BERKSHIRE HILLS BANCORP INC - Quarter Report: 2019 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, 2019
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.) | |
60 State Street, Boston, Massachusetts | 02109 | |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (800) 773-5601, ext. 133773
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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 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
As of May 7, 2019, the Registrant had 45,468,952 shares of common stock, $0.01 par value per share, outstanding
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Common Stock, par value $0.01 per share | BHLB | New York Stock Exchange |
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, 2019 | December 31, 2018 | |||||||
(In thousands, except share data) | ||||||||
Assets | ||||||||
Cash and due from banks | $ | 98,689 | $ | 100,972 | ||||
Short-term investments | 68,930 | 82,217 | ||||||
Total cash and cash equivalents | 167,619 | 183,189 | ||||||
Trading security, at fair value | 11,164 | 11,212 | ||||||
Marketable equity securities, at fair value | 59,121 | 56,638 | ||||||
Securities available for sale, at fair value | 1,386,768 | 1,399,647 | ||||||
Securities held to maturity (fair values of $375,980 and $371,224) | 369,331 | 373,763 | ||||||
Federal Home Loan Bank stock and other restricted securities | 54,624 | 77,344 | ||||||
Total securities | 1,881,008 | 1,918,604 | ||||||
Loans held for sale, at fair value | 4,773 | 2,183 | ||||||
Commercial real estate loans | 3,388,139 | 3,400,221 | ||||||
Commercial and industrial loans | 1,957,339 | 1,980,046 | ||||||
Residential mortgages | 2,544,824 | 2,566,424 | ||||||
Consumer loans | 1,057,193 | 1,096,562 | ||||||
Total loans | 8,947,495 | 9,043,253 | ||||||
Less: Allowance for loan losses | (62,038 | ) | (61,469 | ) | ||||
Net loans | 8,885,457 | 8,981,784 | ||||||
Premises and equipment, net | 105,651 | 106,500 | ||||||
Goodwill | 518,325 | 518,325 | ||||||
Other intangible assets | 32,219 | 33,418 | ||||||
Cash surrender value of bank-owned life insurance policies | 191,768 | 190,609 | ||||||
Deferred tax assets, net | 38,783 | 42,434 | ||||||
Other assets | 182,720 | 120,926 | ||||||
Assets from discontinued operations | 165,078 | 114,259 | ||||||
Total assets | $ | 12,173,401 | $ | 12,212,231 | ||||
Liabilities | ||||||||
Demand deposits | $ | 1,526,584 | $ | 1,603,019 | ||||
NOW and other deposits | 820,177 | 1,122,321 | ||||||
Money market deposits | 2,743,448 | 2,245,195 | ||||||
Savings deposits | 731,711 | 724,129 | ||||||
Time deposits | 3,344,495 | 3,287,717 | ||||||
Total deposits | 9,166,415 | 8,982,381 | ||||||
Short-term debt | 861,349 | 1,118,832 | ||||||
Long-term Federal Home Loan Bank advances | 258,840 | 309,466 | ||||||
Subordinated borrowings | 89,562 | 89,518 | ||||||
Total borrowings | 1,209,751 | 1,517,816 | ||||||
Other liabilities | 204,725 | 149,519 | ||||||
Liabilities from discontinued operations | 15,505 | 9,597 | ||||||
Total liabilities | $ | 10,596,396 | $ | 10,659,313 | ||||
(continued) | ||||||||
March 31, 2019 | December 31, 2018 | |||||||
Shareholders’ equity | ||||||||
Preferred Stock (Series B non-voting convertible preferred stock - $0.01 par value; 2,000,000 shares authorized, 521,607 shares issued and outstanding in 2019; 2,000,000 shares authorized, 521,607 shares issued and outstanding in 2018 | 40,633 | 40,633 | ||||||
Common stock ($.01 par value; 100,000,000 shares authorized and 46,211,894 shares issued and 45,521,962 shares outstanding in 2019; 100,000,000 shares authorized, 46,211,894 shares issued and 45,416,855 shares outstanding in 2018) | 460 | 460 | ||||||
Additional paid-in capital - common stock | 1,244,975 | 1,245,013 | ||||||
Unearned compensation | (8,825 | ) | (6,594 | ) | ||||
Retained earnings | 321,759 | 308,839 | ||||||
Accumulated other comprehensive (loss) | (2,906 | ) | (13,470 | ) | ||||
Treasury stock, at cost (689,932 shares in 2019 and 795,039 shares in 2018) | (19,091 | ) | (21,963 | ) | ||||
Total shareholders’ equity | 1,577,005 | 1,552,918 | ||||||
Total liabilities and shareholders’ equity | $ | 12,173,401 | $ | 12,212,231 |
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) | 2019 | 2018 | ||||||
Interest and dividend income from continuing operations | ||||||||
Loans | $ | 105,651 | $ | 91,741 | ||||
Securities and other | 15,458 | 14,405 | ||||||
Total interest and dividend income | 121,109 | 106,146 | ||||||
Interest expense from continuing operations | ||||||||
Deposits | 26,622 | 15,325 | ||||||
Borrowings | 9,028 | 6,064 | ||||||
Total interest expense | 35,650 | 21,389 | ||||||
Net interest income from continuing operations | 85,459 | 84,757 | ||||||
Non-interest income from continuing operations | ||||||||
Mortgage banking originations | 46 | 138 | ||||||
Loan related income | 6,003 | 4,819 | ||||||
Deposit related fees | 6,858 | 8,066 | ||||||
Insurance commissions and fees | 2,853 | 3,025 | ||||||
Wealth management fees | 2,441 | 2,597 | ||||||
Total fee income | 18,201 | 18,645 | ||||||
Other, net | 970 | 1,268 | ||||||
Gain/(loss) on securities, net | 2,551 | (1,502 | ) | |||||
Gain on sale of business operations and other assets, net | — | 481 | ||||||
Total non-interest income | 21,722 | 18,892 | ||||||
Total net revenue from continuing operations | 107,181 | 103,649 | ||||||
Provision for loan losses | 4,001 | 5,575 | ||||||
Non-interest expense from continuing operations | ||||||||
Compensation and benefits | 33,500 | 33,847 | ||||||
Occupancy and equipment | 9,446 | 9,192 | ||||||
Technology and communications | 6,257 | 6,484 | ||||||
Marketing and promotion | 1,267 | 1,222 | ||||||
Professional services | 2,275 | 1,696 | ||||||
FDIC premiums and assessments | 1,639 | 1,195 | ||||||
Other real estate owned and foreclosures | 2 | 67 | ||||||
Amortization of intangible assets | 1,200 | 1,268 | ||||||
Acquisition, restructuring, and other expenses | 7,015 | 5,093 | ||||||
Other | 9,390 | 5,302 | ||||||
Total non-interest expense | 71,991 | 65,366 | ||||||
Income from continuing operations before income taxes | $ | 31,189 | $ | 32,708 | ||||
Income tax expense | 6,917 | 7,337 | ||||||
Net income from continuing operations | $ | 24,272 | $ | 25,371 | ||||
(Loss) from discontinued operations before income taxes | $ | (854 | ) | $ | (162 | ) | ||
Income tax (benefit) | (217 | ) | (39 | ) | ||||
Net (loss) from discontinued operations | $ | (637 | ) | $ | (123 | ) | ||
Net income | $ | 23,635 | $ | 25,248 | ||||
Preferred stock dividend | 240 | 230 | ||||||
Income available to common shareholders | $ | 23,395 | $ | 25,018 | ||||
5
Basic earnings per common share: | ||||||||
Continuing operations | $ | 0.52 | $ | 0.55 | ||||
Discontinued operations | (0.01 | ) | — | |||||
Total | $ | 0.51 | $ | 0.55 | ||||
Diluted earnings per common share: | ||||||||
Continuing operations | $ | 0.52 | $ | 0.55 | ||||
Discontinued operations | (0.01 | ) | — | |||||
Total | $ | 0.51 | $ | 0.55 | ||||
Weighted average shares outstanding: | ||||||||
Basic | 46,113 | 45,966 | ||||||
Diluted | 46,261 | 46,200 |
The accompanying notes are an integral part of these consolidated financial statements.
6
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Net income | $ | 23,635 | $ | 25,248 | ||||
Other comprehensive income, before tax: | ||||||||
Changes in unrealized loss on debt securities available-for-sale | 14,215 | (19,162 | ) | |||||
Income taxes related to other comprehensive income: | ||||||||
Changes in unrealized loss on debt securities available-for-sale | (3,651 | ) | 4,931 | |||||
Total other comprehensive income/(loss) | 10,564 | (14,231 | ) | |||||
Total comprehensive income | $ | 34,199 | $ | 11,017 |
The accompanying notes are an integral part of these consolidated financial statements.
7
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Accumulated | ||||||||||||||||||||||||||||||||||||||
Preferred stock | Common stock | Additional paid-in | Unearned | Retained | other comprehensive | Treasury | ||||||||||||||||||||||||||||||||
(In thousands) | Shares | Amount | Shares | Amount | capital | compensation | earnings | income/(loss) | stock | Total | ||||||||||||||||||||||||||||
Balance at December 31, 2017 | 522 | 40,633 | 45,290 | $ | 460 | $ | 1,242,487 | $ | (6,531 | ) | $ | 239,179 | $ | 4,161 | $ | (24,125 | ) | $ | 1,496,264 | |||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | 25,248 | — | — | 25,248 | ||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | (14,231 | ) | — | (14,231 | ) | ||||||||||||||||||||||||||
Total comprehensive income | — | — | — | — | — | — | 25,248 | (14,231 | ) | — | 11,017 | |||||||||||||||||||||||||||
Adoption of ASU No 2016-01, Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Liabilities | — | — | — | — | — | — | 6,253 | (6,253 | ) | — | — | |||||||||||||||||||||||||||
Adoption of ASU No 2018-01, Income Statement - Reporting Comprehensive Income ( Topic 220) - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income | — | — | — | — | — | — | (896 | ) | 896 | — | — | |||||||||||||||||||||||||||
Cash dividends declared on common shares ($0.22 per share) | — | — | — | — | — | — | (9,982 | ) | — | — | (9,982 | ) | ||||||||||||||||||||||||||
Cash dividends declared ($0.44 per share) | — | — | — | — | — | — | (230 | ) | — | — | (230 | ) | ||||||||||||||||||||||||||
Forfeited shares | — | — | (4 | ) | — | 31 | 125 | — | — | (156 | ) | — | ||||||||||||||||||||||||||
Exercise of stock options | — | — | 5 | — | — | — | (73 | ) | — | 149 | 76 | |||||||||||||||||||||||||||
Restricted stock grants | — | — | 92 | — | 1,056 | (3,452 | ) | — | — | 2,396 | — | |||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | 1,382 | — | — | — | 1,382 | ||||||||||||||||||||||||||||
Other, net | — | — | (23 | ) | — | 16 | — | — | — | (886 | ) | (870 | ) | |||||||||||||||||||||||||
Balance at March 31, 2018 | 522 | 40,633 | 45,360 | $ | 460 | $ | 1,243,590 | $ | (8,476 | ) | $ | 259,499 | $ | (15,427 | ) | $ | (22,622 | ) | $ | 1,497,657 | ||||||||||||||||||
Balance at December 31, 2018 | 522 | $ | 40,633 | 45,417 | $ | 460 | $ | 1,245,013 | $ | (6,594 | ) | $ | 308,839 | $ | (13,470 | ) | $ | (21,963 | ) | $ | 1,552,918 | |||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | 23,635 | — | — | 23,635 | ||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | 10,564 | — | 10,564 | ||||||||||||||||||||||||||||
Total comprehensive income | — | — | — | — | — | — | 23,635 | 10,564 | — | 34,199 | ||||||||||||||||||||||||||||
Cash dividends declared on common shares ($0.23 per share) | — | — | — | — | — | — | (10,475 | ) | — | — | (10,475 | ) | ||||||||||||||||||||||||||
Cash dividends declared on preferred shares ($0.46 per share) | — | — | — | — | — | — | (240 | ) | — | — | (240 | ) | ||||||||||||||||||||||||||
Forfeited shares | — | — | (13 | ) | — | (41 | ) | 444 | — | — | (403 | ) | — | |||||||||||||||||||||||||
Exercise of stock options | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Restricted stock grants | — | — | 131 | — | 3 | (3,664 | ) | — | — | 3,661 | — | |||||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | 989 | — | — | — | 989 | ||||||||||||||||||||||||||||
Other, net | — | — | (13 | ) | — | — | — | — | — | (386 | ) | (386 | ) | |||||||||||||||||||||||||
Balance at March 31, 2019 | 522 | $ | 40,633 | 45,522 | $ | 460 | $ | 1,244,975 | $ | (8,825 | ) | $ | 321,759 | $ | (2,906 | ) | $ | (19,091 | ) | $ | 1,577,005 |
The accompanying notes are an integral part of these consolidated financial statements.
8
BERKSHIRE HILLS BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 23,635 | $ | 25,248 | ||||
Net (loss) from discontinued operations | (637 | ) | (123 | ) | ||||
Net income from continuing operations | 24,272 | 25,371 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 4,001 | 5,575 | ||||||
Net amortization of securities | 624 | 743 | ||||||
Change in unamortized net loan costs and premiums | 2,161 | (577 | ) | |||||
Premises and equipment depreciation and amortization expense | 2,184 | 2,520 | ||||||
Stock-based compensation expense | 989 | 1,382 | ||||||
Accretion of purchase accounting entries, net | (1,338 | ) | (3,838 | ) | ||||
Amortization of other intangibles | 1,200 | 1,268 | ||||||
Income from cash surrender value of bank-owned life insurance policies | (1,160 | ) | (1,158 | ) | ||||
Securities (gains) losses, net | (2,551 | ) | 1,502 | |||||
Net (decrease) in loans held-for-sale | (2,590 | ) | (1,158 | ) | ||||
Change in right-of-use lease assets | 3,815 | — | ||||||
Change in lease liabilities | (3,981 | ) | — | |||||
Loss on disposition of assets | 1,615 | — | ||||||
Amortization of interest in tax-advantaged projects | 579 | 506 | ||||||
Net change in other | (5,158 | ) | (1,193 | ) | ||||
Net cash provided by operating activities of continuing operations | 24,662 | 30,943 | ||||||
Net cash (used) provided by operating activities of discontinued operations | (44,911 | ) | 53,535 | |||||
Net cash (used) provided by operating activities | (20,249 | ) | 84,478 | |||||
Cash flows from investing activities: | ||||||||
Net decrease in trading security | 174 | 165 | ||||||
Purchases of marketable equity securities | (11,900 | ) | (12,688 | ) | ||||
Proceeds from sales of marketable equity securities | 11,896 | 26,096 | ||||||
Purchases of securities available for sale | (15,180 | ) | (116,423 | ) | ||||
Proceeds from sales of securities available for sale | 2,587 | — | ||||||
Proceeds from maturities, calls, and prepayments of securities available for sale | 39,542 | 44,069 | ||||||
Purchases of securities held to maturity | (159 | ) | (1,618 | ) | ||||
Proceeds from maturities, calls, and prepayments of securities held to maturity | 4,111 | 2,885 | ||||||
Net change in loans | 87,553 | (148,619 | ) | |||||
Purchase of Federal Home Loan Bank stock | (15,930 | ) | (17,614 | ) | ||||
Proceeds from sale of Federal Home Loan Bank stock | 38,650 | 16,661 | ||||||
Net investment in limited partnership tax credits | 505 | — | ||||||
Purchase of premises and equipment, net | (2,382 | ) | (4,376 | ) | ||||
Net cash provided (used) by investing activities | 139,467 | (211,462 | ) | |||||
(continued) |
9
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Cash flows from financing activities: | ||||||||
Net increase in deposits | 184,034 | (65,870 | ) | |||||
Proceeds from Federal Home Loan Bank advances and other borrowings | 1,292,517 | 1,235,892 | ||||||
Repayments of Federal Home Loan Bank advances and other borrowings | (1,600,624 | ) | (1,157,778 | ) | ||||
Exercise of stock options | — | 76 | ||||||
Common and preferred stock cash dividends paid | (10,715 | ) | (10,212 | ) | ||||
Net cash (provided) used by financing activities | (134,788 | ) | 2,108 | |||||
Net change in cash and cash equivalents | (15,570 | ) | (124,876 | ) | ||||
Cash and cash equivalents at beginning of period | 183,189 | 248,763 | ||||||
Cash and cash equivalents at end of period | $ | 167,619 | $ | 123,887 | ||||
Supplemental cash flow information: | ||||||||
Interest paid on deposits | $ | 26,118 | $ | 15,345 | ||||
Interest paid on borrowed funds | 10,656 | 6,725 | ||||||
Income taxes paid, net | 794 | 1,065 | ||||||
Other non-cash changes: | ||||||||
Other net comprehensive income | 10,564 | (14,231 | ) | |||||
Real estate owned acquired in settlement of loans | — | — |
The accompanying notes are an integral part of these consolidated financial statements.
10
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, headquartered in Boston, Massachusetts, 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. The results of operations of companies or assets acquired are included only from the dates of acquisition. 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.
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 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, 2018. 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, 2019, the following new accounting guidance was adopted by the Company:
• | ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities; |
• | ASU No. 2016-02, Leases (Topic 842)(additional information is disclosed in Note 10 - Leases of the Consolidated Financial Statements) |
In August 2017, the FASB issued ASU No. 2017-12, “Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.” The purpose of this updated guidance is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. ASU No. 2017-12 is effective for public business entities for fiscal years beginning after December 15, 2018, with early adoption, including adoption in an interim period, permitted. ASU 2017-12 requires a modified retrospective transition method in which the Company will recognize the cumulative effect of the change on the opening balance of each affected component of equity in the Consolidated Balance Sheets as of the date of adoption. ASU No. 2017-12 became effective for the Company on January 1, 2019. The adoption was not material to the financial statements.
11
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)”. 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, Topic 606. Entities will not be required to reassess transactions previously accounted under then existing guidance.
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. In July 2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842) - Targeted Improvements” to provide entities with relief from the costs of implementing certain aspects of the new leasing standard. Specifically, under the amendments in ASU No. 2018-11 entities may elect not to recast the comparative periods presented when transitioning to the new leasing standard, and lessors may elect not to separate lease and non-lease components when certain conditions are met. As the Company elected the transition option provided in ASU No. 2018-11, the modified retrospective approach was applied on January 1, 2019 (as opposed to January 1, 2017). The Company also elected certain practical expedients provided under ASU No. 2016-02 whereby we will not reassess (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing leases and (iii) initial direct costs for any existing leases. In December 2018, the FASB issued ASU No. 2018-20, “Leases (Topic 842): Narrow-Scope Improvements for Lessors,” which provides targeted improvements and clarification to guidance with FASB ASC Topic 842 specific to lessors. The amendments of ASU No. 2018-20 have the same effective date as ASU 2016-02 and may be applied either retrospectively or prospectively to all new and existing leases. The Company obtained a third-party software application which provides lease accounting under the guidelines of FASB ASC Topic 842. The amendments of ASU No. 2016-02 and subsequently issued ASUs, which provided additional guidance and clarifications to various aspects of FASB ASC Topic 842, became effective for the Company on January 1, 2019. The Company recognized right-of-use lease assets and related lease liabilities totaling $79.6 million and $82.8 million respectively as of January 1, 2019. The right-of-use lease assets and related lease liabilities recognized at January 1, 2019 include right-of-use lease assets and lease liabilities classified as discontinued operations. See Note 10 - Leases for more information.
12
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Future Application of Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13 "Financial Instruments - Credit Losses (Topic 326): 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. 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. A cross-functional working group has been formed and is comprised of individuals from various functional areas including credit, risk management, finance and information technology, among others. Management is working through its implementation plan which includes assessment and documentation of processes and internal controls; model development and documentation; and system configuration. Management is also in the process of implementing a third-party vendor solution to assist us in the application of ASU No. 2016-13. The Company expects the primary changes to be the application of the new expected credit loss model from the incurred model. 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.
In January 2017, the FASB issued ASU No. 2017-04, “Intangibles: Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” The ASU simplifies the test for goodwill impairment by eliminating the second step of the current two-step method. Under the new accounting guidance, entities will compare the fair value of a reporting unit with its carrying amount. If the carrying amount exceeds the reporting unit’s fair value, the entity is required to recognize an impairment charge for this amount. Current guidance requires an entity to proceed to a second step, whereby the entity would determine the fair value of its assets and liabilities. The new method applies to all reporting units. The performance of a qualitative assessment is still allowable. This accounting guidance is effective prospectively for interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted. The Company does not expect adoption to have a material effect on its Consolidated Financial Statements.
13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement.” This ASU eliminates, adds, and modifies certain disclosure requirements for fair value measurements. Among the changes, entities will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, but will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. ASU No. 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted. Entities are also allowed to elect early adoption for the eliminated or modified disclosure requirements and delay adoption of the new disclosure requirements until their effective date. As ASU No. 2018-13 only revises disclosure requirements, it will not have a material impact on its Consolidated Financial Statements.
In August 2018, the FASB issued ASU No. 2018-14, “Compensation - Retirement Benefits - Defined Benefit Plans - General (Subtopic 715-20): Disclosure Framework - Changes to the Disclosure Requirements for Defined Benefit Plans.” This ASU amends and modifies the disclosure requirements for employers that sponsor defined benefit pension or other post-retirement plans. The amendments in this update remove disclosures that no longer are considered cost beneficial, clarify the specific requirements of disclosures, and add disclosure requirements identified as relevant. ASU No. 2018-14 is effective for fiscal years ending after December 15, 2020, with early adoption permitted. As ASU No. 2018-14 only revises disclosure requirements, it will not have a material impact on the Consolidated Financial Statements.
In August 2018, the FASB issued ASU No. 2018-15, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract.” ASU No. 2018-15 clarifies certain aspects of ASU No. 2015-05, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement,” which was issued in April 2015. Specifically, ASU No. 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU No. 2018-15 does not affect the accounting for the service element of a hosting arrangement that is a service contract. ASU No. 2018-15 is effective for interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted. The amendments in this ASU should be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. While the Company continues to assess all potential impacts of the standard, we currently do not expect adoption to have a material impact on its Consolidated Financial Statements.
14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2. DISCONTINUED OPERATIONS
During the period ended March 31, 2019, the Company reached the decision to pursue the sale of the national mortgage banking operations of First Choice Loan Services, Inc. (“FCLS”) – a subsidiary of the Bank. The decision was based on a number of strategic priorities and other factors, including the competitiveness of the mortgage industry. FCLS continues to operate and serve its customers as the Company initiates the process of identifying a buyer. The potential transaction is expected to close within 12 months. As a result of these actions, the Company classified the operations of FCLS as discontinued under ASC 205-20. The Consolidated Balance Sheets, Consolidated Statements of Income, and Consolidated Statements of Cash Flows present discontinued operations retrospectively for current and prior periods.
The following is a summary of the assets and liabilities of the discontinued operations of FCLS at March 31, 2019 and December 31, 2018:
(in thousands) | March 31, 2019 | December 31, 2018 | ||||
Assets | ||||||
Loans held for sale, at fair value | 136,821 | 94,050 | ||||
Premises and equipment, net | 1,858 | 1,867 | ||||
Other assets | 26,399 | 18,342 | ||||
Total assets | 165,078 | 114,259 | ||||
Liabilities | ||||||
Other liabilities | 15,505 | 9,597 | ||||
Total liabilities | 15,505 | 9,597 |
FCLS funds its lending operations and maintains working capital through an intercompany line-of-credit with the Bank. Although the sale of FCLS will contemplate settlement of these borrowings, debt was not allocated to discontinued operations due to the intercompany nature of the borrowings. When the transaction closes, the Company will reallocate these funds to various purposes, including but not limited to, pay-down of short-term debt with the Federal Home Loan Bank.
The following presents operating results of the discontinued operations of FCLS for the three months ended March 31, 2019 and March 31, 2018:
Three Months Ended March 31, | ||||||
(in thousands) | 2019 | 2018 | ||||
Interest income | 1,044 | 1,094 | ||||
Interest expense | 584 | 381 | ||||
Net interest income | 460 | 713 | ||||
Non-interest income | 8,813 | 10,628 | ||||
Total net revenue | 9,273 | 11,341 | ||||
Non-interest expense | 10,127 | 11,503 | ||||
Loss from discontinued operations before income taxes | (854 | ) | (162 | ) | ||
Income tax (benefit) | (217 | ) | (39 | ) | ||
Net loss from discontinued operations | (637 | ) | (123 | ) |
FCLS also originates mortgages designated as held-for-investment. This component of FCLS’s operations was not considered discontinued, since the Company expects to continue to originate mortgages designated as held-for-investment in its footprint on a small scale through processes considered as continuing operations.
15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3. TRADING SECURITY
The Company holds a tax-advantaged economic development bond accounted for at fair value. The security had an amortized cost of $9.9 million and $10.1 million, and a fair value of $11.2 million and $11.2 million, at March 31, 2019 and December 31, 2018, respectively. As discussed further in Note 9 - 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, 2019.
16
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4. SECURITIES AVAILABLE FOR SALE, HELD TO MATURITY, AND MARKETABLE
EQUITY SECURITIES
The Company adopted ASU-2016-01 "Recognition and Measurement of Financial Assets and Financial Liabilities" in the first quarter of 2018. All changes in the fair value of marketable equity securities, including other-than-temporary impairment, are immediately recognized in earnings.
The following is a summary of securities available for sale, held to maturity, and marketable equity securities:
(In thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
March 31, 2019 | ||||||||||||||||
Securities available for sale | ||||||||||||||||
Municipal bonds and obligations | $ | 113,521 | $ | 4,088 | $ | (142 | ) | $ | 117,467 | |||||||
Agency collateralized mortgage obligations | 913,263 | 1,964 | (7,313 | ) | 907,914 | |||||||||||
Agency mortgage-backed securities | 168,914 | 78 | (2,876 | ) | 166,116 | |||||||||||
Agency commercial mortgage-backed securities | 61,914 | — | (2,536 | ) | 59,378 | |||||||||||
Corporate bonds | 119,893 | 434 | (1,060 | ) | 119,267 | |||||||||||
Trust preferred securities | 8,319 | 283 | — | 8,602 | ||||||||||||
Other bonds and obligations | 8,016 | 30 | (22 | ) | 8,024 | |||||||||||
Total securities available for sale | 1,393,840 | 6,877 | (13,949 | ) | 1,386,768 | |||||||||||
Securities held to maturity | ||||||||||||||||
Municipal bonds and obligations | 260,968 | 7,149 | (136 | ) | 267,981 | |||||||||||
Agency collateralized mortgage obligations | 71,226 | 1,445 | (346 | ) | 72,325 | |||||||||||
Agency mortgage-backed securities | 7,074 | — | (174 | ) | 6,900 | |||||||||||
Agency commercial mortgage-backed securities | 10,401 | — | (199 | ) | 10,202 | |||||||||||
Tax advantaged economic development bonds | 19,363 | 95 | (1,185 | ) | 18,273 | |||||||||||
Other bonds and obligations | 299 | — | — | 299 | ||||||||||||
Total securities held to maturity | 369,331 | 8,689 | (2,040 | ) | 375,980 | |||||||||||
Marketable equity securities | 55,409 | 5,217 | (1,505 | ) | 59,121 | |||||||||||
Total | $ | 1,818,580 | $ | 20,783 | $ | (17,494 | ) | $ | 1,821,869 |
17
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
December 31, 2018 | ||||||||||||||||
Securities available for sale | ||||||||||||||||
Municipal bonds and obligations | $ | 109,648 | $ | 2,272 | $ | (713 | ) | $ | 111,207 | |||||||
Agency collateralized mortgage obligations | 944,946 | 1,130 | (15,192 | ) | 930,884 | |||||||||||
Agency mortgage-backed securities | 175,406 | 36 | (5,121 | ) | 170,321 | |||||||||||
Agency commercial mortgage-backed securities | 62,200 | — | (3,275 | ) | 58,925 | |||||||||||
Corporate bonds | 112,404 | 342 | (1,256 | ) | 111,490 | |||||||||||
Trust preferred securities | 8,314 | 251 | (99 | ) | 8,466 | |||||||||||
Other bonds and obligations | 8,355 | 34 | (35 | ) | 8,354 | |||||||||||
Total securities available for sale | 1,421,273 | 4,065 | (25,691 | ) | 1,399,647 | |||||||||||
Securities held to maturity | ||||||||||||||||
Municipal bonds and obligations | 264,524 | 3,569 | (3,601 | ) | 264,492 | |||||||||||
Agency collateralized mortgage obligations | 71,637 | 533 | (778 | ) | 71,392 | |||||||||||
Agency mortgage-backed securities | 7,219 | — | (297 | ) | 6,922 | |||||||||||
Agency commercial mortgage-backed securities | 10,417 | — | (289 | ) | 10,128 | |||||||||||
Tax advantaged economic development bonds | 19,718 | 22 | (1,698 | ) | 18,042 | |||||||||||
Other bonds and obligations | 248 | — | — | 248 | ||||||||||||
Total securities held to maturity | 373,763 | 4,124 | (6,663 | ) | 371,224 | |||||||||||
Marketable equity securities | 55,471 | 4,370 | (3,203 | ) | 56,638 | |||||||||||
Total | $ | 1,850,507 | $ | 12,559 | $ | (35,557 | ) | $ | 1,827,509 |
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, 2019 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.
Available for sale | Held to maturity | |||||||||||||||
Amortized | Fair | Amortized | Fair | |||||||||||||
(In thousands) | Cost | Value | Cost | Value | ||||||||||||
Within 1 year | $ | 7,747 | $ | 7,759 | $ | 2,614 | $ | 2,614 | ||||||||
Over 1 year to 5 years | 26,687 | 26,837 | 14,799 | 14,865 | ||||||||||||
Over 5 years to 10 years | 82,660 | 83,351 | 13,494 | 13,577 | ||||||||||||
Over 10 years | 132,655 | 135,413 | 249,723 | 255,497 | ||||||||||||
Total bonds and obligations | 249,749 | 253,360 | 280,630 | 286,553 | ||||||||||||
Mortgage-backed securities | 1,144,091 | 1,133,408 | 88,701 | 89,427 | ||||||||||||
Total | $ | 1,393,840 | $ | 1,386,768 | $ | 369,331 | $ | 375,980 |
18
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the three months ended March 31, 2019, purchases of AFS securities totaled $15.2 million and the proceeds from the sale of AFS securities totaled $2.6 million. During the three months ended March 31, 2019, gross gains on sale of AFS securities totaled $6 thousand and there were no gross losses. These gains are included in Gain/(loss) on securities, net on the consolidated statements of income. During the three months ended March 31, 2018, purchases of AFS securities totaled $116.4 million. There were no sales of AFS securities during the three months ended March 31, 2018.
Securities available for sale and held to maturity 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, 2019 | ||||||||||||||||||||||||
Securities available for sale | ||||||||||||||||||||||||
Municipal bonds and obligations | $ | 7 | $ | 323 | $ | 135 | $ | 8,971 | $ | 142 | $ | 9,294 | ||||||||||||
Agency collateralized mortgage obligations | 121 | 67,340 | 7,192 | 612,951 | 7,313 | 680,291 | ||||||||||||||||||
Agency mortgage-backed securities | 27 | 10,306 | 2,849 | 146,416 | 2,876 | 156,722 | ||||||||||||||||||
Agency commercial mortgage-backed securities | 30 | 4,002 | 2,506 | 55,375 | 2,536 | 59,377 | ||||||||||||||||||
Corporate bonds | 1,040 | 76,670 | 20 | 980 | 1,060 | 77,650 | ||||||||||||||||||
Other bonds and obligations | — | — | 22 | 3,039 | 22 | 3,039 | ||||||||||||||||||
Total securities available for sale | 1,225 | 158,641 | 12,724 | 827,732 | 13,949 | 986,373 | ||||||||||||||||||
Securities held to maturity | ||||||||||||||||||||||||
Municipal bonds and obligations | — | — | 136 | 13,308 | 136 | 13,308 | ||||||||||||||||||
Agency collateralized mortgage obligations | — | — | 346 | 10,858 | 346 | 10,858 | ||||||||||||||||||
Agency mortgage-backed securities | — | — | 174 | 6,900 | 174 | 6,900 | ||||||||||||||||||
Agency commercial mortgage-backed securities | — | — | 199 | 10,202 | 199 | 10,202 | ||||||||||||||||||
Tax advantaged economic development bonds | — | — | 1,185 | 6,884 | 1,185 | 6,884 | ||||||||||||||||||
Total securities held to maturity | — | — | 2,040 | 48,152 | 2,040 | 48,152 | ||||||||||||||||||
Total | $ | 1,225 | $ | 158,641 | $ | 14,764 | $ | 875,884 | $ | 15,989 | $ | 1,034,525 | ||||||||||||
December 31, 2018 | ||||||||||||||||||||||||
Securities available for sale | ||||||||||||||||||||||||
Municipal bonds and obligations | $ | 55 | $ | 3,186 | $ | 658 | $ | 11,787 | $ | 713 | $ | 14,973 | ||||||||||||
Agency collateralized mortgage obligations | 76 | 39,114 | 15,116 | 755,528 | 15,192 | 794,642 | ||||||||||||||||||
Agency mortgage-backed securities | 53 | 5,500 | 5,068 | 162,439 | 5,121 | 167,939 | ||||||||||||||||||
Agency commercial mortgage-backed securities | 44 | 1,503 | 3,231 | 57,422 | 3,275 | 58,925 | ||||||||||||||||||
Corporate bonds | 1,249 | 74,434 | 7 | 2,561 | 1,256 | 76,995 | ||||||||||||||||||
Trust preferred securities | 99 | 7,068 | — | — | 99 | 7,068 | ||||||||||||||||||
Other bonds and obligations | — | — | 35 | 3,030 | 35 | 3,030 | ||||||||||||||||||
Total securities available for sale | 1,576 | 130,805 | 24,115 | 992,767 | 25,691 | 1,123,572 | ||||||||||||||||||
Securities held to maturity | ||||||||||||||||||||||||
Municipal bonds and obligations | 127 | 17,596 | 3,474 | 103,759 | 3,601 | 121,355 | ||||||||||||||||||
Agency collateralized mortgage obligations | — | — | 778 | 43,138 | 778 | 43,138 | ||||||||||||||||||
Agency mortgage-backed securities | — | — | 297 | 6,922 | 297 | 6,922 | ||||||||||||||||||
Agency commercial mortgage-backed securities | — | — | 289 | 10,128 | 289 | 10,128 | ||||||||||||||||||
Tax advantaged economic development bonds | 65 | 8,078 | 1,633 | 6,512 | 1,698 | 14,590 | ||||||||||||||||||
Total securities held to maturity | 192 | 25,674 | 6,471 | 170,459 | 6,663 | 196,133 | ||||||||||||||||||
Total | $ | 1,768 | $ | 156,479 | $ | 30,586 | $ | 1,163,226 | $ | 32,354 | $ | 1,319,705 |
19
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019, 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, 2019:
AFS municipal bonds and obligations
At March 31, 2019, 7 out of the total 311 securities in the Company’s portfolio of AFS municipal bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 1.5% 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, 2019, 198 out of the total 268 securities in the Company’s portfolio of AFS collateralized mortgage obligations were in unrealized loss positions. Aggregate unrealized losses represented 1.1% 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 commercial and residential mortgage-backed securities
At March 31, 2019, 78 out of the total 136 securities in the Company’s portfolio of AFS mortgage-backed securities were in unrealized loss positions. Aggregate unrealized losses represented 2.4% 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, 2019, 14 out of the total 24 securities in the Company’s portfolio of AFS corporate bonds were in unrealized loss positions. Aggregate unrealized losses represents 1.4% 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.
AFS other bonds and obligations
At March 31, 2019, 6 out of the total 12 securities in the Company’s portfolio of other bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 0.7% 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.
20
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
HTM Municipal bonds and obligations
At March 31, 2019, 13 out of the total 220 securities in the Company’s portfolio of HTM municipal bonds and obligations were in unrealized loss positions. Aggregate unrealized losses represented 1.0% 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.
HTM collateralized mortgage obligations
At March 31, 2019, 1 out of the total 9 securities in the Company’s portfolio of HTM collateralized mortgage obligations were in unrealized loss positions. Aggregate unrealized losses represented 2.5% 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 commercial and residential mortgage-backed securities
At March 31, 2019, 2 out of the total 2 securities in the Company’s portfolio of HTM 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 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.
HTM tax-advantaged economic development bonds
At March 31, 2019, 1 out of the total 5 securities in the Company’s portfolio of tax-advantaged economic development bonds were in unrealized loss positions. Aggregate unrealized losses represented 14.7% of the amortized cost of the security in an unrealized loss position. The above mentioned tax-advantaged economic bond remains a special mention rated asset. The Company believes that more likely than not all the principal outstanding will be collected. All securities are performing.
21
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5. 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 and other commercial real estate. 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 Massachusetts, southern Vermont, northeastern New York, New Jersey, 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 previous mergers and acquisitions. Acquired loans that are refinanced are transferred to business activity loans. 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, 2019 | December 31, 2018 | ||||||||||||||||||
(In thousands) | Business Activities Loans | Acquired Loans | Total | Business Activities Loans | Acquired Loans | Total | |||||||||||||
Commercial real estate: | |||||||||||||||||||
Construction | $ | 302,258 | $ | 25,515 | $ | 327,773 | $ | 327,792 | $ | 25,220 | $ | 353,012 | |||||||
Other commercial real estate | 2,302,554 | 757,812 | 3,060,366 | 2,260,919 | 786,290 | 3,047,209 | |||||||||||||
Total commercial real estate | 2,604,812 | 783,327 | 3,388,139 | 2,588,711 | 811,510 | 3,400,221 | |||||||||||||
Commercial and industrial loans: | 1,540,985 | 416,354 | 1,957,339 | 1,513,538 | 466,508 | 1,980,046 | |||||||||||||
Total commercial loans | 4,145,797 | 1,199,681 | 5,345,478 | 4,102,249 | 1,278,018 | 5,380,267 | |||||||||||||
Residential mortgages: | |||||||||||||||||||
1-4 family | 2,300,406 | 233,036 | 2,533,442 | 2,317,716 | 238,952 | 2,556,668 | |||||||||||||
Construction | 11,228 | 154 | 11,382 | 9,582 | 174 | 9,756 | |||||||||||||
Total residential mortgages | 2,311,634 | 233,190 | 2,544,824 | 2,327,298 | 239,126 | 2,566,424 | |||||||||||||
Consumer loans: | |||||||||||||||||||
Home equity | 281,568 | 83,760 | 365,328 | 289,961 | 86,719 | 376,680 | |||||||||||||
Auto and other | 627,360 | 64,505 | 691,865 | 647,236 | 72,646 | 719,882 | |||||||||||||
Total consumer loans | 908,928 | 148,265 | 1,057,193 | 937,197 | 159,365 | 1,096,562 | |||||||||||||
Total loans | $ | 7,366,359 | $ | 1,581,136 | $ | 8,947,495 | $ | 7,366,744 | $ | 1,676,509 | $ | 9,043,253 |
22
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The carrying amount of the acquired loans at March 31, 2019 totaled $1.6 billion. A subset of these loans were 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 $46.1 million (and a note balance of $120.9 million). These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. Loans considered not credit-impaired at acquisition date had a carrying amount of $1.5 billion.
At December 31, 2018, acquired loans maintained a carrying value of $1.7 billion and purchased credit-impaired loans totaled $47.3 million (note balance of $124.0 million). Loans considered not credit-impaired at acquisition date had a carrying amount of $1.6 billion.
The following table summarizes activity in the accretable yield for the acquired loan portfolio that falls under the purview of ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality:
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Balance at beginning of period | $ | 2,840 | $ | 11,561 | ||||
Accretion | (1,320 | ) | (3,433 | ) | ||||
Net reclassifications from (to) nonaccretable difference | 665 | 2,533 | ||||||
Payments received, net | (55 | ) | (188 | ) | ||||
Reclassification to TDR | 9 | — | ||||||
Disposals | — | (81 | ) | |||||
Balance at end of period | $ | 2,139 | $ | 10,392 |
23
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of past due loans at March 31, 2019 and December 31, 2018:
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, 2019 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 302,258 | $ | 302,258 | $ | — | ||||||||||||||
Other commercial real estate | 670 | 749 | 16,535 | 17,954 | 2,284,600 | 2,302,554 | 119 | |||||||||||||||||||||
Total | 670 | 749 | 16,535 | 17,954 | 2,586,858 | 2,604,812 | 119 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Total | 2,458 | 540 | 4,586 | 7,584 | 1,533,401 | 1,540,985 | 56 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 1,214 | 531 | 1,857 | 3,602 | 2,296,804 | 2,300,406 | 461 | |||||||||||||||||||||
Construction | — | — | — | — | 11,228 | 11,228 | — | |||||||||||||||||||||
Total | 1,214 | 531 | 1,857 | 3,602 | 2,308,032 | 2,311,634 | 461 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 161 | 4 | 917 | 1,082 | 280,486 | 281,568 | — | |||||||||||||||||||||
Auto and other | 2,310 | 582 | 1,962 | 4,854 | 622,506 | 627,360 | 44 | |||||||||||||||||||||
Total | 2,471 | 586 | 2,879 | 5,936 | 902,992 | 908,928 | 44 | |||||||||||||||||||||
Total | $ | 6,813 | $ | 2,406 | $ | 25,857 | $ | 35,076 | $ | 7,331,283 | $ | 7,366,359 | $ | 680 |
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, 2018 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | 327,792 | $ | 327,792 | $ | — | ||||||||||||||
Other commercial real estate | 913 | 276 | 18,833 | 20,022 | 2,240,897 | 2,260,919 | 993 | |||||||||||||||||||||
Total | 913 | 276 | 18,833 | 20,022 | 2,568,689 | 2,588,711 | 993 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Total | 4,694 | 975 | 4,636 | 10,305 | 1,503,233 | 1,513,538 | 4 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 1,631 | 1,619 | 1,440 | 4,690 | 2,313,026 | 2,317,716 | 66 | |||||||||||||||||||||
Construction | — | — | — | — | 9,582 | 9,582 | — | |||||||||||||||||||||
Total | 1,631 | 1,619 | 1,440 | 4,690 | 2,322,608 | 2,327,298 | 66 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 618 | 15 | 933 | 1,566 | 288,395 | 289,961 | — | |||||||||||||||||||||
Auto and other | 3,543 | 615 | 1,699 | 5,857 | 641,379 | 647,236 | — | |||||||||||||||||||||
Total | 4,161 | 630 | 2,632 | 7,423 | 929,774 | 937,197 | — | |||||||||||||||||||||
Total | $ | 11,399 | $ | 3,500 | $ | 27,541 | $ | 42,440 | $ | 7,324,304 | $ | 7,366,744 | $ | 1,063 |
24
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019 | ||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 25,515 | $ | — | ||||||||||||||
Other commercial real estate | 3,935 | 460 | 4,110 | 8,505 | 10,972 | 757,812 | 2,013 | |||||||||||||||||||||
Total | 3,935 | 460 | 4,110 | 8,505 | 10,972 | 783,327 | 2,013 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Total | 507 | 33 | 1,227 | 1,767 | 29,394 | 416,354 | 144 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 610 | 442 | 1,020 | 2,072 | 4,890 | 233,036 | 75 | |||||||||||||||||||||
Construction | — | — | — | — | — | 154 | — | |||||||||||||||||||||
Total | 610 | 442 | 1,020 | 2,072 | 4,890 | 233,190 | 75 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 287 | — | 1,052 | 1,339 | 546 | 83,760 | 158 | |||||||||||||||||||||
Auto and other | 193 | 66 | 405 | 664 | 294 | 64,505 | 97 | |||||||||||||||||||||
Total | 480 | 66 | 1,457 | 2,003 | 840 | 148,265 | 255 | |||||||||||||||||||||
Total | $ | 5,532 | $ | 1,001 | $ | 7,814 | $ | 14,347 | $ | 46,096 | $ | 1,581,136 | $ | 2,487 |
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, 2018 | ||||||||||||||||||||||||||||
Commercial real estate: | — | |||||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 25,220 | $ | — | ||||||||||||||
Other commercial real estate | 2,603 | 1,127 | 4,183 | 7,913 | 11,994 | 786,290 | 1,652 | |||||||||||||||||||||
Total | 2,603 | 1,127 | 4,183 | 7,913 | 11,994 | 811,510 | 1,652 | |||||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||||||
Total | 217 | 147 | 1,515 | 1,879 | 29,539 | 466,508 | 144 | |||||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||||||
1-4 family | 1,382 | 144 | 918 | 2,444 | 4,888 | 238,952 | 75 | |||||||||||||||||||||
Construction | — | — | — | — | — | 174 | — | |||||||||||||||||||||
Total | 1,382 | 144 | 918 | 2,444 | 4,888 | 239,126 | 75 | |||||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||||||
Home equity | 290 | 148 | 751 | 1,189 | 553 | 86,719 | — | |||||||||||||||||||||
Auto and other | 193 | 62 | 547 | 802 | 314 | 72,646 | 96 | |||||||||||||||||||||
Total | 483 | 210 | 1,298 | 1,991 | 867 | 159,365 | 96 | |||||||||||||||||||||
Total | $ | 4,685 | $ | 1,628 | $ | 7,914 | $ | 14,227 | $ | 47,288 | $ | 1,676,509 | $ | 1,967 |
25
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following is summary information pertaining to non-accrual loans at March 31, 2019 and December 31, 2018:
March 31, 2019 | December 31, 2018 | |||||||||||||||||||||||
(In thousands) | Business Activities Loans | Acquired Loans | Total | Business Activities Loans | Acquired Loans | Total | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||
Construction | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Other commercial real estate | 16,416 | 2,097 | 18,513 | 17,840 | 2,531 | 20,371 | ||||||||||||||||||
Total | 16,416 | 2,097 | 18,513 | 17,840 | 2,531 | 20,371 | ||||||||||||||||||
Commercial and industrial loans: | ||||||||||||||||||||||||
Total | 4,530 | 1,083 | 5,613 | 4,632 | 1,371 | 6,003 | ||||||||||||||||||
Residential mortgages: | ||||||||||||||||||||||||
1-4 family | 1,396 | 945 | 2,341 | 1,374 | 843 | 2,217 | ||||||||||||||||||
Construction | — | — | — | — | — | — | ||||||||||||||||||
Total | 1,396 | 945 | 2,341 | 1,374 | 843 | 2,217 | ||||||||||||||||||
Consumer loans: | ||||||||||||||||||||||||
Home equity | 917 | 894 | 1,811 | 933 | 751 | 1,684 | ||||||||||||||||||
Auto and other | 1,918 | 308 | 2,226 | 1,699 | 451 | 2,150 | ||||||||||||||||||
Total | 2,835 | 1,202 | 4,037 | 2,632 | 1,202 | 3,834 | ||||||||||||||||||
Total non-accrual loans | $ | 25,177 | $ | 5,327 | $ | 30,504 | $ | 26,478 | $ | 5,947 | $ | 32,425 |
26
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Loans evaluated for impairment as of March 31, 2019 and December 31, 2018 were as follows:
Business Activities Loans
(In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
March 31, 2019 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of period | ||||||||||||||||||||
Individually evaluated for impairment | $ | 21,036 | $ | 2,989 | $ | 2,061 | $ | 335 | $ | 26,421 | ||||||||||
Collectively evaluated for impairment | 2,583,776 | 1,537,996 | 2,309,573 | 908,593 | 7,339,938 | |||||||||||||||
Total | $ | 2,604,812 | $ | 1,540,985 | $ | 2,311,634 | $ | 908,928 | $ | 7,366,359 |
Business Activities Loans
(In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
December 31, 2018 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of year | ||||||||||||||||||||
Individually evaluated for impairment | $ | 23,345 | $ | 2,825 | $ | 2,089 | $ | 342 | $ | 28,601 | ||||||||||
Collectively evaluated for impairment | 2,565,366 | 1,510,713 | 2,325,209 | 936,855 | 7,338,143 | |||||||||||||||
Total | $ | 2,588,711 | $ | 1,513,538 | $ | 2,327,298 | $ | 937,197 | $ | 7,366,744 |
Acquired Loans
(In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
March 31, 2019 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of Period | ||||||||||||||||||||
Individually evaluated for impairment | $ | 3,538 | $ | 686 | $ | 358 | $ | 775 | $ | 5,357 | ||||||||||
Purchased credit-impaired loans | 10,972 | 29,394 | 4,890 | 840 | 46,096 | |||||||||||||||
Collectively evaluated for impairment | 768,817 | 386,274 | 227,942 | 146,650 | 1,529,683 | |||||||||||||||
Total | $ | 783,327 | $ | 416,354 | $ | 233,190 | $ | 148,265 | $ | 1,581,136 |
Acquired Loans
(In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
December 31, 2018 | ||||||||||||||||||||
Loans receivable: | ||||||||||||||||||||
Balance at end of year | ||||||||||||||||||||
Individually evaluated for impairment | $ | 3,980 | $ | 763 | $ | 362 | $ | 646 | $ | 5,751 | ||||||||||
Purchased credit-impaired loans | 11,994 | 29,539 | 4,888 | 867 | 47,288 | |||||||||||||||
Collectively evaluated for impairment | 795,536 | 436,206 | 233,876 | 157,852 | 1,623,470 | |||||||||||||||
Total | $ | 811,510 | $ | 466,508 | $ | 239,126 | $ | 159,365 | $ | 1,676,509 |
27
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of impaired loans at March 31, 2019 and December 31, 2018:
Business Activities Loans
March 31, 2019 | ||||||||||||
(In thousands) | Recorded Investment (1) | Unpaid Principal Balance (2) | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Other commercial real estate loans | $ | 20,446 | $ | 29,916 | $ | — | ||||||
Commercial and industrial loans | 1,279 | 2,268 | — | |||||||||
Residential mortgages - 1-4 family | 440 | 438 | — | |||||||||
Consumer - home equity | 228 | 241 | — | |||||||||
Consumer - other | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Other commercial real estate loans | $ | 540 | $ | 548 | $ | 7 | ||||||
Commercial and industrial loans | 1,724 | 1,718 | 52 | |||||||||
Residential mortgages - 1-4 family | 1,637 | 1,759 | 120 | |||||||||
Consumer - home equity | 96 | 103 | 8 | |||||||||
Consumer - other | 12 | 12 | 1 | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 20,986 | $ | 30,464 | $ | 7 | ||||||
Commercial and industrial loans | 3,003 | 3,986 | 52 | |||||||||
Residential mortgages | 2,077 | 2,197 | 120 | |||||||||
Consumer | 336 | 356 | 9 | |||||||||
Total impaired loans | $ | 26,402 | $ | 37,003 | $ | 188 |
(1) The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. These amounts are components of total loans and other assets on the Consolidated Balance Sheet.
(2) The Unpaid Principal Balance represents the customer's legal obligation to the Company.
28
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Business Activities Loans
December 31, 2018 | ||||||||||||
(In thousands) | Recorded Investment (1) | Unpaid Principal Balance (2) | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Other commercial real estate loans | $ | 22,606 | $ | 31,038 | $ | — | ||||||
Commercial and industrial loans | 1,584 | 2,566 | — | |||||||||
Residential mortgages - 1-4 family | 443 | 441 | — | |||||||||
Consumer - home equity | 230 | 242 | — | |||||||||
Consumer - other | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Other commercial real estate loans | $ | 666 | $ | 670 | $ | 9 | ||||||
Commercial and industrial loans | 1,251 | 1,235 | 49 | |||||||||
Residential mortgages - 1-4 family | 1,663 | 1,779 | 128 | |||||||||
Consumer - home equity | 100 | 106 | 10 | |||||||||
Consumer - other | 13 | 13 | 1 | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 23,272 | $ | 31,708 | $ | 9 | ||||||
Commercial and industrial loans | 2,835 | 3,801 | 49 | |||||||||
Residential mortgages | 2,106 | 2,220 | 128 | |||||||||
Consumer | 343 | 361 | 11 | |||||||||
Total impaired loans | $ | 28,556 | $ | 38,090 | $ | 197 |
(1) The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on the Consolidated Balance Sheet.
(2) The Unpaid Principal Balance represents the customer's legal obligation to the Company.
29
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Acquired Loans
March 31, 2019 | ||||||||||||
(In thousands) | Recorded Investment (1) | Unpaid Principal Balance (2) | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Other commercial real estate loans | $ | 2,531 | $ | 5,694 | $ | — | ||||||
Commercial and industrial loans | 494 | 612 | — | |||||||||
Residential mortgages - 1-4 family | 270 | 323 | — | |||||||||
Consumer - home equity | 532 | 1,326 | — | |||||||||
Consumer - other | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Other commercial real estate loans | $ | 910 | $ | 916 | $ | 48 | ||||||
Commercial and industrial loans | 195 | 207 | 4 | |||||||||
Residential mortgages - 1-4 family | 91 | 115 | 36 | |||||||||
Consumer - home equity | 202 | 195 | 37 | |||||||||
Consumer - other | 42 | 39 | 7 | |||||||||
Total | x | |||||||||||
Commercial real estate | $ | 3,441 | $ | 6,610 | $ | 48 | ||||||
Commercial and industrial loans | 689 | 819 | 4 | |||||||||
Residential mortgages | 361 | 438 | 36 | |||||||||
Consumer | 776 | 1,560 | 44 | |||||||||
Total impaired loans | $ | 5,267 | $ | 9,427 | $ | 132 |
(1) The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on the Consolidated Balance Sheet.
(2) The Unpaid Principal Balance represents the customer's legal obligation to the Company.
30
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Acquired Loans
December 31, 2018 | ||||||||||||
(In thousands) | Recorded Investment (1) | Unpaid Principal Balance (2) | Related Allowance | |||||||||
With no related allowance: | ||||||||||||
Other commercial real estate loans | $ | 3,055 | $ | 5,959 | $ | — | ||||||
Other commercial and industrial loans | 538 | 644 | — | |||||||||
Residential mortgages - 1-4 family | 271 | 324 | — | |||||||||
Consumer - home equity | 399 | 1,053 | — | |||||||||
Consumer - other | — | 11 | — | |||||||||
With an allowance recorded: | ||||||||||||
Other commercial real estate loans | $ | 925 | $ | 947 | $ | 9 | ||||||
Commercial and industrial loans | 228 | 232 | 4 | |||||||||
Residential mortgages - 1-4 family | 94 | 117 | 36 | |||||||||
Consumer - home equity | 205 | 196 | 41 | |||||||||
Consumer - other | 43 | 40 | 7 | |||||||||
Total | ||||||||||||
Commercial real estate | $ | 3,980 | $ | 6,906 | $ | 9 | ||||||
Commercial and industrial loans | 766 | 876 | 4 | |||||||||
Residential mortgages | 365 | 441 | 36 | |||||||||
Consumer | 647 | 1,300 | 48 | |||||||||
Total impaired loans | $ | 5,758 | $ | 9,523 | $ | 97 |
(1) The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on the Consolidated Balance Sheet.
(2) The Unpaid Principal Balance represents the customer's legal obligation to the Company.
31
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of the average recorded investment and interest income recognized on impaired loans as of March 31, 2019 and 2018:
Business Activities Loans
Three Months Ended March 31, 2019 | Three Months Ended March 31, 2018 | |||||||||||||||
(In thousands) | Average Recorded Investment | Cash Basis Interest Income Recognized | Average Recorded Investment | Cash Basis Interest Income Recognized | ||||||||||||
With no related allowance: | ||||||||||||||||
Other commercial real estate loans | $ | 21,221 | $ | 64 | $ | 20,272 | $ | 91 | ||||||||
Commercial and industrial loans | 1,389 | 26 | 2,625 | 62 | ||||||||||||
Residential mortgages - 1-4 family | 441 | 6 | 807 | 14 | ||||||||||||
Consumer - home equity | 228 | 1 | 1,730 | 2 | ||||||||||||
Consumer - other | — | — | — | — | ||||||||||||
With an allowance recorded: | ||||||||||||||||
Other commercial real estate loans | $ | 616 | $ | 6 | $ | 13,198 | $ | 169 | ||||||||
Commercial and industrial loans | 1,757 | 40 | 3,933 | 64 | ||||||||||||
Residential mortgages - 1-4 family | 1,645 | 19 | 1,484 | 17 | ||||||||||||
Consumer - home equity | 97 | 1 | 46 | 1 | ||||||||||||
Consumer - other | 12 | — | 17 | — | ||||||||||||
Total | ||||||||||||||||
Commercial real estate | $ | 21,837 | $ | 70 | $ | 33,470 | $ | 260 | ||||||||
Commercial and industrial loans | 3,146 | 66 | 6,558 | 126 | ||||||||||||
Residential mortgages | 2,086 | 25 | 2,291 | 31 | ||||||||||||
Consumer loans | 337 | 2 | 1,793 | 3 | ||||||||||||
Total impaired loans | $ | 27,406 | $ | 163 | $ | 44,112 | $ | 420 |
32
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Acquired Loans
Three Months Ended March 31, 2019 | Three Months Ended March 31, 2018 | |||||||||||||||
(In thousands) | Average Recorded Investment | Cash Basis Interest Income Recognized | Average Recorded Investment | Cash Basis Interest Income Recognized | ||||||||||||
With no related allowance: | ||||||||||||||||
Other commercial real estate loans | $ | 2,511 | $ | 37 | $ | 2,348 | $ | 46 | ||||||||
Commercial and industrial loans | 512 | 12 | 425 | 9 | ||||||||||||
Residential mortgages - 1-4 family | 270 | 2 | 700 | 4 | ||||||||||||
Consumer - home equity | 601 | 1 | 953 | — | ||||||||||||
Consumer - other | — | — | 19 | 1 | ||||||||||||
With an allowance recorded: | ||||||||||||||||
Other commercial real estate loans | $ | 917 | $ | 16 | $ | 2,876 | $ | 37 | ||||||||
Commercial and industrial loans | 221 | 9 | 61 | 2 | ||||||||||||
Residential mortgages - 1-4 family | 92 | 2 | 1,520 | 1 | ||||||||||||
Consumer - home equity | 203 | 3 | 324 | 4 | ||||||||||||
Consumer - other | 43 | — | — | — | ||||||||||||
Total | ||||||||||||||||
Commercial real estate | $ | 3,428 | $ | 53 | $ | 5,224 | $ | 83 | ||||||||
Commercial and industrial loans | 733 | 21 | 486 | 11 | ||||||||||||
Residential mortgages | 362 | 4 | 2,220 | 5 | ||||||||||||
Consumer loans | 847 | 4 | 1,296 | 5 | ||||||||||||
Total impaired loans | $ | 5,370 | $ | 82 | $ | 9,226 | $ | 104 |
33
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019 and March 31, 2018. 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, 2019 and 2018 were attributable to interest rate concessions, principal concessions, maturity date extensions, modified payment terms, reamortization, and accelerated maturity.
Three Months Ended March 31, 2019 | |||||||||||
(Dollars in thousands) | Number of Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | ||||||||
Troubled Debt Restructurings | |||||||||||
Commercial real estate | 2 | $ | 145 | $ | 145 | ||||||
Commercial and industrial | 1 | 193 | 193 | ||||||||
Residential - 1-4 Family | — | — | — | ||||||||
Total | 3 | $ | 338 | $ | 338 |
Three Months Ended March 31, 2018 | |||||||||||
(Dollars in thousands) | Number of Modifications | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | ||||||||
Troubled Debt Restructurings | |||||||||||
Commercial real estate | — | $ | — | $ | — | ||||||
Commercial and industrial | 4 | 1,995 | 1,924 | ||||||||
Residential - 1-4 Family | 1 | 118 | 118 | ||||||||
Total | 5 | $ | 2,113 | $ | 2,042 |
There were no TDRs that defaulted within 12 months of modifications during the three months ended March 31, 2019 and 2018.
34
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents the Company’s TDR activity for the three months ended March 31, 2019 and 2018:
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Balance at beginning of the period | $ | 27,415 | $ | 41,990 | ||||
Principal payments | (1,413 | ) | (639 | ) | ||||
TDR status change (1) | — | — | ||||||
Other reductions (2) | (1,155 | ) | (288 | ) | ||||
Newly identified TDRs | 338 | 2,042 | ||||||
Balance at end of the period | $ | 25,185 | $ | 43,105 |
_________________________________
(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, payoffs, 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, 2019, the Company maintained no foreclosed residential real estate property. Additionally, residential mortgage loans collateralized by real estate property that are in the process of foreclosure as of March 31, 2019 and December 31, 2018 totaled $4.0 million and $3.2 million, respectively.
35
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 6. LOAN LOSS ALLOWANCE
Activity in the allowance for loan losses for the three months ended March 31, 2019 and 2018 was as follows:
At or for the three months ended March 31, 2019 | ||||||||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Balance at beginning of period | $ | 21,732 | $ | 16,504 | $ | 10,535 | $ | 7,368 | $ | 56,139 | ||||||||||
Charged-off loans | 1,256 | 1,676 | 42 | 919 | 3,893 | |||||||||||||||
Recoveries on charged-off loans | 208 | 307 | 15 | 54 | 584 | |||||||||||||||
Provision/(releases) for loan losses | 1,837 | 3,112 | (1,299 | ) | (268 | ) | 3,382 | |||||||||||||
Balance at end of period | $ | 22,521 | $ | 18,247 | $ | 9,209 | $ | 6,235 | $ | 56,212 |
At or for the three months ended March 31, 2018 | ||||||||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Balance at beginning of period | $ | 16,843 | $ | 13,850 | $ | 9,420 | $ | 5,807 | $ | 45,920 | ||||||||||
Charged-off loans | 106 | 890 | — | 940 | 1,936 | |||||||||||||||
Recoveries on charged-off loans | 23 | 44 | — | 74 | 141 | |||||||||||||||
Provision/(releases) for loan losses | 1,081 | 225 | (822 | ) | 2,668 | 3,152 | ||||||||||||||
Balance at end of period | $ | 17,841 | $ | 13,229 | $ | 8,598 | $ | 7,609 | $ | 47,277 |
At or for the three months ended March 31, 2019 | ||||||||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Balance at beginning of period | $ | 3,153 | $ | 1,064 | $ | 630 | $ | 483 | $ | 5,330 | ||||||||||
Charged-off loans | 180 | 262 | 73 | 171 | 686 | |||||||||||||||
Recoveries on charged-off loans | 476 | 51 | 5 | 31 | 563 | |||||||||||||||
Provision/(releases) for loan losses | 461 | 26 | 60 | 72 | 619 | |||||||||||||||
Balance at end of period | $ | 3,910 | $ | 879 | $ | 622 | $ | 415 | $ | 5,826 |
At or for the three months ended March 31, 2018 | ||||||||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Balance at beginning of period | $ | 3,856 | $ | 1,125 | $ | 598 | $ | 335 | $ | 5,914 | ||||||||||
Charged-off loans | 740 | 155 | 431 | 529 | 1,855 | |||||||||||||||
Recoveries on charged-off loans | 6 | 29 | 25 | 40 | 100 | |||||||||||||||
Provision/(releases) for loan losses | 873 | 244 | 854 | 452 | 2,423 | |||||||||||||||
Balance at end of period | $ | 3,995 | $ | 1,243 | $ | 1,046 | $ | 298 | $ | 6,582 |
36
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following tables present a summary of the allowance for loan losses as of March 31, 2019 and December 31, 2018:
At March 31, 2019 | ||||||||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Individually evaluated for impairment | 7 | 52 | 120 | 9 | 188 | |||||||||||||||
Collectively evaluated for impairment | 22,514 | 18,195 | 9,089 | 6,226 | 56,024 | |||||||||||||||
Total | $ | 22,521 | $ | 18,247 | $ | 9,209 | $ | 6,235 | $ | 56,212 |
At December 31, 2018 | |||||||||||||||
Business Activities Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | ||||||||||
Individually evaluated for impairment | 9 | 49 | 128 | 11 | 197 | ||||||||||
Collectively evaluated for impairment | 21,723 | 16,455 | 10,407 | 7,357 | 55,942 | ||||||||||
Total | 21,732 | 16,504 | 10,535 | 7,368 | 56,139 |
At March 31, 2019 | ||||||||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | |||||||||||||||
Individually evaluated for impairment | 48 | 4 | 36 | 44 | 132 | |||||||||||||||
Collectively evaluated for impairment | 3,862 | 875 | 586 | 371 | 5,694 | |||||||||||||||
Total | $ | 3,910 | $ | 879 | $ | 622 | $ | 415 | $ | 5,826 |
At December 31, 2018 | |||||||||||||||
Acquired Loans (In thousands) | Commercial real estate | Commercial and industrial loans | Residential mortgages | Consumer | Total | ||||||||||
Individually evaluated for impairment | 9 | 4 | 36 | 48 | 97 | ||||||||||
Collectively evaluated for impairment | 3,144 | 1,060 | 594 | 435 | 5,233 | ||||||||||
Total | 3,153 | 1,064 | 630 | 483 | 5,330 |
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 weaknesses 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.
37
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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 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 a 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 calculated reserve allowance. If necessary, the Company books a 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, 2019, the allowance for loan losses related to acquired loans under ASC 310-30 and ASC 310-20 was $5.8 million using the above mentioned criteria.
38
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following tables present the Company’s loans by risk rating at March 31, 2019 and December 31, 2018:
Business Activities Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
Construction | Real Estate | Total commercial real estate | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 302,258 | $ | 327,792 | $ | 2,235,544 | $ | 2,198,129 | $ | 2,537,802 | $ | 2,525,921 | ||||||||||||
Special mention | — | — | 8,946 | 9,805 | 8,946 | 9,805 | ||||||||||||||||||
Substandard | — | — | 58,064 | 52,985 | 58,064 | 52,985 | ||||||||||||||||||
Total | $ | 302,258 | $ | 327,792 | $ | 2,302,554 | $ | 2,260,919 | $ | 2,604,812 | $ | 2,588,711 |
Commercial and Industrial Loans
Credit Risk Profile by Creditworthiness Category
Total comm. and industrial loans | |||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | |||||||
Grade: | |||||||||
Pass | $ | 1,475,485 | $ | 1,469,139 | |||||
Special mention | 26,086 | 14,279 | |||||||
Substandard | 38,492 | 29,176 | |||||||
Doubtful | 922 | 944 | |||||||
Total | $ | 1,540,985 | $ | 1,513,538 |
Residential Mortgages
Credit Risk Profile by Internally Assigned Grade
1-4 family | Construction | Total residential mortgages | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 2,298,018 | $ | 2,314,657 | $ | 11,228 | $ | 9,582 | $ | 2,309,246 | $ | 2,324,239 | ||||||||||||
Special mention | 531 | 1,619 | — | — | 531 | 1,619 | ||||||||||||||||||
Substandard | 1,857 | 1,440 | — | — | 1,857 | 1,440 | ||||||||||||||||||
Total | $ | 2,300,406 | $ | 2,317,716 | $ | 11,228 | $ | 9,582 | $ | 2,311,634 | $ | 2,327,298 |
Consumer Loans
Credit Risk Profile Based on Payment Activity
Home equity | Auto and other | Total consumer loans | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Performing | $ | 280,651 | $ | 289,028 | $ | 625,442 | $ | 645,537 | $ | 906,093 | $ | 934,565 | ||||||||||||
Nonperforming | 917 | 933 | 1,918 | 1,699 | 2,835 | 2,632 | ||||||||||||||||||
Total | $ | 281,568 | $ | 289,961 | $ | 627,360 | $ | 647,236 | $ | 908,928 | $ | 937,197 |
39
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Acquired Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
Construction | Real Estate | Total commercial real estate | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 24,813 | $ | 24,519 | $ | 724,738 | $ | 743,684 | $ | 749,551 | $ | 768,203 | ||||||||||||
Special mention | — | — | 426 | 9,086 | 426 | 9,086 | ||||||||||||||||||
Substandard | 702 | 701 | 32,648 | 33,520 | 33,350 | 34,221 | ||||||||||||||||||
Total | $ | 25,515 | $ | 25,220 | $ | 757,812 | $ | 786,290 | $ | 783,327 | $ | 811,510 |
Commercial and Industrial Loans
Credit Risk Profile by Creditworthiness Category
Total comm. and industrial loans | |||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | |||||||
Grade: | |||||||||
Pass | $ | 387,162 | $ | 439,602 | |||||
Special mention | 12,362 | 11,374 | |||||||
Substandard | 16,830 | 15,532 | |||||||
Total | $ | 416,354 | $ | 466,508 |
Residential Mortgages
Credit Risk Profile by Internally Assigned Grade
1-4 family | Construction | Total residential mortgages | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Grade: | ||||||||||||||||||||||||
Pass | $ | 228,759 | $ | 235,173 | $ | 154 | $ | 174 | $ | 228,913 | $ | 235,347 | ||||||||||||
Special mention | 503 | 144 | — | — | 503 | 144 | ||||||||||||||||||
Substandard | 3,774 | 3,635 | — | — | 3,774 | 3,635 | ||||||||||||||||||
Total | $ | 233,036 | $ | 238,952 | $ | 154 | $ | 174 | $ | 233,190 | $ | 239,126 |
Consumer Loans
Credit Risk Profile Based on Payment Activity
Home equity | Auto and other | Total consumer loans | ||||||||||||||||||||||
(In thousands) | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||
Performing | $ | 82,866 | $ | 85,968 | $ | 64,196 | $ | 72,195 | $ | 147,062 | $ | 158,163 | ||||||||||||
Nonperforming | 894 | 751 | 309 | 451 | 1,203 | 1,202 | ||||||||||||||||||
Total | $ | 83,760 | $ | 86,719 | $ | 64,505 | $ | 72,646 | $ | 148,265 | $ | 159,365 |
40
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes information about total loans rated Special Mention or lower as of March 31, 2019 and December 31, 2018. 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, 2019 | December 31, 2018 | |||||||||||||||||||||||
(In thousands) | Business Activities Loans | Acquired Loans | Total | Business Activities Loans | Acquired Loans | Total | ||||||||||||||||||
Non-Accrual | $ | 25,177 | $ | 5,327 | $ | 30,504 | $ | 26,478 | $ | 5,947 | $ | 32,425 | ||||||||||||
Substandard Accruing | 77,037 | 50,154 | 127,191 | 60,698 | 48,792 | 109,490 | ||||||||||||||||||
Total Classified | 102,214 | 55,481 | 157,695 | 87,176 | 54,739 | 141,915 | ||||||||||||||||||
Special Mention | 36,149 | 13,357 | 49,506 | 26,333 | 20,833 | 47,166 | ||||||||||||||||||
Total Criticized | $ | 138,363 | $ | 68,838 | $ | 207,201 | $ | 113,509 | $ | 75,572 | $ | 189,081 |
41
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7. DEPOSITS
A summary of time deposits is as follows:
(In thousands) | March 31, 2019 | December 31, 2018 | ||||||
Time less than $100,000 | $ | 712,774 | $ | 719,689 | ||||
Time $100,000 through $250,000 | 2,102,587 | 2,060,500 | ||||||
Time more than $250,000 | 529,134 | 507,528 | ||||||
Total time deposits | $ | 3,344,495 | $ | 3,287,717 |
Included in total deposits are brokered deposits of $1.5 billion and $1.4 billion at March 31, 2019 and December 31, 2018, respectively. Included in total deposits are reciprocal deposits of $93.2 million and $84.4 million at March 31, 2019 and December 31, 2018, respectively.
NOTE 8. BORROWED FUNDS
Borrowed funds at March 31, 2019 and December 31, 2018 are summarized, as follows:
March 31, 2019 | December 31, 2018 | |||||||||||||
Weighted | Weighted | |||||||||||||
Average | Average | |||||||||||||
(Dollars in thousands) | Principal | Rate | Principal | Rate | ||||||||||
Short-term borrowings: | ||||||||||||||
Advances from the FHLB | $ | 861,349 | 2.67 | % | $ | 1,118,832 | 2.58 | % | ||||||
Total short-term borrowings: | 861,349 | 2.67 | 1,118,832 | 2.58 | ||||||||||
Long-term borrowings: | ||||||||||||||
Advances from the FHLB and other borrowings | 258,840 | 2.29 | 309,466 | 2.17 | ||||||||||
Subordinated borrowings | 74,098 | 7.00 | 74,054 | 7.00 | ||||||||||
Junior subordinated borrowings | 15,464 | 4.50 | 15,464 | 4.50 | ||||||||||
Total long-term borrowings: | 348,402 | 3.39 | 398,984 | 3.16 | ||||||||||
Total | $ | 1,209,751 | 2.88 | % | $ | 1,517,816 | 2.73 | % |
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, 2019 and December 31, 2018.
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, 2019 and December 31, 2018.
Long-term FHLB advances consist of advances with an original maturity of more than one year and are subject to prepayment penalties. The advances outstanding at March 31, 2019 include no callable advances and amortizing advances totaling $1.7 million. The advances outstanding at December 31, 2018 include no callable advances and amortizing advances totaling $1.7 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.
42
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A summary of maturities of FHLB advances as of March 31, 2019 is as follows:
March 31, 2019 | |||||||
Weighted Average | |||||||
(In thousands, except rates) | Principal | Rate | |||||
Fixed rate advances maturing: | |||||||
2019 | $ | 961,424 | 2.57 | % | |||
2020 | 152,262 | 2.69 | |||||
2021 | 202 | 2.50 | |||||
2022 | 32 | 2.00 | |||||
2023 and beyond | 6,269 | 2.51 | |||||
Total FHLB advances | $ | 1,120,189 | 2.58 | % |
The Company did not have variable-rate FHLB advances for the periods ended March 31, 2019 and December 31, 2018.
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 $430 thousand and $461 thousand for unamortized debt issuance costs as of March 31, 2019 and December 31 2018, 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 4.50% and 4.50% at March 31, 2019 and December 31, 2018, 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.
43
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
As of March 31, 2019, the Company held derivatives with a total notional amount of $3.7 billion. The Company had economic hedges and non-hedging derivatives totaling $3.4 billion and $0.3 billion, 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 $2.8 billion, risk participation agreements with dealer banks of $0.3 billion, and $0.3 billion in forward commitment contracts. Forward sale commitments and commitments to lend are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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 and 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, 2019.
The Company pledged collateral to derivative counterparties in the form of cash totaling $46.7 million and securities with an amortized cost of $12.4 million and a fair value of $12.3 million as of March 31, 2019. 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, 2019, follows:
Weighted | Weighted Average Rate | Estimated | |||||||||||||
Notional | Average | Contract | Fair Value | ||||||||||||
Amount | Maturity | Received | pay rate | Asset (Liability) | |||||||||||
(In thousands) | (In years) | (In thousands) | |||||||||||||
Economic hedges: | |||||||||||||||
Interest rate swap on tax advantaged economic development bond | 9,917 | 10.7 | 2.86 | % | 5.09 | % | (1,361 | ) | |||||||
Interest rate swaps on loans with commercial loan customers | 1,405,661 | 6.6 | 4.10 | % | 4.52 | % | (33,941 | ) | |||||||
Reverse interest rate swaps on loans with commercial loan customers | 1,405,661 | 6.6 | 4.52 | % | 4.10 | % | 33,294 | ||||||||
Risk participation agreements with dealer banks | 265,305 | 8.1 | 362 | ||||||||||||
Forward sale commitments (1) | 348,011 | 0.2 | (1,252 | ) | |||||||||||
Total economic hedges | 3,434,555 | (2,898 | ) | ||||||||||||
Non-hedging derivatives: | |||||||||||||||
Commitments to lend (1) | 299,638 | 0.2 | 6,318 | ||||||||||||
Total non-hedging derivatives | 299,638 | 6,318 | |||||||||||||
Total | $ | 3,734,193 | $ | 3,420 |
(1) Includes the impact of discontinued operations.
44
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Information about derivative assets and liabilities at December 31, 2018, follows:
Weighted | Weighted Average Rate | Estimated | |||||||||||||
Notional | Average | Contract | Fair Value | ||||||||||||
Amount | Maturity | Received | pay rate | Asset (Liability) | |||||||||||
(In thousands) | (In years) | (In thousands) | |||||||||||||
Economic hedges: | |||||||||||||||
Interest rate swap on tax advantaged economic development bond | 10,090 | 10.9 | 2.72 | % | 5.09 | % | (1,240 | ) | |||||||
Interest rate swaps on loans with commercial loan customers | 1,346,894 | 6.7 | 4.04 | % | 4.53 | % | (11,953 | ) | |||||||
Reverse interest rate swaps on loans with commercial loan customers | 1,346,894 | 6.7 | 4.53 | % | 4.04 | % | 11,443 | ||||||||
Risk participation agreements with dealer banks | 243,806 | 5.7 | 237 | ||||||||||||
Forward sale commitments (1) | 190,807 | 0.2 | (734 | ) | |||||||||||
Total economic hedges | 3,138,491 | (2,247 | ) | ||||||||||||
Non-hedging derivatives: | |||||||||||||||
Commitments to lend (1) | 165,079 | 0.2 | 3,927 | ||||||||||||
Total non-hedging derivatives | 165,079 | 3,927 | |||||||||||||
Total | $ | 3,303,570 | $ | 1,680 |
(1) Includes the impact of discontinued operations.
45
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Economic hedges
As of March 31, 2019, the Company has an interest rate swap with a $9.9 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 loss adjustments arising from the difference in credit worthiness of the commercial loan and financial institution counterparties totaled $137 thousand as of March 31, 2019. 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. Forward sale commitments are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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.
46
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Non-hedging derivatives
The Company enters into interest rate lock commitments (“IRLCs”), or commitments to lend, 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 discontinued operations 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. Commitments to lend are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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) | 2019 | 2018 | |||||
Economic hedges | |||||||
Interest rate swap on industrial revenue bond: | |||||||
Unrealized (loss)/gain recognized in other non-interest income | $ | (121 | ) | $ | 311 | ||
Interest rate swaps on loans with commercial loan customers: | |||||||
Unrealized (loss)/gain recognized in other non-interest income | (21,988 | ) | 14,669 | ||||
Reverse interest rate swaps on loans with commercial loan customers: | |||||||
Unrealized gain/(loss) recognized in other non-interest income | 21,988 | (14,669 | ) | ||||
(Unfavorable)/Favorable change in credit valuation adjustment recognized in other non-interest income | (137 | ) | 237 | ||||
Risk participation agreements: | |||||||
Unrealized gain recognized in other non-interest income | 125 | 16 | |||||
Forward commitments: | |||||||
Unrealized (loss) recognized in discontinued operations | (518 | ) | (909 | ) | |||
Realized gain in discontinued operations | (1,715 | ) | 3,922 | ||||
Non-hedging derivatives | |||||||
Commitments to lend | |||||||
Unrealized gain recognized in discontinued operations | $ | 2,391 | $ | 6,531 | |||
Realized gain in discontinued operations | 9,432 | 603 |
47
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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 financial institution counterparties totaling $0.5 million and $5.9 million as of March 31, 2019 and December 31, 2018, respectively. The Company had net asset positions with its commercial banking counterparties totaling $37.4 million and $21.2 million as of March 31, 2019 and December 31, 2018, respectively. The Company had net liability positions with its financial institution counterparties totaling $35.4 million and $18.8 million as of March 31, 2019 and December 31, 2018, respectively. The Company had net liability positions with its commercial banking counterparties totaling $4.1 million and $9.7 million as of March 31, 2019 and December 31, 2018. The collateral posted by the Company that covered liability positions was $46.7 million and $25.4 million as of March 31, 2019 and December 31, 2018, respectively.
The following table presents the assets and liabilities subject to an enforceable master netting arrangement as of March 31, 2019 and December 31, 2018:
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, 2019 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | 478 | $ | (11 | ) | $ | 467 | $ | — | $ | — | $ | 467 | |||||||||||
Commercial counterparties | 37,512 | (101 | ) | 37,411 | — | — | 37,411 | |||||||||||||||||
Total | $ | 37,990 | $ | (112 | ) | $ | 37,878 | $ | — | $ | — | $ | 37,878 |
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, 2019 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | (39,746 | ) | $ | 4,339 | $ | (35,407 | ) | $ | — | $ | 46,749 | $ | 11,342 | ||||||||||
Commercial counterparties | (4,116 | ) | — | (4,116 | ) | — | — | (4,116 | ) | |||||||||||||||
Total | $ | (43,862 | ) | $ | 4,339 | $ | (39,523 | ) | $ | — | $ | 46,749 | $ | 7,226 |
48
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2018 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | 9,485 | $ | (3,592 | ) | $ | 5,893 | $ | — | $ | — | $ | 5,893 | |||||||||||
Commercial counterparties | 21,345 | (157 | ) | 21,188 | — | — | 21,188 | |||||||||||||||||
Total | $ | 30,830 | $ | (3,749 | ) | $ | 27,081 | $ | — | $ | — | $ | 27,081 |
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, 2018 | ||||||||||||||||||||||||
Interest Rate Swap Agreements: | ||||||||||||||||||||||||
Institutional counterparties | $ | (19,949 | ) | $ | 1,101 | $ | (18,848 | ) | $ | — | $ | 25,412 | $ | 6,564 | ||||||||||
Commercial counterparties | (9,932 | ) | 187 | (9,745 | ) | — | — | (9,745 | ) | |||||||||||||||
Total | $ | (29,881 | ) | $ | 1,288 | $ | (28,593 | ) | $ | — | $ | 25,412 | $ | (3,181 | ) |
49
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10. LEASES
A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. On January 1, 2019, the Company adopted ASU No. 2016-02, “Leases (Topic 842)” and all subsequent ASUs that modified Topic 842. For the Company, Topic 842 primarily affected the accounting treatment for operating lease agreements in which the Company is the lessee. See Note 1 to the Consolidated Financial Statements regarding transition guidance related to the new standard.
Substantially all of the leases in which the Company is the lessee are comprised of real estate property for branches, ATM locations, and office space. Most of the Company’s leases are classified as operating leases, and therefore, were previously not recognized on the Company’s Consolidated Balance Sheets. With the adoption of Topic 842, operating lease agreements are required to be recognized on the Consolidated Balance Sheets as a right-of-use (“ROU”) asset and a corresponding lease liability. The Company’s finance leases (previously referred to as a capital lease) was previously required to be recorded on the Company’s Consolidated Balance Sheets. As these leases were previously required to be recorded on the Company’s Consolidated Balance Sheets, Topic 842 did not materially impact the accounting for the leases.
ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. In determining the present value of lease payments, the Company utilized the implicit lease rate when readily determinable. As most of the Company’s leases do not provide an implicit rate, the Company used our incremental borrowing rate based on the information available at commencement date. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow on a collateralized basis over a similar term in an amount equal to the lease payments in a similar economic environment. The weighted average discount rate used to discount operating lease liabilities and finance lease liabilities at March 31, 2019 was 3.39% and 5.00%, respectively.
The Company made a policy election to exclude the recognition requirements of Topic 842 to all classes of leases with original terms of 12 months or less. Instead, the short-term lease payments are recognized in profit or loss on a straight-line basis over the lease term. At March 31, 2019 lease expiration dates ranged from 1 month to 19 years. The weighted average remaining lease term for operating and finance leases at March 31, 2019 was 10.4 years and 15.6 years, respectively.
The following table represents the Consolidated Balance Sheets classification of the Company’s ROU assets and lease liabilities:
(In thousands) | March 31, 2019 | ||||
Lease Right-of-Use Assets | Classification | ||||
Operating lease right-of-use assets (1) | Other assets | 75,212 | |||
Finance lease right-of-use assets | Premises and equipment, net | 8,128 | |||
Total Lease Right-of-Use Assets | 83,340 | ||||
Lease Liabilities | |||||
Operating lease liabilities (1) | Other liabilities | 78,297 | |||
Finance lease liabilities | Other liabilities | 11,228 | |||
Total Lease Liabilities | 89,525 |
(1) Includes assets and liabilities classified as discontinued operations.
The Company has lease agreements with lease and non-lease components, which are generally accounted for separately. For real estate leases, non-lease components and other non-components, such as common area maintenance charges, real estate taxes, and insurance are not included in the measurement of the lease liability since they are generally able to be segregated.
50
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company does not have any material sub-lease agreements.
Lease expense for operating leases for the three months ended March 31, 2019 was $3.4 million.
Supplemental cash flow information related to leases was as follows:
Three Months Ended | |||
(In thousands) | March 31, 2019 | ||
Cash paid for amounts included in the measurement of lease liabilities: | |||
Operating cash flows from operating leases (1) | 3,498 | ||
Operating cash flows from finance leases | 159 | ||
Financing cash flows from finance leases | 98 | ||
Right-of-use assets obtained in exchange for lease obligations: | |||
Operating leases (1) | 79,589 | ||
Finance leases | — |
(1) Includes cash flows related to discontinued operations.
The following table presents a maturity analysis of the Company’s lease liability by lease classification at March 31, 2019:
(In thousands) | Operating Leases | Finance Leases | ||||
2019 | 9,803 | 752 | ||||
2020 | 12,118 | 1,031 | ||||
2021 | 10,986 | 1,031 | ||||
2022 | 9,945 | 1,031 | ||||
2023 | 8,070 | 1,037 | ||||
Thereafter | 42,363 | 11,296 | ||||
Total undiscounted lease payments (1) | 93,285 | 16,178 | ||||
Less amounts representing interest (1) | (14,988 | ) | (4,950 | ) | ||
Lease liability (1) | 78,297 | 11,228 |
(1) Includes discontinued operations.
51
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11. CAPITAL RATIOS AND SHAREHOLDERS’ EQUITY
The actual and required capital ratios were as follows:
March 31, 2019 | Regulatory Minimum to be Well Capitalized | December 31, 2018 | Regulatory Minimum to be Well Capitalized | |||||||||
Company (consolidated) | ||||||||||||
Total capital to risk weighted assets | 13.1 | % | N/A | 13.0 | % | N/A | ||||||
Common equity tier 1 capital to risk weighted assets | 11.5 | N/A | 11.4 | N/A | ||||||||
Tier 1 capital to risk weighted assets | 11.7 | N/A | 11.6 | N/A | ||||||||
Tier 1 capital to average assets | 9.0 | N/A | 9.0 | N/A | ||||||||
Bank | ||||||||||||
Total capital to risk weighted assets | 12.2 | % | 8.0 | % | 12.2 | % | 8.0 | % | ||||
Common equity tier 1 capital to risk weighted assets | 11.6 | 4.5 | 11.6 | 4.5 | ||||||||
Tier 1 capital to risk weighted assets | 11.6 | 6.0 | 11.6 | 6.0 | ||||||||
Tier 1 capital to average assets | 9.0 | 4.0 | 9.0 | 4.0 |
At each date shown, 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. The Bank's Common equity Tier 1 capital to risk weighted assets exceeds 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. As of January 1, 2019, banking organizations 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 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, 2019, the capital levels of both the Company and the Bank exceeded all regulatory capital requirements and the Bank's 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, 2019 also exceeded the minimum capital requirements including the currently applicable capital conservation buffer of 2.5%.
52
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Accumulated other comprehensive income (loss)
Components of accumulated other comprehensive income is as follows:
(In thousands) | March 31, 2019 | December 31, 2018 | ||||||
Other accumulated comprehensive income, before tax: | ||||||||
Net unrealized holding (loss)/gain on AFS securities | $ | (1,052 | ) | $ | (15,267 | ) | ||
Net unrealized holding (loss) on pension plans | (2,753 | ) | (2,753 | ) | ||||
Income taxes related to items of accumulated other comprehensive income: | ||||||||
Net unrealized tax benefit on AFS securities | 163 | 3,814 | ||||||
Net unrealized tax benefit on pension plans | 736 | 736 | ||||||
Accumulated other comprehensive (loss) | $ | (2,906 | ) | $ | (13,470 | ) |
The following table presents the components of other comprehensive income for the three months ended March 31, 2019 and 2018:
(In thousands) | Before Tax | Tax Effect | Net of Tax | |||||||||
Three Months Ended March 31, 2019 | ||||||||||||
Net unrealized holding loss on AFS securities: | x | |||||||||||
Net unrealized gains arising during the period | $ | 14,221 | $ | (3,653 | ) | $ | 10,568 | |||||
Less: reclassification adjustment for gains realized in net income | 6 | (2 | ) | 4 | ||||||||
Net unrealized holding gain on AFS securities | 14,215 | (3,651 | ) | 10,564 | ||||||||
Other comprehensive income | $ | 14,215 | $ | (3,651 | ) | $ | 10,564 | |||||
Three Months Ended March 31, 2018 | ||||||||||||
Net unrealized holding (loss) on AFS securities: | ||||||||||||
Net unrealized (losses) arising during the period | $ | (19,162 | ) | $ | 4,931 | $ | (14,231 | ) | ||||
Less: reclassification adjustment for losses realized in net income | — | — | — | |||||||||
Net unrealized holding (loss) on AFS securities | (19,162 | ) | 4,931 | (14,231 | ) | |||||||
Other comprehensive (loss) | $ | (19,162 | ) | $ | 4,931 | $ | (14,231 | ) | ||||
Less: reclassification related to adoption of ASU 2016-01 | 8,379 | (2,126 | ) | 6,253 | ||||||||
Less: reclassification related to adoption of ASU 2018-01 | — | (896 | ) | (896 | ) | |||||||
Total change to accumulated other comprehensive (loss) | (27,541 | ) | 7,953 | (19,588 | ) |
53
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents the changes in each component of accumulated other comprehensive (loss) income, for the three months ended March 31, 2019 and 2018:
(In thousands) | Net unrealized holding loss on AFS Securities | Net unrealized holding loss on pension plans | Total | |||||||||
Three Months Ended March 31, 2019 | ||||||||||||
Balance at Beginning of Period | $ | (11,453 | ) | $ | (2,017 | ) | $ | (13,470 | ) | |||
Other comprehensive income before reclassifications | 10,568 | — | 10,568 | |||||||||
Less: amounts reclassified from accumulated other comprehensive income (loss) | 4 | — | 4 | |||||||||
Total other comprehensive income | 10,564 | — | 10,564 | |||||||||
Balance at End of Period | $ | (889 | ) | $ | (2,017 | ) | $ | (2,906 | ) | |||
Three Months Ended March 31, 2018 | ||||||||||||
Balance at Beginning of Period | $ | 6,008 | $ | (1,847 | ) | $ | 4,161 | |||||
Other comprehensive (loss) before reclassifications | (14,231 | ) | — | (14,231 | ) | |||||||
Less: amounts reclassified from accumulated other comprehensive income (loss) | — | — | — | |||||||||
Total other comprehensive (loss) | (14,231 | ) | — | (14,231 | ) | |||||||
Less: amounts reclassified from accumulated other comprehensive income (loss) related to adoption of ASU 2016-01 and ASU 2018-02 | $ | 4,959 | $ | 398 | $ | 5,357 | ||||||
Balance at End of Period | $ | (13,182 | ) | $ | (2,245 | ) | $ | (15,427 | ) |
The following table presents the amounts reclassified out of each component of accumulated other comprehensive (loss) income for the three months ended March 31, 2019 and 2018:
Affected Line Item in the | ||||||||||
Three Months Ended March 31, | Statement where Net Income | |||||||||
(In thousands) | 2019 | 2018 | is Presented | |||||||
Realized gains on AFS securities: | ||||||||||
$ | 6 | $ | — | Non-interest income | ||||||
(2 | ) | — | Tax expense | |||||||
4 | — | Net of tax | ||||||||
Total reclassifications for the period | $ | 4 | $ | — | Net of tax |
54
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12. 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) | 2019 | 2018 | |||||
Income from continuing operations | $ | 24,272 | $ | 25,371 | |||
(Loss) from discontinued operations | (637 | ) | (123 | ) | |||
Net income | $ | 23,635 | $ | 25,248 | |||
Average number of common shares issued | 46,212 | 46,212 | |||||
Less: average number of treasury shares | 717 | 869 | |||||
Less: average number of unvested stock award shares | 425 | 420 | |||||
Plus: average participating preferred shares | 1,043 | 1,043 | |||||
Average number of basic shares outstanding | 46,113 | 45,966 | |||||
Plus: dilutive effect of unvested stock award shares | 135 | 202 | |||||
Plus: dilutive effect of stock options outstanding | 13 | 32 | |||||
Average number of diluted shares outstanding | 46,261 | 46,200 | |||||
Basic earnings per common share: | |||||||
Continuing operations | $ | 0.52 | $ | 0.55 | |||
Discontinued operations | $ | (0.01 | ) | $ | — | ||
Total | $ | 0.51 | $ | 0.55 | |||
Diluted earnings per common share: | |||||||
Continuing operations | $ | 0.52 | $ | 0.55 | |||
Discontinued operations | (0.01 | ) | — | ||||
Total | 0.51 | 0.55 |
For the three months ended March 31, 2019, 291 thousand shares of restricted stock and 13 thousand options were anti-dilutive and therefore excluded from the earnings per share calculations. For the three months ended March 31, 2018, 219 thousand shares of restricted stock and 36 thousand options were anti-dilutive and therefore excluded from the earnings per share calculations.
55
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13. 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, 2019 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, 2018 | 371 | $ | 33.63 | 31 | $ | 10.82 | |||||||||
Granted | 131 | 27.91 | — | — | |||||||||||
Stock options exercised | — | — | — | — | |||||||||||
Stock awards vested | (65 | ) | 31.46 | — | — | ||||||||||
Forfeited | (13 | ) | 33.86 | — | — | ||||||||||
Expired | — | — | — | — | |||||||||||
March 31, 2019 | 424 | $ | 32.72 | 31 | $ | 11.97 | |||||||||
Exercisable options at March 31, 2019 | 31 | $ | 11.97 |
There were no options exercised during the three months ended March 31, 2019. During the three months ended March 31, 2018, proceeds from stock option exercises totaled $76 thousand. During the three months ended March 31, 2019 and March 31, 2018, there were 65 thousand and 87 thousand shares issued in connection with vested stock awards, respectively. All of these shares were issued from available treasury stock. Stock-based compensation expense totaled $1.0 million and $1.4 million during the three months ended March 31, 2019 and 2018, respectively. Stock-based compensation expense is recognized over the requisite service period for all awards.t
56
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14. 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, including assets classified as discontinued operations on the consolidated balance sheets. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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, 2019 and December 31, 2018, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.
March 31, 2019 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | Inputs | Inputs | Inputs | Fair Value | |||||||||||
Trading security | $ | — | $ | — | $ | 11,164 | $ | 11,164 | |||||||
Securities available for sale: | |||||||||||||||
Municipal bonds and obligations | — | 117,467 | — | 117,467 | |||||||||||
Agency collateralized mortgage obligations | — | 907,914 | — | 907,914 | |||||||||||
Agency residential mortgage-backed securities | — | 166,116 | — | 166,116 | |||||||||||
Agency commercial mortgage-backed securities | — | 59,378 | — | 59,378 | |||||||||||
Corporate bonds | — | 119,267 | — | 119,267 | |||||||||||
Trust preferred securities | — | 8,602 | — | 8,602 | |||||||||||
Other bonds and obligations | — | 8,024 | — | 8,024 | |||||||||||
Marketable equity securities | 58,557 | 564 | — | 59,121 | |||||||||||
Loans held for sale (1) | — | 141,594 | — | 141,594 | |||||||||||
Derivative assets (1) | — | 41,787 | 6,318 | 48,105 | |||||||||||
Capitalized servicing rights (1) | — | — | 11,351 | 11,351 | |||||||||||
Derivative liabilities (1) | 1,252 | 43,434 | — | 44,686 |
(1) Includes assets and liabilities classified as discontinued operations.
December 31, 2018 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(In thousands) | Inputs | Inputs | Inputs | Fair Value | |||||||||||
Trading security | $ | — | $ | — | $ | 11,212 | $ | 11,212 | |||||||
Securities available for sale: | |||||||||||||||
Municipal bonds and obligations | — | 111,207 | — | 111,207 | |||||||||||
Agency collateralized mortgage obligations | — | 930,884 | — | 930,884 | |||||||||||
Agency residential mortgage-backed securities | — | 170,321 | — | 170,321 | |||||||||||
Agency commercial mortgage-backed securities | — | 58,925 | — | 58,925 | |||||||||||
Corporate bonds | — | 111,490 | — | 111,490 | |||||||||||
Trust preferred securities | — | 8,466 | — | 8,466 | |||||||||||
Other bonds and obligations | — | 8,354 | — | 8,354 | |||||||||||
Marketable equity securities | 56,074 | 564 | — | 56,638 | |||||||||||
Loans held for sale (1) | — | 96,233 | — | 96,233 | |||||||||||
Derivative assets (1) | — | 31,727 | 3,927 | 35,654 | |||||||||||
Capitalized servicing rights (1) | — | — | 11,485 | 11,485 | |||||||||||
Derivative liabilities (1) | 734 | 33,239 | — | 33,973 |
(1) Includes assets and liabilities classified as discontinued operations.
57
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
There were no transfers between levels during the three months ended March 31, 2019.
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 and Marketable Equity Securities. Marketable equity 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 and marketable equity 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, 2019 | Aggregate | Aggregate | Less Aggregate | |||||||||
(In thousands) | Fair Value | Unpaid Principal | Unpaid Principal | |||||||||
Loans held for sale - continuing operations | $ | 4,773 | $ | 4,670 | $ | 103 | ||||||
Loans held for sale - discontinued operations | 136,821 | 132,463 | 4,358 | |||||||||
Total loans held for sale | $ | 141,594 | $ | 137,133 | $ | 4,461 |
Aggregate Fair Value | ||||||||||||
December 31, 2018 | Aggregate | Aggregate | Less Aggregate | |||||||||
(In thousands) | Fair Value | Unpaid Principal | Unpaid Principal | |||||||||
Loans held for sale - continuing operations | $ | 2,183 | $ | 2,140 | $ | 43 | ||||||
Loans held for sale - discontinued operations | 94,050 | 90,879 | 3,171 | |||||||||
Total loans held for sale | $ | 96,233 | $ | 93,019 | $ | 3,214 |
The changes in fair value of loans held for sale for the three months ended March 31, 2019, were gains of $60 thousand from continuing operations and $1.2 million from discontinued operations. The changes in fair value of loans held for sale for the three months ended March 31, 2018, were losses of $20 thousand from continuing operations and $2.4 million from discontinued operations. During the three months ended March 31, 2019, originations of loans held for sale from continuing operations totaled $11.5 million and sales of loans originated for sale from continuing operations totaled $9.0 million. During the three months ended March 31, 2018, originations of loans held for sale from continuing operations totaled $12.4 million and sales of loans originated for sale from continuing operations totaled $10.8 million. Loans held for sale includes $136.8 million and $94.1 million of discontinued operations as March 31, 2019 and December 31, 2018, respectively.
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
58
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019, 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 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. Commitments to lend are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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. Forward sale commitments are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
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. These capitalized servicing rights are included in discontinued operarations on the consolidated balance sheet. Capitalized servicing rights held at fair value are included in discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
59
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019 and 2018.
Assets (Liabilities) | |||||||||||||||
Capitalized | |||||||||||||||
Trading | Commitments | Forward | Servicing | ||||||||||||
(In thousands) | Security | to Lend (1) | Commitments (1) | Rights (1) | |||||||||||
Three Months Ended March 31, 2019 | |||||||||||||||
December 31, 2018 | $ | 11,212 | $ | 3,927 | $ | — | $ | 11,485 | |||||||
Unrealized gain/(loss), net recognized in other non-interest income | 126 | — | — | — | |||||||||||
Unrealized gain/(loss), net recognized in discontinued operations | — | 11,221 | — | (1,142 | ) | ||||||||||
Paydown of trading security | (174 | ) | — | — | — | ||||||||||
Transfers to held for sale loans | — | (8,830 | ) | — | — | ||||||||||
Additions to servicing rights | — | — | — | 1,008 | |||||||||||
March 31, 2019 | $ | 11,164 | $ | 6,318 | $ | — | $ | 11,351 | |||||||
Unrealized gains relating to instruments still held at March 31, 2019 | $ | 1,248 | $ | 6,318 | $ | — | — |
Three Months Ended March 31, 2018 | |||||||||||||||
December 31, 2017 | $ | 12,277 | $ | 5,259 | $ | 19 | $ | 3,834 | |||||||
Unrealized (loss) gain, net recognized in other non-interest income | (317 | ) | — | — | — | ||||||||||
Unrealized gain/(loss), net recognized in discontinued operations | — | 12,213 | (19 | ) | 465 | ||||||||||
Paydown of trading security | (165 | ) | — | — | — | ||||||||||
Transfers to held for sale loans | — | (10,941 | ) | — | — | ||||||||||
Additions to servicing rights | $ | — | $ | — | $ | — | $ | 1,406 | |||||||
March 31, 2018 | $ | 11,795 | $ | 6,531 | $ | — | $ | 5,705 | |||||||
Unrealized gains relating to instruments still held at March 31, 2018 | $ | 1,205 | $ | 6,531 | $ | — | $ | — |
(1) Classified as assets from discontinued operations on the consolidated balance sheets.
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, 2019 | Valuation Techniques | Unobservable Inputs | Value | ||||||||
Assets (Liabilities) | ||||||||||||
Trading security | $ | 11,164 | Discounted Cash Flow | Discount Rate | 2.77 | % | ||||||
Commitments to lend (1) | 6,318 | Historical Trend | Closing Ratio | 82.18 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,137 | |||||||||
Forward commitments (1) | — | Historical Trend | Closing Ratio | 82.18 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,137 | |||||||||
Capitalized servicing rights (1) | 11,351 | Discounted cash flow | Constant Prepayment Rate (CPR) | 11.11 | % | |||||||
Discount Rate | 10.00 | % | ||||||||||
Total | $ | 28,833 |
(1) Classified as assets from discontinued operations on the consolidated balance sheets.
60
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fair Value | Significant Unobservable Input | |||||||||||
(In thousands) | December 31, 2018 | Valuation Techniques | Unobservable Inputs | Value | ||||||||
Assets (Liabilities) | ||||||||||||
Trading security | $ | 11,212 | Discounted Cash Flow | Discount Rate | 3.07 | % | ||||||
Commitments to lend (1) | 3,927 | Historical Trend | Closing Ratio | 82.36 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,063 | |||||||||
Forward commitments (1) | — | Historical Trend | Closing Ratio | 82.36 | % | |||||||
Pricing Model | Origination Costs, per loan | $ | 3,063 | |||||||||
Capitalized servicing rights (1) | 11,485 | Discounted Cash Flow | Constant Prepayment Rate (CPR) | 9.30 | % | |||||||
Discount Rate | 10.00 | % | ||||||||||
Total | $ | 26,624 |
(1) Classified as assets from discontinued operations on the consolidated balance sheets.
61
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, 2019 | December 31, 2018 | Fair Value Measurement Date as of March 31, 2019 | ||||||||
Level 3 | Level 3 | Level 3 | ||||||||
(In thousands) | Inputs | Inputs | Inputs | |||||||
Assets | ||||||||||
Impaired loans | $ | 5,129 | $ | 4,892 | March 2019 | |||||
Capitalized servicing rights | 11,894 | 11,891 | March 2019 | |||||||
Total | $ | 17,023 | $ | 16,783 |
Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets is as follows:
Fair Value | ||||||||||
(In thousands) | March 31, 2019 | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) (a) | ||||||
Assets | ||||||||||
Impaired Loans | $ | 5,129 | Fair Value of Collateral | Discounted Cash Flow - Loss Severity | 52.38% to 0.67% (4.74%) | |||||
Appraised Value | $0.3 to $826 ($331.7) | |||||||||
Capitalized servicing rights | 11,894 | Discounted Cash Flow | Constant Prepayment Rate (CPR) | 7.76% to 11.77% (10.55%) | ||||||
Discount Rate | 10.00% to 13.76% (11.94%) | |||||||||
Total | $ | 17,023 |
(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, 2018 | Valuation Techniques | Unobservable Inputs | Range (Weighted Average) (a) | ||||||
Assets | ||||||||||
Impaired Loans | $ | 4,892 | Fair Value of Collateral | Discounted Cash Flow - loss severity | 51.16% to 0.00% (6.75%) | |||||
Appraised Value | $0.3 to $877 ($363) | |||||||||
Capitalized servicing rights | 11,891 | Discounted Cash Flow | Constant Prepayment Rate (CPR) | 7.74% to 11.29% (9.74%) | ||||||
Discount Rate | 10.00% to 14.13% (11.99%) | |||||||||
Total | $ | 16,783 |
(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, 2019 and December 31, 2018.
62
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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.
63
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Summary of Estimated Fair Values of Financial Instruments
The following tables summarize the estimated fair values (represents exit price), 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. Certain assets and liabilities in the following disclosures include balances classified as discontinued operations. See Note 2 - Discontinued Operations for more information on assets and liabilities classified as discontinued operations.
March 31, 2019 | ||||||||||||||||||||
Carrying | Fair | |||||||||||||||||||
(In thousands) | Amount | Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 167,619 | $ | 167,619 | $ | 167,619 | $ | — | $ | — | ||||||||||
Trading security | 11,164 | 11,164 | — | — | 11,164 | |||||||||||||||
Marketable equity securities | 59,121 | 59,121 | 58,557 | 564 | — | |||||||||||||||
Securities available for sale | 1,386,768 | 1,386,768 | — | 1,386,768 | — | |||||||||||||||
Securities held to maturity | 369,331 | 375,980 | — | 357,707 | 18,273 | |||||||||||||||
FHLB bank stock and restricted securities | 54,624 | N/A | N/A | N/A | N/A | |||||||||||||||
Net loans | 8,885,457 | 9,067,915 | — | — | 9,067,915 | |||||||||||||||
Loans held for sale (1) | 141,594 | 141,594 | — | 141,594 | — | |||||||||||||||
Accrued interest receivable | 37,901 | 37,901 | — | 37,901 | — | |||||||||||||||
Cash surrender value of bank-owned life insurance policies | 191,768 | 191,768 | — | 191,768 | — | |||||||||||||||
Derivative assets (1) | 48,105 | 48,105 | — | 41,787 | 6,318 | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Total deposits | $ | 9,166,415 | $ | 9,153,374 | $ | — | $ | 9,153,374 | $ | — | ||||||||||
Short-term debt | 861,349 | 861,335 | — | 861,335 | — | |||||||||||||||
Long-term Federal Home Loan Bank advances | 258,840 | 258,583 | — | 258,583 | — | |||||||||||||||
Subordinated borrowings | 89,562 | 92,897 | — | 92,897 | — | |||||||||||||||
Derivative liabilities (1) | 44,686 | 44,686 | 1,252 | 43,434 | — |
(1) Includes assets and liabilities classified as discontinued operations.
64
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2018 | ||||||||||||||||||||
Carrying | Fair | |||||||||||||||||||
(In thousands) | Amount | Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial Assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 183,189 | $ | 183,189 | $ | 183,189 | $ | — | $ | — | ||||||||||
Trading security | 11,212 | 11,212 | — | — | 11,212 | |||||||||||||||
Marketable equity securities | 56,638 | 56,638 | 56,074 | 564 | — | |||||||||||||||
Securities available for sale and other | 1,399,647 | 1,399,647 | — | 1,399,647 | — | |||||||||||||||
Securities held to maturity | 373,763 | 371,224 | — | 353,182 | 18,042 | |||||||||||||||
FHLB bank stock and restricted securities | 77,344 | N/A | N/A | N/A | N/A | |||||||||||||||
Net loans | 8,981,784 | 9,026,442 | — | — | 9,026,442 | |||||||||||||||
Loans held for sale (1) | 96,233 | 96,233 | — | 96,233 | — | |||||||||||||||
Accrued interest receivable | 36,879 | 36,879 | — | 36,879 | — | |||||||||||||||
Derivative assets (1) | 35,654 | 35,654 | — | 31,727 | 3,927 | |||||||||||||||
Financial Liabilities | ||||||||||||||||||||
Total deposits | $ | 8,982,381 | $ | 8,970,321 | $ | — | $ | 8,970,321 | $ | — | ||||||||||
Short-term debt | 1,118,832 | 1,118,820 | — | 1,118,820 | — | |||||||||||||||
Long-term Federal Home Loan Bank advances | 309,466 | 308,336 | — | 308,336 | — | |||||||||||||||
Subordinated borrowings | 89,518 | 97,376 | — | 97,376 | — | |||||||||||||||
Derivative liabilities (1) | 33,973 | 33,973 | 734 | 33,239 | — |
(1) Includes assets and liabilities classified as discontinued operations.
NOTE 15. 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, 2019 and 2018, respectively.
Three Months Ended March 31, | ||||||||
(In thousands) | 2019 | 2018 | ||||||
Net interest income from continuing operations | $ | 85,459 | $ | 84,757 | ||||
Provision for loan losses | 4,001 | 5,575 | ||||||
Net interest income from continuing operations after provision for loan losses | $ | 81,458 | $ | 79,182 |
65
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16. PENDING ACQUISITION
On December 11, 2018, the Company entered into an agreement and plan of merger with SI Financial Group, Inc. ("SI Financial"). Under the agreement, SI Financial will merge with and into the Company in a transaction to be accounted for a business combination. Immediately following the merger, SI Financial's wholly-owned subsidiary, Savings Institute Bank and Trust Company, will merge with and into Berkshire Bank.
Headquartered in Willimantic, Conn., SI Financial had $1.6 billion in assets as of December 31, 2018 and operates 23 banking offices providing a range of banking services in Eastern Connecticut and Rhode Island.
If the merger is completed, each outstanding share of SI Financial common stock will be converted into the
right to receive 0.48 shares of the Company's common stock. The transaction is subject to closing conditions, including the receipt of regulatory approvals and approval by the shareholders of SI Financial. The merger is currently expected to be completed in the second quarter of 2019. If the merger is not consummated under specified circumstances, SI Financial has agreed to pay the Company a termination fee of $7.4 million.
This agreement and plan of merger had no significant effect on the Company’s financial statements for the periods
presented. Expenses related to the proposed merger of $1.6 million are included in the financial statement line item Acquisition, Restructuring, and Other Expenses of the Consolidated Statements of Income for the three months ended March 31, 2019.
66
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
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. Stock price information is for Berkshire’s common shares traded on the New York Stock exchange under the symbol “BHLB”.
At or for the | |||||||
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
PER SHARE DATA (1) | |||||||
Net earnings per common share, diluted | $ | 0.51 | $ | 0.55 | |||
Adjusted earnings per common share, diluted (1) | 0.60 | 0.65 | |||||
Total book value per common share | 33.75 | 32.12 | |||||
Tangible book value per common share (2) | 21.66 | 19.86 | |||||
Dividend per common share | 0.23 | 0.22 | |||||
Dividend per preferred share | 0.46 | 0.44 | |||||
Common stock price: | |||||||
High | 31.81 | 40.10 | |||||
Low | 26.02 | 35.80 | |||||
Close | 27.24 | 37.95 | |||||
PERFORMANCE RATIOS (3) | |||||||
Return on assets | 0.78 | % | 0.88 | % | |||
Adjusted return on assets (1) | 0.92 | 1.06 | |||||
Return on equity | 5.97 | 6.69 | |||||
Adjusted return on equity (1) | 7.00 | 7.95 | |||||
Adjusted return on tangible common equity (1) | 11.44 | 13.48 | |||||
Net interest margin, fully taxable equivalent (FTE) (4) | 3.17 | 3.36 | |||||
Fee income/Net interest and fee income | 17.56 | 18.03 | |||||
Efficiency ratio (2) | 59.54 | 55.10 | |||||
GROWTH RATIOS | |||||||
Total commercial loans, (annualized) | (3 | )% | 1 | % | |||
Total loans, (annualized) | (4 | ) | 4 | ||||
Total deposits, (annualized) | 8 | (3 | ) | ||||
Total net revenues, (compared to prior year period) | 3 | 16 | |||||
Earnings per share, (compared to prior year period) | (7 | ) | 25 | ||||
Adjusted earnings per share, (compared to prior year period) (2) | (8 | ) | 28 | ||||
FINANCIAL DATA: (In millions) | |||||||
Total assets | $ | 12,173 | $ | 11,519 | |||
Total earning assets | 11,039 | 10,442 | |||||
Total securities | 1,881 | 1,932 | |||||
Total borrowings | 1,210 | 1,215 | |||||
Total loans | 8,947 | 8,376 | |||||
Allowance for loan losses | 62 | 54 | |||||
Total intangible assets | 551 | 556 | |||||
Total deposits | 9,166 | 8,683 | |||||
Total stockholders’ equity | 1,577 | 1,498 | |||||
Net Income | 23.6 | 25.2 | |||||
Adjusted income (2) | 27.7 | 30.0 | |||||
Purchased loan accretion | 1.3 | 3.4 |
67
At or for the | |||||||
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
ASSET QUALITY AND CONDITION RATIOS (5) | |||||||
Net charge-offs (annualized)/average loans | 0.15 | % | 0.17 | % | |||
Total non-performing assets/total assets | 0.26 | 0.27 | |||||
Allowance for loan losses/total loans | 0.69 | 0.64 | |||||
Loans/deposits | 98 | 96 | |||||
Shareholders' equity to total assets | 12.95 | 13.00 | |||||
Tangible shareholders' equity to tangible assets (2) | 8.83 | 8.59 | |||||
FOR THE PERIOD: (In thousands) | |||||||
Net interest income | $ | 85,919 | $ | 85,470 | |||
Non-interest income | 30,535 | 29,520 | |||||
Net revenue | 116,454 | 114,990 | |||||
Provision for loan losses | 4,001 | 5,575 | |||||
Non-interest expense | 82,118 | 76,869 | |||||
Net income | 23,635 | 25,248 | |||||
Adjusted Income (1) | 27,730 | 30,004 |
____________________________________________________________________________________________
(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) 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.
68
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, | ||||||||||
2019 | 2018 | |||||||||
(Dollars in millions) | Average Balance | Yield/Rate (FTE basis) | Average Balance | Yield/Rate (FTE basis) | ||||||
Assets | ||||||||||
Loans: | ||||||||||
Commercial real estate | $ | 3,378 | 4.91 | % | $ | 3,251 | 4.76 | % | ||
Commercial and industrial loans | 1,987 | 5.83 | 1,811 | 5.19 | ||||||
Residential mortgages | 2,556 | 3.74 | 2,139 | 3.56 | ||||||
Consumer loans | 1,080 | 4.45 | 1,115 | 4.01 | ||||||
Total loans (1) | 9,001 | 4.73 | 8,316 | 4.45 | ||||||
Investment securities (2) | 1,896 | 3.52 | 1,933 | 3.26 | ||||||
Short term investments & loans held for sale (3) | 67 | 3.59 | 46 | 3.43 | ||||||
Total interest-earning assets | 10,964 | 4.49 | 10,295 | 4.21 | ||||||
Intangible assets | 551 | 557 | ||||||||
Other non-interest earning assets | 557 | 505 | ||||||||
Assets from discontinued operations | 116 | 110 | ||||||||
Total assets | $ | 12,188 | $ | 11,467 | ||||||
Liabilities and shareholders’ equity | ||||||||||
Deposits: | ||||||||||
NOW and other | $ | 963 | 0.65 | % | $ | 712 | 0.28 | % | ||
Money market | 2,379 | 1.23 | 2,519 | 0.73 | ||||||
Savings | 737 | 0.18 | 744 | 0.14 | ||||||
Time | 3,429 | 2.07 | 2,914 | 1.40 | ||||||
Total interest-bearing deposits | 7,508 | 1.44 | 6,889 | 0.90 | ||||||
Borrowings and notes (4) | 1,363 | 2.85 | 1,286 | 2.02 | ||||||
Total interest-bearing liabilities | 8,871 | 1.65 | 8,175 | 1.08 | ||||||
Non-interest-bearing demand deposits | 1,539 | 1,656 | ||||||||
Other non-interest earning liabilities | 180 | 116 | ||||||||
Liabilities from discontinued operations | 14 | 11 | ||||||||
Total liabilities | 10,604 | 9,958 | ||||||||
Total preferred shareholders' equity | 41 | 41 | ||||||||
Total common shareholders' equity | 1,543 | 1,468 | ||||||||
Total shareholders’ equity (2) | 1,584 | 1,509 | ||||||||
Total liabilities and stockholders’ equity | $ | 12,188 | $ | 11,467 |
69
Three Months Ended March 31, | ||||||||||
2019 | 2018 | |||||||||
Average Balance | Yield/Rate (FTE basis) | Average Balance | Yield/Rate (FTE basis) | |||||||
Net interest spread | 2.84 | % | 3.13 | % | ||||||
Net interest margin (5) | 3.17 | 3.36 | ||||||||
Cost of funds | 1.41 | 0.90 | ||||||||
Cost of deposits | 1.19 | 0.73 | ||||||||
Supplementary data | ||||||||||
Total deposits (In millions) | $ | 9,046 | $ | 8,545 | ||||||
Fully taxable equivalent income adj. (In thousands) (6) | 1,809 | 1,820 |
____________________________________
(1) | The average balances of loans include nonaccrual loans and deferred fees and costs. |
(2) | The average balance for securities available for sale is based on amortized cost. The average balance of equity also reflects this adjustment. |
(3) | Interest income on loans held for sale is included in loan interest income on the income statement. |
(4) | The average balances of borrowings includes the capital lease obligation presented under other liabilities on the consolidated balance sheet. |
(5) | Purchased loan accretion totaled $1.3 million and $3.4 million for the three months ended March 31, 2019 and 2018, respectively. |
(6) | Fully taxable equivalent considers the impact of tax advantaged investment securities and loans. |
70
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 operating revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including securities gains/losses, gains on the sale of business operations and assets, merger costs, restructuring costs, legal settlements, systems conversion costs, and discontinued operations. Securities gains/losses include gains/losses on equity securities beginning in the first quarter of 2018. 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 and based on diluted common shares. 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, system conversion costs, variable compensation expenses, and professional fees. Systems conversion costs relate primarily to the Company’s core systems conversion and related systems conversions costs. Restructuring costs consists primarily of lease termination costs related to branch consolidations and severance costs resulting from changes in business lines and other staff adjustments related to the Company’s strategic review. Discontinued operations relate to the Company’s national mortgage banking operations which are being marketed for sale.
The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community.
71
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 March 31, | |||||||
(In thousands) | 2019 | 2018 | |||||
GAAP Net income | $ | 23,635 | $ | 25,248 | |||
Adj: (Gains)/losses on securities, net (1) | (2,551 | ) | 1,502 | ||||
Adj: Net (gains) on sale of business operations and assets | — | (481 | ) | ||||
Adj: Merger and acquisition expense | 1,609 | 5,093 | |||||
Adj: Restructuring and other expense | 5,406 | — | |||||
Adj: Loss from discontinued operations before income taxes | 854 | 162 | |||||
Adj: Income taxes | (1,223 | ) | (1,520 | ) | |||
Total adjusted income (non-GAAP) (2) | (A) | $ | 27,730 | $ | 30,004 | ||
GAAP Total revenue | $ | 107,181 | $ | 103,649 | |||
Adj: (Gains)/losses on securities, net (1) | (2,551 | ) | 1,502 | ||||
Adj: Net (gains) on sale of business operations and assets | — | (481 | ) | ||||
Total operating revenue (non-GAAP) (2) | (B) | $ | 104,630 | $ | 104,670 | ||
GAAP Total non-interest expense | $ | 71,991 | $ | 65,366 | |||
Less: Total non-operating expense (see above) | (7,015 | ) | (5,093 | ) | |||
Operating non-interest expense (non-GAAP) (2) | (C) | $ | 64,976 | $ | 60,273 | ||
(In millions, except per share data) | |||||||
Total average assets | (D) | $ | 12,188 | $ | 11,467 | ||
Total average shareholders’ equity | (E) | 1,584 | 1,509 | ||||
Total average tangible shareholders’ equity (2) | (F) | 1,033 | 951 | ||||
Total average tangible common shareholders' equity (2) | (G) | 992 | 911 | ||||
Total tangible shareholders’ equity, period-end (2)(3) | (H) | 1,026 | 941 | ||||
Total tangible common shareholders' equity, period-end (2)(3) | (I) | 986 | 901 | ||||
Total tangible assets, period-end (2)(3) | (J) | 11,623 | 10,963 | ||||
Total common shares outstanding, period-end (thousands) | (K) | 45,522 | 45,360 | ||||
Average diluted shares outstanding (thousands) | (L) | 46,261 | 46,200 | ||||
Earnings per common share, diluted | $ | 0.51 | $ | 0.55 | |||
Adjusted earnings per common share, diluted (2) | (A/L) | 0.60 | 0.65 | ||||
Book value per common share, period-end | 33.75 | 32.12 | |||||
Tangible book value per common share, period-end (2) | (I/K) | 21.66 | 19.86 | ||||
Total shareholders' equity/total assets | 12.95 | 13.00 | |||||
Total tangible shareholder's equity/total tangible assets (2) | (H/J) | 8.83 | 8.59 | ||||
Performance ratios (4) | |||||||
GAAP return on assets | 0.78 | % | 0.88 | % | |||
Adjusted return on assets (2) | (A/D) | 0.92 | 1.06 | ||||
GAAP return on equity | 5.97 | 6.69 | |||||
Adjusted return on equity (2) | (A/E) | 7.00 | 7.95 | ||||
Adjusted return on tangible common equity (2)(5) | (A+O)/(J) | 11.44 | 13.48 | ||||
Efficiency ratio (2) | (C-O)/(B+M+P) | 59.54 | 55.10 | ||||
72
Supplementary data (In thousands) | |||||||
Tax benefit on tax-credit investments (6) | (M) | $ | 684 | $ | 596 | ||
Non-interest income charge on tax-credit investments (7) | (N) | (579 | ) | (506 | ) | ||
Net income on tax-credit investments | (M+N) | 105 | 90 | ||||
Intangible amortization | (O) | 1,200 | 1,268 | ||||
Fully taxable equivalent income adjustment | (P) | 1,809 | 1,820 |
__________________________________________________________________________________________
(1) | Net securities losses/(gains) for the periods ending March 31, 2019 and 2018 include the change in fair value of the Company's equity securities in compliance with the Company's adoption of ASU 2016-01. |
(2) | Non-GAAP financial measure. |
(3) | 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. |
(4) | Ratios are annualized and based on average balance sheet amounts, where applicable. |
(5) | Adjusted return on tangible common equity is computed by dividing the total adjusted income adjusted for the tax-affected amortization of intangible assets, assuming a 27% marginal rate, by tangible equity. |
(6) | The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation and low-income housing. |
(7) | The non-interest income charge is the reduction to the tax-advantaged commercial project investments, which are incurred as the tax credits are generated. |
73
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 2018 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 2019 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 are the result of increasing income from tax-advantaged loans and securities by an amount equal to the taxes that would be paid if the income were fully taxable based on a 27% marginal rate (including state income taxes net of federal benefit). In the discussion, unless otherwise specified, references to earnings per share and "EPS" refer to diluted earnings per common share, including the dilutive impact of the convertible preferred shares
Berkshire Hills Bancorp, Inc. (“Berkshire” or “the Company”) is a Delaware corporation headquartered in Boston 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.
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, 2018 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.
SUMMARY
Berkshire reported GAAP net income of $24 million, or $0.51 per share, in the first quarter of 2019. The non-GAAP measure of adjusted earnings totaled $28 million, or $0.60 per share. The adjustments making up the latter measure were primarily composed of merger and restructuring charges. Both GAAP and adjusted earnings per share decreased year-over-year due primarily to lower purchased loan accretion revenue and higher expenses. Purchased loan accretion is expected to be lower in 2019 compared to 2018 due to the seasoning of the acquired loan portfolio. The Company has completed a strategic review and is pursuing strategies to offset this revenue compression in 2019, with a goal to transition to organic growth in earnings per share and profitability beginning in 2020. Berkshire also plans to benefit from its planned acquisition of SI Financial Group, Inc., which is targeted for completion in the second quarter of 2019.
74
FIRST QUARTER FINANCIAL HIGHLIGHTS (balance sheet metrics are compared to prior quarter-end):
• | $0.51 GAAP EPS; $0.60 Core EPS |
• | 59.5% efficiency ratio |
• | 98% loans/deposits, improved from 101% |
• | 13.0% equity/assets, improved from 12.7% |
• | 0.15% net loan charge-offs/average loans |
• | 0.26% non-performing assets/assets |
As part of its strategic review to create a higher quality sustainable earnings stream, the Company decided to exit certain business lines that are non-strategic or non-relationship. Part of this shift was a decision to pursue the sale of the national mortgage banking operations of its First Choice Loan Services, Inc. subsidiary (“FCLS”). The FCLS team has a long track record and national recognition which could benefit a partner with complementary scale and presence in the evolving mortgage business. Berkshire will continue to offer competitive residential mortgage lending within its regional footprint through its Berkshire Bank Home Lending team. FCLS is continuing to operate in its national markets. Due to the potential sale, these operations have been classified as discontinued in the Company’s financial statements.
The Company also ceased origination of indirect auto loans and plans to exit the aircraft lending business that it acquired through a bank merger. The above strategic decisions reflect the Company’s decision to focus more on relationship business in and around its current footprint. In addition to the above lending changes, the Company has also announced a plan to reduce its mortgage back securities investment portfolio through sale and run-off over the next several years. Collectively, the above loan and investment plans are targeted to release approximately $1 billion in less profitable interest earning assets over the next several years, with proceeds targeted to be used to reduce higher costing wholesale funds.
Berkshire's Board authorized the repurchase of 2.4 million common shares for the period expiring on March 31, 2020, pending regulatory approval. This replaces the Company’s existing unused 500,000 share repurchase authorization. As a result of Berkshire’s plans to reduce certain assets described above and to improve profitability, the Company anticipates that it may generate excess capital from its operations and the above authorization provides a mechanism to return excess capital to shareholders when circumstances are appropriate. The authorization does not constitute a commitment to repurchase shares and share repurchases are subject to market and other conditions. This authorization is equivalent to approximately 4.7% of Berkshire’s outstanding shares including 5.7 million shares expected to be issued as merger consideration for the SI Financial Group acquisition. Under the authorization, stock repurchases may be made through open market purchases, block trades, privately negotiated transactions, or pursuant to a trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities and Exchange Commission. Most repurchases of stock, if any, would be funded by dividends from the Bank funded by cash proceeds from asset reductions. In support of the Company’s objective of providing reliable and increasing operating dividends, in January Berkshire announced a 5% increase in its quarterly cash dividend to common shareholders to $0.23 per share.
During the quarter, the Company completed the consolidation of six existing branches. Business retention is anticipated to be strong due to the Company’s other delivery channels including its large branch network, its MyBankerTM dedicated service team, and its evolving digital delivery channels. The Company is further reviewing its existing branches for additional consolidations later in 2019. Through efficiencies and refocused operations, the Company is targeting a 5% overall reduction in the run-rate of non-interest expenses related to its core operations. Simultaneously, the Company is further developing its MyBankerTM and digital product and service delivery channels. Berkshire is also pursuing the development of nontraditional offices to serve historically underbanked urban communities, together with loan and deposit offerings that will complement this initiative. During the first quarter, Berkshire’s Board formed a Corporate Responsibility and Culture Committee, which will oversee important initiatives including diversity and inclusion in its workforce as part of enhancing a culture of belonging and developing a 21st century community bank. The Company has published its first annual Corporate Social Responsibility Report, which is available on its web site.
75
The first quarter was the first full quarter under the leadership of the new CEO, Richard Marotta. Mr. Marotta has emphasized a focus on profitability and strategic management of capital and liquidity. The first quarter strategic and cultural initiatives reflect his key priorities. The Company is focused on improving its operations organically using the best opportunities across its regions. Asset growth is targeted to be in balance with organic deposit growth, with improvement in capital and liquidity metrics targeted based on current strategic initiatives. 2019 is the first year when all board members are up for election. Two board members, Messrs. Bossidy and Sheehan, declined to stand for re-election. SI Financial CEO Rheo Brouillard is expected to join Berkshire’s board after the closing of the transaction. Also in 2019, two executives retired, Ms. Johnston and Mr. Carroll, and a third executive, Ms. O’Rourke, resigned to pursue other interests.
The acquisition of SI Financial Group remains on track to be completed in the second quarter of 2019. Total merger related costs are expected to remain within plan.
COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2019 AND DECEMBER 31, 2018
Summary: Total assets were unchanged at $12.2 billion in the first quarter. Total loans decreased by 1% as lending operations were targeted toward higher profitability customer relationship strategies. The Company has ceased originating indirect auto loans and as a result is targeted to have less future reliance on higher cost wholesale funds as the existing portfolio seasons and is paid down. Total deposits increased by 2%, half of which was due to daily fluctuations of payroll deposits with most of the rest of the growth in time deposits. Liquidity, capital, and asset quality metrics improved compared to the prior quarter. Book value per common share increased by 1.4% to $33.75 and the non-GAAP measure of tangible book value per common share improved by 2.4% to $21.66. Pursuant to the adoption of new accounting requirements, approximately $80 million has been recorded to other assets and other liabilities related to assets in use through lease arrangements. Interest bearing assets and liabilities were affected by the 0.25% increase in the target Fed Funds rate in the fourth quarter of 2018 and by a decrease in long term market interest rates that emerged in the most recent quarter. The operations of FCLS have been reported as discontinued operations retrospectively for all periods presented. FCLS mortgage loans held for sale have also been classified as discontinued operations. These balances increased in the first quarter from seasonal lows in the fourth quarter.
Securities: There were no major changes in the securities portfolio, which decreased by 1% during the quarter primarily due to run-off. The yield increased quarter-over-quarter to 3.52% from 3.38% but is expected to decrease in future quarters. The average life of the bond portfolio was 5.0 years at quarter-end, compared to 5.8 years at the start of the quarter. The fair value of investment securities was a 0.2% premium to book value at period-end, compared to a 1.2% discount at the start of the period due to higher bond prices resulting from lower long-term rates prevailing at March 31, 2019. The Company has announced a plan to reduce the size of the investment portfolio by approximately $450 million over the next two years through sales and run-off of shorter duration mortgage-backed securities presently yielding approximately 2.90%, and with an average life of approximately 4 years. Proceeds from these securities will be available to reduce higher cost wholesale funding with a current cost of approximately 2.50%, along with being available to fund stock repurchases.
Loans: Total loans decreased by 1% during the quarter, with decreases in all major categories. This change reflects the Company’s strategy to focus on more profitable customer relationships in and around its footprint, including its ABL, equipment lending, and SBA lending operations. Construction loan balances were also seasonally lower. The Company ceased originating indirect consumer loans during the quarter. This portfolio totaled $492 million at quarter-end, yielding approximately 4.15% with an approximate average life of 2.25 years. The Company expects to runoff this portfolio, which consists primarily of prime auto loans in New England and New York. The Company also plans to exit its aircraft lending business, with a portfolio totaling approximately $175 million with a current yield of 4.90% and a 3.5 year average life. This portfolio was acquired through the Commerce Bancshares Corp. merger in 2017. The Company is continuing to offer residential mortgages in its footprint through its Berkshire Home Lending operations, together with targeted correspondent bank wholesale activity. The loan yield decreased quarter-over-quarter by 0.21% to 4.73% due to high purchased loan accretion recorded in the fourth quarter. Measured before accretion, the yield increased by 0.10% to 4.67%.
76
Asset Quality: Loan quality metrics were generally favorable and improving in the first quarter of 2019. Annualized net loan charge-offs measured 0.15% of average loans in the first quarter, and period-end nonperforming assets measured 0.26% of total assets. Accruing delinquent loans were 0.45% of period-end total loans. There was no nonperforming asset with a carrying value exceeding $1 million except for one nonperforming commercial real estate relationship with a balance exceeding $10 million, which was well secured and in the process of foreclosure.
At period-end, the total contractual balance of purchased credit impaired loans was $121 million, with a $46 million carrying value, or 38% of the contractual balance. The contractual balance included Boston area taxi medallion loans acquired at a significant merger discount, and which had a net carrying value of approximately $27 million. The portfolio is evaluated as a pool and is recorded as accruing, and no charge-offs have been recorded on these loans. Criticized loans increased to 2.3% of total loans from 2.1% at the start of the year.
The Company plans to adopt the Current Expected Credit Loss (“CECL”) accounting standard, ASU No. 2016-13, as of January 1, 2020. At the date of adoption, the Company expects to increase the allowance for credit losses with a resulting negative adjustment to retained earnings. Additionally, under this standard, the credit related discount on purchased loans will be recorded to the loan loss allowance, and the gross carrying balance of loans will increase by this amount. Also, this new standard directs that the accretion of credit related purchased loan discount will be recorded to the loan loss allowance. This accretion is currently recorded to loan interest income and it has historically contributed to loan interest income in most periods.
Deposits and Borrowings: Period-end deposits increased by 2% in total and by 1% excluding the $95 million increase in overnight payroll deposits. When payroll cycles span a weekend, the majority of these balances are held in money market accounts, such as at March 31, 2019. Otherwise, these balances are generally held in transaction accounts. Total payroll deposits ended the period at $562 million, compared to $467 million at the start of the period. The average balance of NOW accounts increased quarter-over-quarter by 5%, compared to a 3% decrease in average demand deposit balances. This is attributed in part to customer demand for interest bearing balances as interest rates have risen. Time deposit growth was primarily due to brokered time deposits, which increased to $1.44 billion at period-end, compared to $1.40 billion at the start of the year. The Company consolidated six branch offices during the most recent quarter and is targeting strong deposit retention based on its other strong delivery channels, including nearby branches, its MyBankerTM team of personalized service professionals, and its digital banking channels. The cost of deposits increased quarter-over-quarter by 0.12% to 1.19% following tightening by the Federal Reserve Bank in the prior quarter. Further tightening by the Fed was suspended in the first quarter. Total borrowings from continuing operations decreased by $308 million, or 20% during the quarter with proceeds from deposit growth and reduced assets. The cost of borrowings increased by 0.35% due to higher rates and spreads for wholesale funding.
Derivative Financial Instruments: The notional balance of derivative financial instruments increased to $3.7 billion from $3.3 billion during the quarter. Mortgage banking related derivatives increased seasonally. Derivatives related to commercial loan interest rate swaps increased by 4% as demand remained strong based on market interest rate expectations.
Shareholders’ Equity: Shareholders’ equity increased by 2% in the first quarter of 2019 due to retained earnings and unrealized securities gains. Due to the decrease in total assets, capital metrics improved. The ratio of equity to assets improved to 13.0% from 12.7%, and the non-GAAP ratio of tangible equity to tangible assets improved to 8.8% from 8.6%. The Company focuses on the non-GAAP measure return on tangible common equity in assessing internal capital generation to support dividends and organic growth. This measure was 11.4% in the most recent quarter, while the return on equity was 6.0%.
COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND MARCH 31, 2018
77
Summary: First quarter GAAP earnings totaled $0.51 per share in 2019 compared to $0.55 per share in 2018. The non-GAAP measure of adjusted earnings per share was $0.60 and $0.65 in these periods, respectively. Both GAAP and adjusted earnings decreased year-over-year due primarily to lower purchased loan accretion revenue and higher expenses. Purchased loan accretion is expected to be lower in 2019 compared to 2018 due to the seasoning of the acquired loan portfolio. The return on equity measured 6.0% in the most recent quarter, and the non-GAAP measure of adjusted return on tangible common equity was 11.4%. The return on assets measured 0.78% and the non-GAAP measure of adjusted return on assets was 0.92%. The efficiency ratio measured 59.5% in the most recent quarter. Results in 2019 included the benefit of the integration of operations acquired in the Commerce Bancshares Corp. merger, with related cost savings completed by midyear 2018. The Company is also benefiting in 2019 from restructuring actions taken in 2018.
Adjustments made to GAAP results in determining adjusted EPS were comprised of exclusions for unrealized securities gains/losses, along with merger and restructuring charges in both periods. Adjusted results in prior periods have been retrospectively adjusted to exclude FCLS national mortgage banking operations. References to revenue and expenses in this discussion are based on continuing operations, unless otherwise stated. The $0.09 per share in after-tax net adjusting items in the most recent quarter included approximately $0.04 in unrealized securities gains, $0.01 in loss from discontinued operations, $0.03 in merger charges, and $0.09 in restructuring and other charges. In the first quarter of 2018, the major adjusting items were securities losses of $0.02 per share and merger related expense of $0.08 per share.
Revenue: Net revenue from continuing operations increased year-over-year by 3% due to changes in unrealized securities gains/losses. Excluding these items, adjusted revenue was flat year over year. Growth in net interest income from business activities was mostly offset by lower revenue from purchased loan accretion. On a per share basis, annualized net revenue from continuing operations totaled $9.27 per share in the first quarter of 2019.
Net Interest Income: Net interest income increased by 1% year-over year and by 3% before purchased loan accretion. First quarter average earning assets increased by 6% year-over-year due to an 8% increase in average loans from business activities during 2018. The net interest margin declined to 3.17% from 3.36%. The contribution from purchased loan accretion decreased to 0.05% from 0.13%. Measured before accretion, the margin decreased by 0.11%. While the Company’s modeled interest sensitivity has been slightly positive in the event of a parallel upward shift in the yield curve, the rising rates over the last year resulted in a flattening yield curve, which was unfavorable to the margin. Additionally, balance sheet growth in 2018 was primarily funded through the higher cost wholesale sources of brokered deposits and borrowings. Actions begun in the most recent quarter to reduce lower yielding assets and higher cost funds are targeted to support the margin going forward. Asset yields and funding costs both increased year-over-year due to market interest rate increases in 2018.
Non-Interest Income: First quarter fee income decreased by 2% year-over-year due to a 15% decrease in deposit related fees. The decrease in deposit related fees was due to lower debit card revenue as a result of the impact of the Durbin Amendment for banks crossing the $10 billion asset threshold. The annualized impact of this regulation is estimated to be approximately $5 million, and it became effective in midyear 2018. Loan related fee income increased by 25% year-over year primarily due to SBA loan sale gains recorded in the most recent quarter that were related to prior quarter loan originations that could not be processed for sale due to the federal government partial shutdown. Non-interest income includes items not viewed as related to normalized operations, including gains/losses on securities and the sale of business operations. Unrealized securities gains were recorded in 2019 compared to losses in 2018 due to stock market changes related to the Company’s portfolio of equity securities.
Loan Loss Provision: The first quarter loan loss provision decreased year-over-year due to the decrease in loans in 2019. The 2019 provision exceeded net loan charge-offs and resulted in a slight increase in the ratio of the loan loss allowance to 0.69% from 0.68% during the most recent period. This provision is a charge to earnings in an amount sufficient to maintain the allowance for loan losses at a level deemed adequate by the Company. The level of the allowance is a critical accounting estimate. It is an estimate of the probable and estimable loan losses in the portfolio as of period-end.
78
Non-Interest Expense and Income Tax Expense: Total non-interest expense from continuing operations increased by 10% including higher merger and restructuring charges, which are viewed as not related to ongoing operations. Excluding these charges, adjusted non-interest expense increased year-over-year by 8%. In the most recent quarter, merger expense was primarily related to the planned acquisition of SI Financial Group. Restructuring expenses included lease terminations and severance costs and were related to branch consolidations and the Company’s strategic initiatives to streamline operations, targeting a 55% efficiency ratio by the end of the year and including the benefit of integrated operations from SI Financial Group. The Company generally targets a payback of three years or less when incurring restructuring charges to streamline operations. As part of its initiatives, the Company is evaluating additional potential branch consolidations for later in 2019.
The year-over-year increase in operating expenses included higher professional fees, FDIC premiums, and increases in other expenses. FDIC insurance premiums have increased due to crossing the $10 billion asset threshold. Professional fees and other expenses included costs related to current market initiatives. Other expenses included higher workout expenses as the Company’s risk management maintains a focus on identifying and resolving problem credits, contributing to its favorable problem asset levels. Risk related charges included operating charges related to the Company’s home equity portfolio. Due to lower loan production, lending related expense deferrals declined year-over-year. Excluding FCLS, full time equivalent staff totaled 1,457 positions at first quarter-end, compared to 1,485 at the start of the quarter. This 2% reduction was due to various efficiency initiatives undertaken during the quarter. FCLS full time equivalent staff totaled 431 positions at quarter-end. The effective income tax rate measured 22% in the first quarter of 2019. The marginal effective income tax rate remained 27% including the combined impact of federal and state income taxes on taxable income.
Discontinued Operations. The FCLS national mortgage banking operations were retroactively classified as discontinued operations as a result of the Company’s decision to pursue the sale of these operations. The first quarter after-tax results of these operations were a loss of $0.01 per share in 2019, compared to approximately break-even in 2018. The discontinued operations are not viewed as related to the Company’s normalized operations and are excluded from its measure of adjusted earnings, which totaled $2.79 per share in 2018 excluding discontinued operations. For the first quarter, FCLS originated $398 million in loans held for sale in 2019, compared to $480 million in 2018. While gain on sale margins were held relatively unchanged, FCLS was not fully able to offset the volume decline, resulting in the larger loss in 2019. As a result of falling long term rates towards the end of the most recent quarter, business volumes were improving as the current period ended.
SI Financial Group Merger. Berkshire continues to target the completion of this acquisition during the second quarter of 2019. The core systems integration is targeted for the fourth quarter of 2019. SI Financial shareholders approved the merger in April 2019. The merger related charges remain on plan, estimated to total $29 million pre-tax and $23 million after-tax. Through March 31, 2019, Berkshire and SI Financial have together recorded approximately 19% of the total planned merger charges. The Company remains on target for the 30% cost efficiencies, estimated at $12.5 million, targeted for this merger, which are separate from the Company’s strategic cost reductions.
Total Comprehensive Income: Total comprehensive income includes net income together with other comprehensive income, which primarily consists of gains/losses on debt securities, after tax. First quarter comprehensive income was $34 million in 2019, compared to $11 million in 2018. This change reflected unrealized bond losses in 2018 due to rising long term interest rates, compared to unrealized bond gains in 2019 due to falling long term interest rates.
Liquidity and Cash Flows: Liquidity improved in the most recent quarter, as borrowings were reduced due to the paydown of borrowings from funds provided by deposit growth and asset reduction. This improvement is in line with the objectives of the Company’s strategic review to reduce leverage by reducing lower returning assets funded by higher cost wholesale funds. The ratio of loans/deposits improved to 98% from 101% during the quarter. The ratio of wholesale funds (brokered deposits plus borrowings) to assets improved to 21% from 23%, as wholesale funds decreased to $2.6 billion from $2.8 billion. At period-end, the Bank had $1.5 billion in borrowing availability
79
with the FHLBB, compared to $1.1 billion at the start of the year. The Company’s unpledged investment securities totaled $351 million at quarter-end, compared to $254 million at the start of the quarter.
The Bank has improved its collateral management over the last year to provide additional eligible collateral support for FHLBB borrowings, and has also increased the amount of unpledged securities available to support general liquidity needs. At period-end, the holding company had cash and equivalents totaling $73 million. Additional information about liquidity and cash flows is contained in the related section of the most recent Form 10-K.
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. Capital metrics improved in the most recent quarter due to growth in equity and a reduction in assets. The Company plans to issue new shares as consideration for the acquisition of SI Financial Group. This acquisition is expected to be modestly dilutive to the Company’s capital metrics. The Company performs capital stress tests and has a goal to maintain capital that meets the Well Capitalized designation under the most stressed scenario modeled. As previously noted, the Board has approved a 2.4 million common share stock repurchase authorization, subject to regulatory approval. The Company plans that the Bank will provide additional dividends to the parent as bank assets are reduced under its strategic initiatives, with the additional bank dividends funded from the cash generated by asset reductions. The Company plans that bank capital ratios will be modestly improved as a result of these balance sheet changes, including the impact of the increased dividends to the parent. The Bank’s statutory capacity to pay dividends to the holding Company is based on retained earnings. At March 31, 2019, the Bank’s statutory dividend capacity was $107 million for the payment of future dividends to the parent.
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 major changes in off-balance sheet arrangements and contractual obligations during the first quarter of 2019. Berkshire has an off-balance sheet contractual agreement to acquire SI Financial Group, which is targeted to be completed in the second quarter of 2019.
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 period-end. The premium or discount value of loans has historically been the most significant element of this period-end presentation. This premium or discount is a Level 3 estimate and reflects management’s subjective judgments. At period-end, the premium value of the loan portfolio was $182 million, or 2.1% of the carrying value, compared to $45 million, or 0.5% of carrying value at year-end 2018 due primarily to the impact of falling long term rates on fixed rate loan values. 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, loans held for sale, and derivative instruments. These measurements were generally based on Level 2 market-based inputs.
80
APPLICATION OF CRITICAL ACCOUNTING POLICIES
The Company’s significant accounting policies are described in Note 1 to the consolidated financial statements included in its most recent Annual Report on Form 10-K. Modifications to significant accounting policies made during the year are described in Note 1 to the consolidated financial statements included in Item 1 of this report. The preparation of the consolidated financial statements in accordance with GAAP and practices generally applicable to the financial services industry requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses, and to disclose contingent assets and liabilities. Actual results could differ from those estimates.
Management has identified the Company's most critical accounting policies as related to:
• | Allowance for Loan Losses |
• | Acquired Loans |
• | Income Taxes |
• | Goodwill and Identifiable Intangible Assets |
• | Determination of Other-Than-Temporary Impairment of Securities |
• | Fair Value of Financial Instruments |
These particular significant accounting policies are considered most critical in that they are important to the Company’s financial condition and results, and they require management’s subjective and complex judgment as a result of the need to make estimates about the effects of matters that are inherently uncertain. The accounting policies and estimates, including the nature of the estimates and types of assumptions used, are described in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in the Company’s most recent Form 10-K and pertain to discussion in Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of this report.
The notes to the consolidated financial statements describe the Company’s implementation plan for ASU No. 2016-13, which changes the accounting for credit losses on financial instruments. While early adoption is allowed, the Company has no current plans to adopt this standard before the beginning of fiscal year 2020. The new guidance may result in an increase in the allowance for loan losses and a decrease in retained earnings, however, the Company is still in the process of determining the magnitude of the change and its impact on the Company's consolidated financial statements. The composition of the loan and securities portfolio, as well as the status of the economic environment, will be significant factors that impact the balances at date of adoption. Among other things, this new standard directs that the accretion of credit related purchased loan discount will be recorded to the loan loss allowance. This accretion is currently recorded to loan interest income and it has historically contributed to loan interest income in most periods.
81
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 2019. 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.
The Company estimates that there were no significant changes in its interest rate sensitivity during the most recent quarter. The reduction of short-term wholesale funding and the lengthening of expected loan lives due to lower long term rates combined to modestly contribute to asset sensitivity of interest income and reduction in equity at risk in a rising rate market. The Company believes that its plan to acquire and integrate the operations of SI Financial and to make balance sheet structural adjustments based on its strategic review, as previously discussed, will be implemented in a manner consistent with its objective to maintain a neutral or asset sensitive interest rate risk profile.
82
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.
83
PART II
ITEM 1. LEGAL PROCEEDINGS
As of March 31, 2019, neither the Company nor the Bank was involved in any pending legal proceedings believed by management to be material to the Company’s financial condition or results of operations. 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. A summary of legal matters involving unsettled litigation or pertaining to pending transactions are as follows:
On April 28, 2016, the Company and the 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. On January 4, 2019, the Parties reached an agreement in principle to settle the matter on a class-wide basis. Among other terms, the agreement in principle provides that the Defendants will pay a total of Three Million Dollars ($3.0 million) in exchange for the dismissal with prejudice and release of all claims that have been or could have been asserted in the lawsuit on behalf of the Plaintiff and the Settlement Class Members. The Parties are in the process of negotiating the final terms of a written Settlement Agreement. Once the Parties execute the Settlement Agreement, it will be presented to the Court for preliminary approval, class notice, a period for members to opt out or object, and a final approval hearing. The Company accrued $3.0 million as of March 31, 2019, in anticipation of a settlement.
On January 29, 2018, the Bank was served with an amended complaint filed nominally against Berkshire Hills in the Business Litigation Session of the Massachusetts Superior Court sitting in Suffolk County. The amended complaint was filed by two residuary beneficiaries of an estate planning trust that was administered by the Bank as successor trustee following the death of the trust donor, and alleges the Bank breached its fiduciary duty and violated the Massachusetts Consumer Protection Act in the course of performing its duties as trustee. The complaint seeks compensatory, statutory, and punitive damages. Berkshire Hills and Berkshire Bank deny the allegations contained in the complaint and are vigorously defending this lawsuit.
On February 9, 2019, the Company received notice of a lawsuit filed in the United States District Court for the District of Connecticut by a purported SI Financial Group, Inc. (“SI Financial”) shareholder. The lawsuit purports to be filed as a putative class action lawsuit against SI Financial, the individual members of the SI Financial board of directors, and the Company, in connection with the Company’s announced intention to acquire and merge with SI Financial. The Plaintiff, on behalf of himself and similarly-situated SI Financial shareholders, generally alleges that the registration statement filed with the SEC on February 4, 2019 contains materially misleading omissions or misrepresentations in violation of Section 14(a) and Section 20(a) of the Exchange Act, and Rule 14a-9 promulgated thereunder. The Plaintiff seeks injunctive relief, unspecified damages, and an award of attorneys’ fees and expenses. Of note, although the Company is named in the caption to atop this complaint, neither the Company, nor Berkshire Bank, nor any of their affiliates are identified as defendants in this action. The Company, SI Financial and the individual Defendants deny the allegations contained in the complaint and intend to vigorously defend this lawsuit.
On February 15, 2019, the Company received notice of another lawsuit filed in the United States District Court for the District of Connecticut by a purported SI Financial shareholder against SI Financial and the individual members of the SI Financial board of directors in connection with the Company’s announced intention to acquire and merge with SI Financial. The plaintiff, solely on behalf of himself, generally alleges that the registration statement filed with the SEC on February 4, 2019 contains materially misleading omissions or misrepresentations in violation of Section 14(a) and Section 20(a) of the Exchange Act, and Rule 14a-9 promulgated thereunder. The plaintiff seeks injunctive relief, unspecified damages, and an award of attorneys’ fees and expenses. Of note, although the Company is named as an interested non-party in this complaint, neither the Company, nor Berkshire Bank, nor any
84
of their affiliates are identified as defendants in this action. SI Financial and the individual Defendants deny the allegations contained in the complaint and intend to vigorously defend this lawsuit.
On February 21, 2019, the Company received notice of a lawsuit filed in the Maryland Circuit Court for Baltimore County by a purported SI Financial shareholder. The lawsuit purports to be filed as a putative class action lawsuit and as a derivative action on behalf of SI Financial against the individual members of the SI Financial board of directors and the Company, in connection with the Company’s announced intention to acquire and merge with SI Financial. The Plaintiff, on behalf of himself and both similarly-situated SI Financial shareholders and SI Financial itself, generally alleges that the individual Defendants breached their fiduciary duties as directors of SI Financial by causing SI Financial to agree to the merger transaction with the Company. The Plaintiff seeks injunctive and other equitable relief, unspecified damages, and an award of attorneys’ fees and expenses. Of note, although the Company is named as a defendant in this complaint, there are no direct allegations or causes of action stated in the complaint against Company, or Berkshire Bank, or any of their affiliates. The Company, SI Financial and the individual Defendants deny the allegations contained in the complaint and intend to vigorously defend this lawsuit.
85
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 the Company's business, financial condition, or future operating results. The risks described in this form are not the only risks presently facing the Company. Additional risks and uncertainties not currently known to the Company, or currently deemed to be immaterial, also may materially adversely affect the Company's business, financial condition, and/or operating results. There were no major changes in risk factors identified during the first quarter of 2019.
86
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, 2019 and March 31, 2018, the Company transferred 1,936 and 1,437 shares, respectively.
(b) Not applicable.
(c) The following table provides certain information with regard to shares repurchased by the Company in the first quarter of 2019:
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, 2019 | — | $ | — | — | 500,000 | ||||||||
February 1-28, 2019 | — | — | — | 500,000 | |||||||||
March 1-31, 2019 | — | — | — | 500,000 | |||||||||
Total | — | $ | — | — | 500,000 |
In April 2019, the Company announced that its Board of Directors authorized a new stock repurchase program, pursuant to which the Company may repurchase up to 2.4 million shares of the Company's common stock. The new stock repurchase program is subject to regulatory approval and replaces the Company's existing unused 500,000 share repurchase authorization. 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, 2019, 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.
87
ITEM 6. EXHIBITS
3.1 | ||
3.2 | ||
4.1 | ||
4.2 | ||
31.1 | ||
31.2 | ||
32.1 | ||
32.2 | ||
101 |
_______________________________________
(1) | Incorporated herein by reference from the Exhibits to the Form 10-Q as filed on August 9, 2018. |
(2) | Incorporated herein by reference from the Exhibits to the Form 8-K as filed on June 26, 2017. |
(3) | Incorporated herein by reference from the Exhibits to the 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 October 16, 2017. |
88
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, 2019 | By: | /s/ Richard M. Marotta |
Richard M. Marotta | ||
Chief Executive Officer | ||
Dated: May 10, 2019 | By: | /s/ James M. Moses |
James M. Moses | ||
Senior Executive Vice President, Chief Financial Officer |
89