Annual Statements Open main menu

Dime Community Bancshares, Inc. /NY/ - Quarter Report: 2015 March (Form 10-Q)

Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________

FORM 10-Q

______________________

 

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

 

 

SECURITIES EXCHANGE ACT OF 1934

 

 

For the quarterly period ended March 31, 2015

______________________

Commission file number 001-34096

______________________

BRIDGE BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

NEW YORK

 

11-2934195

(State or other jurisdiction of incorporation or organization)

 

(IRS Employer Identification Number)

 

 

 

2200 MONTAUK HIGHWAY, BRIDGEHAMPTON, NEW YORK

 

11932

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (631) 537-1000

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X] No [  ]

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [X] No [ ]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):

 

Large accelerated filer [  ]

 

Accelerated filer [X]

 

 

 

Non-accelerated filer [  ] (Do not check if a smaller reporting company)

 

Smaller reporting company [  ]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [  ] No [X]

 

There were 11,709,905 shares of common stock outstanding as of May 7, 2015.

 

 



Table of Contents

 

 

BRIDGE BANCORP, INC.

 

 

PART I -

FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

3

 

 

 

 

Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014

3

 

 

 

 

Consolidated Statements of Income for the Three Months Ended March 31, 2015 and 2014

4

 

 

 

 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014

5

 

 

 

 

Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2015 and 2014

6

 

 

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014

7

 

 

 

 

Condensed Notes to Consolidated Financial Statements

8

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

33

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

47

 

 

 

Item 4.

Controls and Procedures

48

 

 

 

PART II -

OTHER INFORMATION

48

 

 

 

Item 1.

Legal Proceedings

48

 

 

 

Item 1A.

Risk Factors

48

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

49

 

 

 

Item 3.

Defaults Upon Senior Securities

49

 

 

 

Item 4.

Mine Safety Disclosures

49

 

 

 

Item 5.

Other Information

49

 

 

 

Item 6.

Exhibits

49

 

 

 

Signatures

 

50

 

 

 



Table of Contents

 

 

Item 1. Financial Statements

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets (unaudited)

(In thousands, except share and per share amounts)

 

 

 

March 31,

 

December 31,

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Cash and due from banks

 

$

36,996

 

$

45,109

 

Interest earning deposits with banks

 

11,781

 

6,621

 

Total cash and cash equivalents

 

48,777

 

51,730

 

 

 

 

 

 

 

Securities available for sale, at fair value

 

529,998

 

587,184

 

Securities held to maturity (fair value of $215,372 and $216,289, respectively)

 

211,680

 

214,927

 

Total securities

 

741,678

 

802,111

 

 

 

 

 

 

 

Securities, restricted

 

8,619

 

10,037

 

 

 

 

 

 

 

Loans held for investments

 

1,403,129

 

1,338,327

 

Allowance for loan losses

 

(18,260

)

(17,637

)

Loans, net

 

1,384,869

 

1,320,690

 

 

 

 

 

 

 

Premises and equipment, net

 

32,754

 

32,424

 

Accrued interest receivable

 

6,389

 

6,425

 

Goodwill

 

9,450

 

9,450

 

Core deposit intangible

 

794

 

842

 

Bank owned life insurance

 

30,874

 

30,644

 

Prepaid pension

 

4,926

 

4,927

 

Other assets

 

18,179

 

19,373

 

Total Assets

 

$

2,287,309

 

$

2,288,653

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Demand deposits

 

$

640,998

 

$

703,130

 

Savings, NOW and money market deposits

 

1,059,184

 

989,287

 

Certificates of deposit of $100,000 or more

 

84,398

 

83,071

 

Other time deposits

 

54,829

 

58,291

 

Total deposits

 

1,839,409

 

1,833,779

 

 

 

 

 

 

 

Federal Funds Purchased

 

105,000

 

75,000

 

Federal Home Loan Bank advances

 

106,707

 

138,327

 

Repurchase agreements

 

26,244

 

36,263

 

Junior subordinated debentures

 

16,002

 

16,002

 

Other liabilities and accrued expenses

 

13,796

 

14,164

 

Total Liabilities

 

2,107,158

 

2,113,535

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, par value $.01 per share (2,000,000 shares authorized; none issued)

 

 

 

Common stock, par value $.01 per share:

 

 

 

 

 

Authorized: 20,000,000 shares; 11,711,746 and 11,651,398 shares issued, respectively; 11,704,184 and 11,650,405 shares outstanding, respectively

 

117

 

117

 

Surplus

 

119,370

 

118,846

 

Retained earnings

 

66,623

 

64,547

 

Less: Treasury Stock at cost, 7,562 and 993 shares, respectively

 

(192

)

(25

)

 

 

185,918

 

183,485

 

Accumulated other comprehensive loss, net of income taxes

 

(5,767

)

(8,367

)

Total Stockholders’ Equity

 

180,151

 

175,118

 

Total Liabilities and Stockholders’ Equity

 

$

2,287,309

 

$

2,288,653

 

 

See accompanying condensed notes to the Unaudited Consolidated Financial Statements

 

3



Table of Contents

 

 

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of  Income (unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

Interest income:

 

 

 

 

 

Loans (including fee income)

 

$

16,490

 

$

13,314

 

Mortgage-backed securities, CMOs and other asset-backed securities

 

2,567

 

2,291

 

U.S. GSE securities

 

405

 

807

 

State and municipal obligations

 

746

 

701

 

Corporate Bonds

 

185

 

154

 

Deposits with banks

 

7

 

8

 

Other interest and dividend income

 

107

 

83

 

Total interest income

 

20,507

 

17,358

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

Savings, NOW and money market deposits

 

773

 

837

 

Certificates of deposit of $100,000 or more

 

190

 

175

 

Other time deposits

 

112

 

95

 

Federal funds purchased and repurchase agreements

 

146

 

129

 

Federal Home Loan Bank advances

 

250

 

245

 

Junior subordinated debentures

 

341

 

341

 

Total interest expense

 

1,812

 

1,822

 

 

 

 

 

 

 

Net interest income

 

18,695

 

15,536

 

Provision for loan losses

 

800

 

700

 

Net interest income after provision for loan losses

 

17,895

 

14,836

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

Service charges on deposit accounts

 

853

 

799

 

Fees for other customer services

 

598

 

566

 

Net securities losses

 

(10

)

(1,112

)

Title fee income

 

463

 

322

 

Other operating income

 

900

 

227

 

Total non-interest income

 

2,804

 

802

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

Salaries and employee benefits

 

7,523

 

6,206

 

Occupancy and equipment

 

2,203

 

1,615

 

Technology and communications

 

790

 

717

 

Marketing and advertising

 

573

 

421

 

Professional services

 

521

 

356

 

FDIC assessments

 

311

 

288

 

Acquisition costs and branch restructuring

 

175

 

4,434

 

Amortization of core deposit intangible

 

48

 

58

 

Other operating expenses

 

1,166

 

918

 

Total non-interest expense

 

13,310

 

15,013

 

 

 

 

 

 

 

Income before income taxes

 

7,389

 

625

 

Income tax expense

 

2,626

 

219

 

Net income

 

$

4,763

 

$

406

 

Basic earnings per share

 

$

0.41

 

$

0.04

 

Diluted earnings per share

 

$

0.41

 

$

0.04

 

 

See accompanying condensed notes to the Unaudited Consolidated Financial Statements

 

4



Table of Contents

 

 

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

Net Income

 

$

4,763

 

$

406

 

Other comprehensive income:

 

 

 

 

 

Change in unrealized net gains\losses on securities available for sale, net of reclassification and deferred income taxes

 

2,966

 

3,411

 

Adjustment to pension liability, net of deferred income taxes

 

54

 

(4

)

Unrealized losses on cash flow hedge, net of deferred income taxes

 

(420

)

(91

)

Total other comprehensive income

 

2,600

 

3,316

 

Comprehensive income

 

$

7,363

 

$

3,722

 

 

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

 

5



Table of Contents

 

 

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity (unaudited)

(In thousands, except per share amounts)

 

 

 

Common
Stock

 

Surplus

 

Retained
Earnings

 

Treasury
Stock

 

Accumulated
Other
Comprehensive
Loss

 

Total

 

Balance at January 1, 2015

 

$

117

 

$

118,846

 

$

64,547

 

$

(25

)

$

(8,367

)

$

175,118

 

Net income

 

 

 

 

 

4,763

 

 

 

 

 

4,763

 

Shares issued under the dividend reinvestment plan (“DRP”)

 

 

 

169

 

 

 

 

 

 

 

169

 

Stock awards granted and distributed

 

 

 

(43

)

 

 

43

 

 

 

 

Vesting of stock awards

 

 

 

 

 

 

 

(210

)

 

 

(210

)

Income tax effect of stock plans

 

 

 

48

 

 

 

 

 

 

 

48

 

Share based compensation expense

 

 

 

350

 

 

 

 

 

 

 

350

 

Cash dividend declared, $0.23 per share

 

 

 

 

 

(2,687

)

 

 

 

 

(2,687

)

Other comprehensive income, net of deferred income taxes

 

 

 

 

 

 

 

 

 

2,600

 

2,600

 

Balance at March 31, 2015

 

$

117

 

$

119,370

 

$

66,623

 

$

(192

)

$

(5,767

)

$

180,151

 

 

 

 

Common
Stock

 

Surplus

 

Retained
Earnings

 

Treasury
Stock

 

Accumulated
Other
Comprehensive
Loss

 

Total

 

Balance at January 1, 2014

 

$

113

 

$

111,377

 

$

61,441

 

$

(235

)

$

(13,236

)

$

159,460

 

Net income

 

 

 

 

 

406

 

 

 

 

 

406

 

Shares issued under the dividend reinvestment plan (“DRP”)

 

 

 

151

 

 

 

 

 

 

 

151

 

Shares issued in the acquisition of FNBNY Bancorp, net of offering costs (240,598 shares)

 

2

 

5,946

 

 

 

 

 

 

 

5,948

 

Stock awards granted and distributed

 

1

 

(332

)

 

 

331

 

 

 

 

Vesting of stock awards

 

 

 

 

 

 

 

(147

)

 

 

(147

)

Exercise of stock options

 

 

 

(2

)

 

 

9

 

 

 

7

 

Income tax effect of stock plans

 

 

 

30

 

 

 

 

 

 

 

30

 

Share based compensation expense

 

 

 

291

 

 

 

 

 

 

 

291

 

Cash dividend declared, $0.23 per share

 

 

 

 

 

(2,607

)

 

 

 

 

(2,607

)

Other comprehensive income, net of deferred income taxes

 

 

 

 

 

 

 

 

 

3,316

 

3,316

 

Balance at March 31, 2014

 

$

116

 

$

117,461

 

$

59,240

 

$

(42

)

$

(9,920

)

$

166,855

 

 

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

 

6



Table of Contents

 

 

BRIDGE BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (unaudited)

(In thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

Net Income

 

$

4,763

 

$

406

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Provision for loan losses

 

800

 

700

 

Depreciation and amortization (accretion)

 

(645

)

177

 

Net amortization on securities

 

1,038

 

885

 

Increase in cash surrender value of bank owned life insurance

 

(230

)

(69

)

Amortization of core deposit intangible

 

48

 

58

 

Share based compensation expense

 

350

 

291

 

Net securities losses

 

10

 

1,112

 

Decrease (increase) in accrued interest receivable

 

36

 

(759

)

Increase in other assets

 

(502

)

(3,929

)

(Decrease) increase in accrued expenses and other liabilities

 

(996

)

1,686

 

Net cash provided by operating activities

 

4,672

 

558

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of securities available for sale

 

(37,811

)

(148,637

)

Purchases of securities, restricted

 

(34,875

)

(80,235

)

Purchases of securities held to maturity

 

 

(17,962

)

Proceeds from sales of securities available for sale

 

73,788

 

198,763

 

Redemption of securities, restricted

 

36,293

 

79,380

 

Maturities, calls and principal payments of securities available for sale

 

25,281

 

15,712

 

Maturities, calls and principal payments of securities held to maturity

 

3,052

 

3,011

 

Net increase in loans

 

(65,656

)

(35,164

)

Proceeds from loan sale

 

1,861

 

 

Proceeds from sales of other real estate owned, net

 

 

2,242

 

Purchase of premises and equipment

 

(1,064

)

(1,008

)

Net cash acquired in business combination

 

 

2,926

 

Net cash provided by investing activities

 

869

 

19,028

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net increase (decrease) in deposits

 

5,704

 

(33,972

)

Net increase in federal funds purchased

 

30,000

 

2,000

 

Net (decrease) increase in FHLB advances

 

(31,499

)

15,000

 

Repayment of acquired unsecured debt

 

 

(1,450

)

Net (decrease) increase in repurchase agreements

 

(10,019

)

192

 

Net proceeds from issuance of common stock

 

169

 

151

 

Net proceeds from exercise of stock options

 

 

7

 

Repurchase of surrendered stock from vesting of restricted stock awards

 

(210

)

(147

)

Excess tax benefit (expense) from share based compensation

 

48

 

30

 

Cash dividends paid

 

(2,687

)

(2,607

)

Other, net

 

 

(192

)

Net cash used in in financing activities

 

(8,494

)

(20,988

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(2,953

)

(1,402

)

Cash and cash equivalents at beginning of period

 

51,730

 

45,573

 

Cash and cash equivalents at end of period

 

$

48,777

 

$

44,171

 

 

 

 

 

 

 

Supplemental Information-Cash Flows:

 

 

 

 

 

Cash paid for:

 

 

 

 

 

Interest

 

$

1,842

 

$

1,712

 

Income tax

 

$

1,260

 

$

883

 

 

 

 

 

 

 

Noncash investing and financing activities:

 

 

 

 

 

Securities which settled in the subsequent period

 

$

 

$

12,905

 

 

 

 

 

 

 

Acquisition of noncash assets and liabilities:

 

 

 

 

 

Fair value of assets acquired

 

$

 

$

209,022

 

Fair value of liabilities assumed

 

$

 

$

213,224

 

 

See accompanying condensed notes to the Unaudited Consolidated Financial Statements.

 

7



Table of Contents

 

 

BRIDGE BANCORP, INC. AND SUBSIDIARIES

CONDENSED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

 

1. BASIS OF PRESENTATION

 

Bridge Bancorp, Inc. (the “Company”) is a bank holding company incorporated under the laws of the State of New York. The Company’s business currently consists of the operations of its wholly-owned subsidiary, The Bridgehampton National Bank (the “Bank”). The Bank’s operations include its real estate investment trust subsidiary, Bridgehampton Community, Inc. (“BCI”), a financial title insurance subsidiary, Bridge Abstract LLC (“Bridge Abstract”), and Bridge Financial Services, Inc. (“Bridge Financial Services”), an investment services subsidiary. In addition to the Bank, the Company has another subsidiary, Bridge Statutory Capital Trust II which was formed in 2009. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements.

 

The accompanying Unaudited Consolidated Financial Statements, which include the accounts of the Company and its wholly-owned subsidiary, the Bank, have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. The Unaudited Consolidated Financial Statements included herein reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. In preparing the interim financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reported periods. Such estimates are subject to change in the future as additional information becomes available or previously existing circumstances are modified. Actual future results could differ significantly from those estimates. The annualized results of operations for the three months ended March 31, 2015 are not necessarily indicative of the results of operations that may be expected for the entire fiscal year. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain reclassifications have been made to prior year amounts, and the related discussion and analysis, to conform to the current year presentation. These reclassifications did not have an impact on net income or total stockholders’ equity. The Unaudited Consolidated Financial Statements should be read in conjunction with the Audited Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

2. EARNINGS PER SHARE

 

Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) No. 260-10-45 addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share (“EPS”).  The restricted stock awards and certain restricted stock units granted by the Company contain non-forfeitable rights to dividends and therefore are considered participating securities.  The two-class method for calculating basic EPS excludes dividends paid to participating securities and any undistributed earnings attributable to participating securities.

 

The computation of EPS for the three months ended March 31, 2015 and 2014 is as follows:

 

 

 

Three months ended,

 

 

 

March 31,

 

(In thousands, except per share data)

 

2015

 

2014

 

Net Income

 

$

4,763

 

$

406

 

Less: Dividends paid on and earnings allocated to participating securities

 

(118

)

 

Income attributable to common stock

 

$

4,645

 

$

406

 

 

 

 

 

 

 

Weighted average common shares outstanding, including participating securities

 

11,720

 

11,513

 

Less: weighted average participating securities

 

(301

)

(263

)

Weighted average common shares outstanding

 

11,419

 

11,250

 

Basic earnings per common share

 

$

0.41

 

$

0.04

 

 

 

 

 

 

 

Income attributable to common stock

 

$

4,645

 

$

406

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

11,419

 

11,250

 

Weighted average common equivalent shares outstanding

 

1

 

1

 

Weighted average common and equivalent shares outstanding

 

11,420

 

11,251

 

Diluted earnings per common share

 

$

0.41

 

$

0.04

 

 

8



Table of Contents

 

 

There were 37,739 and 5,131 options outstanding at March 31, 2015 and March 31, 2014, respectively, that were not included in the computation of diluted earnings per share because the options’ exercise prices were greater than the average market price of common stock and were, therefore, antidilutive. The $16.0 million in convertible trust preferred securities outstanding at March 31, 2015 and March 31, 2014, were not included in the computation of diluted earnings per share because the assumed conversion of the trust preferred securities was antidilutive.

 

3. STOCK BASED COMPENSATION PLANS

 

The Compensation Committee of the Board of Directors determines stock options and restricted stock awarded under the Bridge Bancorp, Inc. Equity Incentive Plan (“Plan”) and the Company accounts for this Plan under the FASB ASC No. 718 and 505. On May 4, 2012, the stockholders of the Company approved the Company’s 2012 Stock-Based Incentive Plan which supersedes the Bridge Bancorp, Inc. Equity Incentive Plan that was approved in 2006 (the “2006 Plan”). The plan provides for the grant of stock-based and other incentive awards to officers, employees and directors of the Company.

 

No new grants of stock options were awarded and no compensation expense was attributable to stock options for the three months ended March 31, 2015 and March 31, 2014 because all stock options were vested.

 

The intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the market price of our common stock as of the reporting date.  The intrinsic value of options exercised during the first quarter of 2015 and 2014 was $0 and $1,000, respectively. The intrinsic value of options outstanding and exercisable at March 31, 2015 and March 31, 2014 was $20,000 and $55,000, respectively.

 

A summary of the status of the Company’s stock options as of and for the three months ended March 31, 2015 is as follows:

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

Average

 

 

 

 

 

Number

 

Average

 

Remaining

 

Aggregate

 

 

 

of

 

Exercise

 

Contractual

 

Intrinsic

 

(Dollars in thousands, except per share amounts)

 

Options

 

Price

 

Life

 

Value

 

Outstanding, January 1, 2015

 

39,870

 

$

25.63

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

Expired

 

(2,131

)

$

30.60

 

 

 

 

 

Outstanding, March 31, 2015

 

37,739

 

$

25.35

 

1.549 years

 

$

20

 

Vested and Exercisable, March 31, 2015

 

37,739

 

$

25.35

 

1.549 years

 

$

20

 

 

 

 

Number of

 

Exercise

 

Range of Exercise Prices

 

Options

 

Price

 

 

 

34,739

 

$

25.25

 

 

 

3,000

 

$

26.55

 

 

 

37,739

 

 

 

 

During the three months ended March 31, 2015, restricted stock awards of 55,437 shares were granted. Of the 55,437 shares granted, 30,625 shares vest over seven years with a third vesting after years five, six and seven and 24,812 shares vest over five years with a third vesting after years three, four and five. During the three months ended March 31, 2014, restricted stock awards of 73,323 shares were granted. Of the 73,323 shares granted, 53,425 shares vest over seven years with a third vesting after years five, six and seven, 17,898 shares vest over five years with a third vesting after years three, four and five and the remaining 2,000 shares vest ratably over approximately two years. Compensation expense attributable to restricted stock awards was $302,000 and $251,000 for the three months ended March 31, 2015 and 2014, respectively.

 

9



Table of Contents

 

 

A summary of the status of the Company’s unvested restricted stock as of and for the three months ended March 31, 2015 is as follows:

 

 

 

 

 

Weighted

 

 

 

 

 

Average Grant-Date

 

 

 

Shares

 

Fair Value

 

Unvested, January 1, 2015

 

248,444

 

$

22.48

 

Granted

 

55,437

 

$

25.71

 

Vested

 

(31,627

)

$

21.70

 

Forfeited

 

 

 

Unvested, March 31, 2015

 

272,254

 

$

23.23

 

 

Effective for 2015, the Board revised the design of the Long Term Incentive Plan (“LTI Plan”) for Named Executive Officers (“NEOs”) to include performance based awards.  The LTI Plan includes 60% performance vested awards based on 3-year relative Total Shareholder Return (“TSR”) to the proxy peer group and 40% time vested awards.  The awards are in the form of restricted stock units and cliff vest after five years and require an additional two year holding period before the restricted stock units are delivered in shares of common stock. The Company recorded expense of approximately $14,000 and $0 for the three months ended March 31, 2015 and 2014, respectively.

 

In April 2009, the Company adopted a Directors Deferred Compensation Plan. Under the Plan, independent directors may elect to defer all or a portion of their annual retainer fee in the form of restricted stock units. In addition, Directors receive a non-election retainer in the form of restricted stock units.  These restricted stock units vest ratably over one year and have dividend rights but no voting rights. In connection with this Plan, the Company recorded expenses of approximately $34,000 and $40,000 for the three months ended March 31, 2015 and 2014, respectively.

 

4. SECURITIES

 

The following table summarizes the amortized cost and fair value of the available for sale and held to maturity investment securities portfolio at March 31, 2015 and December 31, 2014 and the corresponding amounts of unrealized gains and losses therein:

 

 

 

March 31, 2015

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Available for sale:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

68,409

 

$

25

 

$

(544

)

$

67,890

 

State and municipal obligations

 

62,567

 

458

 

(86

)

62,939

 

U.S. GSE residential mortgage-backed securities

 

128,542

 

1,337

 

(33

)

129,846

 

U.S. GSE residential collateralized mortgage obligations

 

204,172

 

666

 

(1,600

)

203,238

 

U.S. GSE commercial mortgage-backed securities

 

2,999

 

 

(18

)

2,981

 

U.S. GSE commercial collateralized mortgage obligations

 

21,672

 

34

 

(114

)

21,592

 

Other Asset backed securities

 

24,241

 

 

(961

)

23,280

 

Corporate Bonds

 

17,954

 

322

 

(44

)

18,232

 

Total available for sale

 

530,556

 

2,842

 

(3,400

)

529,998

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

11,291

 

187

 

 

11,478

 

State and municipal obligations

 

63,829

 

2,072

 

(10

)

65,891

 

U.S. GSE residential mortgage-backed securities

 

6,355

 

 

(21

)

6,334

 

U.S. GSE residential collateralized mortgage obligations

 

57,728

 

909

 

(419

)

58,218

 

U.S. GSE commercial mortgage-backed securities

 

13,127

 

369

 

 

13,496

 

U.S. GSE commercial collateralized mortgage obligations

 

36,387

 

661

 

(148

)

36,900

 

Corporate Bonds

 

22,963

 

115

 

(23

)

23,055

 

Total held to maturity

 

211,680

 

4,313

 

(621

)

215,372

 

Total securities

 

$

742,236

 

$

7,155

 

$

(4,021

)

$

745,370

 

 

10



Table of Contents

 

 

 

 

December 31, 2014

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

 

Available for sale:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

97,560

 

$

4

 

$

(2,139

)

$

95,425

 

State and municipal obligations

 

63,583

 

318

 

(208

)

63,693

 

U.S. GSE residential mortgage-backed securities

 

100,931

 

534

 

(40

)

101,425

 

U.S. GSE residential collateralized mortgage obligations

 

261,256

 

310

 

(2,967

)

258,599

 

U.S. GSE commercial mortgage-backed securities

 

3,016

 

 

(71

)

2,945

 

U.S. GSE commercial collateralized mortgage obligations

 

24,179

 

44

 

(141

)

24,082

 

Other Asset backed securities

 

24,190

 

 

(1,153

)

23,037

 

Corporate Bonds

 

17,952

 

161

 

(135

)

17,978

 

Total available for sale

 

592,667

 

1,371

 

(6,854

)

587,184

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

11,283

 

135

 

(41

)

11,377

 

State and municipal obligations

 

64,864

 

1,658

 

(98

)

66,424

 

U.S. GSE residential mortgage-backed securities

 

6,667

 

 

(97

)

6,570

 

U.S. GSE residential collateralized mortgage obligations

 

59,539

 

507

 

(862

)

59,184

 

U.S. GSE commercial mortgage-backed securities

 

13,213

 

233

 

(26

)

13,420

 

U.S. GSE commercial collateralized mortgage obligations

 

36,413

 

267

 

(431

)

36,249

 

Corporate Bonds

 

22,948

 

139

 

(22

)

23,065

 

Total held to maturity

 

214,927

 

2,939

 

(1,577

)

216,289

 

Total securities

 

$

807,594

 

$

4,310

 

$

(8,431

)

$

803,473

 

 

The following table summarizes the amortized cost, fair value and maturities of the available for sale and held to maturity investment securities portfolio at March 31, 2015. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

March 31, 2015

 

 

 

Amortized

 

Fair

 

(In thousands)

 

Cost

 

Value

 

Maturity

 

 

 

 

 

Available for sale:

 

 

 

 

 

Within one year

 

$

11,349

 

$

11,392

 

One to five years

 

52,385

 

52,274

 

Five to ten years

 

86,485

 

86,676

 

Beyond ten years

 

380,337

 

379,656

 

Total

 

$

530,556

 

$

529,998

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

Within one year

 

$

17,627

 

$

17,664

 

One to five years

 

35,439

 

35,726

 

Five to ten years

 

55,092

 

57,403

 

Beyond ten years

 

103,522

 

104,579

 

Total

 

$

211,680

 

$

215,372

 

 

11



Table of Contents

 

 

Securities with unrealized losses at March 31, 2015 and December 31, 2014, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

 

 

 

Less than 12 months

 

Greater than 12 months

 

March 31, 2015

 

 

 

Unrealized

 

 

 

Unrealized

 

(In thousands)

 

Fair Value

 

losses

 

Fair Value

 

losses

 

Available for sale:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

19,806

 

$

194

 

$

29,886

 

$

350

 

State and municipal obligations

 

9,496

 

46

 

6,024

 

40

 

U.S. GSE residential mortgage-backed securities

 

5,185

 

5

 

1,557

 

28

 

U.S. GSE residential collateralized mortgage obligations

 

37,795

 

197

 

79,948

 

1,403

 

U.S. GSE commercial mortgage-backed securities

 

2,981

 

18

 

 

 

U.S. GSE commercial collateralized mortgage obligations

 

3,113

 

56

 

11,264

 

58

 

Other Asset backed securities

 

23,280

 

961

 

 

 

Corporate Bonds

 

4,956

 

44

 

 

 

Total available for sale

 

106,612

 

1,521

 

128,679

 

1,879

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

State and municipal obligations

 

2,970

 

10

 

 

 

U.S. GSE residential mortgage-backed securities

 

6,334

 

21

 

 

 

U.S. GSE residential collateralized mortgage obligations

 

 

 

20,545

 

419

 

U.S. GSE commercial collateralized mortgage obligations

 

 

 

3,840

 

148

 

Corporate Bonds

 

6,981

 

19

 

1,996

 

4

 

Total held to maturity

 

$

16,285

 

$

50

 

$

26,381

 

$

571

 

 

 

 

Less than 12 months

 

Greater than 12 months

 

December 31, 2014

 

 

 

Unrealized

 

 

 

Unrealized

 

(In thousands)

 

Fair Value

 

losses

 

Fair Value

 

losses

 

Available for sale:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

4,991

 

$

8

 

$

90,233

 

$

2,131

 

State and municipal obligations

 

12,330

 

79

 

14,592

 

129

 

U.S. GSE residential mortgage-backed securities

 

 

 

1,554

 

40

 

U.S. GSE residential collateralized mortgage obligations

 

60,126

 

349

 

122,179

 

2,618

 

U.S. GSE commercial mortgage-backed securities

 

 

 

2,944

 

71

 

U.S. GSE commercial collateralized mortgage obligations

 

13,830

 

108

 

4,636

 

33

 

Other Asset backed securities

 

23,038

 

1,153

 

 

 

Corporate Bonds

 

9,865

 

135

 

 

 

Total available for sale

 

124,180

 

1,832

 

236,138

 

5,022

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

 

 

7,414

 

41

 

State and municipal obligations

 

11,343

 

97

 

202

 

1

 

U.S. GSE residential mortgage-backed securities

 

 

 

6,569

 

97

 

U.S. GSE residential collateralized mortgage obligations

 

10,422

 

46

 

30,413

 

816

 

U.S. GSE commercial mortgage-backed securities

 

 

 

4,188

 

26

 

U.S. GSE commercial collateralized mortgage obligations

 

14,392

 

73

 

8,611

 

358

 

Corporate Bonds

 

3,978

 

22

 

 

 

Total held to maturity

 

$

40,135

 

$

238

 

$

57,397

 

$

1,339

 

 

12



 

 

Other-Than-Temporary-Impairment

 

Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant. The investment securities portfolio is evaluated for OTTI by segregating the portfolio into two general segments and applying the appropriate OTTI model. Investment securities classified as available for sale or held-to-maturity are generally evaluated for OTTI under FASB ASC 320, Accounting for Certain Investments in Debt and Equity Securities. In determining OTTI under the FASB ASC 320 model, management considers many factors, including: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and (4) whether the Company has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: (1) OTTI related to credit loss, which must be recognized in the income statement and (2) OTTI related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.

 

At March 31, 2015, the majority of unrealized losses on both the available for sale and held to maturity securities are related to the Company’s U.S. GSE securities and U.S. GSE residential collateralized mortgage obligations.  The decrease in fair value of the U.S. GSE securities and U.S. GSE residential collateralized mortgage obligations is attributable to changes in interest rates and not credit quality.  The Company does not have the intent to sell these securities and it is more likely than not that it will not be required to sell the securities before their anticipated recovery. Therefore, the Company does not consider these securities to be other-than-temporarily impaired at March 31, 2015.

 

There were $73.8 million of proceeds from sales of securities with gross gains of approximately $0.5 million and gross losses of approximately $0.5 million realized for the three months ended March 31, 2015.  There were $198.8 million of proceeds from sales of securities with gross gains of approximately $0.3 million and gross losses of $1.4 million realized for the three months ended March 31, 2014. Proceeds from calls of securities were $0.2 million and $0.3 million for the three months ended March 31, 2015 and 2014, respectively.

 

Securities having a fair value of approximately $433.0 million and $451.1 million at March 31, 2015 and December 31, 2014, respectively, were pledged to secure public deposits and Federal Home Loan Bank and Federal Reserve Bank overnight borrowings.  The Company did not hold any trading securities during the three months ended March 31, 2015 or the year ended December 31, 2014.

 

The Bank is a member of the Federal Home Loan Bank (“FHLB”) of New York. Members are required to own a particular amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.  The Bank is a member of the Atlantic Central Banker’s Bank (“ACBB”) and is required to own ACBB stock. The Bank is also a member of the Federal Reserve Bank (“FRB”) system and required to own FRB stock.  FHLB, ACBB and FRB stock is carried at cost and periodically evaluated for impairment based on ultimate recovery of par value.  Both cash and stock dividends are reported as income.  The Bank owned approximately $8.6 million and $10.0 million in FHLB, ACBB and FRB stock at March 31, 2015 and December 31, 2014.  These amounts were reported as restricted securities in the consolidated balance sheets.

 

5. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

 

FASB ASC No. 820-10 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820-10 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:

 

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

13



 

 

Assets and liabilities measured on a recurring basis:

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

March 31, 2015 Using:

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Financial Assets:

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

67,890

 

 

 

$

67,890

 

 

 

State and municipal obligations

 

62,939

 

 

 

62,939

 

 

 

U.S. GSE residential mortgage-backed securities

 

129,846

 

 

 

129,846

 

 

 

U.S. GSE residential collateralized mortgage obligations

 

203,238

 

 

 

203,238

 

 

 

U.S. GSE commercial mortgage-backed securities

 

2,981

 

 

 

2,981

 

 

 

U.S. GSE commercial collateralized mortgage obligations

 

21,592

 

 

 

21,592

 

 

 

Other Asset backed securities

 

23,280

 

 

 

23,280

 

 

 

Corporate Bonds

 

18,232

 

 

 

18,232

 

 

 

Total available for sale

 

$

529,998

 

 

 

$

529,998

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

Derivatives

 

$

(1,624

)

 

 

$

(1,624

)

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

December 31, 2014 Using:

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Financial Assets:

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

U.S. GSE securities

 

$

95,425

 

 

 

$

95,425

 

 

 

State and municipal obligations

 

63,693

 

 

 

63,693

 

 

 

U.S. GSE residential mortgage-backed securities

 

101,425

 

 

 

101,425

 

 

 

U.S. GSE residential collateralized mortgage obligations

 

258,599

 

 

 

258,599

 

 

 

U.S. GSE commercial mortgage-backed securities

 

2,945

 

 

 

2,945

 

 

 

U.S. GSE commercial collateralized mortgage obligations

 

24,082

 

 

 

24,082

 

 

 

Other Asset backed securities

 

23,037

 

 

 

23,037

 

 

 

Corporate Bonds

 

17,978

 

 

 

17,978

 

 

 

Total available for sale

 

$

587,184

 

 

 

$

587,184

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

Derivatives

 

$

(943

)

 

 

$

(943

)

 

 

 

14



 

 

Assets measured at fair value on a non-recurring basis are summarized below:

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

March 31, 2015 Using:

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired loans

 

$

617

 

 

 

$

617

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

December 31, 2014 Using:

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired loans

 

$

558

 

 

 

$

558

 

 

Impaired loans with allocated allowance for loan losses at March 31, 2015 had a carrying amount of $0.6 million, which is made up of the outstanding balance of $1.0 million, net of a valuation allowance of $0.4 million. An additional provision for loan losses of $0.2 was necessary for the three months ended March 31, 2015. Impaired loans with allocated allowance for loan losses at December 31, 2014, had a carrying amount of $0.5 million, which is made up of the outstanding balance of $0.7 million, net of a valuation allowance of $0.2 million. This resulted in an additional provision for loan losses of $0.2 million at December 31, 2014.

 

The Company used the following method and assumptions in estimating the fair value of its financial instruments:

 

Cash and Due from Banks and Federal Funds Sold: Carrying amounts approximate fair value, since these instruments are either payable on demand or have short-term maturities. Cash on hand and non-interest due from bank accounts are Level 1 and interest bearing Cash Due from Banks and Federal Funds Sold are Level 2.

 

Securities Available for Sale and Held to Maturity: The estimated fair values are based on independent dealer quotations on nationally recognized securities exchanges, if available (Level 1). For securities where quoted prices are not available, fair value is based on matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).

 

Restricted Securities: It is not practicable to determine the fair value of FHLB, ACBB and FRB stock due to restrictions placed on its transferability.

 

Derivatives: Represents an interest rate swap and the estimated fair values are based on valuation models using observable market data as of measurement date (Level 2).

 

Loans: The estimated fair values of real estate mortgage loans and other loans receivable are based on discounted cash flow calculations that use available market benchmarks when establishing discount factors for the types of loans resulting in a Level 3 classification. Exceptions may be made for adjustable rate loans (with resets of one year or less), which would be discounted straight to their rate index plus or minus an appropriate spread. All nonaccrual loans are carried at their current fair value. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price and therefore, while permissible for presentation purposes under ASC 825-10, do not conform to ASC 820-10.

 

Impaired Loans: For impaired loans, the Company evaluates the fair value of the loan in accordance with current accounting guidance.  For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of other real estate owned is also evaluated in accordance with current accounting guidance and determined based upon recent appraised values. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and

 

15



 

 

income data available. Adjustments may relate to location, square footage, condition, amenities, market rate of leases as well as timing of comparable sales. All appraisals undergo a second review process to insure that the methodology employed and the values derived are accurate. The fair value of the loan is compared to the carrying value to determine if any write-down or specific reserve is required. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company.  Once received, the Credit Administration department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On a quarterly basis, the Company compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value. Management also considers the appraisal values for commercial properties associated with current loan origination activity.  Collectively, this information is reviewed to help assess current trends in commercial property values. For each collateral dependent impaired loan, management considers information that relates to the type of commercial property to determine if such properties may have appreciated or depreciated in value since the date of the most recent appraisal. Adjustments to fair value are made only when the analysis indicates a probable decline in collateral values. Adjustments made in the appraisal process are not deemed material to the overall consolidated financial statements given the level of impaired loans measured at fair value on a nonrecurring basis.

 

Deposits: The estimated fair value of certificates of deposits are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for certificates of deposits maturities resulting in a Level 2 classification. Stated value is fair value for all other deposits resulting in a Level 1 classification.

 

Borrowed Funds: The estimated fair value of borrowed funds are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for funding maturities resulting in a Level 2 classification.

 

Junior Subordinated Debentures: The estimated fair value is based on estimates using market data for similarly risk weighted items and takes into consideration the convertible features of the debentures into common stock of the Company which is an unobservable input resulting in a Level 3 classification.

 

Accrued Interest Receivable and Payable: For these short-term instruments, the carrying amount is a reasonable estimate of the fair value resulting in a Level 1 or 2 classification.

 

Off-Balance-Sheet Liabilities: The fair value of off-balance-sheet commitments to extend credit is estimated using fees currently charged to enter into similar agreements. The fair value is immaterial as of March 31, 2015 and December 31, 2014.

 

Fair value estimates are made at specific points in time and are based on existing on-and off-balance sheet financial instruments. Such estimates are generally subjective in nature and dependent upon a number of significant assumptions associated with each financial instrument or group of financial instruments, including estimates of discount rates, risks associated with specific financial instruments, estimates of future cash flows, and relevant available market information. Changes in assumptions could significantly affect the estimates. In addition, fair value estimates do not reflect the value of anticipated future business, premiums or discounts that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, or the tax consequences of realizing gains or losses on the sale of financial instruments.

 

16



Table of Contents

 

 

The estimated fair values and recorded carrying amounts of the Company’s financial instruments at March 31, 2015 and December 31, 2014 are as follows:

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

March 31, 2015 Using:

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(In thousands)

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

36,996

 

$

36,996

 

$

 

$

 

$

36,996

 

Interest bearing deposits with banks

 

11,781

 

 

11,781

 

 

11,781

 

Securities available for sale

 

529,998

 

 

529,998

 

 

529,998

 

Securities restricted

 

8,619

 

n/a

 

n/a

 

n/a

 

n/a

 

Securities held to maturity

 

211,680

 

 

215,372

 

 

215,372

 

Loans, net

 

1,384,869

 

 

 

1,386,838

 

1,386,838

 

Accrued interest receivable

 

6,389

 

 

2,568

 

3,821

 

6,389

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

139,227

 

 

 

140,224

 

 

140,224

 

Demand and other deposits

 

1,700,182

 

1,700,182

 

 

 

1,700,182

 

Federal funds purchased

 

105,000

 

105,000

 

 

 

105,000

 

Federal Home Loan Bank term advances

 

106,707

 

28,997

 

78,749

 

 

107,746

 

Repurchase agreements

 

26,244

 

 

26,753

 

 

26,753

 

Junior Subordinated Debentures

 

16,002

 

 

 

17,052

 

17,052

 

Derivatives

 

1,624

 

 

1,624

 

 

1,624

 

Accrued interest payable

 

279

 

94

 

185

 

 

279

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

 

 

December 31, 2014 Using:

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

Quoted Prices In

 

Other

 

Significant

 

 

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Carrying

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(In thousands)

 

Amount

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

45,109

 

$

45,109

 

$

 

$

 

$

45,109

 

Interest bearing deposits with banks

 

6,621

 

 

6,621

 

 

6,621

 

Securities available for sale

 

587,184

 

 

587,184

 

 

587,184

 

Securities restricted

 

10,037

 

n/a

 

n/a

 

n/a

 

n/a

 

Securities held to maturity

 

214,927

 

 

216,289

 

 

216,289

 

Loans, net

 

1,320,690

 

 

 

1,317,625

 

1,317,625

 

Accrued interest receivable

 

6,425

 

 

2,721

 

3,704

 

6,425

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

141,362

 

 

 

142,264

 

 

142,264

 

Demand and other deposits

 

1,692,417

 

1,692,417

 

 

 

1,692,417

 

Federal funds purchased

 

75,000

 

75,000

 

 

 

75,000

 

Federal Home Loan Bank term advances

 

138,327

 

98,070

 

40,165

 

 

138,235

 

Repurchase agreements

 

36,263

 

 

36,991

 

 

36,991

 

Junior Subordinated Debentures

 

16,002

 

 

 

16,528

 

16,528

 

Derivatives

 

943

 

 

943

 

 

943

 

Accrued interest payable

 

308

 

77

 

231

 

 

308

 

 

17



Table of Contents

 

 

6. LOANS

 

The following table sets forth the major classifications of loans:

 

(In thousands)

 

March 31, 2015

 

December 31, 2014

 

Commercial real estate mortgage loans

 

$

625,155

 

$

595,397

 

Multi-family mortgage loans

 

246,485

 

218,985

 

Residential real estate mortgage loans

 

157,204

 

156,156

 

Commercial, financial, and agricultural loans

 

297,625

 

291,743

 

Real estate-construction and land loans

 

63,377

 

63,556

 

Installment/consumer loans

 

10,783

 

10,124

 

Total loans

 

1,400,629

 

1,335,961

 

Net deferred loan costs and fees

 

2,500

 

2,366

 

 

 

1,403,129

 

1,338,327

 

Allowance for loan losses

 

(18,260

)

(17,637

)

Net loans

 

$

1,384,869

 

$

1,320,690

 

 

On February 14, 2014, the Company completed the acquisition of FNBNY Bancorp, Inc. and its wholly owned subsidiary First National Bank of New York (collectively “FNBNY”) resulting in the addition of  $89.7 million of acquired loans recorded at their fair value.  There were approximately $52.1 million of acquired FNBNY loans remaining as of March 31, 2015.

 

Lending Risk

 

The principal business of the Bank is lending, primarily in commercial real estate mortgage loans, multi-family mortgage loans, residential real estate mortgage loans, construction loans, home equity loans, commercial and industrial loans, land loans and consumer loans. The Bank considers its primary lending area to be Nassau and Suffolk Counties located on Long Island and a substantial portion of the Bank’s loans are secured by real estate in this area. Accordingly, the ultimate collectibility of such a loan portfolio is susceptible to changes in market and economic conditions in this region.

 

Commercial Real Estate Mortgages

 

Loans in this classification include income producing investment properties and owner occupied real estate used for business purposes. The underlying properties are generally located largely in our primary market area. The cash flows of the income producing investment properties are adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, will have an effect on credit quality. Generally, management seeks to obtain annual financial information for borrowers with loans in excess of $0.25 million in this category. In the case of owner-occupied real estate used for business purposes, a weakened economy and resultant decreased consumer and/or business spending will have an adverse effect on credit quality.

 

Multi-Family Mortgages

 

Loans in this classification include income producing residential investment properties of 5 or more families. The loans are usually made in areas with limited single family residences generating high demand for these facilities.  Loans are made to established owners with a proven and demonstrable record of strong performance. Loans are secured by a first mortgage lien on the subject property with a loan to value ratio generally not exceeding 75%. Repayment is derived generally from the rental income generated from the property and maybe supplemented by the owners’ personal cash flow. Credit risk arises with an increase in vacancy rates, property mismanagement and the predominance of non-recourse loans that are customary in the industry.

 

Residential Real Estate Mortgages and Home Equity Loans

 

Loans in these classifications are made to and secured by owner-occupied residential real estate and repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, can have an effect on the credit quality in this loan class. The Bank generally does not originate loans with a loan-to-value ratio greater than 80% and does not grant subprime loans.

 

18



Table of Contents

 

 

Commercial, Industrial and Agricultural Loans

 

Loans in this classification are made to businesses. Generally these loans are secured by assets of the business and repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer and/or business spending will have an effect on the credit quality in this loan class.

 

Real Estate Construction and Land Loans

 

Loans in this classification primarily include land loans to local individuals, contractors and developers for developing the land for sale or for the purpose of making improvements thereon. Repayment is derived primarily from sale of the lots/units including any pre-sold units. Credit risk is affected by market conditions, time to sell at an adequate price and cost overruns. To a lesser extent this class includes commercial development projects that the Company finances, which in most cases require interest only during construction, and then convert to permanent financing. Credit risk is affected by construction delays, cost overruns, market conditions and the availability of permanent financing, to the extent such permanent financing is not being provided by us.

 

Installment and Consumer Loans

 

Loans in this classification may be either secured or unsecured and repayment is dependent on the credit quality of the individual borrower and, if applicable, sale of the collateral securing the loan such as automobiles. Therefore, the overall health of the economy, including unemployment rates and housing prices, will have an effect on the credit quality in this loan class.

 

Credit Quality Indicators

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt including repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Assigned risk rating grades are continuously updated as new information is obtained. Loans risk rated special mention, substandard and doubtful are reviewed on a quarterly basis. The Company uses the following definitions for risk rating grades:

 

Pass: Loans classified as pass include current loans performing in accordance with contractual terms, pools of homogenous residential real estate and installment/consumer loans that are not individually risk rated and loans which exhibit certain risk factors that require greater than usual monitoring by management.

 

Special mention: Loans classified as special mention, while generally not delinquent, have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Bank’s credit position at some future date.

 

Substandard: Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

 

Doubtful: Loans classified as doubtful have all the weaknesses inherent in a substandard loan, and may also be at delinquency status and have defined weaknesses based on currently existing facts, conditions and values making collection or liquidation in full highly questionable and improbable.

 

19



Table of Contents

 

 

The following table represents loans by class categorized by internally assigned risk grades as of March 31, 2015 and December 31, 2014:

 

 

 

Grades:

 

March 31, 2015

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

249,262

 

$

5,729

 

$

5,930

 

$

 

$

260,921

 

Non-owner occupied

 

358,908

 

1,334

 

3,992

 

 

364,234

 

Multi-Family

 

246,384

 

16

 

85

 

 

246,485

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

88,177

 

 

936

 

 

89,113

 

Home equity

 

66,353

 

359

 

1,379

 

 

68,091

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

91,425

 

419

 

2,429

 

 

94,273

 

Unsecured

 

198,053

 

3,690

 

1,609

 

 

203,352

 

Real estate construction and land loans

 

63,012

 

 

365

 

 

63,377

 

Installment/consumer loans

 

10,581

 

100

 

102

 

 

10,783

 

Total loans

 

$

1,372,155

 

$

11,647

 

$

16,827

 

$

 

$

1,400,629

 

 

 

 

Grades:

 

December 31, 2014

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

243,512

 

$

7,133

 

$

5,963

 

$

 

$

256,608

 

Non-owner occupied

 

334,790

 

171

 

3,828

 

 

338,789

 

Multi-Family

 

217,855

 

202

 

928

 

 

218,985

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

88,405

 

 

1,613

 

 

 

90,018

 

Home equity

 

64,994

 

212

 

932

 

 

 

66,138

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

91,007

 

621

 

2,339

 

 

93,967

 

Unsecured

 

191,942

 

4,168

 

1,666

 

 

197,776

 

Real estate construction and land loans

 

63,190

 

 

366

 

 

63,556

 

Installment/consumer loans

 

9,921

 

100

 

103

 

 

10,124

 

Total loans

 

$

1,305,616

 

$

12,607

 

$

17,738

 

$

 

$

1,335,961

 

 

At March 31, 2015 there were $0.2 million and $1.1 million, respectively, of acquired FNBNY loans included in the special mention and substandard grades.  At December 31, 2014 there were $0.3 million and $1.5 million, respectively, of acquired FNBNY loans included in the special mention and substandard grades.

 

20



Table of Contents

 

 

Past Due and Nonaccrual Loans

 

The following table represents the aging of the recorded investment in past due loans as of March 31, 2015 and December 31, 2014 by class of loans, as defined by ASC 310-10:

 

March 31, 2015

 

30-59
Days
Past
Due

 

60-89
Days
Past
Due

 

>90 Days
Past Due
and
Accruing

 

Nonaccrual
Including 90
Days or
More Past
Due

 

Total Past
Due and
Nonaccrual

 

Current

 

Total Loans

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

 

$

182

 

$

582

 

$

764

 

$

260,157

 

$

260,921

 

Non-owner occupied

 

 

 

 

 

 

364,234

 

364,234

 

Multi-Family

 

 

 

 

 

 

 

246,485

 

246,485

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

1

 

 

 

140

 

141

 

88,972

 

89,113

 

Home equity

 

269

 

275

 

143

 

1,127

 

1,814

 

66,277

 

68,091

 

Commercial and Industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

44

 

 

 

330

 

374

 

93,899

 

94,273

 

Unsecured

 

 

 

 

160

 

160

 

203,192

 

203,352

 

Real estate construction and land loans

 

 

 

 

 

 

63,377

 

63,377

 

Installment/consumer loans

 

22

 

 

 

3

 

25

 

10,758

 

10,783

 

Total loans

 

$

336

 

$

275

 

$

325

 

$

2,342

 

$

3,278

 

$

1,397,351

 

$

1,400,629

 

 

December 31, 2014

 

30-59
Days
Past
Due

 

60-89
Days
Past
Due

 

>90Days
Past Due
and
Accruing

 

Nonaccrual
Including 90
Days or
More Past
Due

 

Total Past
Due and
Nonaccrual

 

Current

 

Total Loans

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

184

 

$

 

$

595

 

$

779

 

$

255,829

 

$

256,608

 

Non-owner occupied

 

181

 

 

10

 

10

 

201

 

338,588

 

338,789

 

Multi-Family

 

 

 

 

 

 

218,985

 

218,985

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

 

 

143

 

143

 

89,875

 

90,018

 

Home equity

 

919

 

 

134

 

374

 

1,427

 

64,711

 

66,138

 

Commercial and Industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

93,967

 

93,967

 

Unsecured

 

25

 

 

 

222

 

247

 

197,529

 

197,776

 

Real estate construction and land loans

 

 

 

 

 

 

63,556

 

63,556

 

Installment/consumer loans

 

1

 

 

 

3

 

4

 

10,120

 

10,124

 

Total loans

 

$

1,126

 

$

184

 

$

144

 

$

1,347

 

$

2,801

 

$

1,333,160

 

$

1,335,961

 

 

At March 31, 2015 there were $0.2 million of FNBNY acquired loans 30-59 days past due.  There were no FNBNY acquired loans 30-59 days past due at December 31, 2014. All loans 90 days or more past due that are still accruing interest represent loans acquired from FNBNY and Hamptons State Bank (“HSB”) which were recorded at fair value upon acquisition. These loans are considered to be accruing as management can reasonably estimate future cash flows and expect to fully collect the carrying value of these acquired loans. Therefore, the difference between the carrying value of these loans and their expected cash flows is being accreted into income.

 

21



Table of Contents

 

 

Impaired Loans

 

As of March 31, 2015 and December 31, 2014, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $7.1 million and $6.2 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required. These methods of fair value measurement for impaired loans are considered level 3 within the fair value hierarchy described in FASB ASC 820-10-50-5.

 

For individually impaired loans, the following tables set forth by class of loans at March 31, 2015 and December 31, 2014 the recorded investment, unpaid principal balance and related allowance.  The tables also set forth the average recorded investment of individually impaired loans and interest income recognized while the loans were impaired during the three months ended March 31, 2015 and 2014:

 

 

 

March 31, 2015

 

Three Month Ended
March 31, 2015

 

(In thousands)

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allocated
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

3,848

 

$

4,318

 

$

 

3,854

 

$

28

 

Non-owner occupied

 

946

 

946

 

 

947

 

15

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

140

 

230

 

 

141

 

 

Home equity

 

977

 

1,199

 

 

309

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

114

 

114

 

 

48

 

1

 

Unsecured

 

 

 

 

 

 

Total with no related allowance recorded

 

$

6,025

 

$

6,807

 

$

 

$

5,299

 

$

44

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - Non-owner occupied

 

$

321

 

$

321

 

$

21

 

$

322

 

$

4

 

Residential real estate - Home equity

 

150

 

150

 

150

 

50

 

 

Commercial - Secured

 

330

 

330

 

253

 

330

 

 

Commercial - Unsecured

 

244

 

248

 

4

 

252

 

3

 

Total with an allowance recorded:

 

$

1,045

 

$

1,049

 

$

428

 

$

954

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

3,848

 

$

4,318

 

$

 

$

3,854

 

$

28

 

Non-owner occupied

 

1,267

 

1,267

 

21

 

1,269

 

19

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

140

 

230

 

 

141

 

 

Home equity

 

1,127

 

1,349

 

150

 

359

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

444

 

444

 

253

 

378

 

1

 

Unsecured

 

244

 

248

 

4

 

252

 

3

 

Total

 

$

7,070

 

$

7,856

 

$

428

 

$

6,253

 

$

51

 

 

22



Table of Contents

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

December 31, 2014

 

March 31, 2014

 

December 31, 2014

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allocated
Allowance

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

3,562

 

$

3,707

 

$

 

4,301

 

$

29

 

Non-owner occupied

 

1,251

 

1,568

 

 

916

 

15

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

143

 

231

 

 

1,128

 

 

Home equity

 

169

 

377

 

 

593

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

345

 

345

 

 

348

 

6

 

Unsecured

 

 

 

 

172

 

3

 

Total with no related allowance recorded

 

$

5,470

 

$

6,228

 

$

 

$

7,458

 

$

53

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate- Owner occupied

 

 

 

 

720

 

 

Commercial real estate- Non owner occupied

 

323

 

323

 

23

 

 

 

Residential real estate - Residential mortgage

 

 

 

 

 

 

 

152

 

 

Residential real estate - Home equity

 

72

 

89

 

72

 

204

 

 

Commercial- Unsecured

 

337

 

339

 

79

 

 

 

Total with an allowance recorded:

 

$

732

 

$

751

 

$

174

 

$

1,076

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

3,562

 

$

3,707

 

$

 

$

5,021

 

$

29

 

Non-owner occupied

 

1,574

 

1,891

 

23

 

916

 

15

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

143

 

231

 

 

1,280

 

 

Home equity

 

241

 

466

 

72

 

797

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

345

 

345

 

 

348

 

6

 

Unsecured

 

337

 

339

 

79

 

172

 

3

 

Total

 

$

6,202

 

$

6,979

 

$

174

 

$

8,534

 

$

53

 

 

The Bank had no other real estate owned at March 31, 2015 and December 31, 2014, respectively.

 

Troubled Debt Restructurings

 

The terms of certain loans were modified and are considered troubled debt restructurings (“TDR”). The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. The modification of these loans involved a loan to borrowers who were experiencing financial difficulties.

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed to determine if that borrower is currently in payment default under any of its obligations or whether there is a probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

 

During the three months ended March 31, 2015, the Bank modified two loans as TDRs totaling $0.1 million. There were no loans modified as TDRs for the three months ended March 31, 2014.  During the quarters ending March 31, 2015 and 2014, there were no charge offs relating to TDRs and there were no loans modified as TDRs for which there was a payment default within twelve months following the modification. A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.

 

23



Table of Contents

 

 

As of March 31, 2015 and December 31, 2014, the Company had $0.8 million and $0.5 million, respectively of nonaccrual TDR loans and $4.8 million and $5.0 million, respectively of performing TDRs. At March 31, 2015 and December 31, 2014, total nonaccrual TDR loans are secured with collateral that has an appraised value of $1.9 million and $0.9 million, respectively. Furthermore, the Bank has no commitment to lend additional funds to these debtors.

 

The terms of certain other loans were modified during the quarter ending March 31, 2015 that did not meet the definition of a TDR. These loans have a total recorded investment as of March 31, 2015 of $6.2 million. The modification of these loans involved a modification of the terms of loans to borrowers who were not experiencing financial difficulties.

 

Acquired Loans

 

Loans acquired in a business combination are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan losses is not recorded at the acquisition date.

 

In determining the acquisition date fair value of purchased loans, acquired loans are aggregated into pools of loans with common characteristics.  Each loan is reviewed at acquisition to determine if it should be accounted for as a loan that has experienced credit deterioration and it is probable that at acquisition, the Company will not be able to collect all the contractual principle and interest due from the borrower. All loans with evidence of deterioration in credit quality are considered purchased credit impaired (“PCI”) loans unless the loan type is specifically excluded from the scope of ASC 310-30 “Loans and Debt Securities Acquired with Deteriorated Credit Quality,” such as loans with active revolver features or because management has minimal doubt in the collection of the loan. This policy is based on the following general themes;

 

1.              The loans were acquired in a business combination;

2.              The acquisition of the loans will result in recognition of a discount attributable, at least in part, to credit quality; and

3.              The loans are not subsequently accounted for at fair value

 

The Bank makes an estimate of the loans’ contractual principal and contractual interest payments as well as the total cash flows it expects to collect from the pools of loans, which includes undiscounted expected principal and interest. The excess of contractual amounts over the total cash flows expected to be collected from the loans is referred to as non-accretable difference, which is not accreted into income. The excess of the expected undiscounted cash flows over the fair value of the loans is referred to as accretable discount. Accretable discount is recognized as interest income on a level-yield basis over the life of the loans. Management has not included prepayment assumptions in its modeling of contractual or expected cash flows. The Bank continues to estimate cash flows expected to be collected over the life of the loans. Subsequent increases in total cash flows expected to be collected are recognized as an adjustment to the accretable yield with the amount of periodic accretion adjusted over the remaining life of the loans. Subsequent decreases in cash flows expected to be collected over the life of the loans are recognized as impairment in the current period through allowance for loan losses.

 

A PCI loan may be resolved either through a sale of the loan, by working with the customer and obtaining partial or full repayment, by short sale of the collateral, or by foreclosure. When a loan accounted for in a pool is resolved, it is removed from the pool at its carrying amount. Any differences between the amounts received and the outstanding balance are absorbed by the non-accretable difference of the pool.  For loans not accounted for in pools, a gain or loss on resolution would be recognized based on the difference between the proceeds received and the carrying amount of the loan.

 

Payments received earlier than expected or in excess of expected cash flows from sales or other resolutions may result in the carrying value of a pool being reduced to zero even though outstanding contractual balances and expected cash flows remain related to loans in the pool. Once the carrying value of a pool is reduced to zero, any future proceeds, which may include cash or real estate acquired in foreclosure, from the remaining loans, representing further realization of accretable yield, are recognized as interest income upon receipt.

 

At the acquisition date, the purchased credit impaired loans acquired as part of the FNBNY acquisition had contractually required principal and interest payments receivable of $40.3 million; expected cash flows of $28.4 million; and a fair value (initial carrying amount) of $21.8 million.  The difference between the contractually required principal and interest payments receivable and the expected cash flows ($11.9 million) represented the non-accretable difference.  The difference between the expected cash flows and fair value ($6.6) million represented the initial accretable yield.  At March 31, 2015, the contractually required principal and interest payments receivable of the purchased credit impaired loans was $20.8 million with a remaining non-accretable difference of $3.7 million.

 

24



Table of Contents

 

 

The following table summarizes the activity in the accretable yield for the purchased credit impaired loans:

 

 

 

Three Months Ended

 

(In thousands)

 

March 31, 2015

 

Balance at beginning of period

 

$

8,432

 

Accretion

 

(1,252

)

Reclassification from non-accretable difference during the period

 

380

 

Accretable discount at end of period

 

$

7,560

 

 

7. ALLOWANCE FOR LOAN LOSSES

 

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances.

 

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

 

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables”. Such valuation, which includes a review of loans for which full collectibility in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectibility of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

 

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, multi-family mortgage loans, home equity loans, residential real estate mortgages, commercial and industrial loans, real estate construction and land loans and consumer loans.  The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

 

For purchased credit impaired loans, a valuation allowance is established when it is probable that the Bank will be unable to collect all the cash flows expected at acquisition plus additional cash flows expected to be collected arising from changes in estimate after acquisition. A specific allowance is established when subsequent evaluations of expected cash flows from purchased credit impaired loans reflect a decrease in those estimates.

 

The Bank uses assumptions and methodologies that are relevant to estimating the level of impairment and probable losses in the loan portfolio. To the extent that the data supporting such assumptions has limitations, management’s judgment and experience play a key role in recording the allowance estimates. Additions to the allowance for loan losses are made by provisions charged to earnings.

 

25



Table of Contents

 

 

Furthermore, an improvement in the expected cash flows related to purchased credit impaired loans would result in a reduction of the required specific allowance with a corresponding credit to the provision.

 

The Credit Risk Management Committee is comprised of Bank management. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Management Committee, based on its risk assessment of the entire portfolio. Each quarter, members of the Credit Risk Management Committee meet with the Credit Risk Committee of the Board to review credit risk trends and the adequacy of the allowance for loan losses. Based on the Credit Risk Management Committee’s review of the classified loans and the overall allowance levels as they relate to the entire loan portfolio at March 31, 2015, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

 

The following table represents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment, as defined under ASC 310-10, and based on impairment method as of March 31, 2015 and December 31, 2014. Additionally, the following tables represent the changes in the allowance for loan losses for the three month period ended March 31, 2015 and 2014, and the twelve month period ended December 31, 2014, by portfolio segment, as defined under ASC 310-10. The loan segment represents the categories that the Bank develops to determine its allowance for loan losses.

 

26



Table of Contents

 

 

 

 

Three Months Ended March 31, 2015

 

(In thousands)

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-
Family

 

Residential
Real Estate
Mortgage
Loans

 

Commercial,
Financial
and
Agricultural
Loans

 

Real Estate
Construction
and Land
Loans

 

Installment/
Consumer
Loans

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,994

 

$

2,670

 

$

2,208

 

$

4,526

 

$

1,104

 

$

135

 

$

17,637

 

Charge-offs

 

 

 

 

(200

)

 

(2

)

(202

)

Recoveries

 

 

 

 

20

 

1

 

4

 

25

 

Provision

 

(4

)

310

 

(71

)

559

 

1

 

5

 

800

 

Ending Balance

 

$

6,990

 

$

2,980

 

$

2,137

 

$

4,905

 

$

1,106

 

$

142

 

$

18,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

21

 

$

 

$

150

 

$

257

 

$

 

$

 

$

428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

 

$

6,969

 

$

2,980

 

$

1,987

 

$

4,648

 

$

1,106

 

$

142

 

$

17,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loan acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

625,155

 

$

246,485

 

$

157,204

 

$

297,625

 

$

63,377

 

$

10,783

 

$

1,400,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

5,115

 

$

 

$

1,267

 

$

688

 

$

 

$

 

$

7,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

 

$

614,935

 

$

246,485

 

$

154,718

 

$

293,144

 

$

63,377

 

$

10,783

 

$

1,383,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loans acquired with deteriorated credit quality(1)

 

$

5,105

 

$

 

$

1,219

 

$

3,793

 

$

 

$

 

$

10,117

 

 


(1) Includes PCI loans acquired on February 14, 2014 from FNBNY and on May 27, 2011 from HSB.

 

27



Table of Contents

 

 

 

 

Year Ended December 31, 2014

 

(In thousands)

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-
Family

 

Residential
Real Estate
Mortgage
Loans

 

Commercial,
Financial and
Agricultural
Loans

 

Real Estate
Construction
and Land
Loans

 

Installment/
Consumer
Loans

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,279

 

$

1,597

 

$

2,712

 

$

4,006

 

$

1,206

 

$

201

 

$

16,001

 

Charge-offs

 

(461

)

 

(257

)

(104

)

 

(2

)

(824

)

Recoveries

 

 

 

170

 

87

 

 

3

 

260

 

Provision

 

1,176

 

1,073

 

(417

)

537

 

(102

)

(67

)

2,200

 

Ending Balance

 

$

6,994

 

$

2,670

 

$

2,208

 

$

4,526

 

$

1,104

 

$

135

 

$

17,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

23

 

$

 

$

72

 

$

79

 

$

 

$

 

$

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

 

$

6,971

 

$

2,670

 

$

2,136

 

$

4,447

 

$

1,104

 

$

135

 

$

17,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loan acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

595,397

 

$

218,985

 

$

156,156

 

$

291,743

 

$

63,556

 

$

10,124

 

$

1,335,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: individually evaluated for impairment

 

$

5,136

 

$

 

$

383

 

$

682

 

$

 

$

 

$

6,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: collectively evaluated for impairment

 

$

582,946

 

$

218,985

 

$

154,897

 

$

286,368

 

$

63,556

 

$

10,124

 

$

1,316,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loans acquired with deteriorated credit quality(1)

 

$

7,315

 

$

 

$

876

 

$

4,693

 

$

 

$

 

$

12,884

 

 


(1) Includes loans acquired on February 14, 2014 from FNBNY and on May 27, 2011 from HSB.

 

 

 

Three Months Ended March 31, 2014

 

(In thousands)

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-Family

 

Residential
Real Estate
Mortgage
Loans

 

Commercial,
Financial
and
Agricultural
Loans

 

Real Estate
Construction
and Land
Loans

 

Installment/
Consumer
Loans

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,279

 

$

1,597

 

$

2,712

 

$

4,006

 

$

1,206

 

$

201

 

$

16,001

 

Charge-offs

 

(267

)

 

 

(85

)

 

 

(352

)

Recoveries

 

 

 

10

 

9

 

 

1

 

20

 

Provision

 

609

 

(3

)

(119

)

340

 

(103

)

(24

)

700

 

Ending Balance

 

$

6,621

 

$

1,594

 

$

2,603

 

$

4,270

 

$

1,103

 

$

178

 

$

16,369

 

 

28



Table of Contents

 

 

8. EMPLOYEE BENEFITS

 

The Bank maintains a noncontributory pension plan covering all eligible employees. The Bank uses a December 31st measurement date for this plan in accordance with FASB ASC 715-30 “Compensation — Retirement Benefits — Defined Benefit Plans — Pension.” During 2012, the Company amended the pension plan revising the formula for determining benefits effective January 1, 2013, except for certain grandfathered employees. Additionally, new employees hired on or after October 1, 2012 are not eligible for the pension plan.

 

During 2001, the Bank adopted the Bridgehampton National Bank Supplemental Executive Retirement Plan (“SERP”). The SERP provides benefits to certain employees, as recommended by the Compensation Committee of the Board of Directors and approved by the full Board of Directors, whose benefits under the pension plan are limited by the applicable provisions of the Internal Revenue Code. The benefit under the SERP is equal to the additional amount the employee would be entitled to under the Pension Plan and the 401(k) Plan in the absence of such Internal Revenue Code limitations. The assets of the SERP are held in a rabbi trust to maintain the tax-deferred status of the plan and are subject to the general, unsecured creditors of the Company. As a result, the assets of the trust are reflected on the Consolidated Balance Sheets of the Company.

 

There were no contributions to the pension plan or the SERP during the three months ended March 31, 2015. In accordance with the SERP, a retired executive received a distribution from the Plan totaling $28,000 during the three months ended March 31, 2015.

 

The Company’s funding policy with respect to its benefit plans is to contribute at least the minimum amounts required by applicable laws and regulations.

 

The following table sets forth the components of net periodic benefit cost/(recovery):

 

 

 

Three Months Ended March 31,

 

 

 

Pension Benefits

 

SERP Benefits

 

(In thousands)

 

2015

 

2014

 

2015

 

2014

 

Service cost

 

$

280

 

$

224

 

$

42

 

$

33

 

Interest cost

 

174

 

158

 

22

 

22

 

Expected return on plan assets

 

(453

)

(402

)

 

 

Amortization of net loss

 

93

 

7

 

8

 

 

Amortization of unrecognized prior service cost

 

(20

)

(20

)

 

 

Amortization of unrecognized transition obligation

 

 

 

7

 

7

 

Net periodic benefit cost/(recovery)

 

$

74

 

$

(33

)

$

79

 

$

62

 

 

9.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

 

At March 31, 2015, March 31, 2014 and December 31, 2014, securities sold under agreements to repurchase totaled $26.2 million, $11.6 million, and $36.3 million, respectively, and were secured by U.S. GSE, residential mortgage-backed securities and residential collateralized mortgage obligations with a carrying amount of $29.2 million, $16.6 million and $40.3 million, respectively.

 

Securities sold under agreements to repurchase are financing arrangements with $1.2 million maturing during the second quarter of 2015 and $25.0 million maturing during the fourth quarter of 2015.  At maturity, the securities underlying the agreements are returned to the Company. Information concerning the securities sold under agreements to repurchase is summarized as follows:

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands)

 

March 31, 2015

 

March 31, 2014

 

December 31, 2014

 

Average daily balance

 

$

32,122

 

$

11,704

 

$

14,185

 

Average interest rate

 

1.01

%

3.19

%

2.71

%

Maximum month-end balance

 

$

36,230

 

$

12,045

 

$

36,879

 

Weighted average interest rate

 

1.01

%

3.14

%

2.67

%

 

29



Table of Contents

 

 

10. FEDERAL HOME LOAN BANK ADVANCES

 

The following table sets forth the contractual maturities and weighted average interest rates of FHLB advances over the next four years and the period thereafter at March 31, 2015 and December 31, 2014:

 

 

 

March 31, 2015

 

Contractual Maturity

 

Amount

 

Weighted
Average Rate

 

(Dollars in thousands)

 

 

 

 

 

Overnight

 

$

29,000

 

0.34

%

 

 

 

 

 

 

2015

 

50,000

 

0.39

%

2016

 

11,677

 

0.69

%

2017

 

 

 

2018

 

16,030

 

1.00

%

 

 

77,707

 

0.56

%

 

 

$

106,707

 

0.50

%

 

 

 

December 31, 2014

 

Contractual Maturity

 

Amount

 

Weighted
Average Rate

 

(Dollars in thousands)

 

 

 

 

 

Overnight

 

$

69,000

 

0.32

%

 

 

 

 

 

 

2015

 

41,508

 

0.37

%

2016

 

11,703

 

0.69

%

2017

 

 

 

2018

 

16,116

 

1.00

%

 

 

69,327

 

0.57

%

 

 

$

138,327

 

0.44

%

 

Each advance is payable at its maturity date, with a prepayment penalty for fixed rate advances.  The advances were collateralized by $430.2 million and $385.2 million of residential and commercial mortgage loans under a blanket lien arrangement at March 31, 2015 and December 31, 2014, respectively.  Based on this collateral and the Company’s holdings of FHLB stock, the Company is eligible to borrow up to a total of $686.2 million at March 31, 2015.

 

11.  JUNIOR SUBORDINATED DEBENTURES

 

In December 2009, the Company completed the private placement of $16.0 million in aggregate liquidation amount of 8.50% cumulative convertible trust preferred securities (the “TPS”), through its wholly-owned subsidiary, Bridge Statutory Capital Trust II. The TPS have a liquidation amount of $1,000 per security and are convertible into our common stock, at an effective conversion price of $31 per share.  The TPS mature in 30 years but are callable by the Company at par any time after September 30, 2014.

 

The Company issued $16.0 million of junior subordinated debentures (the “Debentures”) to the trust in exchange for ownership of all of the common security of the trust and the proceeds of the preferred securities sold by the trust. In accordance with current accounting guidance, the trust is not consolidated in the Company’s financial statements, but rather the Debentures are shown as a liability. The Debentures bear interest at a fixed rate equal to 8.50% and mature on December 31, 2039. Consistent with regulatory requirements, the interest payments may be deferred for up to five years, and are cumulative. The Debentures have the same prepayment provisions as the TPS.

 

The Debentures are included in Tier I capital (with certain limitations applicable) under current regulatory guidelines and interpretations.

 

30



Table of Contents

 

 

12. DERIVATIVES

 

Cash Flow Hedges of Interest Rate Risk

 

The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. The notional amount of the interest rate swap does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements.

 

Interest rate swaps with notional amounts totaling $75.0 million as of March 31, 2015 and December 31, 2014 were designated as cash flow hedges of certain Federal Home Loan Bank advances. The swaps were determined to be fully effective during the periods presented and therefore no amount of ineffectiveness has been included in net income. The aggregate fair value of the swaps is recorded in other assets/(other liabilities), with changes in fair value recorded in other comprehensive income (loss). The amount included in accumulated other comprehensive income (loss) would be reclassified to current earnings should the hedges no longer be considered effective. The Company expects the hedges to remain fully effective during the remaining term of the swaps.

 

The following table presents summary information about the interest rate swaps designated as cash flow hedges as of March 31, 2015 and 2014 and December 31, 2014:

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands)

 

March 31, 2015

 

March 31, 2014

 

December 31, 2014

 

Notional amounts

 

$

75,000

 

$

50,000

 

$

75,000

 

Weighted average pay rates

 

1.66

%

1.39

%

1.39

%

Weighted average receive rates

 

0.26

%

0.24

%

0.24

%

Weighted average maturity

 

3.61 years

 

4.31 years

 

3.86 years

 

Unrealized losses

 

$

(1,624

)

$

(314

)

$

(943

)

 

Interest expense recorded on these swap transactions totaled $134,000 and $115,000 for the three months ended March 31, 2015 and 2014, respectively, and is reported as a component of interest expense on FHLB Advances.

 

The following table presents the net gains (losses) recorded, net of income tax, in accumulated other comprehensive income and the Consolidated Statements of Income relating to the cash flow derivative instruments for the three months ended March 31, 2015 and March 31, 2014:

 

 

 

2015

 

 

 

Amount of gain

 

Amount of gain

 

Amount of gain (loss)

 

 

 

(loss) recognized

 

(loss) reclassified

 

recognized in other

 

 

 

in OCI

 

from OCI to

 

Non-interest income

 

(In thousands)

 

(Effective Portion)

 

interest income

 

(Ineffective Portion)

 

Interest rate contracts

 

$

(989

)

$

 

$

 

 

 

 

2014

 

 

 

Amount of gain

 

Amount of gain

 

Amount of gain (loss)

 

 

 

(loss) recognized

 

(loss) reclassified

 

recognized in other

 

 

 

in OCI

 

from OCI to

 

Non-interest income

 

(In thousands)

 

(Effective Portion)

 

interest income

 

(Ineffective Portion)

 

Interest rate contracts

 

$

(190

)

$

 

$

 

 

The following table reflects the cash flow hedge included in the Consolidated Balance Sheets:

 

 

 

March 31, 2015

 

December 31, 2014

 

 

 

Notional

 

Fair

 

Notional

 

Fair

 

(In thousands)

 

Amount

 

Value

 

Amount

 

Value

 

Included in other assets (liabilities):

 

 

 

 

 

 

 

 

 

Interest rate swaps related to FHLB Advances

 

$

50,000

 

$

(1,117

)

$

40,000

 

$

(248

)

Forward starting interest rate swap related to repurchase agreements

 

 

 

10,000

 

(445

)

Forward starting interest rate swap related to FHLB advances

 

25,000

 

(507

)

25,000

 

(250

)

 

31



Table of Contents

 

 

Non-Designated Hedges

 

Derivatives not designated as hedges may be used to manage the Company’s exposure to interest rate movements or to provide service to customers but do not meet the requirements for hedge accounting under U.S. GAAP.  The Company executes interest rate swaps with commercial lending customers to facilitate their respective risk management strategies.  These interest rate swaps with customers are simultaneously offset by interest rate swaps that the Company executes with a third party in order to minimize the net risk exposure resulting from such transactions.

 

As of March 31, 2015 and December 31, 2014, the combined notional amounts of interest-rate swap agreements total $37.1 million and $11.2 million, respectively. These interest-rate swap agreements do not qualify for hedge accounting treatment, and therefore changes in fair value are reported in current period earnings.

 

The following table presents summary information about these interest rate swaps:

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands)

 

March 31, 2015

 

March 31, 2014

 

December 31, 2014

 

Notional amounts

 

$

37,125

 

$

 

$

11,175

 

Weighted average pay rates

 

3.28

%

 

3.28

%

Weighted average receive rates

 

3.28

%

 

3.28

%

Weighted average maturity

 

16.81 years

 

 

9.64 years

 

Fair value of combined interest rate swaps

 

$

 

$

 

$

 

 

13. OTHER COMPREHENSIVE INCOME (LOSS)

 

Other comprehensive income (loss) components and related income tax effects were as follows:

 

 

 

Three Months Ended

 

(In thousands)

 

March 31, 2015

 

March 31, 2014

 

Unrealized holding gains on available for sale securities

 

$

4,915

 

$

4,543

 

Reclassification adjustment for losses realized in income

 

10

 

1,112

 

Income tax effect

 

(1,959

)

(2,244

)

Net change in unrealized gains on available for sale securities

 

2,966

 

3,411

 

 

 

 

 

 

 

Reclassification adjustment for amortization realized in income

 

88

 

(7

)

Income tax effect

 

(34

)

3

 

Net change in post-retirement obligation

 

54

 

(4

)

 

 

 

 

 

 

Change in fair value of derivatives used for cash flow hedges

 

(681

)

(150

)

Reclassification adjustment for gains realized in income

 

 

 

Income tax effect

 

261

 

59

 

Net change in unrealized losses on cash flow hedge

 

(420

)

(91

)

 

 

 

 

 

 

Total

 

$

2,600

 

$

3,316

 

 

The following is a summary of the accumulated other comprehensive income balances, net of income tax:

 

 

 

Balance as of

 

 

 

Balance as of

 

 

 

December 31,

 

Current Period

 

March 31,

 

(In thousands)

 

2014

 

Change

 

2015

 

Unrealized (losses) gains on available for sale securities

 

$

(3,307

)

$

2,966

 

$

(341

)

Unrealized (losses) gains on pension benefits

 

(4,491

)

54

 

(4,437

)

Unrealized losses on cash flow hedges

 

(569

)

(420

)

(989

)

Total

 

$

(8,367

)

$

2,600

 

$

(5,767

)

 

32



Table of Contents

 

 

The following represents the reclassifications out of accumulated other comprehensive income for the three months ended March 31, 2015 and 2014:

 

 

 

 

 

 

 

Affected Line Item

 

 

 

Three Months Ended

 

in the Consolidated

 

(In thousands)

 

March 31, 2015

 

March 31, 2014

 

Statements of Income

 

Unrealized (losses) on available for sale securities:

 

 

 

 

 

 

 

Realized losses on sale of available for sale securities

 

$

(10

)

$

(1,112

)

Net securities losses

 

Income tax effect

 

4

 

441

 

Income tax expense

 

Net of income tax

 

$

(6

)

$

(671

)

 

 

 

 

 

 

 

 

 

 

Amortization of defined benefit pension plan and the defined benefit plan component of the SERP:

 

 

 

 

 

 

 

Prior service credit

 

$

20

 

$

20

 

Salaries and employee benefits

 

Transition obligation

 

(7

)

(7

)

Salaries and employee benefits

 

Actuarial losses

 

(101

)

(7

)

Salaries and employee benefits

 

 

 

$

(88

)

$

6

 

 

 

Income tax effect

 

34

 

(2

)

Income tax expense

 

Net of income tax

 

$

(54

)

$

4

 

 

 

 

 

 

 

 

 

 

 

Total reclassifications, net of income taxes

 

$

(60

)

$

(667

)

 

 

 

14.  RECENT ACCOUNTING PRONOUNCEMENTS

 

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-03, “Interest — Imputation of Interest (Subtopic 835-30):  Simplifying the Presentation of Debt Issuance Costs.”  ASU 2015-03 simplifies presentation of debt issuance costs. The amendments in this update require that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of debt liability, consistent with debt discounts or premiums. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this Update. ASU 2015-03 is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2015.  The adoption of ASU 2015-03 is not expected to have a material effect on the Company’s consolidated financial statements.

 

In January 2015, the FASB issued ASU No. 2015-01, “Income Statement — Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.”  ASU 2015-01 simplifies the income statement presentation requirements in subtopic 225-20 by eliminating the concept of extraordinary items.  Extraordinary items are events and transactions that are distinguished by their unusual nature and by the infrequency of their occurrence. Eliminating the extraordinary classification simplifies income statement presentation by altogether removing the concept of extraordinary items from consideration. The amendments in this update become effective for annual periods and interim periods within those periods beginning after December 15, 2015.  The adoption of ASU 2015-01 is not expected to have a material effect on the Company’s consolidated financial statements.

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Private Securities Litigation Reform Act Safe Harbor Statement

 

This report may contain statements relating to the future results of the Company (including certain projections and business trends) that are considered “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995 (the “PSLRA”).  Such forward-looking statements, in addition to historical information, which involve risk and uncertainties, are based on the beliefs, assumptions and expectations of management of the Company.  Words such as “expects,”  “believes,”  “should,” “plans,” “anticipates,” “will,” “potential,” “could,” “intend,” “may,” “outlook,” “predict,” “project,” “would,” “estimated,” “assumes,” “likely,” and variation of such similar expressions are intended to identify such forward-looking statements.  Examples of forward-looking statements include, but are not limited to, possible or assumed estimates with respect to the financial condition, expected or anticipated revenue, and results of operations and business of the Company, including earnings growth; revenue growth in retail banking lending and other areas; origination volume in the  consumer, commercial and other lending businesses; current and future capital management programs; non-interest income levels, including fees from the title abstract subsidiary and banking services as well as product sales; tangible capital generation; market share; expense levels; and other business operations and strategies.  For this presentation, the Company claims the protection of the safe harbor for forward-looking statements contained in the PSLRA.

 

33



Table of Contents

 

 

Factors that could cause future results to vary from current management expectations include, but are not limited to, changing economic  conditions; legislative and regulatory changes, including increases in FDIC insurance rates; monetary and fiscal policies of the federal government; changes in tax policies; rates and regulations of federal, state and local tax authorities; changes in interest rates; deposit flows; the cost of funds; demands for loan products; demand for financial services; competition; our ability to successfully integrate acquired entities; changes in the quality and composition of the Bank’s loan and investment portfolios; changes in management’s business strategies; changes in accounting principles, policies or guidelines, changes in real estate values; expanded regulatory requirements as a result of the Dodd-Frank Act,  which could adversely affect operating results; and other factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2014 and elsewhere in this report. The forward-looking statements are made as of the date of this report, and the Company assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

 

Overview

 

Who We Are and How We Generate Income

 

Bridge Bancorp, Inc. (the “Company”), a New York corporation, is a bank holding company formed in 1989.  On a parent-only basis, the Company has had minimal results of operations.  The Company is dependent on dividends from its wholly owned subsidiary, The Bridgehampton National Bank (the “Bank”), its own earnings, additional capital raised, and borrowings as sources of funds.  The information in this report reflects principally the financial condition and results of operations of the Bank.  The Bank’s results of operations are primarily dependent on its net interest income, which is mainly the difference between interest income on loans and investments and interest expense on deposits and borrowings.  The Bank also generates non-interest income, such as fee income on deposit accounts, merchant credit and debit card processing programs, investment services, income from its title abstract subsidiary, and net gains on sales of securities and loans.  The level of its non-interest expenses, such as salaries and benefits, occupancy and equipment costs, other general and administrative expenses, expenses from its title insurance subsidiary, and income tax expense, further affects the Bank’s net income.  Certain reclassifications have been made to prior year amounts and the related discussion and analysis to conform to the current year presentation. These reclassifications did not have an impact on net income or total stockholders’ equity.

 

Principal Products and Services and Locations of Operations

 

The Bank operates twenty nine branches in the primary market areas of Suffolk and Nassau Counties, Long Island. Federally chartered in 1910, the Bank was founded by local farmers and merchants. For a century, the Bank has maintained its focus on building customer relationships in its market area. The mission of the Company is to grow through the provision of exceptional service to its customers, its employees, and the community. The Company strives to achieve excellence in financial performance and build long term shareholder value. The Bank engages in full service commercial and consumer banking business, including accepting time, savings and demand deposits from the consumers, businesses and local municipalities surrounding its branch offices. These deposits, together with funds generated from operations and borrowings, are invested primarily in: (1) commercial real estate loans; (2) multifamily mortgage loans (3) home equity loans; (4) construction loans; (5) residential mortgage loans; (6) secured and unsecured commercial and consumer loans; (7) FHLB, FNMA, GNMA and FHLMC  and non-agency mortgage-backed securities, collateralized mortgage obligations and other asset backed securities; (8) New York State and local municipal obligations; and (9) U.S government sponsored entity (“U.S. GSE”) securities. The Bank also offers the CDARS program, providing multi-millions of FDIC insurance on CD deposits to its customers. In addition, the Bank offers merchant credit and debit card processing, automated teller machines, cash management services, lockbox processing, online banking services, remote deposit capture, safe deposit boxes, individual retirement accounts and investment services through Bridge Financial Services, offering a full range of investment products and services through a third party broker dealer. Through its title insurance abstract subsidiary, the Bank acts as a broker for title insurance services. The Bank’s customer base is comprised principally of small businesses, municipal relationships and consumer relationships.

 

Significant Events

 

Acquisition of Community National Bank

 

On December 14, 2014, the Company, the Bank and Community National Bank (“CNB”) entered into an Agreement and Plan of Merger (the “merger agreement”) pursuant to which Bridge Bancorp will acquire, in an all stock merger, CNB through the merger of CNB with and into The Bridgehampton National Bank.  CNB currently operates 11 branches in Nassau, Suffolk, Queens and Manhattan Counties with total assets of $940 million, including $776 million in loans, funded by deposits of $825 million.  The combined institution will have approximately $3.2 billion in assets, $2.7 billion in deposits and 40 branches serving Long Island and the greater New York metropolitan area. Under the terms of the merger agreement, each outstanding share of CNB common stock will be converted into the right to receive 0.79 of a share of the Company’s common stock.  Based on the Company’s closing stock price on December 12, 2014 of $25.35, the transaction implies a per share value of $20.03 and an aggregate estimated value of $141

 

34



Table of Contents

 

 

million. The proposed merger is subject to customary closing conditions, including the receipt of regulatory approvals and approval by the stockholders of the Company and CNB. The merger is currently expected to be completed in the second quarter of 2015.

 

Acquisition of FNBNY

 

On February 14, 2014, the Company acquired FNBNY Bancorp and its wholly owned subsidiary, the First National Bank of New York (collectively “FNBNY”) at a purchase price of $6.1 million and issued an aggregate of 240,598 Company shares in exchange for all the issued and outstanding stock of FNBNY. The purchase price is subject to certain post-closing adjustments equal to 60 percent of the net recoveries of principal on $6.3 million of certain identified problem loans over a two-year period after the acquisition.  As of February 14, 2015, there have been no net recoveries on these loans.  At acquisition, FNBNY had total acquired assets on a fair value basis of $211.9 million, with loans of $89.7 million, investment securities of $103.2 million and deposits of $169.9 million.  With three full-service branches, including the Company’s first two branches in Nassau County located in Merrick and Massapequa, and one in western Suffolk County located in Melville, the transaction expanded our geographic footprint into Nassau County, complemented our existing branch network and enhanced our asset generation capabilities. The expanded branch network allows us to serve a greater portion of the Long Island and metropolitan marketplace.

 

Quarterly Highlights

 

·                  Net income for the first quarter of 2015 was $4.8 million and $0.41 per diluted share, compared to $0.4 million and $0.04 per diluted share for the first quarter of 2014. The results for the 2014 period included (i) $2.9 million in acquisition costs, net of tax, associated with the FNBNY acquisition and branch restructuring charges related to a branch relocation and; (ii) $0.7 million of losses, net of tax, on the sales of securities resulting from repositioning of the securities portfolio to mitigate interest rate risk.

 

·                  Net interest income increased to $18.7 million for the first quarter of 2015 compared to $15.5 million in 2014.

 

·                  Net interest margin was 3.63% for the first quarter of 2015 compared to 3.46% for the 2014 period.

 

·                  Loans held for investment at March 31, 2015 of $1.40 billion increased $64.8 million or 4.8% over December 31, 2014 and increased $267.4 million or 23.5% over March 31, 2014.

 

·                  Total assets of $2.29 billion at March 31, 2015, decreased $1.3 million compared to December 31, 2014 and increased $174.4 million or 8.3% compared to March 31, 2014.

 

·                  Deposits of $1.84 billion at March 31, 2015, increased $5.6 million over December 31, 2014 and increased $164.5 million or 9.8% compared to March 31, 2014 levels.

 

·                  Allowance for loan losses to total loans ratio, which was calculated excluding $52 million of FNBNY acquired loans, was 1.35% as of March 31, 2015 compared to 1.39% at December 31, 2014 and 1.56% at March 31, 2014.

 

·                  All capital ratios exceed the fully phased in requirements of Basel III.

 

·                  A cash dividend of $0.23 per share was declared in April 2015 for the first quarter.

 

Current Environment

 

The Bank continues to operate in a highly regulated environment with many new regulations issued and remaining to be issued under the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) enacted on July 21, 2010. The Act permanently raised the current standard maximum deposit insurance amount to $250,000. Section 331(b) of the Dodd-Frank Act required the FDIC to change the definition of the assessment base from which assessment fees are determined. The new definition for the assessment base is the average consolidated total assets of the insured depository institution less the average tangible equity of the insured depository institution. The financial reform legislation, among other things, created a new Consumer Financial Protection Bureau, tightened capital standards and resulted in new regulations that are expected to increase the cost of operations.

 

Additionally, the Federal Deposit Insurance Corporation and the other federal bank regulatory agencies issued a final rule In July 2013 that revised their leverage and risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act.  Among other things, the rule establishes a new common equity Tier 1 minimum capital requirement (4.5% of risk-weighted assets), increases the minimum Tier 1 capital to risk-based assets requirement (from 4% to 6% of risk-weighted assets) and

 

35



Table of Contents

 

 

assigns a higher risk weight (150%) to exposures that are more than 90 days past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property.  The rule also requires unrealized gains and losses on certain “available-for-sale” securities holdings to be included for purposes of calculating regulatory capital unless a one-time opt-out is exercised.  Additional constraints will also be imposed on the inclusion in regulatory capital of mortgage-servicing assets, defined tax assets and minority interests.  The rule limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements.  The final rule became effective for the Bank on January 1, 2015.  The capital conservation buffer requirement will be phased in beginning January 1, 2016 and ending January 1, 2019, when the full capital conservation buffer requirement will be effective. The final rules, while more favorable to community banks, require that all banks maintain higher levels of capital. Taken together, these factors present formidable challenges to the banking industry. Management believes that, as of March 31, 2015, the Company and the Bank would meet all capital adequacy requirements under the Basel III Capital Rules on a fully phased-in basis if such requirements were currently effective.

 

Since April 2010 the Federal Reserve has maintained the federal funds target rate between 0 and 25 basis points as an effort to foster employment. In June 2013, the Federal Open Market Committee (“FOMC”) announced it would continue purchasing agency mortgage-backed securities and longer term Treasury securities until certain improvements in the economy are achieved. These actions have resulted in a prolonged low interest rate environment reducing yields on interest earning assets and compressing the Company’s net interest margin. In October 2014, the FOMC concluded its asset purchase plan but continues its existing policy of reinvesting principal payments from its holdings of agency debt and agency mortgage-backed securities and rolling over maturing Treasury securities at auction.  The FOMC anticipates maintaining the federal funds target rate until the outlook for employment and inflation are in line with the Committee’s long term objectives.

 

Growth and service strategies have the potential to offset the compression on net interest margin with volume as the customer base grows through expanding the Bank’s footprint, while maintaining and developing existing relationships. Since 2010, the Bank has opened ten new branches, including the most recent branch openings in September 2014 in Bay Shore, New York, November 2014 in Port Jefferson, New York and December 2014 in Smithtown, New York. Most of the recent branch openings move the Bank geographically westward and demonstrate its commitment to traditional growth through branch expansion. The Bank has also grown through acquisitions including the May 2011 acquisition of Hampton State Bank and February 2014 acquisition of FNBNY. Management will continue to seek opportunities to expand its reach into other contiguous markets by network expansion, or through the addition of professionals with established customer relationships.

 

Challenges and Opportunities

 

As noted earlier, on February 14, 2014, the Company acquired FNBNY. This acquisition increases the Company’s scale and continues the westward expansion into three new markets including Melville (Suffolk County), and two branches in Nassau County; Massapequa and Merrick. To support this acquisition and future growth, the Company completed a public offering on October 8, 2013, with $37.5 million in net proceeds. While these proceeds provide capital to support the acquisition, the additional common shares outstanding negatively impacted earnings per share during the fourth quarter of 2013 and first half of 2014 until the benefits of the acquisition were realized. Management recognizes the challenges associated with acquisitions and leveraged the experience gained in the acquisition of Hamptons State Bank in 2011, to successfully integrate the operations of FNBNY.

 

The Bank continues to face challenges associated with a fragile economic recovery, ever increasing regulations, and the current historically low interest rate environment. Over time, increases in rates should provide some relief to net interest margin compression as new loans are funded and securities are reinvested at higher rates. However, in the short term, the fair value of our available for sale securities declines when rates increase, resulting in net unrealized losses and a reduction in stockholders’ equity. Strategies for managing for the eventuality of higher rates have a cost. Extending liability maturities or shortening the tenor of assets increases interest expense and reduces interest income. An additional method for managing in a higher rate environment is to grow stable core deposits, requiring continued investment in people, technology and branches. Over time, the costs of these strategies should provide long term benefits.

 

The key to delivering on the Company’s mission is combining its expanding branch network, improving technology, and experienced professionals with the critical element of local decision making. The successful expansion of the franchise’s geographic reach continues to deliver the desired results: increasing core deposits and loans, and generating higher levels of revenue and income.

 

Corporate objectives for 2015 include: successful integration of the operations of CNB; leveraging our expanding branch network to build customer relationships and grow loans and deposits; focusing on opportunities and processes that continue to enhance the customer experience at the Bank; improving operational efficiencies and prudent management of non-interest expense; and maximizing non-interest income through Bridge Abstract as well as other lines of business. Management believes there remain

 

36



Table of Contents

 

 

opportunities to grow its franchise and continued investments to generate core funding, quality loans and new sources of revenue, remain keys to continue creating long term shareholder value. The ability to attract, retain, train and cultivate employees at all levels of the Company remains significant to meeting corporate objectives. The Company has made great progress toward the achievement of these objectives, and avoided many of the problems facing other financial institutions as a result of maintaining discipline in its underwriting, expansion strategies, investing and general business practices. The Company has capitalized on opportunities presented by the market and diligently seeks opportunities for growth and to strengthen the franchise. The Company recognizes the potential risks of the current economic environment and will monitor the impact of market events as we consider growth initiatives and evaluate loans and investments. Management and the Board have built a solid foundation for growth and the Company is positioned to adapt to anticipated changes in the industry resulting from new regulations and legislative initiatives.

 

Critical Accounting Policies

 

Allowance for Loan Losses

 

Management considers the accounting policy on the allowance for loan losses to be the most critical and requires complex management judgment as discussed below. The judgments made regarding the allowance for loan losses can have a material effect on the results of operations of the Company.

 

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances.

 

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

 

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables.” Such valuation, which includes a review of loans for which full collectibility in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectibility of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

 

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, multi-family mortgage loans, home equity loans, residential real estate mortgages, commercial and industrial loans, real estate construction and land loans and consumer loans.  The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

 

For purchased credit impaired loans, a valuation allowance is established when it is probable that the Bank will be unable to collect all the cash flows expected at acquisition plus additional cash flows expected to be collected arising from changes in estimate after acquisition. A specific allowance is established when subsequent evaluations of expected cash flows from purchased credit impaired loans reflect a decrease in those estimates.

 

37



Table of Contents

 

 

The Bank uses assumptions and methodologies that are relevant to estimating the level of impairment and probable losses in the loan portfolio. To the extent that the data supporting such assumptions has limitations, management’s judgment and experience play a key role in recording the allowance estimates. Additions to the allowance for loan losses are made by provisions charged to earnings. Furthermore, an improvement in the expected cash flows related to purchased credit impaired loans would result in a reduction of the required specific allowance with a corresponding credit to the provision.

 

The Credit Risk Management Committee is comprised of Bank management. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Management Committee, based on its risk assessment of the entire portfolio. Each quarter, members of the Credit Risk Management Committee meet with the Credit Risk Committee of the Board to review credit risk trends and the adequacy of the allowance for loan losses. Based on the Credit Risk Management Committee’s review of the classified loans and the overall allowance levels as they relate to the loan portfolio at March 31, 2015, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

 

Net Income

 

Net income for the three months ended March 31, 2015 was $4.8 million and $0.41 per diluted share as compared to $0.4 million and $0.04 per diluted share for the same period in 2014.   Changes in net income for the three months ended March 31, 2015 compared to March 31, 2014 include: (i) a $3.2 million or 20.3% increase in net interest income as a result of growth in interest earning assets primarily related to loans and investments; (ii) a $0.1 million or 14.3% increase in the provision for loan losses; (iii) a $2.0 million or 249.6% increase in non-interest income related to a $1.1 million decrease in net securities losses and $0.9 million in service charges and customer fees, title fee income, and other non-interest income; (iv) a decrease in non-interest expenses of $1.7 million related to $4.3 million in lower acquisition and branch restructuring costs, partially offset by $2.6 million in costs related to additional staffing and new facilities associated with the FNBNY acquisition and three new branches, as well as, continued investments in technology; and (v) a $2.4 million increase in income taxes associated with higher pre-tax income. The effective income tax rate was 35.5% for the quarter ended March 31, 2015 compared to 35.0% for the same period last year.

 

Analysis of Net Interest Income

 

Net interest income, the primary contributor to earnings, represents the difference between income on interest earning assets and expenses on interest bearing liabilities. Net interest income depends upon the volume of interest earning assets and interest bearing liabilities and the interest rates earned or paid on them.

 

The following table sets forth certain information relating to the Company’s average consolidated balance sheets and its consolidated statements of income for the years indicated and reflect the average yield on assets and average cost of liabilities for the years indicated. Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the years shown. Average balances are derived from daily average balances and include nonaccrual loans. The yields and costs include fees, which are considered adjustments to yields. Interest on nonaccrual loans has been included only to the extent reflected in the consolidated statements of income. For purposes of this table, the average balances for investments in debt and equity securities exclude unrealized appreciation/depreciation due to the application of FASB ASC 320, “Investments - Debt and Equity Securities.”

 

38



Table of Contents

 

 

 

 

Three Months Ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

(In thousands)

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net (1)(2)

 

$

1,349,992

 

$

16,493

 

4.95

%

$

1,064,457

 

$

13,316

 

5.07

%

Mortgage-backed securities, CMOs and other asset-backed securities

 

493,502

 

2,567

 

2.11

 

450,030

 

2,292

 

2.07

 

Taxable securities

 

189,295

 

1,017

 

2.18

 

105,017

 

858

 

3.31

 

Tax exempt securities (2)

 

71,672

 

654

 

3.70

 

223,800

 

1,185

 

2.15

 

Deposits with banks

 

12,699

 

7

 

0.22

 

11,634

 

8

 

0.28

 

Total interest earning assets

 

2,117,160

 

20,738

 

3.97

 

1,854,938

 

17,659

 

3.86

 

Non interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

45,694

 

 

 

 

 

36,320

 

 

 

 

 

Other assets

 

101,774

 

 

 

 

 

70,210

 

 

 

 

 

Total assets

 

$

2,264,628

 

 

 

 

 

$

1,961,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW and money market deposits

 

$

1,056,512

 

$

773

 

0.30

%

$

943,598

 

$

837

 

0.36

%

Certificates of deposit of $100,000 or more

 

83,579

 

190

 

0.92

 

84,318

 

175

 

0.84

 

Other time deposits

 

56,862

 

112

 

0.80

 

52,196

 

95

 

0.74

 

Federal funds purchased and repurchase agreements

 

121,188

 

146

 

0.49

 

63,593

 

129

 

0.82

 

Federal Home Loan Bank advances

 

85,686

 

250

 

1.18

 

83,624

 

245

 

1.19

 

Junior Subordinated Debentures

 

16,002

 

341

 

8.64

 

16,002

 

341

 

8.64

 

Total interest bearing liabilities

 

1,419,829

 

1,812

 

0.52

 

1,243,331

 

1,822

 

0.59

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

650,635

 

 

 

 

 

533,595

 

 

 

 

 

Other liabilities

 

14,380

 

 

 

 

 

9,922

 

 

 

 

 

Total liabilities

 

2,084,844

 

 

 

 

 

1,786,848

 

 

 

 

 

Stockholders’ equity

 

179,784

 

 

 

 

 

174,620

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

2,264,628

 

 

 

 

 

$

1,961,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/interest rate spread (3)

 

 

 

18,926

 

3.45

%

 

 

15,837

 

3.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest earning assets/net interest margin (4)

 

$

697,331

 

 

 

3.63

%

$

611,607

 

 

 

3.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of interest earning assets to interest bearing liabilities

 

 

 

 

 

149.11

%

 

 

 

 

149.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Tax equivalent adjustment

 

 

 

(231

)

 

 

 

 

(301

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

18,695

 

 

 

 

 

$

15,536

 

 

 

 


(1)

Amounts are net of deferred origination costs/ (fees) and the allowance for loan loss.

(2)

The above table is presented on a tax equivalent basis.

(3)

Net interest rate spread represents the difference between the yield on average interest earning assets and the cost of average interest bearing liabilities.

(4)

Net interest margin represents net interest income divided by average interest earning assets.

 

39



Table of Contents

 

 

Rate/Volume Analysis

 

Net interest income can be analyzed in terms of the impact of changes in rates and volumes. The following table illustrates the extent to which changes in interest rates and in the volume of average interest earning assets and interest bearing liabilities have affected the Bank’s interest income and interest expense during the periods indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate); (ii) changes attributable to changes in rates (changes in rates multiplied by prior volume); and (iii) the net changes. For purposes of this table, changes that are not due solely to volume or rate changes have been allocated to these categories based on the respective percentage changes in average volume and rate. Due to the numerous simultaneous volume and rate changes during the periods analyzed, it is not possible to precisely allocate changes between volume and rates. In addition, average earning assets include nonaccrual loans.

 

 

 

Three Months Ended March 31,

 

 

 

2015 Over 2014

 

 

 

Changes Due To

 

(In thousands)

 

Volume

 

Rate

 

Net Change

 

Interest income on interest earning assets:

 

 

 

 

 

 

 

Loans, net (1)

 

$

5,267

 

$

(2,090

)

$

3,177

 

Mortgage-backed securities, CMOs and other asset-backed securities

 

229

 

46

 

275

 

Taxable securities

 

1,777

 

(1,618

)

159

 

Tax exempt securities (2)

 

(3,625

)

3,094

 

(531

)

Deposits with banks

 

4

 

(5

)

(1

)

Total interest earning assets

 

3,652

 

(573

)

3,079

 

 

 

 

 

 

 

 

 

Interest expense on interest bearing liabilities:

 

 

 

 

 

 

 

Savings, NOW and money market deposits

 

446

 

(510

)

(64

)

Certificates of deposit of $100,000 or more

 

(10

)

25

 

15

 

Other time deposits

 

9

 

8

 

17

 

Federal funds purchased and repurchase agreements

 

302

 

(285

)

17

 

Federal Home Loan Bank Advances

 

23

 

(18

)

5

 

Junior subordinated debentures

 

 

 

 

Total interest bearing liabilities

 

770

 

(780

)

(10

)

Net interest income

 

$

2,882

 

$

207

 

$

3,089

 

 


(1) Amounts are net of deferred origination costs/ (fees) and the allowance for loan loss.

(2) The above table is presented on a tax equivalent basis.

 

Analysis of Net Interest Income for the Three Months ended March 31, 2015 and March 31, 2014

 

Net interest income was $18.7 million for the three months ended March 31, 2015 compared to $15.5 million for the same period in 2014, an increase of $3.2 million or 20.3%. Net interest margin increased to 3.63% for the quarter ended March 31, 2015, compared to 3.46% for the quarter ended March 31, 2014 as a result of a shift in asset mix from lower yielding securities to higher yielding loans.  The higher margin also reflects $0.8 million associated with greater than expected cash flows from the sale of certain acquired credit impaired loans. The total average interest earning assets increased $262.2 million or 14.1%, yielding 3.97% and the overall funding cost was 0.35%, including demand deposits. The yield on interest earning assets increased approximately 11 basis points from 3.86% to 3.97%. The cost of interest bearing liabilities decreased approximately 7 basis points during the first quarter of 2015 compared to 2014. The increase in average total deposits of $233.9 million funded higher yielding loans, which grew $285.5 million from the comparable 2014 quarter.

 

For the three months ended March 31, 2015, average net loans grew by $285.5 million or 26.8% to $1.35 billion as compared to $1.06 billion for the same period in 2014, driven by growth in commercial real estate mortgage loans, commercial, financial and agricultural loans, and multi-family mortgage loans. The Bank remains committed to growing loans with prudent underwriting, sensible pricing and limited credit and extension risk.

 

For the three months ended March 31, 2015, average total securities decreased by $24.4 million or 3.1% to $754.5 million as compared to $778.8 million for the three months ended March 31, 2014. There were no federal funds sold for the three months ended

 

40



Table of Contents

 

 

March 31, 2015 and 2014. The average interest earning cash increased by $1.1 million to $12.7 million for the three months ended March 31, 2015 as compared to $11.6 million for the same period in 2014.

 

Average total interest bearing liabilities were $1.4 billion for the three months ended March 31, 2015 compared to $1.2 billion for the same period in 2014.  The Bank continues to reduce interest rates on deposit products through prudent management of deposit pricing. The reduction in savings, NOW and money market deposit rates and lower borrowing rates resulted in a decrease in the cost of interest bearing liabilities to 0.52% for the three months ended March 31, 2015 from 0.59% for the same period in 2014.  Since the Company’s interest bearing liabilities generally reprice or mature more quickly than its interest earning assets, an increase in short term interest rates would initially result in a decrease in net interest income.  Additionally, the large percentages of deposits in money market accounts reprice at short term market rates making the balance sheet more liability sensitive.

 

For the three months ended March 31, 2015, average total deposits increased by $233.9 million or 14.5% to $1.8 billion from $1.6 billion from the same period in 2014.  Components of this increase include an increase in average balances in savings, NOW and money market accounts of $112.9 million or 12.0% to $1.1 billion for the three months ended March 31, 2015 compared to $943.6 million for the same period last year.  Average balances in certificates of deposit of $100,000 or more and other time deposits decreased $0.7 million to $83.6 million for 2015 as compared to $84.3 million for the same period last year.  Average balances in demand deposits increased $117.0 million or 21.9% to $650.6 million for 2015 as compared to $533.6 million for the same period last year. Average public fund deposits comprised 19.5% of total average deposits during the three months ended March 31, 2015 and 20.5% of total average deposits for the same period in 2014.  Average federal funds purchased and repurchase agreements increased $57.6 million or 90.6% to $121.2 million for the three months ended March 31, 2015 compared to $63.6 million for the same period in the prior year. Average FHLB advances increased $2.1 million or 2.5% to $85.7 million for the three months ended March 31, 2015 compared to $83.6 million for the same period 2014.

 

Total interest income increased $3.1 million or 18.1% to $20.5 million, net of the tax equivalent adjustment on tax exempt securities interest income, for the three months ended March 31, 2015 from $17.4 million for the same period in 2014.  Interest income on loans increased $3.2 million or 23.9% to $16.5 million for the three months ended March 31, 2015 from $13.3 million for the same period in 2014. The yield on average loans was 4.95% for 2015 as compared to 5.07% in 2014.

 

Interest income on investments in mortgage-backed, taxable and tax exempt securities decreased $0.1 million to $4.2 million for the three months ended March 31, 2015 compared to $4.3 million for the same period in 2014.  Interest income on securities included net amortization of premium of $1.0 million and a tax equivalent adjustment of $0.2 million in the 2015 compared to net amortization of premium of $0.9 million and tax equivalent adjustment of $0.3 million for the same period in 2014.  The tax adjusted average yield on total securities was 2.28% for 2015 as compared to 2.26% in 2014.

 

Interest expense was $1.8 million for the three months ended March 31, 2015 and 2014.

 

Provision and Allowance for Loan Losses

 

The Bank’s loan portfolio consists primarily of real estate loans secured by commercial and residential real estate properties located in the Bank’s principal lending areas of Nassau and Suffolk Counties,  Long Island. The interest rates charged by the Bank on loans are affected primarily by the demand for such loans, the supply of money available for lending purposes, the rates offered by its competitors, the Bank’s relationship with the customer, and the related credit risks of the transaction. These factors are affected by general and economic conditions including, but not limited to, monetary policies of the federal government, including the Federal Reserve Board, legislative policies and governmental budgetary matters.

 

Based on our continuing review of the overall loan portfolio, the current asset quality of the portfolio, the growth in the loan portfolio and the net charge-offs, a provision for loan losses of $0.8 million was recorded during the three months ended March 31, 2015 compared to a provision for loan loss of $0.7 million that was recorded during the same period in 2014. Net charge-offs were $0.2 million for the quarter ended March 31, 2015 compared to $0.6 million for the year ended December 31, 2014 and $0.3 million for the quarter ended March 31, 2014. The ratio of allowance for loan losses to nonaccrual loans was 780%, 1466% and 431%, at March 31, 2015, December 31, 2014, and March 31, 2014, respectively. The allowance for loan losses increased to $18.3 million at March 31, 2015 as compared to $17.6 million at December 31, 2014 and $16.4 million at March 31, 2014. As a percentage of total loans the allowance was 1.30% at March 31, 2015 compared to 1.32% at December 31, 2014 and 1.44% at March 31, 2014.  In accordance with current accounting guidance, the acquired FNBNY loans were recorded at fair value, effectively netting estimated future losses against the loan balances. Management continues to carefully monitor the loan portfolio as well as real estate trends in Nassau and Suffolk Counties.

 

Loans of approximately $28.5 million or 2.0% of total loans at March 31, 2015 were categorized as classified loans compared to $30.3 million or 2.3% at December 31, 2014 and $52.4 million or 4.6% at March 31, 2014. Classified loans include loans with credit

 

41



Table of Contents

 

 

quality indicators with the internally assigned grades of special mention, substandard and doubtful. These loans are categorized as classified loans as management has information that indicates the borrower may not be able to comply with the present repayment terms. These loans are subject to increased management attention and their classification is reviewed on at least a quarterly basis. At March 31, 2015, classified loans included $1.3 million of acquired FNBNY loans.

 

At March 31, 2015, approximately $17.1 million of classified loans were commercial real estate (“CRE”) loans, including multi-family loans and were well secured with real estate as collateral. Of the $17.1 million of CRE loans, $16.3 million were current and $0.8 million were past due. In addition, all but $2.1 million of the CRE loans have personal guarantees. At March 31, 2015, approximately $2.7 million of classified loans were residential real estate loans with $1.1 million current and $1.6 million past due. Commercial, financial, and agricultural loans represented $8.1 million of classified loans, with $0.5 million past due and $7.6 million current. Approximately $0.4 million of classified loans represented real estate construction and land loans, which were all current. All real estate construction and land loans are well secured with collateral. The remaining $0.2 million in classified loans are consumer loans that are unsecured and demonstrate sufficient cash flow to pay the loans.

 

CRE loans, including multi-family loans, represented $871.6 million or 62.2% of the total loan portfolio at March 31, 2015 compared to $814.4 million or 61.0% at December 31, 2014 and $666.1 million or 58.7% at March 31, 2014. The Bank’s underwriting standards for CRE loans requires an evaluation of the cash flow of the property, the overall cash flow of the borrower and related guarantors as well as the value of the real estate securing the loan. In addition, the Bank’s underwriting standards for CRE loans are consistent with regulatory requirements with original loan to value ratios generally less than or equal to 75%.  The Bank considers charge-off history, delinquency trends, cash flow analysis, and the impact of the local economy on commercial real estate values when evaluating the appropriate level of the allowance for loan losses.  Real estate values in our geographic markets increased significantly from 2000 through 2007. Commencing in 2008, following the financial crisis and significant downturn in the economy, real estate values began to decline. This decline continued into 2009 and stabilized in 2010. The estimated decline in residential and commercial real estate values during this period ranged from 15-20% from the 2007 levels, depending on the nature and location of the real estate.  Real estate values began to improve in 2012 and have continued into 2015.

 

As of March 31, 2015 and December 31, 2014, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $7.1 million and $6.2 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required. These methods of fair value measurement for impaired loans are considered level 3 within the fair value hierarchy described in FASB ASC 820-10-50-5.

 

Nonaccrual loans were $2.3 million or 0.17% of total loans at March 31, 2015 and $1.2 million or 0.09% of total loans at December 31, 2014. Approximately $0.8 million of the nonaccrual loans at March 31, 2015 and $0.5 million at December 31, 2014, represent troubled debt restructured loans.

 

The Bank had no other real estate owned at March 31, 2015, December 31, 2014 and March 31, 2014.

 

42



Table of Contents

 

 

The following table sets forth changes in the allowance for loan losses:

 

 

 

Three Months Ended

 

Year Ended

 

(Dollars in thousands)

 

March 31, 2015

 

December 31, 2014

 

Allowance for loan losses balance at beginning of period

 

$

17,637

 

$

16,001

 

 

 

 

 

 

 

Charge-offs:

 

 

 

 

 

Commercial real estate mortgage loans

 

 

461

 

Multi-family mortgage loans

 

 

 

Residential real estate mortgage loans

 

 

257

 

Commercial, financial and agricultural loans

 

200

 

104

 

Real estate construction and land loans

 

 

 

Installment/consumer loans

 

2

 

2

 

Total

 

202

 

824

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

Commercial real estate mortgage loans

 

 

 

Multi-family mortgage loans

 

 

 

Residential real estate mortgage loans

 

1

 

170

 

Commercial, financial and agricultural loans

 

20

 

87

 

Real estate construction and land loans

 

 

 

Installment/consumer loans

 

4

 

3

 

Total

 

25

 

260

 

 

 

 

 

 

 

Net charge-offs

 

(177

)

(564

)

Provision for loan losses charged to operations

 

800

 

2,200

 

Balance at end of period

 

$

18,260

 

$

17,637

 

 

Allocation of Allowance for Loan Losses

 

The following table sets forth the allocation of the total allowance for loan losses by loan type:

 

 

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

Percentage

 

 

 

Percentage

 

 

 

 

 

of Loans

 

 

 

of Loans

 

 

 

 

 

to Total

 

 

 

to Total

 

(Dollars in thousands)

 

Amount

 

Loans

 

Amount

 

Loans

 

Commercial real estate mortgage loans

 

$

6,990

 

44.6

%

$

6,994

 

44.5

%

Multi-family loans

 

2,980

 

17.6

 

2,670

 

16.4

 

Residential real estate mortgage loans

 

2,137

 

11.2

 

2,208

 

11.7

 

Commercial, financial & agricultural loans

 

4,905

 

21.3

 

4,526

 

21.8

 

Real estate construction and land loans

 

1,106

 

4.5

 

1,104

 

4.8

 

Installment/consumer loans

 

142

 

0.8

 

135

 

0.8

 

Total

 

$

18,260

 

100.0

%

$

17,637

 

100.0

%

 

Non-Interest Income

 

Total non-interest income increased $2.0 million to $2.8 million for the three months ended March 31, 2015 compared to $0.8 million for the same period in 2014. The increase reflects $0.7 million in higher levels of other non-interest income associated with swap fee income, BOLI, and gain on sale of loans, $0.1 million increases in both title revenue and service charges and fees in addition to a $1.1 million decrease in net securities losses compared to the prior year.

 

43



Table of Contents

 

 

Non-Interest Expense

 

Total non-interest expense decreased $1.7 million or 11.3% to $13.3 million during the three months ended March 31, 2015 compared to $15.0 million over the same period in 2014. The decrease in non-interest expense is primarily attributed to $4.3 million in  acquisition costs that were incurred in the 2014 period, partially offset by a $1.3 million increase in salaries and benefits to $7.5 million as of March 31, 2015 as compared to $6.2 million for the same period in 2014.  Occupancy and equipment expense increased $0.6 million to $2.2 million as of March 31, 2015 as compared to $1.6 million for the same period last year. These increases reflect additional staffing and new facilities associated with the FNBNY acquisition and three new branches, as well as, continued investments in technology.  Marketing, professional services and other operating expenses each increased $0.2 million as of March 31, 2015 as compared to the same period in 2014.

 

Income Taxes

 

The provision for income taxes increased $2.4 million to $2.6 million for the three months ended March 31, 2015 compared to $0.2 million for the three months ended March 31, 2014 primarily due to higher pretax income. The effective tax rate for the three months ended March 31, 2015 increased to 35.5% from 35.0% for the same period last year. The increase in the effective rate was a result of certain non-deductible acquisition costs and a lower percentage of interest income from tax exempt securities.

 

Financial Condition

 

Total assets increased $174.4 million or 8.3% to $2.29 billion over the March 31, 2014 level of $2.11 billion, and decreased $1.3 million compared to December 31, 2014. Total asset growth reflects strong organic growth in new and existing markets. Cash and due from banks decreased $8.1 million and interest earning deposits with banks increased $5.2 million compared to December 31, 2014. Total securities decreased $60.4 million or 7.5% to $741.7 million and net loans increased $64.2 million or 4.9% to $1.38 billion compared to December 31, 2014 levels. The ability to grow the loan portfolio, while minimizing interest rate risk sensitivity and maintaining credit quality, remains a strong focus of management. Total deposits increased $5.0 million to $1.839 billion at March 31, 2015 compared to $1.834 billion at December 31, 2014. Demand deposits decreased $62.1 million to $641.0 million as of March 31, 2015 compared to $703.1 million at December 31, 2014. Savings, NOW and money market deposits increased $69.9 million to $1.10 billion at March 31, 2015 from $989.3 million at December 31, 2014. Certificates of deposit of $100,000 or more increased $1.3 million to $84.4 million at March 31, 2015, from $83.1 million at December 31, 2014. Other time deposits decreased $3.5 million to $54.8 million at March 31, 2015, from $58.3 million at December 31, 2014.

 

Federal funds purchased were $105.0 million as of March 31, 2015 compared to $75.0 million at December 31, 2014. Federal Home Loan Bank advances were $106.7 million as of March 31, 2015 and $138.3 million for December 31, 2014. Repurchase agreements decreased $10.0 million to $26.2 million at March 31, 2015 compared to $36.2 million as of December 31, 2014. Junior subordinated debentures remained at $16.0 million as of March 31, 2015 compared to December 31, 2014. Other liabilities and accrued expenses decreased $0.4 million to $13.8 million as of March 31, 2015 from $14.2 million as of December 31, 2014. Stockholders’ equity was $180.2 million at March 31, 2015, an increase of $5.1 million or 2.9% from December 31, 2014, reflecting net income of $4.8 million and $0.3 million related to stock based compensation plans, a decrease in the unrealized loss on available for sale securities of $3.0 million, partially offset by $2.7 million paid in dividends. In April 2015, the Company declared a quarterly dividend of $0.23 per share and continues its long term trend of uninterrupted dividends.

 

Liquidity

 

The objective of liquidity management is to ensure the sufficiency of funds available to respond to the needs of depositors and borrowers, and to take advantage of unanticipated earnings enhancement opportunities for Company growth. Liquidity management addresses the ability of the Company to meet financial obligations that arise in the normal course of business. Liquidity is primarily needed to meet customer borrowing commitments, deposit withdrawals either on demand or contractual maturity, to repay borrowings as they mature, to fund current and planned expenditures and to make new loans and investments as opportunities arise. The Holding Company’s principal sources of liquidity included cash and cash equivalents of $0.6 million as of March 31, 2015, and dividends from the Bank. Cash available for distribution of dividends to shareholders of the Company is primarily derived from dividends paid by the Bank to the Company. For the three months ended March 31, 2015, the Bank paid a $3.0 million cash dividend to the Company. Prior regulatory approval is required if the total of all dividends declared by the Bank in any calendar year exceeds the total of the Bank’s net income of that year combined with its retained net income of the preceding two years. As of April 1, 2015, the Bank has $30.8 million of retained net income available for dividends to the Company. In the event that the Company subsequently expands its current operations, in addition to dividends from the Bank, it will need to rely on its own earnings, additional capital raised and other borrowings to meet liquidity needs.

 

44



Table of Contents

 

 

The Bank’s most liquid assets are cash and cash equivalents, securities available for sale and securities held to maturity due within one year. The levels of these assets are dependent upon the Bank’s operating, financing, lending and investing activities during any given period. Other sources of liquidity include loan and investment securities principal repayments and maturities, lines of credit with other financial institutions including the Federal Home Loan Bank and Federal Reserve Bank, growth in core deposits and sources of wholesale funding such as brokered certificates of deposit. While scheduled loan amortization, maturing securities and short term investments are a relatively predictable source of funds, deposit flows and loan and mortgage-backed securities prepayments are greatly influenced by general interest rates, economic conditions and competition. The Bank adjusts its liquidity levels as appropriate to meet funding needs such as seasonal deposit outflows, loans, and asset and liability management objectives. Historically, the Bank has relied on its deposit base, drawn through its full-service branches that serve its market area and local municipal deposits, as its principal source of funding. The Bank seeks to retain existing deposits and loans and maintain customer relationships by offering quality service and competitive interest rates to its customers, while managing the overall cost of funds needed to finance its strategies.

 

The Bank’s Asset/Liability and Funds Management Policy allows for wholesale borrowings of up to 25% of total assets. At March 31, 2015, the Bank had aggregate lines of credit of $295.0 million with unaffiliated correspondent banks to provide short term credit for liquidity requirements. Of these aggregate lines of credit, $275.0 million is available on an unsecured basis. As of March 31, 2015, the Bank had $105.0 million in overnight borrowings outstanding under these lines.  The Bank also has the ability, as a member of the Federal Home Loan Bank (“FHLB”) system, to borrow against unencumbered residential and commercial mortgages owned by the Bank. The Bank also has a master repurchase agreement with the FHLB, which increases its borrowing capacity. As of March 31, 2015, the Bank had $29.0 million outstanding in FHLB overnight borrowings and an additional $76.5 million outstanding in FHLB term borrowings. The Bank had $25.0 million of securities sold under agreements to repurchase outstanding as of March 31, 2015 with brokers and $1.2 million outstanding with customers.  As of December 31, 2014, the Bank had $35.0 million of securities sold under agreements to repurchase outstanding with brokers and $1.3 million outstanding with customers. In addition, the Bank has an approved broker relationship for the purpose of issuing brokered deposits.  As of March 31, 2015 and December 31, 2014 the Bank had $11.0 million and $8.3 million, respectively, of brokered deposits.

 

Management continually monitors the liquidity position and believes that sufficient liquidity exists to meet all of our operating requirements.  Based on the objectives determined by the Asset and Liability Committee, the Bank’s liquidity levels may be affected by the use of short term and wholesale borrowings, and the amount of public funds in the deposit mix.  The Asset and Liability Committee is comprised of members of senior management and the Board. Excess short-term liquidity is invested in overnight federal funds sold or in an interest earning account at the Federal Reserve.

 

Capital Resources

 

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can result in certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital requirements that involve quantitative measures of the Company’s and Bank’s assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. The Company’s and Bank’s capital amounts and classifications also are subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

 

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and Tier 1 capital (as defined in the regulations) to risk weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).  Management believes as of March 31, 2015, the Company and the Bank met all capital adequacy requirements.

 

The Company has the ability to issue additional common stock and/or preferred stock should the need arise.

 

On January 1, 2015, the Basel III Capital Rules became effective and include transition provisions through January 1, 2019.  These rules provide for the following minimum capital to risk-weighted assets ratios as of January 1, 2015: a) 4.5% based upon common equity tier 1 capital (“CET1”); b) 6.0% based upon tier 1 capital; and c) 8.0% based upon total regulatory capital. A minimum leverage ratio (tier 1 capital as a percentage of total average assets) of 4.0% is also required under the Basel III Capital Rules.

 

When fully phased in, the Basel III Capital Rules will additionally require institutions to retain a capital conservation buffer, composed of CET1, of 2.5% above these required minimum capital ratio levels. The implementation of the capital conservation buffer will begin on January 1, 2016 at 0.625% and increase by 0.625% each subsequent January 1, until it reaches 2.5% on January 1, 2019. When the capital conservation buffer is fully phased in on January 1, 2019, the Company and the Bank will effectively have the following minimum capital to risk-weighted assets ratios: a) 7.0% based upon CET1; b) 8.5% based upon tier 1 capital; and c) 10.5% based upon total regulatory capital.

 

45



Table of Contents

 

 

The Company and the Bank made the one-time, permanent election to continue to exclude the effects of accumulated other comprehensive income or loss items included in stockholders’ equity for the purposes of determining the regulatory capital ratios.

 

The following table presents actual capital levels and minimum required levels for the Company and the Bank at March 31, 2015 (under Basel III rules) and December 31, 2014.

 

 

 

Basel III Transitional

 

 

 

 

 

 

 

 

 

 

 

Minimum To Be Well

 

 

 

 

 

 

 

Minimum Capital

 

Capitalized Under Prompt

 

 

 

Actual

 

Adequacy Requirement

 

Corrective Action Provisions

 

As of March 31, 2015

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

176,275

 

10.6

%

$

74,644

 

4.5

%

n/a

 

n/a

 

Bank

 

191,360

 

11.5

%

74,632

 

4.5

%

$

107,802

 

6.5

%

Total Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

210,711

 

12.7

%

132,701

 

8.0

%

n/a

 

n/a

 

Bank

 

209,796

 

12.7

%

132,680

 

8.0

%

165,850

 

10.0

%

Tier 1 Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

192,275

 

11.6

%

99,526

 

6.0

%

n/a

 

n/a

 

Bank

 

191,360

 

11.5

%

99,510

 

6.0

%

132,680

 

8.0

%

Tier 1 Capital to Average Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

192,275

 

8.5

%

90,373

 

4.0

%

n/a

 

n/a

 

Bank

 

191,360

 

8.5

%

90,369

 

4.0

%

112,961

 

5.0

%

 

 

 

Basel I

 

 

 

 

 

 

 

 

 

 

 

Minimum To Be Well

 

 

 

 

 

 

 

Minimum Capital

 

Capitalized Under Prompt

 

 

 

Actual

 

Adequacy Requirement

 

Corrective Action Provisions

 

As of December 31, 2014

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

n/a

 

n/a

 

n/a

 

n/a

 

n/a

 

n/a

 

Bank

 

n/a

 

n/a

 

n/a

 

n/a

 

n/a

 

n/a

 

Total Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

207,340

 

13.0

%

$

127,445

 

8.0

%

n/a

 

n/a

 

Bank

 

206,633

 

13.0

%

127,427

 

8.0

%

$

159,284

 

10.0

%

Tier 1 Capital to Risk Weighted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

189,527

 

11.9

%

63,722

 

4.0

%

n/a

 

n/a

 

Bank

 

188,820

 

11.9

%

63,714

 

4.0

%

95,571

 

6.0

%

Tier 1 Capital to Average Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

189,527

 

8.4

%

90,614

 

4.0

%

n/a

 

n/a

 

Bank

 

188,820

 

8.3

%

90,617

 

4.0

%

113,271

 

5.0

%

 

Impact of Inflation and Changing Prices

 

The Unaudited Consolidated Financial Statements and notes thereto have been prepared in accordance with U.S. generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary effect of inflation on the operations of the Company is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, changes in interest rates have a more significant effect on the performance of a financial institution than do the effects of changes in the general rate of inflation and changes in prices. Changes in interest rates could adversely affect our results of operations and financial condition. Interest rates do not necessarily move in the same direction, or in the same magnitude, as the prices of goods and services. Interest rates are highly sensitive to many factors, which are beyond the control of the Company, including the influence of domestic and foreign economic conditions and the monetary and fiscal policies of the United States government and federal agencies, particularly the Federal Reserve Bank.

 

46



Table of Contents

 

 

Recent Regulatory and Accounting Developments

 

Refer to Note 14. “Recent Accounting Pronouncements,” of the Condensed Notes to the Consolidated Financial Statements for details related to recent regulatory and accounting developments.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Asset/Liability Management

 

Management considers interest rate risk to be the most significant market risk for the Company. Market risk is the risk of loss from adverse changes in market prices and rates. Interest rate risk is the exposure to adverse changes in the net income of the Company as a result of changes in interest rates.

 

The Company’s primary earnings source is net interest income, which is affected by changes in the level of interest rates, the relationship between rates, the impact of interest rate fluctuations on asset prepayments, the level and composition of deposits and liabilities, and the credit quality of earning assets. The Company’s objectives in its asset and liability management are to maintain a strong, stable net interest margin, to utilize its capital effectively without taking undue risks, to maintain adequate liquidity, and to reduce vulnerability of its operations to changes in interest rates.

 

The Company’s Asset and Liability Committee evaluates periodically, but at least four times a year, the impact of changes in market interest rates on assets and liabilities, net interest margin, capital and liquidity. Risk assessments are governed by policies and limits established by senior management, which are reviewed and approved by the full Board of Directors at least annually. The economic environment continually presents uncertainties as to future interest rate trends. The Asset and Liability Committee regularly utilizes a model that projects net interest income based on increasing or decreasing interest rates, in order to be better able to respond to changes in interest rates.

 

At March 31, 2015, $677.2 million or 91.3% of the Company’s securities had fixed interest rates. Changes in interest rates affect the value of the Company’s interest earning assets and in particular its securities portfolio. Generally, the value of securities fluctuates inversely with changes in interest rates. Increases in interest rates could result in decreases in the market value of interest earning assets, which could adversely affect the Company’s stockholders’ equity and its results of operations if sold. The Company is also subject to reinvestment risk associated with changes in interest rates. Changes in market interest rates also could affect the type (fixed-rate or adjustable-rate) and amount of loans originated by the Company and the average life of loans and securities, which can impact the yields earned on the Company’s loans and securities. In periods of decreasing interest rates, the average life of loans and securities held by the Company may be shortened to the extent increased prepayment activity occurs during such periods which, in turn, may result in the investment of funds from such prepayments in lower yielding assets. Under these circumstances the Company is subject to reinvestment risk to the extent that it is unable to reinvest the cash received from such prepayments at rates that are comparable to the rates on existing loans and securities. Additionally, increases in interest rates may result in decreasing loan prepayments with respect to fixed rate loans (and therefore an increase in the average life of such loans), may result in a decrease in loan demand, and make it more difficult for borrowers to repay adjustable rate loans.

 

The Company utilizes the results of a detailed and dynamic simulation model to quantify the estimated exposure to net interest income to sustained interest rate changes.  Management routinely monitors simulated net interest income sensitivity over a rolling two-year horizon.  The simulation model captures the seasonality of the Company’s deposit flows and the impact of changing interest rates on the interest income received and the interest expense paid on all assets and liabilities reflected on the Company’s consolidated balance sheet.  This sensitivity analysis is compared to the asset and liability policy limits that specify a maximum tolerance level for net interest income exposure over a one-year horizon given a 100 and 200 basis point upward shift in interest rates and a 100 basis point downward shift in interest rates.  A parallel and pro-rata shift in rates over a twelve-month period is assumed.

 

In addition to the above scenarios, the Company considers other, non-parallel rate shifts that would also exert pressure on earnings.  The current low interest rate environment presents the possibility for a flattening of the yield curve.  This could happen if the FOMC began to raise short-term interest rates without there being a corresponding rise in long-term rates.  This would have the effect of raising short-term borrowings costs without allowing longer term assets to reprice higher.

 

47



Table of Contents

 

 

The following reflects the Company’s net interest income sensitivity analysis at March 31, 2015:

 

 

 

Potential Change

 

Change in Interest

 

in Net

 

Rates in Basis Points

 

Interest Income

 

(Dollars in thousands)

 

$ Change

 

% Change

 

200

 

$

(3,735

)

(5.23

)%

100

 

$

(1,772

)

(2.48

)%

Static

 

 

 

(100)

 

$

(461

)

(0.65

)%

 

As noted in the table above, a 200 basis point increase in interest rates is projected to decrease net interest income over the next twelve months by 5.23 percent. Our balance sheet sensitivity to such a move in interest rates at March 31, 2015 decreased as compared to March 31, 2014 (which was a decrease of 7.10 percent in net interest income over a 12 month period).  This decrease is due to several factors which reflect our strategy to lessen our exposure to rising rates.  Over the intervening year, the effective duration (a measure of price sensitivity to interest rates) of the bond portfolio decreased from 4.16 to 3.21.  Additionally, the bank has increased its use of swaps to extend liabilities.

 

The preceding sensitivity analysis does not represent a Company forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions including, but not limited to, the nature and timing of interest rate levels and yield curve shapes, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, and reinvestment and replacement of asset and liability cash flows. While assumptions are developed based upon perceived current economic and local market conditions, the Company cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences may change.

 

Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to prepayment and refinancing levels likely deviating from those assumed, the varying impact of interest rate change caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals, prepayment penalties and product preference changes and other internal and external variables. Furthermore, the sensitivity analysis does not reflect actions that management might take in responding to, or anticipating changes in interest rates and market conditions. Management considers interest rate risk to be the most significant market risk for the Company. Interest rate risk is the exposure to adverse changes in the net income of the Company as a result of changes in interest rates.

 

Item 4. Controls and Procedures

 

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of March 31, 2015.  Based on that evaluation, the Company’s Principal Executive Officer and Principal Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.  There has been no change in the Company’s internal control over financial reporting during the quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

 

From time to time the Company and its subsidiaries are subject to various legal actions arising in the normal course of business.  In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s consolidated financial condition or results of operations.

 

Item 1A. Risk Factors

 

There have been no material changes to the factors disclosed in Item 1A., Risk Factors, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

48



Table of Contents

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

(a)                                 Not applicable.

(b)                                 Not applicable.

(c)                                  Not applicable.

 

Item 3. Defaults upon Senior Securities

 

Not applicable.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

Not applicable.

 

Item 6. Exhibits and Reports on Form 8-K

 

31.1

 

Certification of Principal Executive Officer pursuant to Rule 13a-14(a)

31.2

 

Certification of Principal Financial Officer pursuant to Rule 13a-14(a)

32.1

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(b) and 18 U.S.C. Section 1350

101

 

The following financial statements from Bridge Bancorp, Inc.’s Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2015, filed on May 11, 2015, formatted in XBRL: (i) Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014, (ii) Consolidated Statements of Income for the Three Months Ended March 31, 2015 and 2014, (iii) Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014, (iv) Consolidated Statement of Stockholders’ Equity for the Three Months Ended March 31, 2015 and 2014, (v) Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014, and (vi) the Condensed Notes to Consolidated Financial Statements.

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Labels Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definitions Linkbase Document

 

49



Table of Contents

 

 

SIGNATURES

 

In accordance with the requirement of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

BRIDGE BANCORP, INC.

 

Registrant

 

 

 

 

May 11, 2015

/s/ Kevin M. O’Connor

 

Kevin M. O’Connor

 

President and Chief Executive Officer

 

 

May 11, 2015

/s/ Howard H. Nolan

 

Howard H. Nolan

 

Senior Executive Vice President, Chief Financial Officer

 

50