future periods. There have been no significant changes in our application of accounting policies during the first six months of 2015.
Interest Income: (Note 1) Interest on loans and securities is accrued as earned unless management doubts the collectability of the asset or the unpaid interest. Interest accruals on loans are generally discontinued when loans become 90 days past due for payment of interest and the loans are then placed on nonaccrual status. All previously accrued but uncollected interest is deducted from interest income upon transfer to nonaccrual status. For any future payments collected, interest income is recognized only upon management’s assessment that there is a strong likelihood that the full amount of a loan will be repaid or recovered. A loan may be put on nonaccrual status sooner than this policy would dictate if, in management’s judgment, the amounts owed, principal or interest, may be uncollectable. While less common, similar interest reversal and nonaccrual treatment is applied to investment securities if their ultimate collectability becomes questionable.
Provision and Allowance for Loan Losses: (Note 7) The provision for loan losses reflects the amount required to maintain the allowance for losses at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves. We maintain an allowance for loan losses consistent in all material respects with the GAAP guidelines outlined in ASC 450, Contingencies. We have established systematic methodologies for the determination of the adequacy of our allowance for loan losses. The methodologies are set forth in a formal policy and take into consideration the need for an overall general valuation allowance as well as specific allowances that are tied to individual problem loans. We increase our allowance for loan losses by charging provisions for probable loan losses against our income and value impaired loans consistent with the accounting guidelines outlined in ASC 310, Receivables.
The allowance for losses on loans is maintained at a level sufficient to provide for probable losses based on evaluating known and inherent risks in the loan portfolio and upon our continuing analysis of the factors underlying the quality of the loan portfolio. These factors include, among others, changes in the size and composition of the loan portfolio, delinquency rates, actual loan loss experience, current and anticipated economic conditions, detailed analysis of individual loans for which full collectability may not be assured, and determination of the existence and realizable value of the collateral and guarantees securing the loans. Realized losses related to specific assets are applied as a reduction of the carrying value of the assets and charged immediately against the allowance for loan loss reserve. Recoveries on previously charged off loans are credited to the allowance. The reserve is based upon factors and trends identified by us at the time financial statements are prepared. Although we use the best information available, future adjustments to the allowance may be necessary due to economic, operating, regulatory and other conditions
56
beyond our control. The adequacy of general and specific reserves is based on our continuing evaluation of the pertinent factors underlying the quality of the loan portfolio as well as individual review of certain large balance loans. Loans are considered impaired when, based on current information and events, we determine that it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Factors involved in determining impairment include, but are not limited to, the financial condition of the borrower, the value of the underlying collateral and the current status of the economy. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, at the loan’s observable market price or the fair value of collateral if the loan is collateral dependent. Subsequent changes in the value of impaired loans are included within the provision for loan losses in the same manner in which impairment initially was recognized or as a reduction in the provision that would otherwise be reported. Large groups of smaller-balance homogeneous loans are collectively evaluated for impairment. Loans that are collectively evaluated for impairment include residential real estate and consumer loans and, as appropriate, smaller balance non-homogeneous loans. Larger balance non-homogeneous residential construction and land, commercial real estate, commercial business loans and unsecured loans are individually evaluated for impairment.
Our methodology for assessing the appropriateness of the allowance consists of several key elements, which include specific allowances, an allocated formula allowance and an unallocated allowance. Losses on specific loans are provided for when the losses are probable and estimable. General loan loss reserves are established to provide for inherent loan portfolio risks not specifically provided for on an individual loan basis. The level of general loan loss reserves is based on analysis of potential exposures existing in our loan portfolio including evaluation of historical trends, current market conditions and other relevant factors identified by us at the time the financial statements are prepared. The formula allowance is calculated by applying loss factors to outstanding loans, excluding those loans that are subject to individual analysis for specific allowances. Loss factors are based on our historical loss experience adjusted for significant environmental considerations, including the experience of other banking organizations, which in our judgment affect the collectability of the portfolio as of the evaluation date. The unallocated allowance is based upon our evaluation of various factors that are not directly measured in the determination of the formula and specific allowances. This methodology may result in losses or recoveries differing significantly from those provided in the Consolidated Financial Statements.
While we believe the estimates and assumptions used in our determination of the adequacy of the allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions or that any increased provisions that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of the Banks’ allowance for loan losses is subject to review by bank regulators as part of the routine examination process, which may result in the adjustment of reserves based upon their judgment of information available to them at the time of their examination.
Fair Value Accounting and Measurement: (Note 11) We use fair value measurements to record fair value adjustments to certain financial assets and liabilities and to determine fair value disclosures. We include in the Notes to the Consolidated Financial Statements information about the extent to which fair value is used to measure financial assets and liabilities, the valuation methodologies used and the impact on our results of operations and financial condition. Additionally, for financial instruments not recorded at fair value we disclose, where appropriate, our estimate of their fair value. For more information regarding fair value accounting, please refer to Note 11 in the Selected Notes to the Consolidated Financial Statements in this report on Form 10-Q.
Goodwill and other Intangible Assets: (Note 9) Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed, and is not amortized but is reviewed annually for impairment. Other intangible assets consists primarily of core deposit intangibles (CDI), which are amounts recorded in business combinations or deposit purchase transactions related to the value of transaction-related deposits and the value of the customer relationships associated with the deposits. Core deposit intangibles are being amortized on an accelerated basis over a weighted average estimated useful life of eight years. These assets are reviewed at least annually for events or circumstances that could impact their recoverability. These events could include loss of the underlying core deposits, increased competition or adverse changes in the economy. To the extent other identifiable intangible assets are deemed unrecoverable, impairment losses are recorded in other non-interest expense to reduce the carrying amount of the assets.
Mortgage Servicing Rights: (Note 9) Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of loans. Generally, purchased servicing rights are capitalized at the cost to acquire the rights. For sales of mortgage loans, the value of the servicing right is estimated and capitalized. Fair value is based on market prices for comparable mortgage servicing contracts. Capitalized servicing rights are reported in other assets and are amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.
Income Taxes and Deferred Taxes: (Note 12) The Company and its wholly-owned subsidiaries file consolidated U.S. federal income tax returns, as well as state income tax returns in Oregon and Idaho. Income taxes are accounted for using the asset and liability method. Under this method a deferred tax asset or liability is determined based on the enacted tax rates which are expected to be in effect when the differences between the financial statement carrying amounts and tax basis of existing assets and liabilities are expected to be reported in the Company’s income tax returns. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. Under GAAP (ASC 740), a valuation allowance is required to be recognized if it is “more likely than not” that all or a portion of our deferred tax assets will not be realized.
Business Combinations: (Note 4) Business combinations are accounted for using the acquisition method of accounting. Under the acquisition method of accounting, assets acquired and liabilities assumed are recorded at estimated fair value at the date of acquisition. Any difference in purchase consideration over the fair value of assets acquired and liabilities assumed results in the recognition of goodwill should purchase
57
consideration exceed net estimated fair values, or a bargain purchase gain, should estimated fair values exceed purchase consideration. Expenses incurred in connection with a business combination are expensed as incurred.
Acquired Loans: Purchased loans are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either purchased credit-impaired or purchased non-credit-impaired. Purchased credit-impaired loans reflect credit deterioration since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments.
The cash flows expected to be received over the life of the loans were estimated by management. These cash flows were provided to third party analysts to calculate carrying values of the loans, book yields, effective interest income and impairment, if any, based on actual and projected events. Default rates, loss severity, and prepayment speed assumptions will be periodically reassessed to update our expectation of future cash flows. The excess of the cash flows expected to be collected over a loan's carrying value is considered to be the accretable yield and is recognized as interest income over the estimated life of the loan using the effective interest method. The accretable yield may change due to changes in the timing and amounts of expected cash flows. Changes in the accretable yield are disclosed quarterly.
The excess of the undiscounted contractual balances due over the cash flows expected to be collected is considered to be the non-accretable difference. The non-accretable difference represents our estimate of the credit losses expected to occur and was considered in determining the fair value of the loans as of the acquisition date. Subsequent to the acquisition date, any increases in expected cash flows over those expected at purchase date are adjusted through a change to the accretable yield on a prospective basis. Any subsequent decreases in expected cash flows attributable to credit deterioration are recognized by recording a provision for loan losses. The purchased credit-impaired loans acquired are and will continue to be subject to the Company's internal and external credit review and monitoring.
For purchased non-impaired loans, the difference between the fair value and unpaid principal balance of the loan at the acquisition date is amortized or accreted to interest income over the life of the loans.
Comparison of Financial Condition at June 30, 2015 and December 31, 2014
General. Total assets increased $471 million, or 10%, to $5.194 billion at June 30, 2015, from $4.723 billion at December 31, 2014. Net loans receivable (gross loans less deferred fees and discounts, and allowance for loan losses) increased $411 million, or 11%, to $4.169 billion at June 30, 2015, from $3.758 billion at December 31, 2014. A portion of these increases resulted from the Siuslaw acquisition in which we acquired $247 million in loans and $316 million in deposits when the purchase transaction closed on March 6, 2015.
The increase in net loans included increases of $209 million in commercial real estate loans, including $126 million from the Siuslaw acquisition, $36 million in consumer loans, $38 million in multifamily loans, $88 million in commercial business loans, including $27 million from the Siuslaw acquisition, $11 million in one- to four-family construction loans, $28 million in commercial construction loans, $8 million in land and land development loans, and $3 million in one- to four-family residential loans, partially offset by decreases of $8 million in agricultural business loans and $118,000 in multifamily construction loans. The increase in commercial real estate loans included $140 million for investment properties and $70 million for owner-occupied properties.
The aggregate balance of interest-earning deposits and securities increased $13 million from December 31, 2014 to $651 million at June 30, 2015, largely as a result of the Siuslaw acquisition. Our total investment in securities decreased $30 million to $552 million at June 30, 2015, while interest-earning deposits increased $43 million during the six months ended June 30, 2015 to $98 million. Securities purchases during the six-month period were modest and were less than sales, paydowns and maturities. Purchases were primarily mortgage-backed securities and intermediate-term taxable and tax-exempt municipal securities. Securities sales were also modest although we did sell substantially all of the securities acquired in the Siuslaw acquisition. The average effective duration of Banner's securities portfolio was approximately 3.1 years at June 30, 2015. Net fair value adjustments to the portfolio of securities held for trading, which are included in net income, were an increase of $2.6 million in the six months ended June 30, 2015. In addition, fair value adjustments for securities designated as available-for-sale reflected a decrease of $1.4 million for the six months ended June 30, 2015, which was included net of the associated tax expense of $504,000 as a component of other comprehensive income and largely occurred as a result of modestly decreased market interest rates. (See Note 11 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q.)
REO increased $2.7 million, to $6.1 million at June 30, 2015, compared to $3.4 million at December 31, 2014, primarily as a result of properties acquired in the Siuslaw merger. During the six months ended June 30, 2015, we transferred $2.1 million of loans into REO, capitalized costs of $298,000, recorded $182,000 of negative valuation adjustments, and disposed of $2.2 million of REO properties, recognizing $220,000 in net gains related to those sales. (See Note 8 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q and “Asset Quality” discussion below).
Deposits increased $398 million, or 10%, to $4.297 billion at June 30, 2015 from $3.899 billion at December 31, 2014, largely as a result of the Siuslaw acquisition, which accounted for $320 million of the increase for the six months ended June 30, 2015. Non-interest-bearing deposits increased by $185 million, or 14%, to $1.484 billion at June 30, 2015, compared to $1.299 billion at December 31, 2014, and increased by 23% compared to a year earlier. Interest-bearing transaction and savings accounts increased by $217 million, or 12%, to $2.047 billion at June 30, 2015 from $1.830 billion at December 31, 2014 and increased by 16% compared to a year earlier. Certificates of deposit decreased $5 million, or 1%, to $766 million at June 30, 2015 from $771 million at December 31, 2014, and decreased by 18% compared to a year earlier.
58
FHLB advances decreased $32 million to $236,000 at June 30, 2015 from $32 million at December 31, 2014, as we used our excess liquidity to repay maturing FHLB advances. Other borrowings, consisting of retail repurchase agreements primarily related to customer cash management accounts, increased $17 million, or 22%, to $95 million at June 30, 2015, compared to $77 million at December 31, 2014. A junior subordinated debenture with a fair value of $6 million was acquired in the Siuslaw acquisition in the quarter ended March 31, 2015. No additional junior subordinated debentures were issued or matured during the six months ended June 30, 2015; however, in addition to the acquisition of the junior subordinated debenture in the Siuslaw transaction, the estimated fair value of these instruments increased by $734,000. Junior subordinated debentures totaled $85 million at June 30, 2015 compared to $78 million at December 31, 2014. For more information, see Notes 10 and 11 of the Selected Notes to the Consolidated Financial Statements.
Total stockholders' equity increased $78 million, or 13%, to $661 million at June 30, 2015 compared to $583 million at December 31, 2014. The increase in equity primarily reflects the common shares issued in the Siuslaw acquisition and the year-to-date net income reduced by payment of dividends to common stockholders. In addition, there was an improvement of $485,000 in accumulated other comprehensive income representing an unrealized gain, net of tax, on securities available-for-sale. Tangible common stockholders' equity, which excludes intangible assets, increased $54 million to $634 million, or 12.26% of tangible assets at June 30, 2015, compared to $580 million, or 12.29% of tangible assets at December 31, 2014. In the six months ended June 30, 2015, we did not have any repurchases of our common stock as part of the publicly announced repurchase plan, but 12,284 shares were surrendered by employees to satisfy tax withholding obligations upon the vesting of restricted stock grants.
Comparison of Results of Operations for the Three and Six Months Ended June 30, 2015 and 2014
For the quarter ended June 30, 2015, net income was $13.2 million, or $0.64 per diluted share. This compares to net income of $17.0 million, or $0.88 per diluted share, for the quarter ended June 30, 2014. For the six months ended June 30, 2015, net income was $25.4 million, or $1.25 per diluted share. This compares to net income of $27.5 million, or $1.42 per diluted share for the six months ended June 30, 2014. In the quarter and six months ended June 30, 2014, net income was significantly augmented by the $9.1 million bargain purchase gain ($5.8 million net of income tax) realized from the Branch Acquisition, which net of related expenses added $0.23 per diluted share to earnings for those periods.
As expected, our current quarter and six month operating results continued to be influenced by very low levels of market interest rates which continued to exert pressure on asset yields, but also supported solid loan demand, strong housing markets and increased mortgage origination activity. Nonetheless, substantial growth in earning assets as well as changes in the asset mix and further reductions in funding costs combined to offset this yield pressure, while mortgage banking revenues nearly doubled compared the same periods a year ago. In addition, credit costs remained low and deposit fees and other payment processing revenues increased compared to a year earlier reflecting significant growth in client relationships, including growth as a result of the Branch Acquisition and the Siuslaw merger. As a result, net income for the current quarter and six months was solid, representing further progress on our strategic priorities and initiatives, and produced an annualized return on average assets of 1.02% for both periods.
Net Interest Income. Net interest income before provision for loan losses increased by $7.6 million, or 17%, to $51.5 million for the quarter ended June 30, 2015, compared to $43.8 million for the same quarter one year earlier, as a significant increase of $590 million in the average balance of interest-earning assets combined with a modest increase in the net interest margin produced strong growth for this key source of revenue. The net interest margin of 4.19% for the quarter ended June 30, 2015 was 13 basis points higher than for the same quarter in the prior year. The increase in the net interest margin compared to a year earlier reflects changes in the mix of earning assets and modest reductions in deposit and funding costs, which were generally sufficient to offset the impact of persistently low market interest rates on earning asset yields. Earning asset yields and the net interest margin were aided by a substantial credit recovery during the current quarter, including the collection of delinquent interest, which contributed $471,000 to net interest income and added four basis points to the second quarter net interest margin. The accretion of discounts on the loans acquired in the Siuslaw merger contributed an additional three basis points to the net interest margin in the quarter ended June 30, 2015, while nonaccrual loans reduced the net interest margin by one basis point. Nonaccrual loans also reduced the net interest margin by three basis points in the quarter ended June 30, 2014.
The net interest spread increased to 4.18% for the quarter ended June 30, 2015 compared to 4.03% for the quarter ended June 30, 2014. Reflecting changes in the asset mix, as well as the credit recovery and the acquisition accounting discount accretion, the yield on interest-earning assets for the quarter ended June 30, 2015 was 4.41%, an increase of ten basis points compared to the same quarter a year earlier. By contrast, funding costs were modestly lower, especially deposit costs which decreased five basis points to 0.16% from 0.21% a year earlier, leading to a decrease of five basis points for all funding liabilities to 0.23% for the quarter ended June 30, 2015 compared to 0.28% for the quarter ended June 30, 2014.
Net interest income before provision for loan losses increased by $11.9 million, or 14%, to $98.0 million for the six months ended June 30, 2015 compared to $86.1 million for the same period one year earlier, as a result of a $491 million increase in average interest-earning assets and enhanced by an eight basis point increase in the net interest margin. The net interest margin increased to 4.14% for the six months ended June 30, 2015 compared to 4.06% for the same period in the prior year and, similar to the results for the current quarter, this increase was a result of the effect of changes in asset mix, the credit recovery, the acquisition accounting discount accretion and lower funding costs. The credit recovery referred to above contributed two basis points to the net interest margin for six months ended June 30, 2015. The accretion of discounts on the loans acquired in the Siuslaw merger also added two basis points to the net interest margin, while nonaccrual loans reduced the margin by one basis point during the six months ended June 30, 2015. Nonaccrual loans reduced the net interest margin by three basis points in the six months ended June 30, 2014.
59
Interest Income. Interest income for the quarter ended June 30, 2015 was $54.1 million, compared to $46.5 million for the same quarter in the prior year, an increase of $7.4 million, or 16%. The increase in interest income occurred primarily as a result of an increase in the average balances of interest-earning assets enhanced by an increase in the yield. The average balance of interest-earning assets was $4.923 billion for the quarter ended June 30, 2015, an increase of $590 million, or 14%, compared to $4.333 billion one year earlier. The yield on average interest-earning assets increased to 4.41% for the quarter ended June 30, 2015, compared to 4.31% for the same quarter one year earlier. The increase in the yield on earning assets reflects an asset mix that included proportionately more loans and less securities, as well as modestly higher yields on both loans and securities in the current period. Average loans receivable for the quarter ended June 30, 2015 increased $593 million, or 17%, to $4.182 billion, compared to $3.589 billion for the same quarter in the prior year. Interest income on loans increased by $7.9 million, or 18%, to $51.1 million for the current quarter from $43.2 million for the quarter ended June 30, 2014, reflecting the impact of the $593 million increase in average loan balances and a seven basis point increase in the average yield on loans. The average yield on loans was 4.90% for the quarter ended June 30, 2015, compared to 4.83% for the same quarter one year earlier. The credit recovery added five basis points and the acquisition accounting discount accretion added four basis points to the current quarter loan yield.
Interest income for the six months ended June 30, 2015 was $103.1 million, compared to $91.6 million for the same period in the prior year, an increase of $11.5 million, or 13%. As with quarterly results, the year-to-date results reflect a $491 million, or 11%, increase in the average balance of interest-earning assets as well as a four basis point increase in the yield on interest-earning assets.
The combined average balance of mortgage-backed securities, other investment securities, daily interest-bearing deposits and FHLB stock decreased to $742 million for the quarter ended June 30, 2015 (excluding the effect of fair value adjustments), compared to $744 million for the quarter ended June 30, 2014; and the interest and dividend income from those investments decreased by $343,000 compared to the same quarter in the prior year. The average yield on the combined portfolio decreased to 1.62% for the quarter ended June 30, 2015, from 1.80% for the same quarter one year earlier. The decrease in the yield on the combined portfolio was the result of a more significant portion of the portfolio being invested in daily interest-bearing deposits; however, a substantial portion of those interest-bearing deposits were redeployed into loans by the end of the current quarter. The yield on the combined portfolio benefited slightly from a $16 million reduction in the average balance of FHLB stock which had a very low 0.26% dividend yield. For the quarter ended June 30, 2015, the yield on mortgage-backed securities increased one basis point to 1.67% compared to the quarter ended June 30, 2014; however, for the six months ended June 30, 2015, the yield on mortgage-backed securities decreased 17 basis points to 1.51% compared to the same period in the previous year, largely as a result of unanticipated prepayments on multifamily loans underlying certain securities that had significant unamortized purchase premiums. For the quarter ended June 30, 2015, the yield on other securities increased six basis point to 2.47% compared to the quarter ended June 30, 2014 and for the six months ended June 30, 2015, the yield on other securities increased two basis points to 2.47% compared to the same period in the previous year.
Interest Expense. Interest expense for the quarter ended June 30, 2015 was $2.6 million, compared to $2.7 million for the same quarter in the prior year, a decrease of $113,000, or 4%. The decrease in interest expense occurred as a result of a five basis point decrease in the average cost of all funding liabilities to 0.23% for the quarter ended June 30, 2015, from 0.28% for the same quarter one year earlier, partially offset by a $553 million increase in average funding liabilities. The increase in average funding liabilities reflects a significant increase in core deposits, including non-interest-bearing accounts, and increases in other borrowings which are primarily retail repurchase agreements with deposit customers, partially offset by a continued decline in the average balance of certificates of deposit as well as decreased average advances from the FHLB compared to one year ago. A substantial portion of the increase in core deposits was a result of the Branch Acquisition and the Siuslaw Bank merger, although compared to a year earlier the increase also reflects meaningful client acquisition and organic account growth. Interest expense for the six months ended June 30, 2015 and 2014 was $5.2 million and $5.5 million, respectively, and similar to quarterly results, the reduction is reflective of a decrease of four basis points in the average rate paid for all funding liabilities, partially offset by an increase in their average balances over that time period.
Deposit interest expense decreased $142,000, or 7%, to $1.8 million for the quarter ended June 30, 2015, compared to $1.9 million for the same quarter in the prior year, as a result of a five basis point decrease in the cost of deposits. Average deposit balances increased to $4.305 billion for the quarter ended June 30, 2015, from $3.701 billion for the quarter ended June 30, 2014, and the average rate paid on deposit balances decreased to 0.16% in the second quarter of 2015 from 0.21% for the quarter ended June 30, 2014. The cost of interest-bearing deposits decreased by five basis points to 0.25% for the quarter ended June 30, 2015 compared to 0.30% in the same quarter a year earlier. Significantly contributing to the decrease in total deposit costs was a $379 million increase in the average balances of non-interest-bearing accounts. Deposit costs are significantly affected by changes in the level of market interest rates; however, changes in the average rate paid for interest-bearing deposits frequently tend to lag changes in market interest rates as evidenced by the continuing decline in our deposit costs despite relatively stable short-term market interest rates over the past twelve months. Further, continuing changes in our deposit mix, especially growth in lower cost transaction and savings accounts, in particular non-interest-bearing deposits, have meaningfully contributed to the decrease in our funding costs compared to earlier periods.
For the six months ended June 30, 2015, deposit interest expense decreased $373,000 to $3.5 million compared to $3.9 million for the same period one year ago. Similar to the quarter, average deposit costs decreased by four basis points and the average balance of deposits increased $492 million for the six months ended June 30, 2015, compared to the same period one year ago.
Average FHLB advances (excluding the effect of fair value adjustments) were $192,000 for the quarter ended June 30, 2015, compared to $68 million for the same quarter one year earlier, and the average rate paid on FHLB advances for the quarter ended June 30, 2015 increased to 6.27% from 0.30% for the same quarter one year earlier. Interest expense on FHLB advances decreased to $3,000 for the quarter ended June 30, 2015 from $51,000 for the quarter ended June 30, 2014. For the six months ended June 30, 2015, interest expense on FHLB advances decreased by $70,000 to $20,000 compared to $90,000 for the same period in the prior year. Average FHLB advances excluding the effect of fair value adjustments decreased $50 million to $9 million over that same time period compared to $59 million for the six months ended June 30, 2014.
60
The average rate paid on FHLB advances increased 14 basis points to 0.45% for the six months ended June 30, 2015, compared to 0.31% for the same period a year ago.
Other borrowings consist primarily of retail repurchase agreements with deposits customers secured by certain investment securities. The average balance for other borrowings increased $8 million to $96 million during the current quarter from $88 million during the same quarter a year earlier, while the rate on other borrowings decreased to 0.20% from 0.21% a year earlier. As a result, interest expense for other borrowings increased to $48,000 for the quarter ended June 30, 2015, compared to $45,000 for the quarter ended June 30, 2014. For the six months ended June 30, 2015, the average balance for other borrowings increased $4 million to $92 million compared to $88 million during the same period a year earlier, while the rate on other borrowings remained unchanged at 0.20% during both periods.
Junior subordinated debentures which were issued in connection with our issuance of trust preferred securities had an average balance of $132 million (excluding the effect of fair value adjustments) and an average cost of 2.43% for the quarter ended June 30, 2015, compared to an average balance of $124 million and an average cost of 2.35% for the quarter ended June 30, 2014. Both the average balance and average cost of these borrowings increased slightly compared to the same period a year earlier as a result of an $8 million junior subordinated debenture acquired in the Siuslaw acquisition. Junior subordinated debentures outstanding had an average balance of $129 million (excluding the effect of fair value adjustments) and an average cost of 2.41% for the six months ended June 30, 2015, compared to an average balance of $124 million and average cost of 2.36% for the same period in the prior year. The junior subordinated debentures are adjustable-rate instruments with repricing frequencies of three months based upon the three-month LIBOR index.
61
Analysis of Net Interest Spread. The following tables present for the periods indicated our condensed average balance sheet information, together with interest income and yields earned on average interest-earning assets and interest expense and rates paid on average interest-bearing liabilities with additional comparative data on our operating performance (dollars in thousands):
Three Months Ended June 30, 2015 | Three Months Ended June 30, 2014 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost (3) | Average Balance | Interest and Dividends | Yield/ Cost (3) | ||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Mortgage loans | $ | 3,092,690 | $ | 38,642 | 5.01 | % | $ | 2,607,763 | $ | 32,351 | 4.98 | % | |||||||||
Commercial/agricultural loans | 960,818 | 10,509 | 4.39 | 868,070 | 9,092 | 4.20 | |||||||||||||||
Consumer and other loans | 128,040 | 1,927 | 6.04 | 112,821 | 1,756 | 6.24 | |||||||||||||||
Total loans (1) | 4,181,548 | 51,078 | 4.90 | 3,588,654 | 43,199 | 4.83 | |||||||||||||||
Mortgage-backed securities | 305,427 | 1,275 | 1.67 | 349,743 | 1,446 | 1.66 | |||||||||||||||
Other securities | 260,351 | 1,603 | 2.47 | 306,489 | 1,843 | 2.41 | |||||||||||||||
Interest-bearing deposits with banks | 159,191 | 109 | 0.27 | 54,887 | 43 | 0.31 | |||||||||||||||
FHLB stock | 16,903 | 11 | 0.26 | 33,055 | 9 | 0.11 | |||||||||||||||
Total investment securities | 741,872 | 2,998 | 1.62 | 744,174 | 3,341 | 1.80 | |||||||||||||||
Total interest-earning assets | 4,923,420 | 54,076 | 4.41 | 4,332,828 | 46,540 | 4.31 | |||||||||||||||
Non-interest-earning assets | 272,486 | 197,799 | |||||||||||||||||||
Total assets | $ | 5,195,906 | $ | 4,530,627 | |||||||||||||||||
Deposits: | |||||||||||||||||||||
Interest-bearing checking accounts | $ | 481,568 | 99 | 0.08 | $ | 428,059 | 87 | 0.08 | |||||||||||||
Savings accounts | 988,991 | 366 | 0.15 | 826,043 | 314 | 0.15 | |||||||||||||||
Money market accounts | 573,101 | 225 | 0.16 | 420,343 | 175 | 0.17 | |||||||||||||||
Certificates of deposit | 771,153 | 1,078 | 0.56 | 915,312 | 1,334 | 0.58 | |||||||||||||||
Total interest-bearing deposits | 2,814,813 | 1,768 | 0.25 | 2,589,757 | 1,910 | 0.30 | |||||||||||||||
Non-interest-bearing deposits | 1,489,940 | — | — | 1,110,979 | — | — | |||||||||||||||
Total deposits | 4,304,753 | 1,768 | 0.16 | 3,700,736 | 1,910 | 0.21 | |||||||||||||||
Other interest-bearing liabilities: | |||||||||||||||||||||
FHLB advances | 192 | 3 | 6.27 | 67,510 | 51 | 0.30 | |||||||||||||||
Other borrowings | 96,231 | 48 | 0.20 | 88,040 | 45 | 0.21 | |||||||||||||||
Junior subordinated debentures | 131,964 | 800 | 2.43 | 123,716 | 726 | 2.35 | |||||||||||||||
Total borrowings | 228,387 | 851 | 1.49 | 279,266 | 822 | 1.18 | |||||||||||||||
Total funding liabilities | 4,533,140 | 2,619 | 0.23 | 3,980,002 | 2,732 | 0.28 | |||||||||||||||
Other non-interest-bearing liabilities (2) | 2,966 | (4,237 | ) | ||||||||||||||||||
Total liabilities | 4,536,106 | 3,975,765 | |||||||||||||||||||
Stockholders’ equity | 659,800 | 554,862 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 5,195,906 | $ | 4,530,627 | |||||||||||||||||
Net interest income/rate spread | $ | 51,457 | 4.18 | % | $ | 43,808 | 4.03 | % | |||||||||||||
Net interest margin | 4.19 | % | 4.06 | % | |||||||||||||||||
Additional Key Financial Ratios: | |||||||||||||||||||||
Return on average assets | 1.02 | % | 1.50 | % | |||||||||||||||||
Return on average equity | 8.05 | 12.28 | |||||||||||||||||||
Average equity / average assets | 12.70 | 12.25 | |||||||||||||||||||
Average interest-earning assets / average interest-bearing liabilities | 161.78 | 151.02 | |||||||||||||||||||
Average interest-earning assets / average funding liabilities | 108.61 | 108.86 | |||||||||||||||||||
Non-interest (other operating) income / average assets | 1.25 | 1.80 | |||||||||||||||||||
Non-interest (other operating) expense / average assets | 3.68 | 3.40 | |||||||||||||||||||
Efficiency ratio (4) | 70.61 | 59.94 |
(1) | Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans. |
(2) | Average other non-interest-bearing liabilities include fair value adjustments related to FHLB advances and junior subordinated debentures. |
(3) | Yields and costs have not been adjusted for the effect of tax-exempt interest. |
(4) | Other operating expense divided by the total of net interest income (before provision for loan losses) and other operating income (non-interest income). |
62
Six Months Ended June 30, 2015 | Six Months Ended June 30, 2014 | ||||||||||||||||||||
Average Balance | Interest and Dividends | Yield/ Cost (3) | Average Balance | Interest and Dividends | Yield/ Cost (3) | ||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Mortgage loans | $ | 3,003,444 | $ | 74,203 | 4.98 | % | $ | 2,559,911 | $ | 63,503 | 5.00 | % | |||||||||
Commercial/agricultural loans | 923,586 | 19,477 | 4.25 | 860,404 | 17,945 | 4.21 | |||||||||||||||
Consumer and other loans | 124,593 | 3,763 | 6.09 | 112,009 | 3,494 | 6.29 | |||||||||||||||
Total loans (1) | 4,051,623 | 97,443 | 4.85 | 3,532,324 | 84,942 | 4.85 | |||||||||||||||
Mortgage-backed securities | 306,740 | 2,302 | 1.51 | 351,042 | 2,917 | 1.68 | |||||||||||||||
Other securities | 263,058 | 3,220 | 2.47 | 303,390 | 3,681 | 2.45 | |||||||||||||||
Interest-bearing deposits with banks | 125,384 | 162 | 0.26 | 56,610 | 88 | 0.31 | |||||||||||||||
FHLB stock | 21,895 | 18 | 0.17 | 34,098 | 18 | 0.11 | |||||||||||||||
Total investment securities | 717,077 | 5,702 | 1.60 | 745,140 | 6,704 | 1.81 | |||||||||||||||
Total interest-earning assets | 4,768,700 | 103,145 | 4.36 | 4,277,464 | 91,646 | 4.32 | |||||||||||||||
Non-interest-earning assets | 250,935 | 199,006 | |||||||||||||||||||
Total assets | $ | 5,019,635 | $ | 4,476,470 | |||||||||||||||||
Deposits: | |||||||||||||||||||||
Interest-bearing checking accounts | $ | 463,690 | 189 | 0.08 | $ | 423,548 | 172 | 0.08 | |||||||||||||
Savings accounts | 959,585 | 710 | 0.15 | 822,702 | 634 | 0.16 | |||||||||||||||
Money market accounts | 547,612 | 428 | 0.16 | 417,666 | 372 | 0.18 | |||||||||||||||
Certificates of deposit | 770,270 | 2,174 | 0.57 | 902,679 | 2,696 | 0.60 | |||||||||||||||
Total interest-bearing deposits | 2,741,157 | 3,501 | 0.26 | 2,566,595 | 3,874 | 0.30 | |||||||||||||||
Non-interest-bearing deposits | 1,410,949 | — | — | 1,093,646 | — | — | |||||||||||||||
Total deposits | 4,152,106 | 3,501 | 0.17 | 3,660,241 | 3,874 | 0.21 | |||||||||||||||
Other interest-bearing liabilities: | |||||||||||||||||||||
FHLB advances | 8,920 | 20 | 0.45 | 59,048 | 90 | 0.31 | |||||||||||||||
Other borrowings | 92,289 | 91 | 0.20 | 88,105 | 89 | 0.20 | |||||||||||||||
Junior subordinated debentures | 129,048 | 1,541 | 2.41 | 123,716 | 1,446 | 2.36 | |||||||||||||||
Total borrowings | 230,257 | 1,652 | 1.45 | 270,869 | 1,625 | 1.21 | |||||||||||||||
Total funding liabilities | 4,382,363 | 5,153 | 0.24 | 3,931,110 | 5,499 | 0.28 | |||||||||||||||
Other non-interest-bearing liabilities (2) | 3,021 | (5,154 | ) | ||||||||||||||||||
Total liabilities | 4,385,384 | 3,925,956 | |||||||||||||||||||
Stockholders’ equity | 634,251 | 550,514 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 5,019,635 | $ | 4,476,470 | |||||||||||||||||
Net interest income/rate spread | $ | 97,992 | 4.12 | % | $ | 86,147 | 4.04 | % | |||||||||||||
Net interest margin | 4.14 | % | 4.06 | % | |||||||||||||||||
Additional Key Financial Ratios: | |||||||||||||||||||||
Return on average assets | 1.02 | % | 1.24 | % | |||||||||||||||||
Return on average equity | 8.07 | 10.09 | |||||||||||||||||||
Average equity / average assets | 12.64 | 12.30 | |||||||||||||||||||
Average interest-earning assets / average interest-bearing liabilities | 160.49 | 150.75 | |||||||||||||||||||
Average interest-earning assets / average funding liabilities | 108.82 | 108.81 | |||||||||||||||||||
Non-interest (other operating) income / average assets | 1.20 | 1.32 | |||||||||||||||||||
Non-interest (other operating) expense / average assets | 3.60 | 3.33 | |||||||||||||||||||
Efficiency ratio (4) | 70.13 | 64.09 |
(1) | Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans. |
(2) | Average other non-interest-bearing liabilities include fair value adjustments related to FHLB advances and junior subordinated debentures. |
(3) | Yields and costs have not been adjusted for the effect of tax-exempt interest. |
(4) | Other operating expense divided by the total of net interest income (before provision for loan losses) and other operating income (non-interest income). |
63
Provision and Allowance for Loan Losses. As a result of adequate reserves already in place representing 1.82% of total loans outstanding, as well as continuing strong loan performance and credit quality metrics, we did not record a provision for loan losses in either the quarter or six months ended June 30, 2015. Similarly, we did not record a provision in either the quarter or six months ended June 30, 2014. As discussed in the Summary of Critical Accounting Policies section above and in Note 1 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q, the provision and allowance for loan losses is one of the most critical accounting estimates included in our Consolidated Financial Statements.
The provision for loan losses reflects the amount required to maintain the allowance for losses at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves, trends in delinquencies and net charge-offs and current economic conditions. While our credit quality indicators remained solid, eliminating the need for a provision for loan losses for the first six months of 2015, reflecting lingering uncertainty in the economy, we continue to maintain a substantial allowance for loan losses at June 30, 2015.
Net recoveries were $2.0 million for the quarter ended June 30, 2015 compared to net charge-offs of $61,000 for the same quarter in the prior year. For the six months ended June 30, 2015, net recoveries were $1.4 million compared to $52,000 for the first six months of 2014. Non-performing loans were $23 million at June 30, 2015, including $9 million from the Siuslaw acquisition, compared to $17 million at December 31, 2014 and $20 million at June 30, 2014. A comparison of the allowance for loan losses at June 30, 2015 and 2014 reflects an increase of $3 million to $77 million at June 30, 2015, from $74 million at June 30, 2014. Included in our allowance at June 30, 2015 was an unallocated portion of $4 million, which is based upon our evaluation of various factors that are not directly measured in the determination of the formula and specific allowances. The allowance for loan losses as a percentage of total loans (loans receivable including loans acquired in business combinations carried at fair value) decreased to 1.82% at June 30, 2015, from 1.97% at June 30, 2014. The allowance as a percentage of non-performing loans (including non-performing loans acquired in business combinations) decreased to 332% at June 30, 2015, compared to 376% one year ago.
As of June 30, 2015, we had identified $49 million of impaired loans. Impaired loans are comprised of loans on nonaccrual, TDRs that are performing under their restructured terms and loans that are 90 days or more past due, but are still on accrual. Impaired loans may be evaluated for reserve purposes using either a specific impairment analysis or collectively evaluated as part of homogeneous pools. For more information on these impaired loans, refer to Note 7 of the Selected Notes to the Consolidated Financial Statements, Loans Receivable and the Allowance for Loan Losses, and Note 11, Fair Value Accounting and Measurement, in this Form 10-Q.
We believe that the allowance for loan losses as of June 30, 2015 was adequate to absorb the known and inherent risks of loss in the loan portfolio at that date. While we believe the estimates and assumptions used in our determination of the adequacy of the allowance are reasonable, there can be no assurance that these estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions or that any increased provisions that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of the allowance for loan losses is subject to review by bank regulators as part of the routine examination process, which may result in the establishment of additional reserves based upon their judgment of information available to them at the time of their examination.
Other Operating Income. Other operating income, which includes changes in the valuation of financial instruments carried at fair value, net gain or loss on sale of securities, and in the quarter ended June 30, 2014 the acquisition bargain purchase gain, as well as non-interest revenues from core operations, was $16.1 million for the quarter ended June 30, 2015, compared to $20.3 million for the same quarter in the prior year. Our other operating income for the three months ended June 30, 2015 included a $797,000 net gain for fair value adjustments, which was partially offset by a $28,000 net loss on the sale of securities. The net fair value adjustment and loss on sale of securities principally related to the sale of one pooled trust preferred collateralized debt obligation security (TRUP CDO) which had been carried at fair value. During the quarter ended June 30, 2014, fair value adjustments resulted in a net gain of $464,000 and we recorded the Branch Acquisition bargain purchase gain of $9.1 million. For a more detailed discussion of our fair value adjustments, please refer to Note 11 in the Selected Notes to the Consolidated Financial Statements in this Form 10-Q.
Other operating income including changes in the valuation of financial instruments carried at fair value and net gain or loss on sale of securities was $29.8 million for the six months ended June 30, 2015, compared to $29.3 million for the same period in the prior year, which in addition included the Branch Acquisition bargain purchase gain. Our other operating income for the six months ended June 30, 2015 included fair value adjustments resulting in a net gain of $1.8 million and a net loss on the sale of securities of $537,000, compared to fair value adjustments resulting in a net gain of $209,000, a net gain on the sale of securities of $35,000 and the Branch Acquisition bargain purchase gain of $9.1 million during the same period one year ago.
Excluding the fair value adjustments, net gain or loss on sale of securities and the Branch Acquisition bargain purchase gain, other operating income from core operations increased by $4.6 million, or 43%, to $15.4 million for the quarter ended June 30, 2015, compared to $10.8 million for the quarter ended June 30, 2014, largely as a result of increased revenues from deposit fees and other service charges and increased mortgage banking income. Deposit fees and other service charges increased by $2.2 million, or 30%, compared to the second quarter a year ago reflecting growth in the number of deposit accounts, increased transaction activity and our decision to change our debit and credit card relationship to MasterCard®. Mortgage banking revenues increased by $2.1 million reflecting increased mortgage refinancing activity, as well as a strong home purchase market and our increased market presence as a result of additions to our production staff.
Excluding the fair value adjustments, net gain or loss on sale of securities and the Branch Acquisition bargain purchase gain, other operating income from core operations increased by $8.5 million, or 43%, to $28.5 million for the six months ended June 30, 2015, compared to $20.0 million for the same period in the prior year. Deposit fees and service charges increased by $3.7 million, or 27%, to $17.7 million for the six
64
months ended June 30, 2015 compared to $13.9 million for the first six months of the prior year, while revenues from mortgage banking operations increased by $4.4 million to $8.8 million, nearly double the amount recorded in the first six months of the prior year.
Other Operating Expenses. Other operating expenses increased by $9.3 million, to $47.7 million for the quarter ended June 30, 2015, compared to $38.4 million for the quarter ended June 30, 2014, largely as a result of acquisition-related expenses and the costs associated with operating the 16 branches acquired in June 2014 and March 2015, as well as generally increased salary and employee benefit costs, payment and card processing expenses, and advertising and marketing expenses, which were partially offset by an increase in the credit for capitalized loan origination costs. Acquisition-related costs for the quarter ended June 30, 2015, were $3.9 million, including $900,000 related to the Siuslaw Bank acquisition and $3.0 million related to the pending AmericanWest acquisition, compared to $2.0 million in the same quarter one year ago.
Salary and employee benefits expense increased $4.4 million, or 20%, to $26.7 million for the quarter ended June 30, 2015, compared to $22.3 million for the quarter ended June 30, 2014, in part reflecting the incremental staffing associated with the Branch Acquisition in June 2014 and the Siuslaw acquisition in March 2015. The increased expense also was the result of salary and wage adjustments and increased incentive compensation accruals, health insurance and other benefit costs and mortgage banking commissions related to the ongoing operations of the rest of the Company.
Partially offsetting the increase in compensation, the credit for capitalized loan origination costs increased by $505,000 compared to the same quarter a year earlier reflecting increased loan production. Payment and card processing expenses increased $996,000, or 36%, compared to the same period one year earlier, reflecting increased transactions as a result of the significant growth in core deposit accounts. Advertising and marketing expenses increased $828,000, or 60%, to $2.2 million for the quarter ended June 30, 2015, compared to $1.4 million for the quarter ended June 30, 2014 as a result of increased direct mail advertising and expanded market areas, as well as certain front-loaded costs for new media campaigns. Occupancy expense increased $817,000, or 15%, to $6.4 million for the quarter ended June 30, 2015, compared to $5.5 million for the quarter ended June 30, 2014, in large part reflecting the additional branch locations from the Branch Acquisition and the Siuslaw acquisition, but also as a result of increased depreciation expense related to computer hardware and software upgrades and building repair and maintenance expenses. Information and computer data services increased $355,000, or 19%. The net charge from REO operations was $167,000 for the quarter ended June 30, 2015 compared to a net credit of $109,000 for the quarter ended June 30, 2014. Professional services expense, excluding those that were acquisition-related, was $388,000, or 35%, lower than in the prior year.
Other operating expenses for the six months ended June 30, 2015 increased $15.6 million, or 21%, to $89.6 million, compared to $74.0 million for the six months ended June 30, 2014. Acquisition-related costs added $5.5 million to other operating expenses in the first six months of this year compared to $2.0 million in the same period last year. Salary and employee benefits expense increased $7.5 million, or 17%, to $51.0 million for the six months ended June 30, 2015 compared to $43.5 million for the six months ended June 30, 2014, again reflecting the additional staffing associated with the acquired branches as well as salary and wage adjustments and mortgage commissions and other benefit costs. In addition, the credit for capitalized loan origination costs increased by $1.1 million compared to the same six-month period a year earlier. Reflecting the significant growth in core deposits, expenses for payment and card processing increased by $1.5 million, or 28%, to $6.8 million for the six months ended June 30, 2015, compared to $5.3 million for the same period in the prior year. Advertising and marketing increased $1.4 million, or 57%, to $3.8 million for the six months ended June 30, 2015, compared to $2.4 million in the same period in the prior year. Occupancy and equipment expenses increased $1.1 million, or 10%, to $12.4 million for the six months ended June 30, 2015, compared to $11.2 million in the same period last year primarily as a result of the additional branches. Information and computer data services expense for the six months ended June 30, 2015 increased $673,000, or 17%, compared to one year ago while business and use taxes increased $361,000, or 66%, over the same periods. REO operations for the six months ended June 30, 2015 resulted in a net charge of $191,000, compared to a net credit of $70,000 for the prior-year period, an increase of $261,000, and included $182,000 of valuation adjustments and $220,000 of net gains on the sale of properties. Partially offsetting those increases was a $579,000, or (27%), decrease in professional services during the six months ended June 30, 2015 compared to the same period last year.
Income Taxes. In the quarter ended June 30, 2015, we recognized $6.6 million in income tax expense for an effective tax rate of 33.3%, which reflects our normal statutory tax rate increased by the effect of certain non-deductible merger expenses and reduced by the effect of tax-exempt income and certain tax credits. Our normal, expected statutory income tax rate is 36.4%, representing a blend of the statutory federal income tax rate of 35.0% and apportioned effects of the 7.6% Oregon and 7.4% Idaho income tax rates. For the quarter ended June 30, 2014, we recognized $8.7 million in income tax expense for an effective tax rate of 33.9%. For the six months ended June 30, 2015, we recognized $12.8 million in income tax expense for an effective tax rate of 33.5%. For the six months ended June 30, 2014, we recognized $13.9 million in income tax expense for an effective tax rate of 33.6%. For more discussion on our income taxes, please refer to Note 12 in the Selected Notes to the Consolidated Financial Statements in this report on Form 10-Q.
Asset Quality
Achieving and maintaining a moderate risk profile by employing appropriate underwriting standards, avoiding excessive asset concentrations and aggressively managing troubled assets has been and will continue to be a primary focus for us. As a result, our non-performing assets declined substantially in recent years, although our non-performing assets increased modestly during the most recent six months as a result of $9.2 million of non-performing loans and $2.5 million of real estate owned acquired in the Siuslaw merger. While these assets acquired in the merger transaction have been recorded at fair values, including appropriate present value discounting of expected cash flows which can be interpreted as converting the loans to performing status, we have chosen to include them in our non-performing asset totals and related credit metrics to present a more complete representation of our asset quality. In addition to the discounts associated with the loans acquired in business combinations, our reserve levels are substantial and, as a result of our impairment analysis and charge-off actions, reflect current appraisals and valuation estimates. While our non-performing assets and credit costs have been materially reduced compared to past periods, we continue to
65
be actively engaged with our borrowers in resolving remaining problem assets and with the effective management of real estate owned as a result of foreclosures.
Non-Performing Assets: Non-performing assets increased to $29 million, or 0.57% of total assets, at June 30, 2015, from $20 million, or 0.43% of total assets, at December 31, 2014, and $24 million, or 0.51% of total assets, at June 30, 2014. Our allowance for loan losses was $77 million, or 1.82% of total loans and 332% of non-performing loans at June 30, 2015, compared to $76 million, or 1.98% of total loans and 454% of non-performing loans at December 31, 2014. We believe our level of non-performing loans and assets, which increased modestly primarily as a result of the Siuslaw merger, is manageable and continue to believe that we have sufficient capital and human resources to manage the collection of our non-performing assets in an orderly fashion. The primary components of the $29 million in non-performing assets were $12 million in nonaccrual loans, $11 million in loans more than 90 days delinquent and still accruing interest, and $6 million in REO.
Loans are reported as restructured when we grant concessions to a borrower experiencing financial difficulties that we would not otherwise consider. As a result of these concessions, restructured loans or TDRs are impaired as the Banks will not collect all amounts due, both principal and interest, in accordance with the terms of the original loan agreement. If any restructured loan becomes delinquent or other matters call into question the borrower's ability to repay full interest and principal in accordance with the restructured terms, the restructured loan(s) would be reclassified as nonaccrual. At June 30, 2015, we had $26 million of restructured loans currently performing under their restructured terms.
The following table sets forth information with respect to our non-performing assets and restructured loans at the dates indicated (dollars in thousands):
June 30, 2015 | December 31, 2014 | June 30, 2014 | |||||||||
Nonaccrual Loans: (1)(2) | |||||||||||
Secured by real estate: | |||||||||||
Commercial | $ | 1,072 | $ | 1,132 | $ | 2,692 | |||||
Multifamily | — | — | 422 | ||||||||
Construction and land | 3,153 | 1,275 | 1,296 | ||||||||
One- to four-family | 5,662 | 8,834 | 9,354 | ||||||||
Commercial business | 179 | 537 | 925 | ||||||||
Agricultural business, including secured by farmland | 1,560 | 1,597 | 104 | ||||||||
Consumer | 861 | 1,187 | 1,205 | ||||||||
12,487 | 14,562 | 15,998 | |||||||||
Loans more than 90 days delinquent, still on accrual:(3) | |||||||||||
Secured by real estate: | |||||||||||
Commercial | 1,835 | — | 993 | ||||||||
Multifamily | 570 | — | — | ||||||||
Construction and land | 5,951 | — | — | ||||||||
One- to four-family | 1,976 | 2,095 | 2,181 | ||||||||
Commercial business | — | — | 280 | ||||||||
Consumer | 472 | 79 | 293 | ||||||||
10,804 | 2,174 | 3,747 | |||||||||
Total non-performing loans | 23,291 | 16,736 | 19,745 | ||||||||
REO, net (4) | 6,105 | 3,352 | 4,388 | ||||||||
Other repossessed assets held for sale | — | 76 | 69 | ||||||||
Total non-performing assets | $ | 29,396 | $ | 20,164 | $ | 24,202 | |||||
Total non-performing loans to loans before allowance for loan losses | 0.55 | % | 0.44 | % | 0.52 | % | |||||
Total non-performing loans to total assets | 0.45 | % | 0.35 | % | 0.42 | % | |||||
Total non-performing assets to total assets | 0.57 | % | 0.43 | % | 0.51 | % | |||||
Restructured loans (5) | $ | 26,114 | $ | 29,154 | $ | 37,461 | |||||
Loans 30-89 days past due and on accrual | $ | 4,185 | $ | 8,387 | $ | 7,670 |
(Footnotes on following page)
66
Footnotes for Table of Non-performing Assets and Restructured Loans
(1) | Includes $1.8 million of nonaccrual restructured loans at June 30, 2015. |
(2) | For the six months ended June 30, 2015, $373,000 in interest income would have been recorded had nonaccrual loans been current. |
(3) | Includes purchase credit impaired loans with discounts accreting into income. |
(4) | Real estate acquired by us as a result of foreclosure or by deed-in-lieu of foreclosure is classified as real estate held for sale until it is sold. When property is acquired, it is recorded at the lower of the estimated fair value of the property, less expected selling costs, or the carrying value of the defaulted loan. Subsequent to foreclosure, the property is carried at the lower of the foreclosed amount or net realizable value. Upon receipt of a new appraisal and market analysis, the carrying value is written down through the establishment of a specific reserve to the anticipated sales price, less selling and holding costs. |
(5) | These loans are performing under their restructured terms. |
The following table sets forth the Company’s non-performing assets by geographic concentration at June 30, 2015 (dollars in thousands):
Washington | Oregon | Idaho | Total | ||||||||||||
Secured by real estate: | |||||||||||||||
Commercial | $ | 1,039 | $ | 1,835 | $ | 33 | $ | 2,907 | |||||||
Multifamily | — | 570 | — | 570 | |||||||||||
Construction and land | |||||||||||||||
One- to four-family construction | — | 1,186 | — | 1,186 | |||||||||||
Residential land acquisition & development | — | 750 | — | 750 | |||||||||||
Residential land improved lots | — | 504 | — | 504 | |||||||||||
Commercial land improved | — | 4,765 | — | 4,765 | |||||||||||
Commercial land unimproved | — | 1,899 | — | 1,899 | |||||||||||
Total construction and land | — | 9,104 | — | 9,104 | |||||||||||
One- to four-family | 6,161 | 990 | 487 | 7,638 | |||||||||||
Commercial business | 141 | 31 | 7 | 179 | |||||||||||
Agricultural business, including secured by farmland | 774 | 786 | — | 1,560 | |||||||||||
Consumer | 681 | 472 | 180 | 1,333 | |||||||||||
Total non-performing loans | 8,796 | 13,788 | 707 | 23,291 | |||||||||||
REO | 1,638 | 4,434 | 33 | 6,105 | |||||||||||
Other repossessed assets | — | — | — | — | |||||||||||
Total non-performing assets | $ | 10,434 | $ | 18,222 | $ | 740 | $ | 29,396 | |||||||
Percent of non-performing assets | 35 | % | 62 | % | 3 | % | 100 | % |
In addition to the non-performing loans as of June 30, 2015, we had other classified loans with an aggregate outstanding balance of $80 million that are not on nonaccrual status, with respect to which known information concerning possible credit problems with the borrowers or the cash flows of the properties securing the respective loans has caused management to be concerned about the ability of the borrowers to comply with present loan repayment terms. This may result in the future inclusion of such loans in the nonaccrual loan category.
Within our non-performing loans, we have four lending relationships with aggregate loan exposure in excess of $1.0 million that collectively comprise $8.5 million, or 36.5% of our total non-performing loans as of June 30, 2015. At that date the single largest non-performing lending relationship consisted of one loan that totaled $3.6 million secured by four commercial lots in Lane County, Oregon. The second largest non-performing lending relationship consisted of one loan that totaled $1.9 million secured by resource/agricultural acreage in Union County, Oregon. The third largest non-performing lending relationship consisted of one loan that totaled $1.8 million secured by golf course property, business assets and fixtures in Lane County, Oregon. The fourth largest non-performing lending relationship consisted of one loan that totaled $1.2 million and is secured by a 17-acre parcel also in Lane County. The remaining balance of non-performing loans consists of 108 lending relationships with borrowers located throughout our market areas.
We record REO (acquired through a lending relationship) at fair value on a non-recurring basis. All REO properties are recorded at the lower of the estimated fair value of the property, less estimate selling costs, or the carrying value of the loan. From time to time, non-recurring fair value adjustments to REO are recorded to reflect partial write-downs based on an observable market price or current appraised value of property. The individual carrying values of these assets are reviewed for impairment at least annually and any additional impairment charges are expensed to operations. For the quarter ended June 30, 2015, we had $182,000 of impairment charges, compared to the quarter ended June 30, 2014 in which we recognized no impairment charges related to these types of assets. For the six months ended June 30, 2015 and 2014, we recognized $182,000 and $37,000, respectively, of these impairment charges.
67
At June 30, 2015, we had $6.1 million of REO, the most significant components of which are a commercial office building with two parcels of land in Lane County, Oregon with a book value of $871,000; a subdivision in the greater Portland, Oregon area consisting of five residential buildable lots and 33.2 acres of undeveloped land with a book value of $701,000; a single family residence in Lane County, Oregon with a book value of $680,000; a single family residence in the Spokane, Washington area with a book value of $535,000; and one parcel of commercial mixed-use land in Lane County, Oregon with a book value of $523,000. All other REO holdings have individual book values of less than $500,000. The geographical distribution of our REO is approximately $3.0 million in Lane County, Oregon, or 49% of total REO; $1.4 million in the greater Portland, Oregon area, or 23% of total REO, and $1.0 million in the Greater Seattle Puget Sound area, or 17% of total REO. All other areas of Washington, Oregon and Idaho had a combined book value of $633,000, or 11% of total REO.
Liquidity and Capital Resources
Our primary sources of funds are deposits, borrowings, proceeds from loan principal and interest payments and sales of loans, and the maturity of and interest income on mortgage-backed and investment securities. While maturities and scheduled amortization of loans and mortgage-backed securities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, economic conditions, competition and our pricing strategies.
Our primary investing activity is the origination and purchase of loans and, in certain periods, the purchase of securities. During the six months ended June 30, 2015 and 2014, our loan originations exceeded our loan repayments by $354 million and $316 million, respectively. During those periods we purchased loans of $121 million and $102 million, respectively. During the six months ended June 30, 2015 and 2014, we sold $314 million and $161 million, respectively, of loans. Securities purchased during the six months ended June 30, 2015 and 2014 totaled $62 million and $66 million, respectively, and securities repayments, maturities and sales were $105 million and $58 million, respectively.
Our primary financing activity is gathering deposits. Deposits increased by $398 million during the first six months of 2015. The Siuslaw acquisition contributed $320 million to the increase in deposits as of June 30, 2015, including $139 million in non-interest bearing deposits, $157 million in interest-bearing transaction and savings accounts, and $24 million in certificates of deposit. Certificates of deposits are generally more vulnerable to competition and price sensitive than other retail deposits and our pricing of those deposits varies significantly based upon our liquidity management strategies at any point in time. At June 30, 2015, certificates of deposit amounted to $766 million, or 18% of our total deposits, including $575 million which were scheduled to mature within one year. While no assurance can be given as to future periods, historically, we have been able to retain a significant amount of our deposits as they mature.
FHLB advances (excluding fair value adjustments) decreased $32 million from December 31, 2014 to $236,000 at June 30, 2015, and decreased $45 million from June 30, 2014, as we used our excess liquidity to repay maturing FHLB advances and increased deposits were available to fund lending needs. As of June 30, 2015, FHLB advances consisted of one long-term borrowing tied to a specific loan customer's outstanding loan balance. Other borrowings increased $17 million from December 31, 2014 to $95 million at June 30, 2015 and increased $6 million from one year ago. The increase in other borrowings in the six months ended June 30, 2015 was due to an increase of retail repurchase agreements.
We must maintain an adequate level of liquidity to ensure the availability of sufficient funds to accommodate deposit withdrawals, to support loan growth, to satisfy financial commitments and to take advantage of investment opportunities. During the six months ended June 30, 2015 and 2014, we used our sources of funds primarily to fund loan commitments, purchase securities, and pay maturing savings certificates and deposit withdrawals. At June 30, 2015, we had outstanding loan commitments totaling $1.454 billion, including undisbursed loans in process and unused credit lines totaling $1.386 billion. While representing potential growth in the loan portfolio and lending activities, this level of commitments is proportionally consistent with our historical experience and does not represent a departure from normal operations.
We generally maintain sufficient cash and readily marketable securities to meet short-term liquidity needs; however, our primary liquidity management practice to supplement deposits is to increase or decrease short-term borrowings, including FHLB advances and Federal Reserve Bank of San Francisco (FRBSF) borrowings. We maintain credit facilities with the FHLB-Des Moines, which at June 30, 2015 provide for advances that in the aggregate may equal the lesser of 35% of Banner Bank’s assets or adjusted qualifying collateral (subject to a sufficient level of ownership of FHLB stock), up to a total possible credit line of $1.7 billion, and 35% of Islanders Bank’s assets or adjusted qualifying collateral, up to a total possible credit line of $27 million. Advances under these credit facilities (excluding fair value adjustments) totaled $236,000 at June 30, 2015. In addition, Banner Bank has been approved for participation in the FRBSF’s Borrower-In-Custody (BIC) program. Under this program Banner Bank had available lines of credit of approximately $687 million as of June 30, 2015, subject to certain collateral requirements, namely the collateral type and risk rating of eligible pledged loans. We had no funds borrowed from the FRBSF at June 30, 2015 or December 31, 2014. Management believes it has adequate resources and funding potential to meet our foreseeable liquidity requirements.
Banner Corporation is a separate legal entity from the Banks and, on a stand-alone level, must provide for its own liquidity and pay its own operating expenses and cash dividends. Banner's primary sources of funds consist of capital raised through dividends or capital distributions from the Banks, although there are regulatory restrictions on the ability of the Banks to pay dividends. At June 30, 2015, the Company on an unconsolidated basis had liquid assets of $54.2 million.
As noted below, Banner Corporation and its subsidiary banks continued to maintain capital levels significantly in excess of the requirements to be categorized as “Well-Capitalized” under applicable regulatory standards, including the newly implemented Basel III and Dodd Frank standards. During the six months ended June 30, 2015, total stockholders' equity increased $78 million, or 13%, to $661 million. Total equity at June 30, 2015 is entirely attributable to common stock. At June 30, 2015, tangible common stockholders’ equity, which excludes other goodwill and other intangible assets, was $634 million, or 12.26% of tangible assets. See the discussion and reconciliation of non-GAAP financial information in the Executive Overview section of Management’s Discussion and Analysis of Financial Condition and Results of Operation in
68
this Form 10-Q for more detailed information with respect to tangible common stockholders’ equity. Also, see the capital requirements discussion and table below with respect to our regulatory capital positions.
Capital Requirements
Banner Corporation is a bank holding company registered with the Federal Reserve. Bank holding companies are subject to capital adequacy requirements of the Federal Reserve under the Bank Holding Company Act of 1956, as amended (BHCA), and the regulations of the Federal Reserve. Banner Bank and Islanders Bank, as state-chartered, federally insured commercial banks, are subject to the capital requirements established by the FDIC.
The capital adequacy requirements are quantitative measures established by regulation that require Banner Corporation and the Banks to maintain minimum amounts and ratios of capital. The Federal Reserve requires Banner Corporation to maintain capital adequacy that generally parallels the FDIC requirements. The FDIC requires the Banks to maintain minimum ratios of Total Capital, Tier 1 Capital, and Common Equity Tier 1 Capital to risk-weighted assets as well as Tier 1 Leverage Capital to average assets. At June 30, 2015, Banner Corporation and the Banks each exceeded all regulatory capital requirements. (See Item 1, “Business–Regulation,” and Note 18 of the Notes to the Consolidated Financial Statements included in the 2014 Form 10-K for additional information regarding regulatory capital requirements for Banner Corporation and the Banks.)
The actual regulatory capital ratios calculated for Banner Corporation, Banner Bank and Islanders Bank as of June 30, 2015, along with the minimum capital amounts and ratios, were as follows (dollars in thousands):
Actual | Minimum to be Categorized as "Adequately Capitalized" | Minimum to be Categorized as “Well-Capitalized” | |||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||
Banner Corporation—consolidated | |||||||||||||||||||||
Total capital to risk-weighted assets | $ | 778,340 | 16.21 | % | $ | 384,133 | 8.00 | % | $ | 480,167 | 10.00 | % | |||||||||
Tier 1 capital to risk-weighted assets | 718,092 | 14.96 | 288,100 | 6.00 | 384,133 | 8.00 | |||||||||||||||
Tier 1 leverage capital to average assets | 718,092 | 13.89 | 206,843 | 4.00 | 258,554 | 5.00 | |||||||||||||||
Common equity tier 1 capital | 637,625 | 13.28 | 216,075 | 4.50 | 312,108 | 6.50 | |||||||||||||||
Banner Bank | |||||||||||||||||||||
Total capital to risk-weighted assets | 685,529 | 14.83 | 369,878 | 8.00 | 462,348 | 10.00 | |||||||||||||||
Tier 1 capital to risk-weighted assets | 627,504 | 13.57 | 277,409 | 6.00 | 369,878 | 8.00 | |||||||||||||||
Tier 1 leverage capital to average assets | 627,504 | 12.76 | 197,715 | 4.00 | 247,143 | 5.00 | |||||||||||||||
Common equity tier 1 capital | 627,504 | 13.57 | 208,057 | 4.50 | 300,526 | 6.50 | |||||||||||||||
Islanders Bank | |||||||||||||||||||||
Total capital to risk-weighted assets | 37,554 | 19.32 | 15,101 | 8.00 | 18,876 | 10.00 | |||||||||||||||
Tier 1 capital to risk-weighted assets | 35,296 | 18.07 | 11,325 | 6.00 | 15,101 | 8.00 | |||||||||||||||
Tier 1 leverage capital to average assets | 35,296 | 13.95 | 10,280 | 4.00 | 12,850 | 5.00 | |||||||||||||||
Common equity tier 1 capital | 35,296 | 18.07 | 8,494 | 4.50 | 12,269 | 6.50 |
69
ITEM 3 – Quantitative and Qualitative Disclosures About Market Risk
Market Risk and Asset/Liability Management
Our financial condition and operations are influenced significantly by general economic conditions, including the absolute level of interest rates as well as changes in interest rates and the slope of the yield curve. Our profitability is dependent to a large extent on our net interest income, which is the difference between the interest received from our interest-earning assets and the interest expense incurred on our interest-bearing liabilities.
Our activities, like all financial institutions, inherently involve the assumption of interest rate risk. Interest rate risk is the risk that changes in market interest rates will have an adverse impact on the institution’s earnings and underlying economic value. Interest rate risk is determined by the maturity and repricing characteristics of an institution’s assets, liabilities and off-balance-sheet contracts. Interest rate risk is measured by the variability of financial performance and economic value resulting from changes in interest rates. Interest rate risk is the primary market risk affecting our financial performance.
The greatest source of interest rate risk to us results from the mismatch of maturities or repricing intervals for rate sensitive assets, liabilities and off-balance-sheet contracts. This mismatch or gap is generally characterized by a substantially shorter maturity structure for interest-bearing liabilities than interest-earning assets, although our floating-rate assets tend to be more immediately responsive to changes in market rates than most funding deposit liabilities. Additional interest rate risk results from mismatched repricing indices and formula (basis risk and yield curve risk), and product caps and floors and early repayment or withdrawal provisions (option risk), which may be contractual or market driven, that are generally more favorable to customers than to us. An exception to this generalization is the beneficial effect of interest rate floors on a substantial portion of our performing floating-rate loans, which help us maintain higher loan yields in periods when market interest rates decline significantly. However, in a declining interest rate environment, as loans with floors are repaid they generally are replaced with new loans which have lower interest rate floors. As of June 30, 2015, our loans with interest rate floors totaled approximately $1.8 billion and had a weighted average floor rate of 4.8%. An additional source of interest rate risk, which is currently of concern, is a prolonged period of exceptionally low market interest rates. Because interest-bearing deposit costs have been reduced to nominal levels, there is very little possibility that they will be significantly further reduced and our non-interest-bearing deposits are an increasingly significant percentage of total deposits. By contrast, if market rates remain very low, loan and securities yields will likely continue to decline as longer-term instruments mature or are repaid. As a result, a prolonged period of very low interest rates will likely result in further compression of our net interest margin. While this pressure on the margin may be mitigated by further changes in the mix of assets and deposits, particularly increases in non-interest-bearing deposits, a prolonged period of low interest rates will present a very difficult operating environment for most banks, including us.
The principal objectives of asset/liability management are: to evaluate the interest rate risk exposure; to determine the level of risk appropriate given our operating environment, business plan strategies, performance objectives, capital and liquidity constraints, and asset and liability allocation alternatives; and to manage our interest rate risk consistent with regulatory guidelines and policies approved by the Board of Directors. Through such management, we seek to reduce the vulnerability of our earnings and capital position to changes in the level of interest rates. Our actions in this regard are taken under the guidance of the Asset/Liability Management Committee, which is comprised of members of our senior management. The Committee closely monitors our interest sensitivity exposure, asset and liability allocation decisions, liquidity and capital positions, and local and national economic conditions and attempts to structure the loan and investment portfolios and funding sources to maximize earnings within acceptable risk tolerances.
Sensitivity Analysis
Our primary monitoring tool for assessing interest rate risk is asset/liability simulation modeling, which is designed to capture the dynamics of balance sheet, interest rate and spread movements and to quantify variations in net interest income resulting from those movements under different rate environments. The sensitivity of net interest income to changes in the modeled interest rate environments provides a measurement of interest rate risk. We also utilize economic value analysis, which addresses changes in estimated net economic value of equity arising from changes in the level of interest rates. The net economic value of equity is estimated by separately valuing our assets and liabilities under varying interest rate environments. The extent to which assets gain or lose value in relation to the gains or losses of liability values under the various interest rate assumptions determines the sensitivity of net economic value to changes in interest rates and provides an additional measure of interest rate risk.
The interest rate sensitivity analysis performed by us incorporates beginning-of-the-period rate, balance and maturity data, using various levels of aggregation of that data, as well as certain assumptions concerning the maturity, repricing, amortization and prepayment characteristics of loans and other interest-earning assets and the repricing and withdrawal of deposits and other interest-bearing liabilities into an asset/liability computer simulation model. We update and prepare simulation modeling at least quarterly for review by senior management and the directors. We believe the data and assumptions are realistic representations of our portfolio and possible outcomes under the various interest rate scenarios. Nonetheless, the interest rate sensitivity of our net interest income and net economic value of equity could vary substantially if different assumptions were used or if actual experience differs from the assumptions used.
70
The following table sets forth, as of June 30, 2015, the estimated changes in our net interest income over one-year and two-year time horizons and the estimated changes in economic value of equity based on the indicated interest rate environments (dollars in thousands):
Estimated Increase (Decrease) in | |||||||||||||||||||||
Change (in Basis Points) in Interest Rates (1) | Net Interest Income Next 12 Months | Net Interest Income Next 24 Months | Economic Value of Equity | ||||||||||||||||||
+400 | $ | 2,610 | 1.3 | % | $ | 20,874 | 5.20 | % | $ | (35,404 | ) | (4.1 | )% | ||||||||
+300 | 1,346 | 0.7 | 14,957 | 3.70 | (20,651 | ) | (2.4 | ) | |||||||||||||
+200 | 110 | 0.1 | 9,096 | 2.30 | (9,304 | ) | (1.1 | ) | |||||||||||||
+100 | (602 | ) | (0.3 | ) | 3,874 | 1.00 | (447 | ) | (0.1 | ) | |||||||||||
0 | — | — | — | — | — | — | |||||||||||||||
-25 | 182 | 0.1 | (1,202 | ) | (0.30 | ) | (11,534 | ) | (1.3 | ) | |||||||||||
-50 | (142 | ) | (0.1 | ) | (3,402 | ) | (0.80 | ) | (38,415 | ) | (4.4 | ) |
(1) | Assumes an instantaneous and sustained uniform change in market interest rates at all maturities; however, no rates are allowed to go below zero. The current federal funds rate is 0.25%. |
Another (although less reliable) monitoring tool for assessing interest rate risk is gap analysis. The matching of the repricing characteristics of assets and liabilities may be analyzed by examining the extent to which assets and liabilities are interest sensitive and by monitoring an institution’s interest sensitivity gap. An asset or liability is said to be interest sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets anticipated, based upon certain assumptions, to mature or reprice within a specific time period and the amount of interest-bearing liabilities anticipated to mature or reprice, based upon certain assumptions, within that same time period. A gap is considered positive when the amount of interest-sensitive assets exceeds the amount of interest-sensitive liabilities. A gap is considered negative when the amount of interest-sensitive liabilities exceeds the amount of interest-sensitive assets. Generally, during a period of rising rates, a negative gap would tend to adversely affect net interest income while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income while a positive gap would tend to adversely affect net interest income.
Certain shortcomings are inherent in gap analysis. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market rates, while interest rates on other types may lag behind changes in market rates. Additionally, certain assets, such as ARM loans, have features that restrict changes in interest rates on a short-term basis and over the life of the asset. Further, in the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the table. Finally, the ability of some borrowers to service their debt may decrease in the event of a severe change in market rates.
71
The following table presents our interest sensitivity gap between interest-earning assets and interest-bearing liabilities at June 30, 2015 (dollars in thousands). The table sets forth the amounts of interest-earning assets and interest-bearing liabilities which are anticipated by us, based upon certain assumptions, to reprice or mature in each of the future periods shown. At June 30, 2015, total interest-earning assets maturing or repricing within one year exceeded total interest-bearing liabilities maturing or repricing in the same time period by $784 million, representing a one-year cumulative gap to total assets ratio of 15.09%. Management is aware of the sources of interest rate risk and in its opinion actively monitors and manages it to the extent possible. The interest rate risk indicators and interest sensitivity gaps as of June 30, 2015 are within our internal policy guidelines and management considers that our current level of interest rate risk is reasonable.
Within 6 Months | After 6 Months Within 1 Year | After 1 Year Within 3 Years | After 3 Years Within 5 Years | After 5 Years Within 10 Years | Over 10 Years | Total | |||||||||||||||||||||
Interest-earning assets: (1) | |||||||||||||||||||||||||||
Construction loans | $ | 240,816 | $ | 10,257 | $ | 26,120 | $ | 2,572 | $ | 171 | $ | 1,986 | $ | 281,922 | |||||||||||||
Fixed-rate mortgage loans | 130,800 | 93,684 | 262,631 | 134,836 | 182,092 | 87,950 | 891,993 | ||||||||||||||||||||
Adjustable-rate mortgage loans | 575,293 | 185,779 | 603,969 | 309,412 | 65,162 | 181 | 1,739,796 | ||||||||||||||||||||
Fixed-rate mortgage-backed securities | 52,694 | 49,023 | 136,399 | 24,518 | 16,631 | 17,215 | 296,480 | ||||||||||||||||||||
Adjustable-rate mortgage-backed securities | 1,986 | — | — | — | — | — | 1,986 | ||||||||||||||||||||
Fixed-rate commercial/agricultural loans | 58,343 | 48,151 | 112,086 | 41,569 | 16,454 | 2,264 | 278,867 | ||||||||||||||||||||
Adjustable-rate commercial/agricultural loans | 623,244 | 10,610 | 44,047 | 23,968 | 1,608 | — | 703,477 | ||||||||||||||||||||
Consumer and other loans | 217,261 | 34,762 | 66,893 | 21,966 | 16,024 | 1,223 | 358,129 | ||||||||||||||||||||
Investment securities and interest-earning deposits | 146,676 | 8,371 | 35,211 | 85,196 | 54,357 | 17,849 | 347,660 | ||||||||||||||||||||
Total rate sensitive assets | 2,047,113 | 440,637 | 1,287,356 | 644,037 | 352,499 | 128,668 | 4,900,310 | ||||||||||||||||||||
Interest-bearing liabilities: (2) | |||||||||||||||||||||||||||
Regular savings | 150,478 | 150,478 | 351,116 | 351,116 | — | — | 1,003,188 | ||||||||||||||||||||
Interest checking accounts | 89,512 | 68,467 | 159,756 | 159,756 | — | — | 477,491 | ||||||||||||||||||||
Money market deposit accounts | 283,185 | 169,911 | 113,274 | — | — | — | 566,370 | ||||||||||||||||||||
Certificates of deposit | 365,270 | 200,381 | 147,553 | 38,591 | 13,949 | 39 | 765,783 | ||||||||||||||||||||
FHLB advances | — | — | — | — | — | — | — | ||||||||||||||||||||
Other borrowings | — | — | — | — | — | — | — | ||||||||||||||||||||
Junior subordinated debentures | 131,964 | — | — | — | — | — | 131,964 | ||||||||||||||||||||
Retail repurchase agreements | 94,523 | — | — | — | — | — | 94,523 | ||||||||||||||||||||
Total rate sensitive liabilities | 1,114,932 | 589,237 | 771,699 | 549,463 | 13,949 | 39 | 3,039,319 | ||||||||||||||||||||
Excess (deficiency) of interest-sensitive assets over interest-sensitive liabilities | $ | 932,181 | $ | (148,600 | ) | $ | 515,657 | $ | 94,574 | $ | 338,550 | $ | 128,629 | $ | 1,860,991 | ||||||||||||
Cumulative excess (deficiency) of interest-sensitive assets | $ | 932,181 | $ | 783,581 | $ | 1,299,238 | $ | 1,393,812 | $ | 1,732,362 | $ | 1,860,991 | $ | 1,860,991 | |||||||||||||
Cumulative ratio of interest-earning assets to interest-bearing liabilities | 183.61 | % | 145.98 | % | 152.48 | % | 146.07 | % | 157.00 | % | 161.23 | % | 161.23 | % | |||||||||||||
Interest sensitivity gap to total assets | 17.95 | % | (2.86 | )% | 9.93 | % | 1.82 | % | 6.52 | % | 2.48 | % | 35.83 | % | |||||||||||||
Ratio of cumulative gap to total assets | 17.95 | % | 15.09 | % | 25.01 | % | 26.83 | % | 33.35 | % | 35.83 | % | 35.83 | % |
(Footnotes on following page)
72
Footnotes for Table of Interest Sensitivity Gap
(1) | Adjustable-rate assets are included in the period in which interest rates are next scheduled to adjust rather than in the period in which they are due to mature, and fixed-rate assets are included in the period in which they are scheduled to be repaid based upon scheduled amortization, in each case adjusted to take into account estimated prepayments. Mortgage loans and other loans are not reduced for allowances for loan losses and non-performing loans. Mortgage loans, mortgage-backed securities, other loans and investment securities are not adjusted for deferred fees, unamortized acquisition premiums and discounts. |
(2) | Adjustable-rate liabilities are included in the period in which interest rates are next scheduled to adjust rather than in the period they are due to mature. Although regular savings, demand, interest checking, and money market deposit accounts are subject to immediate withdrawal, based on historical experience management considers a substantial amount of such accounts to be core deposits having significantly longer maturities. For the purpose of the gap analysis, these accounts have been assigned decay rates to reflect their longer effective maturities. If all of these accounts had been assumed to be short-term, the one-year cumulative gap of interest-sensitive assets would have been $(351) million, or (6.77)% of total assets at June 30, 2015. Interest-bearing liabilities for this table exclude certain non-interest-bearing deposits which are included in the average balance calculations in the table contained in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Comparison of Results of Operations for the Three and Six Months Ended June 30, 2015 and 2014” of this report on Form 10-Q. |
73
ITEM 4 – Controls and Procedures
The management of Banner Corporation is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) of the Securities Exchange Act of 1934 (Exchange Act). A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that its objectives are met. Also, because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Additionally, in designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. As a result of these inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Further, projections of any evaluation of effectiveness to future periods are subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
(a) | Evaluation of Disclosure Controls and Procedures: An evaluation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act) was carried out under the supervision and with the participation of our Chief Executive Officer, Chief Financial Officer and several other members of our senior management as of the end of the period covered by this report. Based on their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2015, our disclosure controls and procedures were effective in ensuring that the information required to be disclosed by us in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to our management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. |
(b) | Changes in Internal Controls Over Financial Reporting: In the quarter ended June 30, 2015, there was no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. |
74
PART II – OTHER INFORMATION
ITEM 1 – Legal Proceedings
In the normal course of business, we have various legal proceedings and other contingent matters outstanding. These proceedings and the associated legal claims are often contested and the outcome of individual matters is not always predictable. These claims and counter claims typically arise during the course of collection efforts on problem loans or with respect to actions to enforce liens on properties in which we hold a security interest. We are not a party to any pending legal proceedings that management believes would have a material adverse effect on our financial condition or operations.
ITEM 1A – Risk Factors
There have been no material changes in the risk factors previously disclosed in Part 1, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014 (File No. 0-26584) or otherwise previously disclosed in our Form 10-Q reports filed subsequently.
ITEM 2 – Unregistered Sales of Equity Securities and Use of Proceeds
(a) Not applicable.
(b) Not applicable.
(c) The following table provides information about repurchases of common stock by the Company during the quarter ended June 30, 2015:
Period | Total Number of Common Shares Purchased | Average Price Paid per Common Share | Total Number of Shares Purchased as Part of Publicly Announced Plan | Maximum Number of Remaining Shares that May be Purchased at Period End under the Plans | |||||||
April 1, 2015 - April 30, 2015 | 1,471 | $ | 46.12 | n/a | 1,044,922 | ||||||
May 1, 2015 - May 31, 2015 | — | — | n/a | 1,044,922 | |||||||
June 1, 2015 - June 30, 2015 | 5,142 | 45.42 | n/a | 1,044,922 | |||||||
Total for quarter | 6,613 | 45.57 | n/a | 1,044,922 |
The 6,613 shares were surrendered by employees to satisfy tax withholding obligations upon the vesting of restricted stock grants.
On March 25, 2015, the Company announced that its Board of Directors had authorized the repurchase of up to 1,044,922 shares of the Company's common stock, or 5% of the Company's outstanding shares. Under the plan, shares may be repurchased by the Company in open market purchases. The extent to which the Company repurchases its shares and the timing of such repurchases will depend upon market conditions and other corporate considerations.
ITEM 3 – Defaults upon Senior Securities
Not Applicable.
ITEM 4 – Mine Safety Disclosures
Not Applicable.
ITEM 5 – Other Information
Not Applicable.
75
ITEM 6 – Exhibits
Exhibit | Index of Exhibits |
2.1{a} | Agreement and Plan of Merger, dated as of November 5, 2014, by and among the Registrant, SKBHC Holdings LLC and Starbuck Bancshares, Inc. [incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)]. |
2.1{b} | Amendment, dated as of May 18, 2015, to Agreement and Plan of Merger, dated as of November 5, 2014, by and among the Registrant, SKBHC Holdings LLC and Starbuck Bancshares, Inc. [incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on May 19, 2015 (File No. 000-26584)]. |
3{a} | Amended and Restated Articles of Incorporation of Registrant [incorporated by reference to the Registrant's Current Report on Form 8-K filed on April 28, 2010 (File No. 000-26584)], as amended on May 26, 2011 [incorporated by reference to the Current Report on Form 8-K filed on June 1, 2011 (File No. 000-26584)]. |
3{b} | Articles of Amendment to Amended and Restated Articles of Incorporation of Registrant for non-voting common stock [incorporated by reference to the Registrant's Current Report on Form 8-K filed on March 18, 2015 (File No. 000-26584)] |
3{c} | Bylaws of Registrant [incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K filed on April 1, 2011 (File No. 000-26584)]. |
4{a} | Warrant to purchase shares of the Registrant's common stock dated November 21, 2008 [incorporated by reference to the Registrant's Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)] |
10{a} | Executive Salary Continuation Agreement with Gary L. Sirmon [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1996 (File No. 000-26584)]. |
10{b} | Amended and Restated Employment Agreement, with Mark J. Grescovich [incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584]. |
10{c} | 1996 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 26, 1996 (File No. 333-10819)]. |
10{d} | Supplemental Retirement Plan as Amended with Jesse G. Foster [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1997 (File No. 000-26584)]. |
10{e} | Supplemental Executive Retirement Program Agreement with D. Michael Jones [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 000-26584)]. |
10{f} | Form of Supplemental Executive Retirement Program Agreement with Gary Sirmon, Michael K. Larsen, Lloyd W. Baker, Cynthia D. Purcell and Richard B. Barton [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2001 and the exhibits filed with the Form 8-K on May 6, 2008 (File No. 000-26584)]. |
10{g} | 1998 Stock Option Plan [incorporated by reference to exhibits filed with the Registration Statement on Form S-8 dated February 2, 1999 (File No. 333-71625)]. |
10{h} | 2001 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 8, 2001 (File No. 333-67168)]. |
10{i} | Form of Employment Contract entered into with Lloyd W. Baker, Cynthia D. Purcell, Richard B. Barton and Douglas M. Bennett [incorporated by reference to exhibits filed with the Form 8-K on June 25, 2014 (File No. 000-26584)]. |
10{j} | 2004 Executive Officer and Director Stock Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 000-26584)]. |
10{k} | 2004 Executive Officer and Director Investment Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 000-26584)]. |
10{l} | Long-Term Incentive Plan and Form of Repricing Agreement [incorporated by reference to the exhibits filed with the Form 8-K on May 6, 2008 (File No. 000-26584)]. |
10{m} | 2005 Executive Officer and Director Stock Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2008 (File No. 000-26584)]. |
10{n} | Entry into an Indemnification Agreement with each of the Registrant's Directors [incorporated by reference to exhibits filed with the Form 8-K on January 29, 2010 (File No. 000-26584)]. |
10{o} | 2012 Restricted Stock and Incentive Bonus Plan [incorporated by reference to Appendix B to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 19, 2013 (File No. 000-26584)]. |
10{p} | Form of Performance-Based Restricted Stock Award Agreement [incorporated by reference to Exhibit 10.1 included in the Registrant's Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584)]. |
10{q} | Form of Time-Based Restricted Stock Award Agreement [incorporated by reference to Exhibit 10.1 included in the Registrant's Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584)]. |
76
10{r} | 2014 Omnibus Incentive Plan [incorporated by reference as Appendix C to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 24, 2014 (File No. 000-26584)] and amendments [incorporated by reference to the Form 8-K filed on March 25, 2015 (File No. 000-26584)]. |
10{s} | Forms of Equity-Based Award Agreements: Incentive Stock Option Award Agreement, Non-Qualified Stock Option Award Agreement, Restricted Stock Award Agreement, Restricted Stock Unit Award Agreement, Stock Appreciation Right Award Agreement, and Performance Unit Award Agreement [incorporated by reference to Exhibits 10.2 - 10.7 included in the Registration Statement on Form S-8 dated May 9, 2014 (File No. 333-195835)]. |
10{t} | Employment agreement entered into with Johan Mehlum [incorporated by reference to Exhibit 10.1 included in the Registration Statement on Form S-4 dated October 8, 2014 (File No. 333-199211)]. |
10{u} | Employment agreement entered into with Lonnie Iholts [incorporated by reference to Exhibit 10.2 included in the Registration Statement on Form S-4 dated October 8, 2014 (File No. 333-199211)]. |
10{v} | Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and Oaktree Principal Fund V (Delaware), L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)]. |
10{w} | Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and Friedman Fleischer and Lowe Capital Partners III, L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)]. |
10{x} | Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and GS Capital Partners VI Fund L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)] and amendment [incorporated by reference to Exhibit 10.1 to the Form 8-K filed on May 19, 2015 (File No. 000-26584)]. |
31.1 | Certification of Chief Executive Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2 | Certification of Chief Financial Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32 | Certificate of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101 | The following materials from Banner Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, formatted in Extensible Business Reporting Language (XBRL): (a) Consolidated Balance Sheets; (b) Consolidated Statements of Operations; (c) Consolidated Statements of Comprehensive Income; (d) Consolidated Statements of Shareholders' Equity; (e) Consolidated Statements of Cash Flows; and (f) Notes to Consolidated Financial Statements. * |
* Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections. |
77
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.
Banner Corporation | ||
August 7, 2015 | /s/ Mark J. Grescovich | |
Mark J. Grescovich | ||
President and Chief Executive Officer (Principal Executive Officer) | ||
August 7, 2015 | /s/ Lloyd W. Baker | |
Lloyd W. Baker | ||
Treasurer and Chief Financial Officer (Principal Financial and Accounting Officer) |
78