BERKSHIRE HILLS BANCORP INC - Quarter Report: 2017 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended: March 31, 2017
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-15781
BERKSHIRE HILLS BANCORP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 04-3510455 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
24 North Street, Pittsfield, Massachusetts | 01201 | |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (413) 236-3149
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 ý No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filers,” “accelerated filers,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ý Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)
Smaller reporting company o
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes o No ý
The Registrant had 35,789,262 shares of common stock, par value $0.01 per share, outstanding as of May 5, 2017.
BERKSHIRE HILLS BANCORP, INC.
FORM 10-Q
INDEX
Page | ||||
Notes to Consolidated Financial Statements | ||||
2
3
PART I
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
March 31, 2017 | December 31, 2016 | |||||||
(In thousands, except share data) | ||||||||
Assets | ||||||||
Cash and due from banks | $ | 67,580 | $ | 71,494 | ||||
Short-term investments | 25,763 | 41,581 | ||||||
Total cash and cash equivalents | 93,343 | 113,075 | ||||||
Trading security, at fair value | 12,966 | 13,229 | ||||||
Securities available for sale, at fair value | 1,293,683 | 1,209,537 | ||||||
Securities held to maturity (fair values of $334,866 and $337,680) | 331,179 | 334,368 | ||||||
Federal Home Loan Bank stock and other restricted securities | 76,407 | 71,112 | ||||||
Total securities | 1,714,235 | 1,628,246 | ||||||
Loans held for sale, at fair value | 89,741 | 120,673 | ||||||
Commercial real estate | 2,673,363 | 2,616,438 | ||||||
Commercial and industrial loans | 1,146,125 | 1,062,038 | ||||||
Residential mortgages | 1,850,684 | 1,893,131 | ||||||
Consumer loans | 985,761 | 978,180 | ||||||
Total loans | 6,655,933 | 6,549,787 | ||||||
Less: Allowance for loan losses | (45,804 | ) | (43,998 | ) | ||||
Net loans | 6,610,129 | 6,505,789 | ||||||
Premises and equipment, net | 95,203 | 93,215 | ||||||
Other real estate owned | 71 | 151 | ||||||
Goodwill | 403,106 | 403,106 | ||||||
Other intangible assets | 18,644 | 19,445 | ||||||
Cash surrender value of bank-owned life insurance policies | 139,914 | 139,257 | ||||||
Deferred tax assets, net | 42,403 | 41,128 | ||||||
Other assets | 91,119 | 98,457 | ||||||
Total assets | $ | 9,297,908 | $ | 9,162,542 | ||||
Liabilities | ||||||||
Demand deposits | $ | 1,194,633 | $ | 1,278,875 | ||||
NOW deposits | 562,743 | 570,583 | ||||||
Money market deposits | 1,819,403 | 1,781,605 | ||||||
Savings deposits | 660,007 | 657,486 | ||||||
Time deposits | 2,419,268 | 2,333,543 | ||||||
Total deposits | 6,656,054 | 6,622,092 | ||||||
Short-term debt | 1,136,801 | 1,082,044 | ||||||
Long-term Federal Home Loan Bank advances | 157,920 | 142,792 | ||||||
Subordinated borrowings | 89,206 | 89,161 | ||||||
Total borrowings | 1,383,927 | 1,313,997 | ||||||
Other liabilities | 158,374 | 133,155 | ||||||
Total liabilities | $ | 8,198,355 | $ | 8,069,244 | ||||
(continued) | ||||||||
Shareholders’ equity | ||||||||
Common stock ($.01 par value; 50,000,000 shares authorized and 36,732,129 shares issued and 35,728,523 shares outstanding in 2017; 36,732,129 shares issued and 35,672,817 shares outstanding in 2016) | 366 | 366 | ||||||
Additional paid-in capital | 899,831 | 898,989 | ||||||
Unearned compensation | (7,971 | ) | (6,374 | ) | ||||
Retained earnings | 225,307 | 217,494 | ||||||
Accumulated other comprehensive income | 7,858 | 9,766 | ||||||
Treasury stock, at cost (1,003,606 shares in 2017 and 1,059,312 shares in 2016) | (25,838 | ) | (26,943 | ) | ||||
Total shareholders’ equity | 1,099,553 | 1,093,298 | ||||||
Total liabilities and shareholders’ equity | $ | 9,297,908 | $ | 9,162,542 |
The accompanying notes are an integral part of these consolidated financial statements.
4
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended March 31, | ||||||||
(In thousands, except per share data) | 2017 | 2016 | ||||||
Interest and dividend income | ||||||||
Loans | $ | 68,943 | $ | 58,442 | ||||
Securities and other | 11,766 | 10,034 | ||||||
Total interest and dividend income | 80,709 | 68,476 | ||||||
Interest expense | ||||||||
Deposits | 9,098 | 7,159 | ||||||
Borrowings | 4,725 | 3,620 | ||||||
Total interest expense | 13,823 | 10,779 | ||||||
Net interest income | 66,886 | 57,697 | ||||||
Non-interest income | ||||||||
Mortgage banking originations | 12,678 | 821 | ||||||
Loan related income | 4,179 | 3,046 | ||||||
Deposit related fees | 6,204 | 6,109 | ||||||
Insurance commissions and fees | 3,136 | 2,893 | ||||||
Wealth management fees | 2,526 | 2,502 | ||||||
Total fee income | 28,723 | 15,371 | ||||||
Other, net | 93 | 223 | ||||||
Gain on sale of securities, net | 12,570 | 36 | ||||||
Loss on termination of hedges | (6,629 | ) | — | |||||
Total non-interest income | 34,757 | 15,630 | ||||||
Total net revenue | 101,643 | 73,327 | ||||||
Provision for loan losses | 5,095 | 4,006 | ||||||
Non-interest expense | ||||||||
Compensation and benefits | 36,119 | 25,714 | ||||||
Occupancy and equipment | 9,026 | 6,690 | ||||||
Technology and communications | 6,087 | 4,857 | ||||||
Marketing and promotion | 1,999 | 673 | ||||||
Professional services | 2,451 | 1,280 | ||||||
FDIC premiums and assessments | 1,298 | 1,233 | ||||||
Other real estate owned and foreclosures | 28 | 263 | ||||||
Amortization of intangible assets | 801 | 819 | ||||||
Acquisition, restructuring and conversion related expenses | 11,682 | 780 | ||||||
Other | 4,835 | 4,791 | ||||||
Total non-interest expense | 74,326 | 47,100 | ||||||
Income before income taxes | 22,222 | 22,221 | ||||||
Income tax expense | 6,762 | 6,220 | ||||||
Net income | $ | 15,460 | $ | 16,001 | ||||
Earnings per share: | ||||||||
Basic | $ | 0.44 | $ | 0.52 | ||||
Diluted | $ | 0.44 | $ | 0.52 | ||||
Weighted average common shares outstanding: | ||||||||
Basic | 35,280 | 30,511 | ||||||
Diluted | 35,452 | 30,688 |
The accompanying notes are an integral part of these consolidated financial statements.
5
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three Months Ended March 31, | |||||||||
(In thousands) | 2017 | 2016 | |||||||
Net income | $ | 15,460 | $ | 16,001 | |||||
Other comprehensive income, before tax: | |||||||||
Changes in unrealized gain on securities available-for-sale | (9,433 | ) | 17,706 | ||||||
Changes in unrealized loss on cash flow hedging derivatives | 6,573 | (4,506 | ) | ||||||
Income taxes related to other comprehensive income: | |||||||||
Changes in unrealized gain on securities available-for-sale | 3,540 | (6,856 | ) | ||||||
Changes in unrealized loss on cash flow hedging derivatives | (2,588 | ) | 1,808 | ||||||
Total other comprehensive (loss) income | (1,908 | ) | 8,152 | ||||||
Total comprehensive income | $ | 13,552 | $ | 24,153 |
The accompanying notes are an integral part of these consolidated financial statements.
6
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Additional | Accumulated other | ||||||||||||||||||||||||||||||
Common stock | paid-in | Unearned | Retained | comprehensive | Treasury | ||||||||||||||||||||||||||
(In thousands) | Shares | Amount | capital | compensation | earnings | income | stock | Total | |||||||||||||||||||||||
Balance at December 31, 2015 | 30,974 | $ | 322 | $ | 742,619 | $ | (6,997 | ) | $ | 183,885 | $ | (3,305 | ) | $ | (29,335 | ) | $ | 887,189 | |||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||
Net income | — | — | — | — | 16,001 | — | — | 16,001 | |||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 8,152 | — | 8,152 | |||||||||||||||||||||||
Total comprehensive income | 24,153 | ||||||||||||||||||||||||||||||
Cash dividends declared ($0.20 per share) | — | — | — | — | (6,216 | ) | — | — | (6,216 | ) | |||||||||||||||||||||
Treasury stock adjustment (1) | — | — | 1,645 | — | — | — | (1,645 | ) | — | ||||||||||||||||||||||
Forfeited shares | (22 | ) | — | 68 | 526 | — | — | (594 | ) | — | |||||||||||||||||||||
Exercise of stock options | 2 | — | — | — | (17 | ) | — | 42 | 25 | ||||||||||||||||||||||
Restricted stock grants | 105 | — | 312 | (2,931 | ) | — | — | 2,619 | — | ||||||||||||||||||||||
Stock-based compensation | — | — | — | 1,156 | — | — | — | 1,156 | |||||||||||||||||||||||
Net tax benefit related to stock-based compensation | — | — | 99 | — | — | — | — | 99 | |||||||||||||||||||||||
Other, net | (20 | ) | — | — | — | — | — | (569 | ) | (569 | ) | ||||||||||||||||||||
Balance at March 31, 2016 | 31,039 | $ | 322 | $ | 744,743 | $ | (8,246 | ) | $ | 193,653 | $ | 4,847 | $ | (29,482 | ) | $ | 905,837 | ||||||||||||||
Balance at December 31, 2016 | 35,673 | $ | 366 | $ | 898,989 | $ | (6,374 | ) | $ | 217,494 | $ | 9,766 | $ | (26,943 | ) | $ | 1,093,298 | ||||||||||||||
Comprehensive income: | |||||||||||||||||||||||||||||||
Net income | — | — | — | — | 15,460 | — | — | 15,460 | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (1,908 | ) | — | (1,908 | ) | |||||||||||||||||||||
Total comprehensive income | 13,552 | ||||||||||||||||||||||||||||||
Cash dividends declared ($0.21 per share) | — | — | — | — | (7,506 | ) | — | — | (7,506 | ) | |||||||||||||||||||||
Treasury stock adjustment | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Forfeited shares | (2 | ) | — | 20 | 60 | — | — | (80 | ) | — | |||||||||||||||||||||
Exercise of stock options | 6 | — | — | — | (71 | ) | — | 152 | 81 | ||||||||||||||||||||||
Restricted stock grants | 81 | — | 807 | (2,859 | ) | — | — | 2,052 | — | ||||||||||||||||||||||
Stock-based compensation | — | — | — | 1,202 | — | — | — | 1,202 | |||||||||||||||||||||||
Net tax benefit related to stock-based compensation | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Other, net | (29 | ) | — | 15 | — | (70 | ) | — | (1,019 | ) | (1,074 | ) | |||||||||||||||||||
Balance at March 31, 2017 | 35,729 | $ | 366 | $ | 899,831 | $ | (7,971 | ) | $ | 225,307 | $ | 7,858 | $ | (25,838 | ) | $ | 1,099,553 |
(1) Treasury stock adjustment represents the extinguishment of 168,931 shares of Berkshire Hills Bancorp stock held by the Company's subsidiary.
The accompanying notes are an integral part of these consolidated financial statements.
7
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Three Months Ended March 31, | ||||||||
(In thousands) | 2017 | 2016 | ||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 15,460 | $ | 16,001 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 5,095 | 4,006 | ||||||
Net amortization of securities | 626 | 725 | ||||||
Change in unamortized net loan costs and premiums | 1,227 | 72 | ||||||
Premises and equipment depreciation and amortization expense | 2,467 | 2,155 | ||||||
Stock-based compensation expense | 1,202 | 1,156 | ||||||
Accretion of purchase accounting entries, net | (4,597 | ) | (2,469 | ) | ||||
Amortization of other intangibles | 801 | 819 | ||||||
Excess tax loss from stock-based payment arrangements | — | (99 | ) | |||||
Income from cash surrender value of bank-owned life insurance policies | (967 | ) | (1,053 | ) | ||||
Gain on sales of securities, net | (12,570 | ) | (35 | ) | ||||
Net decrease (increase) in loans held for sale | 30,932 | (2,728 | ) | |||||
Loss on disposition of assets | 662 | — | ||||||
Loss on sale of real estate | 13 | 54 | ||||||
Amortization of interest in tax-advantaged projects | 1,329 | 991 | ||||||
Net change in other | 13,536 | (10,285 | ) | |||||
Net cash provided by operating activities | 55,216 | 9,310 | ||||||
Cash flows from investing activities: | ||||||||
Net decrease in trading security | 157 | 148 | ||||||
Proceeds from sales of securities available for sale | 26,085 | 7,000 | ||||||
Proceeds from maturities, calls and prepayments of securities available for sale | 44,794 | 40,832 | ||||||
Purchases of securities available for sale | (151,731 | ) | (46,442 | ) | ||||
Proceeds from maturities, calls and prepayments of securities held to maturity | 3,791 | 3,439 | ||||||
Purchases of securities held to maturity | (1,037 | ) | (52 | ) | ||||
Net change in loans | (82,329 | ) | 17,069 | |||||
Proceeds from surrender of bank-owned life insurance | 310 | 150 | ||||||
Proceeds from sale of Federal Home Loan Bank stock | 1,636 | 11,495 | ||||||
Purchase of Federal Home Loan Bank stock | (6,931 | ) | (739 | ) | ||||
Net investment in limited partnership tax credits | (354 | ) | (1,803 | ) | ||||
Proceeds from the sale of premises and equipment | — | 168 | ||||||
Purchase of premises and equipment, net | (5,070 | ) | (2,383 | ) | ||||
Proceeds from sale of other real estate | 102 | 446 | ||||||
Net cash (used) provided by investing activities | $ | (170,577 | ) | $ | 29,328 | |||
(continued) |
8
Three Months Ended March 31, | ||||||||
(In thousands) | 2017 | 2016 | ||||||
Cash flows from financing activities: | ||||||||
Net increase in deposits | 34,757 | 25,961 | ||||||
Proceeds from Federal Home Loan Bank advances and other borrowings | 2,291,600 | 2,119,500 | ||||||
Repayments of Federal Home Loan Bank advances and other borrowings | (2,221,603 | ) | (2,212,752 | ) | ||||
Exercise of stock options | 81 | 25 | ||||||
Excess tax loss from stock-based payment arrangements | — | 99 | ||||||
Common stock cash dividends paid | (7,506 | ) | (6,216 | ) | ||||
Acquisition contingent consideration paid | (1,700 | ) | — | |||||
Net cash provided (used) by financing activities | 95,629 | (73,383 | ) | |||||
Net change in cash and cash equivalents | (19,732 | ) | (34,745 | ) | ||||
Cash and cash equivalents at beginning of year | 113,075 | 103,562 | ||||||
Cash and cash equivalents at end of year | $ | 93,343 | $ | 68,817 | ||||
Supplemental cash flow information: | ||||||||
Interest paid on deposits | $ | 9,253 | $ | 6,967 | ||||
Interest paid on borrowed funds | 5,084 | 3,508 | ||||||
Income taxes paid (refunded), net | (3,685 | ) | (370 | ) | ||||
Other non-cash changes: | ||||||||
Other net comprehensive (loss) income | (1,908 | ) | 8,152 | |||||
Real estate owned acquired in settlement of loans | 35 | 215 |
The accompanying notes are an integral part of these consolidated financial statements.
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. BASIS OF PRESENTATION
The consolidated financial statements (the “financial statements”) of Berkshire Hills Bancorp, Inc. and its subsidiaries (the “Company” or “Berkshire”) have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The Company is a Delaware corporation and the holding company for Berkshire Bank (the “Bank”), a Massachusetts-chartered trust company headquartered in Pittsfield, Massachusetts, and Berkshire Insurance Group, Inc. These financial statements include the accounts of the Company, its wholly-owned subsidiaries and the Bank’s consolidated subsidiaries. In consolidation, all significant intercompany accounts and transactions are eliminated. All material wholly-owned and majority-owned subsidiaries are consolidated unless GAAP requires otherwise.
The Company has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.
In addition, these interim financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X, and accordingly, certain information and footnote disclosures normally included in financial statements prepared according to GAAP have been omitted.
The results for any interim period are not necessarily indicative of results for the full year. These consolidated financial statements should be read in conjunction with the audited financial statements and note disclosures for Berkshire Hills Bancorp, Inc. previously filed with the Securities and Exchange Commission in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. In management’s opinion, all adjustment’s necessary for a fair statement are reflected in the interim periods presented.
Reclassifications
Certain items in prior financial statements have been reclassified to conform to the current presentation.
Recently Adopted Accounting Principles
Effective January 1, 2017, the following new accounting guidance was adopted by the Company:
• | ASU No. 2016-05, Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships; |
• | ASU No. 2016-06, Contingent Put and Call Options in Debt Instruments; |
• | ASU No. 2016-07, Simplifying the Transition to the Equity Method of Accounting |
• | ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments; and |
• | ASU No. 2017-08, Premium Amortization on Purchased Callable Debt Securities |
The adoption of these accounting standards did not have a material impact on the Company's financial statements.
Future Application of Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers.” This ASU provides a revenue recognition framework for any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of non-financial assets unless those contracts are within the scope of other accounting standards. ASU 2014-09 is effective for annual periods beginning after December 15, 2016, including interim periods within that reporting period with early adoption not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. In August 2015, ASU No. 2015-14, “Deferral of the Effective Date” was issued and delayed the effective date of ASU 2014-09 to annual and interim periods in fiscal years beginning after December 15, 2017. In 2016, ASU No. 2016-08, “Principal versus Agent Considerations,” ASU No. 2016-10, “Identifying Performance Obligations and Licensing,” ASU No. 2016-12, “Narrow-Scope Improvements and Practical Expedients” and ASU No. 2016-20, “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers” were issued. These ASUs do not change the core principle for revenue recognition in Topic 606; instead, the amendments provide more detailed guidance in a few areas and additional implementation guidance and examples, which are expected to reduce the degree of judgment necessary to comply with Topic 606. The effective date and transition requirements for ASU 2016-08, ASU 2016-10, ASU 2016-12, and ASU 2016-20 are the same as those provided by ASU 2015-14. While the
10
assessment of the provisions of ASU No. 2014-09 is not complete, the timing of the Company’s revenue recognition is not expected to materially change. Certain implementation issues relevant to the industry are still pending resolution; however our preliminary conclusions reached as to the application of the new guidance are not expected to be significantly affected. We will continue to evaluate any impact as additional guidance is issued and as our internal assessment progresses.
In January 2016, the FASB issued ASU No. 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.” This ASU requires an entity to: i) measure equity investments at fair value through net income, with certain exceptions; (ii) present in other comprehensive income the changes in instrument-specific credit risk for financial liabilities measured using the fair value option; (iii) present financial assets and financial liabilities by measurement category and form of financial asset; (iv) calculate the fair value of financial instruments for disclosure purposes based on an exit price and; (v) assess a valuation allowance on deferred tax assets related to unrealized losses of available-for-sale debt securities in combination with other deferred tax assets. The guidance provides an election to subsequently measure certain non-marketable equity investments at cost less any impairment and adjusted for certain observable price changes. The guidance also requires a qualitative impairment assessment of such equity investments and amends certain fair value disclosure requirements. The guidance is effective for annual periods beginning after December 15, 2017. Early adoption is only permitted for the provision related to instrument specific credit risk. While the Company has performed a preliminary evaluation of the provisions of ASU No. 2016-01, the effect of the adoption will depend on the Company’s portfolio at the time of transition. The Company will continue to closely monitor developments and additional guidance.
In February 2016, the FASB issued ASU No. 2016-02, “Leases”. The new pronouncement improves the transparency and comparability of financial reporting around leasing transactions and more closely aligns accounting for leases with the recently issued International Financial Reporting Standard. The pronouncement affects all entities that are participants to leasing agreements. From a lessee accounting perspective, the ASU requires a lessee to recognize assets and liabilities on the balance sheet for operating leases and changes many key definitions, including the definition of a lease. The ASU includes a short-term lease exception for leases with a term of twelve months or less, in which a lessee can make an accounting policy election not to recognize lease assets and lease liabilities. Lessees will continue to differentiate between finance leases (previously referred to as capital leases) and operating leases, using classification criteria that are substantially similar to the previous guidance. For lessees, the recognition, measurement, and presentation of expenses and cash flows arising from a lease have not significantly changed from previous GAAP. From a lessor accounting perspective, the guidance is largely unchanged, except for targeted improvements to align with new terminology under lessee accounting and with the updated revenue recognition guidance in Topic 606. For sale-leaseback transactions, for a sale to occur the transfer must meet the sale criteria under the new revenue standard, ASC 606. Entities will not be required to reassess transactions previously accounted under then existing guidance.
Additionally, the ASU includes additional quantitative and qualitative disclosures required by lessees and lessors to help users better understand the amount, timing, and uncertainty of cash flows arising from leases. ASU No. 2016-02 is effective for fiscal years beginning after December 31, 2018, and interim periods within those fiscal years. Lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply as well as transition guidance specific to nonstandard leasing transactions. The Company is currently evaluating the provisions of ASU No. 2016-02 to determine the potential impact the new standard will have on the Company's consolidated financial statements. It is expected that assets and liabilities will increase based on the present value of remaining lease payments for leases in place at the adoption date; however, this is not expected to be material to the Company's results of operations or financial position. The Company continues to evaluate the extent of potential impact the new guidance will have on the Company’s consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments.” This ASU improves financial reporting by requiring timelier recording of credit losses on loans and other financial instruments. The ASU requires companies to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts.
11
Forward-looking information will now be used in credit loss estimates. The ASU requires enhanced disclosures to provide better understanding surrounding significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of a company’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. Additionally, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. Most debt instruments will require a cumulative-effect adjustment to retained earnings on the statement of financial position as of the beginning of the first reporting period in which the guidance is adopted (modified retrospective approach). However, there is instrument-specific transition guidance. ASU No. 2016-13 is effective for interim and annual periods beginning after December 15, 2019. Early application will be permitted for interim and annual periods beginning after December 15, 2018. The Company is evaluating the provisions of ASU No. 2016-13, and will closely monitor developments and additional guidance to determine the potential impact on the Company's consolidated financial statements. The Company expects the primary changes to be the application of the expected credit loss model to the financial statements. In addition, the Company expects the guidance to change the presentation of credit losses within the available-for-sale fixed maturities portfolio through an allowance method rather than as a direct write-down. The expected credit loss model will require a financial asset to be presented at the net amount expected to be collected. The allowance method for available-for-sale debt securities will allow the Company to record reversals of credit losses if the estimate of credit losses declines. The Company is in the process of identifying and implementing required changes to loan loss estimation models and processes and evaluating the impact of this new accounting guidance, which at the date of adoption is expected to increase the allowance for credit losses with a resulting negative adjustment to retained earnings.
12
NOTE 2. TRADING SECURITY
The Company holds a tax advantaged economic development bond accounted for at fair value. The security had an amortized cost of $11.2 million and $11.4 million, and a fair value of $13.0 million and $13.2 million, at March 31, 2017 and December 31, 2016, respectively. As discussed further in Note 11 - Derivative Financial Instruments and Hedging Activities, the Company entered into a swap contract to swap-out the fixed rate of the security in exchange for a variable rate. The Company does not purchase securities with the intent of selling them in the near term, and there were no other securities in the trading portfolio at March 31, 2017.
13
NOTE 3. SECURITIES AVAILABLE FOR SALE AND HELD TO MATURITY
The following is a summary of securities available for sale and held to maturity:
(In thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
March 31, 2017 | ||||||||||||||||
Securities available for sale | ||||||||||||||||
Debt securities: | ||||||||||||||||
Municipal bonds and obligations | $ | 118,170 | $ | 3,391 | $ | (970 | ) | $ | 120,591 | |||||||
Agency collateralized mortgage obligations | 752,638 | 2,863 | (3,424 | ) | 752,077 | |||||||||||
Agency mortgage-backed securities | 232,888 | 507 | (2,244 | ) | 231,151 | |||||||||||
Agency commercial mortgage-backed securities | 65,003 | 83 | (1,709 | ) | 63,377 | |||||||||||
Corporate bonds | 60,331 | 632 | (467 | ) | 60,496 | |||||||||||
Trust preferred securities | 11,380 | 408 | — | 11,788 | ||||||||||||
Other bonds and obligations | 10,662 | 211 | (11 | ) | 10,862 | |||||||||||
Total debt securities | 1,251,072 | 8,095 | (8,825 | ) | 1,250,342 | |||||||||||
Marketable equity securities | 35,823 | 8,433 | (915 | ) | 43,341 | |||||||||||
Total securities available for sale | 1,286,895 | 16,528 | (9,740 | ) | 1,293,683 | |||||||||||
Securities held to maturity | ||||||||||||||||
Municipal bonds and obligations | 202,696 | 4,108 | (2,299 | ) | 204,505 | |||||||||||
Agency collateralized mortgage obligations | 75,311 | 1,438 | (420 | ) | 76,329 | |||||||||||
Agency mortgage-backed securities | 8,762 | — | (257 | ) | 8,505 | |||||||||||
Agency commercial mortgage-backed securities | 10,529 | — | (441 | ) | 10,088 | |||||||||||
Tax advantaged economic development bonds | 33,557 | 1,558 | — | 35,115 | ||||||||||||
Other bonds and obligations | 324 | — | — | 324 | ||||||||||||
Total securities held to maturity | 331,179 | 7,104 | (3,417 | ) | 334,866 | |||||||||||
Total | $ | 1,618,074 | $ | 23,632 | $ | (13,157 | ) | $ | 1,628,549 | |||||||
December 31, 2016 | ||||||||||||||||
Securities available for sale | ||||||||||||||||
Debt securities: | ||||||||||||||||
Municipal bonds and obligations | $ | 117,910 | $ | 2,955 | $ | (1,049 | ) | $ | 119,816 | |||||||
Agency collateralized mortgage obligations | 652,680 | 2,522 | (3,291 | ) | 651,911 | |||||||||||
Agency mortgage-backed securities | 230,308 | 557 | (2,181 | ) | 228,684 | |||||||||||
Agency commercial mortgage-backed securities | 65,673 | 229 | (1,368 | ) | 64,534 | |||||||||||
Corporate bonds | 56,320 | 408 | (722 | ) | 56,006 | |||||||||||
Trust preferred securities | 11,578 | 368 | (59 | ) | 11,887 | |||||||||||
Other bonds and obligations | 10,979 | 195 | (16 | ) | 11,158 | |||||||||||
Total debt securities | 1,145,448 | 7,234 | (8,686 | ) | 1,143,996 | |||||||||||
Marketable equity securities | 47,858 | 19,296 | (1,613 | ) | 65,541 | |||||||||||
Total securities available for sale | 1,193,306 | 26,530 | (10,299 | ) | 1,209,537 | |||||||||||
Securities held to maturity | ||||||||||||||||
Municipal bonds and obligations | 203,463 | 3,939 | (2,416 | ) | 204,986 | |||||||||||
Agency collateralized mortgage obligations | 75,655 | 1,281 | (411 | ) | 76,525 | |||||||||||
Agency mortgage-backed securities | 9,102 | — | (243 | ) | 8,859 | |||||||||||
Agency commercial mortgage-backed securities | 10,545 | — | (434 | ) | 10,111 | |||||||||||
Tax advantaged economic development bonds | 35,278 | 1,596 | — | 36,874 | ||||||||||||
Other bonds and obligations | 325 | — | — | 325 | ||||||||||||
Total securities held to maturity | 334,368 | 6,816 | (3,504 | ) | 337,680 | |||||||||||
Total | $ | 1,527,674 | $ | 33,346 | $ | (13,803 | ) | $ | 1,547,217 |
14
The amortized cost and estimated fair value of available for sale (“AFS”) and held to maturity (“HTM”) securities, segregated by contractual maturity at March 31, 2017 are presented below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations. Mortgage-backed securities are shown in total, as their maturities are highly variable. Equity securities have no maturity and are also shown in total.
Available for sale | Held to maturity | |||||||||||||||
Amortized | Fair | Amortized | Fair | |||||||||||||
(In thousands) | Cost | Value | Cost | Value | ||||||||||||
Within 1 year | $ | 279 | $ | 283 | $ | 1,252 | $ | 1,254 | ||||||||
Over 1 year to 5 years | 25,458 | 25,978 | 19,126 | 19,885 | ||||||||||||
Over 5 years to 10 years | 53,862 | 54,934 | 16,244 | 16,706 | ||||||||||||
Over 10 years | 120,944 | 122,542 | 199,955 | 202,099 | ||||||||||||
Total bonds and obligations | 200,543 | 203,737 | 236,577 | 239,944 | ||||||||||||
Marketable equity securities | 35,823 | 43,341 | — | — | ||||||||||||
Mortgage-backed securities | 1,050,529 | 1,046,605 | 94,602 | 94,922 | ||||||||||||
Total | $ | 1,286,895 | $ | 1,293,683 | $ | 331,179 | $ | 334,866 |
15
Securities with unrealized losses, segregated by the duration of their continuous unrealized loss positions, are summarized as follows:
Less Than Twelve Months | Over Twelve Months | Total | ||||||||||||||||||||||
Gross | Gross | Gross | ||||||||||||||||||||||
Unrealized | Fair | Unrealized | Fair | Unrealized | Fair | |||||||||||||||||||
(In thousands) | Losses | Value | Losses | Value | Losses | Value | ||||||||||||||||||
March 31, 2017 | ||||||||||||||||||||||||
Securities available for sale | ||||||||||||||||||||||||
Debt securities: | ||||||||||||||||||||||||
Municipal bonds and obligations | $ | 970 | $ | 12,175 | $ | — | $ | — | $ | 970 | $ | 12,175 | ||||||||||||
Agency collateralized mortgage obligations | 3,424 | 420,178 | — | — | 3,424 | 420,178 | ||||||||||||||||||
Agency mortgage-backed securities | 2,216 | 133,529 | 28 | 1,480 | 2,244 | 135,009 | ||||||||||||||||||
Agency commercial mortgage-backed securities | 1,709 | 53,156 | — | — | 1,709 | 53,156 | ||||||||||||||||||
Corporate bonds | 4 | 4,461 | 463 | 16,571 | 467 | 21,032 | ||||||||||||||||||
Other bonds and obligations | 11 | 3,018 | — | — | 11 | 3,018 | ||||||||||||||||||
Total debt securities | 8,334 | 626,517 | 491 | 18,051 | 8,825 | 644,568 | ||||||||||||||||||
Marketable equity securities | 48 | 1,330 | 867 | 6,139 | 915 | 7,469 | ||||||||||||||||||
Total securities available for sale | 8,382 | 627,847 | 1,358 | 24,190 | 9,740 | 652,037 | ||||||||||||||||||
Securities held to maturity | ||||||||||||||||||||||||
Municipal bonds and obligations | 2,299 | 69,480 | — | — | 2,299 | $ | 69,480 | |||||||||||||||||
Agency collateralized mortgage obligations | 420 | 14,422 | — | — | 420 | $ | 14,422 | |||||||||||||||||
Agency mortgage-backed securities | 257 | 8,505 | — | — | 257 | $ | 8,505 | |||||||||||||||||
Agency commercial mortgage-backed securities | 441 | 10,088 | — | — | 441 | $ | 10,088 | |||||||||||||||||
Total securities held to maturity | 3,417 | 102,495 | — | — | 3,417 | 102,495 | ||||||||||||||||||
Total | $ | 11,799 | $ | 730,342 | $ | 1,358 | $ | 24,190 | $ | 13,157 | $ | 754,532 | ||||||||||||
December 31, 2016 | ||||||||||||||||||||||||
Securities available for sale | ||||||||||||||||||||||||
Debt securities: | ||||||||||||||||||||||||
Municipal bonds and obligations | $ | 1,049 | $ | 13,839 | $ | — | $ | — | $ | 1,049 | $ | 13,839 | ||||||||||||
Agency collateralized mortgage obligations | 3,291 | 319,448 | — | — | 3,291 | 319,448 | ||||||||||||||||||
Agency mortgage-backed securities | 2,153 | 130,766 | 28 | 2,061 | 2,181 | 132,827 | ||||||||||||||||||
Agency commercial mortgage-backed securities | 1,368 | 44,860 | — | — | 1,368 | 44,860 | ||||||||||||||||||
Corporate bonds | 11 | 4,780 | 711 | 19,655 | 722 | 24,435 | ||||||||||||||||||
Trust preferred securities | — | — | 59 | 1,204 | 59 | 1,204 | ||||||||||||||||||
Other bonds and obligations | 15 | 3,014 | 1 | 27 | 16 | 3,041 | ||||||||||||||||||
Total debt securities | 7,887 | 516,707 | 799 | 22,947 | 8,686 | 539,654 | ||||||||||||||||||
Marketable equity securities | 157 | 6,600 | 1,456 | 5,927 | 1,613 | 12,527 | ||||||||||||||||||
Total securities available for sale | 8,044 | 523,307 | 2,255 | 28,874 | 10,299 | 552,181 | ||||||||||||||||||
Securities held to maturity | ||||||||||||||||||||||||
Municipal bonds and obligations | 2,416 | 69,308 | — | — | 2,416 | 69,308 | ||||||||||||||||||
Agency collateralized mortgage obligations | 411 | 14,724 | — | — | 411 | 14,724 | ||||||||||||||||||
Agency mortgage-backed securities | 243 | 8,859 | — | — | 243 | 8,859 | ||||||||||||||||||
Agency commercial mortgage-backed securities | 434 | 10,111 | — | — | 434 | 10,111 | ||||||||||||||||||
Total securities held to maturity | 3,504 | 103,002 | — | — | 3,504 | 103,002 | ||||||||||||||||||
Total | $ | 11,548 | $ | 626,309 | $ | 2,255 | $ | 28,874 | $ | 13,803 | $ | 655,183 |
16
Debt Securities
The Company expects to recover its amortized cost basis on all debt securities in its AFS and HTM portfolios. Furthermore, the Company does not intend to sell nor does it anticipate that it will be required to sell any of its securities in an unrealized loss position as of March 31, 2017, prior to this recovery. The Company’s ability and intent to hold these securities until recovery is supported by the Company’s strong capital and liquidity positions as well as its historically low portfolio turnover.
The following summarizes, by investment security type, the basis for the conclusion that the debt securities in an unrealized loss position within the Company’s AFS and HTM portfolios were not other-than-temporarily impaired at March 31, 2017:
AFS municipal bonds and obligations
At March 31, 2017, 9 of the total 271 securities in the Company’s portfolio of AFS municipal bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 7.4% of the amortized cost of securities in unrealized loss positions. The Company continually monitors the municipal bond sector of the market carefully and periodically evaluates the appropriate level of exposure to the market. At this time, the Company feels the bonds in this portfolio carry minimal risk of default and the Company is appropriately compensated for that risk. There were no material underlying credit downgrades during the quarter. All securities are performing.
AFS collateralized mortgage obligations
At March 31, 2017, 77 out of the total 225 securities in the Company’s portfolios of AFS collateralized mortgage obligations were in unrealized loss positions. Aggregate unrealized losses represented 0.8% of the amortized cost of securities in unrealized loss positions. The Federal National Mortgage Association (“FNMA”), Federal Home Loan Mortgage Corporation (“FHLMC”), and Government National Mortgage Association (“GNMA”) guarantee the contractual cash flows of all of the Company’s collateralized mortgage obligations. The securities are investment grade rated and there were no material underlying credit downgrades during the quarter. All securities are performing.
AFS mortgage-backed securities
At March 31, 2017, 42 out of the total 102 securities in the Company’s portfolios of AFS mortgage-backed securities were in unrealized loss positions. Aggregate unrealized losses represented 2.1% of the amortized cost of securities in unrealized loss positions. The FNMA, FHLMC, and GNMA guarantee the contractual cash flows of all of the Company’s mortgage-backed securities. The securities are investment grade rated and there were no material underlying credit downgrades during the quarter. All securities are performing.
AFS corporate bonds
At March 31, 2017, 2 out of 12 securities in the Company’s portfolio of AFS corporate bonds were in an unrealized loss position. The aggregate unrealized loss represents 2.2% of the amortized cost of bonds in unrealized loss positions. The Company reviews the financial strength of all of these bonds and has concluded that the amortized cost remains supported by the expected future cash flows of these securities.
At March 31, 2017, $463 thousand of the total unrealized losses was attributable to a $17.0 million investment. The Company evaluated this security, with a Level 2 fair value of $16.6 million, for potential other-than-temporary impairment (“OTTI”) at March 31, 2017 and determined that OTTI was not evident based on both the Company’s ability and intent to hold the security until the recovery of its remaining amortized cost.
AFS other bonds and obligations
At March 31, 2017, 5 of the 9 securities in the Company’s portfolio of other bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 0.4% of the amortized cost of securities in unrealized loss positions. The securities are all investment grade rated, and there were no material underlying credit downgrades during the quarter. All securities are performing.
17
HTM Municipal bonds and obligations
At March 31, 2017, 53 of the 195 securities in the Company’s portfolio of other bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 3.2% of the amortized cost of securities in unrealized loss positions. The securities are investment grade rated and there were no material underlying credit downgrades during the quarter. All securities are performing.
HTM collateralized mortgage obligations
At March 31, 2017, 1 of the 9 securities in the Company’s portfolio of HTM collateralized mortgage obligations was in an unrealized loss position. Aggregate unrealized losses represented 2.9% of the amortized cost of securities in unrealized loss positions. The FNMA, FHLMC, and GNMA guarantee the contractual cash flows of all of the Company's collateralized residential mortgage obligations. The securities are investment grade rated, and there were no material underlying credit downgrades during the quarter. All securities are performing.
HTM mortgage-backed securities
At March 31, 2017, 2 out of a total of 2 securities in the Company’s portfolio of HTM mortgage-backed securities were in unrealized loss positions. Aggregate unrealized losses represented 3.6% of the amortized cost of securities in unrealized loss positions. The FNMA, FHLMC, and GNMA guarantee the contractual cash flows of the Company’s residential mortgage-backed securities. The securities are investment grade rated and there were no material underlying credit downgrades during the quarter. All securities are performing.
Marketable Equity Securities
In evaluating its marketable equity securities portfolio for OTTI, the Company considers its ability to more likely than not hold an equity security to recovery. The Company additionally considers other various factors including the length of time and the extent to which the fair value has been less than cost and the financial condition and near term prospects of the issuer. Any OTTI is recognized immediately through earnings.
At March 31, 2017, 5 out of the total 19 securities in the Company’s portfolio of marketable equity securities were in an unrealized loss position. The unrealized loss represented 10.9% of the amortized cost of the securities. The Company has the ability and intent to hold the securities until recovery of their cost basis and does not consider the securities other-than-temporarily impaired at March 31, 2017. As new information becomes available in future periods, changes to the Company’s assumptions may be warranted and could lead to a different conclusion regarding the OTTI of these securities.
18
NOTE 4. LOANS
The Company’s loan portfolio is segregated into the following segments: commercial real estate, commercial and industrial, residential mortgage, and consumer. Commercial real estate loans include construction, single and multi-family, and other commercial real estate classes. Commercial and industrial loans include asset based lending loans, lease financing, and other commercial business loan classes. Residential mortgage loans include classes for 1-4 family owner occupied and construction loans. Consumer loans include home equity, direct and indirect auto, and other. These portfolio segments each have unique risk characteristics that are considered when determining the appropriate level for the allowance for loan losses. A substantial portion of the loan portfolio is secured by real estate in western Massachusetts, southern Vermont, northeastern New York, and in the Bank’s other New England lending areas. The ability of many of the Bank’s borrowers to honor their contracts is dependent, among other things, on the specific economy and real estate markets of these areas.
Total loans include business activity loans and acquired loans. Acquired loans are those loans acquired from First Choice Bank, Parke Bank, Firestone Financial Corp., Hampden Bancorp, Inc., the New York branch acquisition, Beacon Federal Bancorp, Inc., The Connecticut Bank and Trust Company, Legacy Bancorp, Inc., and Rome Bancorp, Inc. Business activity and acquired loans are serviced, managed, and accounted for under the Company's same control environment. The following is a summary of total loans:
March 31, 2017 | December 31, 2016 | ||||||||||||||||||
(in thousands) | Business Activities Loans | Acquired Loans | Total | Business Activities Loans | Acquired Loans | Total | |||||||||||||
Commercial real estate: | |||||||||||||||||||
Construction | $ | 281,134 | $ | 24,976 | $ | 306,110 | $ | 253,302 | $ | 34,207 | $ | 287,509 | |||||||
Single and multi-family | 339,259 | 105,673 | 444,932 | 191,819 | 125,672 | 317,491 | |||||||||||||
Other commercial real estate | 1,405,948 | 516,373 | 1,922,321 | 1,481,223 | 530,215 | 2,011,438 | |||||||||||||
Total commercial real estate | 2,026,341 | 647,022 | 2,673,363 | 1,926,344 | 690,094 | 2,616,438 | |||||||||||||
Commercial and industrial loans: | |||||||||||||||||||
Asset based lending | 351,992 | — | 351,992 | 321,270 | — | 321,270 | |||||||||||||
Other commercial and industrial loans | 664,783 | 129,350 | 794,133 | 586,832 | 153,936 | 740,768 | |||||||||||||
Total commercial and industrial loans | 1,016,775 | 129,350 | 1,146,125 | 908,102 | 153,936 | 1,062,038 | |||||||||||||
Total commercial loans | 3,043,116 | 776,372 | 3,819,488 | 2,834,446 | 844,030 | 3,678,476 | |||||||||||||
Residential mortgages: | |||||||||||||||||||
1-4 family | 1,548,762 | 289,665 | 1,838,427 | 1,583,794 | 297,355 | 1,881,149 | |||||||||||||
Construction | 11,545 | 712 | 12,257 | 11,178 | 804 | 11,982 | |||||||||||||
Total residential mortgages | 1,560,307 | 290,377 | 1,850,684 | 1,594,972 | 298,159 | 1,893,131 | |||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity | 312,639 | 77,308 | 389,947 | 313,521 | 80,279 | 393,800 | |||||||||||||
Auto and other | 497,156 | 98,658 | 595,814 | 478,368 | 106,012 | 584,380 | |||||||||||||
Total consumer loans | 809,795 | 175,966 | 985,761 | 791,889 | 186,291 | 978,180 | |||||||||||||
Total loans | $ | 5,413,218 | $ | 1,242,715 | $ | 6,655,933 | $ | 5,221,307 | $ | 1,328,480 | $ | 6,549,787 |
19
The carrying amount of the acquired loans at March 31, 2017 totaled $1.2 billion. A subset of these loans was determined to have evidence of credit deterioration at acquisition date, which is accounted for in accordance with ASC 310-30. These purchased credit-impaired loans presently maintain a carrying value of $44.3 million (and a note balance of $79.3 million). These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. Loans considered not impaired at acquisition date had a carrying amount of $1.2 billion.
At December 31, 2016, acquired loans maintained a carrying value of $1.3 billion and purchased credit-impaired loans totaled $46.8 million (note balance of $86.6 million). Loans considered not impaired at acquisition date had a carrying amount of $1.3 billion.
The following table summarizes activity in the accretable yield for the acquired loan portfolio that falls under the purview of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer:
Three Months Ended March 31, | ||||||||
(in thousands) | 2017 | 2016 | ||||||
Balance at beginning of period | $ | 8,738 | $ | 6,925 | ||||
Reclassification from nonaccretable difference for loans with improved cash flows | 418 | 896 | ||||||
Change in cash flows that do not affect nonaccretable difference | (747 | ) | — | |||||
Reclassification to TDR | — | (185 | ) | |||||
Accretion | (1,046 | ) | (1,172 | ) | ||||
Balance at end of period | $ | 7,363 | $ | 6,464 |
20
The following is a summary of past due loans at March 31, 2017 and December 31, 2016:
Business Activities Loans
(in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Past Due > 90 days and Accruing | |||||||||||||||||||||
March 31, 2017 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 281,134 | $ | 281,134 | $ | — | ||||||||||||||
Single and multi-family | 118 | — | 513 | 631 | 338,628 | 339,259 | — | |||||||||||||||||||||
Other commercial real estate | 2,080 | 1,136 | 6,608 | 9,824 | 1,396,124 | 1,405,948 | 641 | |||||||||||||||||||||
Total | 2,198 | 1,136 | 7,121 | 10,455 | 2,015,886 | 2,026,341 | 641 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Asset based lending | — | — | — | — | 351,992 | 351,992 | — | |||||||||||||||||||||
Other commercial and industrial loans | 1,583 | 1,405 | 7,124 | 10,112 | 654,671 | 664,783 | 6 | |||||||||||||||||||||
Total | 1,583 | 1,405 | 7,124 | 10,112 | 1,006,663 | 1,016,775 | 6 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 2,125 | 66 | 3,830 | 6,021 | 1,542,741 | 1,548,762 | 1,274 | |||||||||||||||||||||
Construction | — | — | — | — | 11,545 | 11,545 | — | |||||||||||||||||||||
Total | 2,125 | 66 | 3,830 | 6,021 | 1,554,286 | 1,560,307 | 1,274 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 581 | 50 | 2,485 | 3,116 | 309,523 | 312,639 | 85 | |||||||||||||||||||||
Auto and other | 1,624 | 428 | 1,195 | 3,247 | 493,909 | 497,156 | 22 | |||||||||||||||||||||
Total | 2,205 | 478 | 3,680 | 6,363 | 803,432 | 809,795 | 107 | |||||||||||||||||||||
Total | $ | 8,111 | $ | 3,085 | $ | 21,755 | $ | 32,951 | $ | 5,380,267 | $ | 5,413,218 | $ | 2,028 |
Business Activities Loans
(in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Past Due > 90 days and Accruing | |||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 253,302 | $ | 253,302 | $ | — | ||||||||||||||
Single and multi-family | 618 | 110 | 624 | 1,352 | 190,467 | 191,819 | 155 | |||||||||||||||||||||
Other commercial real estate | 481 | 2,243 | 4,212 | 6,936 | 1,474,287 | 1,481,223 | — | |||||||||||||||||||||
Total | 1,099 | 2,353 | 4,836 | 8,288 | 1,918,056 | 1,926,344 | 155 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Asset based lending | — | — | — | — | 321,270 | 321,270 | — | |||||||||||||||||||||
Other commercial and industrial loans | 3,090 | 1,301 | 6,290 | 10,681 | 576,151 | 586,832 | 5 | |||||||||||||||||||||
Total | 3,090 | 1,301 | 6,290 | 10,681 | 897,421 | 908,102 | 5 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 1,393 | 701 | 4,179 | 6,273 | 1,577,521 | 1,583,794 | 1,956 | |||||||||||||||||||||
Construction | 10 | — | — | 10 | 11,168 | 11,178 | — | |||||||||||||||||||||
Total | 1,403 | 701 | 4,179 | 6,283 | 1,588,689 | 1,594,972 | 1,956 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 99 | — | 2,981 | 3,080 | 310,441 | 313,521 | 306 | |||||||||||||||||||||
Auto and other | 2,483 | 494 | 968 | 3,945 | 474,423 | 478,368 | 16 | |||||||||||||||||||||
Total | 2,582 | 494 | 3,949 | 7,025 | 784,864 | 791,889 | 322 | |||||||||||||||||||||
Total | $ | 8,174 | $ | 4,849 | $ | 19,254 | $ | 32,277 | $ | 5,189,030 | $ | 5,221,307 | $ | 2,438 |
21
Acquired Loans
(in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Acquired Credit Impaired | Total Loans | Past Due > 90 days and Accruing | |||||||||||||||||||||
March 31, 2017 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 24,976 | $ | — | ||||||||||||||
Single and multi-family | 81 | — | 558 | 639 | 3,381 | 105,673 | — | |||||||||||||||||||||
Other commercial real estate | 463 | — | 782 | 1,245 | 27,123 | 516,373 | 102 | |||||||||||||||||||||
Total | 544 | — | 1,340 | 1,884 | 30,504 | 647,022 | 102 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Asset based lending | — | — | — | — | — | — | — | |||||||||||||||||||||
Other commercial and industrial loans | 325 | 128 | 1,228 | 1,681 | 5,282 | 129,350 | 18 | |||||||||||||||||||||
Total | 325 | 128 | 1,228 | 1,681 | 5,282 | 129,350 | 18 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 674 | 84 | 1,416 | 2,174 | 7,269 | 289,665 | — | |||||||||||||||||||||
Construction | — | — | — | — | — | 712 | — | |||||||||||||||||||||
Total | 674 | 84 | 1,416 | 2,174 | 7,269 | 290,377 | — | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 80 | 396 | 1,353 | 1,829 | 893 | 77,308 | 514 | |||||||||||||||||||||
Auto and other | 431 | 239 | 1,464 | 2,134 | 383 | 98,658 | 767 | |||||||||||||||||||||
Total | 511 | 635 | 2,817 | 3,963 | 1,276 | 175,966 | 1,281 | |||||||||||||||||||||
Total | $ | 2,054 | $ | 847 | $ | 6,801 | $ | 9,702 | $ | 44,331 | $ | 1,242,715 | $ | 1,401 |
Acquired Loans
(in thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Acquired Credit Impaired | Total Loans | Past Due > 90 days and Accruing | |||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||
Commercial real estate: | — | |||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 47 | $ | 34,207 | $ | — | ||||||||||||||
Single and multi-family | 2 | — | 437 | 439 | 4,726 | 125,672 | — | |||||||||||||||||||||
Other commercial real estate | 1,555 | — | 765 | 2,320 | 30,047 | 530,215 | — | |||||||||||||||||||||
Total | 1,557 | — | 1,202 | 2,759 | 34,820 | 690,094 | — | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Asset based lending | — | — | — | — | — | — | — | |||||||||||||||||||||
Other commercial and industrial loans | 1,850 | 15 | 1,262 | 3,127 | 3,369 | 153,936 | 24 | |||||||||||||||||||||
Total | 1,850 | 15 | 1,262 | 3,127 | 3,369 | 153,936 | 24 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 321 | 343 | 2,015 | 2,679 | 7,283 | 297,355 | 443 | |||||||||||||||||||||
Construction | — | — | — | — | — | 804 | — | |||||||||||||||||||||
Total | 321 | 343 | 2,015 | 2,679 | 7,283 | 298,159 | 443 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 753 | — | 870 | 1,623 | 957 | 80,279 | 353 | |||||||||||||||||||||
Auto and other | 542 | 314 | 1,686 | 2,542 | 387 | 106,012 | 791 | |||||||||||||||||||||
Total | 1,295 | 314 | 2,556 | 4,165 | 1,344 | 186,291 | 1,144 | |||||||||||||||||||||
Total | $ | 5,023 | $ | 672 | $ | 7,035 | $ | 12,730 | $ | 46,816 | $ | 1,328,480 | $ | 1,611 |
22
The following is summary information pertaining to non-accrual loans at March 31, 2017 and December 31, 2016:
March 31, 2017 | December 31, 2016 | |||||||||||||||||||||||
(in thousands) | Business Activities Loans | Acquired Loans (1) | Total | Business Activities Loans | Acquired Loans (2) | Total | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Single and multi-family | 513 | 521 | 1,034 | 469 | 437 | 906 | ||||||||||||||||||
Other commercial real estate | 5,967 | 717 | 6,684 | 4,212 | 765 | 4,977 | ||||||||||||||||||
Total | 6,480 | 1,238 | 7,718 | 4,681 | 1,202 | 5,883 | ||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||
Other commercial and industrial loans | 7,118 | 1,127 | 8,245 | 6,285 | 1,155 | 7,440 | ||||||||||||||||||
Total | 7,118 | 1,127 | 8,245 | 6,285 | 1,155 | 7,440 | ||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||
1-4 family | 2,556 | 1,402 | 3,958 | 2,223 | 1,572 | 3,795 | ||||||||||||||||||
Construction | — | — | — | — | — | — | ||||||||||||||||||
Total | 2,556 | 1,402 | 3,958 | 2,223 | 1,572 | 3,795 | ||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||
Home equity | 2,400 | 838 | 3,238 | 2,675 | 517 | 3,192 | ||||||||||||||||||
Auto and other | 1,173 | 697 | 1,870 | 952 | 895 | 1,847 | ||||||||||||||||||
Total | 3,573 | 1,535 | 5,108 | 3,627 | 1,412 | 5,039 | ||||||||||||||||||
Total non-accrual loans | $ | 19,727 | $ | 5,302 | $ | 25,029 | $ | 16,816 | $ | 5,341 | $ | 22,157 |
_______________________________________
(1) At quarter end March 31, 2017, acquired credit impaired loans accounted for $98 thousand of loans greater than 90 days past due that are not presented in the above table.
(2) At December 31, 2016, acquired credit impaired loans accounted for $83 thousand of loans greater than 90 days past due that are not presented in the above table.
23
Loans evaluated for impairment as of March 31, 2017 and December 31, 2016 were as follows:
Business Activities Loans
(in thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
March 31, 2017 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of period | ||||||||||||||||||||
Individually evaluated for impairment | $ | 29,208 | $ | 6,460 | $ | 2,798 | $ | 2,380 | $ | 40,846 | ||||||||||
Collectively evaluated for impairment | 1,997,133 | 1,010,315 | 1,557,509 | 807,415 | 5,372,372 | |||||||||||||||
Total | $ | 2,026,341 | $ | 1,016,775 | $ | 1,560,307 | $ | 809,795 | $ | 5,413,218 |
Business Activities Loans
(in thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
December 31, 2016 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of year | ||||||||||||||||||||
Individually evaluated for impairment | $ | 25,549 | $ | 5,705 | $ | 2,775 | $ | 2,703 | $ | 36,732 | ||||||||||
Collectively evaluated for impairment | 1,900,795 | 902,397 | 1,592,197 | 789,186 | 5,184,575 | |||||||||||||||
Total | $ | 1,926,344 | $ | 908,102 | $ | 1,594,972 | $ | 791,889 | $ | 5,221,307 |
Acquired Loans
(in thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
March 31, 2017 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of Period | ||||||||||||||||||||
Individually evaluated for impairment | $ | 3,325 | $ | 654 | $ | 494 | $ | 741 | $ | 5,214 | ||||||||||
Purchased credit-impaired loans | 30,504 | 5,282 | 7,269 | 1,276 | 44,331 | |||||||||||||||
Collectively evaluated for impairment | 613,193 | 123,414 | 282,614 | 173,949 | 1,193,170 | |||||||||||||||
Total | $ | 647,022 | $ | 129,350 | $ | 290,377 | $ | 175,966 | $ | 1,242,715 |
Acquired Loans
(in thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
December 31, 2016 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of year | ||||||||||||||||||||
Individually evaluated for impairment | $ | 4,256 | $ | 635 | $ | 308 | $ | 406 | $ | 5,605 | ||||||||||
Purchased credit-impaired loans | 34,820 | 3,369 | 7,283 | 1,344 | 46,816 | |||||||||||||||
Collectively evaluated for impairment | 651,018 | 149,932 | 290,568 | 184,541 | 1,276,059 | |||||||||||||||
Total | $ | 690,094 | $ | 153,936 | $ | 298,159 | $ | 186,291 | $ | 1,328,480 |
24
The following is a summary of impaired loans at March 31, 2017 and December 31, 2016:
Business Activities Loans
March 31, 2017 | ||||||||||||
(in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | ||||||
Commercial real estate - single and multifamily | 151 | 151 | — | |||||||||
Other commercial real estate loans | 20,710 | 20,710 | — | |||||||||
Other commercial and industrial loans | 1,051 | 1,051 | — | |||||||||
Residential mortgages - 1-4 family | 1,797 | 1,797 | — | |||||||||
Consumer - home equity | 1,232 | 1,232 | — | |||||||||
Consumer - other | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | ||||||
Commercial real estate - single and multifamily | 181 | 182 | 1 | |||||||||
Other commercial real estate loans | 8,085 | 8,165 | 80 | |||||||||
Other commercial and industrial loans | 5,286 | 5,409 | 123 | |||||||||
Residential mortgages - 1-4 family | 865 | 1,001 | 136 | |||||||||
Consumer - home equity | 1,098 | 1,148 | 50 | |||||||||
Consumer - other | — | — | — | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 29,127 | $ | 29,208 | $ | 81 | ||||||
Commercial and industrial loans | 6,337 | 6,460 | 123 | |||||||||
Residential mortgages | 2,662 | 2,798 | 136 | |||||||||
Consumer | 2,330 | 2,380 | 50 | |||||||||
Total impaired loans | $ | 40,456 | $ | 40,846 | $ | 390 |
25
Business Activities Loans
December 31, 2016 | ||||||||||||
(in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | ||||||
Commercial real estate - single and multifamily | — | — | — | |||||||||
Other commercial real estate loans | 18,905 | 18,905 | — | |||||||||
Other commercial and industrial loans | 382 | 382 | — | |||||||||
Residential mortgages - 1-4 family | 2,101 | 2,101 | — | |||||||||
Consumer - home equity | 1,605 | 1,605 | — | |||||||||
Consumer - other | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | ||||||
Commercial real estate - single and multifamily | 179 | 181 | 2 | |||||||||
Other commercial real estate loans | 6,306 | 6,462 | 156 | |||||||||
Other commercial and industrial loans | 5,060 | 5,324 | 264 | |||||||||
Residential mortgages - 1-4 family | 538 | 674 | 136 | |||||||||
Consumer - home equity | 942 | 1,098 | 156 | |||||||||
Consumer - other | — | — | — | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 25,390 | $ | 25,548 | $ | 158 | ||||||
Commercial and industrial loans | 5,442 | 5,706 | 264 | |||||||||
Residential mortgages | 2,639 | 2,775 | 136 | |||||||||
Consumer | 2,547 | 2,703 | 156 | |||||||||
Total impaired loans | $ | 36,018 | $ | 36,732 | $ | 714 |
26
Acquired Loans
March 31, 2017 | ||||||||||||
(in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Commercial real estate - single and multifamily | $ | 521 | $ | 521 | $ | — | ||||||
Other commercial real estate loans | 403 | 403 | — | |||||||||
Other commercial and industrial loans | 298 | 298 | — | |||||||||
Residential mortgages - 1-4 family | 397 | 397 | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial real estate - single and multifamily | $ | 883 | $ | 911 | $ | 28 | ||||||
Other commercial real estate loans | 1,455 | 1,490 | 35 | |||||||||
Other commercial and industrial loans | 350 | 356 | 6 | |||||||||
Residential mortgages - 1-4 family | 93 | 97 | 4 | |||||||||
Consumer - home equity | 672 | 741 | 69 | |||||||||
Total | x | |||||||||||
Commercial real estate | $ | 3,262 | $ | 3,325 | $ | 63 | ||||||
Commercial and industrial loans | 648 | 654 | 6 | |||||||||
Residential mortgages | 490 | 494 | 4 | |||||||||
Consumer | 672 | 741 | 69 | |||||||||
Total impaired loans | $ | 5,072 | $ | 5,214 | $ | 142 |
Acquired Loans
December 31, 2016 | ||||||||||||
(in thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Commercial real estate - single and multifamily | $ | — | $ | — | $ | — | ||||||
Other commercial real estate loans | 547 | 547 | — | |||||||||
Other commercial and industrial loans | — | — | — | |||||||||
Residential mortgages - 1-4 family | 208 | 208 | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial real estate - single and multifamily | $ | 1,250 | $ | 1,358 | $ | 108 | ||||||
Other commercial real estate loans | 2,209 | 2,351 | 142 | |||||||||
Other commercial and industrial loans | 576 | 635 | 59 | |||||||||
Residential mortgages - 1-4 family | 89 | 100 | 11 | |||||||||
Consumer - home equity | 292 | 406 | 114 | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 4,006 | $ | 4,256 | $ | 250 | ||||||
Commercial and industrial loans | 576 | 635 | 59 | |||||||||
Residential mortgages | 297 | 308 | 11 | |||||||||
Consumer | 292 | 406 | 114 | |||||||||
Total impaired loans | $ | 5,171 | $ | 5,605 | $ | 434 |
27
The following is a summary of the average recorded investment and interest income recognized on impaired loans as of March 31, 2017 and 2016:
Business Activities Loans
Three Months Ended March 31, 2017 | Three Months Ended March 31, 2016 | |||||||||||||||
(in thousands) | Average Recorded Investment | Cash Basis Interest Income Recognized | Average Recorded Investment | Cash Basis Interest Income Recognized | ||||||||||||
With no related allowance: | ||||||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial real estate - single and multifamily | 153 | — | — | — | ||||||||||||
Other commercial real estate loans | 20,756 | 217 | 3,166 | — | ||||||||||||
Other commercial and industrial loans | 1,350 | 5 | 734 | 13 | ||||||||||||
Residential mortgages - 1-4 family | 2,025 | 18 | 1,520 | 2 | ||||||||||||
Consumer - home equity | 1,574 | 19 | 663 | 4 | ||||||||||||
Consumer - other | — | — | 1 | — | ||||||||||||
With an allowance recorded: | ||||||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | 2,000 | $ | 28 | ||||||||
Commercial real estate - single and multifamily | 181 | — | 97 | 1 | ||||||||||||
Other commercial real estate loans | 7,011 | 71 | 8,143 | 81 | ||||||||||||
Other commercial and industrial loans | 5,876 | 143 | 5,962 | 84 | ||||||||||||
Residential mortgages - 1-4 family | 939 | 14 | 1,619 | 19 | ||||||||||||
Consumer - home equity | 1,149 | 8 | 1,197 | 8 | ||||||||||||
Consumer - other | — | — | 106 | 1 | ||||||||||||
Total | ||||||||||||||||
Commercial real estate | $ | 28,101 | $ | 288 | $ | 13,406 | $ | 110 | ||||||||
Commercial and industrial loans | 7,226 | 148 | 6,696 | 97 | ||||||||||||
Residential mortgages | 2,964 | 32 | 3,139 | 21 | ||||||||||||
Consumer loans | 2,723 | 27 | 1,967 | 13 | ||||||||||||
Total impaired loans | $ | 41,014 | $ | 495 | $ | 25,208 | $ | 241 |
28
Acquired Loans
Three Months Ended March 31, 2017 | Three Months Ended March 31, 2016 | |||||||||||||||
(in thousands) | Average Recorded Investment | Cash Basis Interest Income Recognized | Average Recorded Investment | Cash Basis Interest Income Recognized | ||||||||||||
With no related allowance: | ||||||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial real estate - single and multifamily | 721 | 31 | 126 | 2 | ||||||||||||
Other commercial real estate loans | 1,272 | 21 | 760 | — | ||||||||||||
Other commercial and industrial loans | 403 | — | 261 | — | ||||||||||||
Residential mortgages - 1-4 family | 409 | 6 | 12 | — | ||||||||||||
Consumer - home equity | — | — | — | — | ||||||||||||
Consumer - other | — | — | 169 | 1 | ||||||||||||
With an allowance recorded: | ||||||||||||||||
Commercial real estate - construction | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial real estate - single and multifamily | 915 | 12 | 825 | 11 | ||||||||||||
Other commercial real estate loans | 1,494 | 19 | 2,569 | 44 | ||||||||||||
Other commercial and industrial loans | 362 | 13 | 53 | — | ||||||||||||
Residential mortgages - 1-4 family | 98 | 1 | 334 | 3 | ||||||||||||
Consumer - home equity | 743 | 4 | 309 | 2 | ||||||||||||
Consumer - other | — | — | — | — | ||||||||||||
Total | ||||||||||||||||
Other commercial real estate loans | $ | 4,402 | $ | 83 | $ | 4,280 | $ | 57 | ||||||||
Commercial and industrial loans | 765 | 13 | 314 | — | ||||||||||||
Residential mortgages | 507 | 7 | 346 | 3 | ||||||||||||
Consumer loans | 743 | 4 | 478 | 3 | ||||||||||||
Total impaired loans | $ | 6,417 | $ | 107 | $ | 5,418 | $ | 63 |
29
Troubled Debt Restructuring Loans
The Company’s loan portfolio also includes certain loans that have been modified in a Troubled Debt Restructuring (TDR), where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. TDRs are evaluated individually for impairment and may result in a specific allowance amount allocated to an individual loan.
The following tables include the recorded investment and number of modifications identified during the three months ended March 31, 2017. The table includes the recorded investment in the loans prior to a modification and also the recorded investment in the loans after the loans were restructured. The modifications for the three months ended March 31, 2017 were attributable to interest rate concessions, maturity date extensions, modified payment terms, reamortization, and accelerated maturity. The modifications for the three months ending March 31, 2016 were attributable to interest rate concessions, maturity date extensions, modified payment terms, reamortization, and accelerated maturity.
Three Months Ended March 31, 2017 | |||||||||||
(Dollars in thousands) | Number of Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | ||||||||
Troubled Debt Restructurings | |||||||||||
Commercial - Other | 6 | $ | 2,832 | $ | 2,333 | ||||||
Commercial and industrial - Other | 1 | 24 | 24 | ||||||||
Residential - 1-4 Family | 2 | 205 | 188 | ||||||||
Consumer - Home Equity | 1 | 53 | 53 | ||||||||
Total | 10 | $ | 3,114 | $ | 2,598 |
Three Months Ended March 31, 2016 | |||||||||||
(Dollars in thousands) | Number of Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | ||||||||
Troubled Debt Restructurings | |||||||||||
Commercial - Other | 2 | $ | 1,049 | $ | 1,049 | ||||||
Commercial and industrial - Other | 2 | 151 | 151 | ||||||||
Total | 4 | $ | 1,200 | $ | 1,200 |
The following table discloses the recorded investments and numbers of modifications for TDRs where a concession has been made, that then defaulted in the respective reporting period. For the three months ended March 31, 2016, there were no loans that were restructured that had subsequently defaulted during the period.
Modifications that Subsequently Defaulted | ||||||
Three Months Ended March 31, 2017 | ||||||
(Dollars in thousands) | Number of Contracts | Recorded Investment | ||||
Troubled Debt Restructurings | ||||||
Commercial - Other | 1 | $ | 113 | |||
Commercial and industrial- Other | 1 | $ | 101 |
30
The following table presents the Company’s TDR activity for the three months ended March 31, 2017 and 2016:
Three Months Ended March 31, | ||||||||
(in thousands) | 2017 | 2016 | ||||||
Balance at beginning of the period | $ | 33,829 | $ | 22,048 | ||||
Principal payments | (888 | ) | (342 | ) | ||||
TDR status change (1) | — | 2,235 | ||||||
Other reductions/increases (2) | (840 | ) | (1,487 | ) | ||||
Newly identified TDRs | 2,598 | 1,200 | ||||||
Balance at end of the period | $ | 34,699 | $ | 23,654 |
_________________________________
(1) TDR status change classification represents TDR loans with a specified interest rate equal to or greater than the rate that the Company was willing to accept at the time of the restructuring for a new loan with comparable risk and the loan was on current payment status and not impaired based on the terms specified by the restructuring agreement.
(2) Other reductions classification consists of transfer to other real estate owned and charge-offs and advances to loans.
The evaluation of certain loans individually for specific impairment includes loans that were previously classified as TDRs or continue to be classified as TDRs.
As of March 31, 2017, the Company maintained foreclosed residential real estate property with a fair value of $71 thousand. Additionally, residential mortgage loans collateralized by real estate property that are in the process of foreclosure as of March 31, 2017 and December 31, 2016 totaled $5.6 million and $4.8 million, respectively. As of December 31, 2016, foreclosed residential real estate property totaled $151 thousand.
31
NOTE 5. LOAN LOSS ALLOWANCE
Activity in the allowance for loan losses for the three months ended March 31, 2017 and 2016 was as follows:
At or for the three months ended March 31, 2017 | ||||||||||||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Unallocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 16,405 | $ | 9,371 | $ | 7,752 | $ | 5,447 | $ | 254 | $ | 39,229 | ||||||||||||
Charged-off loans | 124 | 1,270 | 235 | 687 | — | 2,316 | ||||||||||||||||||
Recoveries on charged-off loans | 58 | 16 | 15 | 86 | — | 175 | ||||||||||||||||||
Provision/(releases) for loan losses | (224 | ) | 3,616 | 244 | 568 | 171 | 4,375 | |||||||||||||||||
Balance at end of period | $ | 16,115 | $ | 11,733 | $ | 7,776 | $ | 5,414 | $ | 425 | $ | 41,463 | ||||||||||||
Individually evaluated for impairment | 80 | 123 | 137 | 50 | — | 390 | ||||||||||||||||||
Collectively evaluated for impairment | 16,035 | 11,610 | 7,639 | 5,364 | 425 | 41,073 | ||||||||||||||||||
Total | $ | 16,115 | $ | 11,733 | $ | 7,776 | $ | 5,414 | $ | 425 | $ | 41,463 |
At or for the three months ended March 31, 2016 | ||||||||||||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Unallocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 14,508 | $ | 7,317 | $ | 7,566 | $ | 4,956 | $ | 227 | $ | 34,574 | ||||||||||||
Charged-off loans | 1,044 | 965 | 547 | 401 | — | 2,957 | ||||||||||||||||||
Recoveries on charged-off loans | 128 | 74 | — | 67 | — | 269 | ||||||||||||||||||
Provision/(releases) for loan losses | 2,451 | 2,203 | 42 | (553 | ) | (531 | ) | 3,612 | ||||||||||||||||
Balance at end of period | $ | 16,043 | $ | 8,629 | $ | 7,061 | $ | 4,069 | $ | (304 | ) | $ | 35,498 | |||||||||||
Individually evaluated for impairment | 340 | 130 | 151 | 56 | — | 677 | ||||||||||||||||||
Collectively evaluated for impairment | 15,703 | 8,499 | 6,910 | 4,013 | (304 | ) | 34,821 | |||||||||||||||||
Total | $ | 16,043 | $ | 8,629 | $ | 7,061 | $ | 4,069 | $ | (304 | ) | $ | 35,498 |
At or for the three months ended March 31, 2017 | ||||||||||||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Unallocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 2,303 | $ | 1,164 | $ | 766 | $ | 536 | $ | — | $ | 4,769 | ||||||||||||
Charged-off loans | 577 | 436 | 143 | 151 | — | 1,307 | ||||||||||||||||||
Recoveries on charged-off loans | 10 | 55 | 39 | 55 | — | 159 | ||||||||||||||||||
Provision for loan losses | 392 | 271 | 44 | 13 | — | 720 | ||||||||||||||||||
Balance at end of period | $ | 2,128 | $ | 1,054 | $ | 706 | $ | 453 | $ | — | $ | 4,341 | ||||||||||||
Individually evaluated for impairment | 63 | 6 | 4 | 69 | — | 142 | ||||||||||||||||||
Purchased credit-impaired loans | — | — | — | — | — | — | ||||||||||||||||||
Collectively evaluated for impairment | 2,065 | 1,048 | 702 | 384 | — | 4,199 | ||||||||||||||||||
Total | $ | 2,128 | $ | 1,054 | $ | 706 | $ | 453 | $ | — | $ | 4,341 |
32
At or for the three months ended March 31, 2016 | ||||||||||||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Unallocated | Total | ||||||||||||||||||
Balance at beginning of period | $ | 1,903 | $ | 1,330 | $ | 976 | $ | 525 | $ | — | $ | 4,734 | ||||||||||||
Charged-off loans | 126 | 25 | 310 | 286 | — | 747 | ||||||||||||||||||
Recoveries on charged-off loans | (1 | ) | 69 | 83 | 25 | — | 176 | |||||||||||||||||
Provision for loan losses | 187 | (99 | ) | 145 | 161 | — | 394 | |||||||||||||||||
Balance at end of period | $ | 1,963 | $ | 1,275 | $ | 894 | $ | 425 | $ | — | $ | 4,557 | ||||||||||||
Individually evaluated for impairment | 182 | 2 | 37 | 24 | — | 245 | ||||||||||||||||||
Purchased credit-impaired loans | — | — | — | — | — | — | ||||||||||||||||||
Collectively evaluated for impairment | 1,781 | 1,273 | 857 | 401 | — | 4,312 | ||||||||||||||||||
Total | $ | 1,963 | $ | 1,275 | $ | 894 | $ | 425 | $ | — | $ | 4,557 |
Credit Quality Information
Business Activities Loans Credit Quality Analysis
The Company monitors the credit quality of its portfolio by using internal risk ratings that are based on regulatory guidance. Loans that are given a Pass rating are not considered a problem credit. Loans that are classified as Special Mention loans are considered to have potential credit problems and are evaluated closely by management. Substandard and non-accruing loans are loans for which a definitive weakness has been identified and which may make full collection of contractual cash flows questionable. Doubtful loans are those with identified weaknesses that make full collection of contractual cash flows, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
For commercial credits, the Company assigns an internal risk rating at origination and reviews the rating annually, semiannually or quarterly depending on the risk rating. The rating is also reassessed at any point in time when management becomes aware of information that may affect the borrower’s ability to fulfill their obligations.
The Company risk rates its residential mortgages, including 1-4 family and residential construction loans, based on a three rating system: Pass, Special Mention and Substandard. Loans that are current within 59 days are rated Pass. Residential mortgages that are 60-89 days delinquent are rated Special Mention. Loans delinquent for 90 days or greater are rated Substandard and generally placed on non-accrual status. Home equity loans are risk rated based on the same rating system as the Company’s residential mortgages.
Ratings for other consumer loans, including auto loans, are based on a two rating system. Loans that are current within 119 days are rated Performing while loans delinquent for 120 days or more are rated Non-performing. Other consumer loans are placed on non-accrual at such time as they become Non-performing.
Acquired Loans Credit Quality Analysis
Upon acquiring a loan portfolio, the Company's internal loan review function assigns risk ratings to the acquired loans, utilizing the same methodology as it does with business activities loans. This may differ from the risk rating policy of the predecessor bank. Loans which are rated Substandard or worse according to the rating process outlined below are deemed to be credit impaired loans accounted for under ASC 310-30, regardless of whether they are classified as performing or non-performing.
The Bank utilizes an eleven grade internal loan rating system for each of its acquired commercial real estate, construction and commercial loans as outlined in the Credit Quality Information section of this Note. The ratings system is similar to loans originated through business activities.
The Company subjects loans that do not meet the ASC 310-30 criteria to ASC 450-20 (Loss Contingencies) by collectively evaluating these loans for an allowance for loan loss. The Company applies a methodology similar to
33
the methodology prescribed for business activities loans, which includes the application of environmental factors to each category of loans. The methodology to collectively evaluate the acquired loans outside the scope of ASC 310-30 includes the application of a number of environmental factors that reflect management’s best estimate of the level of incremental credit losses that might be recognized given current conditions. This is reviewed as part of the allowance for loan loss adequacy analysis. As the loan portfolio matures and environmental factors change, the loan portfolio will be reassessed each quarter to determine an appropriate reserve allowance.
Additionally, the Company considers the need for an additional reserve for acquired loans accounted for outside of the scope of ASC 310-30 under ASC 310-20. At acquisition date, the Bank determined a fair value mark with credit and interest rate components. Under the Company’s model, the impairment evaluation process involves comparing the carrying value of acquired loans, including the entire unamortized premium or discount, to the recorded reserve allowance. If necessary, the Company books an additional reserve to account for shortfalls identified through this calculation. Fair value marks are not bifurcated when evaluating for impairment.
A decrease in the expected cash flows in subsequent periods requires the establishment of an allowance for loan losses at that time for ASC 310-30 loans. At March 31, 2017, the allowance for loan losses related to acquired loans under ASC 310-30 and ASC 310-20 was $4.3 million using the above mentioned criteria.
34
The following tables present the Company’s loans by risk rating at March 31, 2017 and December 31, 2016:
Business Activities Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
Construction | Single and multi-family | Other | Total commercial real estate | |||||||||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||||||||
Grade: | ||||||||||||||||||||||||||||||||
Pass | $ | 281,134 | $ | 253,302 | $ | 330,460 | $ | 189,310 | $ | 1,352,475 | $ | 1,434,762 | $ | 1,964,069 | $ | 1,877,374 | ||||||||||||||||
Special mention | — | — | 6,046 | 334 | 10,642 | 5,827 | 16,688 | 6,161 | ||||||||||||||||||||||||
Substandard | — | — | 2,753 | 2,175 | 42,795 | 40,598 | 45,548 | 42,773 | ||||||||||||||||||||||||
Doubtful | — | — | — | — | 36 | 36 | 36 | 36 | ||||||||||||||||||||||||
Total | $ | 281,134 | $ | 253,302 | $ | 339,259 | $ | 191,819 | $ | 1,405,948 | $ | 1,481,223 | $ | 2,026,341 | $ | 1,926,344 |
Commercial and Industrial Loans
Credit Risk Profile by Creditworthiness Category
Asset based lending | Other | Total comm. and industrial loans | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 351,992 | $ | 321,270 | $ | 641,461 | $ | 569,704 | $ | 993,453 | $ | 890,974 | ||||||||||||
Special mention | — | — | 3,882 | 123 | 3,882 | 123 | ||||||||||||||||||
Substandard | — | — | 16,315 | 13,825 | 16,315 | 13,825 | ||||||||||||||||||
Doubtful | — | — | 3,125 | 3,180 | 3,125 | 3,180 | ||||||||||||||||||
Total | $ | 351,992 | $ | 321,270 | $ | 664,783 | $ | 586,832 | $ | 1,016,775 | $ | 908,102 |
Residential Mortgages
Credit Risk Profile by Internally Assigned Grade
1-4 family | Construction | Total residential mortgages | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 1,544,866 | $ | 1,578,913 | $ | 11,545 | $ | 11,178 | $ | 1,556,411 | $ | 1,590,091 | ||||||||||||
Special mention | 66 | 701 | — | — | 66 | 701 | ||||||||||||||||||
Substandard | 3,830 | 4,179 | — | — | 3,830 | 4,179 | ||||||||||||||||||
Total | $ | 1,548,762 | $ | 1,583,793 | $ | 11,545 | $ | 11,178 | $ | 1,560,307 | $ | 1,594,971 |
Consumer Loans
Credit Risk Profile Based on Payment Activity
Home equity | Auto and other | Total consumer loans | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Performing | $ | 310,239 | $ | 310,846 | $ | 495,983 | $ | 477,416 | $ | 806,222 | $ | 788,262 | ||||||||||||
Nonperforming | 2,400 | 2,675 | 1,173 | 952 | 3,573 | 3,627 | ||||||||||||||||||
Total | $ | 312,639 | $ | 313,521 | $ | 497,156 | $ | 478,368 | $ | 809,795 | $ | 791,889 |
35
Acquired Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
Construction | Single and multi-family | Other | Total commercial real estate | |||||||||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||||||||
Grade: | ||||||||||||||||||||||||||||||||
Pass | $ | 24,276 | $ | 33,461 | $ | 100,195 | $ | 119,414 | $ | 474,137 | $ | 496,562 | $ | 598,608 | $ | 649,437 | ||||||||||||||||
Special mention | — | — | 845 | 907 | 11,885 | 1,622 | 12,730 | 2,529 | ||||||||||||||||||||||||
Substandard | 700 | 746 | 4,633 | 5,351 | 30,351 | 32,031 | 35,684 | 38,128 | ||||||||||||||||||||||||
Total | $ | 24,976 | $ | 34,207 | $ | 105,673 | $ | 125,672 | $ | 516,373 | $ | 530,215 | $ | 647,022 | $ | 690,094 |
Commercial and Industrial Loans
Credit Risk Profile by Creditworthiness Category
Asset based lending | Other | Total comm. and industrial loans | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | 120,511 | $ | 147,102 | $ | 120,511 | $ | 147,102 | ||||||||||||
Special mention | — | — | 1,421 | 1,260 | 1,421 | 1,260 | ||||||||||||||||||
Substandard | — | — | 7,418 | 5,574 | 7,418 | 5,574 | ||||||||||||||||||
Total | $ | — | $ | — | $ | 129,350 | $ | 153,936 | $ | 129,350 | $ | 153,936 |
Residential Mortgages
Credit Risk Profile by Internally Assigned Grade
1-4 family | Construction | Total residential mortgages | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 286,908 | $ | 294,983 | $ | 712 | $ | 804 | $ | 287,620 | $ | 295,787 | ||||||||||||
Special mention | 88 | 343 | — | — | 88 | 343 | ||||||||||||||||||
Substandard | 2,669 | 2,029 | — | — | 2,669 | 2,029 | ||||||||||||||||||
Total | $ | 289,665 | $ | 297,355 | $ | 712 | $ | 804 | $ | 290,377 | $ | 298,159 |
Consumer Loans
Credit Risk Profile Based on Payment Activity
Home equity | Auto and other | Total consumer loans | ||||||||||||||||||||||
(In thousands) | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Performing | $ | 76,470 | $ | 79,762 | $ | 97,961 | $ | 105,117 | $ | 174,431 | $ | 184,879 | ||||||||||||
Nonperforming | 838 | 517 | 697 | 895 | 1,535 | 1,412 | ||||||||||||||||||
Total | $ | 77,308 | $ | 80,279 | $ | 98,658 | $ | 106,012 | $ | 175,966 | $ | 186,291 |
36
The following table summarizes information about total loans rated Special Mention or lower as of March 31, 2017 and December 31, 2016. The table below includes consumer loans that are special mention and substandard accruing that are classified in the above table as performing based on payment activity.
March 31, 2017 | December 31, 2016 | |||||||||||||||||||||||
(In thousands) | Business Activities Loans | Acquired Loans | Total | Business Activities Loans | Acquired Loans | Total | ||||||||||||||||||
Non-Accrual | $ | 19,726 | $ | 5,399 | $ | 25,125 | $ | 16,816 | $ | 5,424 | $ | 22,240 | ||||||||||||
Substandard Accruing | 52,809 | 43,269 | 96,078 | 51,125 | 44,177 | 95,302 | ||||||||||||||||||
Total Classified | 72,535 | 48,668 | 121,203 | 67,941 | 49,601 | 117,542 | ||||||||||||||||||
Special Mention | 21,114 | 14,856 | 35,970 | 7,479 | 4,323 | 11,802 | ||||||||||||||||||
Total Criticized | $ | 93,649 | $ | 63,524 | $ | 157,173 | $ | 75,420 | $ | 53,924 | $ | 129,344 |
37
NOTE 6. DEPOSITS
A summary of time deposits is as follows:
(In thousands) | March 31, 2017 | December 31, 2016 | ||||||
Time less than $250,000 | $ | 2,093,791 | $ | 2,015,332 | ||||
Time $250,000 or more | 325,477 | 318,211 | ||||||
Total time deposits | $ | 2,419,268 | $ | 2,333,543 |
Included in time deposits are brokered deposits of $953.8 million and $787.9 million at March 31, 2017 and December 31, 2016, respectively. Included in the deposit balances contained on the balance sheet are reciprocal deposits of $114.7 million and $113.4 million at March 31, 2017 and December 31, 2016, respectively.
NOTE 7. BORROWED FUNDS
Borrowed funds at March 31, 2017 and December 31, 2016 are summarized, as follows:
March 31, 2017 | December 31, 2016 | |||||||||||||
Weighted | Weighted | |||||||||||||
Average | Average | |||||||||||||
(dollars in thousands) | Principal | Rate | Principal | Rate | ||||||||||
Short-term borrowings: | ||||||||||||||
Advances from the FHLB | $ | 1,136,801 | 0.93 | % | $ | 1,072,044 | 0.71 | % | ||||||
Other borrowings | — | — | 10,000 | 2.42 | ||||||||||
Total short-term borrowings: | 1,136,801 | 0.93 | 1,082,044 | 0.72 | ||||||||||
Long-term borrowings: | ||||||||||||||
Advances from the FHLB and other borrowings | 157,920 | 1.43 | 142,792 | 1.53 | ||||||||||
Subordinated borrowings | 73,742 | 7.00 | 73,697 | 7.00 | ||||||||||
Junior subordinated borrowings | 15,464 | 2.90 | 15,464 | 2.77 | ||||||||||
Total long-term borrowings: | 247,126 | 3.19 | 231,953 | 3.35 | ||||||||||
Total | $ | 1,383,927 | 1.33 | % | $ | 1,313,997 | 1.19 | % |
Short term debt includes Federal Home Loan Bank (“FHLB”) advances with an original maturity of less than one year and a short-term line-of-credit drawdown through a correspondent bank. The Bank also maintains a $3.0 million secured line of credit with the FHLB that bears a daily adjustable rate calculated by the FHLB. There was no outstanding balance on the FHLB line of credit for the periods ended March 31, 2017 and December 31, 2016.
The Bank is approved to borrow on a short-term basis from the Federal Reserve Bank of Boston as a non-member bank. The Bank has pledged certain loans and securities to the Federal Reserve Bank to support this arrangement. No borrowings with the Federal Reserve Bank took place for the periods ended March 31, 2017 and December 31, 2016.
Long-term FHLB advances consist of advances with an original maturity of more than one year. The advances outstanding at March 31, 2017 include callable advances totaling $6.0 million, and amortizing advances totaling $1.1 million. The advances outstanding at December 31, 2016 include callable advances totaling $11.0 million, and amortizing advances totaling $1.2 million. All FHLB borrowings, including the line of credit, are secured by a blanket security agreement on certain qualified collateral, principally all residential first mortgage loans and certain securities.
38
A summary of maturities of FHLB advances as of March 31, 2017 is as follows:
March 31, 2017 | |||||||
Weighted Average | |||||||
(in thousands, except rates) | Principal | Rate | |||||
Fixed rate advances maturing: | |||||||
2017 | $ | 1,160,800 | 0.95 | % | |||
2018 | 118,879 | 1.17 | |||||
2019 | — | — | |||||
2020 | 5,184 | 1.94 | |||||
2021 and beyond | 9,858 | 2.73 | |||||
Total FHLB advances | $ | 1,294,721 | 0.99 | % |
The Company did not have variable-rate FHLB advances for the periods ended March 31, 2017 and December 31, 2016.
In September 2012, the Company issued fifteen year subordinated notes in the amount of $75.0 million at a discount of 1.15%. The interest rate is fixed at 6.875% for the first ten years. After ten years, the notes become callable and convert to an interest rate of three-month LIBOR rate plus 5.113%. The subordinated note includes reduction to the note principal balance of $675 thousand and $706 thousand for unamortized debt issuance costs as of March 31, 2017 and December 31 2016, respectively.
The Company holds 100% of the common stock of Berkshire Hills Capital Trust I (“Trust I”) which is included in other assets with a cost of $0.5 million. The sole asset of Trust I is $15.5 million of the Company’s junior subordinated debentures due in 2035. These debentures bear interest at a variable rate equal to LIBOR plus 1.85% and had a rate of 2.90% and 2.77% at March 31, 2017 and December 31, 2016, respectively. The Company has the right to defer payments of interest for up to five years on the debentures at any time, or from time to time, with certain limitations, including a restriction on the payment of dividends to shareholders while such interest payments on the debentures have been deferred. The Company has not exercised this right to defer payments. The Company has the right to redeem the debentures at par value. Trust I is considered a variable interest entity for which the Company is not the primary beneficiary. Accordingly, Trust I is not consolidated into the Company’s financial statements.
39
NOTE 8. CAPITAL RATIOS AND SHAREHOLDERS’ EQUITY
The actual and required capital ratios were as follows:
March 31, 2017 | Regulatory Minimum to be Well Capitalized | December 31, 2016 | Regulatory Minimum to be Well Capitalized | |||||||||
Company (consolidated) | ||||||||||||
Total capital to risk weighted assets | 11.8 | % | 10.0 | % | 11.9 | % | 10.0 | % | ||||
Common equity tier 1 capital to risk weighted assets | 9.9 | 6.5 | 9.9 | 6.5 | ||||||||
Tier 1 capital to risk weighted assets | 10.1 | 8.0 | 10.1 | 8.0 | ||||||||
Tier 1 capital to average assets | 7.8 | 5.0 | 7.9 | 5.0 | ||||||||
Bank | ||||||||||||
Total capital to risk weighted assets | 11.1 | % | 10.0 | % | 11.2 | % | 10.0 | % | ||||
Common equity tier 1 capital to risk weighted assets | 9.9 | 6.5 | 10.0 | 6.5 | ||||||||
Tier 1 capital to risk weighted assets | 9.9 | 8.0 | 10.0 | 8.0 | ||||||||
Tier 1 capital to average assets | 7.7 | 5.0 | 7.8 | 5.0 |
At each date shown, the Company and the Bank met the conditions to be classified as “well capitalized” under the relevant regulatory framework. To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table above.
Effective January 1, 2015, the Company and the Bank became subject to the Basel III rule that requires the Company and the Bank to assess their Common equity tier 1 capital to risk weighted assets and the Company and the Bank each exceed the minimum to be well capitalized. In addition, the final capital rules added a requirement to maintain a minimum conservation buffer, composed of Common equity tier 1 capital, of 2.5% of risk-weighted assets, to be phased in over three years and applied to the Common equity tier 1 risk-based capital ratio, the Tier 1 risk-based capital ratio and the Total risk-based capital ratio. Accordingly, banking organizations, on a fully phased in basis no later than January 1, 2019, must maintain a minimum Common equity tier 1 risk-based capital ratio of 7.0%, a minimum Tier 1 risk-based capital ratio of 8.5% and a minimum Total risk-based capital ratio of 10.5%.
The required minimum conservation buffer began to be phased in incrementally, starting at 0.625% on January 1, 2016, increased to 1.25% on January 1, 2017, and will increase to 1.875% on January 1, 2018 and 2.5% on January 1, 2019. The final capital rules impose restrictions on capital distributions and certain discretionary cash bonus payments if the minimum capital conservation buffer is not met.
At March 31, 2017, the capital levels of both the Company and the Bank exceeded all regulatory capital requirements and their regulatory capital ratios were above the minimum levels required to be considered well capitalized for regulatory purposes. The capital levels of both the Company and the Bank at March 31, 2017 also exceeded the minimum capital requirements including the currently applicable capital conservation buffer of 1.25%.
40
Accumulated other comprehensive income (loss)
Components of accumulated other comprehensive income is as follows:
(In thousands) | March 31, 2017 | December 31, 2016 | ||||||
Other accumulated comprehensive income, before tax: | ||||||||
Net unrealized holding gain on AFS securities | $ | 15,743 | $ | 25,176 | ||||
Net unrealized loss on cash flow hedging derivatives | — | (6,573 | ) | |||||
Net unrealized holding loss on pension plans | (2,954 | ) | (2,954 | ) | ||||
Income taxes related to items of accumulated other comprehensive income: | ||||||||
Net unrealized holding gain on AFS securities | (6,095 | ) | (9,636 | ) | ||||
Net unrealized loss on cash flow hedging derivatives | — | 2,589 | ||||||
Net unrealized holding loss on pension plans | 1,164 | 1,164 | ||||||
Accumulated other comprehensive income | $ | 7,858 | $ | 9,766 |
The following table presents the components of other comprehensive income for the three months ended March 31, 2017 and 2016:
(In thousands) | Before Tax | Tax Effect | Net of Tax | |||||||||
Three Months Ended March 31, 2017 | ||||||||||||
Net unrealized holding gain on AFS securities: | x | |||||||||||
Net unrealized gains arising during the period | $ | 3,137 | $ | (1,173 | ) | $ | 1,964 | |||||
Less: reclassification adjustment for gains realized in net income | 12,570 | (4,713 | ) | 7,857 | ||||||||
Net unrealized holding (loss) on AFS securities | (9,433 | ) | 3,540 | (5,893 | ) | |||||||
Net unrealized loss on cash flow hedging derivatives: | ||||||||||||
Net unrealized (loss) arising during the period | (449 | ) | 180 | (269 | ) | |||||||
Less: reclassification adjustment for (losses) realized in net income | (7,022 | ) | 2,768 | (4,254 | ) | |||||||
Net unrealized gain on cash flow hedging derivatives | 6,573 | (2,588 | ) | 3,985 | ||||||||
Other comprehensive (loss) | $ | (2,860 | ) | $ | 952 | $ | (1,908 | ) | ||||
Three Months Ended March 31, 2016 | ||||||||||||
Net unrealized holding gain on AFS securities: | ||||||||||||
Net unrealized gains arising during the period | $ | 17,742 | $ | (6,869 | ) | $ | 10,873 | |||||
Less: reclassification adjustment for gains realized in net income | 36 | (13 | ) | 23 | ||||||||
Net unrealized holding gain on AFS securities | 17,706 | (6,856 | ) | 10,850 | ||||||||
Net unrealized loss on cash flow hedging derivatives: | ||||||||||||
Net unrealized (loss) arising during the period | (4,914 | ) | 1,972 | (2,942 | ) | |||||||
Less: reclassification adjustment for (losses) realized in net income | (408 | ) | 164 | (244 | ) | |||||||
Net unrealized (loss) on cash flow hedging derivatives | (4,506 | ) | 1,808 | (2,698 | ) | |||||||
Other comprehensive income | $ | 13,200 | $ | (5,048 | ) | $ | 8,152 |
41
The following table presents the changes in each component of accumulated other comprehensive income (loss), for the three months ended March 31, 2017 and 2016:
(in thousands) | Net unrealized holding gain on AFS Securities | Net loss on effective cash flow hedging derivatives | Net unrealized holding loss on pension plans | Total | ||||||||||||
Three Months Ended March 31, 2017 | ||||||||||||||||
Balance at Beginning of Period | $ | 15,541 | $ | (3,985 | ) | $ | (1,790 | ) | $ | 9,766 | ||||||
Other comprehensive gain (loss) before reclassifications | 1,964 | (269 | ) | — | 1,695 | |||||||||||
Less: amounts reclassified from accumulated other comprehensive income (loss) | 7,857 | (4,254 | ) | — | 3,603 | |||||||||||
Total other comprehensive (loss) income | (5,893 | ) | 3,985 | — | (1,908 | ) | ||||||||||
Balance at End of Period | $ | 9,648 | $ | — | $ | (1,790 | ) | $ | 7,858 | |||||||
Three Months Ended March 31, 2016 | ||||||||||||||||
Balance at Beginning of Period | $ | 3,880 | $ | (5,108 | ) | $ | (2,077 | ) | $ | (3,305 | ) | |||||
Other comprehensive gain (loss) before reclassifications | 10,873 | (2,942 | ) | — | 7,931 | |||||||||||
Less: amounts reclassified from accumulated other comprehensive income (loss) | 23 | (244 | ) | — | (221 | ) | ||||||||||
Total other comprehensive income (loss) | 10,850 | (2,698 | ) | — | 8,152 | |||||||||||
Balance at End of Period | $ | 14,730 | $ | (7,806 | ) | $ | (2,077 | ) | $ | 4,847 |
The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three months ended March 31, 2017 and 2016:
Affected Line Item in the | ||||||||||
Three Months Ended March 31, | Statement where Net Income | |||||||||
(in thousands) | 2017 | 2016 | is Presented | |||||||
Realized gains on AFS securities: | ||||||||||
$ | 12,570 | $ | 36 | Non-interest income | ||||||
(4,713 | ) | (13 | ) | Tax expense | ||||||
7,857 | 23 | Net of tax | ||||||||
Realized (losses) on cash flow hedging derivatives: | ||||||||||
(393 | ) | (408 | ) | Interest expense | ||||||
(6,629 | ) | — | Non-interest expense | |||||||
2,768 | 164 | Tax benefit | ||||||||
(4,254 | ) | (244 | ) | Net of tax | ||||||
Total reclassifications for the period | $ | 3,603 | $ | (221 | ) | Net of tax |
42
NOTE 9. EARNINGS PER SHARE
Earnings per share have been computed based on the following (average diluted shares outstanding are calculated using the treasury stock method):
Three Months Ended March 31, | |||||||
(In thousands, except per share data) | 2017 | 2016 | |||||
Net income | $ | 15,460 | $ | 16,001 | |||
Average number of common shares issued | 36,732 | 32,162 | |||||
Less: average number of treasury shares | 1,020 | 1,138 | |||||
Less: average number of unvested stock award shares | 432 | 513 | |||||
Average number of basic common shares outstanding | 35,280 | 30,511 | |||||
Plus: dilutive effect of unvested stock award shares | 126 | 119 | |||||
Plus: dilutive effect of stock options outstanding | 46 | 58 | |||||
Average number of diluted common shares outstanding | 35,452 | 30,688 | |||||
Earnings per share: | |||||||
Basic | $ | 0.44 | $ | 0.52 | |||
Diluted | $ | 0.44 | $ | 0.52 |
For the three months ended March 31, 2017, 306 thousand shares of restricted stock and 55 thousand options were anti-dilutive and therefore excluded from the earnings per share calculations. For the three months ended March 31, 2016, 394 thousand shares of restricted stock and 206 thousand options were anti-dilutive and therefore excluded from the earnings per share calculations.
43
NOTE 10. STOCK-BASED COMPENSATION PLANS
A combined summary of activity in the Company’s stock award and stock option plans for the three months ended March 31, 2017 is presented in the following table:
Non-Vested Stock Awards Outstanding | Stock Options Outstanding | ||||||||||||||
(Shares in thousands) | Number of Shares | Weighted-Average Grant Date Fair Value | Number of Shares | Weighted-Average Exercise Price | |||||||||||
December 31, 2016 | 448 | $ | 26.28 | 109 | $ | 15.72 | |||||||||
Granted | 81 | 35.47 | — | — | |||||||||||
Stock options exercised | — | — | (6 | ) | 14.23 | ||||||||||
Stock awards vested | (101 | ) | 25.35 | — | — | ||||||||||
Forfeited | (2 | ) | 26.31 | — | — | ||||||||||
Expired | — | — | (10 | ) | 33.46 | ||||||||||
March 31, 2017 | 426 | $ | 28.49 | 93 | $ | 13.91 | |||||||||
Exercisable options at | March 31, 2017 | 93 | $ | 13.91 |
During the three months ended March 31, 2017 and 2016, proceeds from stock option exercises totaled $81 thousand and $25 thousand, respectively. During the three months ended March 31, 2017, there were 101 thousand shares issued in connection with vested stock awards. During the three months ended March 31, 2016, there were 62 thousand shares issued in connection with vested stock awards. All of these shares were issued from available treasury stock. Stock-based compensation expense totaled $1.2 million during the three months ended March 31, 2017 and 2016, respectively. Stock-based compensation expense is recognized over the requisite service period for all awards.
44
NOTE 11. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
As of March 31, 2017, the Company held derivatives with a total notional amount of $2.1 billion. The Company had economic hedges and non-hedging derivatives totaling $1.8 billion and $274.8 million, respectively, which are not designated as hedges for accounting purposes with changes in fair value recorded directly through earnings. Economic hedges included interest rate swaps totaling $1.4 billion, risk participation agreements with dealer banks of $92.7 million, and $321.2 million in forward commitment contracts.
As part of the Company’s risk management strategy, the Company enters into interest rate swap agreements to mitigate the interest rate risk inherent in certain of the Company’s assets and liabilities. Interest rate swap agreements involve the risk of dealing with both Bank customers and institutional derivative counterparties and their ability to meet contractual terms. The agreements are entered into with counterparties that meet established credit standards and contain master netting and collateral provisions protecting the at-risk party. The derivatives program is overseen by the Risk Management/Capital Committee of the Company’s Board of Directors. Based on adherence to the Company’s credit standards and the presence of the netting and collateral provisions, the Company believes that the credit risk inherent in these contracts was not significant at March 31, 2017.
The Company pledged collateral to derivative counterparties in the form of securities with an amortized cost of $28.6 million and a fair value of $28.6 million as of March 31, 2017. The Company does not typically require its commercial customers to post cash or securities as collateral on its program of back-to-back economic hedges. However certain language is written into the International Swaps Dealers Association, Inc. (“ISDA”) and loan documents where, in default situations, the Bank is allowed to access collateral supporting the loan relationship to recover any losses suffered on the derivative asset or liability. The Company may need to post additional collateral in the future in proportion to potential increases in unrealized loss positions.
Information about derivative assets and liabilities at March 31, 2017, follows:
Weighted | Weighted Average Rate | Estimated | |||||||||||||
Notional | Average | Contract | Fair Value | ||||||||||||
Amount | Maturity | Received | pay rate | Asset (Liability) | |||||||||||
(In thousands) | (In years) | (In thousands) | |||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate swaps on FHLB borrowings | $ | — | 0 | — | % | — | % | $ | — | ||||||
Total cash flow hedges | — | — | |||||||||||||
Economic hedges: | |||||||||||||||
Interest rate swap on tax advantaged economic development bond | 11,230 | 12.7 | 1.15 | % | 5.09 | % | (1,899 | ) | |||||||
Interest rate swaps on loans with commercial loan customers | 706,862 | 6.2 | 2.57 | % | 4.20 | % | (4,624 | ) | |||||||
Reverse interest rate swaps on loans with commercial loan customers | 706,862 | 6.2 | 4.20 | % | 2.57 | % | 4,787 | ||||||||
Risk participation agreements with dealer banks | 92,708 | 10.7 | (13 | ) | |||||||||||
Forward sale commitments | 321,234 | 0.2 | (1,251 | ) | |||||||||||
Total economic hedges | 1,838,896 | (3,000 | ) | ||||||||||||
Non-hedging derivatives: | |||||||||||||||
Commitments to lend | 274,843 | 0.2 | 8,061 | ||||||||||||
Total non-hedging derivatives | 274,843 | 8,061 | |||||||||||||
Total | $ | 2,113,739 | $ | 5,061 |
45
Information about derivative assets and liabilities at December 31, 2016, follows:
Weighted | Weighted Average Rate | Estimated | |||||||||||||
Notional | Average | Contract | Fair Value | ||||||||||||
Amount | Maturity | Received | pay rate | Asset (Liability) | |||||||||||
(In thousands) | (In years) | (In thousands) | |||||||||||||
Cash flow hedges: | |||||||||||||||
Interest rate swaps on FHLB borrowings | $ | 300,000 | 2.3 | 0.63 | % | 2.29 | % | $ | (6,573 | ) | |||||
Total cash flow hedges | 300,000 | (6,573 | ) | ||||||||||||
Economic hedges: | |||||||||||||||
Interest rate swap on tax advantaged economic development bond | 11,386 | 12.9 | 0.98 | % | 5.09 | % | (2,021 | ) | |||||||
Interest rate swaps on loans with commercial loan customers | 668,541 | 6.2 | 2.43 | % | 4.21 | % | (6,752 | ) | |||||||
Reverse interest rate swaps on loans with commercial loan customers | 668,541 | 6.2 | 4.21 | % | 2.43 | % | 7,077 | ||||||||
Risk participation agreements with dealer banks | 83,360 | 11.6 | 5 | ||||||||||||
Forward sale commitments | 259,889 | 0.2 | 722 | ||||||||||||
Total economic hedges | 1,691,717 | (969 | ) | ||||||||||||
Non-hedging derivatives: | |||||||||||||||
Commitments to lend | 208,145 | 0.2 | 4,738 | ||||||||||||
Total non-hedging derivatives | 208,145 | 4,738 | |||||||||||||
Total | $ | 2,199,862 | $ | (2,804 | ) |
46
Cash flow hedges
In the first quarter of 2017, the Company maintained six interest rate swap contracts with an aggregate notional value of $300 million with original durations of three years. This hedge strategy converted one month rolling FHLB borrowings based on the FHLB’s one month fixed interest rate to fixed interest rates, thereby protecting the Company from floating interest rate variability.
On February 7, 2017, the Company initiated and subsequently terminated all of its interest rate swaps associated with FHLB advances with 1-month LIBOR based floating interest rates of an aggregate notional amount of $300 million. As of March 31, 2017, the Company no longer held the FHLB advances associated with the interest rate swaps. As a result, the Company reclassified $6.6 million of losses from the effective portion of the unrealized changes in the fair value of the terminated derivatives from other comprehensive income to non-interest income as the forecasted transactions to the related FHLB advances will not occur.
For the periods presented, the effective portion of unrealized changes in the fair value of derivatives accounted for as cash flow hedges was reported in other comprehensive income. Each quarter, the Company assessed the effectiveness of each hedging relationship by comparing the changes in cash flows of the derivative hedging instrument with the changes in cash flows of the designated hedged item or transaction. No ineffectiveness was identified for the three months ending March 31, 2017 and 2016.
Amounts included in the Consolidated Statements of Income and in the other comprehensive income section of the Consolidated Statements of Comprehensive Income (related to interest rate derivatives designated as hedges of cash flows), were as follows:
Three Months Ended March 31, | |||||||
(In thousands) | 2017 | 2016 | |||||
Interest rate swaps on FHLB borrowings: | |||||||
Unrealized (loss) recognized in accumulated other comprehensive loss | $ | (449 | ) | $ | (4,914 | ) | |
Less: reclassification of unrealized (loss) from accumulated other comprehensive income to interest expense | (393 | ) | (408 | ) | |||
Less: reclassification of unrealized (loss) from accumulated other comprehensive income to other non-interest expense | (6,629 | ) | — | ||||
Net tax (expense) benefit on items recognized in accumulated other comprehensive income | (2,589 | ) | 1,808 | ||||
Other comprehensive gain (loss) recorded in accumulated other comprehensive income, net of reclassification adjustments and tax effects | $ | 3,984 | $ | (2,698 | ) |
Hedge ineffectiveness on interest rate swaps designated as cash flow hedges was immaterial to the Company’s financial statements during the three months ended March 31, 2017 and 2016.
47
Economic hedges
As of March 31, 2017, the Company has an interest rate swap with a $11.2 million notional amount to swap out the fixed rate of interest on an economic development bond bearing a fixed rate of 5.09%, currently within the Company’s trading portfolio under the fair value option, in exchange for a LIBOR-based floating rate. The intent of the economic hedge is to improve the Company’s asset sensitivity to changing interest rates in anticipation of favorable average floating rates of interest over the 21-year life of the bond. The fair value changes of the economic development bond are mostly offset by fair value changes of the related interest rate swap.
The Company also offers certain derivative products directly to qualified commercial borrowers. The Company economically hedges derivative transactions executed with commercial borrowers by entering into mirror-image, offsetting derivatives with third-party financial institutions. The transaction allows the Company’s customer to convert a variable-rate loan to a fixed rate loan. Because the Company acts as an intermediary for its customer, changes in the fair value of the underlying derivative contracts mostly offset each other in earnings. Credit valuation adjustments arising from the difference in credit worthiness of the commercial loan and financial institution counterparties totaled $(162) thousand as of March 31, 2017. The interest income and expense on these mirror image swaps exactly offset each other.
The Company has risk participation agreements with dealer banks. Risk participation agreements occur when the Company participates on a loan and a swap where another bank is the lead. The Company gets paid a fee to take on the risk associated with having to make the lead bank whole on Berkshire’s portion of the pro-rated swap should the borrower default. Changes in fair value are recorded in current period earnings.
The Company utilizes forward sale commitments to hedge interest rate risk and the associated effects on the fair value of interest rate lock commitments and loans originated for sale. The forward sale commitments are accounted for as derivatives with changes in fair value recorded in current period earnings.
The Company uses the following types of forward sale commitments contracts:
• | Best efforts loan sales, |
• | Mandatory delivery loan sales, and |
• | To Be Announced (“TBA”) mortgage-backed securities sales. |
A best efforts contract refers to a loan sale agreement where the Company commits to deliver an individual mortgage loan of a specified principal amount and quality to an investor if the loan to the underlying borrower closes. The Company may enter into a best efforts contract once the price is known, which is shortly after the potential borrower’s interest rate is locked.
A mandatory delivery contract is a loan sale agreement where the Company commits to deliver a certain principal amount of mortgage loans to an investor at a specified price on or before a specified date. Generally, the Company may enter into mandatory delivery contracts shortly after the loan closes with a customer.
The Company may sell TBA mortgage-backed securities to hedge the changes in fair value of interest rate lock commitments and held for sale loans, which do not have corresponding best efforts or mandatory delivery contracts. These security sales transactions are closed once mandatory contracts are written. On the closing date the price of the security is locked-in, and the sale is paired-off with a purchase of the same security. Settlement of the security purchase/sale transaction is done with cash on a net-basis.
48
Non-hedging derivatives
The Company enters into interest rate lock commitments (“IRLCs”) for residential mortgage loans, which commit the Company to lend funds to a potential borrower at a specific interest rate and within a specified period of time. IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance. Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan. The IRLCs are free-standing derivatives which are carried at fair value with changes recorded in noninterest income in the Company’s consolidated statements of income. Changes in the fair value of IRLCs subsequent to inception are based on changes in the fair value of the underlying loan resulting from the fulfillment of the commitment and changes in the probability that the loan will fund within the terms of the commitment, which is affected primarily by changes in interest rates and the passage of time.
Amounts included in the Consolidated Statements of Income related to economic hedges and non-hedging derivatives were as follows:
Three Months Ended March 31, | |||||||
(In thousands) | 2017 | 2016 | |||||
Economic hedges | |||||||
Interest rate swap on industrial revenue bond: | |||||||
Unrealized gain (loss) recognized in other non-interest income | $ | 122 | $ | (539 | ) | ||
Interest rate swaps on loans with commercial loan customers: | |||||||
Unrealized gain (loss) recognized in other non-interest income | 1,098 | (13,597 | ) | ||||
Reverse interest rate swaps on loans with commercial loan customers: | |||||||
Unrealized gain (loss) recognized in other non-interest income | (1,098 | ) | 13,597 | ||||
(Unfavorable) Favorable change in credit valuation adjustment recognized in other non-interest income | (162 | ) | (61 | ) | |||
Risk participation agreements: | |||||||
Unrealized (loss) gain recognized in other non-interest income | (18 | ) | 83 | ||||
Forward commitments: | |||||||
Unrealized (loss) gain recognized in other non-interest income | (1,251 | ) | (447 | ) | |||
Realized gain (loss) in other non-interest income | (2,906 | ) | (383 | ) | |||
Non-hedging derivatives | |||||||
Commitments to lend | |||||||
Unrealized gain recognized in other non-interest income | $ | 8,061 | $ | 802 | |||
Realized gain in other non-interest income | 8,774 | 849 |
49
Assets and Liabilities Subject to Enforceable Master Netting Arrangements
Interest Rate Swap Agreements (“Swap Agreements”)
The Company enters into swap agreements to facilitate the risk management strategies for commercial banking customers. The Company mitigates this risk by entering into equal and offsetting swap agreements with highly rated third party financial institutions. The swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated statements of condition. The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral generally in the form of marketable securities is received or posted by the counterparty with net liability positions, respectively, in accordance with contract thresholds.
The Company had net asset positions with its commercial banking counterparties totaling $9.8 million and $11.5 million as of March 31, 2017 and December 31, 2016, respectively. The Company had net liability positions with its financial institution counterparties totaling $6.6 million and $15.4 million as of March 31, 2017 and December 31, 2016, respectively. The Company had net liability positions with its commercial banking counterparties totaling $5.0 million and $4.4 million as of March 31, 2017 and December 31, 2016. The collateral posted by the Company that covered liability positions was $6.6 million and $19.8 million as of March 31, 2017 and December 31, 2016, respectively.
The following table presents the assets and liabilities subject to an enforceable master netting arrangement as of March 31, 2017 and December 31, 2016:
Offsetting of Financial Assets and Derivative Assets
Gross Amounts of | Gross Amounts Offset in the | Net Amounts of Assets Presented in the | Gross Amounts Not Offset in the Statements of Condition | |||||||||||||||||||||
Recognized | Statements of | Statements of | Financial | Cash | ||||||||||||||||||||
(in thousands) | Assets | Condition | Condition | Instruments | Collateral Received | Net Amount | ||||||||||||||||||
March 31, 2017 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | 41 | $ | — | $ | 41 | $ | — | $ | — | $ | 41 | ||||||||||||
Commercial counterparties | 9,743 | — | 9,743 | — | — | 9,743 | ||||||||||||||||||
Total | $ | 9,784 | $ | — | $ | 9,784 | $ | — | $ | — | $ | 9,784 |
Offsetting of Financial Liabilities and Derivative Liabilities
Gross Amounts of | Gross Amounts Offset in the | Net Amounts of Liabilities Presented in the | Gross Amounts Not Offset in the Statements of Condition | |||||||||||||||||||||
Recognized | Statements of | Statements of | Financial | Cash | ||||||||||||||||||||
(in thousands) | Liabilities | Condition | Condition | Instruments | Collateral Pledged | Net Amount | ||||||||||||||||||
March 31, 2017 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | (11,740 | ) | $ | 5,164 | $ | (6,576 | ) | $ | 6,576 | $ | — | $ | — | ||||||||||
Commercial counterparties | (4,958 | ) | 2 | (4,956 | ) | — | — | (4,956 | ) | |||||||||||||||
Total | $ | (16,698 | ) | $ | 5,166 | $ | (11,532 | ) | $ | 6,576 | $ | — | $ | (4,956 | ) |
50
Offsetting of Financial Assets and Derivative Assets
Gross Amounts of | Gross Amounts Offset in the | Net Amounts of Assets Presented in the | Gross Amounts Not Offset in the Statements of Condition | |||||||||||||||||||||
Recognized | Statements of | Statements of | Financial | Cash | ||||||||||||||||||||
(in thousands) | Assets | Condition | Condition | Instruments | Collateral Received | Net Amount | ||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | 49 | $ | — | $ | 49 | $ | — | $ | — | $ | 49 | ||||||||||||
Commercial counterparties | 11,461 | — | 11,461 | — | — | 11,461 | ||||||||||||||||||
Total | $ | 11,510 | $ | — | $ | 11,510 | $ | — | $ | — | $ | 11,510 |
Offsetting of Financial Liabilities and Derivative Liabilities
Gross Amounts of | Gross Amounts Offset in the | Net Amounts of Liabilities Presented in the | Gross Amounts Not Offset in the Statements of Condition | |||||||||||||||||||||
Recognized | Statements of | Statements of | Financial | Cash | ||||||||||||||||||||
(in thousands) | Liabilities | Condition | Condition | Instruments | Collateral Pledged | Net Amount | ||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | (20,077 | ) | $ | 4,689 | $ | (15,388 | ) | $ | 14,738 | $ | 650 | $ | — | ||||||||||
Commercial counterparties | (4,407 | ) | 23 | (4,384 | ) | — | — | (4,384 | ) | |||||||||||||||
Total | $ | (24,484 | ) | $ | 4,712 | $ | (19,772 | ) | $ | 14,738 | $ | 650 | $ | (4,384 | ) |
51
NOTE 12. FAIR VALUE MEASUREMENTS
A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s financial assets and financial liabilities that are carried at fair value.
Recurring Fair Value Measurements
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2017 and December 31, 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.
March 31, 2017 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | Inputs | Inputs | Inputs | Fair Value | |||||||||||
Trading security | $ | — | $ | — | $ | 12,966 | $ | 12,966 | |||||||
Available-for-sale securities: | |||||||||||||||
Municipal bonds and obligations | — | 120,591 | — | 120,591 | |||||||||||
Agency collateralized mortgage obligations | — | 752,077 | — | 752,077 | |||||||||||
Agency residential mortgage-backed securities | — | 231,151 | — | 231,151 | |||||||||||
Agency commercial mortgage-backed securities | — | 63,377 | — | 63,377 | |||||||||||
Corporate bonds | — | 60,496 | — | 60,496 | |||||||||||
Trust preferred securities | — | 11,788 | — | 11,788 | |||||||||||
Other bonds and obligations | — | 10,862 | — | 10,862 | |||||||||||
Marketable equity securities | 43,008 | 333 | — | 43,341 | |||||||||||
Loans held for sale | — | 89,741 | — | 89,741 | |||||||||||
Derivative assets | — | 14,897 | 8,061 | 22,958 | |||||||||||
Other assets | — | — | 976 | 976 | |||||||||||
Derivative liabilities | 1,229 | 16,645 | 22 | 17,896 |
December 31, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | Inputs | Inputs | Inputs | Fair Value | |||||||||||
Trading security | $ | — | $ | — | $ | 13,229 | $ | 13,229 | |||||||
Available-for-sale securities: | |||||||||||||||
Municipal bonds and obligations | — | 119,816 | — | 119,816 | |||||||||||
Agency collateralized mortgage obligations | — | 651,911 | — | 651,911 | |||||||||||
Agency residential mortgage-backed securities | — | 228,684 | — | 228,684 | |||||||||||
Agency commercial mortgage-backed securities | — | 64,534 | — | 64,534 | |||||||||||
Corporate bonds | — | 56,006 | — | 56,006 | |||||||||||
Trust preferred securities | — | 11,887 | — | 11,887 | |||||||||||
Other bonds and obligations | — | 11,158 | — | 11,158 | |||||||||||
Marketable equity securities | 62,284 | 3,257 | — | 65,541 | |||||||||||
Loans held for sale | — | 120,673 | — | 120,673 | |||||||||||
Derivative assets | 622 | 16,157 | 4,838 | 21,617 | |||||||||||
Other assets | — | — | 798 | 798 | |||||||||||
Derivative liabilities | — | 24,420 | — | 24,420 |
52
There were no transfers between levels during the three months ended March 31, 2017. During the three months ended March 31, 2016, the Company had one transfer of $708 thousand in marketable equity securities from Level 3 to Level 2 based on a change in valuation technique driven by the availability of market data.
Trading Security at Fair Value. The Company holds one security designated as a trading security. It is a tax advantaged economic development bond issued to the Company by a local nonprofit which provides wellness and health programs. The determination of the fair value for this security is determined based on a discounted cash flow methodology. Certain inputs to the fair value calculation are unobservable and there is little to no market activity in the security; therefore, the security meets the definition of a Level 3 security. The discount rate used in the valuation of the security is sensitive to movements in the 3-month LIBOR rate.
Securities Available for Sale. AFS securities classified as Level 1 consist of publicly-traded equity securities for which the fair values can be obtained through quoted market prices in active exchange markets. AFS securities classified as Level 2 include most of the Company’s debt securities. The pricing on Level 2 was primarily sourced from third party pricing services, overseen by management, and is based on models that consider standard input factors such as dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and condition, among other things.
Loans Held for Sale. The Company elected the fair value option for all loans held for sale (HFS) originated for sale on or after May 1, 2012. Loans HFS are classified as Level 2 as the fair value is based on input factors such as quoted prices for similar loans in active markets.
Aggregate Fair Value | ||||||||||||
March 31, 2017 | Aggregate | Aggregate | Less Aggregate | |||||||||
(In thousands) | Fair Value | Unpaid Principal | Unpaid Principal | |||||||||
Loans Held for Sale | $ | 89,741 | $ | 86,653 | $ | 3,088 |
Aggregate Fair Value | ||||||||||||
December 31, 2016 | Aggregate | Aggregate | Less Aggregate | |||||||||
(In thousands) | Fair Value | Unpaid Principal | Unpaid Principal | |||||||||
Loans Held for Sale | $ | 120,673 | $ | 118,178 | $ | 2,495 |
The changes in fair value of loans held for sale for the three months ended March 31, 2017 and March 31, 2016, were gains of $593 thousand and $215 thousand, respectively. The changes in fair value are included in mortgage banking originations in the Consolidated Statements of Income.
Interest Rate Swaps. The valuation of the Company’s interest rate swaps is obtained from a third-party pricing service and is determined using a discounted cash flow analysis on the expected cash flows of each derivative. The pricing analysis is based on observable inputs for the contractual terms of the derivatives, including the period to maturity and interest rate curves.
The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings.
Although the Company has determined that the majority of the inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of March 31, 2017, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation
53
adjustments are not significant to the overall valuation of its derivatives. As a result, the Company determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.
Commitments to Lend. The Company enters into commitments to lend for residential mortgage loans intended for sale, which commit the Company to lend funds to a potential borrower at a specific interest rate and within a specified period of time. The estimated fair value of commitments to originate residential mortgage loans for sale is based on quoted prices for similar loans in active markets. However, this value is adjusted by a factor which considers the likelihood that the loan in a lock position will ultimately close, and by the non-refundable costs of originating the loan. The closing ratio is derived from the Bank’s internal data and is adjusted using significant management judgment. The costs to originate are primarily based on the Company’s internal commission rates that are not observable. As such, these commitments are classified as Level 3 measurements.
Forward Sale Commitments. The Company utilizes forward sale commitments as economic hedges against potential changes in the values of the commitments to lend and loans originated for sale. To Be Announced (“TBA”) mortgage-backed securities forward commitment sales are used as the hedging instrument, are classified as Level 1, and consist of publicly-traded debt securities for which identical fair values can be obtained through quoted market prices in active exchange markets. The fair values of the Company’s best efforts and mandatory delivery loan sale commitments are determined similarly to the commitments to lend using quoted prices in the market place that are observable. However, costs to originate and closing ratios included in the calculation are internally generated and are based on management’s judgment and prior experience, which are considered factors that are not observable. As such, best efforts and mandatory forward commitments are classified as Level 3 measurements.
Capitalized Servicing Rights. The Company accounts for certain capitalized servicing rights at fair value in its Consolidated Financial Statements, as the Company is permitted to elect the fair value option for each specific instrument. A loan servicing right asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans exceed adequate compensation for performing the servicing. The fair value of servicing rights is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy.
54
The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis for the three months ended March 31, 2017 and 2016.
Assets (Liabilities) | |||||||||||||||||||
Securities | Capitalized | ||||||||||||||||||
Trading | Available | Commitments | Forward | Servicing | |||||||||||||||
(In thousands) | Security | for Sale | to Lend | Commitments | Rights | ||||||||||||||
Three Months Ended March 31, 2017 | |||||||||||||||||||
December 31, 2016 | $ | 13,229 | $ | — | $ | 4,738 | $ | 100 | $ | 798 | |||||||||
Unrealized (loss) gain, net recognized in other non-interest income | (106 | ) | — | 17,302 | (122 | ) | (2 | ) | |||||||||||
Paydown of trading security | (157 | ) | — | — | — | — | |||||||||||||
Transfers to Level 2 | — | — | — | — | — | ||||||||||||||
Transfers to held for sale loans | — | — | (13,979 | ) | — | — | |||||||||||||
Additions to servicing rights | — | — | — | — | 180 | ||||||||||||||
March 31, 2017 | $ | 12,966 | $ | — | $ | 8,061 | $ | (22 | ) | $ | 976 | ||||||||
Unrealized gains (losses) relating to instruments still held at March 31, 2017 | $ | 1,736 | $ | — | $ | 8,061 | $ | (22 | ) | $ | — |
Assets (Liabilities) | |||||||||||||||||||
Securities | Interest Rate | Capitalized | |||||||||||||||||
Trading | Available | Lock | Forward | Servicing | |||||||||||||||
(In thousands) | Security | for Sale | Commitments | Commitments | Rights | ||||||||||||||
Three Months Ended March 31, 2016 | |||||||||||||||||||
December 31, 2015 | $ | 14,189 | $ | 708 | $ | 323 | $ | 9 | $ | — | |||||||||
Unrealized gain, net recognized in other non-interest income | 433 | — | 1,206 | (152 | ) | — | |||||||||||||
Paydown of trading account security | (148 | ) | — | — | — | — | |||||||||||||
Transfers to Level 2 | — | (708 | ) | — | — | — | |||||||||||||
Transfers to held for sale loans | — | — | (727 | ) | — | — | |||||||||||||
Additions to servicing rights | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
March 31, 2016 | $ | 14,474 | $ | — | $ | 802 | $ | (143 | ) | $ | — | ||||||||
Unrealized gains (losses) relating to instruments still held at March 31, 2016 | $ | 2,637 | $ | — | $ | 802 | $ | (143 | ) | $ | — |
55
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is as follows:
Fair Value | Significant Unobservable Input | |||||||||||
(In thousands) | March 31, 2017 | Valuation Techniques | Unobservable Inputs | Value | ||||||||
Assets (Liabilities) | ||||||||||||
Trading Security | $ | 12,966 | Discounted Cash Flow | Discount Rate | 2.68 | % | ||||||
Forward Commitments | 8,061 | Historical Trend | Closing Ratio | 79.68 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,692 | |||||||||
Commitments to Lend | 22 | Historical Trend | Closing Ratio | 79.68 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,692 | |||||||||
Capitalized Servicing Rights | 976 | Discounted Cash Flow | Constant Prepayment rate (CPR) | 10.30 | % | |||||||
Discount Rate | 11.00 | % | ||||||||||
Total | $ | 22,025 |
Fair Value | Significant Unobservable Input | |||||||||||
(In thousands) | December 31, 2016 | Valuation Techniques | Unobservable Inputs | Value | ||||||||
Assets (Liabilities) | ||||||||||||
Trading Security | $ | 13,229 | Discounted Cash Flow | Discount Rate | 2.62 | % | ||||||
Forward Commitments | 100 | Historical Trend | Closing Ratio | 80.36 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,692 | |||||||||
Commitments to Lend | 4,738 | Historical Trend | Closing Ratio | 80.36 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,692 | |||||||||
Capitalized Servicing Rights | 798 | Discounted Cash Flow | Constant Prepayment rate (CPR) | 10.40 | % | |||||||
Discount Rate | 11.00 | % | ||||||||||
Total | $ | 18,865 |
56
Non-Recurring Fair Value Measurements
The Company is required, on a non-recurring basis, to adjust the carrying value or provide valuation allowances for certain assets using fair value measurements in accordance with GAAP. The following is a summary of applicable non-recurring fair value measurements. There are no liabilities measured at fair value on a non-recurring basis.
March 31, 2017 | December 31, 2016 | Fair Value Measurement Date as of March 31, 2017 | ||||||||
Level 3 | Level 3 | Level 3 | ||||||||
(In thousands) | Inputs | Inputs | Inputs | |||||||
Assets | ||||||||||
Impaired loans | $ | 18,968 | $ | 17,761 | March 2017 | |||||
Capitalized servicing rights | 11,766 | 10,726 | February/March 2017 | |||||||
Other real estate owned | 71 | 151 | July 2016 - Oct. 2016 | |||||||
Total | $ | 30,805 | $ | 28,638 |
Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is as follows:
Fair Value | ||||||||||
(in thousands) | March 31, 2017 | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) (a) | ||||||
Assets | ||||||||||
Impaired loans | $ | 18,968 | Appraised value of collateral | Discounted cash flow - loss severity | 0.24% to 19.09% (3.61%) | |||||
Appraised value | $22.70 to $2,221.20 ($1,017.60) | |||||||||
Capitalized servicing rights | 11,766 | Discounted cash flow | Constant prepayment rate (CPR) | 7.33% to 13.12% (9.90%) | ||||||
Discount rate | 10.00% to 12.50% (11.17%) | |||||||||
Other real estate owned | 71 | Appraised value of collateral | Appraised value | $94.00 to $175.00 ($134.90) | ||||||
Total | $ | 30,805 |
(a) | Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties. |
Fair Value | ||||||||||
(in thousands) | December 31, 2016 | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) (a) | ||||||
Assets | ||||||||||
Impaired loans | $ | 17,761 | Appraised value of collateral | Discounted cash flow - loss severity | 0.00% to 88.70% (9.73%) | |||||
Appraised value | $0 to $2,192 ($1,026) | |||||||||
Capitalized servicing rights | 10,726 | Discounted cash flow | Constant prepayment rate (CPR) | 7.35% to 14.28% (10.44%) | ||||||
Discount rate | 10.00% to 14.00 (11.77%) | |||||||||
Other real estate owned | 151 | Appraised value of collateral | Appraised value | $101 to $129 ($122) | ||||||
Total | $ | 28,638 |
(a) | Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties. |
There were no Level 1 or Level 2 nonrecurring fair value measurements for the periods ended March 31, 2017 and December 31, 2016.
57
Impaired loans. Loans are generally not recorded at fair value on a recurring basis. Periodically, the Company records non-recurring adjustments to the carrying value of loans based on fair value measurements for partial charge-offs of the uncollectible portions of those loans. Non-recurring adjustments can also include certain impairment amounts for collateral-dependent loans calculated when establishing the allowance for credit losses. Such amounts are generally based on the fair value of the underlying collateral supporting the loan and, as a result, the carrying value of the loan less the calculated valuation amount does not necessarily represent the fair value of the loan. Real estate collateral is typically valued using appraisals or other indications of value based on recent comparable sales of similar properties or assumptions generally observable in the marketplace. However, the choice of observable data is subject to significant judgment, and there are often adjustments based on judgment in order to make observable data comparable and to consider the impact of time, the condition of properties, interest rates, and other market factors on current values. Additionally, commercial real estate appraisals frequently involve discounting of projected cash flows, which relies inherently on unobservable data. Therefore, nonrecurring fair value measurement adjustments that relate to real estate collateral have generally been classified as Level 3. Estimates of fair value for other collateral that supports commercial loans are generally based on assumptions not observable in the marketplace and therefore such valuations have been classified as Level 3.
Capitalized loan servicing rights. A loan servicing right asset represents the amount by which the present value of the estimated future net cash flows to be received from servicing loans exceed adequate compensation for performing the servicing. The fair value of servicing rights is estimated using a present value cash flow model. The most important assumptions used in the valuation model are the anticipated rate of the loan prepayments and discount rates. Adjustments are only recorded when the discounted cash flows derived from the valuation model are less than the carrying value of the asset. Although some assumptions in determining fair value are based on standards used by market participants, some are based on unobservable inputs and therefore are classified in Level 3 of the valuation hierarchy.
Other real estate owned (“OREO”). OREO results from the foreclosure process on residential or commercial loans issued by the Bank. Upon assuming the real estate, the Company records the property at the fair value of the asset less the estimated sales costs. Thereafter, OREO properties are recorded at the lower of cost or fair value less the estimated sales costs. OREO fair values are primarily determined based on Level 3 data including comparable sales and appraisals.
58
Summary of Estimated Fair Values of Financial Instruments
The following tables summarize the estimated fair values, and related carrying amounts, of the Company’s financial instruments. Certain financial instruments and all non-financial instruments are excluded. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.
March 31, 2017 | ||||||||||||||||||||
Carrying | Fair | |||||||||||||||||||
(In thousands) | Amount | Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 93,343 | $ | 93,343 | $ | 93,343 | $ | — | $ | — | ||||||||||
Trading security | 12,966 | 12,966 | — | — | 12,966 | |||||||||||||||
Securities available for sale | 1,293,683 | 1,293,683 | 43,008 | 1,250,675 | — | |||||||||||||||
Securities held to maturity | 331,179 | 334,866 | — | 299,751 | 35,115 | |||||||||||||||
FHLB bank stock and restricted securities | 76,407 | 76,407 | — | 76,407 | — | |||||||||||||||
Net loans | 6,610,129 | 6,642,677 | — | — | 6,642,677 | |||||||||||||||
Loans held for sale | 89,741 | 89,741 | — | 89,741 | — | |||||||||||||||
Accrued interest receivable | 27,599 | 27,599 | — | 27,599 | — | |||||||||||||||
Cash surrender value of bank-owned life insurance policies | 139,914 | 139,914 | — | 139,914 | — | |||||||||||||||
Derivative assets | 22,958 | 22,958 | — | 14,897 | 8,061 | |||||||||||||||
Assets held for sale | 322 | 322 | — | 322 | — | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Total deposits | $ | 6,656,054 | $ | 6,659,280 | $ | — | $ | 6,659,280 | $ | — | ||||||||||
Short-term debt | 1,136,801 | 1,136,621 | — | 1,136,621 | — | |||||||||||||||
Long-term Federal Home Loan Bank advances | 157,920 | 157,884 | — | 157,884 | — | |||||||||||||||
Subordinated borrowings | 89,206 | 97,623 | — | 97,623 | — | |||||||||||||||
Derivative liabilities | 17,896 | 17,896 | 1,229 | 16,645 | 22 |
December 31, 2016 | ||||||||||||||||||||
Carrying | Fair | |||||||||||||||||||
(In thousands) | Amount | Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 113,075 | $ | 113,075 | $ | 113,075 | $ | — | $ | — | ||||||||||
Trading security | 13,229 | 13,229 | — | — | 13,229 | |||||||||||||||
Securities available for sale | 1,209,537 | 1,209,537 | 62,284 | 1,147,253 | — | |||||||||||||||
Securities held to maturity | 334,368 | 337,680 | — | 300,806 | 36,874 | |||||||||||||||
FHLB bank stock and restricted securities | 71,112 | 71,112 | — | 71,112 | — | |||||||||||||||
Net loans | 6,505,789 | 6,532,745 | — | — | 6,532,745 | |||||||||||||||
Loans held for sale | 120,673 | 120,673 | — | 120,673 | — | |||||||||||||||
Accrued interest receivable | 26,113 | 26,113 | — | 26,113 | — | |||||||||||||||
Cash surrender value of bank-owned life insurance policies | 139,257 | 139,257 | — | 139,257 | — | |||||||||||||||
Derivative assets | 21,617 | 21,617 | 622 | 16,157 | 4,838 | |||||||||||||||
Assets held for sale | 322 | 322 | — | 322 | — | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Total deposits | $ | 6,622,092 | $ | 6,624,108 | $ | — | $ | 6,624,108 | $ | — | ||||||||||
Short-term debt | 1,082,044 | 1,081,996 | — | 1,081,996 | — | |||||||||||||||
Long-term Federal Home Loan Bank advances | 142,792 | 143,151 | — | 143,151 | — | |||||||||||||||
Subordinated borrowings | 89,161 | 96,973 | — | 96,973 | — | |||||||||||||||
Derivative liabilities | 24,420 | 24,420 | — | 24,420 | — |
59
Other than as discussed above, the following methods and assumptions were used by management to estimate the fair value of significant classes of financial instruments for which it is practicable to estimate that value.
Cash and cash equivalents. Carrying value is assumed to represent fair value for cash and cash equivalents that have original maturities of ninety days or less.
FHLB bank stock and restricted securities. Carrying value approximates fair value based on the redemption provisions of the issuers.
Cash surrender value of life insurance policies. Carrying value approximates fair value.
Loans, net. The carrying value of the loans in the loan portfolio is based on cash flows discounted over their respective loan origination rates. The origination rates are adjusted for substandard and special mention loans to factor the impact of declines in the loan’s credit standing. The fair value of the loans is estimated by discounting future cash flows using the current interest rates at which similar loans with similar terms would be made to borrowers of similar credit quality.
Accrued interest receivable. Carrying value approximates fair value.
Deposits. The fair value of demand, non-interest bearing checking, savings and money market deposits is determined as the amount payable on demand at the reporting date. The fair value of time deposits is estimated by discounting the estimated future cash flows using market rates offered for deposits of similar remaining maturities.
Borrowed funds. The fair value of borrowed funds is estimated by discounting the future cash flows using market rates for similar borrowings. Such funds include all categories of debt and debentures in the table above.
Subordinated borrowings. The Company utilizes a pricing service along with internal models to estimate the valuation of its junior subordinated debentures. The junior subordinated debentures re-price every ninety days.
Off-balance-sheet financial instruments. Off-balance-sheet financial instruments include standby letters of credit and other financial guarantees and commitments considered immaterial to the Company’s financial statements.
NOTE 13. NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
Presented below is net interest income after provision for loan losses for the three months ended March 31, 2017 and 2016, respectively.
Three Months Ended March 31, | ||||||||
(In thousands) | 2017 | 2016 | ||||||
Net interest income | $ | 66,886 | $ | 57,697 | ||||
Provision for loan losses | 5,095 | 4,006 | ||||||
Net interest income after provision for loan losses | $ | 61,791 | $ | 53,691 |
60
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
GENERAL
Management’s discussion and analysis of financial condition and results of operations is intended to assist in understanding the financial condition and results of operations of the Company. The following discussion and analysis should be read in conjunction with the Company’s consolidated financial statements and the notes thereto appearing in Part I, Item 1 of this document and with the Company’s consolidated financial statements and the notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the 2016 Annual Report on Form 10-K. In the following discussion, income statement comparisons are against the same period of the previous year and balance sheet comparisons are against the previous fiscal year-end, unless otherwise noted. Operating results discussed herein are not necessarily indicative of the results for the year 2017 or any future period. In management’s discussion and analysis of financial condition and results of operations, certain reclassifications have been made to make prior periods comparable. Tax-equivalent adjustments during the current period are the result of increasing income from tax-advantaged securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 39.4% marginal income tax rate. In the discussion, references to earnings per share refer to diluted earnings per share unless otherwise specified.
Berkshire Hills Bancorp, Inc. (“Berkshire” or “the Company”) is a Delaware corporation headquartered in Pittsfield, Massachusetts and the holding company for Berkshire Bank (“the Bank”) and Berkshire Insurance Group. Established in 1846, the Bank operates as a commercial bank under a Massachusetts trust company charter. Berkshire Bank operates under the brand America’s Most Exciting Bank®.
Berkshire is a regional financial services company that seeks to distinguish itself over the long term based on the following attributes:
• | Strong growth from organic, de novo, product, and acquisition strategies |
• | Solid capital, core funding, and risk management culture |
• | Experienced executive team focused on earnings and stockholder value |
• | Distinctive brand and culture as America’s Most Exciting Bank® |
• | Diversified integrated financial service revenues |
• | Positioned to be regional consolidator in attractive markets. |
Shown below is a profile of the Company:
61
FORWARD-LOOKING STATEMENTS
Certain statements contained in this document that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (referred to as the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (referred to as the Securities Exchange Act), and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. You can identify these statements from the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. These forward-looking statements are subject to significant risks, assumptions and uncertainties, including among other things, changes in general economic and business conditions, increased competitive pressures, changes in the interest rate environment, legislative and regulatory change, changes in the financial markets, and other risks and uncertainties disclosed from time to time in documents that Berkshire Hills Bancorp files with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and the Risk Factors in Item 1A of this report. Because of these and other uncertainties, Berkshire’s actual results, performance or achievements, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, Berkshire’s past results of operations do not necessarily indicate Berkshire’s combined future results. You should not place undue reliance on any of the forward-looking statements, which speak only as of the dates on which they were made. Berkshire is not undertaking an obligation to update forward-looking statements, even though its situation may change in the future, except as required under federal securities law. Berkshire qualifies all of its forward-looking statements by these cautionary statements.
62
SELECTED FINANCIAL DATA
The following summary data is based in part on the consolidated financial statements and accompanying notes and other information appearing elsewhere in this or prior Forms 10-Q.
At or for the | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
PER COMMON SHARE DATA (1) | |||||||
Net earnings, diluted | $ | 0.44 | $ | 0.52 | |||
Adjusted earnings, diluted (2) | 0.55 | 0.54 | |||||
Total book value | 30.77 | 29.18 | |||||
Tangible book value (2) | 18.97 | 18.44 | |||||
Dividends | 0.21 | 0.20 | |||||
Common stock price: | |||||||
High | 37.45 | 28.93 | |||||
Low | 32.90 | 24.71 | |||||
Close | 36.05 | 26.89 | |||||
PERFORMANCE RATIOS (1)(3) | |||||||
Return on assets | 0.68 | % | 0.82 | % | |||
Adjusted return on assets (2) | 0.85 | 0.85 | |||||
Return on equity | 5.71 | 7.19 | |||||
Adjusted return on equity (2) | 7.17 | 7.40 | |||||
Adjusted return on tangible equity (2) | 12.05 | 12.20 | |||||
Net interest margin, fully taxable equivalent (FTE) (4) (8) | 3.33 | 3.33 | |||||
Net interest margin, excluding purchased loan accretion and FTE (2) (8) | 3.15 | 3.22 | |||||
Fee income/Net interest and fee income | 30.04 | 21.04 | |||||
Efficiency ratio (2) (8) | 61.94 | 59.27 | |||||
GROWTH | |||||||
Total commercial loans, (annualized) | 15 | % | 6 | % | |||
Total loans, (annualized) | 6 | — | |||||
Total deposits, (annualized) | 2 | — | |||||
Total net revenues, (compared to prior year) | 39 | 26 | |||||
Earnings per share, (compared to prior year) | (15 | ) | 49 | ||||
Adjusted earnings per share, (compared to prior year) (2) | 2 | 8 | |||||
FINANCIAL DATA: (In millions) (1) | |||||||
Total assets | $ | 9,298 | $ | 7,808 | |||
Total earning assets | 8,486 | 7,142 | |||||
Total investments | 1,740 | 1,399 | |||||
Total loans | 6,656 | 5,727 | |||||
Allowance for loan losses | 46 | 40 | |||||
Total intangible assets | 422 | 334 | |||||
Total deposits | 6,656 | 5,584 | |||||
Total borrowings | 1,384 | 1,170 | |||||
Total common stockholders’ equity | 1,100 | 906 | |||||
Net Income | 15.5 | 16.0 | |||||
Adjusted income (2) | 19.4 | 16.5 | |||||
63
At or for the | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
ASSET QUALITY AND CONDITION RATIOS (1)(6) | |||||||
Net charge-offs (annualized)/average loans | 0.20 | % | 0.23 | % | |||
Allowance for loan losses/total loans | 0.69 | 0.70 | |||||
Loans/deposits | 100 | 103 | |||||
Shareholders' equity to total assets | 11.83 | 11.60 | |||||
Tangible shareholders' equity to tangible assets (2) | 7.64 | 7.66 | |||||
FOR THE PERIOD: (In thousands) (1) | |||||||
Net interest income | $ | 66,886 | $ | 57,697 | |||
Non-interest income | 34,757 | 15,630 | |||||
Provision for loan losses | 5,095 | 4,006 | |||||
Non-interest expense | 74,326 | 47,100 | |||||
Net income | 15,460 | 16,001 | |||||
Adjusted Income (2) | 19,400 | 16,489 |
(1) Adjusted measurements are non-GAAP financial measures that are adjusted to exclude net non-operating charges primarily related to acquisitions and restructuring activities. Refer to the Reconciliation of Non-GAAP Financial Measures for additional information.
(2) | Non-GAAP financial measure. |
(3) All performance ratios are annualized and are based on average balance sheet amounts, where applicable.
(4) Fully taxable equivalent considers the impact of tax advantaged investment securities and loans.
(5) Revisions were made to the calculations of the net interest margin, efficiency ratio, and yields for the interest annualization and the fully taxable equivalent calculations. Prior period measures were revised to include these changes.
(6) Generally accepted accounting principles require that loans acquired in a business combination be recorded at fair value, whereas loans from business activities are recorded at cost. The fair value of loans acquired in a business combination includes expected loan losses, and there is no loan loss allowance recorded for these loans at the time of acquisition. Accordingly, the ratio of the loan loss allowance to total loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally reduced for loans acquired in a business combination since these loans are recorded net of expected loan losses. Therefore, the ratio of net loan charge-offs to average loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Other institutions may have loans acquired in a business combination, and therefore there may be no direct comparability of these ratios between and among other institutions.
64
AVERAGE BALANCES AND AVERAGE YIELDS/RATES
The following table presents average balances and an analysis of average rates and yields on an annualized fully taxable equivalent basis for the periods included:
Three Months Ended March 31, | ||||||||||
2017 | 2016 | |||||||||
($ In millions) | Average Balance | Yield/Rate (FTE basis)(1) | Average Balance | Yield/Rate (FTE basis)(1) | ||||||
Assets | ||||||||||
Loans: | ||||||||||
Commercial real estate | $ | 2,631 | 4.58 | % | $ | 2,079 | 4.14 | % | ||
Commercial and industrial loans | 1,072 | 4.86 | 1,027 | 4.96 | ||||||
Residential mortgages | 1,887 | 3.55 | 1,798 | 3.84 | ||||||
Consumer loans | 979 | 3.62 | 808 | 3.43 | ||||||
Total loans (2) | 6,569 | 4.24 | 5,712 | 4.10 | ||||||
Investment securities (3) | 1,626 | 3.38 | 1,343 | 3.42 | ||||||
Short term investments & loans held for sale (4) | 138 | 2.71 | 56 | 0.91 | ||||||
Total interest-earning assets | 8,333 | 4.00 | 7,111 | 3.94 | ||||||
Intangible assets | 422 | 334 | ||||||||
Other non-interest earning assets | 389 | 346 | ||||||||
Total assets | $ | 9,144 | $ | 7,791 | ||||||
Liabilities and shareholders’ equity | ||||||||||
Deposits: | ||||||||||
NOW | $ | 575 | 0.22 | % | $ | 484 | 0.13 | % | ||
Money market | 1,805 | 0.52 | 1,417 | 0.49 | ||||||
Savings | 649 | 0.13 | 602 | 0.13 | ||||||
Time | 2,351 | 1.08 | 2,064 | 0.99 | ||||||
Total interest-bearing deposits | 5,380 | 0.69 | 4,567 | 0.63 | ||||||
Borrowings and notes (5) | 1,386 | 1.38 | 1,234 | 1.18 | ||||||
Total interest-bearing liabilities | 6,766 | 0.83 | 5,801 | 0.75 | ||||||
Non-interest-bearing demand deposits | 1,179 | 1,026 | ||||||||
Other non-interest earning liabilities | 117 | 73 | ||||||||
Total liabilities | 8,062 | 6,900 | ||||||||
Total shareholders’ equity (3) | 1,082 | 891 | ||||||||
Total liabilities and stockholders’ equity | $ | 9,144 | $ | 7,791 | ||||||
Three Months Ended March 31, | ||||||||||
2017 | 2016 | |||||||||
Average Balance | Yield/Rate (FTE basis) | Average Balance | Yield/Rate (FTE basis) | |||||||
Net interest spread | 3.17 | % | 3.19 | % | ||||||
Net interest margin (6) | 3.33 | 3.33 | ||||||||
Cost of funds | 0.70 | 0.63 | ||||||||
Cost of deposits | 0.56 | 0.51 | ||||||||
Supplementary data | ||||||||||
Total deposits (In millions) | $ | 6,558 | $ | 5,594 | ||||||
Fully taxable equivalent income adj. (In thousands) (7) | 2,511 | 1,894 |
65
_____________________________________
(1) | Revisions were made to the calculations of the net interest margin, efficiency ratio, and yields for the interest annualization and the fully taxable equivalent calculations. Prior period measures were revised to include these changes. |
(2) | The average balances of loans include nonaccrual loans and deferred fees and costs. |
(3) | The average balance for securities available for sale is based on amortized cost. The average balance of equity also reflects this adjustment. |
(4) | Interest income on loans held for sale is included in loan interest income on the income statement. |
(5) | The average balances of borrowings includes the capital lease obligation presented under other liabilities on the consolidated balance sheet. |
(6) | Purchased loan accretion totaled $3.7 million and $2.1 million for the three months ended March 31, 2017 and 2016, respectively. |
(7) | Fully taxable equivalent considers the impact of tax advantaged investment securities and loans. |
66
NON-GAAP FINANCIAL MEASURES
This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures are intended to provide the reader with additional supplemental perspectives on operating results, performance trends, and financial condition. Non-GAAP financial measures are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is provided below. In all cases, it should be understood that non-GAAP measures do not depict amounts that accrue directly to the benefit of shareholders. An item which management excludes when computing non-GAAP adjusted earnings can be of substantial importance to the Company’s results for any particular quarter or year. The Company’s non-GAAP adjusted earnings information set forth is not necessarily comparable to non- GAAP information which may be presented by other companies. Each non-GAAP measure used by the Company in this report as supplemental financial data should be considered in conjunction with the Company’s GAAP financial information.
The Company utilizes the non-GAAP measure of adjusted earnings in evaluating operating trends, including components for adjusted revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including securities gains/losses, losses recorded for hedge terminations, merger costs, restructuring costs, systems conversion costs, and out-of-period adjustments. Non-GAAP adjustments are presented net of an adjustment for income tax expense.
The Company also calculates adjusted earnings per share based on its measure of adjusted earnings. The Company views these amounts as important to understanding its operating trends, particularly due to the impact of accounting standards related to merger and acquisition activity. Analysts also rely on these measures in estimating and evaluating the Company’s performance. Management also believes that the computation of non-GAAP adjusted earnings and adjusted earnings per share may facilitate the comparison of the Company to other companies in the financial services industry.
Charges related to merger and acquisition activity consist primarily of severance/benefit related expenses, contract termination costs, and professional fees. Systems conversion costs relate primarily to the Company’s core systems conversion and related systems conversions costs. Restructuring costs primarily consist of the Company's continued effort to create efficiencies in operations through calculated adjustments to the branch banking and office footprint. Expense adjustments include variable rate compensation related to nonoperating items. In the most recent quarter, adjusting items also included the loss recorded on the termination of cash flow hedges which was done in conjunction with the First Choice integration and was not viewed as related to normalized operations.
The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community.
67
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
The following table summarizes the reconciliation of non-GAAP items recorded for the periods indicated:
At or for the Three Months Ended | ||||||||||
(in thousands) | March 31, 2017 | December 31, 2016 | March 31, 2016 | |||||||
GAAP Net income | $ | 15,460 | $ | 10,331 | $ | 16,001 | ||||
Adj: (Gains) losses on sale of securities, net | (12,570 | ) | 652 | (36 | ) | |||||
Adj. Loss on termination of hedges | 6,629 | — | — | |||||||
Adj: Net (gains) on sale of business operations | — | (522 | ) | — | ||||||
Adj: Merger and acquisition expense | 5,947 | 10,820 | 527 | |||||||
Adj: Restructuring and conversion expense | 5,735 | 1,113 | 253 | |||||||
Adj: Income taxes | (1,801 | ) | (4,373 | ) | (256 | ) | ||||
Total adjusted income (non-GAAP) | (A) | $ | 19,400 | $ | 18,021 | $ | 16,489 | |||
GAAP Total revenue | $ | 101,643 | $ | 75,883 | $ | 73,327 | ||||
Adj: (Gains) losses on sale of securities, net | (12,570 | ) | 652 | (36 | ) | |||||
Adj: Net (gains) on sale of business operations | — | (522 | ) | — | ||||||
Adj. Loss on termination of hedges | 6,629 | — | — | |||||||
Total operating revenue (non-GAAP) | (B) | $ | 95,702 | $ | 76,013 | $ | 73,291 | |||
GAAP Total non-interest expense | $ | 74,326 | $ | 61,090 | $ | 47,100 | ||||
Less: Total non-operating expense (see above) | (11,682 | ) | (11,933 | ) | (780 | ) | ||||
Operating non-interest expense (non-GAAP) | (C) | $ | 62,644 | $ | 49,157 | $ | 46,320 | |||
(in millions, except per share data) | ||||||||||
Total average assets | (D) | $ | 9,144 | $ | 8,276 | $ | 7,791 | |||
Total average shareholders’ equity | (E) | 1,082 | 963 | 891 | ||||||
Total average tangible shareholders’ equity | (F) | 660 | 601 | 557 | ||||||
Total tangible shareholders’ equity, period-end (1) | (G) | 678 | 671 | 572 | ||||||
Total tangible assets, period-end (1) | (H) | 8,876 | 8,740 | 7,474 | ||||||
Total common shares outstanding, period-end (thousands) | (I) | 35,729 | 35,673 | 31,039 | ||||||
Average diluted shares outstanding (thousands) | (J) | 35,452 | 32,381 | 30,688 | ||||||
Earnings per share, diluted | $ | 0.44 | $ | 0.32 | $ | 0.52 | ||||
Adjusted earnings per share, diluted | (A/J) | 0.55 | 0.56 | 0.54 | ||||||
Book value per share, period-end | 30.77 | 30.65 | 29.18 | |||||||
Tangible book value per share, period-end | (G/I) | 18.97 | 18.81 | 18.44 | ||||||
Total shareholders' equity/total assets | 11.83 | 11.93 | 11.60 | |||||||
Total tangible shareholder's equity/total tangible assets | (G)/(H) | 7.64 | 7.68 | 7.66 | ||||||
Performance ratios (2) | ||||||||||
GAAP return on assets | 0.68 | % | 0.50 | % | 0.82 | % | ||||
Adjusted return on assets | (A/D) | 0.85 | 0.87 | 0.85 | ||||||
GAAP return on equity | 5.71 | 4.29 | 7.19 | |||||||
Adjusted return on equity | (A/E) | 7.17 | 7.49 | 7.40 | ||||||
Adjusted return on tangible equity (3) | (A/F) | 12.05 | 12.23 | 12.20 | ||||||
Efficiency ratio | (C-M)/(B+K+N) | 61.94 | 58.42 | 59.27 | ||||||
Supplementary data (in thousands) | ||||||||||
Tax benefit on tax-credit investments (4) | (K) | $ | 1,624 | $ | 4,918 | $ | 1,588 | |||
Non-interest income charge on tax-credit investments (5) | (L) | (1,329 | ) | (4,428 | ) | (1,101 | ) | |||
Net income on tax-credit investments | (K+L) | 295 | 490 | 487 | ||||||
Intangible amortization | (M) | 801 | 572 | 819 | ||||||
Fully taxable equivalent income adjustment | (N) | 2,511 | 2,228 | 1,894 |
68
_______________________________________
(1) | Total tangible shareholders’ equity is computed by taking total shareholders’ equity less the intangible assets at period-end. Total tangible assets is computed by taking total assets less the intangible assets at period-end. |
(2) | Ratios are annualized and based on average balance sheet amounts, where applicable. |
(3) | Adjusted return on tangible equity is computed by dividing the total adjusted income adjusted for the tax-affected amortization of intangible assets, assuming a 40% marginal rate, by tangible equity. |
(4) | The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation, low-income housing, new market projects, and renewable energy projects. |
(5) | The non-interest income charge is the reduction to the tax-advantaged commercial project investments, which are incurred as the tax credits are generated. |
69
SUMMARY
In the first quarter of 2017, Berkshire completed the systems conversion of First Choice Bank ("First Choice"), which was acquired on December 2, 2016, on budget and on schedule. The Bank expanded organically during the quarter, led by double digit annualized commercial loan growth, and an increase in the net interest margin over the prior quarter. New senior commercial leadership was recruited for the Mid-Atlantic region. Fee income expanded with the contribution of the mortgage banking operations of First Choice Loan Services (“FCLS”). Berkshire opened its first Boston branch to support its growing commercial business in Greater Boston. The Bank completed three previously announced branch consolidations and initiated a further restructuring to reduce premises overhead, including an additional planned branch consolidation. Balance sheet restructuring actions were taken in association with the First Choice integration, with the termination of the Bank’s portfolio of cash flow hedges, expansion of the investment portfolio, and the realization of equity gains. Berkshire declared a 5% increase in the quarterly cash dividend to $0.21 per quarter.
Total first quarter net revenue increased by 39% year-over-year due to the First Choice acquisition together with organic business development and the benefit of other 2016 business combinations. Annualized first quarter net revenue measured $407 million. GAAP earnings decreased by $0.5 million (3%) to $15.5 million, and were net of $5.9 million in merger related charges that were primarily related to the First Choice acquisition. Adjusted earnings increased by $2.9 million, or 18%, due to the benefits of business expansion. As discussed in an earlier section, the Company uses the non-GAAP measure of adjusted earnings, and related metrics, to evaluate the results of its operations
FIRST QUARTER FINANCIAL HIGHLIGHTS (comparisons are to prior quarter unless otherwise stated):
• | 34% increase in total net revenue |
• | 46% increase in fee income |
• | 15% annualized commercial loan growth |
• | 6% annualized total loan growth |
• | 2% annualized deposit growth |
• | 3.33% net interest margin, increased from 3.21% in the prior quarter |
• | 0.27% non-performing assets/assets |
• | 0.20% net loan charge-offs/average loans |
During the quarter, the Company benefited from the full quarter impact of the 25 basis point short term rate hike in December 2016. The additional 25 basis point hike in the target Fed Funds rate to 1% in March 2017 was expected to further benefit results in the second quarter. Ten year treasury rates started and ended the quarter near 2.4%.
COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2017 AND DECEMBER 31, 2016
Summary: Berkshire produced 6% annualized loan growth and 2% annualized deposit growth in the first quarter of 2017. In addition to the balance sheet changes mentioned above, the Company sold 30-year seasoned residential mortgages and increased its investment in medium term mortgage backed securities.
Its modeled net interest income remains modestly asset sensitive. Capital and liquidity metrics decreased slightly due to the strong commercial loan growth, which is not expected to remain at the elevated first quarter level. At period-end, book value per share measured $30.77 and tangible book value per share (a non-GAAP financial measure) measured $18.97. Total assets increased by $135 million, or 1%, to $9.3 billion during the quarter. In the most recent period, the Company made non-material revisions to the calculation of yields, costs, and margins following recent systems enhancements; prior period measures were revised to include these changes.
Securities: Total investment securities increased by $86 million, or 5%, to $1.7 billion during the most recent quarter. This increase was due to a $100 million increase in available for sale medium duration collateralized mortgage obligation securities, which replaced seasoned mortgage loans sold and contributed to liquidity and interest rate sensitivity objectives. The Company sold $25 million in equity securities, and realized $13 million in net securities gains. These gains were already included as a component of shareholders’ equity in accumulated other comprehensive income. This
70
sale took advantage of strong market conditions for bank stocks. At quarter-end, the fair value of the remaining equity securities was $43 million and included $8 million in additional unrealized gains.
The securities portfolio yield decreased to 3.38% in the first quarter of 2017, compared to 3.58% in the prior quarter and 3.42% in the first quarter of 2016. This reflected the full quarter impact of the acquired First Choice portfolio, together with the first quarter portfolio changes noted above. The Company’s goal is to maintain this yield near the current level during 2017 and to minimize further compression from the ongoing low interest rates. The average life of the portfolio decreased slightly to 5.7 years from 5.9 years during the quarter. Debt securities purchased during the quarter were investment grade rated. Due primarily to the equity gains realized, the total unrealized gain on investment securities decreased to $10 million, or 0.6% of book value, at quarter-end, compared to $20 million, or 1.3% of book value, at the start of the quarter.
Loans: Total loans increased by $106 million, at a 6% annualized rate, to $6.7 billion during the first quarter of 2017. This included a $141 million increase, at a 15% annualized rate, in total commercial loans, which was primarily due to an $84 million increase in commercial and industrial loans and with contributions from the New York region, along with seasonal ABL and Firestone activity, together with wholesale and participation loans. Line utilization was up 2% during the quarter, which equated to a 14% annualized increase in outstandings. This was attributed to improving economic activity and business optimism in Berkshire’s markets. The Company recruited a new SVP Commercial Banking Regional Leader and a new SVP ABL Regional Leader with extensive experience to lead commercial growth in the new Mid-Atlantic region. Berkshire has a strategic focus on the development of commercial relationships and commercial business loans to support its strategies for market share enhancement and profitability improvement.
Commercial real estate loans increased in the most recent quarter by $57 million, or 9% annualized to $2.7 billion, and constitute the largest loan category. Berkshire monitors its commercial real estate lending risk using the enhanced processes required for banks exceeding the related federal regulatory monitoring thresholds even though it is well margined below those thresholds. Berkshire’s total commercial real estate outstandings measured 268% of regulatory capital at period-end, compared to the 300% regulatory monitoring guidelines (based on regulatory definitions). Total construction loan outstandings was 47% regulatory capital, compared to the 100% monitoring guideline.
Residential mortgages decreased by $42 million, or 2%, in the first quarter. As previously noted, the Bank shifted a portion of its longer duration fixed rate residential mortgage loans to medium duration mortgage backed securities, which contributed to its liquidity and interest rate risk management objectives. A total of $141 million of seasoned residential mortgages were sold during the quarter. Most of the Bank’s mortgage origination activity is managed as part of its secondary market oriented mortgage banking business unit, including the recently acquired First Choice Loan Services subsidiary. This activity is discussed in a later discussion of fee income. Total consumer loans were little changed during the quarter, with a 4% annualized decrease in home equity outstandings offset by 8% annualized growth in auto and other loans. The Bank has an indirect auto lending team originating prime auto loans throughout its New England/New York footprint.
The most recent quarter was the first full quarter with the acquired First Choice loan balances, and loan yields are therefore not fully comparable to prior periods. The quarter also included the benefit from the December rate hike on the yield of Prime and Libor based loans. The loan yield of 4.24% was higher than the 4.03% yield in the prior quarter and the 4.10% yield in the first quarter of 2016. The loan yield includes purchased loan accretion, including recoveries of purchased credit impaired loans. Excluding purchased loan accretion, the loan yields in these three respective periods were 4.01%, 3.91%, and 3.95%. At period-end, 43% of loans contractually repriced within one year, 21% repriced in one to five years, and 36% repriced after five years. The portfolio repricing life was slightly shorter than at the start of the year due to the mortgage asset repositioning and increased commercial line usage.
Asset Quality. Asset quality metrics remained favorable and generally improved slightly from the start of the year. First quarter annualized net loan charge-offs decreased to 0.20% from 0.21% in the prior quarter. Total past due loans decreased. Non-accruing loans increased to 0.38% of total loans from 0.34%. At period-end, the total contractual balance of purchased credit impaired loans was $79 million, with a $44 million carrying value, representing a $35 million discount, which is a 44% discount from the contractual amount. Included in this amount was a $7 million accretable balance net of accretion recorded during the quarter.
71
Loan Loss Allowance. The determination of the allowance for loan losses is a critical accounting estimate. The Company considers the allowance for loan losses appropriate to cover probable losses which can be reasonably estimated in the loan portfolio as of the balance sheet date. Under accounting standards for business combinations, acquired loans are recorded at fair value with no loan loss allowance on the date of acquisition. A loan loss allowance is recorded by the Company for the emergence of new probable and estimable losses on acquired loans which were not impaired as of the acquisition date. Because of the accounting for acquired loans, some measures of the loan loss allowance are not comparable to periods prior to the acquisition date or to peer measures.
The loan loss allowance increased by $2 million, or 4%, in the first quarter of 2017. The ratio of the allowance to total loans increased slightly to 0.69% from 0.67%. The allowance on loans from business activities increased to 0.77% from 0.74% during the quarter. The allowance on acquired loans decreased to 0.35% from 0.40%. At period-end, the allowance provided 3.5X coverage of first quarter net loan charge-offs and 1.8X coverage of period-end non-accrual loans. Criticized loans increased to $157 million, or 1.7% of total assets, from $129 million, or 1.4% of total assets.
Deposits. Total deposits increased by $34 million, or 2% annualized, during the most recent quarter. Contributing to this growth was a $38 million increase in money market accounts and an $86 million increase in time deposits. This growth in part was in personal accounts reflecting changes following recent and anticipated interest rate increases. Transaction account balances decreased by $92 million primarily due to seasonal reductions in commercial and municipal balances following higher usage of those accounts at the prior year-end.
The most recent quarter was the first full quarter with the acquired First Choice deposit balances, and deposit costs are therefore not fully comparable to prior periods. First Choice deposit costs included the benefit of fair value accounting for the acquired time deposits. The quarter also included the impact from the December rate hike on deposit costs as a result of higher rates and mix shifts. These impacts tended to offset each other and the cost of deposits was unchanged at 0.56% from the prior quarter, while it was increased from 0.51% in the first quarter of 2016 including the ongoing impact from the December 2015 rate hike. Berkshire has been adjusting its Mid-Atlantic deposit offerings which were historically higher cost at First Choice Bank while staying on track with its goals for retaining and growing accounts in this promising new market. The loans/deposits ratio increased to 100% from 99% during the quarter, and is down from 105% at September 30, 2016 which reflects the benefit of the excess First Choice deposits acquired in December.
Borrowings and Derivative Financial Instruments: Total borrowings increased by $70 million in the first quarter to support earning asset growth.
As previously noted, the Company terminated its cash flow hedges in early February in conjunction with its process of integrating the acquired First Choice balance sheet, including excess deposits. The Company retired the one month rolling FHLB loans that were hedged by the terminated fixed payment interest rate swaps. The Company recorded a $7 million loss on this termination; this loss was already a component of shareholders’ equity in accumulated other comprehensive income. The swaps had a fixed pay rate of 2.3% with a remaining maturity of 2.3 years at the start of the quarter.
The cost of borrowings decreased to 1.38% in the first quarter, compared to 1.63% in the prior quarter. This reduction included the impact of the swap termination, and was partially offset by the higher borrowing costs resulting from the December interest rate hike. Due to the lower borrowing costs, the total cost of funds decreased to 0.70% from 0.73% for the above periods.
The notional balance of derivative financial instruments decreased by $86 million to $2.1 billion during the most recent quarter, including the impact of the termination of cash flow hedges totaling $300 million. The balance of interest rate swaps related to commercial loans increased by $77 million to $1.4 billion due to the origination of swaps related to lending activities during the quarter. The $1.4 billion balance includes identical $707 million amounts related to customer interest rate swaps and to the offsetting reverse interest rate swaps with national financial counterparties which serve as economic hedges. Derivatives related to mortgage banking for customer
72
interest rate lock commitments and forward secondary market sale commitments increased by $128 million in total to $0.6 billion due to pipeline growth by quarter-end.
With the termination of the cash flow hedges and the realization of the $7 million related loss, the net fair value of the remaining derivatives changed from a $3 million liability at year-end 2016 to a $5 million asset at quarter-end, which mostly represented net sale gains included in mortgage originations revenue, net of an unrealized loss on the bond held as a trading security.
Shareholders’ Equity. Berkshire’s capital metrics decreased slightly during the quarter due to strong loan growth and the impact of merger and restructuring charges. The Company generally targets that earnings from operations will support organic growth, shareholder dividends, and improving capital metrics. The Company and the Bank remained Well Capitalized under regulatory guidelines at period-end. The Bank’s risk based capital ratio decreased slightly to 11.1% from 11.2% during the quarter.
COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2017 and 2016
Summary. Berkshire’s results in the most recent quarter included the first full quarter impact of First Choice Bank acquired on December 2, 2016. Many measures of revenue, expense, income, and average balances increased year-to-year due to this acquisition, together with other business combinations and organic growth. An analysis of pro forma 2016 revenue and expense was provided in the most recent Form 10-K. Based on the assumptions contained therein, pro forma 2016 revenue was 33% higher assuming that the 2016 business combinations were completed prior to 2016 and were included in 2016 results. Pro forma 2016 earnings per share (excluding merger related expenses and before targeted cost saves) were $2.24 in this analysis. This pro forma information about the combined operations should be considered in comparing operating results between 2017 and 2016.
As noted previously, Berkshire uses a non-GAAP measure of adjusted net income (or adjusted earnings) to supplement its evaluation of its operating results. Adjusted net income excludes certain amounts not viewed as related to its normalized operations. These adjusting items consist primarily of merger, acquisition, conversion, and restructuring expenses, together with net gains recorded on securities and the loss on termination of hedges recorded in the most recent quarter. Berkshire views its net merger related costs as part of the economic investment for its acquisitions. Berkshire also makes references to adjusted revenues and adjusted expenses in its discussion of operating results. Please see the non-GAAP reconciliation section of this discussion for more information about adjusted net income and other non-GAAP financial measures discussed in this report.
First quarter GAAP net income decreased year-to-year by 3% to $15 million due primarily to the impact of restructuring and merger costs in 2017, including the First Choice merger related expenses. GAAP EPS decreased by 15% to $0.44 including the impact of shares issued as merger consideration. Adjusted earnings increased by 18% to $19 million, while adjusted earnings per share increased by 2% to $0.55. These increases reflected the benefit of the Company’s strategies targeted towards increasing long term earnings and profitability through disciplined expansion. The First Choice acquisition was targeted to produce $0.10 in annual EPS accretion after completion of $15 million (17%) in targeted cost saves. The Company is targeting full completion of these cost savings by midyear. The Company also is targeting additional EPS accretion from other 2016 business combinations.
First quarter 2017 return on assets measured 0.68%, while adjusted return on assets measured 0.85%. The return on equity in this period measured 5.7%, while the adjusted return on equity measured 7.2%. The adjusted return on tangible equity measured 12.0% in the current period. This non-GAAP financial measure compares adjusted earnings to average tangible equity in order to measure the rate of internal capital generation to support ongoing growth, dividends, and capital strength.
As a result of its growth, the Company is approaching the $10 billion asset threshold for additional regulatory requirements under the Dodd Frank Act. After crossing the threshold, the Company has additional compliance costs, additional FDIC insurance premium expense, and also would forfeit a portion of its card related fee income under
73
the Durbin Amendment. The Company has been enhancing its staff and resources with the goal of having the resources available to meet the compliance related costs at the time the threshold may be met in the future.
Revenue. Year over year, first quarter net revenue increased by 39%, while first quarter adjusted revenue increased by 31%. These increases were due to the benefit of business expansion. Net interest income increased by 16%, while fee income increased by 87%. Berkshire’s strategic focus is to diversify revenue and increase its fee income sources to reduce reliance on balance sheet spread income and support its wallet share and market share development goals. Annualized first quarter revenue per share increased by 20% to $11.47 in 2017 from $9.56 in 2016.
Net Interest Income. First quarter net interest income increased by $8 million, or 13%, over the prior quarter and by $9 million, or 16%, year-over-year. The increase was primarily due to growth in average earning assets which measured $0.8 billion, or 10% and $1.2 billion, or 17%, for these respective periods. This included $1.0 billion in acquired earning assets from First Choice.
The first quarter net interest margin was 3.33%, 3.21%, and 3.33% in the respective periods. The Company also measures its net interest margin before purchased loan accretion. This measure was 3.15% in the most recent quarter, 3.11% in the prior quarter, and 3.22% in the first quarter of 2016. The most recent quarter was the first full quarter with the full impacts of the First Choice acquisition, which contributed to purchased loan accretion. Purchased loan accretion totaled $3.7 million, $1.9 million, and $2.1 million for the above periods, respectively. The net interest margin benefited from the December rate hikes in 2015 and 2016 and is expected to benefit from the March 2017 rate hike. In addition to the level of interest rates, the margin is affected by the shape of the yield curve and by behaviors of pricing indices and yield spreads in the markets. The Company seeks to offset these impacts through pricing and product mix while maintaining a positive sensitivity of interest income to expected future rate increases.
As previously noted, with the enhancements provided by recent systems upgrades, the Company made nonmaterial changes to its methodologies for calculating yields, costs, and margins. Prior period calculations have been revised to include the impact of these changes.
Non-Interest Income. The Company views fee income as a key strategic focus for achieving its marketplace and profitability objectives. First quarter fee income increased year-over-year by $13 million, or 87%. This was mainly due to a $12 million increase in mortgage banking originations revenue. All other fee income sources increased 10% year-over year. First quarter revenue includes seasonally higher contributions from insurance due to annual commission income and wealth management due to tax preparation fees. First quarter fee income increased to 30% of interest and fee income in 2017 from 21% in the prior year.
The acquisition of First Choice Bank included its subsidiary, First Choice Loan Services (“FCLS”). FCLS operates in a secondary market model with most originations designated as held for sale to investors. Estimated revenues are initially recognized at the time of the customer interest rate lock commitment based on the sale commitments arranged at the same time. Direct costs of loan originations are netted from revenues. FCLS is expected to account for approximately 90% of Berkshire’s mortgage origination revenue, with the traditional operations of Berkshire Home Lending accounting for the remainder. Home Lending conducts both secondary market and portfolio mortgage operations in Berkshire’s northeast footprint. The increase in mortgage originations revenue represents the first full quarter contribution from FCLS. First quarter combined originations of held for sale mortgages totaled $429 million in 2017 compared to $530 million in the prior year, based on previously reported FCLS data. The Company estimates that combined interest rate lock volume increased slightly compared to the prior quarter, and that gain on sale margins strengthened, adjusted for the Berkshire accounting practices adopted on the merger date. Mortgage banking origination revenues are expected to be seasonally highest in the second and third quarters of the year. Operating margins in this business line are lower than in other business lines, contributing to a lower overall bank efficiency ratio.
All other fee income revenues increased by $1 million, or 10% year-over-year. Most of the increase was in loan related income, which totaled $4 million, including $1 million related to the sale of commercial loan interest rate
74
swaps, and $2 million in gains on the sale of SBA loans and seasoned residential mortgages. Non-interest income in the most recent period included the $13 million in net securities gains and the $7 million in loss on termination of hedges as previously discussed. These transactions affected cash flow but did not affect net equity since the fair value adjustments were already included as components of accumulated comprehensive income. Included in the category of “Other” was $1 million in accrued income on bank owned life insurance which offset $1 million in charges for the amortization of tax credit investments. This amortization generated benefit to income tax expense as discussed below.
Loan Loss Provision. The provision for loan losses increased year-to-year by $1 million. The provision for loan losses is a charge to earnings in an amount sufficient to maintain the allowance for loan losses at a level deemed adequate by the Company. It is an estimate of the probable and estimable loan losses in the portfolio as of period-end. The level of the allowance is a critical accounting estimate and the level of the allowance was included in the discussion of financial condition. The amount of the provision exceeded net charge-offs, as the allowance has risen due to loan portfolio growth resulting from loan originations.
Non-Interest Expense and Income Tax Expense. GAAP non-interest expense increased by $27 million, or 58%, including the first full quarter impact of acquired First Choice operations. This increase also included the elevated charges for mergers and restructuring. The non-GAAP measure of adjusted non-interest expense increased by $16 million, or 35%, which slightly exceeded the 31% increase in adjusted revenue. Accordingly, the efficiency ratio rose to 61.9% from 59.3%. As previously discussed, the $12 million increase in mortgage banking origination revenue was associated with a related increase in operating expense due to the lower efficiency of these operations. The Company anticipates seasonally higher mortgage banking expenses in the second and third quarters, related to seasonally higher revenues. The Company is working to complete the remaining targeted cost savings from the integration of the acquired First Choice operations by midyear 2017. Full time equivalent staff totaled 1,728 positions at quarter-end, compared to 1,731 at the start of the year. Merger related expense was nearly all related to the integration of the First Choice operations. The Company anticipates additional First Choice merger related charges in the second quarter and it is targeting to remain within its initial goals for total deal costs. The Company completed the consolidation of three previously announced branches in the most recent quarter. The related restructuring charges were mostly recognized in 2016. The $6 million in restructuring expenses charged against the current quarter were mostly related to leasehold terminations for lending offices and other excess premises, including one additional branch which is targeted to be consolidated in the third quarter. The Company is targeting that annual cost savings will repay the initial restructuring charge in approximately three years.
The Company has been absorbing the additional infrastructure expenses required at the $10 billion asset size threshold established in the Dodd Frank legislation. At year-end 2016, the Company estimated that it had absorbed $5 million, or 85% of the investment in these annual costs in its operating run rate. These regulatory costs are primarily related to consumer compliance, capital stress testing, and risk management. The Company’s goal is to evaluate future growth opportunities such that the targeted accretive benefit of expansion will be sufficient to offset the impact on profitability of regulatory requirements as it approaches and may at some future time exceed this $10 billion threshold.
The effective GAAP income tax rate was 30% and the income tax rate on adjusted earnings was 31% in the most recent quarter. The Company received $0.01 per share in net earnings benefit from its investment in tax credit related projects during the quarter, compared to $0.02 in the prior quarter. This benefit is net of the amortization charges recorded in non-interest income. The calculated marginal tax rate on items excluded by the Company from its adjusted earnings was similar to the overall marginal tax rate utilized by the Company. The Company expects its tax rate on adjusted earnings to be in the 25-30% range during 2017, depending on the timing of tax credit related projects. Changes in the tax rate will mostly be offset by related amortization charges, with little impact expected on EPS from quarter to quarter. The $13 million of securities gains recorded during the quarter will be available to offset projected 2020 capital losses from the planned sale of a tax credit investment. Federal law allows for net capital losses to be carried back, up to three years, to recover prior taxes paid on net capital gains realized in the carry-back period.
Total Comprehensive Income. Total comprehensive income includes net income together with other comprehensive income. Comprehensive income totaled $14 million in the most recent quarter, which was not significantly different from the $15 million in net income.
75
Liquidity and Cash Flows. Berkshire manages its liquidity and cash flows with the goal of meeting expected as well as stressed cash needs for the foreseeable future. For the first quarter of 2017, Berkshire primarily utilized deposit growth and borrowings to fund the increase in loans and investment securities. The loans/deposits ratio increased to 100% from 99% during the quarter. This ratio had decreased from 105% in the prior quarter as a result of the excess deposits acquired with the First Choice merger. During the third quarter, the Bank increased its borrowing capacity with the Federal Home Loan Bank by approximately $110 million, to about $600 million at quarter-end due primarily to the growth in eligible securities collateral. Berkshire is also taking advantage of its recent upgrades in internal systems to analyze and monitor assets which can be used as additional collateral with the Federal Reserve Bank and the Federal Home Loan Bank in order to further supplement its liquidity resources.
Berkshire generally plans that over the medium term, deposit growth will be the primary source of funds and loan growth will be the primary use of funds. The Bank is diversifying its deposit sources including institutional and wholesale sources as part of the expansion of its liquidity management program and to provide additional options for managing its funds costs and asset liability objectives. In select cases, the Bank provides insured brokered reciprocal money market deposits to large institutional accounts to supplement its deposit insurance protection. FHLB borrowings continue to be a significant source of liquidity for daily operations and borrowings targeted for specific asset/liability purposes. The Company’s mortgage banking operations have extensive secondary market hedging and investor counterparties which are necessary to support these business models. The Company’s financial institutions banking function is building a network of regional counterparties for wholesale transactions related to the purchase and sale of loans. The Company’s commercial banking and specialty lending units have national and regional counterparty banks for loan participations and syndications, and the Bank is designated as an SBA preferred lender to support its small business lending activities.
Berkshire Hills Bancorp had a $39 million cash balance at quarter end, compared to $43 million at the start of the year. During the first quarter, the Company paid off the $10 million balance outstanding at the start of the year on its $15 million unsecured line of credit. The primary long run routine sources of funds for the Parent are expected to be dividends from Berkshire Bank and Berkshire Insurance Group, as well as cash from the exercise of stock options. The Bank paid $9 million in dividends to the Parent during the most recent quarter. The Parent uses cash for dividends, debt service, and holding company operating expenses. Based on its charter, it also makes targeted purchase and sales of equity securities to support the overall consolidated investment plan. Additionally, the Parent sometimes uses cash as an element of merger consideration and sometimes acquires cash as a source of funds as a result of business combinations.
Capital Resources. Please see the “Shareholders’ Equity” section of the Comparison of Financial Condition for a discussion of shareholders’ equity together with the note on Shareholders' Equity in the consolidated financial statements. Additional information about regulatory capital is contained in the notes to the consolidated financial statements and in the most recent Form 10-K.
Berkshire views its earnings and related internal capital generation as a primary source of capital to support dividends and growth of the franchise. Additionally, the Company generally uses the issuance of common stock as the primary source of consideration for bank acquisitions, and such acquisitions may result in net increases or decreases in its capital ratios. Berkshire’s long term objective is to generate a double digit annual return on equity, and the Company evaluates lending, investment, and acquisition decisions with this objective as a benchmark. The Company also evaluates its return on tangible equity as an indicator of its capital generation to support ongoing balance sheet growth. The Risk Management and Capital Committee of Berkshire’s Board of Directors is responsible for assisting the Board in planning for future capital needs and for ensuring compliance with regulations pertaining to capital structure and levels. The Company believes that the market for its stock is an additional capital resource over the long run and that Berkshire’s common stock is a significant resource available as merger consideration in the event of future acquisitions and business combinations. Additionally, the Company continues to monitor market conditions for the various forms of regulatory capital, which are additional potential future capital resources to the Company and/or the Bank. The Company continues to enhance its internal processes for evaluating capital adequacy under various scenarios including stressed conditions.
76
Off-Balance Sheet Arrangements and Contractual Obligations. In the normal course of operations, Berkshire engages in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in the Company’s financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. Further information about the Company’s off-balance sheet arrangements and information relating to payments due under contractual obligations is presented in the most recent Form 10-K. Changes in the fair value of derivative financial instruments and hedging activities are included on the balance sheet and information related to these matters is reported in the related footnote to the consolidated financial statements, and was included in management’s discussion of changes in financial condition. There were no significant changes in off-balance sheet arrangements and contractual obligations in the first quarter of 2017.
Fair Value Measurements. The most significant fair value measurements recorded by the Company are those related to assets and liabilities acquired in business combinations. The premium or discount value of acquired loans has historically been the most significant element of these measurements. Berkshire provides a summary of estimated fair values of financial instruments at each quarter-end. The premium or discount value of loans has historically been the most significant element of this quarter-end presentation. This premium or discount is a Level 3 estimate and reflects management’s subjective judgments. At March 31, 2017, the premium value of the loan portfolio was $33 million, or 0.5% of the carrying value, compared to $27 million, or 0.4% of carrying value at year-end 2016. The Company makes further measurements of fair value of certain assets and liabilities, as described in the related note in the financial statements. The most significant measurements of recurring fair values of financial instruments primarily relate to securities available for sale, derivative instruments, and subordinated borrowings. These measurements were generally based on Level 2 market based inputs.
APPLICATION OF CRITICAL ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES, AND RECENT ACCOUNTING PRONOUNCEMENTS
The Company’s significant accounting policies are described in Note 1 to the consolidated financial statements in this Form 10-Q and in the most recent Form 10-K. Please see those policies in conjunction with this discussion. The accounting and reporting policies followed by the Company conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. While the Company bases estimates on historical experience, current information and other factors deemed to be relevant, actual results could differ from those estimates.
The SEC defines “critical accounting policies” as those that require application of management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in future periods. Please see those policies in conjunction with this discussion. Management believes that the following policies would be considered critical under the SEC’s definition:
Allowance for Loan Losses. The allowance for loan losses represents probable credit losses that are inherent in the loan portfolio at the financial statement date and which may be estimated. Management uses historical information, as well as current economic data, to assess the adequacy of the allowance for loan losses as it is affected by changing economic conditions and various external factors, which may impact the portfolio in ways currently unforeseen. Although management believes that it uses appropriate available information to establish the allowance for loan losses, future additions to the allowance may be necessary if certain future events occur that cause actual results to differ from the assumptions used in making the evaluation. Conditions in the local economy and real estate values could require the Company to increase provisions for loan losses, which would negatively impact earnings.
Acquired Loans. Loans that the Company acquired in business combinations are initially recorded at fair value with no carryover of the related allowance for credit losses. Determining the fair value of the loans involves estimating the amount and timing of principal and interest cash flows initially expected to be collected on the loans and
77
discounting those cash flows at an appropriate market rate of interest. Going forward, the Company continues to evaluate reasonableness of expectations for the timing and the amount of cash to be collected. Subsequent decreases in expected cash flows may result in changes in the amortization or accretion of fair market value adjustments, and in some cases may result in the loan being considered impaired. For collateral dependent loans with deteriorated credit quality, the Company estimates the fair value of the underlying collateral of the loans. These values are discounted using market derived rates of return, with consideration given to the period of time and costs associated with the foreclosure and disposition of the collateral.
Income Taxes. Significant management judgment is required in determining income tax expense and deferred tax assets and liabilities. The Company uses the asset and liability method of accounting for income taxes in which deferred tax assets and liabilities are established for the temporary differences between the financial reporting basis and the tax basis of the Company's assets and liabilities. The realization of the net deferred tax asset generally depends upon future levels of taxable ordinary income, taxable capital gain income, and the existence of prior years' taxable income, to which "carry back" refund claims could be made. A valuation allowance is maintained for deferred tax assets that management estimates are more likely than not to be unrealizable based on available evidence at the time the estimate is made. In determining the valuation allowance, the Company uses historical and forecasted future operating results, including a review of the eligible carry-forward periods, tax planning opportunities and other relevant considerations. In particular, income tax benefits and deferred tax assets generated from tax-advantaged commercial development projects are based on management's assessment and interpretation of applicable tax law as it currently stands. These underlying assumptions can change from period to period. For example, tax law changes or variances in projected taxable ordinary income or taxable capital gain income could result in a change in the deferred tax asset or the valuation allowance. Should actual factors and conditions differ materially from those considered by management, the actual realization of the net deferred tax asset could differ materially from the amounts recorded in the financial statements. If the Company is not able to realize all or part of its net deferred tax asset in the future, an adjustment to the deferred tax asset in excess of the valuation allowance would be charged to income tax expense in the period such determination is made.
Goodwill and Identifiable Intangible Assets. Goodwill and identifiable intangible assets are recorded as a result of business acquisitions and combinations. These assets are evaluated for impairment annually or whenever events or changes in circumstances indicate the carrying value of these assets may not be recoverable. When these assets are evaluated for impairment, if the carrying amount exceeds fair value, an impairment charge is recorded to income. The fair value is based on observable market prices, when practicable. Other valuation techniques may be used when market prices are unavailable, including estimated discounted cash flows and analysis of market pricing multiples. These types of analyses contain uncertainties because they require management to make assumptions and to apply judgment to estimate industry economic factors and the profitability of future business strategies. In the event of future changes in fair value, the Company may be exposed to an impairment charge that could be material.
Determination of Other-Than-Temporary Impairment of Securities. The Company evaluates debt and equity securities within the Company's available for sale and held to maturity portfolios for other-than-temporary impairment ("OTTI"), at least quarterly. If the fair value of a debt security is below the amortized cost basis of the security, OTTI is required to be recognized if any of the following are met: (1) the Company intends to sell the security; (2) it is "more likely than not" that the Company will be required to sell the security before recovery of its amortized cost basis; or (3) for debt securities, the present value of expected cash flows is not sufficient to recover the entire amortized cost basis. For all impaired debt securities that the Company intends to sell, or more likely than not will be required to sell, the full amount of the loss is recognized as OTTI through earnings. Credit-related OTTI for all other impaired debt securities is recognized through earnings. Noncredit related OTTI for such debt securities is recognized in other comprehensive income, net of applicable taxes. In evaluating its marketable equity securities portfolios for OTTI, the Company considers its intent and ability to hold an equity security to recovery of its cost basis in addition to various other factors, including the length of time and the extent to which the fair value has been less than cost and the financial condition and near term prospects of the issuer. Any OTTI on marketable equity securities is recognized immediately through earnings. Should actual factors and conditions differ materially from those expected by management, the actual realization of gains or losses on investment securities could differ materially from the amounts recorded in the financial statements.
78
Fair Value of Financial Instruments. The Company uses fair value measurements to record fair value adjustments to certain financial instruments and to determine fair value disclosures. Trading assets, securities available for sale, and derivative instruments are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, or to establish a loss allowance or write-down based on the fair value of impaired assets. Further, the notes to financial statements include information about the extent to which fair value is used to measure assets and liabilities, the valuation methodologies used and its impact to earnings. For financial instruments not recorded at fair value, the notes to financial statements disclose the estimate of their fair value. Due to the judgments and uncertainties involved in the estimation process, the estimates could result in materially different results under different assumptions and conditions.
79
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
There were no material changes to the way that the Company measures market risk in the first quarter of 2017.
For further discussion about the Company’s Quantitative and Qualitative Aspects of Market Risk, please review Item 7A of the most recent report on Form 10-K which sets forth the methodologies employed by the Company and the various aspects of its analysis of its interest rate sensitivity. Berkshire’s objective is to maintain a neutral or asset sensitive interest rate risk profile, as measured by the sensitivity of net interest income to market interest rate changes. There were no significant changes in the sensitivity of net interest income during the most recent quarter. While the Company terminated its fixed payment interest rate swaps during the period, it also shortened the overall duration of its loan portfolio and extended some time deposit durations. The decrease in transaction account balances contributed to an immaterial reduction in the overall asset sensitivity of the Company. This decrease was attributed primarily to seasonal factors and balances in related accounts are expected to rebound during the year. There were no material changes in the other measures and components of interest rate risk discussed in the most recent Form 10-K.
80
ITEM 4. CONTROLS AND PROCEDURES
a) Disclosure controls and procedures.
The principal executive officers, including the principal financial officer, based on their evaluation of disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this Quarterly Report on Form 10-Q, have concluded that the Company’s disclosure controls and procedures were effective.
b) Changes in internal control over financial reporting.
There were no changes in the Company’s internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
81
PART II
ITEM 1. LEGAL PROCEEDINGS
Periodically, there have been various claims and lawsuits involving the Bank, such as claims to enforce liens, condemnation proceedings on properties in which the Bank holds security interests, claims involving the making and servicing of real property loans, and other issues incident to the Bank’s business. As of March 31, 2017, other than the items noted below, neither the Company nor the Bank is a party to any pending legal proceedings that it believes, in the aggregate, would have a material adverse effect on the financial condition or operations of the Company.
On April 28, 2016, Berkshire Hills and Berkshire Bank were served with a complaint filed in the United States District Court, District of Massachusetts, Springfield Division. The complaint was filed by an individual Berkshire Bank depositor, who claims to have filed the complaint on behalf of a purported class of Berkshire Bank depositors, and alleges violations of the Electronic Funds Transfer Act and certain regulations thereunder, among other matters. On July 15, 2016, the complaint was amended to add purported claims under the Massachusetts Consumer Protection Act. The complaint seeks, in part, compensatory, consequential, statutory, and punitive damages. Berkshire Hills and Berkshire Bank deny the allegations contained in the complaint and are vigorously defending this lawsuit.
On November 3, 2016, the Massachusetts Supreme Judicial Court issued a slip opinion containing an appellate ruling in favor of the Massachusetts Insurers Insolvency Fund (the “Fund”) in a civil case entitled, Massachusetts Insurers Insolvency Fund v. Berkshire Bank, Appeal no. SJC-12019. At issue in this case is the Fund’s right to recover from Berkshire Bank under M.G.L Ch. 175D, § 17 (3), workers compensation benefits paid by the Fund to a former employee after the workers compensation insurer previously responsible for paying those benefits failed. In earlier proceedings in the Massachusetts Superior Court, the trial judge had entered summary judgment in Berkshire Bank’s favor, finding that Berkshire Bank had no liability to the Fund in this instance. The Supreme Judicial Court reversed and remanded the case to the trial court for entry of judgment in favor of the Fund on the issue of liability. The case was originally bifurcated in the trial court to resolve the issue of liability first, and no evidence has been presented to date regarding the amount of any damages that Berkshire Bank may owe to the Fund. Further proceedings will now be required in the trial court to determine the amount of any such damages.
On December 22, 2016, Berkshire Bank was served with a complaint filed in the United States District Court, District of Massachusetts, Springfield Division. The complaint was filed by an individual Berkshire Bank depositor and alleges violations of federal and state electronic funds transfer statutes and the Massachusetts Uniform Commercial Code in connection with two wire transfers totaling $1.4 million, which were initiated from the customer’s account after his personal email account was allegedly hacked. Berkshire Bank denies the allegations contained in the complaint and is vigorously defending this lawsuit.
ITEM 1A. RISK FACTORS
In addition to the other information set forth in this report, you should carefully consider the factors discussed below and in Part I, “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K, which could materially affect our business, financial condition or future results. There are no new material risks which were identified during the most recent quarter. Risks related to the integration of business combinations described in the Form 10-K were reduced in the most recent quarter as a result of the integration activities that were completed during this period.
82
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a) Recent Sales of Unregistered Securities
The Company occasionally engages in the practice of transferring unregistered securities for the purpose of completing business transactions. These shares are issued to vendors or other organizations as consideration for services performed in accordance with each contract. During the three months ended March 31, 2017 and March 31, 2016, the Company did not transfer any shares.
(b) Not applicable.
(c) The following table provides certain information with regard to shares repurchased by the Company in the first quarter of 2017:
Total number of | Average price | Total number of shares purchased as part of publicly announced | Maximum number of shares that may yet be purchased under | ||||||||||
Period | shares purchased | paid per share | plans or programs | the plans or programs | |||||||||
January 1-31, 2017 | — | $ | — | — | 500,000 | ||||||||
February 1-28, 2017 | — | — | — | 500,000 | |||||||||
March 1-31, 2017 | — | — | — | 500,000 | |||||||||
Total | — | $ | — | — | 500,000 |
On December 2, 2015, the Company announced that its Board of Directors authorized a new stock repurchase program, pursuant to which the Company may repurchase up to 500 thousand shares of the Company's common stock, representing approximately 1.6% of the Company’s then outstanding shares. The timing of the purchases will depend on certain factors, including but not limited to, market conditions and prices, available funds, and alternative uses of capital. The stock repurchase program may be carried out through open-market purchases, block trades, negotiated private transactions or pursuant to a trading plan adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. Any repurchased shares will be recorded as treasury shares. The repurchase plan will continue until it is completed or terminated by the Board of Directors. As of March 31, 2017, no shares had been purchased under this program.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
83
ITEM 6. EXHIBITS
2.2 | Agreement and Plan of Merger, dated as of May 21, 2015, by and among Firestone Financial Corp., Berkshire Hills Bancorp, Inc., Berkshire Bank, Jacob Acquisition LLC, and David S. Cohen, solely in his capacity as the representative of the Firestone security holders (1) | |
2.3 | Agreement and Plan of Merger, dated as of June 24, 2016, by and among Berkshire Hills Bancorp, Inc., Berkshire Bank, and First Choice Bank (2) | |
3.1 | Certificate of Incorporation of Berkshire Hills Bancorp, Inc. (3) | |
3.2 | Amended and Restated Bylaws of Berkshire Hills Bancorp, Inc. (4) | |
4.1 | Form of Common Stock Certificate of Berkshire Hills Bancorp, Inc. (3) | |
11.0 | Statement re: Computation of Per Share Earnings is incorporated herein by reference to Part II, Item 8, “Financial Statements and Supplementary Data” | |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101 | Shareholder Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes to Consolidated Financial Statements tagged as blocks of text and in detail. |
_______________________________________
(1) | Incorporated herein by reference from the Exhibits to the Form 8-K as filed on May 22, 2015. |
(2) | Incorporated herein by reference from the Exhibits to the Form 8-K as filed on June 27, 2016. |
(3) | Incorporated herein by reference from the Exhibits to Form S-1, Registration Statement and amendments thereto, initially filed on March 10, 2000, Registration No. 333-32146. |
(4) | Incorporated herein by reference from the Exhibits to the Form 8-K as filed on April 28, 2015. |
84
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.
BERKSHIRE HILLS BANCORP, INC. | ||
Dated: May 10, 2017 | By: | /s/ Michael P. Daly |
Michael P. Daly | ||
Chief Executive Officer | ||
Dated: May 10, 2017 | By: | /s/ James M. Moses |
James M. Moses | ||
Senior Executive Vice President, Chief Financial Officer |
85