Live Oak Bancshares, Inc. - Quarter Report: 2022 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2022
or
o | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from ________ to ________.
Commission file number: 001-37497
LIVE OAK BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
North Carolina | 26-4596286 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
1741 Tiburon Drive Wilmington, North Carolina | 28403 | ||||
(Address of principal executive offices) | (Zip Code) |
(910) 790-5867
(Registrant’s telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | x | Accelerated filer | o | ||||||||
Non-accelerated filer | o | Smaller reporting company | o | ||||||||
Emerging growth company | o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Voting Common Stock, no par value per share | LOB | The NASDAQ Stock Market LLC |
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
As of November 1, 2022, there were 43,984,400 shares of the registrant’s voting common stock outstanding.
Live Oak Bancshares, Inc.
Form 10-Q
For the Quarterly Period Ended September 30, 2022
TABLE OF CONTENTS
Page | ||||||||
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Live Oak Bancshares, Inc.
Condensed Consolidated Balance Sheets
As of September 30, 2022 (unaudited) and December 31, 2021*
(Dollars in thousands)
September 30, 2022 | December 31, 2021 | ||||||||||
Assets | |||||||||||
Cash and due from banks | $ | 335,046 | $ | 187,203 | |||||||
Federal funds sold | 68,324 | 16,547 | |||||||||
Certificates of deposit with other banks | 4,250 | 4,750 | |||||||||
Investment securities available-for-sale | 1,005,372 | 906,052 | |||||||||
Loans held for sale (includes $25,310 measured at fair value at December 31, 2021) | 537,649 | 1,116,519 | |||||||||
Loans and leases held for investment (includes $512,183 and $645,201 measured at fair value, respectively) | 6,853,382 | 5,521,262 | |||||||||
Allowance for credit losses on loans and leases | (78,291) | (63,584) | |||||||||
Net loans and leases | 6,775,091 | 5,457,678 | |||||||||
Premises and equipment, net | 260,285 | 240,196 | |||||||||
Foreclosed assets | 1,178 | 620 | |||||||||
Servicing assets | 29,081 | 33,574 | |||||||||
Other assets | 298,374 | 250,254 | |||||||||
Total assets | $ | 9,314,650 | $ | 8,213,393 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Liabilities | |||||||||||
Deposits: | |||||||||||
Noninterest-bearing | $ | 170,336 | $ | 89,279 | |||||||
Interest-bearing | 8,234,573 | 7,022,765 | |||||||||
Total deposits | 8,404,909 | 7,112,044 | |||||||||
Borrowings | 35,616 | 318,289 | |||||||||
Other liabilities | 71,957 | 67,927 | |||||||||
Total liabilities | 8,512,482 | 7,498,260 | |||||||||
Shareholders’ equity | |||||||||||
Preferred stock, no par value, 1,000,000 shares authorized, none issued or outstanding at September 30, 2022 and December 31, 2021 | — | — | |||||||||
Class A common stock, no par value, 100,000,000 shares authorized, 43,981,350 and 43,494,046 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively | 325,632 | 310,970 | |||||||||
Class B common stock, no par value, 10,000,000 shares authorized, none issued or outstanding at September 30, 2022 and 125,024 shares issued and outstanding at December 31, 2021 | — | 1,324 | |||||||||
Retained earnings | 571,778 | 400,893 | |||||||||
Accumulated other comprehensive (loss) income | (95,242) | 1,946 | |||||||||
Total shareholders’ equity | 802,168 | 715,133 | |||||||||
Total liabilities and shareholders’ equity | $ | 9,314,650 | $ | 8,213,393 |
*Derived from audited consolidated financial statements.
See Notes to Unaudited Condensed Consolidated Financial Statements
1
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Income
For the three and nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands, except per share data)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Interest income | |||||||||||||||||||||||
Loans and fees on loans | $ | 107,880 | $ | 89,388 | $ | 291,235 | $ | 259,161 | |||||||||||||||
Investment securities, taxable | 5,506 | 3,174 | 12,951 | 9,078 | |||||||||||||||||||
Other interest earning assets | 2,448 | 224 | 3,677 | 771 | |||||||||||||||||||
Total interest income | 115,834 | 92,786 | 307,863 | 269,010 | |||||||||||||||||||
Interest expense | |||||||||||||||||||||||
Deposits | 31,553 | 14,159 | 64,678 | 45,923 | |||||||||||||||||||
Borrowings | 395 | 892 | 1,586 | 3,940 | |||||||||||||||||||
Total interest expense | 31,948 | 15,051 | 66,264 | 49,863 | |||||||||||||||||||
Net interest income | 83,886 | 77,735 | 241,599 | 219,147 | |||||||||||||||||||
Provision for loan and lease credit losses | 14,169 | 4,319 | 21,272 | 11,292 | |||||||||||||||||||
Net interest income after provision for loan and lease credit losses | 69,717 | 73,416 | 220,327 | 207,855 | |||||||||||||||||||
Noninterest income | |||||||||||||||||||||||
Loan servicing revenue | 6,230 | 6,278 | 19,063 | 18,930 | |||||||||||||||||||
Loan servicing asset revaluation | (1,324) | (5,878) | (11,561) | (7,566) | |||||||||||||||||||
Net gains on sales of loans | 9,275 | 18,860 | 35,882 | 47,023 | |||||||||||||||||||
Net gain (loss) on loans accounted for under the fair value option | 4,420 | (1,030) | 475 | 4,323 | |||||||||||||||||||
Equity method investments income (loss) | 29,136 | (1,250) | 146,068 | (4,685) | |||||||||||||||||||
Equity security investments gains (losses), net | 876 | 176 | 2,487 | 44,534 | |||||||||||||||||||
Lease income | 2,516 | 2,527 | 7,529 | 7,742 | |||||||||||||||||||
Management fee income | 2,844 | 1,489 | 6,890 | 4,896 | |||||||||||||||||||
Other noninterest income | 3,751 | 4,104 | 12,088 | 11,247 | |||||||||||||||||||
Total noninterest income | 57,724 | 25,276 | 218,921 | 126,444 | |||||||||||||||||||
Noninterest expense | |||||||||||||||||||||||
Salaries and employee benefits | 43,479 | 28,202 | 128,262 | 92,468 | |||||||||||||||||||
Travel expense | 2,372 | 1,819 | 6,627 | 4,027 | |||||||||||||||||||
Professional services expense | 2,505 | 4,251 | 9,284 | 11,411 | |||||||||||||||||||
Advertising and marketing expense | 2,621 | 1,631 | 6,651 | 3,158 | |||||||||||||||||||
Occupancy expense | 2,519 | 2,042 | 7,619 | 6,378 | |||||||||||||||||||
Technology expense | 7,770 | 6,150 | 19,585 | 16,159 | |||||||||||||||||||
Equipment expense | 3,761 | 3,706 | 11,361 | 11,128 | |||||||||||||||||||
Other loan origination and maintenance expense | 3,376 | 3,489 | 9,511 | 10,123 | |||||||||||||||||||
Renewable energy tax credit investment impairment | 7,721 | 60 | 7,771 | 3,187 | |||||||||||||||||||
FDIC insurance | 2,697 | 1,670 | 6,833 | 5,139 | |||||||||||||||||||
Contributions and donations | 191 | 523 | 6,429 | 2,003 | |||||||||||||||||||
Other expense | 4,036 | 1,916 | 9,708 | 6,108 | |||||||||||||||||||
Total noninterest expense | 83,048 | 55,459 | 229,641 | 171,289 | |||||||||||||||||||
Income before taxes | 44,393 | 43,233 | 209,607 | 163,010 | |||||||||||||||||||
Income tax expense | 1,525 | 9,394 | 35,191 | 26,162 | |||||||||||||||||||
Net income | $ | 42,868 | $ | 33,839 | $ | 174,416 | $ | 136,848 | |||||||||||||||
Basic earnings per share | $ | 0.97 | $ | 0.78 | $ | 3.98 | $ | 3.18 | |||||||||||||||
Diluted earnings per share | $ | 0.96 | $ | 0.76 | $ | 3.88 | $ | 3.05 |
See Notes to Unaudited Condensed Consolidated Financial Statements
2
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Comprehensive Income
For the three and nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net income | $ | 42,868 | $ | 33,839 | $ | 174,416 | $ | 136,848 | |||||||||||||||
Other comprehensive loss before tax: | |||||||||||||||||||||||
Net unrealized loss on investment securities available-for-sale during the period | (47,318) | (6,656) | (127,879) | (17,687) | |||||||||||||||||||
Reclassification adjustment for gain on sale of securities available-for-sale included in net income | — | — | — | — | |||||||||||||||||||
Other comprehensive loss before tax | (47,318) | (6,656) | (127,879) | (17,687) | |||||||||||||||||||
Income tax benefit | 11,359 | 1,598 | 30,691 | 4,245 | |||||||||||||||||||
Other comprehensive loss, net of tax | (35,959) | (5,058) | (97,188) | (13,442) | |||||||||||||||||||
Total comprehensive income | $ | 6,909 | $ | 28,781 | $ | 77,228 | $ | 123,406 |
See Notes to Unaudited Condensed Consolidated Financial Statements
3
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Changes in Shareholders’ Equity
For the three and nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands)
Three Months Ended | |||||||||||||||||||||||||||||||||||
Common stock | Retained earnings | Accumulated other comprehensive income (loss) | Total equity | ||||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
Class A | Class B | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 43,854,011 | — | $ | 320,924 | $ | 530,021 | $ | (59,283) | $ | 791,662 | |||||||||||||||||||||||||
Net income | — | — | — | 42,868 | — | 42,868 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (35,959) | (35,959) | |||||||||||||||||||||||||||||
Issuance of restricted stock | 59,603 | — | — | — | — | — | |||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock and other | — | — | (1,362) | — | — | (1,362) | |||||||||||||||||||||||||||||
Employee stock purchase program | 18,264 | — | 532 | — | — | 532 | |||||||||||||||||||||||||||||
Stock option exercises | 49,472 | — | 497 | — | — | 497 | |||||||||||||||||||||||||||||
Stock option compensation expense | — | — | 261 | — | — | 261 | |||||||||||||||||||||||||||||
Restricted stock compensation expense | — | — | 4,780 | — | — | 4,780 | |||||||||||||||||||||||||||||
Transfer from retained earnings to other assets for pro rata portion of equity method investee stock compensation expense | — | — | — | 208 | — | 208 | |||||||||||||||||||||||||||||
Cash dividends ($0.03 per share) | — | — | — | (1,319) | — | (1,319) | |||||||||||||||||||||||||||||
Balance at September 30, 2022 | 43,981,350 | — | $ | 325,632 | $ | 571,778 | $ | (95,242) | $ | 802,168 | |||||||||||||||||||||||||
Balance at June 30, 2021 | 42,754,133 | 510,327 | $ | 305,213 | $ | 339,011 | $ | 13,123 | $ | 657,347 | |||||||||||||||||||||||||
Net income | — | — | — | 33,839 | — | 33,839 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (5,058) | (5,058) | |||||||||||||||||||||||||||||
Issuance of restricted stock | 16,819 | — | — | — | — | — | |||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock and other | — | — | (504) | — | — | (504) | |||||||||||||||||||||||||||||
Employee stock purchase program | 7,988 | — | 374 | — | — | 374 | |||||||||||||||||||||||||||||
Stock option exercises | 91,747 | — | 693 | — | — | 693 | |||||||||||||||||||||||||||||
Stock option compensation expense | — | — | 384 | — | — | 384 | |||||||||||||||||||||||||||||
Restricted stock compensation expense | — | — | 3,329 | — | — | 3,329 | |||||||||||||||||||||||||||||
Transfer from retained earnings to other assets for pro rata portion of equity method investee stock compensation expense | — | — | — | 320 | — | 320 | |||||||||||||||||||||||||||||
Cash dividends ($0.03 per share) | — | — | — | (1,301) | — | (1,301) | |||||||||||||||||||||||||||||
Balance at September 30, 2021 | 42,870,687 | 510,327 | $ | 309,489 | $ | 371,869 | $ | 8,065 | $ | 689,423 |
See Notes to Unaudited Condensed Consolidated Financial Statements
4
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Changes in Shareholders’ Equity (Continued)
For the three and nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands)
Nine Months Ended | |||||||||||||||||||||||||||||||||||
Common stock | Retained earnings | Accumulated other comprehensive income (loss) | Total equity | ||||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
Class A | Class B | ||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 43,494,046 | 125,024 | $ | 312,294 | $ | 400,893 | $ | 1,946 | $ | 715,133 | |||||||||||||||||||||||||
Net income | — | — | — | 174,416 | — | 174,416 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (97,188) | (97,188) | |||||||||||||||||||||||||||||
Issuance of restricted stock | 172,296 | — | — | — | — | — | |||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock and other | — | — | (4,453) | — | — | (4,453) | |||||||||||||||||||||||||||||
Employee stock purchase program | 29,383 | — | 1,066 | — | — | 1,066 | |||||||||||||||||||||||||||||
Stock option exercises | 160,601 | — | 1,650 | — | — | 1,650 | |||||||||||||||||||||||||||||
Stock option compensation expense | — | — | 886 | — | — | 886 | |||||||||||||||||||||||||||||
Restricted stock compensation expense | — | — | 14,189 | — | — | 14,189 | |||||||||||||||||||||||||||||
Non-voting common stock converted to voting common stock in private sale | 125,024 | (125,024) | — | — | — | — | |||||||||||||||||||||||||||||
Transfer from retained earnings to other assets for pro rata portion of equity method investee stock compensation expense | — | — | — | 415 | — | 415 | |||||||||||||||||||||||||||||
Cash dividends ($0.09 per share) | — | — | — | (3,946) | — | (3,946) | |||||||||||||||||||||||||||||
Balance at September 30, 2022 | 43,981,350 | — | $ | 325,632 | $ | 571,778 | $ | (95,242) | $ | 802,168 | |||||||||||||||||||||||||
Balance at December 31, 2020 | 41,344,689 | 1,107,757 | $ | 310,619 | $ | 235,724 | $ | 21,507 | $ | 567,850 | |||||||||||||||||||||||||
Net income | — | — | — | 136,848 | — | 136,848 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (13,442) | (13,442) | |||||||||||||||||||||||||||||
Issuance of restricted stock | 433,642 | — | — | — | — | — | |||||||||||||||||||||||||||||
Tax withholding related to vesting of restricted stock and other | — | — | (17,504) | — | — | (17,504) | |||||||||||||||||||||||||||||
Employee stock purchase program | 13,674 | — | 670 | — | — | 670 | |||||||||||||||||||||||||||||
Stock option exercises | 481,252 | — | 2,857 | — | — | 2,857 | |||||||||||||||||||||||||||||
Stock option compensation expense | — | — | 1,081 | — | — | 1,081 | |||||||||||||||||||||||||||||
Restricted stock compensation expense | — | — | 11,766 | — | — | 11,766 | |||||||||||||||||||||||||||||
Non-voting common stock converted to voting common stock in private sale | 597,430 | (597,430) | — | — | — | — | |||||||||||||||||||||||||||||
Transfer from retained earnings to other assets for pro rata portion of equity method investee stock compensation expense | — | — | — | 3,177 | — | 3,177 | |||||||||||||||||||||||||||||
Cash dividends ($0.09 per share) | — | — | — | (3,880) | — | (3,880) | |||||||||||||||||||||||||||||
Balance at September 30, 2021 | 42,870,687 | 510,327 | $ | 309,489 | $ | 371,869 | $ | 8,065 | $ | 689,423 |
See Notes to Unaudited Condensed Consolidated Financial Statements
5
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Cash Flows
For the nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands)
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 174,416 | $ | 136,848 | |||||||
Adjustments to reconcile net income to net cash provided (used) by operating activities: | |||||||||||
Depreciation and amortization | 15,626 | 15,894 | |||||||||
Provision for loan and lease credit losses | 21,272 | 11,292 | |||||||||
Amortization of premium on securities, net of accretion | 3,019 | 5,005 | |||||||||
Deferred tax expense | 17,258 | 9,493 | |||||||||
Originations of loans held for sale | (787,633) | (1,062,694) | |||||||||
Proceeds from sales of loans held for sale | 796,286 | 794,892 | |||||||||
Net gains on sale of loans held for sale | (35,882) | (47,023) | |||||||||
Net loss (gain) on sale of foreclosed assets | 49 | (798) | |||||||||
Net gain on loans accounted for under fair value option | (475) | (4,323) | |||||||||
Net decrease (increase) in servicing assets | 4,493 | (50) | |||||||||
Net gain on disposal of long-lived asset | — | (114) | |||||||||
Net loss (gain) on disposal of property and equipment | 31 | (48) | |||||||||
Impairment on premises and equipment, net | — | 904 | |||||||||
Equity method investments (income) loss | (146,068) | 4,685 | |||||||||
Equity security investments (gains) losses, net | (2,487) | (44,534) | |||||||||
Renewable energy tax credit investment impairment | 7,771 | 3,187 | |||||||||
Stock option compensation expense | 886 | 1,081 | |||||||||
Restricted stock compensation expense | 14,189 | 11,766 | |||||||||
Stock based compensation excess tax benefit | 876 | 8,882 | |||||||||
Lease right-of-use assets and liabilities, net | 252 | (3) | |||||||||
Changes in assets and liabilities: | |||||||||||
Other assets | 12,377 | 19,171 | |||||||||
Other liabilities | 2,072 | 2,279 | |||||||||
Net cash provided (used) by operating activities | 98,328 | (134,208) | |||||||||
Cash flows from investing activities | |||||||||||
Purchases of investment securities available-for-sale | (360,058) | (317,711) | |||||||||
Proceeds from sales, maturities, calls, and principal paydown of investment securities available-for-sale | 129,840 | 183,740 | |||||||||
Proceeds from SBA reimbursement/sale of foreclosed assets, net | 432 | 6,542 | |||||||||
Maturities of certificates of deposits with other banks | 500 | 500 | |||||||||
Loan and lease originations and principal collections, net | (746,991) | 167,475 | |||||||||
Proceeds from sale of long-lived asset | — | 8,988 | |||||||||
Purchases of equity security investments | (9,213) | (226) | |||||||||
Purchases of equity method investments | (30,178) | (14,669) | |||||||||
Proceeds from sale of equity security investment | 369 | 15,000 | |||||||||
Proceeds from sale of equity method investments | 147,713 | — | |||||||||
Purchases of premises and equipment, net | (35,631) | (1,580) | |||||||||
Net cash (used) provided by investing activities | $ | (903,217) | $ | 48,059 |
See Notes to Unaudited Condensed Consolidated Financial Statements
6
Live Oak Bancshares, Inc.
Condensed Consolidated Statements of Cash Flows (Continued)
For the nine months ended September 30, 2022 and 2021 (unaudited)
(Dollars in thousands)
Nine Months Ended September 30, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from financing activities | |||||||||||
Net increase in deposits | $ | 1,292,865 | $ | 1,103,785 | |||||||
Proceeds from borrowings | 12,074 | 594,820 | |||||||||
Repayment of borrowings | (294,747) | (1,565,885) | |||||||||
Stock option exercises | 1,650 | 2,857 | |||||||||
Employee stock purchase program | 1,066 | 670 | |||||||||
Withholding cash issued in lieu of restricted stock and other | (4,453) | (17,504) | |||||||||
Shareholder dividend distributions | (3,946) | (3,880) | |||||||||
Net cash provided by financing activities | 1,004,509 | 114,863 | |||||||||
Net increase in cash and cash equivalents | 199,620 | 28,714 | |||||||||
Cash and cash equivalents, beginning | 203,750 | 318,320 | |||||||||
Cash and cash equivalents, ending | $ | 403,370 | $ | 347,034 | |||||||
Supplemental disclosures of cash flow information | |||||||||||
Interest paid | $ | 66,975 | $ | 51,846 | |||||||
Income tax paid, net | 17,128 | 16,546 | |||||||||
Supplemental disclosures of noncash operating, investing, and financing activities | |||||||||||
Unrealized holding losses on investment securities available-for-sale, net of taxes | $ | (97,188) | $ | (13,442) | |||||||
Transfers from loans and leases to foreclosed real estate and other repossessions or SBA receivable | 14,880 | 10,782 | |||||||||
Net transfers between foreclosed real estate and SBA receivable | 139 | (1,643) | |||||||||
Transfer of loans held for sale to loans and leases held for investment | 843,639 | 617,475 | |||||||||
Transfer of loans and leases held for investment to loans held for sale | 356,429 | 247,680 | |||||||||
Transfer from retained earnings to other assets for pro rata portion of equity method investee stock compensation expense | 415 | 3,177 | |||||||||
Recording of secured borrowing | — | 3,993 | |||||||||
Equity method investment commitments | 14,732 | — | |||||||||
Equity security investment commitments | 394 | 2,250 |
See Notes to Unaudited Condensed Consolidated Financial Statements
7
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Note 1. Basis of Presentation
Nature of Operations
Live Oak Bancshares, Inc. (collectively with its subsidiaries including Live Oak Banking Company, the “Company”) is a bank holding company headquartered in Wilmington, North Carolina incorporated under the laws of the State of North Carolina in December 2008. The Company conducts business operations primarily through its commercial bank subsidiary, Live Oak Banking Company (the “Bank”). The Bank was organized and incorporated under the laws of the State of North Carolina on February 25, 2008 and commenced operations on May 12, 2008. The Bank specializes in lending and deposit related services to small businesses nationwide. The Bank identifies and extends lending to credit-worthy borrowers both within specific industries, also called verticals, through expertise within those industries, and more broadly to select borrowers outside of those industries. A significant portion of the loans originated by the Bank are guaranteed by the Small Business Administration (“SBA”) under the 7(a) Loan Program and the U.S. Department of Agriculture’s (“USDA”) Rural Energy for America Program ("REAP"), Water and Environmental Program (“WEP”) and Business & Industry (“B&I”) loan programs.
The Company’s wholly owned subsidiaries include the Bank, Government Loan Solutions, Inc. (“GLS”), Live Oak Grove, LLC (“Grove”), Live Oak Ventures, Inc. (“Live Oak Ventures”), and Canapi Advisors, LLC (“Canapi Advisors”).
The Bank’s wholly owned subsidiaries are Live Oak Number One, Inc., Live Oak Clean Energy Financing LLC (“LOCEF”), Live Oak Private Wealth, LLC (“Live Oak Private Wealth”) and Tiburon Land Holdings, LLC “TLH”). Live Oak Number One, Inc. holds properties foreclosed on by the Bank. LOCEF provides financing to entities for renewable energy applications. Live Oak Private Wealth provides high-net-worth individuals and families with strategic wealth and investment management services. During the first quarter of 2022, Jolley Asset Management, LLC (“JAM”) was merged into Live Oak Private Wealth. JAM was previously a wholly owned subsidiary of Live Oak Private Wealth. TLH was formed in the third quarter of 2022 to hold land adjacent to the Bank's headquarters consisting of wetlands and other protected property for the use and enjoyment of the Bank's employees and customers.
GLS is a management and technology consulting firm that advises and offers solutions and services to participants in the government guaranteed lending sector. GLS primarily provides services in connection with the settlement, accounting, and securitization processes for government guaranteed loans, including loans originated under the SBA 7(a) loan programs and USDA guaranteed loans. The Grove provides Company employees and business visitors an on-site restaurant location. Live Oak Ventures’ purpose is investing in businesses that align with the Company's strategic initiative to be a leader in financial technology. Canapi Advisors provides investment advisory services to a series of funds focused on providing venture capital to new and emerging financial technology companies.
The Company generates revenue primarily from net interest income and secondarily through the origination and sale of government guaranteed loans. Income from the retention of loans is comprised of interest income. Income from the sale of loans is comprised of net gains on sales of loans along with loan servicing revenue and revaluation of related servicing assets. Offsetting these revenues are the cost of funding sources, provision for loan and lease credit losses, any costs related to foreclosed assets and other operating costs such as salaries and employee benefits, travel, professional services, advertising and marketing and tax expense. The Company also generates gains and losses arising from its financial technology investments in its fintech segment.
8
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
General
In the opinion of management, all adjustments necessary for a fair presentation of the financial position and results of operations for the periods presented have been included, and all intercompany transactions have been eliminated in consolidation. Results of operations for the three and nine months ended September 30, 2022 are not necessarily indicative of the results of operations that may be expected for the year ending December 31, 2022. The Unaudited Condensed Consolidated Balance Sheet as of December 31, 2021 has been derived from the audited consolidated financial statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the Securities Exchange Commission on February 24, 2022 (SEC File No. 001-37497) (the “2021 Form 10-K”). A summary description of the significant accounting policies followed by the Company is set forth in Note 1 of the Notes to Consolidated Financial Statements in the Company’s 2021 Form 10-K. These Unaudited Interim Condensed Consolidated Financial Statements should be read in conjunction with the audited consolidated financial statements and footnotes in the Company's 2021 Form 10-K.
The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.
Amounts in all tables in the Notes to Unaudited Condensed Consolidated Financial Statements have been presented in thousands, except percentage, time period, share and per share data or where otherwise indicated.
Business Segments
Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. Management has determined that the Company has two reportable operating segments: Banking and Fintech, as discussed more fully in Note 11. Segments. In determining the appropriateness of a segment definition, the Company considers the criteria of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 280, Segment Reporting.
Reclassifications
Certain reclassifications have been made to the prior period’s Unaudited Condensed Consolidated Financial Statements to place them on a comparable basis with the current year. Net income and shareholders’ equity previously reported were not affected by these reclassifications.
Note 2. Recent Accounting Pronouncements
In March 2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-04 “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). ASU 2020-04 provides optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments are effective for and can be adopted by the Company as of March 12, 2020, through December 31, 2022. The Company does not expect this standard will have a material impact on its consolidated financial statements. To address the discontinuance of LIBOR, the Company has stopped originating variable LIBOR-based loans effective December 31, 2021 and has started to negotiate loans using the preferred replacement index, the Secured Overnight Financing Rate (“SOFR”) or a relevant duration U.S. Treasury rate. For currently outstanding LIBOR-based loans, the timing and manner in which each customer’s contract transitions from LIBOR to another rate will vary on a case-by-case basis. The Company expects to complete all transitions by the second quarter of 2023 or at the next repricing date if later in 2023.
9
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
In March 2022, the FASB issued ASU No. 2022-02 “Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings (“TDRs”) and Vintage Disclosures” (“ASU 2022-02”). ASU 2022-02 eliminates the accounting guidance for TDRs by creditors in ASC 310-40, Receivables – Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings when a borrower is experiencing financial difficulty. Additionally, for public business entities, ASU 2022-02 requires that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of ASC 326-20, Financial Instruments – Credit Losses – Measured at Amortized Cost. The amendments in this standard will be effective for the Company on January 1, 2023. The Company does not believe this standard will have a material impact on its consolidated financial statements.
In June 2022, the FASB issued ASU No. 2022-03 “Fair Value Measurement (Topic 820) Fair Value Measurement of Equity Securities Subject to Contractual Restrictions” (“ASU 2022-03”). ASU 2022-03 indicates a contractual sale restriction on equity securities should not be considered in measuring fair value, however, disclosure should be made about such restrictions. The amendments in this standard will be effective for the Company on January 1, 2024. The Company does not believe this standard will have a material impact on its consolidated financial statements.
Note 3. Earnings Per Share
Basic and diluted earnings per share are computed based on the weighted-average number of shares outstanding during each period. Diluted earnings per share reflects the potential dilution that could occur upon the exercise of stock options or upon the vesting of restricted stock grants, any of which would result in the issuance of common stock that would then share in the net income of the Company.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Basic earnings per share: | |||||||||||||||||||||||
Net income | $ | 42,868 | $ | 33,839 | $ | 174,416 | $ | 136,848 | |||||||||||||||
Weighted-average basic shares outstanding | 43,914,920 | 43,329,889 | 43,814,648 | 43,061,642 | |||||||||||||||||||
Basic earnings per share | $ | 0.97 | $ | 0.78 | $ | 3.98 | $ | 3.18 | |||||||||||||||
Diluted earnings per share: | |||||||||||||||||||||||
Net income, for diluted earnings per share | $ | 42,868 | $ | 33,839 | $ | 174,416 | $ | 136,848 | |||||||||||||||
Total weighted-average basic shares outstanding | 43,914,920 | 43,329,889 | 43,814,648 | 43,061,642 | |||||||||||||||||||
Add effect of dilutive stock options and restricted stock grants | 882,189 | 1,710,801 | 1,128,784 | 1,874,372 | |||||||||||||||||||
Total weighted-average diluted shares outstanding | 44,797,109 | 45,040,690 | 44,943,432 | 44,936,014 | |||||||||||||||||||
Diluted earnings per share | $ | 0.96 | $ | 0.76 | $ | 3.88 | $ | 3.05 | |||||||||||||||
Anti-dilutive stock options and restricted shares | 1,335,254 | 207,811 | 1,335,254 | 207,811 |
10
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Note 4. Securities
Available-for-Sale
The carrying amount of securities and their approximate fair values are reflected in the following table:
September 30, 2022 | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||
US government agencies | $ | 20,447 | $ | — | $ | 398 | $ | 20,049 | ||||||||||||||||||
Mortgage-backed securities | 1,106,515 | 240 | 124,914 | 981,841 | ||||||||||||||||||||||
Municipal bonds | 3,229 | — | 247 | 2,982 | ||||||||||||||||||||||
Other debt securities | 500 | — | — | 500 | ||||||||||||||||||||||
Total | $ | 1,130,691 | $ | 240 | $ | 125,559 | $ | 1,005,372 | ||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||
US government agencies | $ | 10,444 | $ | 193 | $ | — | $ | 10,637 | ||||||||||||||||||
Mortgage-backed securities | 887,302 | 14,246 | 12,209 | 889,339 | ||||||||||||||||||||||
Municipal bonds | 3,246 | 333 | 3 | 3,576 | ||||||||||||||||||||||
Other debt securities | 2,500 | — | — | 2,500 | ||||||||||||||||||||||
Total | $ | 903,492 | $ | 14,772 | $ | 12,212 | $ | 906,052 |
During the three months ended September 30, 2022, two mortgage-backed securities totaling $3.8 million were settled. During the three months ended September 30, 2021, two mortgage-backed securities totaling $6.2 million were settled.
During the nine months ended September 30, 2022, twenty mortgage-backed securities totaling $36.5 million were settled. During the nine months ended September 30, 2021, one US government agency matured at $5.0 million and eight mortgage-backed securities totaling $23.1 million were settled.
Accrued interest receivable on available-for-sale securities totaled $2.9 million and $1.9 million at September 30, 2022 and December 31, 2021, respectively, and is included in other assets in the accompanying Unaudited Condensed Consolidated Balance Sheets.
The following tables show debt securities available-for-sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position.
Less Than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||||||||
September 30, 2022 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||
US government agencies | $ | 20,049 | $ | 398 | $ | — | $ | — | $ | 20,049 | $ | 398 | ||||||||||||||||||||||||||
Mortgage-backed securities | 623,625 | 52,828 | 332,084 | 72,086 | 955,709 | 124,914 | ||||||||||||||||||||||||||||||||
Municipal bonds | 2,889 | 242 | 93 | 5 | 2,982 | 247 | ||||||||||||||||||||||||||||||||
Total | $ | 646,563 | $ | 53,468 | $ | 332,177 | $ | 72,091 | $ | 978,740 | $ | 125,559 |
Less Than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||||||||||||||||
December 31, 2021 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 479,322 | $ | 8,503 | $ | 110,633 | $ | 3,706 | $ | 589,955 | $ | 12,209 | ||||||||||||||||||||||||||
Municipal bonds | — | — | 96 | 3 | 96 | 3 | ||||||||||||||||||||||||||||||||
Total | $ | 479,322 | $ | 8,503 | $ | 110,729 | $ | 3,709 | $ | 590,051 | $ | 12,212 |
11
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Management evaluates available-for-sale debt securities to determine whether the unrealized loss is due to credit-related factors or non-credit-related factors. The evaluation considers the extent to which the security’s fair value is less than cost, the financial condition and near-term prospects of the issuer, and intent and ability of the Company to retain its investment in the security for a period of time sufficient to allow for any anticipated recovery in fair value.
At September 30, 2022, there were one hundred twenty-eight mortgage-backed securities and one municipal bond in unrealized loss positions for greater than 12 months. There were six US government agency securities, two hundred eighty-three mortgage-backed securities, and one municipal bond in unrealized loss positions for less than 12 months. Unrealized losses at December 31, 2021 were comprised of thirty-one mortgage-backed securities and one municipal bond in unrealized loss positions for greater than 12 months, and one hundred forty-two mortgage-backed securities in unrealized loss positions for less than 12 months.
These unrealized losses are primarily the result of non-credit-related volatility in the market and market interest rates. Since none of the unrealized losses relate to marketability of the securities or the issuers' ability to honor redemption obligations and the Company has the intent and ability to hold the securities for a sufficient period of time to recover unrealized losses, none of the losses have been recognized in the Company’s Unaudited Condensed Consolidated Statements of Income.
All mortgage-backed securities in the Company’s portfolio at September 30, 2022 and December 31, 2021 were backed by U.S. government sponsored enterprises (“GSEs”).
The following is a summary of investment securities by maturity:
September 30, 2022 | |||||||||||
Available-for-Sale | |||||||||||
Amortized cost | Fair value | ||||||||||
US government agencies | |||||||||||
Within one year | $ | 7,502 | $ | 7,494 | |||||||
One to five years | 12,945 | 12,555 | |||||||||
Total | 20,447 | 20,049 | |||||||||
Mortgage-backed securities | |||||||||||
One to five years | 154,971 | 145,228 | |||||||||
Five to ten years | 208,714 | 181,882 | |||||||||
After 10 years | 742,830 | 654,731 | |||||||||
Total | 1,106,515 | 981,841 | |||||||||
Municipal bonds | |||||||||||
After 10 years | 3,229 | 2,982 | |||||||||
Total | 3,229 | 2,982 | |||||||||
Other debt securities | |||||||||||
Within one year | 500 | 500 | |||||||||
Total | 500 | 500 | |||||||||
Total | $ | 1,130,691 | $ | 1,005,372 |
Mortgage-backed securities are included in maturity categories based on their contractual maturity date. Actual maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations.
There were no securities pledged at September 30, 2022 or December 31, 2021.
12
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Other
Other investments, largely comprised of non-marketable equity investments, are generally accounted for under the equity method or equity security accounting and are included in other assets in the accompanying Unaudited Condensed Consolidated Balance Sheets. The below tables provide additional information related to investments accounted for under these two methods.
Equity Method Accounting
The carrying amount and ownership percentage of each equity investment over which the Company has significant influence at September 30, 2022 and December 31, 2021 is reflected in the following table:
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
Amount | Ownership % | Amount | Ownership % | ||||||||||||||||||||
Apiture, Inc. | $ | 61,806 | 40.3 | % | $ | 52,323 | 39.1 | % | |||||||||||||||
Canapi Ventures SBIC Fund, LP (1) (5) | 19,261 | 2.9 | % | 19,431 | 2.9 | % | |||||||||||||||||
Canapi Ventures Fund, LP (2) (5) | 2,388 | 1.5 | % | 2,402 | 1.5 | % | |||||||||||||||||
Canapi Ventures Fund II, LP (3) (5) | 7,451 | 1.6 | % | — | N/A | ||||||||||||||||||
Canapi Ventures SBIC Fund II, LP (4) (5) | 8,000 | 3.7 | % | — | N/A | ||||||||||||||||||
Other Fintech investments in private companies (6) | 240 | Various | 5,330 | Various | |||||||||||||||||||
Other (7) | 12,873 | Various | 4,664 | Various | |||||||||||||||||||
Total | $ | 112,019 | $ | 84,150 |
(1) | Includes unfunded commitments of $5.5 million and $6.8 million as of September 30, 2022 and December 31, 2021, respectively. |
(2) | Includes unfunded commitments of $632 thousand and $770 thousand as of September 30, 2022 and December 31, 2021, respectively. |
(3) | Includes unfunded commitments of $6.8 million as of September 30, 2022. There were no unfunded commitments as of December 31, 2021. |
(4) | Includes unfunded commitments of $7.9 million as of September 30, 2022. There were no unfunded commitments as of December 31, 2021. |
(5) | Investee is accounted for under equity method due to the Company's participation as an investment advisor. |
(6) | As of September 30, 2022, Other Fintech investments include Kwipped, Inc. On August 31, 2022, the Company sold its investment in Payrailz, LLC, resulting in a pre-tax gain of $28.4 million, and on April 1, 2022 the Company sold its investment in Finxact, Inc. resulting in a pre-tax gain of $120.5 million. As of December 31, 2021 Other Fintech investments include Finxact, Inc., Payrailz, LLC and Kwipped, Inc. Investees are accounted for under equity method due to the Company's ability to exercise significant influence through executive management's board involvement. | ||||
(7) | Other includes affordable housing and solar income tax credit projects. |
13
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Equity Security Accounting
The carrying amount of the Company’s investments in non-marketable equity securities with no readily determinable fair value and amounts recognized in earnings on a cumulative basis as of September 30, 2022 and as of and for the nine months ended September 30, 2022 and 2021 is reflected in the following table:
As of and for the nine month period ended | |||||||||||||||||
Cumulative Adjustments | September 30, 2022 | September 30, 2021 | |||||||||||||||
Carrying value (1) | $ | 76,438 | $ | 62,341 | |||||||||||||
Carrying value adjustments: | |||||||||||||||||
Impairment | $ | — | — | — | |||||||||||||
Upward changes for observable prices (2) | 50,492 | 2,022 | 30,197 | ||||||||||||||
Downward changes for observable prices | (86) | — | — | ||||||||||||||
Net upward change | $ | 50,406 | $ | 2,022 | $ | 30,197 |
(1) | Includes $3.1 million and $2.6 million in unfunded commitments as of September 30, 2022, and September 30, 2021, respectively. |
(2) | Cumulative adjustments excludes $13.9 million in realized gains for sale of an investment in the second quarter of 2021. |
For the three and nine months ended September 30, 2022, the Company recognized unrealized gains on all equity securities held at the reporting date of $493 thousand and $1.9 million, respectively. For the three and nine months ended September 30, 2021, the Company recognized unrealized gains on all equity securities held at the reporting date of $12 thousand and $44.0 million, respectively.
14
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Note 5. Loans and Leases Held for Investment and Credit Quality
The following tables present total loans and leases held for investment and an aging analysis for the Company’s portfolio segments. Loans and leases are considered past due if the required principal and interest payments have not been received as of the date such payments were due.
Current or Less than 30 Days Past Due | 30-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Total Carried at Amortized Cost | Loans Accounted for Under the Fair Value Option1 | Total Loans and Leases | ||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | $ | 1,660,870 | $ | 5,643 | $ | 16,643 | $ | 22,286 | $ | 1,683,156 | $ | 194,709 | $ | 1,877,865 | ||||||||||||||||||||||||||||||
Specialty Lending | 1,256,847 | 3,089 | 166 | 3,255 | 1,260,102 | 76,483 | 1,336,585 | |||||||||||||||||||||||||||||||||||||
Paycheck Protection Program | 24,367 | — | — | — | 24,367 | — | 24,367 | |||||||||||||||||||||||||||||||||||||
Total | 2,942,084 | 8,732 | 16,809 | 25,541 | 2,967,625 | 271,192 | 3,238,817 | |||||||||||||||||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 453,015 | — | 23 | 23 | 453,038 | — | 453,038 | |||||||||||||||||||||||||||||||||||||
Specialty Lending | 127,001 | — | — | — | 127,001 | — | 127,001 | |||||||||||||||||||||||||||||||||||||
Total | 580,016 | — | 23 | 23 | 580,039 | — | 580,039 | |||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 1,993,613 | 10,292 | 2,547 | 12,839 | 2,006,452 | 180,249 | 2,186,701 | |||||||||||||||||||||||||||||||||||||
Specialty Lending | 390,299 | — | — | — | 390,299 | 17,326 | 407,625 | |||||||||||||||||||||||||||||||||||||
Total | 2,383,912 | 10,292 | 2,547 | 12,839 | 2,396,751 | 197,575 | 2,594,326 | |||||||||||||||||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 402,545 | — | 1,917 | 1,917 | 404,462 | 43,416 | 447,878 | |||||||||||||||||||||||||||||||||||||
Total | 402,545 | — | 1,917 | 1,917 | 404,462 | 43,416 | 447,878 | |||||||||||||||||||||||||||||||||||||
Total | $ | 6,308,557 | $ | 19,024 | $ | 21,296 | $ | 40,320 | $ | 6,348,877 | $ | 512,183 | $ | 6,861,060 | ||||||||||||||||||||||||||||||
Net deferred fees | (7,678) | |||||||||||||||||||||||||||||||||||||||||||
Loans and Leases, Net | $ | 6,853,382 | ||||||||||||||||||||||||||||||||||||||||||
Guaranteed Balance | $ | 2,561,284 | $ | 15,496 | $ | 18,199 | $ | 33,695 | $ | 2,594,979 | $ | 55,376 | $ | 2,650,355 | ||||||||||||||||||||||||||||||
% Guaranteed | 40.6% | 81.5% | 85.5% | 83.6% | 40.9% | 10.8% | 38.6% |
15
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Current or Less than 30 Days Past Due | 30-89 Days Past Due | 90 Days or More Past Due | Total Past Due | Total Carried at Amortized Cost | Loans Accounted for Under the Fair Value Option1 | Total Loans and Leases | ||||||||||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | $ | 1,103,915 | $ | 13,171 | $ | 7,320 | $ | 20,491 | $ | 1,124,406 | $ | 248,806 | $ | 1,373,212 | ||||||||||||||||||||||||||||||
Specialty Lending | 875,367 | — | — | — | 875,367 | 64,525 | 939,892 | |||||||||||||||||||||||||||||||||||||
Paycheck Protection Program | 266,893 | 68 | 1,414 | 1,482 | 268,375 | — | 268,375 | |||||||||||||||||||||||||||||||||||||
Total | 2,246,175 | 13,239 | 8,734 | 21,973 | 2,268,148 | 313,331 | 2,581,479 | |||||||||||||||||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 275,786 | — | 1,366 | 1,366 | 277,152 | — | 277,152 | |||||||||||||||||||||||||||||||||||||
Specialty Lending | 82,014 | — | — | — | 82,014 | — | 82,014 | |||||||||||||||||||||||||||||||||||||
Total | 357,800 | — | 1,366 | 1,366 | 359,166 | — | 359,166 | |||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 1,577,765 | 5,802 | 10,761 | 16,563 | 1,594,328 | 250,856 | 1,845,184 | |||||||||||||||||||||||||||||||||||||
Specialty Lending | 285,373 | — | 2,315 | 2,315 | 287,688 | 19,481 | 307,169 | |||||||||||||||||||||||||||||||||||||
Total | 1,863,138 | 5,802 | 13,076 | 18,878 | 1,882,016 | 270,337 | 2,152,353 | |||||||||||||||||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 362,881 | 7,399 | 2,055 | 9,454 | 372,335 | 61,533 | 433,868 | |||||||||||||||||||||||||||||||||||||
Total | 362,881 | 7,399 | 2,055 | 9,454 | 372,335 | 61,533 | 433,868 | |||||||||||||||||||||||||||||||||||||
Total | $ | 4,829,994 | $ | 26,440 | $ | 25,231 | $ | 51,671 | $ | 4,881,665 | $ | 645,201 | $ | 5,526,866 | ||||||||||||||||||||||||||||||
Net deferred fees | (5,604) | |||||||||||||||||||||||||||||||||||||||||||
Loans and Leases, Net | $ | 5,521,262 | ||||||||||||||||||||||||||||||||||||||||||
Guaranteed Balance | $ | 2,037,509 | $ | 18,421 | $ | 16,440 | $ | 34,861 | $ | 2,072,370 | $ | 77,722 | $ | 2,150,092 | ||||||||||||||||||||||||||||||
% Guaranteed | 42.2% | 69.7% | 65.2% | 67.5% | 42.5% | 12.0% | 38.9% |
(1)Retained portions of government guaranteed loans sold prior to January 1, 2020 are carried at fair value under FASB ASC Subtopic 825-10, Financial Instruments: Overall. See Note 9. Fair Value of Financial Instruments for additional information.
16
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Credit Quality Indicators
The following tables present asset quality indicators by portfolio class and origination year. See Note 3. Loans and Leases Held for Investment and Credit Quality in the Company’s 2021 Form 10-K for additional discussion around the asset quality indicators that the Company uses to manage and monitor credit risk.
Term Loans and Leases Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total1 | ||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | $ | 976,643 | $ | 1,334,130 | $ | 862,157 | $ | 516,864 | $ | 257,295 | $ | 254,670 | $ | 67,534 | $ | 1,155 | $ | 4,270,448 | ||||||||||||||||||||||||||||||||||||||
Risk Grade 5 | 5,923 | 11,725 | 38,072 | 40,760 | 36,927 | 44,322 | 4,040 | — | 181,769 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 6 - 8 | 1,018 | 2,700 | 16,548 | 29,655 | 12,717 | 30,019 | 1,912 | 322 | 94,891 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 983,584 | 1,348,555 | 916,777 | 587,279 | 306,939 | 329,011 | 73,486 | 1,477 | 4,547,108 | |||||||||||||||||||||||||||||||||||||||||||||||
Specialty Lending | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | 533,884 | 611,814 | 217,430 | 71,633 | 30,467 | 28,464 | 174,482 | 6,509 | 1,674,683 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grade 5 | — | 10,094 | 28,792 | 22,034 | 9,309 | 5,479 | 2,196 | 248 | 78,152 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 6 - 8 | — | 8,076 | 3,127 | 2,989 | 10,099 | — | 276 | — | 24,567 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 533,884 | 629,984 | 249,349 | 96,656 | 49,875 | 33,943 | 176,954 | 6,757 | 1,777,402 | |||||||||||||||||||||||||||||||||||||||||||||||
Paycheck Protection Program | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | — | 15,468 | 8,899 | — | — | — | — | — | 24,367 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | — | 15,468 | 8,899 | — | — | — | — | — | 24,367 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,517,468 | $ | 1,994,007 | $ | 1,175,025 | $ | 683,935 | $ | 356,814 | $ | 362,954 | $ | 250,440 | $ | 8,234 | $ | 6,348,877 |
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost Basis | Revolving Loans Converted to Term | Total1 | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | $ | 1,051,775 | $ | 853,250 | $ | 522,407 | $ | 285,397 | $ | 188,858 | $ | 116,645 | $ | 46,356 | $ | 1,771 | $ | 3,066,459 | ||||||||||||||||||||||||||||||||||||||
Risk Grade 5 | 7,838 | 19,651 | 65,715 | 60,615 | 37,661 | 13,933 | 5,066 | 195 | 210,674 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 6 - 8 | 2,517 | 8,667 | 27,696 | 14,545 | 14,193 | 21,239 | 1,457 | 774 | 91,088 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 1,062,130 | 881,568 | 615,818 | 360,557 | 240,712 | 151,817 | 52,879 | 2,740 | 3,368,221 | |||||||||||||||||||||||||||||||||||||||||||||||
Specialty Lending | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | 644,851 | 238,409 | 73,978 | 42,452 | 38,703 | — | 133,889 | 1,816 | 1,174,098 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grade 5 | 2,250 | 17,677 | 5,497 | 10,415 | 17,104 | — | 2,953 | 848 | 56,744 | |||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 6 - 8 | — | 17 | 3,166 | 8,654 | — | 2,315 | 75 | 14,227 | ||||||||||||||||||||||||||||||||||||||||||||||||
Total | 647,101 | 256,103 | 82,641 | 61,521 | 55,807 | 2,315 | 136,917 | 2,664 | 1,245,069 | |||||||||||||||||||||||||||||||||||||||||||||||
Paycheck Protection Program | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Risk Grades 1 - 4 | 204,803 | 63,572 | — | — | — | — | — | — | 268,375 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | 204,803 | 63,572 | — | — | — | — | — | — | 268,375 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,914,034 | $ | 1,201,243 | $ | 698,459 | $ | 422,078 | $ | 296,519 | $ | 154,132 | $ | 189,796 | $ | 5,404 | $ | 4,881,665 |
(1) | Excludes $512.2 million and $645.2 million of loans accounted for under the fair value option as of September 30, 2022 and December 31, 2021, respectively. |
17
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following tables present guaranteed and unguaranteed loan and lease balances by asset quality indicator:
September 30, 2022 | Loan and Lease Balance1 | Guaranteed Balance | Unguaranteed Balance | % Guaranteed | ||||||||||||||||||||||
Risk Grades 1 - 4 | $ | 5,969,498 | $ | 2,403,183 | $ | 3,566,315 | 40.3 | % | ||||||||||||||||||
Risk Grade 5 | 259,921 | 112,819 | 147,102 | 43.4 | ||||||||||||||||||||||
Risk Grades 6 - 8 | 119,458 | 78,978 | 40,480 | 66.1 | ||||||||||||||||||||||
Total | $ | 6,348,877 | $ | 2,594,980 | $ | 3,753,897 | 40.9 | % |
December 31, 2021 | Loan and Lease Balance1 | Guaranteed Balance | Unguaranteed Balance | % Guaranteed | ||||||||||||||||||||||
Risk Grades 1 - 4 | $ | 4,508,932 | $ | 1,875,152 | $ | 2,633,780 | 41.6 | % | ||||||||||||||||||
Risk Grade 5 | 267,418 | 134,221 | 133,197 | 50.2 | ||||||||||||||||||||||
Risk Grades 6 - 8 | 105,315 | 62,997 | 42,318 | 59.8 | ||||||||||||||||||||||
Total | $ | 4,881,665 | $ | 2,072,370 | $ | 2,809,295 | 42.5 | % |
(1) | Excludes $512.2 million and $645.2 million of loans accounted for under the fair value option as of September 30, 2022 and December 31, 2021, respectively. |
Nonaccrual Loans and Leases
As of September 30, 2022 and December 31, 2021 there were no loans greater than 90 days past due and still accruing. There was no interest income recognized on nonaccrual loans and leases during the three and nine months ended September 30, 2022 and 2021. Nonaccrual loans and leases are generally included in the held for investment portfolio. Accrued interest receivable on loans totaled $36.1 million and $31.0 million at September 30, 2022 and December 31, 2021, respectively, and is included in other assets in the accompanying Unaudited Condensed Consolidated Balance Sheets.
Nonaccrual loans and leases held for investment as of September 30, 2022 and December 31, 2021 are as follows:
September 30, 2022 | Loan and Lease Balance1 | Guaranteed Balance | Unguaranteed Balance | Unguaranteed Exposure with No ACL | ||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||
Small Business Banking | $ | 21,313 | $ | 18,397 | $ | 2,916 | $ | 407 | ||||||||||||||||||
Specialty Lending | 266 | 266 | — | — | ||||||||||||||||||||||
Total | 21,579 | 18,663 | 2,916 | 407 | ||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||
Small Business Banking | 23 | — | 23 | — | ||||||||||||||||||||||
Total | 23 | — | 23 | — | ||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||
Small Business Banking | 33,375 | 23,148 | 10,227 | 8,600 | ||||||||||||||||||||||
Total | 33,375 | 23,148 | 10,227 | 8,600 | ||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||
Small Business Banking | 5,087 | 3,919 | 1,168 | 196 | ||||||||||||||||||||||
Total | 5,087 | 3,919 | 1,168 | 196 | ||||||||||||||||||||||
Total | $ | 60,064 | $ | 45,730 | $ | 14,334 | $ | 9,203 |
18
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
December 31, 2021 | Loan and Lease Balance1 | Guaranteed Balance | Unguaranteed Balance | Unguaranteed Exposure with No ACL | ||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||
Small Business Banking | $ | 16,911 | $ | 13,981 | $ | 2,930 | $ | — | ||||||||||||||||||
Payroll Protection Program | 1,482 | 1,482 | — | — | ||||||||||||||||||||||
Total | 18,393 | 15,463 | 2,930 | — | ||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||
Small Business Banking | 3,884 | 1,201 | 2,683 | — | ||||||||||||||||||||||
Total | 3,884 | 1,201 | 2,683 | — | ||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||
Small Business Banking | 12,410 | 5,226 | 7,184 | 5,169 | ||||||||||||||||||||||
Specialty Lending | 2,315 | 507 | 1,808 | 1,808 | ||||||||||||||||||||||
Total | 14,725 | 5,733 | 8,992 | 6,977 | ||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||
Small Business Banking | 5,531 | 4,148 | 1,383 | — | ||||||||||||||||||||||
Total | 5,531 | 4,148 | 1,383 | — | ||||||||||||||||||||||
Total | $ | 42,533 | $ | 26,545 | $ | 15,988 | $ | 6,977 |
(1)Excludes nonaccrual loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
The following table presents the amortized cost basis of collateral-dependent loans and leases, which are individually evaluated to determine expected credit losses, as of September 30, 2022 and December 31, 2021:
Total Collateral Dependent Loans | Unguaranteed Portion | |||||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | Real Estate | Business Assets | Other | Real Estate | Business Assets | Other | Allowance for Credit Losses | |||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | $ | 2,730 | $ | 9,227 | $ | 25 | $ | 414 | $ | 300 | $ | 25 | $ | 132 | ||||||||||||||||||||||||||||||
Total | 2,730 | 9,227 | 25 | 414 | 300 | 25 | 132 | |||||||||||||||||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 6 | — | — | 6 | — | — | 6 | |||||||||||||||||||||||||||||||||||||
Total | 6 | — | — | 6 | — | — | 6 | |||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 5,832 | 2,210 | 39 | 1,019 | 134 | 9 | 73 | |||||||||||||||||||||||||||||||||||||
Total | 5,832 | 2,210 | 39 | 1,019 | 134 | 9 | 73 | |||||||||||||||||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 1,923 | — | — | 382 | — | — | 51 | |||||||||||||||||||||||||||||||||||||
Total | 1,923 | — | — | 382 | — | — | 51 | |||||||||||||||||||||||||||||||||||||
Total | $ | 10,491 | $ | 11,437 | $ | 64 | $ | 1,821 | $ | 434 | $ | 34 | $ | 262 |
19
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Total Collateral Dependent Loans | Unguaranteed Portion | |||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | Real Estate | Business Assets | Other | Real Estate | Business Assets | Other | Allowance for Credit Losses | |||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | $ | 698 | $ | 7,475 | $ | — | $ | 152 | $ | 449 | $ | — | $ | 235 | ||||||||||||||||||||||||||||||
Total | 698 | 7,475 | — | 152 | 449 | — | 235 | |||||||||||||||||||||||||||||||||||||
Construction & Development | ||||||||||||||||||||||||||||||||||||||||||||
Specialty Lending | 3,858 | — | — | 2,657 | — | — | 57 | |||||||||||||||||||||||||||||||||||||
Total | 3,858 | — | — | 2,657 | — | — | 57 | |||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 5,172 | 700 | 64 | 4,038 | 14 | 13 | 65 | |||||||||||||||||||||||||||||||||||||
Specialty Lending | 512 | — | — | 6 | — | — | — | |||||||||||||||||||||||||||||||||||||
Total | 5,684 | 700 | 64 | 4,044 | 14 | 13 | 65 | |||||||||||||||||||||||||||||||||||||
Commercial Land | ||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | 5,541 | — | — | 1,393 | — | — | 601 | |||||||||||||||||||||||||||||||||||||
Total | 5,541 | — | — | 1,393 | — | — | 601 | |||||||||||||||||||||||||||||||||||||
Total | $ | 15,781 | $ | 8,175 | $ | 64 | $ | 8,246 | $ | 463 | $ | 13 | $ | 958 |
Allowance for Credit Losses - Loans and Leases
See Note 1. Organization and Summary of Significant Accounting Policies of the Notes to the Consolidated Financial Statements in the Company’s 2021 Form 10-K for a description of the methodologies used to estimate the allowance for credit losses (“ACL”).
The following table details activity in the ACL by portfolio segment allowance for the periods presented:
Three Months Ended | Commercial & Industrial | Construction & Development | Commercial Real Estate | Commercial Land | Total | |||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||
Beginning Balance | $ | 41,178 | $ | 3,504 | $ | 17,840 | $ | 3,341 | $ | 65,863 | ||||||||||||||||||||||
Charge offs | (1,528) | — | (945) | — | (2,473) | |||||||||||||||||||||||||||
Recoveries | 240 | — | 481 | 11 | 732 | |||||||||||||||||||||||||||
Provision | 9,023 | 1,982 | 3,155 | 9 | 14,169 | |||||||||||||||||||||||||||
Ending Balance | $ | 48,913 | $ | 5,486 | $ | 20,531 | $ | 3,361 | $ | 78,291 | ||||||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||||||||||||||
Beginning Balance | $ | 27,439 | $ | 6,232 | $ | 22,162 | $ | 2,014 | $ | 57,847 | ||||||||||||||||||||||
Charge offs | (2,535) | — | — | — | (2,535) | |||||||||||||||||||||||||||
Recoveries | 12 | — | 38 | — | 50 | |||||||||||||||||||||||||||
Provision | 3,883 | (1,941) | 2,392 | (15) | 4,319 | |||||||||||||||||||||||||||
Ending Balance | $ | 28,799 | $ | 4,291 | $ | 24,592 | $ | 1,999 | $ | 59,681 |
20
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Nine Months Ended | Commercial & Industrial | Construction & Development | Commercial Real Estate | Commercial Land | Total | |||||||||||||||||||||||||||
September 30, 2022 | ||||||||||||||||||||||||||||||||
Beginning Balance | $ | 37,770 | $ | 3,435 | $ | 19,068 | $ | 3,311 | $ | 63,584 | ||||||||||||||||||||||
Charge offs | (6,163) | — | (1,378) | (652) | (8,193) | |||||||||||||||||||||||||||
Recoveries | 420 | — | 1,197 | 11 | 1,628 | |||||||||||||||||||||||||||
Provision | 16,886 | 2,051 | 1,644 | 691 | 21,272 | |||||||||||||||||||||||||||
Ending Balance | $ | 48,913 | $ | 5,486 | $ | 20,531 | $ | 3,361 | $ | 78,291 | ||||||||||||||||||||||
September 30, 2021 | ||||||||||||||||||||||||||||||||
Beginning Balance | $ | 26,941 | $ | 5,663 | $ | 18,148 | $ | 1,554 | $ | 52,306 | ||||||||||||||||||||||
Charge offs | (2,912) | (262) | (2,691) | (12) | (5,877) | |||||||||||||||||||||||||||
Recoveries | 158 | — | 1,802 | — | 1,960 | |||||||||||||||||||||||||||
Provision | 4,612 | (1,110) | 7,333 | 457 | 11,292 | |||||||||||||||||||||||||||
Ending Balance | $ | 28,799 | $ | 4,291 | $ | 24,592 | $ | 1,999 | $ | 59,681 |
During the three and nine months ended September 30, 2022, the ACL increased primarily as a result of loan growth, charge-off experience impacts, a transfer of $729.5 million in loans carried at amortized cost, including $694.0 million in guaranteed loans, from held for sale to held for investment and changes in the macroeconomic outlook. Loss rates are adjusted for twelve month forecasted unemployment followed by a twelve-month straight-line reversion period.
During the three and nine month periods ended September 30, 2021, increases to the ACL were primarily related to loan growth which has outpaced the improvement in forecasted unemployment rates and other conditions related to the COVID-19 pandemic. Unemployment rates were forecasted for twelve months followed by a twelve-month straight-line reversion period. Additionally, the provision expense was impacted by net charge-offs during the periods.
21
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Troubled Debt Restructurings
The following tables present the types of loans modified as troubled debt restructurings (“TDRs”):
Three Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other(1) | Total TDRs(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 3 | $ | 7,074 | 1 | $ | 146 | — | $ | — | 4 | $ | 7,220 | ||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | 3 | 7,074 | 1 | 146 | — | — | 4 | 7,220 | |||||||||||||||||||||||||||||||||||||||||||||||||
Construction & Development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | — | — | — | — | — | 2 | 2,518 | 2 | 2,518 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 2 | 2,518 | 2 | 2,518 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 3 | $ | 7,074 | 1 | $ | 146 | 2 | $ | 2,518 | 6 | $ | 9,738 |
(1)Includes two Small Business Banking loans with extended amortization and interest only.
(2)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other(1) | Total TDRs(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 6 | $ | 10,192 | 3 | $ | 1,674 | 1 | $ | 527 | 10 | $ | 12,393 | ||||||||||||||||||||||||||||||||||||||||||||
Specialty Lending | — | — | 1 | 734 | — | — | — | — | 1 | 734 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | 7 | 10,926 | 3 | 1,674 | 1 | 527 | 11 | 13,127 | |||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | — | — | — | 1 | 4,847 | — | — | 1 | 4,847 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | 1 | 4,847 | — | — | 1 | 4,847 | |||||||||||||||||||||||||||||||||||||||||||||||||
Construction & Development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | — | — | — | — | — | 2 | 2,518 | 2 | 2,518 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | — | — | — | — | 2 | 2,518 | 2 | 2,518 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 7 | $ | 10,926 | 4 | $ | 6,521 | 3 | $ | 3,045 | 14 | $ | 20,492 |
(1)Includes one Small Business Banking loan with extended amortization and a rate concession, two Small Business Banking loans with extended amortization and interest only.
(2)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
22
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Three Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other | Total TDRs(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 1 | $ | 2,830 | — | $ | — | — | $ | — | 1 | $ | 2,830 | ||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | 1 | 2,830 | — | — | — | — | 1 | 2,830 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 1 | $ | 2,830 | — | $ | — | — | $ | — | 1 | $ | 2,830 |
(1)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other(1) | Total TDRs(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 3 | $ | 6,097 | — | $ | — | — | $ | — | 3 | $ | 6,097 | ||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | 3 | 6,097 | — | — | — | — | 3 | 6,097 | |||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | — | 5 | 6,613 | — | — | 1 | 3,124 | 6 | 9,737 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | — | 5 | 6,613 | — | — | 1 | 3,124 | 6 | 9,737 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 8 | $ | 12,710 | — | $ | — | 1 | $ | 3,124 | 9 | $ | 15,834 |
(1)Includes one Small Business Banking loan with extended amortization and a rate concession.
(2)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
Restructurings made to improve a loan’s performance have varying degrees of success. The following tables present TDRs that were modified within the twelve months ended September 30, 2022 that subsequently defaulted during the period:
Three Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other | Total TDRs(1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | — | $ | — | 1 | $ | 146 | — | $ | — | 1 | $ | 146 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | — | $ | — | 1 | $ | 146 | — | $ | — | 1 | $ | 146 |
(1)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
23
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other | Total TDRs(1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 2 | $ | 2,737 | 2 | $ | 496 | — | $ | — | 4 | $ | 3,233 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 2 | $ | 2,737 | 2 | $ | 496 | — | $ | — | 4 | $ | 3,233 |
(1)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
No TDRs that were modified within the twelve months ended September 30, 2021 subsequently defaulted during the three months ended September 30, 2021.
The following table presents TDRs that were modified within the twelve months ended September 30, 2021 that subsequently defaulted during the period:
Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Only | Payment Deferral | Extend Amortization | Other | Total TDRs(1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | Number of Loans | Recorded investment at period end | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Real Estate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Small Business Banking | — | $ | — | 1 | $ | 50 | — | $ | — | — | $ | — | 1 | $ | 50 | |||||||||||||||||||||||||||||||||||||||||||||||
Total | — | $ | — | 1 | $ | 50 | — | $ | — | — | $ | — | 1 | $ | 50 |
(1)Excludes loans accounted for under the fair value option. See Note 9. Fair Value of Financial Instruments for additional information.
Note 6. Leases
Lessor Equipment Leasing
The Company purchases new equipment for the purpose of leasing such equipment to customers within its verticals. Equipment purchased to fulfill commitments to commercial renewable energy projects is rented out under operating leases while leases of equipment outside of the renewable energy vertical are generally direct financing leases. Accordingly, leased assets under operating leases are included in premises and equipment while leased assets under direct financing leases are included in loans and leases held for investment in the accompanying Unaudited Condensed Consolidated Balance Sheets.
24
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Direct Financing Leases
Interest income on direct financing leases is recognized when earned. Unearned interest is recognized over the lease term on a basis which results in a constant rate of return on the unrecovered lease investment. The term of each lease is generally 3 to 7 years which is consistent with the useful life of the equipment with no residual value. The net investment in direct finance leases included in loans and leases held for investment are as follows:
September 30, 2022 | December 31, 2021 | ||||||||||
Gross direct finance lease payments receivable | $ | 4,872 | $ | 7,333 | |||||||
Less – unearned interest | (565) | (998) | |||||||||
Net investment in direct financing leases | $ | 4,307 | $ | 6,335 |
Future minimum lease payments under finance leases are as follows:
As of September 30, 2022 | Amount | |||||||
2022 | $ | 446 | ||||||
2023 | 1,945 | |||||||
2024 | 1,374 | |||||||
2025 | 990 | |||||||
2026 | 117 | |||||||
Total | $ | 4,872 |
Interest income of $101 thousand and $159 thousand was recognized in the three months ended September 30, 2022 and 2021, respectively. Interest income of $309 thousand and $517 thousand was recognized in the nine months ended September 30, 2022 and 2021, respectively.
Operating Leases
The term of each operating lease is generally 10 to 15 years. The Company retains ownership of the equipment and associated tax benefits such as investment tax credits and accelerated depreciation. At the end of the lease term, the lessee has the option to renew the lease for two additional terms or purchase the equipment at the then-current fair market value.
Rental revenue from operating leases is recognized on a straight-line basis over the term of the lease. Rental equipment is recorded at cost and depreciated to an estimated residual value on a straight-line basis over the estimated useful life. The useful lives generally range from 20 to 25 years and residual values generally range from 20% to 50%, however, they are subject to periodic evaluation. Changes in useful lives or residual values will impact depreciation expense and any gain or loss from the sale of used equipment. The estimated useful lives and residual values of the Company's leasing equipment are based on industry disposal experience and the Company's expectations for future sale prices.
If the Company decides to sell or otherwise dispose of rental equipment, it is carried at the lower of cost or fair value less costs to sell or dispose. Repair and maintenance costs that do not extend the lives of the rental equipment are charged to equipment expense at the time the costs are incurred.
As of September 30, 2022 and December 31, 2021, the Company had a net investment of $116.6 million and $123.9 million, respectively, in assets included in premises and equipment that are subject to operating leases. Of the net investment, the gross balance of the assets was $163.4 million as of September 30, 2022 and December 31, 2021 and accumulated depreciation was $46.8 million and $39.5 million as of September 30, 2022 and December 31, 2021, respectively. Depreciation expense recognized on these assets for the three months ended September 30, 2022 and 2021 was $2.4 million. Depreciation expense recognized on these assets for the nine months ended September 30, 2022 and 2021 was $7.3 million.
Lease income of $2.4 million was recognized in the three months ended September 30, 2022 and 2021. Lease income of $7.1 million and $7.2 million was recognized in the nine months ended September 30, 2022 and 2021, respectively.
25
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
A maturity analysis of future minimum lease payments to be received under non-cancelable operating leases is as follows:
As of September 30, 2022 | Amount | |||||||
2022 | $ | 1,960 | ||||||
2023 | 9,075 | |||||||
2024 | 8,808 | |||||||
2025 | 8,935 | |||||||
2026 | 8,923 | |||||||
Thereafter | 22,253 | |||||||
Total | $ | 59,954 |
Note 7. Servicing Assets
Loans serviced for others are not included in the accompanying Unaudited Condensed Consolidated Balance Sheets. The unpaid principal balance of loans serviced for others requiring recognition of a servicing asset was $2.22 billion and $2.29 billion at September 30, 2022 and December 31, 2021, respectively. The unpaid principal balance for all loans serviced for others was $3.35 billion and $3.30 billion at September 30, 2022 and December 31, 2021, respectively.
The following summarizes the activity pertaining to servicing rights:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Balance at beginning of period | $ | 28,661 | $ | 36,966 | $ | 33,574 | $ | 33,918 | |||||||||||||||
Additions, net | 1,744 | 2,880 | 7,068 | 7,616 | |||||||||||||||||||
Fair value changes: | |||||||||||||||||||||||
Due to changes in valuation inputs or assumptions | 992 | (2,768) | (3,056) | 119 | |||||||||||||||||||
Decay due to increases in principal paydowns or runoff | (2,316) | (3,110) | (8,505) | (7,685) | |||||||||||||||||||
Balance at end of period | $ | 29,081 | $ | 33,968 | $ | 29,081 | $ | 33,968 |
The fair value of servicing rights was determined using a weighted average discount rate of 15.1% on September 30, 2022 and 12.3% on September 30, 2021. The fair value of servicing rights was determined using a weighted average prepayment speed of 16.1% on September 30, 2022 and 16.7% on September 30, 2021, with the actual rate depending on the stratification of the specific right. Changes to fair value are reported in loan servicing asset revaluation within the Unaudited Condensed Consolidated Statements of Income.
The fair value of servicing rights is highly sensitive to changes in underlying assumptions. Changes in prepayment speed assumptions typically have the most significant impact on the fair value of servicing rights. Generally, as interest rates rise on variable rate loans, loan prepayments increase due to an increase in refinance activity, which results in a decrease in the fair value of servicing assets, however, weakening economic conditions or significant declines in interest rates can also increase loan prepayment activity. Measurement of fair value is limited to the conditions existing and the assumptions used as of a particular point in time, and those assumptions may not be appropriate if they are applied at a different time.
26
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Note 8. Borrowings
Total outstanding borrowings consisted of the following:
September 30, 2022 | December 31, 2021 | |||||||||||||
Borrowings | ||||||||||||||
In March 2021, the Company entered into a 60-month term loan agreement of $50.0 million with a third party correspondent bank. The loan accrues interest at a fixed rate of 2.95% with a monthly payment sufficient to fully amortize the loan, with all remaining unpaid principal and interest due at maturity on March 30, 2026. The Company paid the Lender a non-refundable $325 thousand loan origination fee upon signing of the Note that is presented as a direct deduction from the carrying amount of the loan and will be amortized into interest expense over the life of the loan. | $ | 35,615 | $ | 42,734 | ||||||||||
In April 2020, the Company entered into the Federal Reserve Bank's Paycheck Protection Program Liquidity Facility ("PPPLF"). Under the PPPLF, advances must be secured by pledges of loans to small businesses originated by the Company under the U.S. Small Business Administration's 7(a) loan program titled the Paycheck Protection Program. The PPPLF accrues interest at 35 basis points and matures at various dates equal to the maturity date of the PPPLF collateral pledged to secure the advance, ranging from February 9, 2026 to April 14, 2026, and will be accelerated on and to the extent of any 7(a) loan forgiveness reimbursement by the SBA for any PPPLF collateral or the date of purchase by the SBA from the borrower of any PPPLF collateral. On the maturity date of each advance, the Company shall repay the advance plus accrued interest. The remaining $18.5 million borrowing was paid in full at September 30, 2022. | — | 267,550 | ||||||||||||
In September 2020, the Company renewed a $50.0 million revolving line of credit originally issued in 2017 with a third party correspondent bank. Subsequently on October 20, 2021, the Company renewed and increased the revolving line of credit from $50.0 million to $100.0 million and increased the term from 12 months to 36 months. The line of credit is unsecured and accrues interest at 30-day SOFR plus 1.25%, with an interest rate cap of 4.25% and an interest rate floor of 2.75%. The terms of this loan require the Company to maintain minimum capital and debt service coverage ratios. The Company paid the Lender a non-refundable $750 thousand loan origination fee upon signing of the Note that will be amortized into interest expense over the life of the loan. In September 2022, the Company extended the maturity for an additional 12 months, and paid the Lender an additional $250 thousand loan origination fee that will be amortized into interest expense over the life of the loan. Payments are interest only with all principal and accrued interest due at maturity on October 10, 2025. The Company took an advance of $8.0 million on December 20, 2021 and $12.0 million on March 16, 2022. The Company paid down this balance in full on May 20, 2022 and there is $100.0 million of available credit remaining at September 30, 2022. | — | 8,000 | ||||||||||||
Other short term debt (1) | 1 | 5 | ||||||||||||
Total borrowings | $ | 35,616 | $ | 318,289 |
(1)Includes finance leases.
The Company may purchase federal funds through unsecured federal funds lines of credit with various correspondent banks, which totaled $167.5 million of available funding as of September 30, 2022 and December 31, 2021. These lines are intended for short-term borrowings and are subject to restrictions limiting the frequency and terms of advances. These lines of credit are payable on demand and bear interest based upon the daily federal funds rate. The Company had no outstanding balances on the lines of credit as of September 30, 2022 and December 31, 2021.
27
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The Company has entered into a repurchase agreement with a third party for an amount up to $5.0 million as of September 30, 2022 and December 31, 2021. At the time the Company enters into a transaction with the third party, the Company must transfer securities or other assets against the funds received. The terms of the agreement are set at market conditions at the time the Company enters into such transaction. The Company had no outstanding balance on the repurchase agreement as of September 30, 2022 and December 31, 2021.
On June 18, 2018, the Company entered into a borrowing agreement with the Federal Home Loan Bank of Atlanta. These borrowings must be secured with eligible collateral approved by the Federal Home Loan Bank of Atlanta. At September 30, 2022 and December 31, 2021, the Company had approximately $2.26 billion and $2.02 billion, respectively, in borrowing capacity available under these agreements. There are no advances outstanding and no collateral pledged as of September 30, 2022 and December 31, 2021.
The Company may borrow funds through the Federal Reserve Bank’s discount window. These borrowings are secured by a blanket floating lien on qualifying loans with a balance of $2.81 billion and $2.44 billion as of September 30, 2022 and December 31, 2021, respectively. At September 30, 2022 and December 31, 2021, the Company had approximately $2.37 billion and $2.04 billion, respectively, in borrowing capacity available under these arrangements with no outstanding balance as of September 30, 2022 and December 31, 2021.
Note 9. Fair Value of Financial Instruments
Fair Value Hierarchy
There are three levels of inputs in the fair value hierarchy that may be used to measure fair value. Financial instruments are considered Level 1 when valuation can be based on quoted prices in active markets for identical assets or liabilities. Level 2 financial instruments are valued using quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or models using inputs that are observable or can be corroborated by observable market data of substantially the full term of the assets or liabilities. Financial instruments are considered Level 3 when their values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable and when determination of the fair value requires significant management judgment or estimation.
Recurring Fair Value
The table below provides a rollforward of the Level 3 equity warrant asset fair values.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
Equity Warrant Assets | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Balance at beginning of period | $ | 2,422 | $ | 1,580 | $ | 1,672 | $ | 908 | ||||||||||||||||||
Issuances | 14 | 135 | 718 | 172 | ||||||||||||||||||||||
Net gains on derivative instruments | 121 | 310 | 167 | 1,080 | ||||||||||||||||||||||
Settlements | — | (353) | — | (488) | ||||||||||||||||||||||
Balance at end of period | $ | 2,557 | $ | 1,672 | $ | 2,557 | $ | 1,672 |
28
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The tables below present the recorded amount of assets and liabilities measured at fair value on a recurring basis.
September 30, 2022 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||
Investment securities available-for-sale | ||||||||||||||||||||||||||
US government agencies | $ | 20,049 | $ | — | $ | 20,049 | $ | — | ||||||||||||||||||
Mortgage-backed securities | 981,841 | — | 981,841 | — | ||||||||||||||||||||||
Municipal bonds(1) | 2,982 | — | 2,888 | 94 | ||||||||||||||||||||||
Other debt securities | 500 | 500 | — | — | ||||||||||||||||||||||
Loans held for investment | 512,183 | — | — | 512,183 | ||||||||||||||||||||||
Servicing assets(2) | 29,081 | — | — | 29,081 | ||||||||||||||||||||||
Mutual fund | 1,922 | — | 1,922 | — | ||||||||||||||||||||||
Equity warrant assets | 2,557 | — | — | 2,557 | ||||||||||||||||||||||
Total assets at fair value | $ | 1,551,115 | $ | 500 | $ | 1,006,700 | $ | 543,915 |
December 31, 2021 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||
Investment securities available-for-sale | ||||||||||||||||||||||||||
US government agencies | $ | 10,637 | $ | — | $ | 10,637 | $ | — | ||||||||||||||||||
Mortgage-backed securities | 889,339 | — | 889,339 | — | ||||||||||||||||||||||
Municipal bonds(1) | 3,576 | — | 3,480 | 96 | ||||||||||||||||||||||
Other debt securities | 2,500 | — | 2,500 | — | ||||||||||||||||||||||
Loans held for sale | 25,310 | — | — | 25,310 | ||||||||||||||||||||||
Loans held for investment | 645,201 | — | — | 645,201 | ||||||||||||||||||||||
Servicing assets(2) | 33,574 | — | — | 33,574 | ||||||||||||||||||||||
Mutual fund | 2,379 | — | 2,379 | — | ||||||||||||||||||||||
Equity warrant assets | 1,672 | — | — | 1,672 | ||||||||||||||||||||||
Total assets at fair value | $ | 1,614,188 | $ | — | $ | 908,335 | $ | 705,853 |
(1) | During the three and nine months ended September 30, 2022, the Company recorded a fair value adjustment gain of $1 thousand and a loss of $2 thousand, respectively. During the three and nine months ended September 30, 2021, the Company recorded a $1 thousand fair value adjustment gain. |
(2) | See Note 7 for a rollforward of recurring Level 3 fair values for servicing assets. |
For additional information on the valuation techniques and significant inputs for Level 2 and Level 3 assets and liabilities that are measured at fair value on a recurring basis, see Note 10. Fair Value of Financial Instruments in the Company’s 2021 Form 10-K.
Fair Value Option
The Company has historically elected to account for retained participating interests of all government guaranteed loans under the fair value option in order to align the accounting presentation with the Company’s viewpoint of the economics of the loans. Interest income is recognized in the same manner on loans reported at fair value as on non-fair value loans, except in regard to origination fees and costs which are recognized immediately upon fair value election. Beginning in the first quarter of 2021, the Company chose not to elect fair value for all retained participating interests arising from new government guaranteed loan sales. Not electing fair value generally results in a larger discount being recorded on the date of the sale. This discount is subsequently accreted into interest income over the underlying loan’s remaining term using the effective interest method. Management made this change of election in alignment with its ongoing effort to reduce volatility and drive more predictable revenue. In accordance with GAAP, any loans for which fair value was previously elected will continue to be measured as such.
29
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
There were no loans accounted for under the fair value option that were 90 days or more past due and still accruing interest at September 30, 2022 or December 31, 2021. The unpaid principal balance of unguaranteed exposure for nonaccruals was $3.7 million and $6.9 million at September 30, 2022 and December 31, 2021, respectively.
The following tables provide more information about the fair value carrying amount and the unpaid principal outstanding of loans accounted for under the fair value option at September 30, 2022 and December 31, 2021.
September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Loans | Nonaccruals | 90 Days or More Past Due | |||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Carrying Amount | Unpaid Principal Balance | Difference | Fair Value Carrying Amount | Unpaid Principal Balance | Difference | Fair Value Carrying Amount | Unpaid Principal Balance | Difference | |||||||||||||||||||||||||||||||||||||||||||||
Fair Value Option Elections | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans held for investment | $ | 512,183 | $ | 532,264 | $ | (20,081) | $ | 27,905 | $ | 30,265 | $ | (2,360) | $ | 11,757 | $ | 13,318 | $ | (1,561) | |||||||||||||||||||||||||||||||||||
$ | 512,183 | $ | 532,264 | $ | (20,081) | $ | 27,905 | $ | 30,265 | $ | (2,360) | $ | 11,757 | $ | 13,318 | $ | (1,561) |
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Loans | Nonaccruals | 90 Days or More Past Due | |||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Carrying Amount | Unpaid Principal Balance | Difference | Fair Value Carrying Amount | Unpaid Principal Balance | Difference | Fair Value Carrying Amount | Unpaid Principal Balance | Difference | |||||||||||||||||||||||||||||||||||||||||||||
Fair Value Option Elections | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans held for sale | $ | 25,310 | $ | 26,831 | $ | (1,521) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||
Loans held for investment | 645,201 | 666,066 | (20,865) | 38,262 | 42,841 | (4,579) | 24,057 | 25,633 | (1,576) | ||||||||||||||||||||||||||||||||||||||||||||
$ | 670,511 | $ | 692,897 | $ | (22,386) | $ | 38,262 | $ | 42,841 | $ | (4,579) | $ | 24,057 | $ | 25,633 | $ | (1,576) |
The following table presents the net gains (losses) from changes in fair value.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
Gains (Losses) on Loans Accounted for under the Fair Value Option | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Loans held for sale | $ | 1,748 | $ | 85 | $ | 1,521 | $ | 549 | |||||||||||||||
Loans held for investment | 2,672 | (1,115) | (1,046) | 3,774 | |||||||||||||||||||
$ | 4,420 | $ | (1,030) | $ | 475 | $ | 4,323 |
Gains and (losses) related to borrower-specific credit risk were $451 thousand and $(2.4) million for the three and nine months ended September 30, 2022, respectively, and $81 thousand and $(212) thousand for the three and nine months ended September 30, 2021, respectively.
30
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
The following tables summarize the activity pertaining to loans accounted for under the fair value option.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
Loans held for sale | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Balance at beginning of period | $ | 23,452 | $ | 29,048 | $ | 25,310 | $ | 36,111 | |||||||||||||||
Repurchases | — | — | 65 | — | |||||||||||||||||||
Fair value changes | 1,748 | 85 | 1,521 | 549 | |||||||||||||||||||
Transfers to held for investment, net | (24,768) | — | (26,219) | (6,415) | |||||||||||||||||||
Settlements | (432) | (1,767) | (677) | (2,879) | |||||||||||||||||||
Balance at end of period | $ | — | $ | 27,366 | $ | — | $ | 27,366 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
Loans held for investment | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Balance at beginning of period | $ | 530,644 | $ | 743,226 | $ | 645,201 | $ | 815,374 | |||||||||||||||
Repurchases | 1,946 | 10,005 | 4,851 | 31,790 | |||||||||||||||||||
Fair value changes | 2,672 | (1,115) | (1,046) | 3,774 | |||||||||||||||||||
Transfers from held for sale, net | 24,768 | — | 26,219 | 6,415 | |||||||||||||||||||
Settlements | (47,847) | (54,074) | (163,042) | (159,311) | |||||||||||||||||||
Balance at end of period | $ | 512,183 | $ | 698,042 | $ | 512,183 | $ | 698,042 |
Non-Recurring Fair Value
The tables below present the recorded amount of assets and liabilities measured at fair value on a non-recurring basis.
September 30, 2022 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||
Collateral-dependent loans | $ | 1,264 | $ | — | $ | — | $ | 1,264 | ||||||||||||||||||
Foreclosed assets | 1,178 | — | — | 1,178 | ||||||||||||||||||||||
Total assets at fair value | $ | 2,442 | $ | — | $ | — | $ | 2,442 |
December 31, 2021 | Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||||
Collateral-dependent loans | $ | 1,567 | $ | — | $ | — | $ | 1,567 | ||||||||||||||||||
Foreclosed assets | 620 | — | — | 620 | ||||||||||||||||||||||
Total assets at fair value | $ | 2,187 | $ | — | $ | — | $ | 2,187 |
For additional information on the valuation techniques and significant inputs for Level 2 and Level 3 assets that are measured at fair value on a non-recurring basis, see Note 10. Fair Value of Financial Instruments in the Company’s 2021 Form 10-K.
31
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Level 3 Analysis
For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of September 30, 2022 and December 31, 2021 the significant unobservable inputs used in the fair value measurements were as follows:
September 30, 2022 | ||||||||||||||||||||||||||
Level 3 Assets with Significant Unobservable Inputs | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range | ||||||||||||||||||||||
Recurring fair value | ||||||||||||||||||||||||||
Municipal bond | $ | 94 | Discounted expected cash flows | Discount rate Prepayment speed | 6.0% 5.0% | |||||||||||||||||||||
Loans held for investment | $ | 512,183 | Discounted expected cash flows Discounted appraisals | Loss rate Discount rate Prepayment speed Appraisal adjustments | 0% to 69.4% (WAVG 1.7%) 11.1% to 21.0% WAVG 17.4% 10.0% to 100.0% | |||||||||||||||||||||
Equity warrant assets | $ | 2,557 | Black-Scholes option pricing model | Volatility Risk-free interest rate Marketability discount Remaining life | 26.1% to 81.3% 3.8% to 4.0% 20.0% 3 - 9 Years | |||||||||||||||||||||
Non-recurring fair value | ||||||||||||||||||||||||||
Collateral-dependent loans | $ | 1,264 | Discounted appraisals | Appraisal adjustments (1) | 10.0% to 100.0% | |||||||||||||||||||||
Foreclosed assets | $ | 1,178 | Discounted appraisals | Appraisal adjustments (1) | 10.0% |
December 31, 2021 | ||||||||||||||||||||||||||
Level 3 Assets with Significant Unobservable Inputs | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range | ||||||||||||||||||||||
Recurring fair value | ||||||||||||||||||||||||||
Municipal bond | $ | 96 | Discounted expected cash flows | Discount rate Prepayment speed | 4.8% 5.0% | |||||||||||||||||||||
Loans held for sale | $ | 25,310 | Discounted expected cash flows | Discount rate Prepayment speed | 6.2% to 21.9% WAVG 17.4% | |||||||||||||||||||||
Loans held for investment | $ | 645,201 | Discounted expected cash flows Discounted appraisals | Loss rate Discount rate Prepayment speed Appraisal adjustments | 0.0% to 70.2% (WAVG 1.5%) 6.2% to 21.9% WAVG 17.4% 10.0% to 85.0% | |||||||||||||||||||||
Equity warrant assets | $ | 1,672 | Black-Scholes option pricing model | Volatility Risk-free interest rate Marketability discount Remaining life | 26.2% to 88.2% 1.3% to 1.5% 20.0% 4 - 10 years | |||||||||||||||||||||
Non-recurring fair value | ||||||||||||||||||||||||||
Collateral-dependent loans | $ | 1,567 | Discounted appraisals | Appraisal adjustments (1) | 10.0% to 99.0% | |||||||||||||||||||||
Foreclosed assets | $ | 620 | Discounted appraisals | Appraisal adjustments (1) | 9.0% to 10.0% |
(1)Appraisals may be adjusted by management for customized discounting criteria, estimated sales costs, and other qualitative adjustments.
32
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Estimated Fair Value of Other Financial Instruments
GAAP also requires disclosure of the fair value of financial instruments carried at book value on the Unaudited Condensed Consolidated Balance Sheets.
The carrying amounts and estimated fair values of the Company’s financial instruments not measured at fair value on a recurring or non-recurring basis are as follows:
September 30, 2022 | Carrying Amount | Quoted Price In Active Markets for Identical Assets /Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 335,046 | $ | 335,046 | $ | — | $ | — | $ | 335,046 | ||||||||||||||||||||||
Federal funds sold | 68,324 | 68,324 | — | — | 68,324 | |||||||||||||||||||||||||||
Certificates of deposit with other banks | 4,250 | 4,393 | — | — | 4,393 | |||||||||||||||||||||||||||
Loans held for sale | 537,649 | — | — | 542,025 | 542,025 | |||||||||||||||||||||||||||
Loans and leases held for investment, net of allowance for credit losses on loans and leases | 6,262,908 | — | — | 6,079,982 | 6,079,982 | |||||||||||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||||||||
Deposits | 8,404,909 | — | 7,898,277 | — | 7,898,277 | |||||||||||||||||||||||||||
Borrowings | 35,616 | — | — | 34,256 | 34,256 |
December 31, 2021 | Carrying Amount | Quoted Price In Active Markets for Identical Assets /Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 187,203 | $ | 187,203 | $ | — | $ | — | $ | 187,203 | ||||||||||||||||||||||
Federal funds sold | 16,547 | 16,547 | — | — | 16,547 | |||||||||||||||||||||||||||
Certificates of deposit with other banks | 4,750 | 4,930 | — | — | 4,930 | |||||||||||||||||||||||||||
Loans held for sale | 1,091,209 | — | — | 1,197,307 | 1,197,307 | |||||||||||||||||||||||||||
Loans and leases held for investment, net of allowance for credit losses on loans and leases | 4,812,477 | — | — | 4,958,875 | 4,958,875 | |||||||||||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||||||||
Deposits | 7,112,044 | — | 6,942,512 | — | 6,942,512 | |||||||||||||||||||||||||||
Borrowings | 318,289 | — | — | 312,036 | 312,036 |
Note 10. Commitments and Contingencies
Litigation
In the normal course of business, the Company is involved in various legal proceedings. Management believes that the outcome of such proceedings will not materially affect the financial position, results of operations or cash flows of the Company.
33
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
On March 12, 2021, a purported class action was filed against the Company in the United States District Court for the Eastern District of North Carolina, Joseph McAlear, individually and on behalf of all others similarly situated v. Live Oak Bancshares, Inc. et al. The complaint alleged the existence of an agreement between the Company, nCino, Inc. and Apiture, LLC in which those companies purportedly sought to restrain the mobility of employees in violation of antitrust laws by agreeing not to solicit or hire each other’s employees. The complaint alleged violations of Section 1 of the federal Sherman Act (15 U.S.C. § 1) and violations of Sections 75-1 and 75-2 of the North Carolina General Statutes. The plaintiff sought monetary damages, including treble damages, entitlement to restitution, disgorgement, attorneys’ fees, and pre- and post-judgment interest. On October 12, 2021, the Company reached an agreement to settle the case with a proposed class of all persons (with certain exclusions) employed by the Company or its wholly-owned subsidiary, Live Oak Banking Company, Apiture, Inc. or nCino, Inc. in North Carolina at any time from January 27, 2017, through March 31, 2021. In the agreement, the Company agreed to pay $3.9 million. On October 13, 2021, the plaintiff filed a motion for preliminary approval of the settlement, which the court granted by order entered on November 23, 2021. After class-wide noticing, the plaintiff filed a motion for final approval on March 28, 2022, which the court granted by order entered on April 28, 2022. Pursuant to the terms of the settlement, the settlement became effective on June 11, 2022.
Financial Instruments with Off-Balance-Sheet Risk
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, credit risk in excess of the amount recognized in the balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as for on-balance-sheet instruments. A summary of the Company’s commitments is as follows:
September 30, 2022 | December 31, 2021 | ||||||||||
Commitments to extend credit | $ | 2,927,606 | $ | 2,634,387 | |||||||
Standby letters of credit | 25,912 | 10,753 | |||||||||
Airplane purchase agreement commitments | 30,000 | — | |||||||||
Total unfunded off-balance-sheet credit risk | $ | 2,983,518 | $ | 2,645,140 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the party. Collateral held varies, but may include accounts receivable, inventory, property and equipment, residential real estate and income-producing commercial properties. Commitment letters are issued after approval of the loan by the Credit Department and generally expire ninety days after issuance.
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held varies as specified above and is required in instances which the Company deems necessary.
The allowance for off-balance sheet credit exposures was $1.1 million and $739 thousand at September 30, 2022 and December 31, 2021, respectively.
As of September 30, 2022 and December 31, 2021, the Company recorded unfunded commitments to provide capital contributions for on-balance-sheet investments in the amount of $23.9 million and $10.4 million, respectively.
34
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Concentrations of Credit Risk
The distribution of commitments to extend credit approximates the distribution of loans outstanding. The Company does not have a significant number of credits to any single borrower or group of related borrowers whereby their retained unguaranteed exposure exceeds $20.0 million, except for twenty-two relationships that have a retained unguaranteed exposure of $656.3 million of which $381.8 million of the unguaranteed exposure has been disbursed.
Additionally, the Company has future minimum lease payments receivable under non-cancelable operating leases totaling $60.0 million, of which no relationships exceed $20.0 million.
The Company from time-to-time may have cash and cash equivalents on deposit with financial institutions that exceed federally-insured limits.
Note 11. Segments
The Company's management reporting process measures the performance of its operating segments based on internal operating structure, which is subject to change from time to time. Accordingly, the Company operates two reportable segments for management reporting purposes as discussed below:
Banking - This segment specializes in providing financing services to small businesses nationwide in targeted industries and deposit-related services to small businesses, consumers and other customers nationwide. The primary source of revenue for this segment is net interest income and secondarily the origination and sale of government guaranteed loans.
Fintech - This segment is involved in making strategic investments into emerging financial technology companies. The primary sources of revenue for this segment are principally gains and losses on equity method and equity security investments and management fees. The Fintech segment is comprised of the Company's direct wholly owned subsidiaries Live Oak Ventures and Canapi Advisors, and the investments held by those entities, as well as the Bank's investment in Apiture.
The following tables provide financial information for the Company's segments. The information provided under the caption “Other” represents operations not considered to be reportable segments and/or general operating expenses of the Company, and includes the parent company, other non-bank subsidiaries and elimination adjustments to reconcile the results of the operating segments to the unaudited condensed consolidated financial statements prepared in conformity with GAAP.
35
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Banking | Fintech | Other | Consolidated | ||||||||||||||||||||
As of and for the three months ended September 30, 2022 | |||||||||||||||||||||||
Interest income | $ | 115,819 | $ | 8 | $ | 7 | $ | 115,834 | |||||||||||||||
Interest expense | 31,581 | — | 367 | 31,948 | |||||||||||||||||||
Net interest income (loss) | 84,238 | 8 | (360) | 83,886 | |||||||||||||||||||
Provision for loan and lease credit losses | 14,169 | — | — | 14,169 | |||||||||||||||||||
Noninterest income | 27,268 | 29,980 | 476 | 57,724 | |||||||||||||||||||
Noninterest expense | 78,474 | 2,495 | 2,079 | 83,048 | |||||||||||||||||||
Income tax expense (benefit) | 1,344 | 416 | (235) | 1,525 | |||||||||||||||||||
Net income (loss) | $ | 17,519 | $ | 27,077 | $ | (1,728) | $ | 42,868 | |||||||||||||||
Total assets | $ | 9,140,943 | $ | 163,304 | $ | 10,403 | $ | 9,314,650 | |||||||||||||||
As of and for the three months ended September 30, 2021 | |||||||||||||||||||||||
Interest income | $ | 92,783 | $ | — | $ | 3 | $ | 92,786 | |||||||||||||||
Interest expense | 14,667 | — | 384 | 15,051 | |||||||||||||||||||
Net interest income (loss) | 78,116 | — | (381) | 77,735 | |||||||||||||||||||
Provision for loan and lease credit losses | 4,319 | — | — | 4,319 | |||||||||||||||||||
Noninterest income | 25,125 | (283) | 434 | 25,276 | |||||||||||||||||||
Noninterest expense | 52,423 | 1,223 | 1,813 | 55,459 | |||||||||||||||||||
Income tax expense (benefit) | 9,363 | (206) | 237 | 9,394 | |||||||||||||||||||
Net income (loss) | $ | 37,136 | $ | (1,300) | $ | (1,997) | $ | 33,839 | |||||||||||||||
Total assets | $ | 7,984,677 | $ | 113,117 | $ | 39,547 | $ | 8,137,341 |
36
Live Oak Bancshares, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
Banking | Fintech | Other | Consolidated | ||||||||||||||||||||
As of and for the nine months ended September 30, 2022 | |||||||||||||||||||||||
Interest income | $ | 307,780 | $ | 80 | $ | 3 | $ | 307,863 | |||||||||||||||
Interest expense | 64,961 | — | 1,303 | 66,264 | |||||||||||||||||||
Net interest income (loss) | 242,819 | 80 | (1,300) | 241,599 | |||||||||||||||||||
Provision for loan and lease credit losses | 21,272 | — | — | 21,272 | |||||||||||||||||||
Noninterest income | 64,371 | 152,878 | 1,672 | 218,921 | |||||||||||||||||||
Noninterest expense | 216,652 | 6,809 | 6,180 | 229,641 | |||||||||||||||||||
Income tax expense (benefit) | 10,152 | 26,138 | (1,099) | 35,191 | |||||||||||||||||||
Net income (loss) | $ | 59,114 | $ | 120,011 | $ | (4,709) | $ | 174,416 | |||||||||||||||
Total assets | $ | 9,140,943 | $ | 163,304 | $ | 10,403 | $ | 9,314,650 | |||||||||||||||
As of and for the nine months ended September 30, 2021 | |||||||||||||||||||||||
Interest income | $ | 268,856 | $ | 129 | $ | 25 | $ | 269,010 | |||||||||||||||
Interest expense | 48,967 | — | 896 | 49,863 | |||||||||||||||||||
Net interest income (loss) | 219,889 | 129 | (871) | 219,147 | |||||||||||||||||||
Provision for loan and lease credit losses | 11,292 | — | — | 11,292 | |||||||||||||||||||
Noninterest income | 82,459 | 42,361 | 1,624 | 126,444 | |||||||||||||||||||
Noninterest expense | 158,877 | 3,355 | 9,057 | 171,289 | |||||||||||||||||||
Income tax expense (benefit) | 19,143 | 10,008 | (2,989) | 26,162 | |||||||||||||||||||
Net income (loss) | $ | 113,036 | $ | 29,127 | $ | (5,315) | $ | 136,848 | |||||||||||||||
Total assets | $ | 7,984,677 | $ | 113,117 | $ | 39,547 | $ | 8,137,341 |
37
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following presents management’s discussion and analysis of the financial condition and results of operations of Live Oak Bancshares, Inc. (individually, “Bancshares” and collectively with its subsidiaries including Live Oak Banking Company, the “Company”). This discussion should be read in conjunction with the unaudited condensed consolidated financial statements and related notes included elsewhere in this quarterly report on Form 10-Q and with the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (the "2021 Form 10-K"). Results of operations for the periods included in this quarterly report on Form 10-Q are not necessarily indicative of results to be obtained during any future period.
Important Note Regarding Forward-Looking Statements
This quarterly report on Form 10-Q contains statements that management believes are forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995.
These statements generally relate to the financial condition, results of operations, plans, objectives, future performance or business of Live Oak Bancshares, Inc. (the "Company"). They usually can be identified by the use of forward-looking terminology, such as “believes,” “expects,” or “are expected to,” “plans,” “projects,” “goals,” “estimates,” “will,” “may,” “should,” “could,” “would,” “continues,” “intends to,” “outlook” or “anticipates,” or variations of these and similar words, or by discussions of strategies that involve risks and uncertainties. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including but not limited to, those described in this Report. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements management may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information actually known to the Company at the time. Management undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Forward-looking statements contained in this Report are based on current expectations, estimates and projections about the Company’s business, management’s beliefs and assumptions made by management. These statements are not guarantees of the Company’s future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in the forward-looking statements. These risks, uncertainties and assumptions include, without limitation:
•deterioration in the financial condition of borrowers resulting in significant increases in the Company’s loan and lease losses and provisions for those losses and other adverse impacts to results of operations and financial condition;
•changes in Small Business Administration ("SBA") rules, regulations and loan products, including specifically the Section 7(a) program, changes in SBA standard operating procedures or changes to the status of Live Oak Banking Company (the "Bank") as an SBA Preferred Lender;
•changes in rules, regulations or procedures for other government loan programs, including those of the United States Department of Agriculture (“USDA”);
•changes in interest rates that affect the level and composition of deposits, loan demand and the values of loan collateral, securities, and interest sensitive assets and liabilities;
•the failure of assumptions underlying the establishment of reserves for possible loan and lease losses;
•changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments;
•the continuing impacts of the Coronavirus Disease 2019 (“COVID-19”) pandemic on trade (including supply chains and export levels), travel, employee productivity and other economic activities that may have a destabilizing and negative effect on financial markets, economic activity and customer behavior;
•a reduction in or the termination of the Company’s ability to use the technology-based platform that is critical to the success of the Company’s business model or to develop a next-generation banking platform, including a failure in or a breach of the Company’s operational or security systems or those of its third party service providers;
38
•changes in financial market conditions, either internationally, nationally or locally in areas in which the Company conducts operations, including reductions in rates of business formation and growth, demand for the Company’s products and services, commercial and residential real estate development and prices, premiums paid in the secondary market for the sale of loans, and valuation of servicing rights;
•changes in accounting principles, policies, and guidelines applicable to bank holding companies and banking;
•fluctuations in markets for equity, fixed-income, commercial paper and other securities, which could affect availability, market liquidity levels, and pricing;
•the effects of competition from other commercial banks, non-bank lenders, consumer finance companies, credit unions, securities brokerage firms, insurance companies, money market and mutual funds, and other financial service providers operating in the Company’s market area and elsewhere, including providers operating regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone and the Internet;
•the Company's ability to attract and retain key personnel;
•changes in governmental monetary and fiscal policies as well as other legislative and regulatory changes, including with respect to SBA or USDA lending programs and investment tax credits;
•changes in political and economic conditions;
•the impact of heightened regulatory scrutiny of financial products and services, primarily led by the Consumer Financial Protection Bureau and various state agencies;
•the Company's ability to comply with any requirements imposed on it by regulators, and the potential negative consequences that may result;
•operational, compliance and other factors, including conditions in local areas in which the Company conducts business such as inclement weather or a reduction in the availability of services or products for which loan proceeds will be used, that could prevent or delay closing and funding loans before they can be sold in the secondary market;
•the effect of any mergers, acquisitions or other transactions, to which the Company or the Bank may from time to time be a party, including management’s ability to successfully integrate any businesses acquired;
•adverse results, including related fees and expenses, from pending or future lawsuits, government investigations or private actions;
•other risk factors listed from time to time in reports that the Company files with the SEC, including those described under “Risk Factors” in this Report; and
•the Company’s success at managing the risks involved in the foregoing.
Except as otherwise disclosed, forward-looking statements do not reflect: (i) the effect of any acquisitions, divestitures or similar transactions that have not been previously disclosed; (ii) any changes in laws, regulations or regulatory interpretations; or (iii) any change in current dividend or repurchase strategies, in each case after the date as of which such statements are made. All forward-looking statements speak only as of the date on which such statements are made, and the Company undertakes no obligation to update any statement, to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events.
Amounts in all tables in Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) have been presented in thousands, except percentage, time period, stock option, share and per share data or where otherwise indicated.
39
Nature of Operations
Bancshares is a financial holding company and a bank holding company headquartered in Wilmington, North Carolina incorporated under the laws of the state of North Carolina in December 2008. The Company conducts business operations primarily through its commercial bank subsidiary, Live Oak Banking Company (the “Bank”). The Bank was incorporated in February 2008 as a North Carolina-chartered commercial bank. The Bank specializes in providing lending and deposit related services to small businesses nationwide. The Bank identifies and extends lending to credit-worthy borrowers within specified industries, also called verticals, through expertise within those industries, and more broadly to select borrowers outside of those industries. A significant portion of the loans originated by the Bank are guaranteed by the SBA under the 7(a) Loan Program and the U.S. Department of Agriculture’s ("USDA") Rural Energy for America Program ("REAP"), Water and Environmental Program (“WEP”) and Business & Industry ("B&I") loan programs.
The Company’s wholly owned subsidiaries include the Bank, Government Loan Solutions (“GLS”), Live Oak Grove, LLC (“Grove”), Live Oak Ventures, Inc. (“Live Oak Ventures”), and Canapi Advisors, LLC (“Canapi Advisors”).
The Bank’s wholly owned subsidiaries are Live Oak Number One, Inc., Live Oak Clean Energy Financing LLC (“LOCEF”), Live Oak Private Wealth, LLC (“Live Oak Private Wealth”) and Tiburon Land Holdings, LLC (“TLH”). Live Oak Number One, Inc. holds properties foreclosed on by the Bank. LOCEF provides financing to entities for renewable energy applications and became a wholly owned subsidiary of the Bank during the first quarter of 2019. Live Oak Private Wealth provides high-net-worth individuals and families with strategic wealth and investment management services. During the first quarter of 2022, Jolley Asset Management, LLC (“JAM”) was merged into Live Oak Private Wealth. JAM was previously a wholly owned subsidiary of Live Oak Private Wealth. TLH was formed in the third quarter of 2022 to hold land adjacent to the Bank's headquarters consisting of wetlands and other protected property for the use and enjoyment of the Bank's employees and customers.
GLS is a management and technology consulting firm that advises and offers solutions and services to participants in the government guaranteed lending sector. GLS primarily provides services in connection with the settlement, accounting, and securitization processes for government guaranteed loans, including loans originated under the SBA 7(a) loan programs and USDA guaranteed loans. The Grove provides Company employees and business visitors an on-site restaurant location. Live Oak Ventures’ purpose is investing in businesses that align with the Company's strategic initiative to be a leader in financial technology. Canapi Advisors provides investment advisory services to a series of funds (the “Canapi Funds”) focused on providing venture capital to new and emerging financial technology companies.
The Company generates revenue primarily from net interest income and secondarily through origination and sale of government guaranteed loans. Income from the retention of loans is comprised principally of interest income. Income from the sale of loans is comprised of net gains on sales of loans along with loan servicing revenue and revaluation of related servicing assets. Offsetting these revenues are the cost of funding sources, provision for loan and lease credit losses, any costs related to foreclosed assets and other operating costs such as salaries and employee benefits, travel, professional services, advertising and marketing and tax expense. The Company also generates gains and losses arising from its financial technology investments in its fintech segment, as discussed more fully later in this section entitled “Results of Segment Operations.”
Results of Operations
Performance Summary
Three months ended September 30, 2022 compared with three months ended September 30, 2021
For the three months ended September 30, 2022, the Company reported net income of $42.9 million, or $0.96 per diluted share, compared to net income of $33.8 million, or $0.76 per diluted share, for the third quarter of 2021.
The increase in net income was largely due to the following items:
•Increase in equity method investment income of $30.4 million, largely driven by a $28.4 million gain related to the Company’s sale of its investment in Payrailz, LLC (“Payrailz”);
40
•Increase in net interest income of $6.2 million, or 7.9%, predominately from increases in volume for the total loan and lease portfolio, partially mitigated by a decrease in the net interest margin arising from an increase in interest-bearing liabilities combined with average cost of funds outpacing the average yield on interest earning assets;
•A net loss on loan servicing asset revaluation decreasing by $4.6 million, or 77.5%;
•The net gain on loans accounted for under the fair value option increasing by $5.5 million, or 529.1%, from a net loss of $1.0 million in the third quarter of 2021; and
•Decreased income tax expense of $7.9 million, or 83.8%, largely due to higher than expected investment tax credits arising from renewable energy investments in the third quarter of 2022.
Key factors partially offsetting the increase in net income for the third quarter of 2022 were:
•Provision for loan and lease credit losses increased $9.9 million, or 228.1%, compared to $4.3 million for the third quarter of 2021. The level of provision expense in the third quarter of 2022 was primarily the result of loan growth, charge-off experience impacts, increased levels of loans classified as held for investment and changes in the macroeconomic outlook;
•Decreased net gains on sales of loans of $9.6 million, or 50.8%, the result of lower volume of loan sales combined with overall weaker market conditions compared to those experienced in the prior year; and
•Increased noninterest expense of $27.6 million, or 49.7%, principally comprised of salaries and employee benefits up $15.3 million, or 54.2%, and $7.7 million in impairment charges related to a renewable energy tax credit investment closed in the third quarter of 2022.
Nine months ended September 30, 2022 compared with nine months ended September 30, 2021
For the nine months ended September 30, 2022, the Company reported a net income of $174.4 million, or $3.88 per diluted share, as compared to net income of $136.8 million, or $3.05 per diluted share, for the nine months ended September 30, 2021. This increase in net income was largely due to the following items:
•Increase in equity method investment income of $150.8 million, due to the above mentioned third quarter 2022 Payrailz gain of $28.4 million combined with the $120.5 million gain recognized in the second quarter of 2022 related to the sale of its investment in Finxact, Inc. ("Finxact"); and
•Increase in net interest income of $22.5 million, or 10.2%, predominately from increases in both average yield and volume for the total loan and lease portfolio. The growth in net interest income was mitigated by rising average cost of funds and moderate growth in interest-bearing liabilities.
Key factors partially offsetting the increase in net income for the first nine months of 2022 were:
•Decreased equity security investment gains of $42.0 million, due to the Company’s $44.1 million second quarter 2021 fair value gain from its investment in Greenlight Financial Technologies, Inc. (“Greenlight”);
•Provision for loan and lease credit losses increasing $10.0 million, or 88.4%, compared to $11.3 million in the first nine months of 2021. The level of provision expense in the year to date period of 2022 was primarily the result of the above mentioned factors driving the increase for the third quarter of 2022;
•Decreased net gains on sales of loans of $11.1 million, or 23.7%, combined with an increased loss on loan servicing asset revaluation of $4.0 million, or 52.8%, and a net gain on loans accounted for under the fair value option decreasing by $3.8 million, or 89.0%, all principally the result of weaker overall market conditions emerging in 2022 as compared to the first nine months of 2021;
41
•Increased noninterest expense of $58.4 million, or 34.1%, principally comprised of salaries and employee benefits up $35.8 million, or 38.7%, advertising and marketing expense up $3.5 million, or 110.6%, technology expense up $3.4 million, or 21.2%, contributions and donations up $4.4 million, or 221.0%; and increased impairment charges of $4.6 million related to renewable energy tax credits; and
•Increased income tax expense of $9.0 million primarily due the above discussed increase in net income.
Net Interest Income and Margin
Net interest income represents the difference between the income that the Company earns on interest-earning assets and the cost of interest-bearing liabilities. The Company’s net interest income depends upon the volume of interest-earning assets and interest-bearing liabilities and the interest rates that the Company earns or pays on them, respectively. Net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, referred to as “volume changes.” It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other borrowed funds, referred to as “rate changes.” As a bank without a branch network, the Bank gathers deposits over the Internet and in the community in which it is headquartered. Due to the nature of a branchless bank and the relatively low overhead required for deposit gathering, the rates that the Bank offers are generally above the industry average.
Three months ended September 30, 2022 compared with three months ended September 30, 2021
For the three months ended September 30, 2022, net interest income increased $6.2 million, or 7.9%, to $83.9 million compared to $77.7 million for the three months ended September 30, 2021. This increase was principally due to growth in the volume for the total loan and lease portfolio outpacing moderate growth in interest-bearing liabilities combined with an increase in average cost of funds which exceeded the increase in average yield on interest-earning assets. This increase in net interest income over the prior year was significantly higher when excluding the effects of declining levels of Paycheck Protection Program (“PPP”) loan net interest income for the compared period, which has been declining over time as PPP loans are paid down. Excluding PPP loan impacts of $1.2 million, comprised of amortization of net deferred fees combined with a 1% annualized interest rate less the related interest expense from funding activity, net interest income increased by $17.2 million. Average interest-earning assets increased by $926.6 million, or 12.0%, to $8.66 billion for the three months ended September 30, 2022, compared to $7.74 billion for the three months ended September 30, 2021, while the yield on average interest-earning assets increased fifty-five basis points to 5.31%. The cost of funds on interest-bearing liabilities for the three months ended September 30, 2022, increased seventy-five basis points to 1.55% while the average balance of interest-bearing liabilities increased by $704.9 million, or 9.5%, over the three months ended September 30, 2021. The increase in average interest-bearing liabilities was largely driven by funding for significant loan originations and growth. This increase was muted by a $755.3 million reduction in average borrowings largely related to the Federal Reserve Bank's Paycheck Protection Program Liquidity Facility ("PPPLF") repayments since September 30, 2021. As indicated in the rate/volume table below, the overall increase discussed above is reflected in increased interest income of $23.0 million outpacing growth in interest expense of $16.9 million for the third quarter of 2022 compared to the third quarter of 2021. For the three months ended September 30, 2021, compared to the three months ended September 30, 2022, net interest margin decreased from 3.99% to 3.84%. As of September 30, 2022, the Company had $23.9 million in PPP loan balances on its books which includes $490 thousand in net deferred fees remaining to be recognized into future interest income. The Company expects to recognize most of the remaining net deferred fees for PPP loans in 2022.
42
Nine months ended September 30, 2022 compared with nine months ended September 30, 2021
For the nine months ended September 30, 2022, net interest income increased $22.5 million, or 10.2%, to $241.6 million compared to $219.1 million for the nine months ended September 30, 2021. This increase was principally due to growth in both average yield and volume for the total loan and lease portfolio outpacing growth in both interest-bearing liabilities and average cost of funds. This increase in net interest income over the prior year was significantly higher when excluding the effects of declining levels of PPP loan net interest income for the compared period. Excluding PPP loan impacts of $6.5 million as defined above, net interest income increased by $59.9 million. Average interest-earning assets increased by $566.9 million, or 7.4%, to $8.26 billion for the nine months ended September 30, 2022, compared to $7.69 billion for the nine months ended September 30, 2021, while the yield on average interest-earning assets increased thirty-one basis points to 4.99%. The cost of funds on interest-bearing liabilities for the nine months ended September 30, 2022, increased twenty-four basis points to 1.13% while the average balance of interest-bearing liabilities increased by $349.6 million, or 4.7%, over the nine months ended September 30, 2021. The increase in average interest-bearing liabilities was also largely driven by funding for significant loan originations and growth. This increase was muted by a $1.05 billion reduction in average borrowings largely related to PPPLF repayments since September 30, 2021. As indicated in the rate/volume table below, the overall increase discussed above is reflected in increased interest income of $38.9 million as compared to an increase in interest expense of $16.4 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021. For the nine months ended September 30, 2021 compared to the nine months ended September 30, 2022, net interest margin increased from 3.81% to 3.91%.
During the first nine months of 2022, the Federal Reserve increased the federal funds target rate by 300 basis points. In September 2022, the Federal Reserve released federal funds target rate midpoint projections which implied an additional increase of approximately 125 basis points in the remainder of 2022 and an increase of approximately 30 basis points by the end of 2023. Of the additional increases anticipated in 2022, a 75 basis point increase is currently expected to occur in November 2022. There can be no assurance that any further increases in the federal funds rate will occur, and if they do, the amount and timing of actual increases are subject to change. See Item 3. Quantitative and Qualitative Disclosures About Market Risk for information about the Company’s sensitivity to interest rates.
43
Average Balances and Yields. The following table presents information regarding average balances for assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amount of interest expense on average interest-bearing liabilities, and the resulting average yields and costs. The yields and costs for the periods indicated are derived by dividing the income or expense by the average balances for assets or liabilities, respectively, for the periods presented and annualizing that result. Loan fees are included in interest income on loans.
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | ||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Interest-earning balances in other banks | $ | 225,959 | $ | 1,375 | 2.41 | % | $ | 452,830 | $ | 221 | 0.19 | % | |||||||||||||||||||||||
Federal funds sold | 187,014 | 1,073 | 2.28 | 9,260 | 3 | 0.13 | |||||||||||||||||||||||||||||
Investment securities | 1,040,076 | 5,506 | 2.10 | 808,697 | 3,174 | 1.56 | |||||||||||||||||||||||||||||
Loans held for sale | 1,000,912 | 16,156 | 6.40 | 1,098,940 | 15,090 | 5.45 | |||||||||||||||||||||||||||||
Loans and leases held for investment(1) | 6,208,447 | 91,724 | 5.86 | 5,366,088 | 74,298 | 5.49 | |||||||||||||||||||||||||||||
Total interest-earning assets | 8,662,408 | 115,834 | 5.31 | 7,735,815 | 92,786 | 4.76 | |||||||||||||||||||||||||||||
Less: Allowance for credit losses on loans and leases | (65,511) | (56,411) | |||||||||||||||||||||||||||||||||
Noninterest-earning assets | 598,220 | 581,771 | |||||||||||||||||||||||||||||||||
Total assets | $ | 9,195,117 | $ | 8,261,175 | |||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Savings | $ | 4,009,928 | $ | 16,775 | 1.66 | % | $ | 3,367,168 | $ | 4,359 | 0.51 | % | |||||||||||||||||||||||
Money market accounts | 100,074 | 72 | 0.29 | 104,576 | 74 | 0.28 | |||||||||||||||||||||||||||||
Certificates of deposit | 3,978,793 | 14,706 | 1.47 | 3,156,834 | 9,726 | 1.22 | |||||||||||||||||||||||||||||
Total deposits | 8,088,795 | 31,553 | 1.55 | 6,628,578 | 14,159 | 0.85 | |||||||||||||||||||||||||||||
Borrowings | 63,207 | 395 | 2.48 | 818,511 | 892 | 0.43 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 8,152,002 | 31,948 | 1.55 | 7,447,089 | 15,051 | 0.80 | |||||||||||||||||||||||||||||
Noninterest-bearing deposits | 133,676 | 79,006 | |||||||||||||||||||||||||||||||||
Noninterest-bearing liabilities | 84,597 | 46,907 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 824,842 | 688,173 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 9,195,117 | $ | 8,261,175 | |||||||||||||||||||||||||||||||
Net interest income and interest rate spread | $ | 83,886 | 3.76 | % | $ | 77,735 | 3.96 | % | |||||||||||||||||||||||||||
Net interest margin | 3.84 | % | 3.99 | % | |||||||||||||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities | 106.26 | % | 103.88 | % |
(1)Average loan and lease balances include non-accruing loans and leases.
44
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | ||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Interest-earning balances in other banks | $ | 259,212 | $ | 2,402 | 1.24 | % | $ | 433,219 | $ | 752 | 0.23 | % | |||||||||||||||||||||||
Federal funds sold | 92,127 | 1,275 | 1.85 | 22,151 | 19 | 0.11 | |||||||||||||||||||||||||||||
Investment securities | 950,787 | 12,951 | 1.82 | 769,890 | 9,078 | 1.58 | |||||||||||||||||||||||||||||
Loans held for sale | 1,078,743 | 47,308 | 5.86 | 1,127,924 | 45,383 | 5.38 | |||||||||||||||||||||||||||||
Loans and leases held for investment(1) | 5,876,078 | 243,927 | 5.55 | 5,336,824 | 213,778 | 5.36 | |||||||||||||||||||||||||||||
Total interest-earning assets | 8,256,947 | 307,863 | 4.99 | 7,690,008 | 269,010 | 4.68 | |||||||||||||||||||||||||||||
Less: Allowance for credit losses on loans and leases | (63,613) | (53,589) | |||||||||||||||||||||||||||||||||
Noninterest-earning assets | 610,330 | 599,902 | |||||||||||||||||||||||||||||||||
Total assets | $ | 8,803,664 | $ | 8,236,321 | |||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Interest-bearing checking | $ | — | $ | — | — | % | $ | 102,566 | $ | 442 | 0.58 | % | |||||||||||||||||||||||
Savings | 3,838,150 | 29,153 | 1.02 | 2,945,535 | 12,180 | 0.55 | |||||||||||||||||||||||||||||
Money market accounts | 94,901 | 182 | 0.26 | 105,048 | 239 | 0.30 | |||||||||||||||||||||||||||||
Certificates of deposit | 3,749,894 | 35,343 | 1.26 | 3,129,084 | 33,062 | 1.41 | |||||||||||||||||||||||||||||
Total deposits | 7,682,945 | 64,678 | 1.13 | 6,282,233 | 45,923 | 0.98 | |||||||||||||||||||||||||||||
Borrowings | 152,157 | 1,586 | 1.39 | 1,203,240 | 3,940 | 0.44 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 7,835,102 | 66,264 | 1.13 | 7,485,473 | 49,863 | 0.89 | |||||||||||||||||||||||||||||
Noninterest-bearing deposits | 105,629 | 76,304 | |||||||||||||||||||||||||||||||||
Noninterest-bearing liabilities | 64,205 | 43,819 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 798,728 | 630,725 | |||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 8,803,664 | $ | 8,236,321 | |||||||||||||||||||||||||||||||
Net interest income and interest rate spread | $ | 241,599 | 3.86 | % | $ | 219,147 | 3.79 | % | |||||||||||||||||||||||||||
Net interest margin | 3.91 | % | 3.81 | % | |||||||||||||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities | 105.38 | % | 102.73 | % |
(1)Average loan and lease balances include non-accruing loans and leases.
45
Rate/Volume Analysis. The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, increases or decreases attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2022 vs. 2021 | 2022 vs. 2021 | ||||||||||||||||||||||||||||||||||
Increase (Decrease) Due to | Increase (Decrease) Due to | ||||||||||||||||||||||||||||||||||
Rate | Volume | Total | Rate | Volume | Total | ||||||||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||||||||
Interest-earning balances in other banks | $ | 1,900 | $ | (746) | $ | 1,154 | $ | 2,607 | $ | (957) | $ | 1,650 | |||||||||||||||||||||||
Federal funds sold | 531 | 539 | 1,070 | 742 | 514 | 1,256 | |||||||||||||||||||||||||||||
Investment securities | 1,265 | 1,067 | 2,332 | 1,574 | 2,299 | 3,873 | |||||||||||||||||||||||||||||
Loans held for sale | 2,530 | (1,464) | 1,066 | 3,993 | (2,068) | 1,925 | |||||||||||||||||||||||||||||
Loans and leases held for investment | 5,372 | 12,054 | 17,426 | 8,156 | 21,993 | 30,149 | |||||||||||||||||||||||||||||
Total interest income | 11,598 | 11,450 | 23,048 | 17,072 | 21,781 | 38,853 | |||||||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||||||
Interest-bearing checking | — | — | — | — | (442) | (442) | |||||||||||||||||||||||||||||
Savings | 10,656 | 1,760 | 12,416 | 11,738 | 5,235 | 16,973 | |||||||||||||||||||||||||||||
Money market accounts | 1 | (3) | (2) | (36) | (21) | (57) | |||||||||||||||||||||||||||||
Certificates of deposit | 2,195 | 2,785 | 4,980 | (3,924) | 6,205 | 2,281 | |||||||||||||||||||||||||||||
Borrowings | 2,275 | (2,772) | (497) | 4,845 | (7,199) | (2,354) | |||||||||||||||||||||||||||||
Total interest expense | 15,127 | 1,770 | 16,897 | 12,623 | 3,778 | 16,401 | |||||||||||||||||||||||||||||
Net interest income | $ | (3,529) | $ | 9,680 | $ | 6,151 | $ | 4,449 | $ | 18,003 | $ | 22,452 |
Provision for Loan and Lease Credit Losses
The provision for loan and lease credit losses represents the amount necessary to be charged against the current period’s earnings to maintain the ACL on loans and leases at a level that the Company believes is appropriate in relation to the estimated losses inherent in the loan and lease portfolio.
Losses inherent in loan relationships are mitigated if a portion of the loan is guaranteed by the SBA or USDA. Typical SBA 7(a) and USDA guarantees range from 50% to 90% depending on loan size and type, which serve to reduce the risk profile of these loans. The Company believes that its focus on compliance with regulations and guidance from the SBA and USDA are key factors to managing this risk.
For the third quarter of 2022, there was a provision for loan and lease credit losses of $14.2 million compared to $4.3 million for the same period in 2021, an increase of $9.9 million. For the first nine months of 2022, there was a provision for loan and lease credit losses of $21.3 million compared to $11.3 million for the same period in 2021, an increase of $10.0 million. The increase in provision expense as compared to the third quarter of 2021 and the first nine months of 2021 was primarily the result of loan growth, charge-off experience impacts, a transfer of $729.5 million in loans carried at amortized cost, including $694.0 million in guaranteed loans, from held for sale to held for investment and changes in the macroeconomic outlook. See “Results of Operations” discussion of “Net Gains on Sales of Loans” for additional information influencing management's intent to hold more loans for investment.
Loans and leases held for investment at historical cost were $6.35 billion as of September 30, 2022, increasing by $1.6 billion, or 34.3%, compared to September 30, 2021. Excluding PPP loans and net unearned fees on those loans, the balance in loans and leases held for investment at historical cost was $6.32 billion at September 30, 2022, an increase of $2.09 billion, or 49.3%, over September 30, 2021.
46
Net charge-offs for loans and leases carried at historical cost were $1.7 million, or 0.12% of average quarterly loans and leases held for investment, carried at historical cost, on an annualized basis, for the three months ended September 30, 2022, compared to net charge-offs of $2.5 million, or 0.21%, for the three months ended September 30, 2021. For the nine months ended September 30, 2022, net charge-offs totaled $6.6 million compared to $3.9 million for the nine months ended September 30, 2021, an increase of $2.6 million, or 67.6%. The increase in net charge-offs for the first nine months of 2022 was anticipated following the expiration of government subsidies and the return to expected losses consistent with pre-Covid historical experience. Net charge-offs are a key element of historical experience in the Company's estimation of the allowance for credit losses on loans and leases.
In addition, nonperforming loans and leases not guaranteed by the SBA or USDA, excluding $2.7 million and $6.3 million accounted for under the fair value option at September 30, 2022 and 2021, respectively, totaled $14.3 million, which was 0.23% of the held for investment loan and lease portfolio carried at historical cost at September 30, 2022, compared to $20.5 million, or 0.43% of loans and leases held for investment carried at historical cost at September 30, 2021. Nonperforming loans and leases carried at historical cost which are not guaranteed by the SBA or USDA were 0.23% and 0.48% of the historical cost portion of the held for investment loan and lease portfolio, excluding PPP loans, at September 30, 2022 and 2021, respectively.
Noninterest Income
Noninterest income is principally comprised of net gains from the sale of SBA and USDA-guaranteed loans along with loan servicing revenue and related revaluation of the servicing asset. Revenue from the sale of loans depends upon the volume, maturity structure and rates of underlying loans as well as the pricing and availability of funds in the secondary markets prevailing in the period between completed loan funding and closing of sale. In addition, the loan servicing revaluation is significantly impacted by changes in market rates and other underlying assumptions such as prepayment speeds and default rates. Net gain (loss) on loans accounted for under the fair value option is also significantly impacted by changes in market rates, prepayment speeds and inherent credit risk. Other less consistent elements of noninterest income include gains and losses on investments.
The following table shows the components of noninterest income and the dollar and percentage changes for the periods presented.
Three Months Ended September 30, | 2022/2021 Increase (Decrease) | ||||||||||||||||||||||
2022 | 2021 | Amount | Percent | ||||||||||||||||||||
Noninterest income | |||||||||||||||||||||||
Loan servicing revenue | $ | 6,230 | $ | 6,278 | $ | (48) | (0.8) | % | |||||||||||||||
Loan servicing asset revaluation | (1,324) | (5,878) | 4,554 | 77.5 | |||||||||||||||||||
Net gains on sales of loans | 9,275 | 18,860 | (9,585) | (50.8) | |||||||||||||||||||
Net gain (loss) on loans accounted for under the fair value option | 4,420 | (1,030) | 5,450 | 529.1 | |||||||||||||||||||
Equity method investments income (loss) | 29,136 | (1,250) | 30,386 | 2,430.9 | |||||||||||||||||||
Equity security investments gains (losses), net | 876 | 176 | 700 | 397.7 | |||||||||||||||||||
Lease income | 2,516 | 2,527 | (11) | (0.4) | |||||||||||||||||||
Management fee income | 2,844 | 1,489 | 1,355 | 91.0 | |||||||||||||||||||
Other noninterest income | 3,751 | 4,104 | (353) | (8.6) | |||||||||||||||||||
Total noninterest income | $ | 57,724 | $ | 25,276 | $ | 32,448 | 128.4 | % |
47
Nine Months Ended September 30, | 2022/2021 Increase (Decrease) | ||||||||||||||||||||||
2022 | 2021 | Amount | Percent | ||||||||||||||||||||
Noninterest income | |||||||||||||||||||||||
Loan servicing revenue | $ | 19,063 | $ | 18,930 | $ | 133 | 0.7 | % | |||||||||||||||
Loan servicing asset revaluation | (11,561) | (7,566) | (3,995) | (52.8) | |||||||||||||||||||
Net gains on sales of loans | 35,882 | 47,023 | (11,141) | (23.7) | |||||||||||||||||||
Net gain (loss) on loans accounted for under the fair value option | 475 | 4,323 | (3,848) | (89.0) | |||||||||||||||||||
Equity method investments income (loss) | 146,068 | (4,685) | 150,753 | 3,217.8 | |||||||||||||||||||
Equity security investments gains (losses), net | 2,487 | 44,534 | (42,047) | (94.4) | |||||||||||||||||||
Lease income | 7,529 | 7,742 | (213) | (2.8) | |||||||||||||||||||
Management fee income | 6,890 | 4,896 | 1,994 | 40.7 | |||||||||||||||||||
Other noninterest income | 12,088 | 11,247 | 841 | 7.5 | |||||||||||||||||||
Total noninterest income | $ | 218,921 | $ | 126,444 | $ | 92,477 | 73.1 | % |
For the three months ended September 30, 2022, noninterest income increased by $32.4 million, or 128.4%, compared to the three months ended September 30, 2021. The increase over the prior year is the result of the $28.4 million Payrailz gain included in equity method investment income, combined with a decrease in the net loss on servicing asset revaluation of $4.6 million and a $5.5 million increase in net gains on loans accounted for under the fair value option. Partially offsetting the increase over the prior year was decreased net gains on sales of loans of $9.6 million.
For the nine months ended September 30, 2022, noninterest income increased by $92.5 million, or 73.1%, compared to the nine months ended September 30, 2021. The increase over the prior year is also the result of the above mentioned Payrailz gain combined with the $120.5 million Finxact gain recognized in the second quarter of 2022. Partially offsetting the increase over the prior year was a decrease in equity security investment gains of $42.0 million, related to the 2021 Greenlight gain. Also partially offsetting the increase over the first nine months of 2021 was decreased net gains on sales of loans of $11.1 million, an increased loss on loan servicing asset revaluation of $4.0 million, and a decreased net gain on loans accounted for under the fair value option of $3.8 million.
The following table reflects loan and lease production, sales of guaranteed loans and the aggregate balance in guaranteed loans sold. These components are key drivers of the Company's noninterest income.
Three Months Ended September 30, | Three Months Ended June 30, | Three Months Ended March 31, | |||||||||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||
Amount of loans and leases originated | $ | 1,005,235 | $ | 1,063,190 | $ | 959,635 | $ | 1,153,693 | $ | 865,063 | $ | 1,180,219 | |||||||||||||||||||||||
Guaranteed portions of loans sold | 148,110 | 201,903 | 68,818 | 130,858 | 219,703 | 136,747 | |||||||||||||||||||||||||||||
Outstanding balance of guaranteed loans sold(1) | 2,671,705 | 2,731,031 | 2,681,079 | 2,694,931 | 2,786,403 | 2,843,963 |
Nine Months Ended September 30, | For years ended December 31, | ||||||||||||||||||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||||||||
Amount of loans and leases originated | $ | 2,829,933 | $ | 3,397,102 | $ | 4,480,725 | $ | 4,450,198 | $ | 2,001,886 | $ | 1,765,680 | |||||||||||||||||||||||
Guaranteed portions of loans sold | 436,631 | 469,508 | 668,462 | 542,596 | 340,374 | 945,178 | |||||||||||||||||||||||||||||
Outstanding balance of guaranteed loans sold(1) | 2,671,705 | 2,731,031 | 2,756,915 | 2,819,625 | 2,746,480 | 3,045,460 |
(1)This represents the outstanding principal balance of guaranteed loans serviced, as of the last day of the applicable period, which have been sold into the secondary market.
48
Changes in various components of noninterest income are discussed in more detail below.
Loan Servicing Asset Revaluation: The Company revalues its serviced loan portfolio at least quarterly. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as adequate compensation for servicing, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses, with the prepayment speed being one of the most sensitive assumptions. For the three months ended September 30, 2022, there was a negative loan servicing revaluation adjustment of $1.3 million, compared to $5.9 million for the three months ended September 30, 2021, a decrease in expense of $4.6 million, or 77.5%. For the nine months ended September 30, 2022 there was negative loan servicing revaluation adjustment of $11.6 million compared to $7.6 million for the nine months ended September 30, 2021, an increase in expense of $4.0 million, or 52.8%. The decrease in the loss on valuation of the servicing asset compared to the third quarter of 2021 was principally the result of positive movements in market pricing, particularly as it relates to variable products, during the third quarter of 2022. The increase in the loss on loan servicing valuation when comparing to the first nine months of 2021 is principally the result of the emergence of weaker market conditions in 2022 than those experienced in the first nine months of the prior year.
Net Gains on Sales of Loans: For the three months ended September 30, 2022, net gains on sales of loans decreased $9.6 million, or 50.8%, compared to the three months ended September 30, 2021. The volume of guaranteed loans sold decreased $53.8 million, or 26.6%, for the three months ended September 30, 2022 to $148.1 million from $201.9 million in the three months ended September 30, 2021. For the nine months ended September 30, 2022, net gains on sales of loans decreased $11.1 million, or 23.7%, compared to the nine months ended September 30, 2021. For the nine months ended September 30, 2022, the volume of guaranteed loans sold decreased $32.9 million, or 7.0%, to $436.6 million from $469.5 million for the nine months ended September 30, 2021. The average net gain on loan sale premium decreased from 110% to 108% in the third quarters of 2021 and 2022, respectively, and decreased from 110% to 109% in the first nine months of 2021 and 2022, respectively. The decrease in net gains on sales of loans for both periods was principally the result of lower loan sales volume combined with negative market conditions beginning to materialize in 2022, as discussed above. Accordingly, these market trends influenced the Company's appetite for loan sales during periods of weaker premiums in the current year.
Net Gain (Loss) on Loans Accounted for Under the Fair Value Option: For the three months ended September 30, 2022, the Company had a net gain on loans accounted for under the fair value option of $4.4 million compared to a net loss of $1.0 million for the third quarter of 2021, a positive change of $5.5 million, or 529.1%. For the nine months ended September 30, 2022, the Company had a net gain on loans accounted for under the fair value option of $475 thousand compared to a net gain of $4.3 million for the same period of 2021, a negative change of $3.8 million, or 89.0%. The carrying amount of loans accounted for under the fair value option at September 30, 2022 and 2021 was $512.2 million (all classified as held for investment) and $725.4 million ($27.4 million classified as held for sale and $698.0 million classified as held for investment), respectively, a decrease of $213.2 million, or 29.4%. The increased net gain on loans accounted for under the fair value option during third quarter of 2022 compared to the third quarter of 2021 was largely the result of positive movements in market pricing, as discussed above relative to loan servicing, in combination with continued amortization of the underlying loan portfolio. The decreased net gain on loans accounted for under the fair value option during the first nine months of 2022 as compared to the prior comparative period is principally the result of the emergence of weaker market conditions than those experienced in the first nine months of 2021.
Noninterest Expense
Noninterest expense comprises all operating costs of the Company, such as employee related costs, travel, professional services, advertising and marketing expenses, exclusive of interest and income tax expense.
49
The following table shows the components of noninterest expense and the related dollar and percentage changes for the periods presented.
Three Months Ended September 30, | 2022/2021 Increase (Decrease) | ||||||||||||||||||||||
2022 | 2021 | Amount | Percent | ||||||||||||||||||||
Noninterest expense | |||||||||||||||||||||||
Salaries and employee benefits | $ | 43,479 | $ | 28,202 | $ | 15,277 | 54.2 | % | |||||||||||||||
Non-employee expenses: | |||||||||||||||||||||||
Travel expense | 2,372 | 1,819 | 553 | 30.4 | % | ||||||||||||||||||
Professional services expense | 2,505 | 4,251 | (1,746) | (41.1) | |||||||||||||||||||
Advertising and marketing expense | 2,621 | 1,631 | 990 | 60.7 | |||||||||||||||||||
Occupancy expense | 2,519 | 2,042 | 477 | 23.4 | |||||||||||||||||||
Technology expense | 7,770 | 6,150 | 1,620 | 26.3 | |||||||||||||||||||
Equipment expense | 3,761 | 3,706 | 55 | 1.5 | |||||||||||||||||||
Other loan origination and maintenance expense | 3,376 | 3,489 | (113) | (3.2) | |||||||||||||||||||
Renewable energy tax credit investment impairment | 7,721 | 60 | 7,661 | 12,768.3 | |||||||||||||||||||
FDIC insurance | 2,697 | 1,670 | 1,027 | 61.5 | |||||||||||||||||||
Contributions and donations | 191 | 523 | (332) | (63.5) | |||||||||||||||||||
Other expense | 4,036 | 1,916 | 2,120 | 110.6 | |||||||||||||||||||
Total non-employee expenses | 39,569 | 27,257 | 12,312 | 45.2 | % | ||||||||||||||||||
Total noninterest expense | $ | 83,048 | $ | 55,459 | $ | 27,589 | 49.7 | % |
Nine Months Ended September 30, | 2022/2021 Increase (Decrease) | ||||||||||||||||||||||
2022 | 2021 | Amount | Percent | ||||||||||||||||||||
Noninterest expense | |||||||||||||||||||||||
Salaries and employee benefits | $ | 128,262 | $ | 92,468 | $ | 35,794 | 38.7 | % | |||||||||||||||
Non-employee expenses: | |||||||||||||||||||||||
Travel expense | 6,627 | 4,027 | 2,600 | 64.6 | |||||||||||||||||||
Professional services expense | 9,284 | 11,411 | (2,127) | (18.6) | |||||||||||||||||||
Advertising and marketing expense | 6,651 | 3,158 | 3,493 | 110.6 | |||||||||||||||||||
Occupancy expense | 7,619 | 6,378 | 1,241 | 19.5 | |||||||||||||||||||
Technology expense | 19,585 | 16,159 | 3,426 | 21.2 | |||||||||||||||||||
Equipment expense | 11,361 | 11,128 | 233 | 2.1 | |||||||||||||||||||
Other loan origination and maintenance expense | 9,511 | 10,123 | (612) | (6.0) | |||||||||||||||||||
Renewable energy tax credit investment impairment | 7,771 | 3,187 | 4,584 | 143.8 | |||||||||||||||||||
FDIC insurance | 6,833 | 5,139 | 1,694 | 33.0 | |||||||||||||||||||
Contributions and donations | 6,429 | 2,003 | 4,426 | 221.0 | |||||||||||||||||||
Other expense | 9,708 | 6,108 | 3,600 | 58.9 | |||||||||||||||||||
Total non-employee expenses | 101,379 | 78,821 | 22,558 | 28.6 | % | ||||||||||||||||||
Total noninterest expense | $ | 229,641 | $ | 171,289 | $ | 58,352 | 34.1 | % |
Total noninterest expense for the three and nine months ended September 30, 2022, increased $27.6 million, or 49.7%, and $58.4 million, or 34.1%, respectively, compared to the same periods in 2021. The increase in noninterest expense for the comparable three and nine month periods was largely driven by various components, as discussed below.
50
Salaries and employee benefits: Total personnel expense for the three and nine months ended September 30, 2022 increased by $15.3 million, or 54.2%, and $35.8 million, or 38.7%, respectively, compared to the same periods in 2021. The increase in salaries and employee benefits was principally related to continued investment in human resources to support strategic and growth initiatives. Additional bonus accruals of $7.5 million and $3.0 million were included in both the second and third quarters of 2022 related to the earlier discussed Finxact and Payrailz gains, respectively, while the second quarter of 2021 included an additional $4.0 million bonus accrual, related to earlier mentioned Greenlight gain. Total full-time equivalent employees increased from 755 at September 30, 2021, to 940 at September 30, 2022. Salaries and employee benefits expense included $5.0 million and $15.1 million of stock-based compensation for the three and nine months ended September 30, 2022, respectively, compared to $3.7 million and $12.8 million for the three and nine months ended September 30, 2021, respectively. Expenses related to the employee stock purchase program, stock grants, stock option compensation and restricted stock expense are all considered stock-based compensation.
Travel expense: For the nine months ended September 30, 2022, travel expenses increased $2.6 million, or 64.6%, compared to the same period in 2021. Travel expenses increased primarily in relation to supporting both loan origination volume and the customer base as travel restrictions have eased combined with inflationary impacts on travel related costs.
Professional service expense: For the three and nine months ended September 30, 2022, professional service expenses decreased $1.7 million, or 41.1%, and $2.1 million, or 18.6%, respectively, compared to the same periods in 2021. The decrease compared to the prior periods was largely driven by lower legal fees.
Advertising and marketing expense: For the three and nine months ended September 30, 2022, advertising and marketing expense increased $990 thousand, or 60.7%, and $3.5 million, or 110.6%, respectively, compared to the same periods in 2021. Increases were largely driven by a continuation of renewed marketing events.
Technology expense: For the three and nine months ended September 30, 2022, technology expense increased $1.6 million, or 26.3%, and $3.4 million, or 21.2%, respectively, compared to the same periods in 2021. This increase was primarily related to enhanced investments in the Company’s technology resources.
Renewable energy tax credit investment impairment: During the third quarter of 2022, the Company recognized $7.7 million in impairment charges related to a new renewable energy tax credit investment that was fully funded. Investments of this type generate a return primarily through the realization of income tax credits and other benefits; accordingly, impairment of the investment amount is recognized in conjunction with the realization of related tax benefits. Partially offsetting this increase over the first nine months of 2021 was $3.1 million in impairment charges for a first quarter 2021 renewable energy tax credit investment.
Contributions and donations: For the nine months ended September 30, 2022, contributions and donations expense increased $4.4 million, or 221.0%, compared to the same period in 2021. This increase was related to a special charitable donation during the second quarter of 2022 of $5.0 million made in connection with the earlier discussed Finxact gain.
Income Tax Expense
For the three months ended September 30, 2022, income tax expense was $1.5 million compared to $9.4 million for the third quarter of 2021, and the Company’s effective tax rates were 3.4% and 21.7%, respectively. For the nine months ended September 30, 2022, income tax expense was $35.2 million compared to $26.2 million for the first nine months of 2021, and the Company’s effective tax rates were 16.8% and 16.0%, respectively. The lower level of income tax expense and effective tax rate for the third quarter of 2022 as compared to the same period in 2021 was principally the result of higher than anticipated investment tax credits related to renewable energy investments, arising from impacts of the passage of the Inflation Reduction Act of 2022 combined with higher than expected costs, as a result of the ongoing inflationary environment. The increase in income tax expense for first nine months of 2022 compared to the comparative period of 2021 was primarily from increased pretax income during the current period, largely a product of the earlier discussed Finxact and Payrailz gains.
51
Results of Segment Operations
The Company’s operations are managed along two primary operating segments Banking and Fintech. A description of each segment and the methodologies used to measure financial performance is described in Note 11. Segments in the accompanying Notes to the Unaudited Condensed Consolidated Financial Statements. Net income (loss) by operating segment is presented below:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Banking | $ | 17,519 | $ | 37,136 | $ | 59,114 | $ | 113,036 | |||||||||||||||
Fintech | 27,077 | (1,300) | 120,011 | 29,127 | |||||||||||||||||||
Other | (1,728) | (1,997) | (4,709) | (5,315) | |||||||||||||||||||
Consolidated net income | $ | 42,868 | $ | 33,839 | $ | 174,416 | $ | 136,848 |
Banking
For the three and nine months ended September 30, 2022, net income decreased $19.6 million, or 52.8%, and $53.9 million, or 47.7%, respectively, compared to the same periods of 2021. Key factors influencing this decrease are discussed below.
The provision for loan and lease credit losses for the three and nine months ended September 30, 2022, increased $9.9 million, or 228.1%, and $10.0 million, or 88.4%, respectively. See the analysis of provision for loan and lease credit losses included in the above section captioned “Provision for Loan and Lease Credit Losses” as it is entirely related to the Banking segment.
For the three and nine months ended September 30, 2022, noninterest income increased $2.1 million, or 8.5%, and decreased $18.1 million, or 21.9%, respectively, compared to the same periods of 2021. The decrease for the nine month comparative periods was principally driven by a decrease in net gains on sales of loans combined with an increase of losses in loan servicing asset revaluation and decrease in net gain arising from loans accounted for under the fair value option. See the analysis of these categories of noninterest income included in the above section captioned “Noninterest Income” for additional discussion.
For the three and nine months ended September 30, 2022, noninterest expense increased $26.1 million, or 49.7%, and $57.8 million, or 36.4%, respectively, compared to same periods of 2021. See the analysis of these categories of noninterest expense included in the above section captioned “Noninterest Expense” for additional discussion.
For the three and nine months ended September 30, 2022, income tax expense decreased $8.0 million, or 85.6%, and $9.0 million, or 47.0%, respectively, compared to the same periods of 2021. This decrease relative to the Bank for both comparative periods is discussed in the above section captioned "Income Tax Expense" in regard to impacts of changes in anticipated investment tax credits related to renewable energy investments.
Fintech
For the three and nine months ended September 30, 2022, net income increased by $28.4 million, and $90.9 million, respectively, compared to same periods of 2021. The increase was principally due to the third and second quarters of 2022 equity method investment gains of $28.4 million and $120.5 million from the sale of Payrailz and Finxact, respectively. This increase for the comparative nine month periods was partially offset by the equity security investment gains arising from the second quarter of 2021 gain of $44.1 million arising from the Company’s investment in Greenlight.
For the three and nine months ended September 30, 2022, noninterest expense increased $1.3 million and $3.5 million, respectively, compared to the same period of 2021. This increase was largely due increased levels of salaries and benefits.
For the three and nine months ended September 30, 2022, income tax expense increased $622 thousand, or 301.9%, and $16.1 million, or 161.2%, respectively, compared to the same periods of 2021. This increase is a product of the above discussed increase in Fintech segment income for comparative periods. See the above section captioned “Income Tax Expense.”
52
Discussion and Analysis of Financial Condition
September 30, 2022 vs. December 31, 2021
Total assets at September 30, 2022 were $9.31 billion, an increase of $1.10 billion, or 13.4%, compared to total assets of $8.21 billion at December 31, 2021. The growth in total assets was principally driven by the following:
•Cash and cash equivalents, comprised of cash and due from banks and federal funds sold was $403.4 million at September 30, 2022, an increase of $199.6 million, or 98.0%, compared to $203.8 million at December 31, 2021. This change reflects increased liquidity planning levels in the current rising rate environment and proceeds arising from the Payrailz and Finxact sales combined with growing deposit levels.
•Growth in total loans and leases held for investment and held for sale of $753.3 million resulting from strong origination activity in the first nine months of 2022 and holding loans available for sale for longer periods of time before sale, as discussed more fully below. Total originations during the first nine months of 2022 were $2.83 billion.
Loans held for sale decreased $578.9 million, or 51.8%, during the first nine months of 2022, from $1.12 billion at December 31, 2021, to $537.6 million at September 30, 2022. The decrease was primarily the result of a $754.7 million transfer of loans, including $696.6 million in guaranteed loans, from held for sale to held for investment in the third quarter of 2022. This transfer was largely due to the impact of recent and anticipated future market conditions in a rising rate environment influencing management's intent and ability to hold these loans for the foreseeable future. See “Results of Operations” discussion of “Net Gains on Sales of Loans” for additional information influencing managements intent to hold more loans for investment.
Loans and leases held for investment increased $1.33 billion, or 24.1%, during the first nine months of 2022, from $5.52 billion at December 31, 2021, to $6.85 billion at September 30, 2022. The increase was primarily the result of the above-mentioned loan originations in 2022 combined with increased levels of loans retained as held for investment. Excluding PPP loans, total loans and leases held for investment increased $1.57 billion, or 29.9%, during the first nine months of 2022. All PPP loans are classified as held for investment.
Other assets increased $48.1 million, or 19.2%, during the first nine months of 2022, from $250.3 million at December 31, 2022 to $298.4 million at September 30, 2022. This increase was principally comprised of full and partially funded commitments to equity method and equity security investments.
Total deposits were $8.40 billion at September 30, 2022, an increase of $1.29 billion, or 18.2%, from $7.11 billion at December 31, 2021. The increase in deposits is largely driven by significant loan origination efforts.
Borrowings decreased to $35.6 million at September 30, 2022 from $318.3 million at December 31, 2021. This decrease was related principally to net curtailments of borrowings through the PPPLF which was paid off by September 30, 2022 from $267.6 million at December 31, 2021. These PPPLF borrowings were used to help fund PPP loans.
Shareholders’ equity at September 30, 2022 was $802.2 million as compared to $715.1 million at December 31, 2021. The book value per share was $18.24 at September 30, 2022 compared to $16.39 at December 31, 2021. Average equity to average assets was 9.1% for the nine months ended September 30, 2022 compared to 8.8% for the year ended December 31, 2021. The increase in shareholders’ equity for the first nine months of 2022 was principally the result of $174.4 million in net income and stock-based compensation expense of $15.1 million, partially offset by other comprehensive loss associated with negative market impacts on the Company’s available-for-sale investment portfolio of $97.2 million.
Asset Quality
Management considers asset quality to be of primary importance. A formal loan review function, independent of loan origination, is used to identify and monitor problem loans. This function reports directly to the Audit & Risk Committee of the Board of Directors.
53
Nonperforming Assets
The Bank places loans and leases on nonaccrual status when they become 90 days past due as to principal or interest payments, or prior to that if management has determined based upon current information available to them that the timely collection of principal or interest is not probable. When a loan or lease is placed on nonaccrual status, any interest previously accrued as income but not actually collected is reversed and recorded as a reduction of loan or lease interest and fee income. Typically, collections of interest and principal received on a nonaccrual loan or lease are applied to the outstanding principal as determined at the time of collection of the loan or lease.
Troubled debt restructurings (“TDRs”) occur when, because of economic or legal reasons pertaining to the debtor’s financial difficulties, debtors are granted concessions that would not otherwise be considered. Such concessions would include, but are not limited to, the transfer of assets or the issuance of equity interests by the debtor to satisfy all or part of the debt, modification of the terms of debt or the substitution or addition of debtor(s).
Nonperforming assets and TDRs, excluding loans measured at fair value, at September 30, 2022 were $108.0 million, which represented a $27.8 million, or 34.7%, increase from December 31, 2021. These nonperforming assets at September 30, 2022 included $60.1 million in nonaccrual loans and leases and $1.2 million in foreclosed assets. Of the $108.0 million of nonperforming assets and TDRs, $65.3 million carried a government guarantee, leaving an unguaranteed exposure of $42.7 million in total nonperforming assets and TDRs at September 30, 2022. This represents an increase of $5.7 million, or 15.5%, from an unguaranteed exposure of $37.0 million at December 31, 2021.
The following table provides information with respect to nonperforming assets and troubled debt restructurings, excluding loans measured at fair value, at the dates indicated.
September 30, 2022 (1) | December 31, 2021 (1) | ||||||||||
Nonaccrual loans and leases: | |||||||||||
Total nonperforming loans and leases (all on nonaccrual) | $ | 60,064 | $ | 42,533 | |||||||
Total accruing loans and leases past due 90 days or more | — | — | |||||||||
Foreclosed assets | 1,178 | 620 | |||||||||
Total troubled debt restructurings | 66,404 | 55,273 | |||||||||
Less nonaccrual troubled debt restructurings | (19,600) | (18,210) | |||||||||
Total performing troubled debt restructurings | 46,804 | 37,063 | |||||||||
Total nonperforming assets and troubled debt restructurings | $ | 108,046 | $ | 80,216 | |||||||
Allowance for credit losses on loans and leases | $ | 78,291 | $ | 63,584 | |||||||
Total nonperforming loans and leases to total loans and leases held for investment | 0.95 | % | 0.87 | % | |||||||
Total nonperforming loans and leases to total assets | 0.68 | % | 0.56 | % | |||||||
Total nonperforming assets and troubled debt restructurings to total assets | 1.23 | % | 1.06 | % | |||||||
Allowance for credit losses on loans and leases to loans and leases held for investment | 1.23 | % | 1.30 | % | |||||||
Allowance for credit losses on loans and leases to total nonperforming loans and leases | 130.35 | % | 149.49 | % |
(1)Excludes loans measured at fair value.
54
September 30, 2022 (1) | December 31, 2021 (1) | ||||||||||
Nonaccrual loans and leases guaranteed by U.S. government: | |||||||||||
Total nonperforming loans and leases guaranteed by the U.S government (all on nonaccrual) | $ | 45,730 | $ | 26,546 | |||||||
Total accruing loans and leases past due 90 days or more guaranteed by the U.S government | — | — | |||||||||
Foreclosed assets guaranteed by the U.S. government | 900 | 490 | |||||||||
Total troubled debt restructurings guaranteed by the U.S. government | 34,160 | 26,954 | |||||||||
Less nonaccrual troubled debt restructurings guaranteed by the U.S. government | (15,471) | (10,770) | |||||||||
Total performing troubled debt restructurings guaranteed by U.S. government | 18,689 | 16,184 | |||||||||
Total nonperforming assets and troubled debt restructurings guaranteed by the U.S. government | $ | 65,319 | $ | 43,220 | |||||||
Allowance for credit losses on loans and leases | $ | 78,291 | $ | 63,584 | |||||||
Total nonperforming loans and leases not guaranteed by the U.S. government to total held for investment loans and leases | 0.23 | % | 0.33 | % | |||||||
Total nonperforming loans and leases not guaranteed by the U.S. government to total assets | 0.16 | % | 0.21 | % | |||||||
Total nonperforming assets and troubled debt restructurings not guaranteed by the U.S. government to total assets | 0.49 | % | 0.49 | % | |||||||
Allowance for credit losses on loans and leases to total nonperforming loans and leases not guaranteed by the U.S. government | 546.19 | % | 397.73 | % |
(1)Excludes loans measured at fair value.
Total nonperforming assets and TDRs, including loans measured at fair value, at September 30, 2022 were $164.0 million, which represented a $10.4 million, or 6.8%, increase from December 31, 2021. These nonperforming assets at September 30, 2022 included $90.3 million in nonaccrual loans and leases and $1.2 million in foreclosed assets. Of the $164.0 million of nonperforming assets and TDRs, $110.4 million carried a government guarantee, leaving an unguaranteed exposure of $53.6 million in total nonperforming assets and TDRs at September 30, 2022. This represents an increase of $1.1 million, or 2.1%, from an unguaranteed exposure of $52.5 million at December 31, 2021.
See the below discussion related to the change in potential problem and impaired loans and leases for management’s overall observations regarding growth in total nonperforming loans and leases.
As a percentage of the Bank’s total capital, nonperforming loans and leases, excluding loans measured at fair value, represented 7.6% at September 30, 2022, compared to 6.0% at December 31, 2021. Adjusting the ratio to include only the unguaranteed portion of nonperforming loans and leases at historical cost to reflect management’s belief that the greater magnitude of risk resides in this portion, the ratios at both September 30, 2022 and December 31, 2021 were 1.8% and 2.3%, respectively.
55
As of September 30, 2022, and December 31, 2021, potential problem (also referred to as criticized) and classified loans and leases, excluding loans measured at fair value, totaled $379.4 million and $372.7 million, respectively. The following is a discussion of these loans and leases. Risk Grades 5 through 8 represent the spectrum of criticized and classified loans and leases. For a complete description of the risk grading system, see Note 3. Loans and Leases Held for Investment and Credit Quality in the Company’s 2021 Form 10-K. At September 30, 2022, the portion of criticized and classified loans and leases guaranteed by the SBA or USDA totaled $191.8 million and total portfolio unguaranteed exposure risk was $187.6 million, or 5.0% of total held for investment unguaranteed exposure carried at historical cost. This compares to the December 31, 2021 portion of criticized and classified loans and leases guaranteed by the SBA or USDA which totaled $197.2 million and total portfolio unguaranteed exposure risk was $175.5 million, or 6.3% of total held for investment unguaranteed exposure carried at historical cost. As of September 30, 2022, loans and leases carried at historical cost within the following verticals comprise the largest portion of the total potential problem and classified loans and leases: Wine and Craft Beverage at 11.7%, General Lending at 9.5%, Senior Care at 9.4%, Hotels at 8.5%, Healthcare at 8.2%, Educational Services at 8.0%, Fitness Centers at 5.2%, Sponsor Finance at 4.6%, Entertainment Centers at 4.5%, Agriculture at 4.5%, and Veterinary at 4.0%. As of December 31, 2021, loans and leases carried at historical cost within the following verticals comprise the largest portion of the total potential problem and classified loans and leases: Educational Services at 16.1%, Wine and Craft Beverage at 13.7%, Hotels at 11.8%, Entertainment Centers at 10.4%, Healthcare at 9.0%, Fitness Centers at 5.3%, Self-Storage at 4.8%, Agriculture at 4.5% and Veterinary at 4.4%. Other than Hotels and Sponsor Finance which are a part of the Company’s Specialty Lending division, all of the above listed verticals are within the Company’s Small Business Banking division. The majority of the $6.7 million increase in potential problem and classified loans and leases in the first nine months of 2022 was comprised of several relationships that did not have a government guarantee, largely related to some of the more recently matured verticals. The Company believes that its underwriting and credit quality standards have remained high and continues to consider changing economic conditions in a rising interest rate environment.
Loans and leases that experience insignificant payment delays and payment shortfalls are generally not individually evaluated for the purpose of estimating the allowance for credit losses. The Bank generally considers an “insignificant period of time” from payment delays to be a period of 90 days or less. The Bank would consider a modification for a customer experiencing what is expected to be a short-term event that has temporarily impacted cash flow. This could be due, among other reasons, to illness, weather, impact from a one-time expense, slower than expected start-up, construction issues or other short-term issues. Credit personnel will review the request to determine if the customer is stressed and how the event has impacted the ability of the customer to repay the loan or lease long term. At September 30, 2022, the Company had a total of $10.7 million in modified unguaranteed loans and leases on payment deferral with $362 thousand in accrued interest.
Management endeavors to be proactive in its approach to identify and resolve problem loans and leases and is focused on working with the borrowers and guarantors of these loans and leases to provide loan and lease modifications when warranted. Management implements a proactive approach to identifying and classifying loans and leases as special mention (also referred to as criticized), Risk Grade 5. At September 30, 2022, and December 31, 2021, Risk Grade 5 loans and leases, excluding loans measured at fair value, totaled $259.9 million and $267.4 million, respectively. The decrease in Risk Grade 5 loans and leases, exclusive of loans measured at fair value, during the first nine months of 2022 was principally confined to three verticals: Educational Services ($27.1 million or 361.6%), Entertainment Centers ($13.9 million or 185.6%) and Hotels ($9.2 million or 122.9%). Partially offsetting the above decreases were increases in Risk Grade 5 loans principally concentrated in four verticals: Senior Care ($15.4 million or 205.3%), General Lending ($12.7 million or 168.8%), Sponsor Finance ($6.9 million or 92.4%) and Bioenergy ($4.1 million or 54.8%). The decrease in criticized loans in the first nine months of 2022 was due to principal paydowns and positive risk grade migration. Hotels, Sponsor Finance and Bioenergy are a part of the Company’s Specialty Lending division with the remaining above listed verticals within the Company’s Small Business Banking division.
At September 30, 2022, approximately 100.0% of loans and leases classified as Risk Grade 5 are performing with no relationships having payments past due more than 30 days. While the level of nonperforming assets fluctuates in response to changing economic and market conditions, in light of the relative size and composition of the loan and lease portfolio and management’s degree of success in resolving problem assets, management believes that a proactive approach to early identification and intervention is critical to successfully managing a small business loan portfolio. As government payment assistance began to expire toward the end of 2020, borrowers with continuing difficulties arising from the pandemic were provided additional relief through payment deferrals. At September 30, 2022, the Company had $16.6 million in unguaranteed loans on SBA payment assistance. Management monitors these borrowers closely and has observed financial conditions continuing to improve. Management has also noted that most loans with expired government assistance have been able to resume making regular payments.
56
Allowance for Credit Losses on Loans and Leases
The ACL of $63.6 million at December 31, 2021, increased by $14.7 million, or 23.1%, to $78.3 million at September 30, 2022. The ACL as a percentage of loans and leases held for investment at historical cost amounted to 1.3% and 1.2% at December 31, 2021 and September 30, 2022, respectively. The increase in the ACL during the first nine months of 2022 was primarily due to loan growth, charge-off experience impacts, the previously discussed loan reclassification from held for sale to held for investment and changes in the macroeconomic outlook. See also the above section captioned “Provision for Loan and Lease Credit Losses” in “Results of Operations” for related information. The ACL for PPP loans and leases was $2.4 million and $37 thousand at December 31, 2021 and September 30, 2022, respectively.
Actual past due held for investment loans and leases, inclusive of loans measured at fair value, have decreased by $23.1 million since December 31, 2021. Total loans and leases 90 or more days past due decreased $14.7 million, or 29.9%, compared to December 31, 2021. This decrease was comprised of a $8.3 million decrease in unguaranteed exposure combined with a $6.4 million decrease in the guaranteed portion of past due loans compared to December 31, 2021. At September 30, 2022 and December 31, 2021, total held for investment unguaranteed loans and leases past due as a percentage of total held for investment unguaranteed loans and leases, inclusive of loans measured at fair value, was 0.2% and 0.6%, respectively. Total unguaranteed loans and leases past due were comprised of $6.5 million carried at historical cost, a decrease of $10.1 million, and $3.8 million measured at fair value, a decrease of $1.3 million, as of September 30, 2022 compared to December 31, 2021. Management continues to actively monitor and work to improve asset quality. Management believes the ACL of $78.3 million at September 30, 2022 is appropriate in light of the risk inherent in the loan and lease portfolio. Management’s judgments are based on numerous assumptions about current and expected events that it believes to be reasonable, but which may or may not be valid. Accordingly, no assurance can be given that management’s ongoing evaluation of the loan and lease portfolio in light of changing economic conditions and other relevant circumstances will not require significant future additions to the ACL, thus adversely affecting the Company’s operating results. Additional information on the ACL is presented in Note 5. Loans and Leases Held for Investment and Credit Quality of the condensed consolidated financial statements in this report.
Liquidity Management
Liquidity management refers to the ability to meet day-to-day cash flow requirements based primarily on activity in loan and deposit accounts of the Company’s customers. Liquidity is immediately available from four major sources: (a) cash on hand and on deposit at other banks; (b) the outstanding balance of federal funds sold; (c) the market value of unpledged investment securities; and (d) availability under lines of credit. At September 30, 2022, the total amount of these four items was $4.06 billion, or 43.6% of total assets, an increase of $644.1 million from $3.42 billion, or 41.6% of total assets, at December 31, 2021.
Loans and other assets are funded by loan sales, wholesale deposits and core deposits. To date, an increasing retail deposit base and a stable amount of brokered deposits have been adequate to meet loan obligations, while maintaining the desired level of immediate liquidity. The Company maintains an investment securities portfolio that is available for both immediate and secondary contingent liquidity purposes, whether via pledging to the Federal Home Loan Bank or through liquidation. Additionally, the Company maintains a guaranteed loan portfolio that is also a contingent liquidity source, whether via pledging to the Federal Reserve Discount Window or through liquidation.
At September 30, 2022, none of the investment securities portfolio was pledged to secure public deposits or pledged to retail repurchase agreements, leaving $1.00 billion available to pledge as collateral.
Contractual Obligations
The Company has entered into significant fixed and determinable contractual obligations for future payments. Other than normal changes in the ordinary course of the Company’s operations, there have been no significant changes in the types of contractual obligations or amounts due since December 31, 2021. See the section titled “Liquidity Management” in Part II, Item 7 of the Company’s 2021 Form 10-K for additional discussion of contractual obligations.
57
Off-Balance Sheet Arrangements
In the normal course of operations, the Company engages in a variety of financial transactions that, in accordance with GAAP, are not recorded in the consolidated financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of commitments to extend credit and standby letters of credit. For more information, see Note 10. Commitments and Contingencies in the accompanying notes to unaudited condensed consolidated financial statements.
Asset/Liability Management and Interest Rate Sensitivity
One of the primary objectives of asset/liability management is to maximize the net interest margin while minimizing the earnings risk associated with changes in interest rates. One method used to manage interest rate sensitivity is to measure, over various time periods, the interest rate sensitivity positions, or gaps. As of September 30, 2022, the balance sheet’s total cumulative gap position was asset-sensitive at 5.2%.
The interest rate gap method, however, addresses only the magnitude of asset and liability repricing timing differences as of the report date and does not address earnings, market value, changes in account behaviors based on the interest rate environment, nor growth. Therefore, management also uses an earnings simulation model to prepare, on a regular basis, earnings projections based on a range of instantaneous parallel interest rate shocks applied to a static balance sheet to measure interest rate risk. As of September 30, 2022, the Company’s interest rate risk profile under the instantaneous parallel interest rate shock scenarios remained asset-sensitive. For more information, see Item 3. Quantitative and Qualitative Disclosures About Market Risk. An asset-sensitive position means that net interest income will generally move in the same direction as interest rates. For instance, if interest rates increase, net interest income can be expected to increase, and if interest rates decrease, net interest income can be expected to decrease. The Company attempts to mitigate interest rate risk by match funding assets and liabilities with similar rate instruments. Asset/liability sensitivity is primarily derived from the prime-based loans that adjust as the prime interest rate changes, rates on cash accounts that adjusts as the federal funds rate changes and the longer duration of indeterminate term deposits. Note that the Company regularly models various forecasted rate projections with non-parallel shifts that are reflective of potential current rate environment outcomes. Under these scenarios, the Company’s interest rate risk profile may increase in asset sensitivity, decrease in asset sensitivity, or depending on the scenario and timing of anticipated rate changes, may transition to a liability sensitive interest rate risk profile. Regular, robust modeling of various interest rate outcomes allows the Company to properly assess and manage potential risks from various rate shifts.
Capital
The maintenance of appropriate levels of capital is a management priority and is monitored on a regular basis. The Company’s principal goals related to the maintenance of capital are the following: to provide adequate capital to support the Company’s risk profile consistent with the risk appetite approved by the Board of Directors; to provide financial flexibility to support future growth and client needs; comply with relevant laws, regulations, and supervisory guidance; to achieve optimal ratings for the Company and its subsidiaries; and to provide a competitive return to shareholders. Management regularly monitors the capital position of the Company on both a consolidated and bank level basis. In this regard, management’s goal is to maintain capital at levels that are in excess of the regulatory “well capitalized” levels. Risk-based capital ratios, which include Tier 1 Capital, Total Capital and Common Equity Tier 1 Capital, are calculated based on regulatory guidance related to the measurement of capital and risk-weighted assets.
58
Capital amounts and ratios as of September 30, 2022 and December 31, 2021, are presented in the table below.
Actual | Minimum Capital Requirement | Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions (1) | |||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
Consolidated - September 30, 2022 | |||||||||||||||||||||||||||||||||||
Common Equity Tier 1 (to Risk-Weighted Assets) | $ | 875,137 | 13.16 | % | $ | 299,202 | 4.50 | % | N/A | N/A | |||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | 954,555 | 14.36 | 531,915 | 8.00 | N/A | N/A | |||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | 875,137 | 13.16 | 398,937 | 6.00 | N/A | N/A | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets) | 875,137 | 9.49 | 368,924 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank - September 30, 2022 | |||||||||||||||||||||||||||||||||||
Common Equity Tier 1 (to Risk-Weighted Assets) | $ | 707,007 | 11.08 | % | $ | 287,034 | 4.50 | % | $ | 414,605 | 6.50 | % | |||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | 786,427 | 12.33 | 510,283 | 8.00 | 637,854 | 10.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | 707,007 | 11.08 | 382,712 | 6.00 | 510,283 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets) | 707,007 | 7.74 | 365,261 | 4.00 | 456,576 | 5.00 | |||||||||||||||||||||||||||||
Consolidated - December 31, 2021 | |||||||||||||||||||||||||||||||||||
Common Equity Tier 1 (to Risk-Weighted Assets) | $ | 689,367 | 12.38 | % | $ | 250,619 | 4.50 | % | N/A | N/A | |||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | 753,691 | 13.53 | 445,544 | 8.00 | N/A | N/A | |||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | 689,367 | 12.38 | 334,158 | 6.00 | N/A | N/A | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets) | 689,367 | 8.87 | 310,902 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank - December 31, 2021 | |||||||||||||||||||||||||||||||||||
Common Equity Tier 1 (to Risk-Weighted Assets) | $ | 640,652 | 12.05 | % | $ | 239,201 | 4.50 | % | $ | 345,512 | 6.50 | % | |||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | 704,976 | 13.26 | 425,246 | 8.00 | 531,557 | 10.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | 640,652 | 12.05 | 318,934 | 6.00 | 425,246 | 8.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets) | 640,652 | 8.32 | 307,931 | 4.00 | 384,914 | 5.00 |
(1)Prompt corrective action provisions are not applicable at the bank holding company level.
Critical Accounting Policies and Estimates
The preparation of consolidated financial statements in accordance with GAAP requires the Company to make estimates and judgments that affect reported amounts of assets, liabilities, income and expenses and related disclosure of contingent assets and liabilities. The Company bases estimates on historical experience and on various other assumptions that are believed to be reasonable under current circumstances, results of which form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Estimates are evaluated on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.
Accounting policies, as described in detail in the Notes to the Company’s Unaudited Condensed Consolidated Financial Statements in this report and in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, are an integral part of the Company’s consolidated financial statements. A thorough understanding of these accounting policies is essential when reviewing the Company’s reported results of operations and financial position. The Company’s most critical accounting policies and estimates are listed below. These estimates require the Company to make difficult, subjective or complex judgments about matters that are inherently uncertain.
•Allowance for credit losses;
•Valuation of loans accounted for under the fair value option; and
•Valuation of servicing assets.
59
Changes in these estimates, that are likely to occur from period to period, or the use of different estimates that the Company could have reasonably used in the current period, would have a material impact on the Company’s financial position, results of operations or liquidity.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Interest rate risk is a significant market risk and can result from timing and volume differences in the repricing of rate-sensitive assets and liabilities, widening or tightening of credit spreads, changes in the general level of market interest rates and changes in the shape and level of market yield curves. The Company manages the interest rate sensitivity of interest-bearing liabilities and interest-earning assets in an effort to minimize the adverse effects of changes in the interest rate environment. Management of interest rate risk is carried out primarily through strategies involving available-for-sale securities, loan and lease portfolio, and available funding sources.
The Company has an Asset/Liability Committee to communicate, coordinate and control all aspects involving interest rate risk management. The Asset/Liability Committee, which includes three members of our board of directors, establishes and monitors the volume, maturities, pricing and mix of assets and funding sources with the objective of managing assets and funding sources to provide results that are consistent with liquidity, growth, risk limits and profitability goals. Adherence to relevant policies is monitored on an ongoing basis by the Asset/Liability Committee.
The Company has a total cumulative gap in interest-earning assets and interest-bearing liabilities of 5.2% as of September 30, 2022, indicating that, overall, assets will reprice before liabilities during the expected life of the instruments. Cumulative gap is a useful measure to monitor balance sheet match-funding, yet economic value of equity and net interest income simulations, discussed below, are more useful in understanding potential impacts to earnings from a change in interest rates.
The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are “interest rate sensitive.” An asset or liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The Company analyzes interest rate sensitivity position to manage the risk associated with interest rate movements through the use of two simulation models: economic value of equity (“EVE”) and net interest income (“NII”) simulations. These simulations project both short-term and long-term interest rate risk under a variety of instantaneous parallel rate shocks applied to a static balance sheet. The EVE simulation provides a long-term view of interest rate risk because it analyzes all of the Company’s future cash flows. EVE is defined as the present value of the Company’s assets, less the present value of its liabilities, adjusted for any off-balance sheet items. The results show a theoretical change in the economic value of shareholders’ equity as interest rates change.
EVE and NII simulations are completed routinely and presented to the Asset/Liability Committee. The simulations provide an estimate of the impact of changes in interest rates on equity and net interest income under a range of assumptions. The numerous assumptions used in the simulation process are provided to the Asset/Liability Committee on at least an annual basis. Changes to these assumptions can significantly affect the results of the simulation. The simulation incorporates assumptions regarding the potential timing in the repricing of certain assets and liabilities when market rates change and the changes in spreads between different market rates. The simulation analysis incorporates management’s current assessment of the risk that pricing margins will change adversely over time due to competition or other factors.
Simulation analysis is only an estimate of interest rate risk exposure at a particular point in time. The Company regularly models various forecasted rate projections with non-parallel shifts that are reflective of potential current rate environment outcomes. Under these scenarios, the Company’s interest rate risk profile may increase in asset sensitivity, decrease in asset sensitivity, or depending on the scenario and timing of anticipated rate changes, may transition to a liability sensitive interest rate risk profile. Regular, robust modeling of various interest rate outcomes allows the Company to properly assess and manage potential risks from various rate shifts.
60
The table below sets forth an approximation of the Company’s NII sensitivity exposure for the 12-month periods ending September 30, 2023 and 2024 and the Company’s EVE sensitivity at September 30, 2022. The simulation uses projected repricing of assets and liabilities at September 30, 2022 on the basis of contractual maturities, anticipated repayments and scheduled rate adjustments. Critical model assumptions such as loan and investment prepayment rates, deposit decay rates, changes in deposit pricing, both in amount and timing, relative to changes in market rates (commonly referred to as deposit betas and lags, respectively) and assumed replacement pricing can have a significant impact on interest income simulation. A static balance sheet is maintained to remove volume considerations and to place the focal point on the rate sensitivity of the Company’s balance sheet. While management believes such assumptions to be reasonable, approximate actual future activity may differ from the results shown below as it will include growth considerations, non-parallel rate movements, and management actions to mitigate the impacts of changing interest rates on the balance sheet’s earnings profile.
Estimated Increase/Decrease in Net Interest Income | Estimated Percentage Change in EVE | |||||||||||||||||||
Basis Point ("bp") Change in Interest Rates | 12 Months Ending September 30, 2023 | 12 Months Ending September 30, 2024 | As of September 30, 2022 | |||||||||||||||||
+400 | 9.8% | 10.8% | (23.7)% | |||||||||||||||||
+300 | 7.2 | 7.9 | (17.8) | |||||||||||||||||
+200 | 4.8 | 5.3 | (11.6) | |||||||||||||||||
+100 | 2.4 | 2.6 | (5.6) | |||||||||||||||||
-100 | (2.4) | (2.6) | 5.2 | |||||||||||||||||
-200 | (4.9) | (5.3) | 9.4 | |||||||||||||||||
-300 | (6.5) | (7.2) | 12.7 |
Rates are increased instantaneously at the beginning of the projection. The Company is slightly asset sensitive in the initial year, as the Company’s variable rate loan portfolio reprices the full amount of the assumed change in interest rates, while the retail savings and short-term retail certificates of deposits portfolio will reprice with an assumed beta. The Company is asset sensitive in the second year of the projection due to interest rates increasing or decreasing for the full year, the Company’s loan portfolio continuing to reprice, and also due to the other assumptions used in the analysis as noted previously. Interest rates do not normally move all at once or evenly over time, but management believes that the analysis is useful to understanding the potential direction and magnitude of net interest income changes due to changing interest rates.
The EVE analysis shows that the Company would theoretically lose market value in a rising rate environment. The favorable EVE change resulting from the loan and lease portfolio in a rising rate analysis is more than offset by the devaluation of the interest-bearing liabilities. This is largely driven by the Company’s longer asset duration, primarily consisting of investments and loans, versus the shorter duration of its funding portfolio, primarily consisting of retail savings and short-term retail certificates of deposits. Increased fixed rate loan production since 2020, given the historical low market rate environment, has also been a significant driver in the model results.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation of the Company’s disclosure controls and procedures (as defined in Rules 13(a)-15(e) and 15(d)-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), was carried out under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer as of September 30, 2022, the last day of the period covered by this Quarterly Report. The Company’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of September 30, 2022, in ensuring that the information required to be disclosed in the reports the Company files or submits under the Exchange Act is (i) accumulated and communicated to management (including the Company’s Chief Executive Officer and Chief Financial Officer) as appropriate to allow timely decisions regarding required disclosures, and (ii) recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms.
61
Changes in Internal Control Over Financial Reporting
There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2022, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
62
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
In the ordinary course of operations, the Company is at times involved in legal proceedings. In the opinion of management, as of September 30, 2022, there are no material pending legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject. See our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2022, for information on legal proceedings relating to prior periods. In addition, the Company is not aware of any threatened litigation, unasserted claims or assessments that could have a material adverse effect on its business, operating results or financial condition.
Item 1A. Risk Factors
There have been no material changes in the Company’s risk factors from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On May 17, 2022, the Board of Directors of the Company authorized the repurchase of up to $50,000,000 in shares of the Company’s voting common stock from time to time through December 31, 2023 (the “Repurchase Program”). The Repurchase Program enables the Company to acquire shares through open market purchases or privately negotiated transactions, including through a Rule 10b5-1 plan, at the discretion of management and on terms (including quantity, timing, and price) that management determines to be advisable. Actions in connection with the repurchase program will be subject to various factors, including the Company’s capital and liquidity positions, regulatory and accounting considerations, the Company’s financial and operational performance, alternative uses of capital, the trading price of the Company’s common stock, and market conditions. The repurchase program does not obligate the Company to acquire a specific dollar amount or number of shares and may be extended, modified, or discontinued at any time. As of September 30, 2022, the Company had not made any purchases of shares under the Repurchase Program.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
63
Item 6. Exhibits.
Exhibits to this report are listed in the Index to Exhibits section of this report.
INDEX TO EXHIBITS
Exhibit No. | Description of Exhibit | |||||||
3.1 | ||||||||
3.2 | ||||||||
4.1 | ||||||||
4.2 | ||||||||
10.1 | ||||||||
10.2 | ||||||||
10.3.1 | ||||||||
10.3.2 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32 | ||||||||
101 | Interactive data files pursuant to Rule 405 of Regulation S-T, formatted in Inline XBRL: (i) Condensed Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021; (ii) Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2022 and 2021; (iii) Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2022 and 2021; (iv) Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Three and Nine Months Ended September 30, 2022 and 2021; (v) Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021; and (vi) Notes to Unaudited Condensed Consolidated Financial Statements* | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
*Indicates a document being filed with this Form 10-Q.
**Furnished herewith. This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
# Denotes management contract or compensatory plan.
64
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.
Live Oak Bancshares, Inc. | ||||||||
(Registrant) | ||||||||
Date: November 2, 2022 | By: | /s/ William C. Losch III | ||||||
William C. Losch III | ||||||||
Chief Financial Officer |
65