Annual Statements Open main menu

FLUSHING FINANCIAL CORP - Quarter Report: 2019 September (Form 10-Q)

ffic20190930_10q.htm
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

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

THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2019

 

Commission file number 001-33013

 

FLUSHING FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation or organization)

 

11-3209278

(I.R.S. Employer Identification No.)

 

220 RXR Plaza, Uniondale, New York 11556

(Address of principal executive offices)

 

(718) 961-5400

(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, $0.01 par value

FFIC

The Nasdaq Stock Market LLC

 

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.       X  Yes          No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    X   Yes               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 definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   X  

Non-accelerated filer __

Emerging growth company __

Accelerated filer  __

Smaller reporting company  __

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the exchange act.__

 

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

 

The number of shares of the registrant’s Common Stock outstanding as of October 31, 2019 was 28,157,206.

 

 

 

 

 

TABLE OF CONTENTS

 

 

PAGE

PART I  —  FINANCIAL INFORMATION

 

ITEM 1.   Financial Statements - (Unaudited)

 

    Consolidated Statements of Financial Condition

1

    Consolidated Statements of Income

2

    Consolidated Statements of Comprehensive Income

3

    Consolidated Statements of Cash Flows

4

    Consolidated Statements of Changes in Stockholders’ Equity

5

    Notes to Consolidated Financial Statements

7

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

49

ITEM 3.  Quantitative and Qualitative Disclosures About Market Risk

64

ITEM 4.  Controls and Procedures

64

PART II  —  OTHER INFORMATION

 

ITEM 1.  Legal Proceedings

65

ITEM 1A. Risk Factors

65

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

65

ITEM 3.  Defaults Upon Senior Securities

65

ITEM 4.  Mine Safety Disclosures

65

ITEM 5.  Other Information

65

ITEM 6.  Exhibits

66

SIGNATURES

67

i

 

 

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Financial Condition

(Unaudited)

 

Item 1.    Financial Statements

 

   

September 30,

   

December 31,

 
   

2019

   

2018

 
   

(Dollars in thousands, except per share data)

 

Assets

               

Cash and due from banks

  $ 86,989     $ 118,561  

Securities held-to-maturity:

               

Mortgage-backed securities (including assets pledged of $5,450 and $4,796 at September 30, 2019 and December 31, 2018, respectively; fair value of $8,372 and $7,366 at September 30, 2019 and December 31, 2018, respectively)

    7,939       7,953  

Other securities (none pledged; fair value of $55,498 and $22,508 at September 30, 2019 and December 31, 2018, respectively)

    52,101       24,065  

Securities available for sale, at fair value:

               

Mortgage-backed securities (including assets pledged of $185,299 and $152,670 at September 30, 2019 and December 31, 2018, respectively; $812 and $967 at fair value pursuant to the fair value option at September 30, 2019 and December 31, 2018, respectively)

    579,010       557,953  

Other securities (including assets pledged of none and $28,871 at September 30, 2019 and December 31, 2018, respectively; $13,524 and $12,843 at fair value pursuant to the fair value option at September 30, 2019 and December 31, 2018, respectively)

    246,465       264,702  

Loans:

               

Multi-family residential

    2,232,305       2,269,048  

Commercial real estate

    1,559,581       1,542,547  

One-to-four family — mixed-use property

    587,100       577,741  

One-to-four family — residential

    184,432       190,350  

Co-operative apartments

    9,089       8,498  

Construction

    64,234       50,600  

Small Business Administration

    13,982       15,210  

Taxi medallion

    3,513       4,539  

Commercial business and other

    1,096,164       877,763  

Net unamortized premiums and unearned loan fees

    15,363       15,188  

Allowance for loan losses

    (22,035 )     (20,945 )

Net loans

    5,743,728       5,530,539  

Interest and dividends receivable

    26,566       25,485  

Bank premises and equipment, net

    28,146       30,418  

Federal Home Loan Bank of New York stock, at cost

    65,280       57,282  

Bank owned life insurance

    158,604       131,788  

Goodwill

    16,127       16,127  

Other real estate owned, net

    239       -  

Right of Use Asset

    42,400       -  

Other assets

    57,301       69,303  

Total assets

  $ 7,110,895     $ 6,834,176  
                 

Liabilities

               

Due to depositors:

               

Non-interest bearing

  $ 421,786     $ 413,747  

Interest-bearing

    4,490,723       4,502,176  

Total Deposits

    4,912,509       4,915,923  

Mortgagors' escrow deposits

    61,803       44,861  

Borrowed funds:

               

Federal Home Loan Bank advances

    1,304,296       1,134,993  

Subordinated debentures

    74,234       74,001  

Junior subordinated debentures, at fair value

    43,910       41,849  

Total borrowed funds

    1,422,440       1,250,843  

Operating lease liability

    50,626       -  

Other liabilities

    95,125       73,085  

Total liabilities

    6,542,503       6,284,712  
                 

Stockholders' Equity

               

Preferred stock ($0.01 par value; 5,000,000 shares authorized; none issued)

    -       -  

Common stock ($0.01 par value; 100,000,000 shares authorized; 31,530,595 shares issued at September 30, 2019 and December 31, 2018; 28,157,206 shares and 27,983,637 shares outstanding at September 30, 2019 and December 31, 2018, respectively)

    315       315  

Additional paid-in capital

    225,471       222,720  

Treasury stock, at average cost (3,373,389 shares and 3,546,958 shares at September 30, 2019 and December 31, 2018, respectively)

    (71,487 )     (75,146 )

Retained earnings

    427,062       414,327  

Accumulated other comprehensive loss, net of taxes

    (12,969 )     (12,752 )

Total stockholders' equity

    568,392       549,464  
                 

Total liabilities and stockholders' equity

  $ 7,110,895     $ 6,834,176  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-1-

 

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

 

   

For the three months

   

For the nine months

 
   

ended September 30,

   

ended September 30,

 

(Dollars in thousands, except per share data)

 

2019

   

2018

   

2019

   

2018

 
                                 

Interest and dividend income

                               

Interest and fees on loans

  $ 62,825     $ 59,658     $ 187,428     $ 171,997  

Interest and dividends on securities:

                               

Interest

    6,287       5,562       20,007       16,646  

Dividends

    18       18       56       49  

Other interest income

    259       248       1,286       873  

Total interest and dividend income

    69,389       65,486       208,777       189,565  
                                 

Interest expense

                               

Deposits

    22,244       17,425       66,540       44,323  

Other interest expense

    8,196       6,540       21,476       18,472  

Total interest expense

    30,440       23,965       88,016       62,795  
                                 

Net interest income

    38,949       41,521       120,761       126,770  

Provision for loan losses

    683       -       3,129       153  

Net interest income after provision for loan losses

    38,266       41,521       117,632       126,617  
                                 

Non-interest income

                               

Banking services fee income

    847       1,017       2,879       2,965  

Net loss on sale of securities

    -       -       (15 )     -  

Net gain on sale of loans

    204       10       381       168  

Net gain on sale of assets

    -       -       770       -  

Net loss from fair value adjustments

    (2,124 )     (170 )     (6,160 )     (537 )

Federal Home Loan Bank of New York stock dividends

    834       873       2,563       2,630  

Life insurance proceeds

    -       2,222       43       2,998  

Bank owned life insurance

    1,000       782       2,550       2,320  

Other income

    278       221       1,422       779  

Total non-interest income

    1,039       4,955       4,433       11,323  
                                 

Non-interest expense

                               

Salaries and employee benefits

    15,461       15,720       50,295       49,466  

Occupancy and equipment

    2,847       2,475       8,378       7,528  

Professional services

    2,167       1,915       6,238       6,539  

FDIC deposit insurance

    (589 )     596       563       1,643  

Data processing

    1,490       1,427       4,402       4,254  

Depreciation and amortization

    1,439       1,484       4,454       4,328  

Other real estate owned/foreclosure expense (benefit)

    48       (102 )     145       34  

Net gain from sales of real estate owned

    -       -       -       (27 )

Other operating expenses

    3,182       3,718       11,147       12,158  

Total non-interest expense

    26,045       27,233       85,622       85,923  
                                 

Income before income taxes

    13,260       19,243       36,443       52,017  
                                 

Provision for income taxes

                               

Federal

    2,457       2,307       7,381       8,225  

State and local

    79       (397 )     714       1,124  

Total taxes

    2,536       1,910       8,095       9,349  
                                 

Net income

  $ 10,724     $ 17,333     $ 28,348     $ 42,668  
                                 
                                 

Basic earnings per common share

  $ 0.37     $ 0.61     $ 0.99     $ 1.48  

Diluted earnings per common share

  $ 0.37     $ 0.61     $ 0.99     $ 1.48  

Dividends per common share

  $ 0.21     $ 0.20     $ 0.63     $ 0.60  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-2-

 

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Comprehensive Income

(Unaudited) 

 

   

For the three months ended

   

For the nine months ended

 
   

September 30,

   

September 30,

 

(In thousands)

 

2019

   

2018

   

2019

   

2018

 
                                 

Net income

  $ 10,724     $ 17,333     $ 28,348     $ 42,668  
                                 

Other comprehensive income (loss), net of tax:

                               
                                 

Amortization of actuarial losses, net of taxes of ($11) and ($41) for the three months ended September 30, 2019 and 2018, respectively and of ($30) and ($124) for the nine months ended September 30, 2019 and 2018, respectively.

    22       91       66       272  
                                 

Amortization of prior service credits, net of taxes of $7 and $3 for the three months ended September 30, 2019 and 2018, respectively and of $20 and $8 for the nine months ended September 30, 2019 and 2018, respectively.

    (15 )     (7 )     (44 )     (20 )
                                 

Net unrealized (losses) gains on securities, net of taxes of $218 and $1,612 for the three months ended September 30, 2019 and 2018, respectively and of ($5,102) and $6,055 for the nine months ended September 30, 2019 and 2018, respectively.

    (475 )     (3,505 )     11,349       (13,159 )
                                 

Reclassification adjustment for net losses included in income, net of taxes of ($5) for the nine months ended September 30, 2019.

    -       -       10       -  
                                 

Net unrealized (losses) gains on cash flow hedges, net of taxes of $874 and ($860) for the three months ended September 30, 2019 and 2018, respectively and of $5,293 and ($4,425) for the nine months ended September 30, 2019 and 2018, respectively.

    (1,946 )     1,870       (11,782 )     9,616  
                                 

Change in fair value of liabilities related to instrument-specific credit risk, net of taxes of ($27) and ($4) for the three months ended September 30, 2019 and 2018, respectively and of ($81) and ($10) for the nine months ended September 30, 2019 and 2018, respectively.

    61       9       184       22  
                                 

Total other comprehensive loss, net of tax

    (2,353 )     (1,542 )     (217 )     (3,269 )
                                 

Comprehensive income

  $ 8,371     $ 15,791     $ 28,131     $ 39,399  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-3-

 

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

 

   

For the nine months ended

 
   

September 30,

 

(In thousands)

 

2019

   

2018

 

CASH FLOWS FROM OPERATING ACTIVITIES

               

Net income

  $ 28,348     $ 42,668  

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

               

Provision for loan losses

    3,129       153  

Depreciation and amortization of bank premises and equipment

    4,454       4,328  

Amortization of premium, net of accretion of discount

    4,932       6,462  

Net loss from fair value adjustments

    6,160       537  

Net loss from fair value adjustments on qualifying hedges

    2,717       -  

Net gain from sale of loans

    (381 )     (168 )

Net loss from sale of securities

    15       -  

Net gain from sale of asset

    (770 )     -  

Net gain from sale of OREO

    -       (27 )

Income from bank owned life insurance

    (2,550 )     (2,320 )

Life insurance proceeds

    (43 )     (2,998 )

Stock-based compensation expense

    6,617       5,973  

Deferred compensation

    (2,526 )     (2,450 )

Deferred income tax benefit

    (3,777 )     (1,437 )

Increase in other liabilities

    4,358       6,580  

Decrease in other assets

    1,659       2,103  

Net cash provided by operating activities

    52,342       59,404  
                 

CASH FLOWS FROM INVESTING ACTIVITIES

               

Purchases of bank premises and equipment

    (2,182 )     (3,421 )

Net (purchases) redemptions of Federal Home Loan Bank of New York shares

    (7,998 )     5,147  

Purchases of securities held-to-maturity

    (30,030 )     (653 )

Proceeds from maturities and calls of securities held-to-maturity

    1,568       364  

Proceeds from prepayments of securities held-to-maturity

    434       -  

Purchases of securities available for sale

    (141,798 )     (102,756 )

Proceeds from sales and calls of securities available for sale

    65,493       10,000  

Proceeds from maturities and prepayments of securities available for sale

    88,217       57,839  

Proceeds from sale of assets

    813       -  

Proceeds from bank owned life insurance

    777       6,165  

Purchase of bank owned life insurance

    (25,000 )     -  

Net (originations) repayments of loans

    (9,660 )     3,605  

Purchases of loans

    (193,703 )     (235,193 )

Proceeds from sale of real estate owned

    -       665  

Proceeds from sale of loans

    7,187       14,410  

Net cash used in investing activities

    (245,882 )     (243,828 )
                 

CASH FLOWS FROM FINANCING ACTIVITIES

               

Net increase in non-interest bearing deposits

    8,039       13,337  

Net (decrease) increase in interest-bearing deposits

    (11,643 )     303,288  

Net increase in mortgagors' escrow deposits

    16,942       16,061  

Net proceeds from short-term borrowed funds

    115,750       115,250  

Proceeds from long-term borrowings

    184,950       25,000  

Repayment of long-term borrowings

    (131,301 )     (256,088 )

Purchases of treasury stock

    (2,656 )     (21,638 )

Proceeds from issuance of common stock upon exercise of stock options

    3       6  

Cash dividends paid

    (18,116 )     (17,244 )

Net cash provided by financing activities

    161,968       177,972  
                 

Net decrease in cash and cash equivalents

    (31,572 )     (6,452 )

Cash and cash equivalents, beginning of period

    118,561       51,546  

Cash and cash equivalents, end of period

  $ 86,989     $ 45,094  
                 

SUPPLEMENTAL CASH FLOW DISCLOSURE

               

Interest paid

  $ 85,346     $ 57,811  

Income taxes paid

    8,531       5,116  

Taxes paid if excess tax benefits were not tax deductible

    8,523       5,753  

Non-cash activities:

               

Loans transferred to Other Real Estate Owned or Other Assets

    239       673  

Reclassification of the Income tax effects of Tax Cuts and Jobs Act from AOCI to Retained Earnings

    -       2,073  

Securities purchased but not yet settled

    -       10,000  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-4-

 

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statement of Changes in Stockholders’ Equity

 (Unaudited)

 

            Common    

Additional

    Retained     Treasury    

Accumulated Other Comprehensive

 
(Dollars in thousands, except per share data)   Total    

Stock

    Paid-in Capital    

Earnings

   

Stock

    Income (Loss)  
                                                 
                                                 

Balance at December 31, 2018

  $ 549,464     $ 315     $ 222,720     $ 414,327     $ (75,146 )   $ (12,752 )
                                                 

Impact of adoption of ASC 842 - Leases

    2,716       -       -       2,716       -       -  

Net income

    7,068       -       -       7,068       -       -  

Award of common shares released from Employee Benefit Trust (138,775 shares)

    2,086       -       2,086       -       -       -  

Vesting of restricted stock unit awards (287,155 shares)

    -       -       (5,878 )     (210 )     6,088       -  

Exercise of stock options (300 shares)

    3       -       -       (3 )     6       -  

Stock-based compensation expense

    3,931       -       3,931       -       -       -  

Repurchase of shares to satisfy tax obligation (83,908 shares)

    (1,877 )     -       -       -       (1,877 )     -  

Dividends on common stock ($0.21 per share)

    (6,042 )     -       -       (6,042 )     -       -  

Other comprehensive income

    2,210       -       -       -       -       2,210  

Balance at March 31, 2019

    559,559       315       222,859       417,856       (70,929 )     (10,542 )

Net income

    10,556       -       -       10,556       -       -  

Award of common shares released from Employee Benefit Trust (5,568 shares)

    81       -       81       -       -       -  

Vesting of restricted stock unit awards (1,120 shares)

    -       -       (24 )     -       24       -  

Stock-based compensation expense

    1,315       -       1,315       -       -       -  

Repurchase of shares to satisfy tax obligation (382 shares)

    (8 )     -       -       -       (8 )     -  

Dividends on common stock ($0.21 per share)

    (6,039 )     -       -       (6,039 )     -       -  

Other comprehensive loss

    (74 )     -       -       -       -       (74 )

Balance at June 30, 2019

    565,390       315       224,231       422,373       (70,913 )     (10,616 )

Net income

    10,724       -       -       10,724       -       -  

Award of common shares released from Employee Benefit Trust (5,015 shares)

    66       -       66       -       -       -  

Vesting of restricted stock unit awards (9,284 shares)

    -       -       (197 )     -       197       -  

Stock-based compensation expense

    1,371       -       1,371       -       -       -  

Purchase of treasury shares (40,000 shares)

    (771 )     -       -       -       (771 )     -  

Repurchase of shares to satisfy tax obligation (0 shares)

    -       -       -       -       -       -  

Dividends on common stock ($0.21 per share)

    (6,035 )     -       -       (6,035 )     -       -  

Other comprehensive loss

    (2,353 )     -       -       -       -       (2,353 )

Balance at September 30, 2019

  $ 568,392     $ 315     $ 225,471     $ 427,062     $ (71,487 )   $ (12,969 )

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-5-

 

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statement of Changes in Stockholders’ Equity (Contd.)

 (Unaudited)

 

                                           

Accumulated Other

 
           

Common

    Additional    

Retained

   

Treasury

    Comprehensive  

(Dollars in thousands, except per share data)

 

Total

    Stock     Paid-in Capital     Earnings     Stock     Income (Loss)  

Balance at December 31, 2017

  $ 532,608     $ 315     $ 217,906     $ 381,048     $ (57,675 )   $ (8,986 )

Reclassification of the Income Tax Effects of the Tax Cuts and Jobs Act from Accumulated Other Comprehensive Income (Loss) to Retained Earnings

    -       -       -       2,073       -       (2,073 )

Impact of adoption of Accounting Standard Update 2016-01

    -       -       -       (775 )     -       775  

Net income

    11,412       -       -       11,412       -       -  

Award of common shares released from Employee Benefit Trust (116,229 shares)

    2,488       -       2,488       -       -       -  

Vesting of restricted stock unit awards (248,877 shares)

    -       -       (4,731 )     (170 )     4,901       -  

Stock-based compensation expense

    3,452       -       3,452       -       -       -  

Purchase of treasury shares (217,863 shares)

    (5,913 )     -       -       -       (5,913 )     -  

Repurchase of shares to satisfy tax obligation (72,837 shares)

    (2,050 )     -       -       -       (2,050 )     -  

Dividends on common stock ($0.20 per share)

    (5,795 )     -       -       (5,795 )     -       -  

Other comprehensive loss

    (895 )     -       -       -       -       (895 )

Balance at March 31, 2018

    535,307       315       219,115       387,793       (60,737 )     (11,179 )
                                                 

Impact of adoption of Accounting Standard Update 2016-01

    -       -       -       (4 )     -       4  

Net income

    13,923       -       -       13,923       -       -  

Award of common shares released from Employee Benefit Trust (4,455 shares)

    90       -       90       -       -       -  

Exercise of stock options (600 shares)

    6       -       (1 )     -       7       -  

Stock-based compensation expense

    1,228       -       1,228       -       -       -  

Purchase of treasury shares (227,581 shares)

    (5,925 )     -       -       -       (5,925 )     -  

Repurchase of shares to satisfy tax obligation (32 shares)

    (1 )     -       -       -       (1 )     -  

Dividends on common stock ($0.20 per share)

    (5,752 )     -       -       (5,752 )     -       -  

Other comprehensive loss

    (832 )     -       -       -       -       (832 )

Balance at June 30, 2018

    538,044       315       220,432       395,960       (66,656 )     (12,007 )
                                                 

Net income

    17,333       -       -       17,333       -       -  

Award of common shares released from Employee Benefit Trust (3,899 shares)

    74       -       74       -       -       -  

Vesting of restricted stock unit awards (8,720 shares)

    -       -       (177 )     (6 )     183       -  

Stock-based compensation expense

    1,293       -       1,293       -       -       -  

Purchase of treasury shares (299,509 shares)

    (7,662 )     -       -       -       (7,662 )     -  

Repurchase of shares to satisfy tax obligation (3,343 shares)

    (87 )     -       -       -       (87 )     -  

Dividends on common stock ($0.20 per share)

    (5,697 )     -       -       (5,697 )     -       -  

Other comprehensive loss

    (1,542 )     -       -       -       -       (1,542 )

Balance at September 30, 2018

  $ 541,756     $ 315     $ 221,622     $ 407,590     $ (74,222 )   $ (13,549 )

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

-6-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

1.    Basis of Presentation

 

The primary business of Flushing Financial Corporation (the “Holding Company”), a Delaware corporation, is the operation of its wholly owned subsidiary, Flushing Bank (the “Bank”).

 

The unaudited consolidated financial statements presented in this Quarterly Report on Form 10-Q (“Quarterly Report”) include the collective results of the Holding Company and its direct and indirect wholly-owned subsidiaries, including the Bank, Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc., which are collectively herein referred to as “we,” “us,” “our” and the “Company.”

 

The Holding Company also owns Flushing Financial Capital Trust II, Flushing Financial Capital Trust III, and Flushing Financial Capital Trust IV (the “Trusts”), which are special purpose business trusts. The Trusts are not included in the Company’s consolidated financial statements, as the Company would not absorb the losses of the Trusts if any losses were to occur.

 

The accompanying unaudited consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and general practices within the banking industry. The information furnished in these interim statements reflects all adjustments that are, in the opinion of management, necessary for a fair statement of the results for such presented periods of the Company. Such adjustments are of a normal recurring nature, unless otherwise disclosed in this Quarterly Report. All inter-company balances and transactions have been eliminated in consolidation. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for the full year. 

 

The accompanying unaudited consolidated financial statements have been prepared in conformity with the instructions to Quarterly Report on Form 10-Q and Article 10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited consolidated interim financial information should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

 

When necessary, certain reclassifications were made to prior-year amounts to conform to the current-year presentation.

 

 

2.    Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires management to make 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 reported amounts of revenue and expenses during the reporting period. Estimates that are particularly susceptible to change in the near term are used in connection with the determination of the allowance for loan losses (“ALLL”), the evaluation of goodwill for impairment, the review of the need for a valuation allowance of the Company’s deferred tax assets, the fair value of financial instruments and the evaluation of other-than-temporary impairment (“OTTI”) on securities. Actual results could differ from these estimates.
 

3.    Earnings Per Share

Earnings per common share have been computed based on the following:
 
   

For the three months ended

   

For the nine months ended

 
   

September 30,

   

September 30,

 
   

2019

   

2018

   

2019

   

2018

 
   

(In thousands, except per share data)

 

Net income

  $ 10,724     $ 17,333     $ 28,348     $ 42,668  

Divided by:

                               

Weighted average common shares outstanding

    28,730       28,604       28,704       28,806  

Weighted average common stock equivalents

    -       -       -       1  

Total weighted average common shares outstanding and common stock equivalents

    28,730       28,604       28,704       28,807  
                                 

Basic earnings per common share

  $ 0.37     $ 0.61     $ 0.99     $ 1.48  

Diluted earnings per common share (1)

  $ 0.37     $ 0.61     $ 0.99     $ 1.48  

Dividend payout ratio

    56.8 %     32.8 %     63.6 %     40.5 %

 

1.

For the three and nine months ended September 30, 2019 and 2018, there were no common stock equivalents that were anti-dilutive.

 

-7-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

4.    Securities
 

The Company did not hold any trading securities at September 30, 2019 and December 31, 2018. Securities available for sale are recorded at fair value. Securities held-to-maturity are recorded at amortized cost.

 

The following table summarizes the Company’s portfolio of securities held-to-maturity at September 30, 2019:

 

                   

Gross

   

Gross

 
   

Amortized

           

Unrealized

   

Unrealized

 
   

Cost

   

Fair Value

   

Gains

   

Losses

 
   

(In thousands)

 

Securities held-to-maturity:

                               

Municipals

  $ 52,101     $ 55,498     $ 3,397     $ -  
                                 

Total other securities

    52,101       55,498       3,397       -  
                                 

FNMA

    7,939       8,372       433       -  
                                 

Total mortgage-backed securities

    7,939       8,372       433       -  

Total

  $ 60,040     $ 63,870     $ 3,830     $ -  

 

The following table summarizes the Company’s portfolio of securities held-to-maturity at December 31, 2018:

 

                   

Gross

   

Gross

 
   

Amortized

           

Unrealized

   

Unrealized

 
   

Cost

   

Fair Value

   

Gains

   

Losses

 
   

(In thousands)

 

Securities held-to-maturity:

                               

Municipals

  $ 24,065     $ 22,508     $ -     $ 1,557  
                                 

Total other securities

    24,065       22,508       -       1,557  
                                 

FNMA

    7,953       7,366       -       587  
                                 

Total mortgage-backed securities

    7,953       7,366       -       587  
                                 

Total

  $ 32,018     $ 29,874     $ -     $ 2,144  

 

-8-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table summarizes the Company’s portfolio of securities available for sale at September 30, 2019:

 

                   

Gross

   

Gross

 
   

Amortized

           

Unrealized

   

Unrealized

 
   

Cost

   

Fair Value

   

Gains

   

Losses

 
   

(In thousands)

 

Corporate

  $ 130,000     $ 120,543     $ -     $ 9,457  

Municipals

    12,849       13,017       168       -  

Mutual funds

    12,206       12,206       -       -  

Collateralized loan obligations

    100,336       99,381       5       960  

Other

    1,318       1,318       -       -  

Total other securities

    256,709       246,465       173       10,417  

REMIC and CMO

    390,044       392,525       3,604       1,123  

GNMA

    706       764       58       -  

FNMA

    106,773       107,383       998       388  

FHLMC

    77,455       78,338       998       115  

Total mortgage-backed securities

    574,978       579,010       5,658       1,626  

Total securities available for sale

  $ 831,687     $ 825,475     $ 5,831     $ 12,043  

 

The following table summarizes the Company’s portfolio of securities available for sale at December 31, 2018:

 

                   

Gross

   

Gross

 
   

Amortized

           

Unrealized

   

Unrealized

 
   

Cost

   

Fair Value

   

Gains

   

Losses

 
   

(In thousands)

 

Corporate

  $ 130,000     $ 118,535     $ -     $ 11,465  

Municipals

    46,231       46,574       343       -  

Mutual funds

    11,586       11,586       -       -  

Collateralized loan obligations

    88,396       86,751       -       1,645  

Other

    1,256       1,256       -       -  

Total other securities

    277,469       264,702       343       13,110  

REMIC and CMO

    382,632       376,340       885       7,177  

GNMA

    785       826       41       -  

FNMA

    94,069       91,693       72       2,448  

FHLMC

    90,377       89,094       113       1,396  

Total mortgage-backed securities

    567,863       557,953       1,111       11,021  

Total securities available for sale

  $ 845,332     $ 822,655     $ 1,454     $ 24,131  

 

We did not hold any private issue CMO’s that are collateralized by commercial real estate mortgages at September 30, 2019 and December 31, 2018.

 

The corporate securities held by the Company at September 30, 2019 and December 31, 2018 are issued by U.S. banking institutions. 

 

-9-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables detail the amortized cost and fair value of the Company’s securities classified as held-to-maturity and available for sale at September 30, 2019, by contractual maturity. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   

Amortized

         

Securities held-to-maturity:

 

Cost

   

Fair Value

 
   

(In thousands)

 
                 

Due in one year or less

  $ 1,180     $ 1,180  

Due after ten years

    50,921       54,318  
                 

Total other securities

    52,101       55,498  

Mortgage-backed securities

    7,939       8,372  
                 

Total

  $ 60,040     $ 63,870  

 

   

Amortized

         

Securities available for sale:

 

Cost

   

Fair Value

 
   

(In thousands)

 
                 

Due after one year through five years

  $ 10,000     $ 9,762  

Due after five years through ten years

    137,913       128,645  

Due after ten years

    96,590       95,852  
                 

Total other securities

    244,503       234,259  

Mutual funds

    12,206       12,206  

Mortgage-backed securities

    574,978       579,010  
                 

Total

  $ 831,687     $ 825,475  

 

 

-10-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables show the Company’s securities with gross unrealized losses and their fair value, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position, at the dates indicated:

 

   

At September 30, 2019

 
   

Total

   

Less than 12 months

   

12 months or more

 
                   

Unrealized

           

Unrealized

           

Unrealized

 
   

Count

   

Fair Value

   

Losses

   

Fair Value

   

Losses

   

Fair Value

   

Losses

 
           

(Dollars in thousands)

 
                                                         
                                                         

Available for sale securities

                                                       

Corporate

    16     $ 120,543     $ 9,457     $ 9,663     $ 338     $ 110,880     $ 9,119  

CLO

    12       91,916       960       63,821       485       28,095       475  

Total other securities

    28       212,459       10,417       73,484       823       138,975       9,594  
                                                         

REMIC and CMO

    25       157,584       1,123       138,250       887       19,334       236  

FNMA

    7       69,075       388       14,888       30       54,187       358  

FHLMC

    1       34,816       115       -       -       34,816       115  

Total mortgage-backed securities

    33       261,475       1,626       153,138       917       108,337       709  

Total

    61     $ 473,934     $ 12,043     $ 226,622     $ 1,740     $ 247,312     $ 10,303  

 

There were no unrealized losses on held-to maturity securities at September 30, 2019.

 

   

At December 31, 2018

 
   

Total

   

Less than 12 months

   

12 months or more

 
                   

Unrealized

           

Unrealized

           

Unrealized

 
   

Count

   

Fair Value

   

Losses

   

Fair Value

   

Losses

   

Fair Value

   

Losses

 
   

(Dollars in thousands)

 

Held-to-maturity securities

                                                       
                                                         

Municipals

    1     $ 19,940     $ 1,557     $ -     $ -     $ 19,940     $ 1,557  

Total other securities

    1       19,940       1,557       -       -       19,940       1,557  
                                                         

FNMA

    1       7,366       587       -       -       7,366       587  

Total mortgage-backed securities

    1       7,366       587       -       -       7,366       587  
                                                         

Total securities held-to-maturity

    2     $ 27,306     $ 2,144     $ -     $ -     $ 27,306     $ 2,144  
                                                         

Available for sale securities

                                                       

Corporate

    16     $ 118,535     $ 11,465     $ 19,113     $ 888     $ 99,422     $ 10,577  

Municipals

    3       4,220       -       4,220       -       -       -  

CLO

    11       86,752       1,645       86,752       1,645       -       -  

Total other securities

    30       209,507       13,110       110,085       2,533       99,422       10,577  
                                                         

REMIC and CMO

    39       243,756       7,177       17,308       200       226,448       6,977  

GNMA

    1       51       -       51       -       -       -  

FNMA

    14       85,046       2,448       6,372       17       78,674       2,431  

FHLMC

    3       51,288       1,396       10,116       95       41,172       1,301  

Total mortgage-backed securities

    57       380,141       11,021       33,847       312       346,294       10,709  

Total securities available for sale

    87     $ 589,648     $ 24,131     $ 143,932     $ 2,845     $ 445,716     $ 21,286  

 

-11-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

OTTI losses on impaired securities must be fully recognized in earnings if an investor has the intent to sell the debt security or if it is more likely than not that the investor will be required to sell the debt security before recovery of its amortized cost. However, even if an investor does not expect to sell a debt security in an unrealized loss position, the investor must evaluate the expected cash flows to be received and determine if a credit loss has occurred. In the event that a credit loss has occurred, only the amount of impairment associated with the credit loss is recognized in earnings in the Consolidated Statements of Income. Amounts relating to factors other than credit losses are recorded in accumulated other comprehensive loss (“AOCL”) within Stockholders’ Equity. Unrealized losses on available for sale securities, that are deemed to be temporary, are recorded in AOCL, net of tax.

 

The Company reviewed each investment that had an unrealized loss at September 30, 2019 and December 31, 2018. The unrealized losses in held-to-maturity municipal securities at December 31, 2018 were caused by illiquidity in the market and movements in interest rates. The unrealized losses in held-to-maturity FNMA securities at December 31, 2018 were caused by movements in interest rates. The unrealized losses in securities available for sale at September 30, 2019 and December 31, 2018 were caused by movements in interest rates.

 

It is not anticipated that these securities would be settled at a price that is less than the amortized cost of the Company’s investment. Each of these securities is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell these securities and it is more likely than not the Company will not be required to sell the securities before recovery of the securities’ amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes would cause the sale of the securities. Therefore, the Company did not consider these investments to be other-than-temporarily impaired at September 30, 2019 and December 31, 2018.

 

Realized gains and losses on the sales of securities are determined using the specific identification method. The Company sold $26.4 million in mortgage-backed securities during the nine months ended September 30, 2019. The Company did not sell any securities during the three months ended September 30, 2019 and the three and nine months ended September 30, 2018.

 

The following table represents the gross gains and gross losses realized from the sale of securities available for sale for the periods indicated:

 

   

For the three months ended

   

For the nine months ended

 
   

September 30,

   

September 30,

 
   

2019

   

2018

   

2019

   

2018

 
   

(In thousands)

 

Gross gains from the sale of securities

  $ -     $ -     $ 423     $ -  

Gross losses from the sale of securities

    -       -       (438 )     -  
                                 

Net losses from the sale of securities

  $ -     $ -     $ (15 )   $ -  

 

 

5.     Loans

 

Loans are reported at their outstanding principal balance net of any unearned income, charge-offs, deferred loan fees and costs on originated loans and unamortized premiums or discounts on purchased loans. Loan fees and certain loan origination costs are deferred. Net loan origination costs and premiums or discounts on loans purchased are amortized into interest income over the contractual life of the loans using the level-yield method. Prepayment penalties received on loans which pay in full prior to their scheduled maturity are included in interest income in the period they are collected.

 

Interest on loans is recognized on the accrual basis. The accrual of income on loans is generally discontinued when certain factors, such as contractual delinquency of 90 days or more, indicate reasonable doubt as to the timely collectability of such income. Uncollected interest previously recognized on non-accrual loans is reversed from interest income at the time the loan is placed on non-accrual status. A non-accrual loan can be returned to accrual status when contractual delinquency returns to less than 90 days delinquent. Payments received on non-accrual loans that do not bring the loan to less than 90 days delinquent are recorded on a cash basis. Payments can also be applied first as a reduction of principal until all principal is recovered and then subsequently to interest, if in management’s opinion, it is evident that recovery of all principal due is likely to occur.

 

-12-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company recognizes a loan as non-performing when the borrower has demonstrated the inability to bring the loan current, or due to other circumstances which, in management’s opinion, indicate the borrower will be unable to bring the loan current within a reasonable time. All loans classified as non-performing, which includes all loans past due 90 days or more, are classified as non-accrual unless the loan is well secured and there is, in our opinion, compelling evidence the borrower will bring the loan current in the immediate future. Prior to a real estate secured loan becoming 90 days delinquent, an updated appraisal is ordered and/or an internal evaluation is prepared.

 

A loan is considered impaired when, based upon current information, the Company believes it is probable that it will be unable to collect all amounts due, both principal and interest, in accordance with the original terms of the loan. Impaired loans are measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate or at the loan’s observable market price or, as a practical expedient, the fair value of the collateral if the loan is collateral dependent. All non-accrual loans are considered impaired.

 

The Company maintains an allowance for loan losses at an amount, which, in management’s judgment, is adequate to absorb probable estimated losses inherent in the loan portfolio. Management’s judgment in determining the adequacy of the allowance is based on evaluations of the collectability of loans. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revisions as more information becomes available. An unallocated component may at times be maintained to cover uncertainties that could affect management's estimate of probable losses. When necessary an unallocated component of the allowance will reflect the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. The allowance is established through charges to earnings in the form of a provision for loan losses based on management’s evaluation of the risk inherent in the various components of the loan portfolio and other factors, including historical loan loss experience (which is updated quarterly), current economic conditions, delinquency and non-accrual trends, classified loan levels, risk in the portfolio and volumes and trends in loan types, recent trends in charge-offs, changes in underwriting standards, experience, ability and depth of the Company’s lenders, collection policies and experience, internal loan review function and other external factors. When a loan or a portion of a loan is determined to be uncollectible, the portion deemed uncollectible is charged against the allowance, and subsequent recoveries, if any, are credited to the allowance.

 

The determination of the amount of the allowance for loan losses includes estimates that are susceptible to significant changes due to changes in appraisal values of collateral, national and local economic conditions and other factors. We review our loan portfolio by separate categories with similar risk and collateral characteristics. In the second quarter of 2019, we changed our methodology for reviewing our loan portfolio to further segregate the commercial business and other portfolio into two separate categories. The decision to separate was based on the risk characteristics and loss history being different between the two categories. Impaired loans are segregated and reviewed separately.

 

The Company reviews each impaired loan on an individual basis to determine if either a charge-off or a valuation allowance needs to be allocated to the loan. The Company does not charge-off or allocate a valuation allowance to loans for which management has concluded the current value of the underlying collateral will allow for recovery of the loan balance through the sale of the loan or by foreclosure and sale of the property.

 

The Company considers fair value of collateral dependent loans to be 85% of the appraised or internally estimated value of the property. The 85% is based on the actual net proceeds the Bank has received from the sale of other real estate owned (“OREO”) as a percentage of OREO’s appraised value. For collateral dependent taxi medallion loans, the Company considers fair value to be the value of the underlying medallion based upon the most recently reported arm’s length sales transaction. When there is no recent sale activity, the fair value is calculated using capitalization rates. For both collateral dependent mortgage loans and taxi medallion loans, the amount by which the loan’s book value exceeds fair value is charged-off.

 

The Company evaluates the underlying collateral through a third party appraisal, or when a third party appraisal is not available, the Company will use an internal evaluation. The internal evaluations are prepared using an income approach or a sales approach. The income approach is used for income producing properties and uses current revenues less operating expenses to determine the net cash flow of the property. Once the net cash flow is determined, the value of the property is calculated using an appropriate capitalization rate for the property. The sales approach uses comparable sales prices in the market. When an internal evaluation is used, we place greater reliance on the income approach to value the collateral.

 

The Company may restructure a loan to enable a borrower experiencing financial difficulties to continue making payments when it is deemed to be in the Company’s best long-term interest. This restructure may include reducing the interest rate or amount of the monthly payment for a specified period of time, after which the interest rate and repayment terms revert to the original terms of the loan. We classify these loans as Troubled Debt Restructured (“TDR”).

 

-13-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company believes that restructuring these loans in this manner will allow certain borrowers to become and remain current on their loans. All loans classified as TDR are considered impaired, however TDR loans which have been current for six consecutive months at the time they are restructured as TDR remain on accrual status and are not included as part of non-performing loans. Loans which were delinquent at the time they are restructured as a TDR are placed on non-accrual status and reported as non-accrual performing TDR loans until they have made timely payments for six consecutive months. These restructurings have not included a reduction of principal balance.

 

The allocation of a portion of the allowance for loan losses for a performing TDR loan is based upon the present value of the future expected cash flows discounted at the loan’s original effective rate, or for a non-performing TDR loan which is collateral dependent, the fair value of the collateral. At September 30, 2019, there were no commitments to lend additional funds to borrowers whose loans were modified to a TDR. The modification of loans to a TDR did not have a significant effect on our operating results, nor did it require a significant allocation of the allowance for loan losses.

 

The following table shows loan modifications and classified as TDR during the periods indicated.

 

   

For the three and nine months ended

   

September 30, 2019

 

September 30, 2018

(Dollars in thousands)

 

Number

   

Balance

 

Modification description

 

Number

   

Balance

 

Modification description

                                     
                                     

Commercial business and other

    3     $ 951  

Amortization extensions

    1     $ 1,620  

Amortization extension

Total

    3     $ 951         1     $ 1,620    

 

The following table shows our recorded investment for loans classified as TDR that are performing according to their restructured terms at the periods indicated:

 

   

September 30, 2019

   

December 31, 2018

 
   

Number

   

Recorded

   

Number

   

Recorded

 

(Dollars in thousands)

 

of contracts

   

investment

   

of contracts

   

investment

 
                                 

Multi-family residential

    7     $ 1,883       7     $ 1,916  

One-to-four family - mixed-use property

    4       1,497       5       1,692  

One-to-four family - residential

    3       536       3       552  

Taxi medallion (1)

    8       2,161       15       3,926  

Commercial business and other

    3       951       1       279  

Total performing troubled debt restructured

    25     $ 7,028       31     $ 8,365  

 

(1Taxi medallion loans in the table above continue to pay as agreed, however the company records interest received on a cash basis.

 

 

 

 

 

 

-14-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

During the three and nine months ended September 30, 2019 and 2018, there were no defaults of TDR loans within 12 months of their modification date. During the three and nine months ended September 30, 2019, we sold one multi-family TDR loan totaling $0.3 million, for a gain of $0.2 million. During the nine months ended September 30, 2018, we sold one commercial real estate TDR loan totaling $1.8 million, for a loss of $0.3 million and foreclosed on one taxi medallion TDR loan of $35,000, which is included in “Other Assets”.

 

The following table shows our recorded investment for loans classified as TDR that are not performing according to their restructured terms at the periods indicated:

 

   

September 30, 2019

   

December 31, 2018

 
   

Number

   

Recorded

   

Number

   

Recorded

 

(Dollars in thousands)

 

of contracts

   

investment

   

of contracts

   

investment

 
                                 

Multi-family residential

    -     $ -       1     $ 388  

Taxi medallion

    3       767       -       -  

Commercial business and other

    2       279       1       1,397  

Total troubled debt restructurings that subsequently defaulted

    5     $ 1,046       2     $ 1,785  

 

The following table shows our non-performing loans at the periods indicated:

 

   

September 30,

   

December 31,

 

(In thousands)

 

2019

   

2018

 
                 

Loans ninety days or more past due and still accruing:

               

Multi-family residential

  $ 445     $ -  

Total

    445       -  
                 

Non-accrual mortgage loans:

               

Multi-family residential

    3,132       2,410  

Commercial real estate

    872       1,379  

One-to-four family - mixed-use property

    683       928  

One-to-four family - residential

    5,050       6,144  

Total

    9,737       10,861  
                 

Non-accrual non-mortgage loans:

               

Small Business Administration

    1,151       1,267  

Taxi medallion (1)

    1,352       613  

Commercial business and other (1)

    2,020       3,512  

Total

    4,523       5,392  
                 

Total non-accrual loans

    14,260       16,253  
                 

Total non-performing loans

  $ 14,705     $ 16,253  

 

1.

Not included in the above analysis are non-accrual performing TDR taxi medallion loans totaling $2.2 million and $3.9 million at September 30, 2019 and December 31, 2018, respectively and non-accrual performing TDR commercial business loans totaling $1.0 million at September 30, 2019.

 

-15-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following is a summary of interest foregone on non-accrual loans and loans classified as TDR for the periods indicated:

 

     

For the three months ended

   

For the nine months ended

 
     

September 30,

   

September 30,

 
     

2019

   

2018

   

2019

   

2018

 
     

(In thousands)

 

Interest income that would have been recognized had the loans performed in accordance with their original terms

  $ 416     $ 398     $ 1,224     $ 1,194  

Less: Interest income included in the results of operations

    89       173       330       487  

Total foregone interest

  $ 327     $ 225     $ 894     $ 707  

 

The following tables show by delinquency an analysis of our recorded investment in loans at the periods indicated:

 

   

September 30, 2019

 
                   

Greater

                         
   

30 - 59 Days

   

60 - 89 Days

   

than

   

Total Past

                 

(In thousands)

 

Past Due

   

Past Due

   

90 Days

   

Due

   

Current

   

Total Loans

 
                                                 
                                                 

Multi-family residential

  $ 1,112     $ 1,401     $ 3,577     $ 6,090     $ 2,226,215     $ 2,232,305  

Commercial real estate

    5,944       940       872       7,756       1,551,825       1,559,581  

One-to-four family - mixed-use property

    1,458       869       408       2,735       584,365       587,100  

One-to-four family - residential

    1,020       243       5,050       6,313       178,119       184,432  

Co-operative apartments

    -       -       -       -       9,089       9,089  

Construction loans

    -       -       -       -       64,234       64,234  

Small Business Administration

    1,849       -       1,151       3,000       10,982       13,982  

Taxi medallion

    -       -       766       766       2,747       3,513  

Commercial business and other

    3       100       2,020       2,123       1,094,041       1,096,164  

Total

  $ 11,386     $ 3,553     $ 13,844     $ 28,783     $ 5,721,617     $ 5,750,400  

 

   

December 31, 2018

 
                   

Greater

                         
   

30 - 59 Days

   

60 - 89 Days

   

than

   

Total Past

                 

(In thousands)

 

Past Due

   

Past Due

   

90 Days

   

Due

   

Current

   

Total Loans

 
                                                 
                                                 

Multi-family residential

  $ 1,887     $ 339     $ 2,410     $ 4,636     $ 2,264,412     $ 2,269,048  

Commercial real estate

    379       -       1,379       1,758       1,540,789       1,542,547  

One-to-four family - mixed-use property

    1,003       322       928       2,253       575,488       577,741  

One-to-four family - residential

    1,564       -       6,144       7,708       182,642       190,350  

Co-operative apartments

    -       -       -       -       8,498       8,498  

Construction loans

    -       730       -       730       49,870       50,600  

Small Business Administration

    774       68       1,267       2,109       13,101       15,210  

Taxi medallion

    -       -       -       -       4,539       4,539  

Commercial business and other

    1,306       281       2,216       3,803       873,960       877,763  

Total

  $ 6,913     $ 1,740     $ 14,344     $ 22,997     $ 5,513,299     $ 5,536,296  

 

-16-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables show the activity in the allowance for loan losses for the three month periods indicated:

 

September 30, 2019

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family - residential

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Total

 
                                                                         

Allowance for credit losses:

                                                                       

Beginning balance

  $ 5,506     $ 4,265     $ 1,786     $ 746     $ 381     $ 382     $ -     $ 8,444     $ 21,510  

Charge-off's

    (189 )     -       -       -       -       -       -       (242 )     (431 )

Recoveries

    6       -       140       3       -       32       -       92       273  

Provision (Benefit)

    54       99       (120 )     (4 )     37       (57 )     -       674       683  

Ending balance

  $ 5,377     $ 4,364     $ 1,806     $ 745     $ 418     $ 357     $ -     $ 8,968     $ 22,035  

 

September 30, 2018

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family - residential

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Unallocated

   

Total

 
                                                                                 

Allowance for credit losses:

                                                                               

Beginning balance

  $ 5,538     $ 4,726     $ 2,297     $ 1,003     $ 264     $ 549     $ -     $ 5,832     $ 11     $ 20,220  

Charge-off's

    (18 )     -       (3 )     -       -       (144 )     (40 )     (15 )     -       (220 )

Recoveries

    -       -       39       258       -       10       -       2       -       309  

Provision (Benefit)

    37       (650 )     (407 )     (382 )     (2 )     138       40       1,186       40       -  

Ending balance

  $ 5,557     $ 4,076     $ 1,926     $ 879     $ 262     $ 553     $ -     $ 7,005     $ 51     $ 20,309  

 

 

-17-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables show the activity in the allowance for loan losses for the nine month periods indicated:

 

September 30, 2019

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family - residential

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Total

 
                                                                         

Allowance for credit losses:

                                                                       

Beginning balance

  $ 5,676     $ 4,315     $ 1,867     $ 749     $ 329     $ 418     $ -     $ 7,591     $ 20,945  

Charge-off's

    (190 )     -       (1 )     (113 )     -       -       -       (2,379 )     (2,683 )

Recoveries

    30       7       228       10       -       52       134       183       644  

Provision (Benefit)

    (139 )     42       (288 )     99       89       (113 )     (134 )     3,573       3,129  

Ending balance

  $ 5,377     $ 4,364     $ 1,806     $ 745     $ 418     $ 357     $ -     $ 8,968     $ 22,035  

 

September 30, 2018

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family - residential

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Unallocated

   

Total

 
                                                                                 

Allowance for credit losses:

                                                                               

Beginning balance

  $ 5,823     $ 4,643     $ 2,545     $ 1,082     $ 68     $ 669     $ -     $ 5,521     $ -     $ 20,351  

Charge-off's

    (99 )     -       (3 )     (1 )     -       (196 )     (393 )     (29 )     -       (721 )

Recoveries

    2       -       118       370       -       25       -       11       -       526  

Provision (Benefit)

    (169 )     (567 )     (734 )     (572 )     194       55       393       1,502       51       153  

Ending balance

  $ 5,557     $ 4,076     $ 1,926     $ 879     $ 262     $ 553     $ -     $ 7,005     $ 51     $ 20,309  

 

-18-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables show the manner in which loans were evaluated for impairment at the periods indicated:

 

September 30, 2019

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family- residential

   

Co-operative apartments

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Total

 
                                                                                 

Financing Receivables:

                                                                               

Ending Balance

  $ 2,232,305     $ 1,559,581     $ 587,100     $ 184,432     $ 9,089     $ 64,234     $ 13,982     $ 3,513     $ 1,096,164     $ 5,750,400  
Ending balance: individually evaluated for impairment   $ 5,195     $ 949     $ 2,192     $ 5,841     $ -     $ -     $ 1,151     $ 3,513     $ 2,970     $ 21,811  
Ending balance: collectively evaluated for impairment   $ 2,227,110     $ 1,558,632     $ 584,908     $ 178,591     $ 9,089     $ 64,234     $ 12,831     $ -     $ 1,093,194     $ 5,728,589  
                                                                                 

Allowance for credit losses:

                                                                               
Ending balance: individually evaluated for impairment   $ 94     $ -     $ 51     $ 48     $ -     $ -     $ -     $ -     $ 116     $ 309  
Ending balance: collectively evaluated for impairment   $ 5,283     $ 4,364     $ 1,755     $ 697     $ -     $ 418     $ 357     $ -     $ 8,852     $ 21,726  

 

December 31, 2018

 

(In thousands)

 

Multi-family residential

   

Commercial real estate

   

One-to-four family - mixed-use property

   

One-to-four family- residential

   

Co-operative apartments

   

Construction loans

   

Small Business Administration

   

Taxi medallion

   

Commercial business and other

   

Total

 
                                                                                 

Financing Receivables:

                                                                               

Ending Balance

  $ 2,269,048     $ 1,542,547     $ 577,741     $ 190,350     $ 8,498     $ 50,600     $ 15,210     $ 4,539     $ 877,763     $ 5,536,296  
Ending balance: individually evaluated for impairment   $ 4,500     $ 1,435     $ 3,098     $ 6,889     $ -     $ -     $ 1,267     $ 4,539     $ 3,791     $ 25,519  
Ending balance: collectively evaluated for impairment   $ 2,264,548     $ 1,541,112     $ 574,643     $ 183,461     $ 8,498     $ 50,600     $ 13,943     $ -     $ 873,972     $ 5,510,777  
                                                                                 

Allowance for credit losses:

                                                                               
Ending balance: individually evaluated for impairment   $ 100     $ -     $ 143     $ 51     $ -     $ -     $ -     $ -     $ 866     $ 1,160  
Ending balance: collectively evaluated for impairment   $ 5,576     $ 4,315     $ 1,724     $ 698     $ -     $ 329     $ 418     $ -     $ 6,725     $ 19,785  

 

 

-19-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table shows our recorded investment, unpaid principal balance and allocated allowance for loan losses for impaired loans at the periods indicated:

 

   

September 30, 2019

   

December 31, 2018

 
           

Unpaid

                   

Unpaid

         
   

Recorded

   

Principal

   

Related

   

Recorded

   

Principal

   

Related

 
   

Investment

   

Balance

   

Allowance

   

Investment

   

Balance

   

Allowance

 
                                                 
   

(In thousands)

 

With no related allowance recorded:

                                               

Mortgage loans:

                                               

Multi-family residential

  $ 3,939     $ 4,438     $ -     $ 3,225     $ 3,568     $ -  

Commercial real estate

    949       949       -       1,435       1,435       -  

One-to-four family mixed-use property

    1,345       1,347       -       1,913       2,113       -  

One-to-four family residential

    5,454       5,512       -       6,490       6,643       -  

Non-mortgage loans:

                                               

Small Business Administration

    1,151       1,421       -       1,267       1,609       -  

Taxi medallion

    3,513       9,731       -       4,539       12,788       -  

Commercial business and other

    2,019       4,060       -       -       -       -  
                                                 

Total loans with no related allowance recorded

    18,370       27,458       -       18,869       28,156       -  
                                                 

With an allowance recorded:

                                               

Mortgage loans:

                                               

Multi-family residential

    1,256       1,256       94       1,275       1,275       100  

One-to-four family mixed-use property

    847       847       51       1,185       1,185       143  

One-to-four family residential

    387       387       48       399       399       51  

Non-mortgage loans:

                                               

Commercial business and other

    951       951       116       3,791       3,791       866  
                                                 

Total loans with an allowance recorded

    3,441       3,441       309       6,650       6,650       1,160  
                                                 

Total Impaired Loans:

                                               

Total mortgage loans

  $ 14,177     $ 14,736     $ 193     $ 15,922     $ 16,618     $ 294  
                                                 

Total non-mortgage loans

  $ 7,634     $ 16,163     $ 116     $ 9,597     $ 18,188     $ 866  

 

 

-20-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table shows our average recorded investment and interest income recognized for impaired loans for the three months ended:

 

   

September 30, 2019

   

September 30, 2018

 
   

Average

   

Interest

   

Average

   

Interest

 
   

Recorded

   

Income

   

Recorded

   

Income

 
   

Investment

   

Recognized

   

Investment

   

Recognized

 
                                 
   

(In thousands)

 

With no related allowance recorded:

                               

Mortgage loans:

                               

Multi-family residential

  $ 3,398     $ 9     $ 4,013     $ 31  

Commercial real estate

    1,252       -       4,587       50  

One-to-four family mixed-use property

    1,889       17       3,452       28  

One-to-four family residential

    5,607       1       7,742       7  

Construction

    -       -       365       -  

Non-mortgage loans:

                               

Small Business Administration

    1,188       -       739       31  

Taxi medallion

    3,534       32       6,152       84  

Commercial business and other

    1,912       -       20,301       482  
                                 

Total loans with no related allowance recorded

    18,780       59       47,351       713  
                                 

With an allowance recorded:

                               

Mortgage loans:

                               

Multi-family residential

    1,260       18       1,740       19  

One-to-four family mixed-use property

    922       8       1,201       15  

One-to-four family residential

    389       4       405       4  

Non-mortgage loans:

                               

Commercial business and other

    803       -       297       4  
                                 

Total loans with an allowance recorded

    3,374       30       3,643       42  
                                 

Total Impaired Loans:

                               

Total mortgage loans

  $ 14,717     $ 57     $ 23,505     $ 154  
                                 

Total non-mortgage loans

  $ 7,437     $ 32     $ 27,489     $ 601  

 

 

-21-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table shows our average recorded investment and interest income recognized for impaired loans for the nine months ended:

 

   

September 30, 2019

   

September 30, 2018

 
   

Average

   

Interest

   

Average

   

Interest

 
   

Recorded

   

Income

   

Recorded

   

Income

 
   

Investment

   

Recognized

   

Investment

   

Recognized

 
                                 
   

(In thousands)

 

With no related allowance recorded:

                               

Mortgage loans:

                               

Multi-family residential

  $ 3,214     $ 27     $ 4,201     $ 67  

Commercial real estate

    1,259       15       5,300       176  

One-to-four family mixed-use property

    1,919       51       3,759       108  

One-to-four family residential

    5,943       5       7,974       32  

Construction

    238       -       243       10  

Non-mortgage loans:

                               

Small Business Administration

    1,217       -       526       33  

Taxi medallion

    3,875       138       6,307       252  

Commercial business and other

    1,261       -       13,560       792  
                                 

Total loans with no related allowance recorded

    18,926       236       41,870       1,470  
                                 

With an allowance recorded:

                               

Mortgage loans:

                               

Multi-family residential

    1,266       54       1,896       78  

Commercial real estate

    -       -       1,206       39  

One-to-four family mixed-use property

    1,008       28       407       12  

One-to-four family residential

    393       12       -       -  

Non-mortgage loans:

                               

Commercial business and other

    1,572       -       307       13  
                                 

Total loans with an allowance recorded

    4,239       94       3,816       142  
                                 

Total Impaired Loans:

                               

Total mortgage loans

  $ 15,240     $ 192     $ 24,986     $ 522  
                                 

Total non-mortgage loans

  $ 7,925     $ 138     $ 20,700     $ 1,090  

 

In accordance with our policy and the current regulatory guidelines, we designate loans as “Special Mention,” which are considered “Criticized Loans,” and “Substandard,” “Doubtful,” or “Loss,” which are considered “Classified Loans”. If a loan does not fall within one of the previous mentioned categories then the loan would be considered “Pass.” Loans that are non-accrual are designated as Substandard, Doubtful or Loss. These loan designations are updated quarterly. We designate a loan as Substandard when a well-defined weakness is identified that may jeopardize the orderly liquidation of the debt. We designate a loan Doubtful when it displays the inherent weakness of a Substandard loan with the added provision that collection of the debt in full, on the basis of existing facts, is highly improbable. We designate a loan as Loss if it is deemed the debtor is incapable of repayment. The Company does not hold any loans designated as Loss, as loans that are designated as Loss are charged to the Allowance for Loan Losses. We designate a loan as Special Mention if the asset does not warrant classification within one of the other classifications, but does contain a potential weakness that deserves closer attention.

 

-22-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table sets forth the recorded investment in loans designated as Criticized or Classified at the periods indicated:

 

   

September 30, 2019

 

(In thousands)

 

Special Mention

   

Substandard

   

Doubtful

   

Loss

   

Total

 
                                         

Multi-family residential

  $ 1,954     $ 3,756     $ -     $ -     $ 5,710  

Commercial real estate

    8,999       1,539       -       -       10,538  

One-to-four family - mixed-use property

    1,789       1,215       -       -       3,004  

One-to-four family - residential

    295       5,768       -       -       6,063  

Construction

    -       -       -       -       -  

Small Business Administration

    55       85       -       -       140  

Taxi medallion

    -       3,513       -       -       3,513  

Commercial business and other

    4,398       14,733       441       -       19,572  

Total loans

  $ 17,490     $ 30,609     $ 441     $ -     $ 48,540  

 

 

   

December 31, 2018

 

(In thousands)

 

Special Mention

   

Substandard

   

Doubtful

   

Loss

   

Total

 
                                         

Multi-family residential

  $ 2,498     $ 4,166     $ -     $ -     $ 6,664  

Commercial real estate

    381       4,051       -       -       4,432  

One-to-four family - mixed-use property

    1,199       2,034       -       -       3,233  

One-to-four family - residential

    557       6,665       -       -       7,222  

Construction

    730       -       -       -       730  

Small Business Administration

    481       139       -       -       620  

Taxi medallion

    -       4,539       -       -       4,539  

Commercial business and other

    730       21,348       3,512       -       25,590  

Total loans

  $ 6,576     $ 42,942     $ 3,512     $ -     $ 53,030  

 

Commitments to extend credit (principally real estate mortgage loans) and lines of credit (principally home equity lines of credit and business lines of credit) amounted to $67.3 million and $228.5 million, respectively, at September 30, 2019.

 

 

6.    Loans held for sale

 

Loans held for sale are carried at the lower of cost or estimated fair value. At September 30, 2019 and December 31, 2018, the Bank did not have any loans held for sale.

 

The Company has implemented a strategy of selling certain delinquent and non-performing loans. Once the Company has decided to sell a loan, the sale usually closes in a short period of time, generally within the same quarter. Loans designated held for sale are reclassified from loans held for investment to loans held for sale. Terms of sale include cash due upon the closing of the sale, no contingencies or recourse to the Company and servicing is released to the buyer. Additionally, at times the Company may sell participating interests in performing loans.

 

-23-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables show loans sold during the period indicated:

 

   

For the three months ended September 30, 2019

 
                   

Net Recoveries

         

(Dollars in thousands)

 

Loans sold

   

Proceeds

    (Charge-offs)       Net gain   

Delinquent and non-performing loans

                               

Multi-family residential

    1     $ 700     $ -     $ 204  
Commercial business and other     1       3,248       -       -  
                                 

Total

    2     $ 3,948     $ -     $ 204  

 

 

   

For the three months ended September 30, 2018

 
                   

Net Recoveries

         

(Dollars in thousands)

 

Loans sold

   

Proceeds

    (Charge-offs)       Net gain   

Delinquent and non-performing loans

                               

Multi-family residential

    1     $ 595     $ -     $ -  

Commercial real estate

    1       2,500       -       -  

One-to-four family - mixed-use property

    2       725       (4 )     -  

One-to-four family - residential

    2       390       72       10  
                                 

Total

    6     $ 4,210     $ 68     $ 10  

 

   

For the nine months ended September 30, 2019

 
                   

Net Recoveries

         

(Dollars in thousands)

 

Loans sold

   

Proceeds

    (Charge-offs)       Net gain  

Delinquent and non-performing loans

                               

Multi-family residential

    3     $ 1,465     $ -     $ 267  

One-to-four family - mixed-use property

    1       405       (1 )     -  
Commercial business and other     1       3,248       -       -  
                                 

Total

    5     $ 5,118     $ (1 )   $ 267  
                                 
                                 

Performing loans

                               

Small Business Administration

    3     $ 2,069     $ -     $ 114  
                                 

Total

    3     $ 2,069     $ -     $ 114  

 

-24-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

   

For the nine months ended September 30, 2018

 
                   

Net Recoveries

         

(Dollars in thousands)

 

Loans sold

   

Proceeds

    (Charge-offs)    

Net gain (loss)

 

Delinquent and non-performing loans

                               

Multi-family residential

    4     $ 1,559     $ -     $ -  

Commercial real estate

    4       6,065       -       (235 )

One-to-four family - mixed-use property

    2       725       (4 )     -  

One-to-four family - residential

    2       390       72       10  
                                 

Total

    12     $ 8,739     $ 68     $ (225 )
                                 

Performing loans

                               

Small Business Administration

    9     $ 5,671     $ -     $ 393  
                                 

Total

    9     $ 5,671     $ -     $ 393  

 

 

7.    Other Real Estate Owned

 

The following table shows changes in OREO during the periods indicated:

 

   

For the three months ended

   

For the nine months ended

 
   

September 30,

   

September 30,

 
   

2019

   

2018

   

2019

   

2018

 
   

(In thousands)

 
                                 

Balance at beginning of period

  $ 239     $ -     $ -     $ -  

Acquisitions

    -       -       239       638  

Sales

    -       -       -       (638 )
                                 

Balance at end of period

  $ 239     $ -     $ 239     $ -  

 

The following table shows the gross gains, gross losses and write-downs of OREO reported in the Consolidated Statements of Income during the periods indicated:

 

   

For the three months ended

   

For the nine months ended

 
   

September 30,

   

September 30,

 
   

2019

   

2018

   

2019

   

2018

 
   

(In thousands)

 
                                 

Gross gains

  $ -     $ -     $ -     $ 27  

 

Included within net loans as of September 30, 2019 and December 31, 2018 was a recorded investment of $6.5 million and $7.2 million, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process according to local requirements of the applicable jurisdiction.

 

-25-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

8.     Leases

 

The Company has 20 operating leases for branches (including headquarters) and office spaces, nine operating leases for vehicles, and one operating lease for equipment. Our leases have remaining lease terms ranging from five months to 13 years, none of which has a renewal option reasonably certain of exercise, which has been reflected in the Company’s calculation of lease term.

 

The Company has elected the short-term lease recognition exemption such that the Company will not recognize ROU assets or lease liabilities for leases with a term of less than 12 months from the commencement date. The Company has one agreement that qualifies as a short-term lease with expense totaling approximately $34,000 and $102,000 for the three months and the nine months ended September 30, 2019, respectively, included in Professional services on the Consolidated Statements of Income. The Company has $0.2 million and $0.6 million in variable lease payments, which include insurance and real estate tax expenses, for the three months and nine months ended September 30, 2019, respectively. At September 30, 2019, the weighted-average remaining lease term for our operating leases is approximately eight years and the weighted average discount rate is 3.8%. Our lease agreements do not contain any residual value guarantees. At September 30, 2019, the Company is evaluating the lease portfolio to assess present and future contracts, including but not limited to, real estate, vehicles and equipment.

 

   

At or for the

   

At or for the

 
   

three months ended

   

nine months ended

 

(Dollars in thousands)

 

September 30, 2019

   

September 30, 2019

 
                 

Operating lease ROU assets

  $ 42,400     $ 42,400  
                 

Operating lease liabilities

  $ 50,626     $ 50,626  
                 

Lease Cost

               

Operating lease cost

  $ 1,891     $ 5,676  

Short-term lease cost

    34       102  

Variable lease cost

    267       757  

Total lease cost

  $ 2,192     $ 6,535  
                 
                 

Other information

               

Cash paid for amounts included in the measurement of lease liabilities

               

Operating cash flows from operating leases

  $ 2,002     $ 6,052  

Right-of-use assets obtained in exchange for new operating lease liabilities

  $ 1,253     $ 1,295  

Weighted-average remaining lease term-operating leases (years)

    7.7       7.7  

Weighted average discount rate-operating leases

    3.8 %     3.8 %

 

-26-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Company’s minimum annual rental payments for Bank facilities due under non-cancelable leases are as follows:

 

   

Minimum Rental

 
   

(In thousands)

 

Years ended December 31:

       

2019

  $ 1,694  

2020

    8,397  

2021

    7,644  

2022

    7,229  

2023

    7,366  

Thereafter

    26,378  

Total minimum payments required

    58,708  

Less: implied interest

    8,082  

Total lease obligations

  $ 50,626  

 

Certain leases have escalation clauses for operating expenses and real estate taxes. The Company’s non-cancelable operating lease agreements expire through 2032.

 

 

9.    Stock-Based Compensation

 

On January 31, 2019, the Board of Directors approved a 2019 long-term incentive compensation program for certain Company executive officers that includes grants of performance-based restricted stock units (“PRSUs”) in addition to time-based restricted stock units (“RSU”). Under the terms of the PRSU Agreement, the number of PRSUs that may be earned depends on the extent to which performance goals for the award are achieved over a three-year performance period, as determined by the Compensation Committee of the Board. The number of PRSUs that may be earned ranges from 0% to 150% of the target award, with no PRSUs earned for below threshold-level performance, 50% of PRSUs earned for threshold-level performance, 100% of PRSUs earned for target-level performance, and 150% of PRSUs earned for maximum-level performance.  As of September 30, 2019, PRSU’s granted in 2019 are being accrued at slightly above target, as projected performance is above target.

 

For the three months ended September 30, 2019 and 2018, the Company’s net income, as reported, included $1.2 million and $1.1 million, respectively, of stock-based compensation costs and $0.2 million and $0.2 million of income tax benefits, respectively, related to the stock-based compensation plans in each of the periods. For the nine months ended September 30, 2019 and 2018, the Company’s net income, as reported, includes $6.5 million and $5.7 million, respectively, of stock-based compensation costs and $1.5 million and $1.2 million of income tax benefits, respectively, related to the stock-based compensation plans in each of the periods. During the nine months ended September 30, 2019, the Company granted 263,574 and 66,130 in RSU awards and PRSU awards, respectively. During the nine months ended September 30, 2018, the Company granted 280,590 RSU awards. During the three months ended September 30, 2019 and 2018, the Company did not grant any RSU awards. During the three months ended September 30, 2019, the Company granted 8,260 in PRSU awards. The Company has not granted stock options since 2009 and at September 30, 2019, had none outstanding.

 

The Company uses the fair value of the common stock on the date of award to measure compensation cost for restricted stock unit awards. Compensation cost is recognized over the vesting period of the award using the straight-line method.

 

-27-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table summarizes the Company’s RSU and PRSU awards at or for the nine months ended September 30, 2019:

 

   

RSU Awards

   

PRSU Awards

 
           

Weighted-Average

           

Weighted-Average

 
           

Grant-Date

           

Grant-Date

 
   

Shares

   

Fair Value

   

Shares

   

Fair Value

 
                                 

Non-vested at December 31, 2018

    502,658     $ 24.93       -     $ -  
 Granted     263,574       22.38       66,130       22.38  
 Vested     (279,187 )     23.39       (30,491 )     22.38  
 Forfeited     (26,160 )     24.85       -       -  

Non-vested at September 30, 2019

    460,885     $ 24.41       35,639     $ 22.38  
                                 

Vested but unissued at September 30, 2019

    229,352     $ 24.67       24,691     $ 22.38  

 

As of September 30, 2019, there was $8.3 million of total unrecognized compensation cost related to RSU and PRSU awards granted. That cost is expected to be recognized over a weighted-average period of 2.8 years. The total fair value of awards vested for the three months ended September 30, 2019 and 2018 was $0.7 million and $0.2 million, respectively. The total fair value of awards vested for the nine months ended September 30, 2019 and 2018 was $6.9 million and $7.0 million, respectively. The vested but unissued RSU and PRSU awards consist of awards made to employees and directors who are eligible for retirement. According to the terms of these awards, which provide for vesting upon retirement, these employees and directors have no risk of forfeiture. These shares will be issued at the original contractual vesting and settlement dates.

 

Phantom Stock Plan: The Company maintains a non-qualified phantom stock plan as a supplement to its profit sharing plan for officers who have achieved the designated level and completed one year of service. The Company adjusts its liability under this plan to the fair value of the shares at the end of each period.

 

The following table summarizes the Phantom Stock Plan at or for the nine months ended September 30, 2019:

 

Phantom Stock Plan

 

Shares

   

Fair Value

 
                 

Outstanding at December 31, 2018

    99,313     $ 21.53  

Granted

    10,278       21.97  

Distributions

    (1,055 )     21.91  

Outstanding at September 30, 2019

    108,536     $ 20.20  

Vested at September 30, 2019

    108,228     $ 20.20  

 

The Company recorded stock-based compensation benefit for the Phantom Stock Plan of $0.2 million and $0.1 million for the three months ended September 30, 2019 and 2018, respectively. The total fair value of the distributions from the Phantom Stock Plan was less than $1,000 for each of the three months ended September 30, 2019 and 2018, respectively.

 

The Company recorded stock-based compensation benefit for the Phantom Stock Plan of $0.1 million and $0.2 million for the nine months ended September 30, 2019 and 2018, respectively. The total fair value of the distributions from the Phantom Stock Plan was $23,000 and $2,000 for the nine months ended September 30, 2019 and 2018, respectively.

 

-28-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

10.    Pension and Other Postretirement Benefit Plans

 

The following table sets forth information regarding the components of net expense for the pension and other postretirement benefit plans.

 

   

Three months ended

   

Nine months ended

 
   

September 30,

   

September 30,

 

(In thousands)

 

2019

   

2018

   

2019

   

2018

 
                                 

Employee Pension Plan:

                               

Interest cost

  $ 199     $ 195     $ 597     $ 585  

Amortization of unrecognized loss

    68       155       201       465  

Expected return on plan assets

    (272 )     (363 )     (816 )     (1,089 )

Net employee pension benefit

  $ (5 )   $ (13 )   $ (18 )   $ (39 )
                                 

Outside Director Pension Plan:

                               

Service cost

  $ 10     $ 11     $ 30     $ 33  

Interest cost

    21       19       63       60  

Amortization of unrecognized gain

    (35 )     (23 )     (105 )     (69 )

Amortization of past service liability

    -       3       -       9  

Net outside director pension (benefit) expense

  $ (4 )   $ 10     $ (12 )   $ 33  
                                 

Other Postretirement Benefit Plans:

                               

Service cost

  $ 70     $ 88     $ 210     $ 264  

Interest cost

    85       77       255       231  

Amortization of past service credit

    (22 )     (13 )     (64 )     (37 )

Net other postretirement expense

  $ 133     $ 152     $ 401     $ 458  

 

The Company previously disclosed in its Consolidated Financial Statements for the year ended December 31, 2018 that it expects to contribute $0.3 million to each of the Outside Director Pension Plan (the “Outside Director Pension Plan”) and the other postretirement benefit plans (the “Other Postretirement Benefit Plans”), during the year ending December 31, 2019. The Company does not expect to make a contribution to the Employee Pension Plan (the “Employee Pension Plan”). As of September 30, 2019, the Company had contributed $108,000 to the Outside Director Pension Plan and $54,000 in contributions were made to the Other Postretirement Benefit Plans. As of September 30, 2019, the Company has not revised its expected contributions for the year ending December 31, 2019.

 

 

11.    Fair Value of Financial Instruments

 

The Company carries certain financial assets and financial liabilities at fair value in accordance with GAAP which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. GAAP permits entities to choose to measure many financial instruments and certain other items at fair value. At September 30, 2019, the Company carried financial assets and financial liabilities under the fair value option with fair values of $14.3 million and $43.9 million, respectively. At December 31, 2018, the Company carried financial assets and financial liabilities under the fair value option with fair values of $13.8 million and $41.8 million, respectively. The Company did not elect to carry any additional financial assets or financial liabilities under the fair value option during the three and nine months ended September 30, 2019 and 2018.

 

-29-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited

)

 

The following table presents the financial assets and financial liabilities reported at fair value under the fair value option, and the changes in fair value included in the Consolidated Statement of Income – Net gain (loss) from fair value adjustments, at or for the periods ended as indicated:

 

   

Fair Value

   

Fair Value

   

Changes in Fair Values For Items Measured at Fair Value

 
   

Measurements

   

Measurements

   

Pursuant to Election of the Fair Value Option

 
   

at September 30,

   

at December 31,

   

Three Months Ended

   

Nine Months Ended

 

(In thousands)

 

2019

   

2018

   

September 30, 2019

   

September 30, 2018

   

September 30, 2019

   

September 30, 2018

 
                                                 

Mortgage-backed securities

  $ 812     $ 967     $ -     $ (6 )   $ 2     $ (17 )

Other securities

    13,524       12,843       107       (72 )     470       (272 )

Borrowed funds

    43,910       41,849       (599 )     (607 )     (2,353 )     (3,155 )

Net loss from fair value adjustments (1)(2)

            $ (492 )   $ (685 )   $ (1,881 )   $ (3,444 )

 

 

1.

The net loss from fair value adjustments presented in the above table does not include net (losses) gains of ($1.6) million and $0.5 million for the three months ended September 30, 2019 and 2018, respectively, from the change in the fair value of interest rate swaps.

 

2.

The net loss from fair value adjustments presented in the above table does not include net (losses) gains of ($4.3) million and $2.9 million for the nine months ended September 30, 2019 and 2018, respectively, from the change in the fair value of interest rate swaps.

 

Included in the fair value of the financial assets and financial liabilities selected for the fair value option is the accrued interest receivable or payable for the related instrument. The Company reports as interest income or interest expense in the Consolidated Statement of Income, the interest receivable or payable on the financial instruments selected for the fair value option at their respective contractual rates.

 

The borrowed funds had a contractual principal amount of $61.9 million at both September 30, 2019 and December 31, 2018. The fair value of borrowed funds includes accrued interest payable of $0.2 million at both September 30, 2019 and December 31, 2018, respectively.

 

The Company generally holds its earning assets, other than securities available for sale, to maturity and settles its liabilities at maturity. However, fair value estimates are made at a specific point in time and are based on relevant market information. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Accordingly, as assumptions change, such as interest rates and prepayments, fair value estimates change and these amounts may not necessarily be realized in an immediate sale.

 

Disclosure of fair value does not require fair value information for items that do not meet the definition of a financial instrument or certain other financial instruments specifically excluded from its requirements. These items include core deposit intangibles and other customer relationships, premises and equipment, leases, income taxes and equity.

 

Further, fair value disclosure does not attempt to value future income or business. These items may be material and accordingly, the fair value information presented does not purport to represent, nor should it be construed to represent, the underlying “market” or franchise value of the Company.

 

Financial assets and financial liabilities reported at fair value are required to be measured based on either: (1) quoted prices in active markets for identical financial instruments (Level 1); (2) significant other observable inputs (Level 2); or (3) significant unobservable inputs (Level 3).

 

A description of the methods and significant assumptions utilized in estimating the fair value of the Company’s assets and liabilities that are carried at fair value on a recurring basis are as follows:

 

Level 1 – when quoted market prices are available in an active market. At September 30, 2019 and December 31, 2018, Level 1 included one mutual fund.

 

Level 2 – when quoted market prices are not available, fair value is estimated using quoted market prices for similar financial instruments and adjusted for differences between the quoted instrument and the instrument being valued. Fair value can also be estimated by using pricing models, or discounted cash flows. Pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices and credit spreads. In addition to observable market information, models also incorporate maturity and cash flow assumptions. At September 30, 2019 and December 31, 2018, Level 2 included mortgage-backed securities, CLO’s, corporate debt, municipals and interest rate swaps.

 

-30-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

Level 3 – when there is limited activity or less transparency around inputs to the valuation, financial instruments are classified as Level 3. At September 30, 2019 and December 31, 2018, Level 3 included trust preferred securities owned and junior subordinated debentures issued by the Company.

 

The methods described above may produce fair values that may not be indicative of net realizable value or reflective of future fair values. While the Company believes its valuation methods are appropriate and consistent with those of other market participants, the use of different methodologies, assumptions and models to determine fair value of certain financial instruments could produce different estimates of fair value at the reporting date.

 

The following table sets forth the assets and liabilities that are carried at fair value on a recurring basis and their respective category in the fair value hierarchy at September 30, 2019 and December 31, 2018:

 

   

Quoted Prices

                                                 
   

in Active Markets

   

Significant Other

   

Significant Other

                 
   

for Identical Assets

   

Observable Inputs

   

Unobservable Inputs

   

Total carried at fair value

 
   

(Level 1)

   

(Level 2)

   

(Level 3)

   

on a recurring basis

 
   

2019

   

2018

   

2019

   

2018

   

2019

   

2018

   

2019

   

2018

 
   

(In thousands)

 
                                                                 

Assets:

                                                               

Mortgage-backed Securities

  $ -     $ -     $ 579,010     $ 557,953     $ -     $ -     $ 579,010     $ 557,953  

Other securities

    12,206       11,586       232,941       251,860       1,318       1,256       246,465       264,702  

Interest rate swaps

    -       -       156       15,961       -       -       156       15,961  
                                                                 

Total assets

  $ 12,206     $ 11,586     $ 812,107     $ 825,774     $ 1,318     $ 1,256     $ 825,631     $ 838,616  
                                                                 

Liabilities:

                                                               

Borrowings

  $ -     $ -     $ -     $ -     $ 43,910     $ 41,849     $ 43,910     $ 41,849  

Interest rate swaps

    -       -       30,988       2,239       -       -       30,988       2,239  
                                                                 

Total liabilities

  $ -     $ -     $ 30,988     $ 2,239     $ 43,910     $ 41,849     $ 74,898     $ 44,088  

 

The following tables set forth the rollforwards of the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the periods indicated:

 

   

For the three months ended

 
   

September 30, 2019

   

September 30, 2018

 
   

Trust preferred

   

Junior subordinated

   

Trust preferred

   

Junior subordinated

 
   

securities

   

debentures

   

securities

   

debentures

 
   

(In thousands)

 
                                 

Beginning balance

  $ 1,303     $ 43,414     $ 1,188     $ 39,566  

Net gain from fair value adjustment of financial assets (1)

    15       -       17       -  

Net loss from fair value adjustment of financial liabilities (1)

    -       599       -       607  

Decrease in accrued interest payable

    -       (15 )     -       (9 )

Change in unrealized gains included in other comprehensive income

    -       (88 )     -       (13 )

Ending balance

  $ 1,318     $ 43,910     $ 1,205     $ 40,151  
                                 

Changes in unrealized gains held at period end

  $ -     $ 1,513     $ -     $ 1,164  

 

-31-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

   

For the nine months ended

 
   

September 30, 2019

   

September 30, 2018

 
   

Trust preferred

   

Junior subordinated

   

Trust preferred

   

Junior subordinated

 
   

securities

   

debentures

   

securities

   

debentures

 
   

(In thousands)

 
                                 

Beginning balance

  $ 1,256     $ 41,849     $ 1,110     $ 36,986  

Net gain from fair value adjustment of financial assets (1)

    64       -       94       -  

Net loss from fair value adjustment of financial liabilities (1)

    -       2,353       -       3,155  

Increase in accrued interest receivable

    -       -       1       -  

Decrease (increase) in accrued interest payable

    (2 )     (27 )     -       42  

Change in unrealized gains included in other comprehensive income

    -       (265 )     -       (32 )

Ending balance

  $ 1,318     $ 43,910     $ 1,205     $ 40,151  
                                 

Changes in unrealized gains held at period end

  $ -     $ 1,513     $ -     $ 1,164  

 

1.

Totals in the table above are presented in the Consolidated Statement of Income under net loss from fair value adjustments.

 

During the three and nine months ended September 30, 2019 and 2018, there were no transfers between Levels 1, 2 and 3.

 

The following tables present the quantitative information about recurring Level 3 fair value of financial instruments and the fair value measurements at the periods indicated:

 

   

September 30, 2019

 
                             
   

Fair Value

 

Valuation Technique

Unobservable Input

 

Range

   

Weighted Average

 
   

(Dollars in thousands)

 

Assets:

                           
                             

Trust preferred securities

  $ 1,318  

Discounted cash flows

Discount rate

    n/a       4.2 %
                             

Liabilities:

                           
                             

Junior subordinated debentures

  $ 43,910  

Discounted cash flows

Discount rate

    n/a       4.2 %

 

   

December 31, 2018

 
                             
   

Fair Value

 

Valuation Technique

Unobservable Input

 

Range

   

Weighted Average

 
   

(Dollars in thousands)

 

Assets:

                           
                             

Trust preferred securities

  $ 1,256  

Discounted cash flows

Discount rate

    n/a       4.9 %
                             

Liabilities:

                           
                             

Junior subordinated debentures

  $ 41,849  

Discounted cash flows

Discount rate

    n/a       4.9 %

 

The significant unobservable inputs used in the fair value measurement of the Company’s trust preferred securities and junior subordinated debentures valued under Level 3 at September 30, 2019 and December 31, 2018, are the effective yields used in the cash flow models. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.

 

-32-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following table sets forth the Company’s assets and liabilities that are carried at fair value on a non-recurring basis and their respective category in the fair value hierarchy at September 30, 2019 and December 31, 2018:

 

   

Quoted Prices

                                                 
   

in Active Markets

   

Significant Other

   

Significant Other

                 
   

for Identical Assets

   

Observable Inputs

   

Unobservable Inputs

   

Total carried at fair value

 
   

(Level 1)

   

(Level 2)

   

(Level 3)

   

on a non-recurring basis

 
   

2019

   

2018

   

2019

   

2018

   

2019

   

2018

   

2019

   

2018

 
   

(In thousands)

 
                                                                 

Assets

                                                               

Impaired loans

  $ -     $ -     $ -     $ -     $ 778     $ 4,111     $ 778     $ 4,111  

Other repossesed assets

    -       -       -       -       239       35       239       35  
                                                                 

Total assets

  $ -     $ -     $ -     $ -     $ 1,017     $ 4,146     $ 1,017     $ 4,146  

 

The following tables present the qualitative information about non-recurring Level 3 fair value of financial instruments and the fair value measurements at the periods indicated:

 

   

September 30, 2019

                 
   

Fair Value

 

Valuation Technique

Unobservable Input

Range

Weighted Average

   

(Dollars in thousands)

Assets:

               
                 
                 

Impaired loans

  $ 149  

Sales approach

Reduction for planned expedited disposal

 

15.0%  

15.0%

                 
                 

Impaired loans

  $ 629  

Blended income and sales approach

Adjustment to sales comparison value to reconcile differences between comparable sales

-15.0%

to 15.0%

-3.7%

           

Capitalization rate

9.0%

to 9.5%

9.2%

           

Reduction for planned expedited disposal

 

15.0%  

15.0%

                 

Other real estate owned

  $ 239  

Sales approach

Adjustment to sales comparison value to reconcile differences between comparable sales

0.5%

to 12.5%

6.5%

 

-33-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

   

At December 31, 2018

   

Fair Value

 

Valuation Technique

Unobservable Input

Range

Weighted Average

   

(Dollars in thousands)

Assets:

               
                 

Impaired loans

  $ 204  

Income approach

Capitalization rate

 

8.5%  

8.5%

           

Reduction for planned expedited disposal

 

15.0%  

15.0%

                 

Impaired loans

  $ 2,724  

Sales approach

Adjustment to sales comparison value to reconcile differences between comparable sales

 

0.0%  

0.0%

           

Reduction for planned expedited disposal

-36.5%

to 15.0%

10.4%

                 

Impaired loans

  $ 1,183  

Blended income and sales approach

Adjustment to sales comparison value to reconcile differences between comparable sales

-30.0%

to 10.0%

-7.8%

           

Capitalization rate

7.4%

to 9.8%

8.7%

           

Reduction for planned expedited disposal

 

15.0%  

15.0%

                 

Other repossesed assets

  $ 35  

Sales approach

Reduction for planned expediated disposal

 

0.0%  

0.0%

 

The Company did not have any liabilities that were carried at fair value on a non-recurring basis at September 30, 2019 and December 31, 2018.

 

The methods and assumptions used to estimate fair value at September 30, 2019 and December 31, 2018 are as follows:

 

Securities:

 

The fair values of securities are contained in Note 4 (“Securities”) of the Notes to Consolidated Financial Statements. Fair value is based upon quoted market prices, where available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities and adjusted for differences between the quoted instrument and the instrument being valued. When there is limited activity or less transparency around inputs to the valuation, securities are valued using discounted cash flows.

 

Impaired Loans:

 

For non-accruing loans, fair value is generally estimated by discounting management’s estimate of future cash flows with a discount rate commensurate with the risk associated with such assets or, for collateral dependent loans, 85% of the appraised or internally estimated value of the property, except for taxi medallion loans. The fair value of the underlying collateral of taxi medallion loans is the most recent reported arm’s length transaction. When there is no recent sale activity, the fair value is calculated using capitalization rates. See Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements.

 

Junior Subordinated Debentures:

 

The fair value of the junior subordinated debentures was developed using a credit spread based on the subordinated debt issued by the Company adjusting for differences in the junior subordinated debt’s credit rating, liquidity and time to maturity. The unrealized net gain/loss attributable to changes in our own credit risk was determined by adjusting the fair value as determined in the proceeding sentence by the average rate of default on debt instruments with a similar debt rating as our junior subordinated debentures, with the difference from the original calculation and this calculation resulting in the instrument-specific unrealized gain/loss.

 

Interest Rate Swaps:

 

The fair value of interest rate swaps is based upon broker quotes. 

 

-34-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables set forth the carrying amounts and estimated fair values of selected financial instruments based on the assumptions described above used by the Company in estimating fair value at the periods indicated:

 

   

September 30, 2019

 
   

Carrying

   

Fair

                         
   

Amount

   

Value

   

Level 1

   

Level 2

   

Level 3

 
   

(In thousands)

 

Assets:

                                       

Cash and due from banks

  $ 86,989     $ 86,989     $ 86,989     $ -     $ -  

Securities held-to-maturity

                                       

Mortgage-backed securities

    7,939       8,372       -       8,372       -  

Other securities

    52,101       55,498       -       -       55,498  

Securities available for sale

                                       

Mortgage-backed securities

    579,010       579,010       -       579,010       -  

Other securities

    246,465       246,465       12,206       232,941       1,318  

Loans

    5,765,763       5,809,209       -       -       5,809,209  

FHLB-NY stock

    65,280       65,280       -       65,280       -  

Accrued interest receivable

    26,566       26,566       12       2,767       23,787  

Interest rate swaps

    156       156       -       156       -  
                                         
                                         
                                         

Liabilities:

                                       

Deposits

  $ 4,974,312     $ 4,979,324     $ 3,467,936     $ 1,511,388     $ -  

Borrowings

    1,422,440       1,628,483       -       1,584,573       43,910  

Accrued interest payable

    8,284       8,284       -       8,284       -  

Interest rate swaps

    30,988       30,988       -       30,988       -  

 

-35-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

   

December 31, 2018

 
   

Carrying

   

Fair

                         
   

Amount

   

Value

   

Level 1

   

Level 2

   

Level 3

 
   

(In thousands)

 

Assets:

                                       

Cash and due from banks

  $ 118,561     $ 118,561     $ 118,561     $ -     $ -  

Securities held-to-maturity

                                       

Mortgage-backed securities

    7,953       7,366       -       7,366       -  

Other securities

    24,065       22,508       -       -       22,508  

Securities available for sale

                                       

Mortgage-backed securities

    557,953       557,953       -       557,953       -  

Other securities

    264,702       264,702       11,586       251,860       1,256  

Loans

    5,551,484       5,496,266       -       -       5,496,266  

FHLB-NY stock

    57,282       57,282       -       57,282       -  

Accrued interest receivable

    25,485       25,485       54       2,756       22,675  

Interest rate swaps

    15,961       15,961       -       15,961       -  
                                         
                                         

Liabilities:

                                       

Deposits

  $ 4,960,784     $ 4,955,077     $ 3,397,474     $ 1,557,603     $ -  

Borrowings

    1,250,843       1,241,745       -       1,199,896       41,849  

Accrued interest payable

    5,890       5,890       -       5,890       -  

Interest rate swaps

    2,239       2,239       -       2,239       -  

 

 

12.    Derivative Financial Instruments

 

At September 30, 2019 and December 31, 2018, the Company’s derivative financial instruments consist of interest rate swaps. The Company’s interest rate swaps are used for three purposes: 1) to mitigate the Company’s exposure to rising interest rates on a portion ($18.0 million) of its floating rate junior subordinated debentures that have a contractual value of $61.9 million, at September 30, 2019 and December 31, 2018; 2) to mitigate the Company’s exposure to rising interest rates on certain fixed rate loans totaling $337.3 million and $286.1 million at September 30, 2019 and December 31, 2018, respectively; and 3) to mitigate exposure to rising interest rates on certain short-term advances totaling $541.5 million and $441.5 million at September 30, 2019 and December 31, 2018, respectively.

 

At September 30, 2019 and December 31, 2018, we held derivatives designated as cash flow hedges, fair value hedges and certain derivatives not designated as hedges.

 

The Company’s derivative instruments are carried at fair value in the Company’s financial statements as part of Other Assets for derivatives with positive fair values and Other Liabilities for derivatives with negative fair values. The accounting for changes in the fair value of a derivative instrument is dependent upon whether or not it qualifies and has been designated as a hedge for accounting purposes, and further, by the type of hedging relationship.

 

At September 30, 2019 and December 31, 2018, derivatives with a combined notional amount of $36.3 million were not designated as hedges. At September 30, 2019 and December 31, 2018, derivatives with a combined notional amount of $318.9 million and $267.8 million, respectively, were designated as fair value hedges. At September 30, 2019 and December 31, 2018, derivatives with a combined notional amount of $541.5 million and $441.5 million, respectively, were designated as cash flow hedges.

 

For cash flow hedges, the effective portion of changes in the fair value of the derivative is reported in AOCL, net of tax. Amounts in AOCL are reclassified into earnings in the same period during which the hedged forecasted transaction effects earnings. During the three months ended September 30, 2019 and 2018, $0.4 million and $0.1 million, respectively, were reclassified from accumulated other comprehensive loss to interest expense. During the nine months ended September 30, 2019 and 2018, $1.3 million and $0.2 million, respectively, were reclassified from accumulated other comprehensive loss to interest expense.

 

-36-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

Changes in the fair value of interest rate swaps not designated as hedges are reflected in “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income.

 

The following table sets forth information regarding the Company’s derivative financial instruments at the periods indicated:

 

   

September 30, 2019

   

December 31, 2018

 
   

Notional

   

Net Carrying

   

Notional

   

Net Carrying

 
   

Amount

   

Value (1)

   

Amount

   

Value (1)

 
   

(In thousands)

 
                                 

Interest rate swaps (fair value hedge)

  $ 50,463     $ 156     $ 248,330     $ 10,593  

Interest rate swaps (fair value hedge)

    268,468       (13,277 )     19,468       (502 )

Interest rate swaps (cash flow hedge)

    -       -       441,500       5,368  

Interest rate swaps (cash flow hedge)

    541,500       (11,695 )     -       -  

Interest rate swaps (non-hedge)

    36,321       (6,016 )     36,321       (1,737 )

Total derivatives

  $ 896,752     $ (30,832 )   $ 745,619     $ 13,722  

 

(1)

Derivatives in a positive position are recorded as “Other assets” and derivatives in a negative position are recorded as “Other liabilities” in the Consolidated Statements of Financial Condition.

 

The following table sets forth the effect of derivative instruments on the Consolidated Statements of Income for the periods indicated:

 

   

For the three months ended

 

For the nine months ended

   

September 30,

 

September 30,

(In thousands)

 

2019

   

2018

   

2019

   

2018

 
                                 

Financial Derivatives:

                               

Interest rate swaps (non-hedge) (1)

  $ (1,632 )   $ 668     $ (4,279 )   $ 2,382  

Interest rate swaps (fair value hedge) (2)

    (1,262 )     (153 )     (2,717 )     525  

Net (loss) gain

  $ (2,894 )   $ 515     $ (6,996 )   $ 2,907  

 

(1)

Net gains and losses are recorded as part of “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income.

(2)

Net gains and losses recorded during the three and nine months ended September 30, 2019, are recorded as part of “Interests and fees on loans” in the Consolidated Statements of Income. Net gains and losses recorded during the three and nine months ended September 30, 2018, are recorded as part of “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income.

 

The Company’s interest rate swaps are subject to master netting arrangements between the Company and its two designated counterparties. The Company has not made a policy election to offset its derivative positions.

 

-37-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables present the effect of the master netting arrangements on the presentation of the derivative assets and liabilities in the Consolidated Statements of Condition as of the dates indicated:

   

September 30, 2019

 
                           

Gross Amounts Not Offset in the Consolidated Statement of Condition

         

(In thousands)

 

Gross Amount of Recognized Assets

   

Gross Amount Offset in the Statement of Condition

   

Net Amount of Assets Presented in the Statement of Condition

   

Financial Instruments

   

Cash Collateral Received

   

Net Amount

 
                                                 

Interest rate swaps

  $ 156     $ -     $ 156     $ -     $ -     $ 156  

 

                           

Gross Amounts Not Offset in the Consolidated Statement of Condition

         

(In thousands)

 

Gross Amount of Recognized Liabilities

   

Gross Amount Offset in the Statement of Condition

   

Net Amount of Liabilities Presented in the Statement of Condition

   

Financial Instruments

   

Cash Collateral Pledged

   

Net Amount

 
                                                 

Interest rate swaps

  $ 30,988     $ -     $ 30,988     $ 31,070     $ -     $ (82 )

 

   

December 31, 2018

 
                           

Gross Amounts Not Offset in the Consolidated Statement of Condition

         

(In thousands)

 

Gross Amount of Recognized Assets

   

Gross Amount Offset in the Statement of Condition

   

Net Amount of Assets Presented in the Statement of Condition

   

Financial Instruments

   

Cash Collateral Received

   

Net Amount

 
                                                 

Interest rate swaps

  $ 15,961     $ -     $ 15,961     $ -     $ 14,960     $ 1,001  

 

                           

Gross Amounts Not Offset in the Consolidated Statement of Condition

         

(In thousands)

 

Gross Amount of Recognized Liabilities

   

Gross Amount Offset in the Statement of Condition

   

Net Amount of Liabilities Presented in the Statement of Condition

   

Financial Instruments

   

Cash Collateral Pledged

   

Net Amount

 
                                                 

Interest rate swaps

  $ 2,239     $ -     $ 2,239     $ -     $ -     $ 2,239  

 

-38-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

13.    Income Taxes

 

Flushing Financial Corporation files consolidated Federal and combined New York State and New York City income tax returns with its subsidiaries, with the exception of the Company’s trusts, which file separate Federal income tax returns as trusts, and Flushing Preferred Funding Corporation, which files a separate Federal income tax return as a real estate investment trust. Additionally, the Bank files New Jersey State tax returns. As of September 30, 2019, the Company is undergoing examination for its New York State income tax returns for 2014, 2015 and 2016 and its New York City income tax return for 2014.

 

Income tax provisions are summarized as follows:

 

   

For the three months

   

For the nine months

 
   

ended September 30,

   

ended September 30,

 

(In thousands)

 

2019

   

2018

   

2019

   

2018

 

Federal:

                               

Current

  $ 3,578     $ 2,899     $ 9,354     $ 9,064  

Deferred

    (1,121 )     (592 )     (1,973 )     (839 )

Total federal tax provision

    2,457       2,307       7,381       8,225  

State and Local:

                               

Current

    1,345       33       2,518       1,722  

Deferred

    (1,266 )     (430 )     (1,804 )     (598 )

Total state and local tax provision

    79       (397 )     714       1,124  
                                 

Total income tax provision

  $ 2,536     $ 1,910     $ 8,095     $ 9,349  

 

-39-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

14.      Accumulated Other Comprehensive Income (Loss):

 

The following tables sets forth the changes in accumulated other comprehensive income (loss) by component for the periods indicated:

 

   

For the three months ended September 30, 2019

 
   

Unrealized Gains

   

Unrealized Gains

                         
   

(Losses) on

   

(Losses) on

           

Fair Value

         
   

Available for Sale

   

Cash flow

   

Defined Benefit

   

Option Elected

         
   

Securities

   

Hedges

   

Pension Items

   

on Liabilities

   

Total

 
   

(In thousands)

 
                                         

Beginning balance, net of tax

  $ (3,815 )   $ (6,132 )   $ (1,658 )   $ 989     $ (10,616 )
                                         

Other comprehensive income before reclassifications, net of tax

    (475 )     (1,664 )     -       61       (2,078 )
                                         

Amounts reclassified from accumulated other comprehensive income, net of tax

            (282 )     7       -       (275 )
                                         

Net current period other comprehensive income (loss), net of tax

    (475 )     (1,946 )     7       61       (2,353 )
                                         

Ending balance, net of tax

  $ (4,290 )   $ (8,078 )   $ (1,651 )   $ 1,050     $ (12,969 )

 

   

For the three months ended September 30, 2018

 
   

Unrealized Gains

   

Unrealized Gains

                         
   

(Losses) on

   

(Losses) on

           

Fair Value

         
   

Available for Sale

   

Cash flow

   

Defined Benefit

   

Option Elected

         
   

Securities

   

Hedges

   

Pension Items

   

on Liabilities

   

Total

 
   

(In thousands)

 
                                         

Beginning balance, net of tax

  $ (16,501 )   $ 8,027     $ (4,325 )   $ 792     $ (12,007 )
                                         

Other comprehensive income before reclassifications, net of tax

    (3,505 )     1,950       -       9       (1,546 )
                                         

Amounts reclassified from accumulated other comprehensive income, net of tax

    -       (80 )     84       -       4  
                                         

Net current period other comprehensive income (loss), net of tax

    (3,505 )     1,870       84       9       (1,542 )
                                         

Ending balance, net of tax

  $ (20,006 )   $ 9,897     $ (4,241 )   $ 801     $ (13,549 )

 

-40-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

   

For the nine months ended September 30, 2019

 
   

Unrealized Gains

   

Unrealized Gains

                         
   

(Losses) on

   

(Losses) on

           

Fair Value

         
   

Available for Sale

   

Cash flow

   

Defined Benefit

   

Option Elected

         
   

Securities

   

Hedges

   

Pension Items

   

on Liabilities

   

Total

 
   

(In thousands)

 
                                         

Beginning balance, net of tax

  $ (15,649 )   $ 3,704     $ (1,673 )   $ 866     $ (12,752 )
                                         

Other comprehensive income before reclassifications, net of tax

    11,349       (10,914 )     -       184       619  
                                         

Amounts reclassified from accumulated other comprehensive income, net of tax

    10       (868 )     22       -       (836 )
                                         

Net current period other comprehensive income (loss), net of tax

    11,359       (11,782 )     22       184       (217 )
                                         

Ending balance, net of tax

  $ (4,290 )   $ (8,078 )   $ (1,651 )   $ 1,050     $ (12,969 )

 

   

For the nine months ended September 30, 2018

 
   

Unrealized Gains

   

Unrealized Gains

                         
   

(Losses) on

   

(Losses) on

           

Fair Value

         
   

Available for Sale

   

Cash flow

   

Defined Benefit

   

Option Elected

         
   

Securities

   

Hedges

   

Pension Items

   

on Liabilities

   

Total

 
   

(In thousands)

 
                                         

Beginning balance, net of tax

  $ (5,522 )   $ 231     $ (3,695 )   $ -     $ (8,986 )

Reclassification of the Income Tax Effects of the Tax Cuts and Jobs Act from AOCL to Retained Earnings

    (1,325 )     50       (798 )     -       (2,073 )

Impact of adoption of Accounting Standard Update 2016-01

    -       -       -       779       779  
                                         

Other comprehensive income before reclassifications, net of tax

    (13,159 )     9,455       -       22       (3,682 )
                                         

Amounts reclassified from accumulated other comprehensive income (loss), net of tax

    -       161       252       -       413  
                                         

Net current period other comprehensive income, net of tax

    (13,159 )     9,616       252       22       (3,269 )
                                         

Ending balance, net of tax

  $ (20,006 )   $ 9,897     $ (4,241 )   $ 801     $ (13,549 )

 

-41-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The following tables set forth significant amounts reclassified from accumulated other comprehensive income (loss) by component for the periods indicated:

 

For the three months ended September 30, 2019

             
   

Amounts Reclassified from

     

Details about Accumulated Other

 

Accumulated Other

   

Affected Line Item in the Statement

Comprehensive Loss Components

 

Comprehensive Loss

   

Where Net Income is Presented

   

(In thousands)

     

Unrealized gains (losses) on available for sale securities

  $ -    

Net loss on sale of securities

      -    

Provision for income taxes

    $ -    

Net of tax

Cash flow hedges:

           

Interest rate swaps

  $ 409    

Other interest expense

      (127 )  

Provision for income taxes

    $ 282    

Net of tax

Amortization of defined benefit pension items:

           

Actuarial gain (losses)

  $ (33 )(1)  

Other operating expense

Prior service credits

    22  (1)  

Other operating expense

      (11 )  

Total before tax

      4    

Provision for income taxes

    $ (7 )  

Net of tax

 

For the three months ended September 30, 2018

             
   

Amounts Reclassified from

     

Details about Accumulated Other

 

Accumulated Other

   

Affected Line Item in the Statement

Comprehensive Loss Components

 

Comprehensive Loss

   

Where Net Income is Presented

   

(In thousands)

     
             

Cash flow hedges:

           

Interest rate swaps

  $ 116    

Other interest expense

      (36 )  

Tax expense

    $ 80    

Net of tax

Amortization of defined benefit pension items:

           

Actuarial losses

  $ (132 )(1)  

Other operating expense

Prior service credits

    10  (1)  

Other operating expense

      (122 )  

Total before tax

      38    

Tax benefit

    $ (84 )  

Net of tax

 

-42-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

For the nine months ended September 30, 2019

             
   

Amounts Reclassified from

     

Details about Accumulated Other

 

Accumulated Other

   

Affected Line Item in the Statement

Comprehensive Loss Components

 

Comprehensive Loss

   

Where Net Income is Presented

   

(In thousands)

     

Unrealized gains (losses) on available for sale securities

  $ (15 )  

Net loss on sale of securities

      5    

Provision for income taxes

    $ (10 )  

Net of tax

Cash flow hedges:

           

Interest rate swaps

  $ 1,257    

Other interest income

      (389 )  

Provision for income taxes

    $ 868    

Net of tax

Amortization of defined benefit pension items:

           

Actuarial gain (losses)

  $ (96 )(1)  

Other operating expense

Prior service credits

    64 (1)  

Other operating expense

      (32 )  

Total before tax

      10    

Provision for income taxes

    $ (22 )  

Net of tax

 

For the nine months ended September 30, 2018

             
   

Amounts Reclassified from

     

Details about Accumulated Other

 

Accumulated Other

   

Affected Line Item in the Statement

Comprehensive Loss Components

 

Comprehensive Loss

   

Where Net Income is Presented

   

(In thousands)

     
             

Cash flow hedges:

           

Interest rate swaps

  $ (235 )  

Interest expense

      74    

Tax benefit

    $ (161 )  

Net of tax

             

Amortization of defined benefit pension items:

           

Actuarial losses

  $ (396 )(1)  

Other operating expense

Prior service credits

    28 (1)  

Other operating expense

      (368 )  

Total before tax

      116    

Tax benefit

    $ (252 )  

Net of tax

 

1.

These accumulated other comprehensive loss components are included in the computation of net periodic pension cost. See Note 10 (“Pension and Other Postretirement Benefit Plans”) for additional information.

 

 

15.    Regulatory Capital

 

Under current capital regulations, the Bank is required to comply with four separate capital adequacy standards. As September 30, 2019, the Bank continues to be categorized as “well-capitalized” under the prompt corrective action regulations and continues to exceed all regulatory capital requirements. The Bank is also required to comply with a Capital Conservation Buffer (“CCB”). The CCB is designed to establish a capital range above minimum capital requirements and impose constraints on dividends, share buybacks and discretionary bonus payments when capital levels fall below prescribed levels. The minimum CCB is 2.500%. The CCB for the Bank at September 30, 2019 was 5.21%.

 

-43-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

Set forth below is a summary of the Bank’s compliance with banking regulatory capital standards.

 

   

September 30, 2019

   

December 31, 2018

 
           

Percent of

           

Percent of

 
   

Amount

   

Assets

   

Amount

   

Assets

 
   

(Dollars in thousands)

 
                                 

Tier I (leverage) capital:

                               

Capital level

  $ 673,084       9.66

%

  $ 660,782       9.85

%

Requirement to be well capitalized

    348,415       5.00       335,512       5.00  

Excess

    324,669       4.66       325,270       4.85  
                                 

Common Equity Tier I risk-based capital:

                               

Capital level

  $ 673,084       12.79

%

  $ 660,782       13.28

%

Requirement to be well capitalized

    342,103       6.50       323,386       6.50  

Excess

    330,981       6.29       337,396       6.78  
                                 

Tier 1 risk-based capital:

                               

Capital level

  $ 673,084       12.79

%

  $ 660,782       13.28

%

Requirement to be well capitalized

    421,049       8.00       398,014       8.00  

Excess

    252,035       4.79       262,768       5.28  
                                 

Total risk-based capital:

                               

Capital level

  $ 695,120       13.21

%

  $ 681,727       13.70

%

Requirement to be well capitalized

    526,312       10.00       497,517       10.00  

Excess

    168,808       3.21       184,210       3.70  

 

-44-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

The Holding Company is subject to the same regulatory capital requirements as the Bank. As of September 30, 2019, the Holding Company continues to be categorized as “well-capitalized” under the prompt corrective action regulations and continues to exceed all regulatory capital requirements. The CCB for the Holding Company at September 30, 2019 was 5.37%.

 

Set forth below is a summary of the Holding Company’s compliance with banking regulatory capital standards.

 

   

September 30, 2019

   

December 31, 2018

 
           

Percent of

           

Percent of

 
   

Amount

   

Assets

   

Amount

   

Assets

 
   

(Dollars in thousands)

 
                                 

Tier I (leverage) capital:

                               

Capital level

  $ 606,844       8.71

%

  $ 586,582       8.74

%

Requirement to be well capitalized

    348,355       5.00       335,616       5.00  

Excess

    258,489       3.71       250,966       3.74  
                                 

Common Equity Tier I risk-based capital:

                               

Capital level

  $ 564,466       10.73

%

  $ 546,230       10.98

%

Requirement to be well capitalized

    342,078       6.50       323,382       6.50  

Excess

    222,388       4.23       222,848       4.48  
                                 

Tier 1 risk-based capital:

                               

Capital level

  $ 606,844       11.53

%

  $ 586,582       11.79

%

Requirement to be well capitalized

    421,019       8.00       398,008       8.00  

Excess

    185,825       3.53       188,574       3.79  
                                 

Total risk-based capital:

                               

Capital level

  $ 703,879       13.37

%

  $ 682,527       13.72

%

Requirement to be well capitalized

    526,274       10.00       497,511       10.00  

Excess

    177,605       3.37       185,016       3.72  

 

-45-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

16.    Subsequent Events

 

On October 24, 2019, the Company entered into a definitive merger agreement to acquire Empire Bancorp, Inc. (“Empire”), in a transaction valued at an estimated $111.6 million, based on the Company’s closing stock price on October 24, 2019. Under the terms of the merger agreement, each share of Empire common stock will be exchanged for either 0.6548 shares of the Company’s common stock or $14.04 in cash, based upon the election of each Empire shareholder, subject to the election and proration procedures specified in the merger agreement (which provides for an aggregate split of total consideration of 50% Company common stock and 50% cash). In connection with the transaction, Empire National Bank will merge with and into Flushing Bank, with Flushing Bank as the surviving entity.

 

Completion of the transaction is subject to customary closing conditions, including receipt of regulatory approvals and the approval of Empire’s shareholders. The combined company at close is expected to have approximately $8.0 billion in assets, $6.3 billion in loans, $5.8 billion in deposits, and 23 branches in Queens, Brooklyn, Manhattan, and on Long Island.

 

 

 

 

 

 

 

 

 

 

 

 

 

-46-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

 

17.    New Authoritative Accounting Pronouncements

 

Accounting Standards Adopted in 2019:

 

In February 2016, the Financial Accounting Standards Board (“FASB”) established Topic 842, Leases, by issuing Accounting Standards Update (“ASU”) No. 2016-02, Leases, which requires lessees to recognize leases on the balance sheet, makes targeted changes to lessor accounting, and enhances disclosures to include key information about leasing arrangements. An entity may adopt the new guidance by either restating prior periods and recording a cumulative effect adjustment at the beginning of the earliest comparative period presented (the modified retrospective transition approach) or by recording a cumulative adjustment at the beginning of the period of adoption (the additional transition method). The Company adopted this standard using the additional transition method approach and elected to use the effective date, January 1, 2019, as the date of initial application. As part of the Company’s adoption of ASC 842, the Company undertook a detailed scoping exercise to identify all leasing arrangements subject to the new leasing guidance and believes that all arrangements that meet the definition of a lease under historic US GAAP will continue to meet the definition of a lease under ASC 842. Upon adoption, the Company recorded right of use assets totaling $45.4 million and operating lease liabilities totaling $54.0 million. Additionally, a deferred gain from the sale of buildings totaling $2.7 million, net of tax, was reclassified to retained earnings.

 

As the rate implicit in each of the Company’s leases is not readily determinable, the Company is required to apply the Company’s incremental borrowing rate (“IBR”) to calculate the lease liability and right-of-use (“ROU”) asset for its leasing arrangements. The Company has used its unsecured Kroll rating as a starting point for calculation of the IBR and will adjust for considerations of collateral (i.e., notch the Company’s Kroll rating from an unsecured to a secured rating). The Company will also consider lease renewal options reasonably certain of exercise for purposes of determining the term of the underlying borrowing. The Company has considered various other factors, including, economic environment and determined that these factors do not currently impact the Company’s IBR calculation. The Company will continue to assess the appropriateness of the conclusions reached herein with respect to each of the factors discussed above  and will determine the appropriate IBR for each new lease arrangement or modification, as required.

 

The new leasing standard provides a number of optional practical expedients in transition. The Company has elected the “package of practical expedients”, which permits the Company not to reassess prior conclusions about lease identification, lease classification and initial direct costs. The Company did not elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter not being applicable to the Company. ASC 842 also provides certain accounting policy elections for an entity’s ongoing accounting. For operating leases wherein the Company is the lessee, the Company has elected the practical expedient to not separate lease and non-lease components. See Note 8 (“Leases”) for additional information.

 

In August 2017, the FASB issued ASU No. 2017-12, “Derivatives and Hedging (Topic 815)” providing targeted improvements to the accounting for hedging activities, which is effective January 1, 2019, with early adoption permitted in any interim period or fiscal year before the effective date. The guidance introduces a number of amendments, several of which are optional, that are designed to simplify the application of hedge accounting, improve financial statement transparency and more closely align hedge accounting with an entity’s risk management strategies. This ASU eliminates the requirement to separately measure and report hedge ineffectiveness and changes the presentation so that all items that affect earnings are in the same income statement line as the hedged item. The Company adopted this standard January 1, 2019, as the date of initial application. As a result of adoption, fair value adjustments on qualifying fair value hedges were recorded in interest income during the three and nine months ended September 30, 2019. These adjustments were recorded in non-interest income in prior periods. See Note 12 (“Derivative Financial Instruments”) for additional information.

 

Accounting Standards Pending Adoption:

 

In August 2018, the FASB issued ASU No. 2018-14, “Compensation – Retirement Benefits – Defined Benefit Plans – General (Subtopic 715-20)” providing targeted improvements to the disclosures required for Defined Benefit Plans. The amendments in in this Update are effective for fiscal years ended after December 15, 2020. Early adoption is permitted. The amendments are to be applied on a retrospective basis to all periods presented. We are currently evaluating the impact of adopting this new guidance on our disclosures.

 

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820)”. The amendments in this Update modify the disclosure requirements on fair value measurements in Topic 820. The amendments in this Update are effective for fiscal years, and interim periods within those fiscal years beginning after December 15, 2019. Early adoption is permitted. The amendments are to be applied on a retrospective basis to all periods presented. The guidance is not expected to have a significant impact on the Company's financial positions, results of operations or disclosures.

 

-47-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

 

In January 2017, the FASB issued ASU No. 2017-04, “Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” The ASU simplifies the subsequent measurement of goodwill and eliminates Step 2 from the goodwill impairment test. Under this ASU, the Company should perform its goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit's fair value. The impairment charge is limited to the amount of goodwill allocated to that reporting unit. The amendments in this update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for goodwill impairment tests performed on testing dates after January 1, 2017. The guidance is not expected to have a significant impact on the Company's financial positions, results of operations or disclosures.

 

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326)” which replaces the current U.S. GAAP “incurred loss” approach to “expected credit losses” approach, which is referred as Current Expected Credit Losses (CECL) of measuring the financial assets measure at amortize cost, including loan receivables, held-to-maturity debt securities, off balance sheet credit exposures and certain leases recognized by a lessor. CECL introduced the concept of purchased credit-deteriorated (PCD) financial assets, in which it requires the estimate of expected credit losses embedded in the purchase price of PCD assets to be estimated and separately recognized as an allowance as of the date of acquisition. It also modifies the accounting of impairment on available-for-sale debt securities by recognizing a credit loss through an allowance for credit losses as compared to a direct write down in the current U.S. GAAP.

 

CECL requires consideration of broader range of information in order to update expected credit losses which includes historical experience, current conditions, and reasonable and supportable forecast that affect the collectability of the reported amount. The allowance of credit losses is an estimated account that is deducted from the amortized cost basis of the financial asset to present the net carrying value at the amount expected to be collected on the financial assets. This is intended to provide the financial statement users a better understanding of the expected loss on financial instruments and other commitments held by an entity at each reporting date.

 

For public business entities that are U.S. Securities and Exchange Commission (SEC) Filers, this ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The company plans to adopt this ASU beginning January 1, 2020 and will apply changes resulting from the application of the new standard, which will be reported in March 31, 2020 interim financial statements. There is no specific method disclosed by FASB for measuring expected credit losses. CECL allows institutions to apply judgment in developing estimation methods that are appropriate and practical for their circumstances.

 

Our CECL efforts through September 30, 2019 have involved the implementation and testing of a model including data collection and validation for use in the model and disclosures. Additionally, we have enhanced and supplemented Company policies and controls related to CECL. Certain key assumptions in our estimation of CECL are the reasonable and supportable forecast period, the historical loss period and the reversion period. We are still in the process of determining the most reasonable periods for these assumptions.  The Company has in place a steering committee to oversee the CECL implementation. The Company will be running parallel testing incorporating the functionality of the models, internal control for estimation and all other governance activities through the remainder of 2019.

 

CECL requires a cumulative-effect adjustment to retained earnings as the beginning of the reporting period of adoption. This adoption could have a material impact on the Company’s consolidated results of operations and financial condition. The extent of the impact is still being calculated and will depend on many factors, such as the composition of the Company’s loan portfolio, the portfolio’s credit quality and economic condition as well as our estimation of credit losses at adoption.

 

-48-

 
 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                                   

This Quarterly Report should be read in conjunction with the more detailed and comprehensive disclosures included in our Annual Report on Form 10-K for the year ended December 31, 2018. In addition, please read this section in conjunction with our Consolidated Financial Statements and Notes to Consolidated Financial Statements contained herein.

 

As used in this Quarterly Report, the words “we,” “us,” “our” and the “Company” are used to refer to Flushing Financial Corporation and its direct and indirect wholly owned subsidiaries, Flushing Bank (the “Bank”), Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc.

 

Statements contained in this Quarterly Report relating to plans, strategies, objectives, economic performance and trends, projections of results of specific activities or investments and other statements that are not descriptions of historical facts may be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking information is inherently subject to risks and uncertainties and actual results could differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, factors discussed elsewhere in this Quarterly Report and in other documents filed by us with the Securities and Exchange Commission from time to time, including, without limitation, our Annual Report on Form 10-K for the year ended December 31, 2018. Forward-looking statements may be identified by terms such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “forecasts,” “goals,” “potential” or “continue” or similar terms or the negative of these terms. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We have no obligation to update these forward-looking statements.

 

Executive Summary

 

We are a Delaware corporation organized in May 1994. The Bank was organized in 1929 as a New York State-chartered mutual savings bank. Today the Bank operates as a full-service New York State commercial bank. The Bank’s primary regulator is the New York State Department of Financial Services, and its primary federal regulator is the Federal Deposit Insurance Corporation (“FDIC”). Deposits are insured to the maximum allowable amount by the FDIC. Additionally, the Bank is a member of the Federal Home Loan Bank system. The primary business of Flushing Financial Corporation has been the operation of the Bank. The Bank owns three subsidiaries: Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc. The Bank also operates an internet branch, which operates under the brands of iGObanking.com® and BankPurely® (the “Internet Branch”). The activities of Flushing Financial Corporation are primarily funded by dividends, if any, received from the Bank, issuances of subordinated debt, junior subordinated debt, and issuances of equity securities. Flushing Financial Corporation’s common stock is traded on the NASDAQ Global Select Market under the symbol “FFIC.”

 

Our principal business is attracting retail deposits from the general public and investing those deposits together with funds generated from ongoing operations and borrowings, primarily in (1) originations and purchases of multi-family residential loans, commercial business loans, commercial real estate mortgage loans and, to a lesser extent, one-to-four family loans (focusing on mixed-use properties, which are properties that contain both residential dwelling units and commercial units); (2) Small Business Administration (“SBA”) loans and other small business loans; (3) construction loans; (4) mortgage loan surrogates such as mortgage-backed securities; and (5) U.S. government securities, corporate fixed-income securities and other marketable securities. We also originate certain other consumer loans including overdraft lines of credit. Our results of operations depend primarily on net interest income, which is the difference between the income earned on our interest-earning assets and the cost of our interest-bearing liabilities. Net interest income is the result of our net interest rate margin, which is the difference between the average yield earned on interest-earning assets and the average cost of interest-bearing liabilities, adjusted for the difference in the average balance of interest-earning assets as compared to the average balance of interest-bearing liabilities. We also generate non-interest income primarily from loan fees, service charges on deposit accounts, mortgage servicing fees, and other fees, income earned on Bank Owned Life Insurance (“BOLI”), dividends on Federal Home Loan Bank of New York (“FHLB-NY”) stock and net gains and losses on sales of securities and loans. Our operating expenses consist principally of employee compensation and benefits, occupancy and equipment costs, other general and administrative expenses and income tax expense. Our results of operations also can be significantly affected by changes in the fair value of financial assets and financial liabilities for which changes in value are recorded through earnings, our periodic provision for loan losses and specific provision for losses on real estate owned.

 

-49-

 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

Our strategy is to continue our focus on being an institution serving consumers, businesses, and governmental units in our local markets. In furtherance of this objective, we intend to:

 

 

manage cost of funds and continue to improve funding mix;

 

 

manage interest income by leveraging loan pricing opportunities and portfolio mix;

 

 

enhance earnings power by improving scalability and efficiency;

 

 

manage credit risk;

 

 

remain well capitalized;

 

 

increase our commitment to the multi-cultural marketplace, with a particular focus on the Asian community;

 

 

manage enterprise-wide risk.

 

There can be no assurance that we will be able to effectively implement this strategy. Our strategy is subject to change by the Board of Directors.

 

Our investment policy, which is approved by the Board of Directors, is designed primarily to manage the interest rate sensitivity of our overall assets and liabilities, to generate a favorable return without incurring undue interest rate risk and credit risk, to complement our lending activities and to provide and maintain liquidity. In establishing our investment strategies, we consider our business and growth strategies, the economic environment, our interest rate risk exposure, our interest rate sensitivity “gap” position, the types of securities to be held and other factors. We classify our investment securities as available for sale or held-to-maturity.

 

We carry a portion of our financial assets and financial liabilities under the fair value option and record changes in their fair value through earnings in non-interest income on our Consolidated Statements of Income and Comprehensive Income. A description of the financial assets and financial liabilities that are carried at fair value through earnings can be found in Note 11 (“Fair Value of Financial Instruments”) of the Notes to the Consolidated Financial Statements.

 

During the three months ended September 30, 2019, we generated loan growth of 9% (annualized) for the quarter, driven by record C&I closings. The strong C&I production aids to the diversification of our loan portfolio, these loans are generally floating rate loans which represents 19% of our loan portfolio at September 30, 2019. The loan pipeline remained strong at $419 million at September 30, 2019. 

 

During the three months ended September 30, 2019, the yield on interest-earning assets decreased four basis points, while the cost of interest-bearing liabilities increased four basis points from the three months ended June 30, 2019, resulting in net interest margin compression of eight basis points. The increase in the cost of interest-bearing liabilities was primarily driven by pricing pressure on our retail and municipal deposits, as competition from traditional bank and non-bank competitors remains very strong.

 

Credit quality remained strong at September 30, 2019, as non-accrual and non-performing loans decreased $1.4 million and $1.0 million, respectively from June 30, 2019. The quarter’s $0.7 million in provision for loan losses resulted primarily from the loan growth in the business loan portfolio. The average loan-to-value on our non-performing real estate loans at September 30, 2019 remained conservative at 34.5%.

 

The Bank and Company are subject to the same regulatory capital requirements. See Note 15 (“Regulatory Capital”) of the Notes to the Consolidated Financial Statements.

 

-50-

 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

 

General.  Net income for the three months ended September 30, 2019 was $10.7 million, a decrease of $6.6 million, or 38.1%, compared to $17.3 million for the three months ended September 30, 2018. Diluted earnings per common share were $0.37 for the three months ended September 30, 2019, a decrease of $0.24, or 39.3%, from $0.61 for the three months ended September 30, 2018.

 

Return on average equity decreased to 7.6% for the three months ended September 30, 2019 from 12.9% for the three months ended September 30, 2018. Return on average assets decreased to 0.6% for the three months ended September 30, 2019 from 1.1% for the three months ended September 30, 2018.

 

Interest Income.  Interest and dividend income increased $3.9 million, or 6.0%, to $69.4 million for the three months ended September 30, 2019 from $65.5 million for the three months ended September 30, 2018. The increase in interest income was primarily attributable to an increase of $459.1 million in the average balance of interest-earning assets to $6,589.5 million for the three months ended September 30, 2019 from $6,130.4 million for the comparable prior year period, partially offset by a decrease of seven basis points in the yield of interest-earning assets to 4.22% for the three months ended September 30, 2019, from 4.29% in the comparable prior year period. The decrease in the yield on interest-earning assets was primarily due to  a decrease of seven basis points in the yield of total loans. The decrease of seven basis points in the yield on the total loans, net, was primarily due to decreases in prepayment penalty income and recoveries of interest from non-accrual loans of $0.2 million and $0.8 million, respectively, as compared to the comparable prior year period. Additionally, the three months ended September 30, 2019, includes the impact of net losses from fair value adjustments on qualifying hedges totaling $1.3 million compared to none for the three months ended September 30, 2018. Excluding prepayment penalty income, recovered interest from loans and net losses from fair value adjustments on qualifying hedges, the yield on total loans, net, would have increased 11 basis points to 4.40% for the three months ended September 30, 2019 from 4.29% for the three months ended September 30, 2018, primarily due to loans being both originated and repriced at higher rates.

 

Interest Expense.  Interest expense increased $6.5 million, or 27.0%, to $30.4 million for the three months ended September 30, 2019 from $24.0 million for the three months ended September 30, 2018. The increase in interest expense was primarily due to an increase of 31 basis points in the average cost of interest-bearing liabilities to 2.07% for the three months ended September 30, 2019 from 1.76% for the three months ended September 30, 2018 combined with an increase of $421.9 million in the average balance of interest-bearing liabilities to $5,877.7 million for the three months ended September 30, 2019 from $5,455.9 million for the comparable prior year period. The 31 basis point increase in the cost of interest-bearing liabilities was primarily due to increases in borrowing costs and in the rates we pay on some of our deposit products to stay competitive within our market.

 

Net Interest Income. Net interest income for the three months ended September 30, 2019 was $38.9 million, a decrease of $2.6 million, or 6.2%, from $41.5 million for the three months ended September 30, 2018. The decrease in net interest income was primarily due to the 31 basis point increase in the cost of interest-bearing liabilities to 2.07% for the three months ended September 30, 2019 from 1.76% for the comparable prior year period, combined with a decrease of seven basis points in the yield of interest-earning assets to 4.22% for the three months ended September 30, 2019 as compared to 4.29% for the three months ended September 30, 2018. The net effect of the above on both the net interest spread and net interest margin were decreases of 38 basis points to 2.15% and 35 basis points to 2.37%, respectively, for the quarter ended September 30, 2019 compared to the quarter ended September 30, 2018. Included in net interest income was prepayment penalty income from loans and securities totaling $1.7 million and $1.9 million for the three months ended September 30, 2019 and 2018, respectively, recovered interest from non-accrual loans totaling $0.3 million and $1.1 million for the three months ended September 30, 2019 and 2018, respectively, and net losses from fair value adjustments on qualifying hedges totaling $1.3 million for three months ended September 30, 2019. Excluding prepayment penalty income, recovered interest, and net losses from fair value adjustment on qualifying hedges, the net interest margin for the three months ended September 30, 2019 was 2.33%, a decrease of 20 basis points, from to 2.53% for the three months ended September 30, 2018.

 

-51-

 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

Provision for Loan Losses.  During the three months ended September 30, 2019, a provision for loan losses was recorded for $0.7 million, compared to none for the three months ended September 30, 2018. The provision was primarily the result of growth in the commercial business loan portfolio. During the three months ended September 30, 2019, the Bank recorded net charge-offs totaling $0.2 million, while non-accrual loans decreased $2.0 million to $14.3 million from $16.3 million at December 31, 2018. The current average loan-to-value ratio for our non-performing loans collateralized by real estate was 34.5% at September 30, 2019. The Bank continues to maintain conservative underwriting standards. See “Allowance for Loan Losses” below and Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements.

 

Non-Interest Income.  Non-interest income for the three months ended September 30, 2019 was $1.0 million, a decrease of $3.9 million, or 79.0%, from $5.0 million for the three months ended September 30, 2018. The decrease in non-interest income was primarily due to a decrease of $2.2 million from life insurance proceeds as compared to the three months ended September 30, 2018, combined with an increase of $2.0 million in net losses from fair value adjustments. These decreases in non-interest income were partially offset by a gain on sale of loans for $0.2 million during the three months ended September 30, 2019.

 

Non-Interest Expense. Non-interest expense was $26.0 million for the three months ended September 30, 2019, a decrease of $1.2 million, or 4.4%, from $27.2 million for the three months ended September 30, 2018. The decrease was primarily due to a reduction in FDIC insurance expense during the three months ended September 30, 2019, resulting from the FDIC small business assessment credit.

 

Income before Income Taxes.  Income before the provision for income taxes decreased $6.0 million, or 31.1%, to $13.3 million for the three months ended September 30, 2019 from $19.2 million for the three months ended September 30, 2018 for the reasons discussed above.

 

Provision for Income Taxes. The provision for income taxes was $2.5 million for the three months ended September 30, 2019, an increase of $0.6 million, or 32.8%, from $1.9 million for the three months ended September 30, 2018. The increase was primarily due to an increase in the effective tax rate to 19.1% for the three months ended September 30, 2019 from 9.9% in the comparable prior year period.

 

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

 

General.  Net income for the nine months ended September 30, 2019 was $28.3 million, a decrease of $14.3 million, or 33.6%, compared to $42.7 million for the nine months ended September 30, 2018. Diluted earnings per common share were $0.99 for the nine months ended September 30, 2019, a decrease of $0.49, or 33.1%, from $1.48 for the nine months ended September 30, 2018.

 

Return on average equity decreased to 6.8% for the nine months ended September 30, 2019 from 10.7% for the nine months ended September 30, 2018. Return on average assets decreased to 0.5% for the nine months ended September 30, 2019 from 0.9% for the nine months ended September 30, 2018.

 

Interest Income.  Interest and dividend income increased $19.2 million, or 10.1%, to $208.8 million for the nine months ended September 30, 2019 from $189.6 million for the nine months ended September 30, 2018. The increase in interest income was primarily attributable to an increase of $413.6 million in the average balance of interest-earning assets to $6,550.5 million for the nine months ended September 30, 2019 from $6,136.9 million for the comparable prior year period, combined with an increase of 13 basis points in the yield of interest-earning assets to 4.26% for the nine months ended September 30, 2019 from 4.13% in the comparable prior year period. The increase in the yield on interest-earning assets was primarily due to an increase of $309.4 million in the average balance of total loans, net, which have a higher yield than the yield of total interest-earning assets and an improvement of 12 basis points in the yield of total loans, net, for the nine months ended September 30, 2019 from the comparable prior year period. The increase of 12 basis points in the yield on the total loans, net, was primarily due to loans being both originated and repriced at higher rates compared to nine months ended September 30, 2018. Excluding prepayment penalty income, recovered interest from loans and net losses from fair value adjustments on qualifying hedges, the yield on total loans, net, would have increased 22 basis points to 4.42% for the nine months ended September 30, 2019 from 4.20% for the nine months ended September 30, 2018.

 

Interest Expense.  Interest expense increased $25.2 million, or 40.2%, to $88.0 million for the nine months ended September 30, 2019, from $62.8 million for the nine months ended September 30, 2018. The increase in interest expense was primarily due to an increase of 48 basis points in the average cost of interest-bearing liabilities to 2.01% for the nine months ended September 30, 2019, from 1.53% for the nine months ended September 30, 2018, combined with an increase of $366.9 million in the average balance of interest-bearing liabilities to $5,838.3 million for the nine months ended September 30, 2019, from $5,471.4 million for the comparable prior year period. The 48 basis point increase in the cost of interest-bearing liabilities was primarily due to increases in borrowing costs and in the rates we pay on some of our deposit products to stay competitive within our market.

 

-52-

 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

Net Interest Income.  For the nine months ended September 30, 2019, net interest income was $120.8 million, a decrease of $6.0 million, or 4.7%, from $126.8 million for the nine months ended September 30, 2018. The decrease in net interest income was primarily due to the 48 basis point increase in the cost of interest-bearing liabilities to 2.01% for the nine months ended September 30, 2019, from 1.53% for the comparable prior year period, partially offset by an increase of 13 basis points in the yield of interest-earning assets to 4.26% for the nine months ended September 30, 2019, as compared to 4.13% for the nine months ended September 30, 2018. The net effect of the above on both the net interest spread and net interest margin were decreases of 35 basis points to 2.25% and 30 basis points to 2.47%, respectively, for the nine months ended September 30, 2019, compared to the nine months ended September 30, 2018. Included in net interest income was prepayment penalty income from loans and securities totaling $3.6 million and $4.4 million for the nine months ended September 30, 2019 and 2018, respectively, recovered interest from non-accrual loans totaling $1.5 million for each of the nine months ended September 30, 2019 and 2018 and net losses from fair value adjustments on qualifying hedges totaling $2.7 million for nine months ended September 30, 2019. Excluding prepayment penalty income, recovered interest and net losses from fair value adjustment on qualifying hedges, the net interest margin for the nine months ended September 30, 2019 was 2.42%, a decrease of 22 basis points, as compared to 2.64% for the nine months ended September 30, 2018.

 

Provision for Loan Losses.  During the nine months ended September 30, 2019, a provision for loan losses was recorded for $3.1 million, compared to $0.2 million for the nine months ended September 30, 2018. The provision was primarily the result of one commercial business loan relationship being charged-off and growth in the business loan portfolio. During the nine months ended September 30, 2019, the Bank recorded net charge-offs totaling $2.0 million, while non-accrual loans decreased $2.0 million to $14.3 million from $16.3 million at December 31, 2018. The current average loan-to-value ratio for our non-performing loans collateralized by real estate was 34.5% at September 30, 2019. The Bank continues to maintain conservative underwriting standards. See “Allowance for Loan Losses” below and Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements.

 

Non-Interest Income.  Non-interest income for the nine months ended September 30, 2019 was $4.4 million, a decrease of $6.9 million, or 60.8%, from $11.3 million for the nine months ended September 30, 2018. The decrease in non-interest income was primarily due to an increase of $5.6 million in net losses from fair value adjustments, combined with a decrease of $3.0 million in life insurance proceeds as compared to the nine months ended September 30, 2018. These decreases in non-interest income were partially offset by a gain on sale of asset and loans totaling $0.8 million and $0.4 million, respectively, and the recording of a $0.5 million capital gain from the redemption of $1.2 million in assets held in a rabbi trust during the nine months ended September 30, 2019.

 

Non-Interest Expense.  Non-interest expense was $85.6 million for the nine months ended September 30, 2019, a decrease of $0.3 million, or 0.4%, from $85.9 million for the nine months ended September 30, 2018. The decrease was primarily due to a reduction in FDIC insurance expense during the nine months ended September 30, 2019, resulting from the FDIC small business assessment credit and reductions in other operating expenses, partially offset by accelerated vesting of restricted stock awards upon an employee’s death totaling $0.5 million and increases in salaries and benefits, occupancy and equipment and depreciation expenses due to the growth of the Bank.

 

Income before Income Taxes.  Income before the provision for income taxes decreased $15.6 million, or 29.9%, to $36.4 million for the nine months ended September 30, 2019 from $52.0 million for the nine months ended September 30, 2018 for the reasons discussed above.

 

Provision for Income Taxes.  The provision for income taxes was $8.1 million for the nine months ended September 30, 2019, a decrease of $1.3 million, or 13.4%, from $9.3 million for the nine months ended September 30, 2018. The decrease was primarily due to a reduction in income before income taxes partially offset by an increase in the effective tax rate to 22.2% for the nine months ended September 30, 2019 from 18.0% in the comparable prior year period.

 

-53-

 
 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

FINANCIAL CONDITION

 

Assets.  Total assets at September 30, 2019 were $7,110.9 million, an increase of $276.7 million, or 4.0%, from $6,834.2 million at December 31, 2018. Total loans, net increased $213.2 million, or 3.9%, during the nine months ended September 30, 2019, to $5,743.7 million from $5,530.5 million at December 31, 2018. Loan originations and purchases were $892.6 million for the nine months ended September 30, 2019, a decrease of $13.5 million, or 1.5%, from $906.1 million for the nine months ended September 30, 2018. During the nine months ended September 30, 2019, we continued to focus on the origination of multi-family residential, commercial real estate and commercial business loans with a full banking relationship. The loan pipeline increased to $418.9 million at September 30, 2019, compared to $196.6 million at December 31, 2018.

 

The following table shows loan originations and purchases for the periods indicated:

 

   

For the three months

   

For the nine months

 
   

ended September 30,

   

ended September 30,

 

(In thousands)

 

2019

   

2018

   

2019

   

2018

 

Multi-family residential (1)

  $ 60,454     $ 102,484       143,297     $ 254,637  

Commercial real estate (2)

    66,648       38,569       123,289       175,013  

One-to-four family – mixed-use property (3)

    18,167       16,870       47,475       45,232  

One-to-four family – residential (4)

    7,421       11,362       19,191       35,304  

Co-operative appartments

    1,817       -       2,117       1,500  

Construction (5)

    5,761       6,008       30,377       30,627  

Small Business Administration

    121       344       2,705       2,539  

Commercial business and other (6)

    237,754       133,188       524,113       361,207  

Total

  $ 398,143     $ 308,825     $ 892,564     $ 906,059  

 

1.

Includes purchases of $50.2 million and $64.3 million for the three and nine months ended September 30, 2018, respectively.

2.

Includes purchases of $6.6 million and $12.4 million for three and nine months ended September 30, 2018, respectively.

3.

Includes purchases of $0.7 million for nine months ended September 30, 2018.

4.

Includes purchases of $0.4 million and $1.3 million for the three and nine months ended September 30, 2018, respectively.

5.

Includes purchases of $0.9 million and $16.9 million for the three and nine months ended September 30, 2019, respectively.

6.

Includes purchases of $77.3 million and $67.8 million for the three months ended September 30, 2019 and 2018, respectively. Includes purchases of $176.8 million and $156.5 million for the nine months ended September 30, 2019 and 2018, respectively.

 

The Bank maintains its conservative underwriting standards that include, among other things, a loan-to-value ratio of 75% or less and a debt coverage ratio of at least 125%. Multi-family residential (excluding underlying co-operative mortgages), commercial real estate and one-to-four family mixed-use property mortgage loans originated and purchased during the three months ended September 30, 2019 had an average loan-to-value ratio of 40.0% and an average debt coverage ratio of 191%.

 

The Bank’s non-performing assets totaled $15.0 million at September 30, 2019, a decrease of $1.3 million, or 8.0%, from $16.3 million at December 31, 2018. Total non-performing assets as a percentage of total assets were 0.21% at September 30, 2019 compared to 0.24% at December 31, 2018. The ratio of allowance for loan losses to total non-performing loans was 149.85% at September 30, 2019 and 128.87% at December 31, 2018.

 

During the nine months ended September 30, 2019, mortgage-backed securities including held-to-maturity increased $21.0 million, or 3.7%, to $586.9 million from $565.9 million at December 31, 2018. The increase in mortgage-backed securities during the nine months ended September 30, 2019 was primarily due to purchase of securities totaling $123.5 million and an increase in the fair value of $12.8 million, partially offset by sales of securities totaling $26.4 million at an average yield of 3.10% and, partially offset by principal repayments of $88.2 million.

 

During the nine months ended September 30, 2019, other securities, including held-to-maturity, increased $9.8 million, or 3.4%, to $298.6 million from $288.8 million at December 31, 2018. The increase in other securities during the nine months ended September 30, 2019, was primarily due to purchases totaling $47.9 million at an average yield of 3.78% and an increase in fair value of $2.5 million, partially offset by calls and maturities of municipals securities totaling $39.1 million and $1.6 million, respectively. At September 30, 2019 other securities primarily consist of securities issued by mutual or bond funds that invest in government and government agency securities, municipal bonds, corporate bonds and CLO’s.

 

-54-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

Liabilities.  Total liabilities were $6,542.5 million at September 30, 2019, an increase of $257.8 million, or 4.1%, from $6,284.7 million at December 31, 2018. During the nine months ended September 30, 2019, due to depositors decreased $3.4 million, or 0.1%, to $4,912.5 million due to a decrease of $56.9 million in certificates of deposit, partially offset by an increase of $53.5 million in non-maturity deposits. Included in deposits were brokered deposits totaling $417.9 million, an increase of $116.2 million from $301.7 million at December 31, 2018. The increase in non-maturity deposits was due to  increases of $160.8 million and $8.0 million in Now accounts and demand deposits, respectively, partially offset by decreases of $98.8 million and $16.5 million in money market accounts and savings accounts, respectively. Borrowed funds increased $171.6 million during the nine months ended September 30, 2019. The increase in borrowed funds was primarily due to an increase in FHLB-NY short-term borrowings. 

 

Equity. Total stockholders’ equity increased $18.9 million, or 3.4%, to $568.4 million at September 30, 2019 from $549.5 million at December 31, 2018. Stockholders’ equity increased primarily due to net income of $28.3 million and the net impact of vesting and exercising of shares of employee and director stock plans totaling $7.0 million. These increases were partially offset by the purchase of 40,000 treasury shares at an average cost of $19.28 per share, totaling $0.8 million and the declaration and payment of dividends on the Company’s common stock of $0.63 per common share totaling $18.1 million. Book value per common share was $20.19 at September 30, 2019 compared to $19.64 at December 31, 2018.

 

Cash flow. During the nine months ended September 30, 2019, funds provided by the Company's operating activities amounted to $52.3 million. These funds, combined with $162.0 million from financing activities and $118.6 million available from the beginning of the period were utilized to fund $245.9 million used in investing activities. The Company's primary business objective is the origination and purchase of multi-family residential loans, commercial business loans and commercial real estate mortgage loans and to a lesser extent one-to-four family (including mixed-use properties) and SBA loans. During the nine months ended September 30, 2019, the net total of loan originations and purchases less loan repayments and sales was $196.2 million. During the nine months ended September 30, 2019, the Company also funded $141.8 million in purchases of securities available for sale, $30.0 million in purchases of securities held-to-maturity and $25.0 million in purchases of BOLI. During the nine months ended September 30, 2019, funds were provided by increases of $13.3 million, $115.8 million and $185.0 million in total deposits, net short-term borrowing and proceeds from long-term borrowings, respectively. The funds were used to repay $131.3 million in long-term borrowings. The Company also used funds of $18.1 million for dividend payments during the nine months ended September 30, 2019.

 

INTEREST RATE RISK

 

The Consolidated Statements of Financial Position have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”), which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in fair value of certain investments due to changes in interest rates. Generally, the fair value of financial investments such as loans and securities fluctuates inversely with changes in interest rates. As a result, increases in interest rates could result in decreases in the fair value of the Company’s interest-earning assets which could adversely affect the Company’s results of operations if such assets were sold, or, in the case of securities classified as available for sale, decreases in the Company’s stockholders’ equity, if such securities were retained.

 

The Company manages the mix of interest-earning assets and interest-bearing liabilities on a continuous basis to maximize return and adjust its exposure to interest rate risk. On a quarterly basis, management prepares the “Earnings and Economic Exposure to Changes in Interest Rate” report for review by the Asset Liability Committee of the Board of Directors, as summarized below. This report quantifies the potential changes in net interest income and net portfolio value should interest rates go up or down (shocked) 200 basis points, assuming the yield curves of the rate shocks will be parallel to each other. The Company’s regulators currently place focus on the net portfolio value, focusing on a rate shock up or down of 200 basis points. Net portfolio value is defined as the market value of assets net of the market value of liabilities. The market value of assets and liabilities is determined using a discounted cash flow calculation. The net portfolio value ratio is the ratio of the net portfolio value to the market value of assets. All changes in income and value are measured as percentage changes from the projected net interest income and net portfolio value at the base interest rate scenario. The base interest rate scenario assumes interest rates at September 30, 2019. Various estimates regarding prepayment assumptions are made at each level of rate shock. However, prepayment penalty income is excluded from this analysis. Actual results could differ significantly from these estimates. At September 30, 2019, the Company was within the guidelines set forth by the Board of Directors for each interest rate level.

 

-55-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

The following table presents the Company’s interest rate shock as of September 30, 2019:

 

   

Projected Percentage Change In

         
   

Net Interest

   

Net Portfolio

   

Net Portfolio

 

Change in Interest Rate

 

Income

   

Value

   

Value Ratio

 

-200 Basis points

    9.48

%

    32.96

%

    11.73

%

-100 Basis points

    4.45       12.14       10.27  

Base interest rate

    0.00       0.00       9.43  

+100 Basis points

    -5.27       -8.86       8.82  

+200 Basis points

    -10.92       -17.80       8.15  

 

 

 

 

 

 

 

 

 

-56-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

AVERAGE BALANCES

 

Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends upon the relative amount of interest-earning assets and interest-bearing liabilities and the interest rate earned or paid on them. The following tables sets forth certain information relating to the Company’s Consolidated Statements of Financial Condition and Consolidated Statements of Income for the three and nine months ended September 30, 2019 and 2018, and reflects the average yield on assets and average cost of liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods shown. Average balances are derived from average daily balances. The yields include amortization of fees which are considered adjustments to yields.

 

   

For the three months ended September 30,

 
   

2019

   

2018

 
   

Average

           

Yield/

   

Average

           

Yield/

 
   

Balance

   

Interest

   

Cost

   

Balance

   

Interest

   

Cost

 

Assets

 

(Dollars in thousands)

 

Interest-earning assets:

                                               

Mortgage loans, net

  $ 4,598,898     $ 50,462       4.39

%

  $ 4,467,349     $ 49,612       4.44

%

Other loans, net

    1,046,605       12,363       4.72       812,823       10,046       4.94  

Total loans, net (1) (2)

    5,645,503       62,825       4.45       5,280,172       59,658       4.52  

Taxable securities:

                                               

Mortgage-backed securities

    574,756       3,765       2.62       542,192       3,800       2.80  

Other securities

    244,757       1,982       3.24       123,174       928       3.01  

Total taxable securities

    819,513       5,747       2.81       665,366       4,728       2.84  

Tax-exempt securities: (3)

                                               

Other securities

    65,709       706       4.30       123,472       1,078       3.49  

Total tax-exempt securities

    65,709       706       4.30       123,472       1,078       3.49  

Interest-earning deposits and

                                               

federal funds sold

    58,773       259       1.76       61,412       248       1.62  

Total interest-earning assets

    6,589,498       69,537       4.22       6,130,422       65,712       4.29  

Other assets

    382,905                       316,118                  

Total assets

  $ 6,972,403                     $ 6,446,540                  
                                                 

Liabilities and Equity

                                               

Interest-bearing liabilities:

                                               

Deposits:

                                               

Savings accounts

  $ 194,736       344       0.71     $ 219,749       304       0.55  

NOW accounts

    1,347,145       5,654       1.68       1,336,873       4,416       1.32  

Money market accounts

    1,306,634       6,859       2.10       1,169,130       5,126       1.75  

Certificate of deposit accounts

    1,573,535       9,321       2.37       1,487,366       7,453       2.00  

Total due to depositors

    4,422,050       22,178       2.01       4,213,118       17,299       1.64  

Mortgagors' escrow accounts

    60,084       66       0.44       57,573       126       0.88  

Total deposits

    4,482,134       22,244       1.99       4,270,691       17,425       1.63  

Borrowed funds

    1,395,606       8,196       2.35       1,185,176       6,540       2.21  

Total interest-bearing liabilities

    5,877,740       30,440       2.07       5,455,867       23,965       1.76  

Non interest-bearing deposits

    400,762                       380,825                  

Other liabilities

    129,646                       73,432                  

Total liabilities

    6,408,148                       5,910,124                  

Equity

    564,255                       536,416                  

Total liabilities and equity

  $ 6,972,403                     $ 6,446,540                  
                                                 

Net interest income /

                                               

net interest rate spread (tax equivalent) (3)

          $ 39,097       2.15

%

          $ 41,747       2.53

%

                                                 

Net interest-earning assets /

                                               

net interest margin(tax equivalent)

  $ 711,758               2.37

%

  $ 674,555               2.72

%

                                                 
                                                 

Ratio of interest-earning assets to

                                               

interest-bearing liabilities

                 

1.12

X                  

1.12

X

 

1.

Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately $0.9 million and $1.2 million for the three months ended September 30, 2019 and 2018, respectively.

2.

Loan interest income includes net losses from fair value adjustments on qualifying hedges of $1.3 million and none for three months ended September 30, 2019 and 2018, respectively.

3.

Interest and yields are presented on tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented totaling $148,000 and $226,000, respectively.

 

-57-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

   

For the nine months ended September 30,

 
   

2019

   

2018

 
   

Average

           

Yield/

   

Average

           

Yield/

 
   

Balance

   

Interest

   

Cost

   

Balance

   

Interest

   

Cost

 

Assets

 

(Dollars in thousands)

 

Interest-earning assets:

                                               

Mortgage loans, net

  $ 4,602,896     $ 151,513       4.39

%

  $ 4,473,422     $ 143,397       4.27

%

Other loans, net

    982,549       35,915       4.87       802,617       28,600       4.75  

Total loans, net (1) (2)

    5,585,445       187,428       4.47       5,276,039       171,997       4.35  

Taxable securities:

                                               

Mortgage-backed securities

    578,020       12,238       2.82       533,394       11,061       2.76  

Other securities

    243,071       6,328       3.47       125,589       3,072       3.26  

Total taxable securities

    821,091       18,566       3.01       658,983       14,133       2.86  

Tax-exempt securities: (3)

                                               

Other securities

    60,010       1,895       4.21       123,882       3,243       3.49  

Total tax-exempt securities

    60,010       1,895       4.21       123,882       3,243       3.49  

Interest-earning deposits and

                                               

federal funds sold

    83,963       1,286       2.04       77,983       873       1.49  

Total interest-earning assets

    6,550,509       209,175       4.26       6,136,887       190,246       4.13  

Other assets

    360,568                       308,210                  

Total assets

  $ 6,911,077                     $ 6,445,097                  
                                                 

Liabilities and Equity

                                               

Interest-bearing liabilities:

                                               

Deposits:

                                               

Savings accounts

  $ 200,246       1,053       0.70     $ 240,234       978       0.54  

NOW accounts

    1,458,801       18,326       1.67       1,439,997       10,928       1.01  

Money market accounts

    1,340,841       20,654       2.05       1,102,374       12,184       1.47  

Certificate of deposit accounts

    1,537,981       26,326       2.28       1,450,885       20,034       1.84  

Total due to depositors

    4,537,869       66,359       1.95       4,233,490       44,124       1.39  

Mortgagors' escrow accounts

    68,678       181       0.35       64,620       199       0.41  

Total deposits

    4,606,547       66,540       1.93       4,298,110       44,323       1.37  

Borrowed funds

    1,231,760       21,476       2.32       1,173,272       18,472       2.10  

Total interest-bearing liabilities

    5,838,307       88,016       2.01       5,471,382       62,795       1.53  

Non interest-bearing deposits

    398,085                       372,257                  

Other liabilities

    115,476                       68,857                  

Total liabilities

    6,351,868                       5,912,496                  

Equity

    559,209                       532,601                  

Total liabilities and equity

  $ 6,911,077                     $ 6,445,097                  
                                                 

Net interest income /

                                               

net interest rate spread (tax equivalent) (3)

          $ 121,159       2.25

%

          $ 127,451       2.60

%

                                                 

Net interest-earning assets /

                                               

net interest margin(tax equivalent)

  $ 712,202               2.47

%

  $ 665,505               2.77

%

                                                 
                                                 

Ratio of interest-earning assets to

                                               

interest-bearing liabilities

                    1.12  X                     1.12  X

 

1.

Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately $1.7 million and $1.6 million for the nine months ended September 30, 2019 and 2018, respectively.

2.

Loan interest income includes net losses from fair value adjustments on qualifying hedges of $2.7 million and none for nine months ended September 30, 2019 and 2018, respectively.

3.

Interest and yields are presented on tax equivalent basis using the statutory federal income tax rate of 21% for the periods presented totaling $398,000 and $681,000, respectively.

 

-58-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

LOANS

 

The following table sets forth the Company’s loan originations (including the net effect of refinancing) and the changes in the Company’s portfolio of loans, including purchases, sales and principal reductions for the periods indicated.

 

   

For the nine months ended September 30,

 

(In thousands)

 

2019

   

2018

 
                 

Mortgage Loans

               
                 

At beginning of period

  $ 4,638,784     $ 4,401,950  
                 

Mortgage loans originated:

               

Multi-family residential

    143,297       190,315  

Commercial real estate

    123,289       162,598  

One-to-four family – mixed-use property

    47,475       44,547  

One-to-four family – residential

    19,191       34,046  

Co-operative apartments

    2,117       1,500  

Construction

    13,483       30,627  

Total mortgage loans originated

    348,852       463,633  
                 

Mortgage loans purchased:

               

Multi-family residential

    -       64,322  

Commercial real estate

    -       12,415  

One-to-four family – mixed-use property

    -       685  

One-to-four family – residential

    -       1,258  

Construction

    16,894       -  

Total mortgage loans purchased

    16,894       78,680  
                 

Less:

               

Principal and other reductions

    366,197       436,674  

Loans transferred to OREO

    239       638  

Sales

    1,353       8,739  
                 

At end of period

  $ 4,636,741     $ 4,498,212  
                 

Non-Mortgage Loans

               
                 

At beginning of period

  $ 897,512     $ 758,286  
                 

Other loans originated:

               

Small Business Administration

    2,705       2,539  

Commercial business

    345,895       203,262  

Other

    1,409       1,433  

Total other loans originated

    350,009       207,234  
                 

Other loans purchased:

               

Commercial business

    176,809       156,513  

Total other loans purchased

    176,809       156,513  
                 

Less:

               

Principal and other reductions

    305,458       250,143  

Sales

    5,213       5,266  
                 

At end of period

  $ 1,113,659     $ 866,624  

 

-59-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

TROUBLED DEBT RESTRUCUTURED (“TDR”) AND NON-PERFORMING ASSETS

 

The following table shows loans classified as TDR that are performing according to their restructured terms at the periods indicated:

 

   

September 30,

   

June 30,

   

December 31,

 

(In thousands)

    2019       2019       2018  

Accrual Status:

                       

Multi-family residential

  $ 1,883     $ 1,894     $ 1,916  

One-to-four family - mixed-use property

    1,497       1,660       1,692  

One-to-four family - residential

    536       542       552  

Commercial business and other

    -       -       279  

Total

    3,916       4,096       4,439  
                         
                         

Non-Accrual Status:

                       

Commercial business and other

    951       -       -  

Taxi medallion

    2,161       2,193       3,926  

Total

    3,112       2,193       3,926  
                         

Total performing troubled debt restructured

  $ 7,028     $ 6,289     $ 8,365  

 

 

 

 

 

 

 

 

 

 

 

 

 

-60-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

The following table shows non-performing assets at the periods indicated:

 

   

September 30,

   

June 30,

   

December 31,

 

(In thousands)

 

2019

   

2019

   

2018

 

Loans 90 days or more past due

                       

and still accruing:

                       

Multi-family residential

  $ 445     $ -     $ -  

Commercial business and other

    -       -       -  

Total

    445       -       -  
                         

Non-accrual loans:

                       

Multi-family residential

    3,132       2,008       2,410  

Commercial real estate

    872       1,488       1,379  

One-to-four family - mixed-use property

    683       1,752       928  

One-to-four family - residential

    5,050       5,411       6,144  

Construction

    -       -       -  

Small business administration

    1,151       1,224       1,267  

Taxi medallion (1)

    1,352       1,361       613  

Commercial business and other (1)

    2,020       2,458       3,512  

Total

    14,260       15,702       16,253  
                         

Total non-performing loans

    14,705       15,702       16,253  
                         

Other non-performing assets:

                       

Real estate acquired through foreclosure

    239       239       -  

Other assets acquired through foreclosure

    35       35       35  

Total

    274       274       35  
                         

Total non-performing assets

  $ 14,979     $ 15,976     $ 16,288  
                         

Non-performing assets to total assets

    0.21 %     0.23 %     0.24 %

Allowance for loan losses to non-performing loans

    149.85 %     136.99 %     128.87 %

 

1.

Not included in the above analysis are non-accrual performing TDR taxi medallion loans totaling $2.2 million, $2.2 million and $3.9 million at September 30, 2019,  June 30, 2019 and December 31, 2018, respectively and non-accrual performing TDR commercial business loans totaling $1.0 million at September 30, 2019.

 

Included in non-performing loans were five loans totaling $1.0 million at September 30, 2019 , six loans totaling $1.6 million at June 30, 2019 and two loans totaling $1.8 million at December 31, 2018, all of which were restructured as TDR and not performing in accordance with restructured terms.

 

-61-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

CRITICIZED AND CLASSIFIED ASSETS

 

Our policy is to review our assets, focusing primarily on the loan portfolio, OREO and the investment portfolios, to ensure that credit quality is maintained at the highest levels. See Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements for a description of how loans are determined to be criticized or classified and a table displaying criticized and classified loans at September 30, 2019 and December 31, 2018. The Company had classified OREO and other assets acquired through foreclosure totaling $0.3 million and $35,000 at September 30, 2019 and December 31, 2018, respectively. The Company did not hold any criticized or classified investment securities at September 30, 2019 and December 31, 2018. Our total Criticized and Classified assets were $48.8 million at September 30, 2019, a decrease of $4.3 million from $53.1 million at December 31, 2018.

 

On a quarterly basis, all non-accrual collateral dependent loans that are classified as Substandard or Doubtful are internally reviewed for impairment, based on updated cash flows for income producing properties, or updated independent appraisals. The loan balances of collateral dependent loans reviewed for impairment are then compared to the loans updated fair value. We consider fair value of collateral dependent loans to be 85% of the appraised or internally estimated value of the property, except for taxi medallion loans. The fair value of the underlying collateral of taxi medallion loans is the value of the underlying medallion based upon the most recently reported arm’s length transaction. When there is no recent sale activity, the fair value is calculated using the income approach. All taxi medallion loans are classified and impaired. For collateral dependent mortgage loans and taxi medallion loans, the portion of the loan balance which exceeds fair value is generally charged-off. At September 30 2019, the current average loan-to-value ratio on our collateral dependent loans reviewed for impairment was 47.0%.

 

ALLOWANCE FOR LOAN LOSSES

 

The Allowance for loan losses (“ALLL”) represents the expense charged to earnings based upon management’s quarterly analysis of credit risk. The amount of the ALLL is based upon multiple factors that reflect management’s assessment of the credit quality of the loan portfolio. The factors are both quantitative and qualitative in nature including, but not limited to, historical losses, economic conditions, trends in delinquencies, value and adequacy of underlying collateral, volume and portfolio mix, and internal loan processes.

 

Management has developed a comprehensive analytical process to monitor the adequacy of the ALLL. The process and guidelines were developed using, among other factors, the guidance from federal banking regulatory agencies and GAAP. The results of this process, along with the conclusions of our independent loan review officer, support management’s assessment as to the adequacy of the ALLL at each balance sheet date. See Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements for a detailed explanation of management’s methodology and policy.

 

As a component of the credit risk assessment, the Bank has established an Asset Classification Committee which carefully evaluates loans which are past due 90 days and/or are classified. The Asset Classification Committee thoroughly assesses the condition and circumstances surrounding each loan meeting the criteria. The Bank also has a Delinquency Committee that evaluates loans meeting specific criteria. The Bank’s loan policy requires loans to be placed into non-accrual status once the loan becomes 90 days delinquent unless there is, in our opinion, compelling evidence the borrower will bring the loan current in the immediate future.

 

As described in Note 5 (“Loans”) of the Notes to the Consolidated Financial Statements, during the second quarter of 2019, the Company revised its ALLL methodology to further segregate the commercial business and other portfolio into two separate categories. During the nine months ended September 30, 2019, the portion of the ALLL related to the loss history increased due to an increase in charge-offs and growth in the loan portfolio and the portion of the ALLL related to qualitative factors increased due to growth in the loan portfolio. The impact from the above resulted in the ALLL totaling $22.0 million, an increase of $1.1 million or 5.2%, from December 31, 2018. Based upon the ALLL methodology and review of the loan portfolio, management concluded a charge to earnings totaling $3.1 million for the nine months ended September 30, 2019, to increase the ALLL was warranted. The ALLL represented 0.38% of gross loans outstanding at each of September 30, 2019 and December 31, 2018. The ALLL represented 149.8% of non-performing loans at September 30, 2019 compared to 128.9% at December 31, 2018.

 

 Management recommends to the Board of Directors the amount of the ALLL quarterly. The Board of Directors approves the ALLL.

 

-62-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussions and Analysis of

 Financial Condition and Results of Operations

 

The following table sets forth the activity in the Company's allowance for loan losses for the periods indicated:

 

   

At or for the nine months ended September 30,

 

(Dollars in thousands)

 

2019

   

2018

 
                 

Balance at beginning of period

  $ 20,945     $ 20,351  
                 

Provision for loan losses

    3,129       153  
                 

Loans charged-off:

               

Multi-family residential

    (190 )     (99 )

One-to-four family – residential

    (113 )     (3 )

One-to-four family – mixed-use property

    (1 )     (1 )

Small Business Administration

    -       (196 )

Taxi medallion

    -       (393 )

Commercial business and other

    (2,379 )     (29 )

Total loans charged-off

    (2,683 )     (721 )
                 

Recoveries:

               

Multi-family residential

    30       2  

Commercial real estate

    7       -  

One-to-four family – mixed-use property

    228       118  

One-to-four family – residential

    10       371  

Small Business Administration

    52       25  

Taxi medallion

    134       -  

Commercial business and other

    183       10  

Total recoveries

    644       526  
                 

Net charge-offs

    (2,039 )     (195 )
                 

Balance at end of period

  $ 22,035     $ 20,309  
                 

Ratio of net charge-offs during the period to

               

average loans outstanding during the period

    0.05

%

    -

%

Ratio of allowance for loan losses to gross loans at end of period

    0.38

%

    0.38

%

Ratio of allowance for loan losses to non-performing

               

assets at end of period

    147.11

%

    160.17

%

Ratio of allowance for loan losses to non-performing

               

loans at end of period

    149.85

%

    160.62

%

 

-63-

 

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

 

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

For a discussion of the qualitative and quantitative disclosures about market risk, see the information under the caption "Management's Discussion and Analysis of Financial Condition and Results of Operations - Interest Rate Risk."

 

ITEM 4.     CONTROLS AND PROCEDURES

 

The Company carried out, under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this Quarterly Report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2019, the design and operation of these disclosure controls and procedures were effective. During the period covered by this Quarterly Report, there have been no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 

 

 

 

 

 

 

 

 

 

 

 

-64-

 

PART II – OTHER INFORMATIOMTION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

 

ITEM 1.     LEGAL PROCEEDINGS

 

The Company is a defendant in various lawsuits. Management of the Company, after consultation with outside legal counsel, believes that the resolution of these various matters will not result in any material adverse effect on the Company's consolidated financial condition, results of operations and cash flows.

 

ITEM 1A.  RISK FACTORS

 

There have been no material changes from the risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

 

ITEM 2.     UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

The following table sets forth information regarding the shares of common stock repurchased by the Company during the three months ended September 30, 2019:

 

                           

Maximum

 
                   

Total Number of

   

Number of

 
   

Total

           

Shares Purchased

   

Shares That May

 
   

Number

           

as Part of Publicly

   

Yet Be Purchased

 
   

of Shares

   

Average Price

   

Announced Plans

   

Under the Plans

 

Period

 

Purchased

   

Paid per Share

   

or Programs

   

or Programs

 

July 1 to July 31, 2019

    -     $ -       -       467,211  

August 1 to August 31, 2019

    40,000       19.28       40,000       427,211  

September 1 to September 30, 2019

    -       -       -       427,211  

Total

    40,000       -       40,000          

 

During the quarter ended September 30, 2019, the Company repurchased 40,000 shares of the Company’s common stock at an average cost of $19.28 per share. On September 30, 2019, 427,211 shares remained to be repurchased under the currently authorized stock repurchase program. Stock will be purchased under the current stock repurchase programs from time to time, in the open market or through private transactions, subject to market conditions. There is no expiration or maximum dollar amount under these authorizations.

 

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

 

                None.

 

ITEM 4.     MINE SAFETY DISCLOSURES

 

                Not applicable.

 

ITEM 5.     OTHER INFORMATION

 

                None.

               

-65-

 
 

PART II – OTHER INFORMATIOMTION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

 

ITEM 6.     EXHIBITS

 

Exhibit  No.

Description

     
 

3.1 P

Certificate of Incorporation of Flushing Financial Corporation (1)

 

3.2

Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (3)

 

3.3

Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (5)

 

3.4

Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)

 

3.5

Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)

 

3.6

Amended and Restated By-Laws of Flushing Financial Corporation (6)

 

4.1

Subordinated Indenture, dated as of December 12, 2016, by and between the Company and Wilmington Trust, National Association, as Trustee. (7)

 

4.2

First Supplemental Indenture, dated as of December 12, 2016, by and between the Company and Wilmington Trust, National Association, as Trustee, including the form of the Notes attached as Exhibit A thereto. (7)

 

4.3

Flushing Financial Corporation has outstanding certain long-term debt. None of such debt exceeds ten percent of Flushing Financial Corporation's total assets; therefore, copies of constituent instruments defining the rights of the holders of such debt are not included as exhibits. Copies of instruments with respect to such long-term debt will be furnished to the Securities and Exchange Commission upon request.

 

31.1

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer (filed herewith)

 

31.2

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer (filed herewith)

 

32.1

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer (furnished herewith)

 

32.2

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer (furnished herewith)

 

101.INS

XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

 

101.SCH

XBRL Taxonomy Extension Schema Document (filed herewith)

 

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)

 

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)

 

101.LAB

XBRL Taxonomy Extension Label Linkbase Document (filed herewith)

 

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)

  104 Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

(1) Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1 filed

 

September 1, 1995, Registration No. 33-96488. (P: Indicates a filing submitted in paper)

(2) Incorporated by reference to Exhibit filed with Form 8-K filed September 27, 2006.

(3) Incorporated by reference to Exhibits filed with Form S-8 filed May 31, 2002.

(4) Incorporated by reference to Exhibits filed with Form 10-Q for the quarter ended

 

September 30, 2002.

(5) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2011.

(6) Incorporated by reference to Exhibit filed with Form 10-Q for the quarter ended June 30, 2014.

(7) Incorporated by reference to Exhibit filed with Form 8-K filed December 12, 2016.

 

-66-

 

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Flushing Financial Corporation,

   
   
   
   

Dated: November 6, 2019

By: /s/John R. Buran

 

John R. Buran

 

President and Chief Executive Officer

   
   
   
   

Dated: November 6, 2019

By: /s/Susan K. Cullen

 

Susan K. Cullen

 

Senior Executive Vice President, Treasurer and

 

Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-67-

 

 

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

EXHIBIT INDEX

 

Exhibit  No.

Description

     
 

3.1 P

Certificate of Incorporation of Flushing Financial Corporation (1)

 

3.2

Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (3)

 

3.3

Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (5)

 

3.4

Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)

 

3.5

Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)

 

3.6

Amended and Restated By-Laws of Flushing Financial Corporation (6)

 

4.1

Subordinated Indenture, dated as of December 12, 2016, by and between the Company and Wilmington Trust, National Association, as Trustee. (7)

 

4.2

First Supplemental Indenture, dated as of December 12, 2016, by and between the Company and Wilmington Trust, National Association, as Trustee, including the form of the Notes attached as Exhibit A thereto. (7)

 

4.3

Flushing Financial Corporation has outstanding certain long-term debt. None of such debt exceeds ten percent of Flushing Financial Corporation's total assets; therefore, copies of constituent instruments defining the rights of the holders of such debt are not included as exhibits. Copies of instruments with respect to such long-term debt will be furnished to the Securities and Exchange Commission upon request.

 

31.1

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer (filed herewith)

 

31.2

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer (filed herewith)

 

32.1

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer (furnished herewith)

 

32.2

Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer (furnished herewith)

 

101.INS

XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

 

101.SCH

XBRL Taxonomy Extension Schema Document (filed herewith)

 

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)

 

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)

 

101.LAB

XBRL Taxonomy Extension Label Linkbase Document (filed herewith)

 

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)

  104 Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

(1) Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1 filed

 

September 1, 1995, Registration No. 33-96488. (P: Indicates a filing submitted in paper)

(2) Incorporated by reference to Exhibit filed with Form 8-K filed September 27, 2006.

(3) Incorporated by reference to Exhibits filed with Form S-8 filed May 31, 2002.

(4) Incorporated by reference to Exhibits filed with Form 10-Q for the quarter ended

 

September 30, 2002.

(5) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2011.

(6) Incorporated by reference to Exhibit filed with Form 10-Q for the quarter ended June 30, 2014.

(7) Incorporated by reference to Exhibit filed with Form 8-K filed December 12, 2016.

 

 

 

 

-68-