Metropolitan Bank Holding Corp. - Quarter Report: 2018 June (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 June 30, 2018
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________________ to __________________
Commission File No. 001-38282
Metropolitan Bank Holding Corp.
(Exact Name of Registrant as Specified in Its Charter)
New York | 13-4042724 |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
99 Park Avenue, New York, New York | 10016 |
(Address of Principal Executive Offices) | (Zip Code) |
(212) 659-0600
(Registrant’s Telephone Number, Including Area Code)
N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
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 requirements for the past 90 days.
YES x NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES x NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the 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 ¨ | Accelerated filer ¨ | |
Non-accelerated filer x | Smaller reporting company ¨ | |
(Do not check if smaller reporting company) | Emerging Growth Company x |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES ¨ NO x
There were 8,207,234 shares of the Registrant’s common stock, par value $0.01 per share, outstanding as of August 9, 2018.
METROPOLITAN BANK HOLDING CORP.
Form 10-Q
Table of Contents
2 |
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains certain “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which may be identified by the use of such words as “may,” “believe,” “expect,” “anticipate,” “consider,” “should,” “plan,” “estimate,” “predict,” “continue,” “probable,” and “potential” or the negative of these terms or other comparable terminology. Examples of forward-looking statements include, but are not limited to, estimates with respect to the financial condition, results of operations and business of Metropolitan Bank Holding Corp. (the “Company”) and its wholly-owned subsidiary Metropolitan Commercial Bank (the “Bank”), and the Company’s strategies, plans, objectives, expectations and intentions, and other statements contained in this Quarterly Report on Form 10-Q that are not historical facts. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors (many of which are beyond the Company’s control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Factors that may cause actual results to differ from those results expressed or implied include those factors listed under the heading “Risk Factors” in the Company’s Annual Report on Form 10K filed with the Securities and Exchange Commission (the “SEC”) on March 28, 2018. In addition these factors include but are not limited to:
• | the timing and occurrence or non-occurrence of events may be subject to circumstances beyond the Company’s control; |
• | there may be increases in competitive pressure among financial institutions or from non-financial institutions; |
• | changes in the interest rate environment may reduce interest margins or affect the value of the Bank’s investments; |
• | changes in deposit flows, loan demand or real estate values may adversely affect the Bank’s business; |
• | changes in accounting principles, policies or guidelines may cause the Company’s financial condition to be perceived differently; |
• | general economic conditions, including unemployment rates, either nationally or locally in some or all of the areas in which the Bank does business, or conditions in the securities markets or the banking industry may be less favorable than currently anticipated; |
• | legislative or regulatory changes may adversely affect the Bank’s business; |
• | applicable technological changes may be more difficult or expensive than anticipated; |
• | success or consummation of new business initiatives may be more difficult or expensive than anticipated; |
• | the risks associated with adverse changes to credit quality, including changes in the level of loan delinquencies and non-performing assets and charge-offs and changes in estimates of the adequacy of the allowance for loan losses; |
• | difficulties associated with achieving or predicting expected future financial results; |
• | the risk of an economic slowdown that would adversely affect credit quality and loan originations; and |
• | the potential impact on the Bank’s operations and customers resulting from natural or man-made disasters, wars, acts of terrorism and cyberattacks. |
The Company’s ability to predict results or the actual effects of its plans or strategies is inherently uncertain. As such, forward-looking statements can be affected by inaccurate assumptions made or by known or unknown risks and uncertainties. Consequently, no forward-looking statement can be guaranteed. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect conditions only as of the date of this filing. The Company does not intend to update any of the forward-looking statements after the date of this Form 10-Q or to conform these statements to actual events.
3 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)
(in thousands, except share data)
June 30 | December 31 | |||||||
2018 | 2017 | |||||||
Assets | ||||||||
Cash and due from banks | $ | 10,148 | $ | 8,790 | ||||
Overnight deposits | 240,994 | 254,441 | ||||||
Total cash and cash equivalents | 251,142 | 263,231 | ||||||
Investment securities available for sale, at fair value | 28,989 | 32,157 | ||||||
Investment securities held to maturity (estimated fair value of $4,782 and $5,330 at June 30, 2018 and December 31, 2017, respectively) | 4,985 | 5,428 | ||||||
Total securities | 33,974 | 37,585 | ||||||
Other investments | 16,770 | 11,677 | ||||||
Loans, net of deferred fees and unamortized costs | 1,599,647 | 1,419,896 | ||||||
Allowance for loan losses | (17,463 | ) | (14,887 | ) | ||||
Net loans | 1,582,184 | 1,405,009 | ||||||
Receivable from prepaid card programs, net | 7,589 | 9,579 | ||||||
Accrued interest receivable | 4,449 | 4,421 | ||||||
Premises and equipment, net | 7,012 | 6,268 | ||||||
Prepaid expenses and other assets | 7,715 | 5,751 | ||||||
Goodwill | 9,733 | 9,733 | ||||||
Accounts receivable, net | 3,927 | 6,601 | ||||||
Total assets | $ | 1,924,495 | $ | 1,759,855 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Deposits: | ||||||||
Noninterest-bearing demand deposits | $ | 878,703 | $ | 812,497 | ||||
Interest-bearing deposits | 661,779 | 591,858 | ||||||
Total deposits | 1,540,482 | 1,404,355 | ||||||
Federal Home Loan Bank of New York advances | 63,000 | 42,198 | ||||||
Trust preferred securities | 20,620 | 20,620 | ||||||
Subordinated debts, net of issuance cost | 24,517 | 24,489 | ||||||
Accounts payable, accrued expenses and other liabilities | 18,111 | 21,678 | ||||||
Accrued interest payable | 1,019 | 749 | ||||||
Prepaid debit cardholder balances | 7,162 | 8,882 | ||||||
Total liabilities | 1,674,911 | 1,522,971 | ||||||
Class A preferred stock, $0.01 par value, authorized 5,000,000 shares issued and none outstanding at June 30, 2018 and December 31, 2017 | - | - | ||||||
Class B preferred stock, $0.01 par value, authorized 2,000,000 shares, issued and 272,636 outstanding at June 30, 2018 and December 31, 2017 | 3 | 3 | ||||||
Common stock, $0.01 par value, authorized 10,000,000 shares, issued and 8,205,234 and 8,196,310 outstanding at June 30, 2018 and December 31, 2017, respectively | 81 | 81 | ||||||
Additional paid in capital | 212,100 | 211,145 | ||||||
Retained earnings | 38,017 | 25,861 | ||||||
Accumulated other comprehensive loss, net of tax effect | (617 | ) | (206 | ) | ||||
Total stockholders’ equity | 249,584 | 236,884 | ||||||
Total liabilities and stockholders’ equity | $ | 1,924,495 | $ | 1,759,855 |
See accompanying notes to unaudited consolidated financial statements
4 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(in thousands, except share and per share data)
Three months ended June 30 | Six months ended June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Interest and dividend income: | ||||||||||||||||
Loans, including fees | $ | 17,996 | $ | 13,367 | $ | 35,143 | $ | 25,234 | ||||||||
Securities: | ||||||||||||||||
Taxable | 177 | 204 | 363 | 419 | ||||||||||||
Tax-exempt | 8 | 8 | 15 | 15 | ||||||||||||
Money market funds and commercial paper | 121 | 70 | 240 | 134 | ||||||||||||
Overnight deposits | 1,534 | 293 | 2,577 | 481 | ||||||||||||
Other interest and dividends | 162 | 105 | 288 | 206 | ||||||||||||
Total interest income | $ | 19,998 | $ | 14,047 | $ | 38,626 | $ | 26,489 | ||||||||
Interest expense: | ||||||||||||||||
Deposits | 1,799 | 1,468 | 3,238 | 2,728 | ||||||||||||
Borrowed funds | 191 | 243 | 341 | 429 | ||||||||||||
Trust preferred securities interest expense | 208 | 165 | 392 | 305 | ||||||||||||
Subordinated debt interest expense | 405 | 405 | 809 | 478 | ||||||||||||
Total interest expense | 2,603 | 2,281 | 4,780 | 3,940 | ||||||||||||
Net interest income | 17,395 | 11,766 | 33,846 | 22,549 | ||||||||||||
Provision for loan losses | 1,270 | 1,790 | 2,747 | 2,360 | ||||||||||||
Net interest income after provision for loan losses | 16,125 | 9,976 | 31,099 | 20,189 | ||||||||||||
Non-interest income: | ||||||||||||||||
Service charges on deposit accounts | 821 | 505 | 2,731 | 796 | ||||||||||||
Prepaid debit card income | 1,519 | 805 | 2,427 | 1,593 | ||||||||||||
Other service charges and fees | 346 | 250 | 2,840 | 416 | ||||||||||||
Loan prepayment penalties | - | 13 | 65 | 13 | ||||||||||||
Losses on call of securities | (37 | ) | - | (37 | ) | - | ||||||||||
Total non-interest income | $ | 2,649 | $ | 1,573 | $ | 8,026 | $ | 2,818 | ||||||||
Non-interest expense: | ||||||||||||||||
Compensation and benefits | $ | 6,126 | $ | 4,264 | $ | 12,443 | $ | 8,841 | ||||||||
Bank premises and equipment | 1,288 | 1,037 | 2,468 | 2,110 | ||||||||||||
Directors fees | 210 | 175 | 571 | 349 | ||||||||||||
Insurance expense | 73 | 65 | 149 | 144 | ||||||||||||
Professional fees | 841 | 480 | 1,619 | 890 | ||||||||||||
FDIC assessment | 123 | 105 | 263 | 275 | ||||||||||||
Data processing fees | 609 | 291 | 2,115 | 550 | ||||||||||||
Other expenses | 1,005 | 724 | 1,885 | 1,216 | ||||||||||||
Total non-interest expense | 10,275 | 7,141 | 21,513 | 14,375 | ||||||||||||
Net income before income tax expense | 8,499 | 4,408 | 17,612 | 8,632 | ||||||||||||
Income tax expense | 2,634 | 1,757 | 5,456 | 3,431 | ||||||||||||
Net income | $ | 5,865 | $ | 2,651 | $ | 12,156 | $ | 5,201 | ||||||||
Earnings per share: | ||||||||||||||||
Basic earnings | $ | 0.72 | $ | 0.57 | $ | 1.48 | $ | 1.12 | ||||||||
Diluted earnings | $ | 0.70 | $ | 0.57 | $ | 1.46 | $ | 1.12 |
See accompanying notes to unaudited consolidated financial statements
5 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)
(in thousands)
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net Income | $ | 5,865 | $ | 2,651 | $ | 12,156 | $ | 5,201 | ||||||||
Other comprehensive loss | ||||||||||||||||
Unrealized gains/(losses) of securities available for sale: | ||||||||||||||||
Unrealized holding gains/(losses) arising during the period | (166 | ) | 28 | (588 | ) | 161 | ||||||||||
Reclassification adjustment for net losses included in net income | 37 | - | 37 | - | ||||||||||||
(129 | ) | 28 | (551 | ) | 161 | |||||||||||
Tax effect | 40 | (12 | ) | 140 | (69 | ) | ||||||||||
Total unrealized gains/loss on securities available for sale, net of tax | (89 | ) | 16 | (411 | ) | 92 | ||||||||||
Comprehensive income | $ | 5,776 | $ | 2,667 | $ | 11,745 | $ | 5,293 |
See accompanying notes to unaudited consolidated financial statements
6 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (unaudited)
For the six months ended June 30, 2018 and 2017
(in thousands, except share data)
Preferred Stock, Class A | Preferred Stock, Class B | Common Stock | Additional Paid-in Capital | Retained Earnings | AOCI (Loss), Net | Total | ||||||||||||||||||||||
Balance at January 1, 2018 (8,196,310 shares) | $ | - | $ | 3 | $ | 81 | $ | 211,145 | $ | 25,861 | $ | (206 | ) | $ | 236,884 | |||||||||||||
Restricted stock issued, net of forfeiture (8,987 shares) | - | - | - | 440 | - | - | 440 | |||||||||||||||||||||
Redemption of common stock for exercise of stock options and tax withholdings for restricted stock vesting (63 shares) | - | - | - | (72 | ) | - | - | (72 | ) | |||||||||||||||||||
Employee and non-employee stock-based compensation | 619 | - | - | 619 | ||||||||||||||||||||||||
Issuance of common stock (1) | - | - | - | (33 | ) | - | - | (33 | ) | |||||||||||||||||||
Net income | - | - | - | - | 12,156 | - | 12,156 | |||||||||||||||||||||
Other comprehensive loss | - | - | - | - | - | (411 | ) | (411 | ) | |||||||||||||||||||
Balance at June 30, 2018 (8,205,234 shares) | $ | - | $ | 3 | $ | 81 | $ | 212,100 | $ | 38,017 | $ | (617 | ) | $ | 249,584 | |||||||||||||
Balance at January 1, 2017 (4,604,563 shares) | $ | - | $ | 3 | $ | 45 | $ | 96,116 | $ | 13,492 | $ | (165 | ) | $ | 109,491 | |||||||||||||
Restricted stock grants, net of forfeiture (28,449 shares) | - | - | - | (7 | ) | - | - | (7 | ) | |||||||||||||||||||
Employee stock-based compensation expense | - | - | - | 203 | - | - | 203 | |||||||||||||||||||||
Net income | - | - | - | - | 5,201 | - | 5,201 | |||||||||||||||||||||
Other comprehensive income | - | - | - | - | - | 92 | 92 | |||||||||||||||||||||
Balance at June 30, 2017 (4,633,012 shares) | $ | - | 3 | 45 | 96,312 | 18,693 | (73 | ) | 114,980 |
(1) Represents costs incurred in connection with the Company's initial public offering completed in the prior period.
See accompanying notes to unaudited consolidated financial statements
7 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited)
(in thousands, except share data)
Six months ended June 30, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 12,156 | $ | 5,201 | ||||
Adjustments to reconcile net income to net cash: | ||||||||
Net depreciation amortization and accretion | 850 | 420 | ||||||
Provision for loan losses | 2,747 | 2,360 | ||||||
Net Change in deferred loan fees | 940 | (338 | ) | |||||
Gain on sale of loans held for sale | (50 | ) | - | |||||
Loss on call of securities | 37 | - | ||||||
Deferred income tax benefit | 62 | 51 | ||||||
Proceeds from the sale of loans held for sale | 16,932 | - | ||||||
Stock-based compensation expense | 619 | 203 | ||||||
Non-employee stock-based expense | 220 | - | ||||||
Forfeiture of restricted shares | - | (7 | ) | |||||
Net change in: | ||||||||
Accrued interest receivable | (28 | ) | (324 | ) | ||||
Accounts payable, accrued expenses and other liabilities | (3,567 | ) | 5,624 | |||||
Debit cardholder balances | (1,720 | ) | 6 | |||||
Accrued interest payable | 270 | - | ||||||
Accounts receivable, net | 2,674 | 5,362 | ||||||
Receivable from prepaid card programs, net | 1,990 | (11 | ) | |||||
Prepaid expenses and other assets | (1,964 | ) | 430 | |||||
Net cash (used in) provided by operating activities | 32,168 | 18,977 | ||||||
Cash flows from investing activities: | ||||||||
Loan originations and payments, net | (197,505 | ) | (230,535 | ) | ||||
Redemptions of other investments | 2,120 | 208 | ||||||
Purchases of other investments | (7,213 | ) | (886 | ) | ||||
Purchases of securities available for sale | (1,812 | ) | (1,470 | ) | ||||
Proceeds from sales and calls of securities available for sale | 1,463 | - | ||||||
Proceeds from paydowns and maturities of securities available for sale | 2,809 | 3,614 | ||||||
Proceeds from paydowns of securities held to maturity | 427 | 513 | ||||||
Purchase of premises and equipment, net | (1,370 | ) | (1,153 | ) | ||||
Net cash used in investing activities | (201,081 | ) | (229,709 | ) | ||||
Cash flows from financing activities: | ||||||||
Costs incurred from issuance of common stock in prior period | (33 | ) | - | |||||
Proceeds from issuance of subordinated debt, net of issuance cost | - | 24,453 | ||||||
Proceeds from FHLB advances | 90,240 | 120,000 | ||||||
Repayments of FHLB advances | (69,438 | ) | (124,616 | ) | ||||
Redemption of common stock for exercise of stock options and tax withholdings for restricted stock vesting | (72 | ) | - | |||||
Net increase in deposits | 136,127 | 335,518 | ||||||
Net cash provided by financing activities | 156,824 | 355,355 | ||||||
Increase in cash and cash equivalents | (12,089 | ) | 144,623 | |||||
Cash and cash equivalents at the beginning of the period | 263,231 | 82,931 | ||||||
Cash and cash equivalents at the end of the period | $ | 251,142 | $ | 227,554 | ||||
Supplemental information: | ||||||||
Cash paid for: | ||||||||
Interest | ||||||||
Income Taxes | $ | 4,510 | $ | 3,143 | ||||
$ | 7,389 | $ | 2,837 | |||||
Non-cash item: | ||||||||
Transfer of loans held for investment to held for sale | $ | 16,882 | $ | - |
See accompanying notes to unaudited consolidated financial statements
8 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION
Metropolitan Bank Holding Corp. (a New York Corporation) (the “Company”) is a bank holding company whose principal activity is the ownership and management of Metropolitan Commercial Bank (the “Bank”), its wholly-owned subsidiary. The Bank’s primary market is the New York metropolitan area. The Bank offers a traditional range of services to individuals, businesses and others needing banking services. Its primary lending products are commercial mortgages and commercial and industrial loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets, and commercial and residential real estate. Commercial loans are expected to be repaid from the cash flows from the operations of the business. The Bank’s primary deposit products are checking, savings, and term deposit accounts, and its deposit accounts are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to the maximum amounts allowed by law. The Bank commenced operations on June 22, 1999.
The Company and the Bank are subject to the regulations of certain state and federal agencies and, accordingly, is periodically examined by those regulatory authorities. As a consequence of the extensive regulation of commercial banking activities, the Company’s business is susceptible to being affected by state and federal legislation and regulations.
NOTE 2 – BASIS OF PRESENTATION
The accounting and reporting policies of the Company conform with U.S. generally accepted accounting principles and predominant practices within the U.S. banking industry. All intercompany balances and transactions have been eliminated. The Unaudited Consolidated Financial Statements, which include the accounts of the Company and the Bank, have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC. The Unaudited Consolidated Financial Statements reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. In preparing the interim financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reported periods. The accounting and reporting policies of the Company conform with U.S generally accepted accounting principles and predominant practices within the U.S. banking industry.
Certain prior-year amounts have been reclassified to conform to current year’s presentation.
The results of operations for the three and six months ended June 30, 2018 are not necessarily indicative of the results of operations that may be expected for the entire fiscal year. The unaudited consolidated financial statements presented in this report should be read in conjunction with the Company’s audited consolidated financial statements and notes to audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.
NOTE 3 – SUMMARY OF RECENT ACCOUNTING PRONOUNCEMENTS
Pursuant to the Jumpstart Our Business Startups Act (“JOBS Act”), an Emerging Growth Company (“EGC”) is permitted to elect to adopt new accounting guidance using adoption dates of nonpublic entities. The Company elected delayed effective dates of recently issued accounting standards.
Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (Topic 606), implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. In August 2016, the FASB deferred the effective date of the ASU by one year which means ASU 2014-09 will be effective for the Company on January 1, 2019. Management is in the process of evaluating revenue streams to determine the impact the ASU could have on the Company’s operating results or financial condition.
In January 2016, the FASB issued ASU 2016-01, an amendment to Recognition and Measurement of Financial Assets and Financial Liabilities (Subtopic 825-10). The objectives of the ASU are to: (1) require equity investments to be measured at fair value, with changes in fair value recognized in net income, (2) simplify the impairment assessment of equity investments without readily determinable fair values, (3) eliminate the requirement to disclose methods and significant assumptions used to estimate fair value for financial instruments measured at amortized cost on the balance sheet, (4) require the use of the exit price notion when measuring the fair value of financial instruments, and (5) clarify the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. In February 2018, the FASB issued ASU 2018-03, Technical Corrections and Improvements to Financial Instruments – Overall – Recognition and Measurement of Financial Assets and Liabilities, an amendment to ASU 2016-01. The amendments clarify certain aspects of the guidance issued in ASU 2016-01. These ASUs will be effective for the Company on January 1, 2019. The Company has evaluated the impact of ASU 2016-01 and 2018-03 and has concluded that they will not have a material impact on its consolidated financial statements.
(continued) 9 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF RECENT ACCOUNTING PRONOUNCEMENTS (continued)
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires companies that lease valuable assets to recognize on their balance sheets the assets and liabilities generated by contracts longer than a year. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020, however, early adoption is permitted. Under ASU 2016-02, the Company will recognize a right-of-use asset and a lease obligation liability on the consolidated balance sheet, which will increase the Company’s assets and liabilities. The Company is evaluating other potential impacts of ASU 2016-02 on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The objectives of the ASU are to simplify the accounting for share-based payment transactions, including the income tax consequences, the treatment of forfeitures, and the classification on the statement of cash flows. The amendments: (i) allow companies to make an entity-wide accounting policy election either to estimate the number of forfeitures expected to occur or to account for forfeitures in the compensation cost when they occur, (ii) revise the withholding requirements for classifying stock awards as equity, (iii) requires that the tax effect of any difference between the compensation cost of an award recognized for financial reporting purposes and the deduction for an award for tax purposes is recognized as an income tax expense or benefit in the income statement in the period in which the tax deduction arises, and (iv) clarifies the classification of excess tax benefits and employee taxes paid when an employer withholds shares for tax-withholding purpose on the statement of cash flows.
The Company elected to adopt ASU 2016-09 in the second quarter of 2018 and, in accordance with the guidance, has adopted the guidance as of the beginning of the fiscal year. Under the ASU, the tax effects of awards are treated as discrete items in the reporting period in which they occur. Therefore, the tax effect of awards is not spread over the entire year through the use of the annual effective tax rate, but instead is recorded entirely in the period in which the tax deduction arose. The relevant information on restricted stock that vests and stock options that are excised is used to compare the cumulative book expense to the tax deduction. With this information, the discrete item is calculated and recorded. The Company prospectively applied the amendment in this guidance requiring recognition of excess tax benefits and deficits in the income statement resulting in a $62,000 income tax benefit recognized in the six months ended June 30, 2018, resulting in an effective tax rate of 31.1%.
The amendments in the guidance that require application using a modified retrospective transition method did not have an impact on the Company’s retained earnings as there were no unrecognized tax benefits that existed prior to April 1, 2018 nor were there forfeiture estimates that were that impacted compensation expense. 2018 will be the first year of recording any excess tax deduction and these will be reported as a discrete item in the quarter in which restricted stocks/stock options will vest/be exercised.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326), which requires the measurement of all expected credit losses for financial assets held at the reporting date be based on historical experience, current condition, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. This guidance also amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. For the Company, this guidance is effective for fiscal years and interim periods beginning after December 15, 2020. Management has established a committee to evaluate the impact of ASU 2016-13 on the Company’s financial statements. Management has also engaged a third party vendor for a software solution, which is expected to be implemented during 2018 to begin testing models and comparing results with current incurred loss estimates. Since the Bank has been using this vendor for credit analysis and stress testing solutions for over five years, sufficient loan level information should be readily available to test the Historical Loss and Migration Analysis models, among other potential modeling solutions. The Company expects to recognize a one-time cumulative adjustment to the allowance for loan losses as of the beginning of the reporting period in which the ASU takes effect, but cannot yet determine the magnitude of the impact on the consolidated financial statements.
(continued) 10 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF RECENT ACCOUNTING PRONOUNCEMENTS (continued)
In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which eliminates the second step in the goodwill impairment test which requires an entity to determine the implied fair value of the reporting unit’s goodwill. Instead, an entity should recognize an impairment loss if the carrying value of the net assets assigned to the reporting unit exceeds the fair value of the reporting unit, with the impairment loss not to exceed the amount of goodwill allocated to the reporting unit. The standard is effective for the Company beginning January 1, 2021, with early adoption permitted for goodwill impairment tests performed after January 1, 2017. Management expects that ASU 2017-04 will not have a significant impact on its consolidated financial statements.
In March 2017, the FASB issued ASU 2017-08, Premium Amortization on Purchased Callable Debt Securities, which shortens the amortization period for the premium on certain purchased callable debt securities to the earliest call date. Today, entities generally amortize the premium over the contractual life of the security. The new guidance does not change the accounting for purchased callable debt securities held at a discount as discounts continue to be amortized to maturity. ASU No. 2017-08 is effective for interim and annual reporting periods beginning after December 15, 2019 and early adoption is permitted. The guidance includes a modified retrospective transition approach under which a cumulative-effect adjustment will be made to retained earnings as of the beginning of the first reporting period in which the guidance is adopted. Management expects that ASU 2017-08 will not have a significant impact on its consolidated financial statements.
On February 14, 2018 the FASB issued final guidance in the form of Accounting Standards Update No. 2018-02, which permits - but does not require - companies to reclassify stranded tax effects caused by 2017 tax reform from accumulated other comprehensive income to retained earnings. Additionally, the ASU requires new disclosures by all companies, whether they opt to do the reclassification or not. Management expects that ASU 2018-02 will not have a significant impact on its consolidated financial statements. The amendments in this update are effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2018; however, early adoption is permitted.
(continued) 11 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - INVESTMENT SECURITIES
The following table summarizes the amortized cost and fair value of securities available for sale and securities held to maturity at June 30, 2018 and December 31, 2017 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive loss and gross unrecognized losses (dollars in thousands):
At June 30, 2018 | Amortized Cost | Gross Unrecognized | Gross Unrecognized | Fair Value | ||||||||||||
Available for sale | ||||||||||||||||
Residential mortgage-backed securities | $ | 24,133 | $ | 3 | $ | (672 | ) | $ | 23,464 | |||||||
Residential collateralized mortgage obligations | 2,485 | - | (134 | ) | 2,351 | |||||||||||
Municipal bond | 1,086 | 7 | - | 1,093 | ||||||||||||
CRA mutual fund | 2,183 | - | (102 | ) | 2,081 | |||||||||||
Total securities available for sale | $ | 29,887 | $ | 10 | $ | (908 | ) | $ | 28,989 | |||||||
Held to maturity | ||||||||||||||||
Residential mortgage-backed securities | $ | 4,960 | - | $ | (203 | ) | $ | 4,757 | ||||||||
Foreign government securities | 25 | - | - | 25 | ||||||||||||
Total securities held to maturity | $ | 4,985 | $ | - | $ | (203 | ) | $ | 4,782 |
At December 31, 2017 | Amortized Cost | Gross Unrealized/ Unrecognized Gains | Gross Unrealized/ Unrecognized Losses | Fair Value | ||||||||||||
Available for sale | ||||||||||||||||
Residential mortgage-backed securities | $ | 24,856 | $ | 70 | $ | (242 | ) | $ | 24,684 | |||||||
Residential collateralized mortgage obligations | 2,809 | - | (103 | ) | 2,706 | |||||||||||
Commercial collateralized mortgage obligations | 1,581 | - | (31 | ) | 1,550 | |||||||||||
Municipal bond | 1,098 | 11 | - | 1,109 | ||||||||||||
CRA mutual fund | 2,160 | - | (52 | ) | 2,108 | |||||||||||
Total securities available for sale | $ | 32,504 | $ | 81 | $ | (428 | ) | $ | 32,157 | |||||||
Held to maturity | ||||||||||||||||
Residential mortgage-backed securities | $ | 5,403 | $ | - | $ | (98 | ) | $ | 5,305 | |||||||
Foreign government securities | 25 | - | - | 25 | ||||||||||||
Total securities held to maturity | $ | 5,428 | $ | - | $ | (98 | ) | $ | 5,330 |
(continued) 12 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - INVESTMENT SECURITIES (continued)
The proceeds from sales and calls of securities and the associated gains and losses are listed below (dollars in thousands):
Three and six months ended June 30, | ||||||||
2018 | 2017 | |||||||
Proceeds | $ | 1,500 | $ | - | ||||
Gross gains | $ | - | $ | - | ||||
Gross losses | $ | (37 | ) | $ | - | |||
Tax impact | $ | 11 | $ | - |
The amortized cost and fair value of debt securities at June 30, 2018 and December 31, 2017 are shown by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties (dollars in thousands):
Held to Maturity | Available for Sale | |||||||||||||||
At June 30, 2018 | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Within one year | $ | 25 | $ | 25 | $ | - | $ | - | ||||||||
One to five years | - | - | - | - | ||||||||||||
Five to ten years | - | - | - | - | ||||||||||||
Due after ten years | - | - | 1,086 | 1,093 | ||||||||||||
Total | $ | 25 | $ | 25 | $ | 1,086 | $ | 1,093 | ||||||||
Residential mortgage-backed securities | $ | 4,960 | $ | 4,757 | $ | 24,133 | $ | 23,464 | ||||||||
Residential collateralized mortgage obligations | - | - | 2,485 | 2,351 | ||||||||||||
CRA mutual fund | - | - | 2,183 | 2,081 | ||||||||||||
Total Securities | $ | 4,985 | $ | 4,782 | $ | 29,887 | $ | 28,989 |
Held to Maturity | Available for Sale | |||||||||||||||
At December 31, 2017 | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Within one year | $ | - | $ | - | $ | - | $ | - | ||||||||
One to five years | 25 | 25 | - | - | ||||||||||||
Five to ten years | - | - | - | - | ||||||||||||
Due after ten years | - | - | 1,098 | 1,109 | ||||||||||||
Total | $ | 25 | $ | 25 | $ | 1,098 | $ | 1,109 | ||||||||
Residential mortgage-backed securities | $ | 5,403 | $ | 5,305 | $ | 24,856 | $ | 24,684 | ||||||||
Residential collateralized mortgage obligations | - | - | 2,809 | 2,706 | ||||||||||||
Commercial collateralized mortgage obligations | - | - | 1,581 | 1,550 | ||||||||||||
CRA mutual fund | - | - | 2,160 | 2,108 | ||||||||||||
Total Securities | $ | 5,428 | $ | 5,330 | $ | 32,504 | $ | 32,157 |
There were no securities pledged at June 30, 2018 and December 31, 2017 to secure borrowings.
(continued) 13 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - INVESTMENT SECURITIES (continued)
At June 30, 2018 and December 31, 2017, all of the mortgage-backed securities and collateralized mortgage obligations held by the Bank were issued by U.S. Government-sponsored entities and agencies, primarily Fannie Mae and Freddie Mac, institutions which the Government has affirmed its commitment to support.
Securities with unrealized/unrecognized losses at June 30, 2018 and December 31, 2017, aggregated by investment category and length of time that individual securities have been in a continuous unrealized/unrecognized loss position, are as follows (dollars in thousands):
Less than 12 Months | 12 months or more | Total | ||||||||||||||||||||||
At June 30, 2018 | Estimated Fair Value | Unrealized/ Unrecognized | Estimated Fair Value | Unrealized/ Unrecognized | Estimated Fair Value | Unrealized/ Unrecognized | ||||||||||||||||||
Residential mortgage-backed securities | $ | 15,054 | $ | (308 | ) | $ | 8,148 | $ | (364 | ) | $ | 23,202 | $ | (672 | ) | |||||||||
Residential collateralized mortgage obligations | - | - | 2,351 | (134 | ) | 2,351 | (134 | ) | ||||||||||||||||
CRA mutual fund | - | - | 2081 | (102 | ) | 2,081 | (102 | ) | ||||||||||||||||
Total securities available for sale | $ | 15,054 | $ | (308 | ) | $ | 12,580 | $ | (600 | ) | $ | 27,634 | $ | (908 | ) | |||||||||
Residential mortgage-backed securities | $ | 2,909 | $ | (95 | ) | $ | 1,848 | $ | (108 | ) | $ | 4,757 | $ | (203 | ) | |||||||||
Total held to maturity | $ | 2,909 | $ | (95 | ) | $ | 1,848 | $ | (108 | ) | $ | 4,757 | $ | (203 | ) |
Less than 12 Months | 12 months or more | Total | ||||||||||||||||||||||
At December 31, 2017 | Estimated Fair Value | Unrealized/ Unrecognized | Estimated Fair Value | Unrealized/ Unrecognized | Estimated Fair Value | Unrealized/ Unrecognized | ||||||||||||||||||
Residential mortgage-backed securities | $ | 9,194 | $ | (85 | ) | $ | 7,738 | $ | (157 | ) | $ | 16,932 | $ | (242 | ) | |||||||||
Residential collateralized mortgage obligations | - | - | 2,706 | (103 | ) | 2,706 | (103 | ) | ||||||||||||||||
Commercial collateralized mortgage obligations | - | - | 1,550 | (31 | ) | 1,550 | (31 | ) | ||||||||||||||||
CRA mutual fund | - | - | 2,108 | (52 | ) | 2,108 | (52 | ) | ||||||||||||||||
Total securities available for sale | $ | 9,194 | $ | (85 | ) | $ | 14,102 | $ | (343 | ) | $ | 23,296 | $ | (428 | ) | |||||||||
Residential mortgage-backed securities | $ | 3,260 | $ | (33 | ) | $ | 2,045 | $ | (65 | ) | $ | 5,305 | $ | (98 | ) | |||||||||
Total held to maturity | $ | 3,260 | $ | (33 | ) | $ | 2,045 | $ | (65 | ) | $ | 5,305 | $ | (98 | ) |
(continued) 14 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - INVESTMENT SECURITIES (continued)
The unrealized losses of securities are primarily due to the changes in market interest rates subsequent to purchase. The Bank does not consider these securities to be other-than-temporarily impaired at June 30, 2018 and December 31, 2017 since the decline in market value is attributable to changes in interest rates and not credit quality. In addition, the Company does not intend to sell and does not believe that it is more likely than not that it will be required to sell these investments until there is a full recovery of the unrealized loss, which may be at maturity. As a result, no impairment loss was recognized during the six months ended June 30, 2018.
At June 30, 2018 and December 31, 2017, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES
Loans, net of deferred costs and fees, consist of the following as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | |||||||
Real estate | ||||||||
Commercial | $ | 857,071 | $ | 783,745 | ||||
Construction | 45,974 | 36,960 | ||||||
Multifamily | 233,474 | 190,097 | ||||||
One-to-four family | 23,929 | 25,568 | ||||||
Total real estate loans | 1,160,448 | 1,036,370 | ||||||
Commercial and industrial | 354,932 | 340,001 | ||||||
Consumer | 86,277 | 44,595 | ||||||
Total loans | 1,601,657 | 1,420,966 | ||||||
Deferred fees | (2,010 | ) | (1,070 | ) | ||||
Loans, net of deferred fees and unamortized costs | 1,599,647 | 1,419,896 | ||||||
Allowance for loan losses | (17,463 | ) | (14,887 | ) | ||||
Balance at the end of the period | $ | 1,582,184 | $ | 1,405,009 |
Non-performing loans include non-accrual loans and loans past due over 90 days and still accruing. Non-performing loans exclude troubled debt restructurings (“TDRs”) that are accruing and have been performing in accordance with the terms of their restructure agreement for at least six months.
Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.
There were no loans past due over 90 days and still accruing or non-accruing TDRs at June 30, 2018 and December 31, 2017. The following tables present the recorded investment in non-accrual loans by class of loans as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | |||||||
Commercial real estate | $ | - | $ | 787 | ||||
Commercial & industrial | - | - | ||||||
One-to-four family | - | 2,447 | ||||||
Consumer | 192 | 155 | ||||||
Total | $ | 192 | $ | 3,389 |
Interest on non-accrual loans not recognized was $1,000 and $37,000 for the three months ended June 30, 2018 and June 30, 2017, respectively. Interest on non-accrual loans not recognized was $2,500 and $77,000 for the six months ended June 30, 2018 and June 30, 2017, respectively.
(continued) 15 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
The following tables present the aging of the recorded investment in past due loans by class of loans as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | 30-59 Days | 60-89 Days | Greater than 90 days | Total Past Due | Loans not Past Due | Total | ||||||||||||||||||
Commercial real estate | $ | 96 | $ | - | $ | - | $ | 96 | $ | 856,975 | $ | 857,071 | ||||||||||||
Commercial & industrial | 114 | 73 | - | 187 | 354,745 | 354,932 | ||||||||||||||||||
Construction | - | - | - | - | 45,974 | 45,974 | ||||||||||||||||||
Multifamily | - | - | - | - | 233,474 | 233,474 | ||||||||||||||||||
One-to-four family | - | - | - | - | 23,929 | 23,929 | ||||||||||||||||||
Consumer | 39 | - | 142 | 181 | 86,096 | 86,277 | ||||||||||||||||||
Total | $ | 249 | $ | 73 | $ | 142 | $ | 464 | $ | 1,601,193 | $ | 1,601,657 | ||||||||||||
At December 31, 2017 | 30-59 Days | 60-89 Days | Greater than 90 days | Total Past Due | Loans not Past Due | Total | ||||||||||||||||||
Commercial real estate | $ | 836 | $ | - | $ | 787 | $ | 1,623 | $ | 782,122 | $ | 783,745 | ||||||||||||
Commercial & industrial | 85 | 142 | - | 227 | 339,774 | 340,001 | ||||||||||||||||||
Construction | - | - | - | - | 36,960 | 36,960 | ||||||||||||||||||
Multifamily | - | - | - | - | 190,097 | 190,097 | ||||||||||||||||||
One-to-four family | - | - | - | - | 25,568 | 25,568 | ||||||||||||||||||
Consumer | 149 | 21 | 155 | 325 | 44,270 | 44,595 | ||||||||||||||||||
Total | $ | 1,070 | $ | 163 | $ | 942 | $ | 2,175 | $ | 1,418,791 | $ | 1,420,966 |
Troubled Debt Restructurings:
Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered TDRs and classified as impaired. Included in impaired loans at June 30, 2018 and December 31, 2017 were $2.6 million and $2.7 million of loans modified in TDRs, respectively. The Bank has not allocated specific reserves to those customers with loans modified in TDRs as of June 30, 2018, compared to $9,000 allocated at December 31, 2017. The Bank had not committed to lend additional amounts as of June 30, 2018 and December 31, 2017 to customers with outstanding loans that are classified as TDRs. During the three months and six months ended June 30, 2018 and 2017, there were no significant loans modified as TDRs. During the three and six months ended June 30, 2018 and June 30, 2017 there were no payment defaults on any loans previously identified as TDRs. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Bank’s internal underwriting policy.
(continued) 16 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
Credit Quality Indicators:
The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Bank analyzes all loans individually by classifying the loans as to credit risk at least annually. An analysis is performed on a quarterly basis for loans classified as special mention, substandard, or doubtful. The Bank uses the following definitions for risk ratings:
Special Mention - Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard - Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful - Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above are considered to be pass-rated loans. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows (dollars in thousands):
At June 30, 2018 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial real estate | $ | 855,536 | $ | 392 | $ | 1,143 | $ | - | $ | 857,071 | ||||||||||
Commercial & industrial | 347,278 | 7,654 | - | - | 354,932 | |||||||||||||||
Construction | 45,974 | - | - | - | 45,974 | |||||||||||||||
Multifamily | 233,474 | - | - | - | 233,474 | |||||||||||||||
Total | $ | 1,482,262 | $ | 8,046 | $ | 1,143 | $ | - | $ | 1,491,451 |
At December 31, 2017 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial real estate | $ | 777,410 | $ | 4,369 | $ | 1,966 | $ | - | $ | 783,745 | ||||||||||
Commercial & industrial | 331,775 | 8,226 | - | - | 340,001 | |||||||||||||||
Construction | 36,960 | - | - | - | 36,960 | |||||||||||||||
Multifamily | 190,097 | - | - | - | 190,097 | |||||||||||||||
Total | $ | 1,336,242 | $ | 12,595 | $ | 1,966 | $ | - | $ | 1,350,803 |
(continued) 17 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
For one-to-four family loans and consumer loans, the Bank evaluates credit quality based on the aging status of the loan, which was previously presented, and by performance status. Non-performing loans are loans past due over 90 days or more still accruing interest and loans on non-accrual status. The following table presents the recorded investment in one-to-four family and consumer loans based on performance status as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | Performing | Non-Performing | Total | |||||||||
One-to-four family | $ | 23,929 | $ | - | $ | 23,929 | ||||||
Consumer | 86,085 | 192 | 86,277 | |||||||||
Total | $ | 110,014 | $ | 192 | $ | 110,206 |
At December 31, 2017 | Performing | Non-Performing | Total | |||||||||
One-to-four family | $ | 23,121 | $ | 2,447 | $ | 25,568 | ||||||
Consumer | 44,440 | 155 | 44,595 | |||||||||
Total | $ | 67,561 | $ | 2,602 | $ | 70,163 |
The following table presents the activity in the Allowance for Loan Losses (referred herein as “ALLL”) by segment for the three and six months ending June 30, 2018 and 2017 (dollars in thousands):
Three months ended June 30, 2018 | Commercial Real Estate | Commercial & Industrial | Construction | Multi Family | One-to-four Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Beginning balance | $ | 7,800 | $ | 5,784 | $ | 503 | $ | 1,210 | $ | 383 | $ | 580 | 16,260 | |||||||||||||||
Provision/(credit) for loan losses | 339 | 269 | 163 | 347 | (3 | ) | 155 | 1,270 | ||||||||||||||||||||
Loans charged-off | - | - | - | - | - | (67 | ) | (67 | ) | |||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | |||||||||||||||||||||
Total ending allowance balance | $ | 8,139 | $ | 6,053 | $ | 666 | $ | 1,557 | $ | 380 | $ | 668 | $ | 17,463 | ||||||||||||||
Three
months ended June 30, 2017 | Commercial
Real Estate | Commercial
& Industrial | Construction | Multi
Family | One-to-four
Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Beginning balance | $ | 5,853 | $ | 4,963 | $ | 502 | $ | 687 | $ | 105 | $ | 126 | 12,236 | |||||||||||||||
Provision for loan losses | 605 | 713 | 55 | 255 | (3 | ) | 165 | 1,790 | ||||||||||||||||||||
Loans charged-off | - | (88 | ) | - | - | - | (29 | ) | (117 | ) | ||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | |||||||||||||||||||||
Total ending allowance balance | $ | 6,458 | $ | 5,588 | $ | 557 | $ | 942 | $ | 102 | $ | 262 | $ | 13,909 |
(continued) 18 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
Six months ended June 30, 2018 | Commercial
Real Estate | Commercial
& Industrial | Construction | Multi Family | One-to-four Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Beginning balance | $ | 7,136 | $ | 5,578 | $ | 519 | $ | 1,156 | $ | 138 | $ | 360 | $ | 14,887 | ||||||||||||||
Provision/(credit) for loan losses | 950 | 546 | 147 | 401 | 242 | 461 | 2,747 | |||||||||||||||||||||
Loans charged-off | - | (71 | ) | - | - | - | (153 | ) | (224 | ) | ||||||||||||||||||
Recoveries | 53 | - | - | - | - | - | 53 | |||||||||||||||||||||
Total ending allowance balance | $ | 8,139 | $ | 6,053 | $ | 666 | $ | 1,557 | $ | 380 | $ | 668 | $ | 17,463 | ||||||||||||||
Six months ended June 30, 2017 | Commercial
Real Estate | Commercial
& Industrial | Construction | Multi
Family | One-to-four Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Beginning balance | $ | 5,206 | $ | 5,364 | $ | 409 | $ | 620 | $ | 109 | $ | 107 | 11,815 | |||||||||||||||
Provision/(credit) for loan losses | 1,252 | 444 | 148 | 322 | (7 | ) | 201 | 2,360 | ||||||||||||||||||||
Loans charged-off | - | (220 | ) | - | - | - | (46 | ) | (266 | ) | ||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | |||||||||||||||||||||
Total ending allowance balance | $ | 6,458 | $ | 5,588 | $ | 557 | $ | 942 | $ | 102 | $ | 262 | $ | 13,909 |
(continued) 19 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
The following tables present the balance in the ALLL and the recorded investment in loans by portfolio segment based on impairment method as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | Commercial Real Estate | Commercial
& Industrial | Construction | Multi Family | One-to-four Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 96 | $ | 96 | ||||||||||||||
Collectively evaluated for impairment | 8,139 | 6,053 | 666 | 1,557 | 380 | 572 | 17,367 | |||||||||||||||||||||
Total ending allowance balance | $ | 8,139 | $ | 6,053 | $ | 666 | $ | 1,557 | $ | 380 | $ | 668 | $ | 17,463 | ||||||||||||||
Loans: | ||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 1,535 | $ | - | $ | - | $ | - | $ | 1,099 | $ | 192 | $ | 2,826 | ||||||||||||||
Collectively evaluated for impairment | 855,536 | 354,932 | 45,974 | 233,474 | 22,830 | 86,085 | 1,598,831 | |||||||||||||||||||||
Total ending loan balance | $ | 857,071 | $ | 354,932 | $ | 45,974 | $ | 233,474 | $ | 23,929 | $ | 86,277 | $ | 1,601,657 | ||||||||||||||
At December 31, 2017 | Commercial Real Estate | Commercial
& Industrial | Construction | Multi Family | One-to-four Family | Consumer | Total | |||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | - | $ | - | $ | - | $ | 9 | $ | 77 | $ | 86 | ||||||||||||||
Collectively evaluated for impairment | 7,136 | 5,578 | 519 | 1,156 | 129 | 283 | $ | 14,801 | ||||||||||||||||||||
Total ending allowance balance | $ | 7,136 | $ | 5,578 | $ | 519 | $ | 1,156 | $ | 138 | $ | 360 | $ | 14,887 | ||||||||||||||
Loans: | ||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 2,368 | $ | - | $ | - | $ | - | $ | 3,566 | $ | 155 | $ | 6,089 | ||||||||||||||
Collectively evaluated for impairment | 781,377 | 340,001 | 36,960 | 190,097 | 22,002 | 44,440 | 1,414,877 | |||||||||||||||||||||
Total ending loan balance | $ | 783,745 | $ | 340,001 | $ | 36,960 | $ | 190,097 | $ | 25,568 | $ | 44,595 | $ | 1,420,966 |
(continued) 20 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and TDRs.
The following table presents loans individually evaluated for impairment recognized as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | Unpaid Principal Balance | Recorded Investment | Allowance for Loan Losses Allocated | |||||||||
With an allowance recorded: | ||||||||||||
One-to-four family | $ | - | $ | - | $ | - | ||||||
Consumer | 210 | 192 | 96 | |||||||||
Total | $ | 210 | $ | 192 | $ | 96 | ||||||
Without an allowance recorded: | ||||||||||||
Commercial real estate | $ | 2,004 | $ | 1,535 | $ | - | ||||||
One-to-four family | 1,376 | 1,099 | - | |||||||||
Total | $ | 3,380 | $ | 2,634 | $ | - |
At December 31, 2017 | Unpaid Principal Balance | Recorded Investment | Allowance for Loan Losses Allocated | |||||||||
With an allowance recorded: | ||||||||||||
One-to-four family | $ | 686 | $ | 556 | $ | 9 | ||||||
Consumer | 155 | 155 | 77 | |||||||||
Total | $ | 841 | $ | 711 | $ | 86 | ||||||
Without an allowance recorded: | ||||||||||||
Commercial real estate | $ | 2,890 | $ | 2,368 | $ | - | ||||||
One-to-four family | 3,157 | 3,010 | - | |||||||||
Total | $ | 6,047 | $ | 5,378 | $ | - |
(continued) 21 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans as of and for the three month periods ended June 30, 2018 and 2017 (in thousands):
Three months ended June 30, 2018 | Average Recorded Investment | Interest Income Recognized | ||||||
With an allowance recorded: | ||||||||
One-to-four family | $ | - | $ | - | ||||
Consumer | 138 | - | ||||||
Total | $ | 138 | $ | - | ||||
Without an allowance recorded: | ||||||||
Commercial real estate | $ | 1,540 | $ | 16 | ||||
One-to-four family | 1,104 | $ | 14 | |||||
Total | $ | 2,644 | $ | 30 |
Three months ended June 30, 2017 | Average Recorded Investment | Interest Income Recognized | ||||||
With an allowance recorded: | ||||||||
One-to-four family | $ | 847 | $ | 9 | ||||
Commercial and industrial | 3,660 | - | ||||||
Consumer | 48 | - | ||||||
Total | $ | 4,555 | $ | 9 | ||||
Without an allowance recorded: | ||||||||
Commercial real estate | $ | 6,331 | $ | 68 | ||||
Commercial and industrial | 1,160 | 12 | ||||||
One-to-four family | 283 | 26 | ||||||
Total | $ | 7,774 | $ | 106 |
(continued) 22 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – LOANS AND ALLOWANCE FOR LOAN LOSSES (continued)
The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans as of and for the six month periods ended June 30, 2018 and 2017 (in thousands):
Six months ended June 30, 2018 | Average Recorded Investment | Interest Income Recognized | ||||||
With an allowance recorded: | ||||||||
One-to-four family | $ | 185 | $ | - | ||||
Consumer | 144 | 2 | ||||||
Total | $ | 329 | $ | 2 | ||||
Without an allowance recorded: | ||||||||
Commercial real estate | $ | 1,816 | $ | 62 | ||||
One-to-four family | 1,373 | 28 | ||||||
Total | $ | 3,189 | $ | 90 |
Six months ended June 30, 2017 | Average Recorded Investment | Interest Income Recognized | ||||||
With an allowance recorded: | ||||||||
One-to-four family | $ | 753 | $ | 18 | ||||
Commercial and industrial | 3,660 | - | ||||||
Consumer | 32 | 1 | ||||||
Total | $ | 4,445 | $ | 19 | ||||
Without an allowance recorded: | ||||||||
Commercial real estate | $ | 6,056 | $ | 112 | ||||
Commercial and industrial | 1,192 | 26 | ||||||
One-to-four family | 377 | - | ||||||
Total | $ | 7,625 | $ | 138 |
(continued) 23 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 6 – EARNINGS PER SHARE
The computation of basic and diluted earnings per share is shown below (dollars in thousands, except share data):
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Basic | ||||||||||||||||
Net income per consolidated statements of operations | $ | 5,865 | $ | 2,651 | $ | 12,156 | $ | 5,201 | ||||||||
Less: Earnings allocated to participating securities | (49 | ) | (51 | ) | (102 | ) | (100 | ) | ||||||||
Net income available to common stockholders | $ | 5,816 | $ | 2,600 | $ | 12,054 | $ | 5,101 | ||||||||
Weighted average common shares outstanding including participating securities | 8,198,257 | 4,629,004 | 8,195,542 | 4,629,004 | ||||||||||||
Less: Weighted average participating securities | (68,770 | ) | (89,079 | ) | (68,770 | ) | (89,079 | ) | ||||||||
Weighted average common shares outstanding | 8,129,487 | 4,539,925 | 8,126,772 | 4,539,925 | ||||||||||||
Basic earnings per common share | $ | 0.72 | $ | 0.57 | $ | 1.48 | $ | 1.12 | ||||||||
Diluted | ||||||||||||||||
Net income allocated to common stockholders | $ | 5,816 | $ | 2,600 | $ | 12,054 | $ | 5,101 | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 8,129,487 | 4,539,925 | 8,126,772 | 4,539,925 | ||||||||||||
Add: Dilutive effects of assumed exercise of stock options | 160,561 | 33,000 | 156,834 | 33,000 | ||||||||||||
Average shares and dilutive potential common shares | 8,290,048 | 4,572,925 | 8,283,606 | 4,572,925 | ||||||||||||
Dilutive earnings per common share | $ | 0.70 | $ | 0.57 | $ | 1.46 | $ | 1.12 |
All stock options for shares of common stock were considered in computing diluted earnings per common share for three months and six months ended June 30, 2018 and 2017, as no options were anti-dilutive.
NOTE 7 - STOCK COMPENSATION PLAN
The Company has two share-based compensation plans which are described below.
Stock Option Plan
The Company established the 1999 Stock Option Plan (the “1999 Plan”), as amended, under which certain employees and directors may receive stock options. Stock options are generally granted with an exercise price equal to 100% of the fair value of the common stock at the date of grant. As of June 30, 2018 and December 31, 2017, there were no unissued shares of the Company’s common stock authorized for option grants under the Plan.
(continued) 24 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 - STOCK COMPENSATION PLAN (continued)
Equity Incentive Plan
In May 2009 the Company approved the 2009 Equity Incentive Plan (the “2009 Plan”) as a successor to the 1999 Plan. The 2009 Plan permits the granting of restricted shares, incentive stock options (“ISO”), nonqualified stock options, stock appreciation rights, restricted share units and other stock-based awards to employees, directors, officers, consultants, advisors, suppliers and any other persons or entity whose services are considered valuable for up to 1,183,000 shares. Under the terms of the 2009 Plan, each option agreement cannot have an exercise price that is less than 100% of the fair value of the shares covered by the option on the date of grant. In the case of an ISO granted to any 10% stockholder, the exercise price shall not be less than 110% of the fair value of the shares covered by the option on the date of grant.
In no event shall the exercise price of an option be less than the par value of the shares for which the option is exercisable. In no event shall the exercise period exceed ten years from the date of grant of the option, except, in the case of an ISO granted to a 10% stockholder, the exercise period shall not exceed five years from the date of grant. In the event of a change in control, the Company may determine that any award then outstanding shall be assumed or an equivalent award shall be substituted by the successor company.
The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities based on historical volatilities of the Company’s common stock are not significant. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant. No options were granted during three and six months ended June 30, 2018 and 2017.
A summary of the status of the Company’s stock option plan and the change during the six months ended June 30, 2018 is presented below:
Six Months Ended June 30, 2018 | ||||||||
Number of Options | Weighted Average Exercise Price | |||||||
Outstanding, beginning of period | 271,500 | 19.79 | ||||||
Granted | - | - | ||||||
Exercised | (3,000 | ) | 30.00 | |||||
Cancelled/forfeited | - | - | ||||||
Outstanding, end of period | 268,500 | $ | 19.68 | |||||
Options vested and exercisable at end of period | 268,500 | $ | 19.68 | |||||
Weighted average remaining contractual life (years) | 5.13 |
Options exercised during the six months ended June 30, 2018 were a cashless exercise. There was no unrecognized compensation cost related to non-vested stock options granted under the 2009 Plan at June 30, 2018 and December 31, 2017.
(continued) 25 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 - STOCK COMPENSATION PLAN (continued)
There was no compensation cost related to stock option plan for the three and six months ended June 30, 2018 and 2017.
The following table summarizes information about stock options outstanding at June 30, 2018:
Options Outstanding | ||||||||||||
Range of Average Exercise Prices | Number Outstanding at June 30, 2018 | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price | |||||||||
$10 – 20 | 231,000 | 5.89 | $ | 18.00 | ||||||||
$21 – 30 | 37,500 | 0.45 | $ | 30.00 | ||||||||
$10 – 30 | 268,500 | 5.13 | $ | 19.68 |
Restricted Stock Awards
The Company issued restricted stock awards to certain key personnel under the 2009 Equity Incentive Plan. Each restricted stock award vests based on vesting schedule outlined in the reward agreement. Restricted stock awards are subject to forfeiture if the holder is not employed by the Company on the vesting date. In 2013, stockholders approved an additional 300,000 shares available under the plan, and in 2016, an additional 760,000 shares were authorized. Total remaining shares issuable under the plan are 724,642 at June 30, 2018, which includes performance based stock awards discussed below. There were 8,987 restricted shares granted to the Board of Directors as directors’ fees during the three months ended June 30, 2018. These shares vested on the same day as they were awarded and the expense related to these were booked as directors’ fees expense.
As of June 30, 2018, there was $817,000 of total unrecognized compensation expense related to the restricted stock awards. The cost is expected to be recognized over a weighted-average period of 2.82 years.
Total compensation cost that has been charged against income for this plan was $98,000 and $161,000 for the three and six months ended June 30, 2018; and $92,000 and $204,000 for the three and six months ended June 30, 2017, respectively.
(continued) 26 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 - STOCK COMPENSATION PLAN (continued)
The following table summarizes the changes in the Company’s non-vested restricted stock awards for the six months ended June 30, 2018:
Six Months Ended June 30, 2018 | ||||||||
Number of Shares | Weighted Average Grant Date Fair Value | |||||||
Outstanding, beginning of period | 76,104 | $ | 20.61 | |||||
Granted | 8,987 | 48.99 | ||||||
Forfeited | - | - | ||||||
Vested | (16,321 | ) | 35.06 | |||||
Outstanding at end of period | 68,770 | $ | 23.61 |
The total fair value of shares vested was $742,000 during the six months ended June 30, 2018, respectively.
Performance Based Stock Awards
During the six months ended June 30, 2018, the Company established a long term incentive award program under the 2009 Equity Incentive Plan. For each award, threshold target Performance Restricted Share Units (“PRSUs”) are eligible to be earned over a three-year performance period based on the Company’s relative performance on certain measurement goals that were established at the onset of the performance period. These awards were accounted for in accordance with on guidance prescribed in ASC Topic 718, Compensation – Stock Compensation. During the six months ended June 30, 2018, 90,000 PRSUs were awarded under the program. These units will be granted at the end of the three year performance period. The following table summarizes the changes in the Company’s non-vested PRSU awards for the six months ended June 30, 2018 (dollars in thousands, except share information):
For the six months ended June 30, 2018 | ||||
Weighted average service inception date fair value of award shares | $ | 4,125,300 | ||
Minimum aggregate share payout | 12,000 | |||
Maximum aggregate share payout | 90,000 | |||
Likely aggregate share payout | 90,000 | |||
Compensation expense recognized | $ | 561,412 |
Total compensation cost that has been charged against income for this plan was $382,000 and $561,000 for the three and six months ended June 30, 2018, respectively.
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company uses fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. The Company did not have any liabilities that were measured at fair value at June 30, 2018 and December 31, 2017. Securities available-for-sale are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets or liabilities on a non-recurring basis, such as certain impaired loans and goodwill. These non-recurring fair value adjustments generally involve the write-down of individual assets due to impairment losses.
(continued) 27 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
Accounting guidance establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Assets and Liabilities Measured on a Recurring Basis
Assets measured on a recurring basis are limited to the Bank’s available-for-sale securities (“AFS”) portfolio. The AFS portfolio is carried at estimated fair value with any unrealized gains and losses, net of taxes, reported as accumulated other comprehensive income or loss in shareholders’ equity. The fair values for substantially all of these securities are obtained monthly from an independent nationally recognized pricing service. On a monthly basis, the Bank assesses the reasonableness of the fair values obtained by reference to a second independent nationally recognized pricing service. Based on the nature of these securities, the Bank’s independent pricing service provides prices which are categorized as Level 2 since quoted prices in active markets for identical assets are generally not available for the majority of securities in the Bank’s portfolio. Various modeling techniques are used to determine pricing for the Bank’s mortgage-backed securities, including option pricing and discounted cash flow models. The inputs to these models include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data. On an annual basis, the Bank obtains the models, inputs and assumptions utilized by its pricing service and reviews them for reasonableness. The Bank also owns equity securities with a carrying value of $2.1 million at both June 30, 2018 and December 31, 2017, for which fair values are obtained from quoted market prices in active markets and, as such, are classified as Level 1.
Assets measured at fair value on a recurring basis are summarized below (dollars in thousands):
Fair Value Measurement using: | ||||||||||||||||
Carrying Amount | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
At June 30, 2018 | ||||||||||||||||
Residential mortgage-backed securities | $ | 23,464 | $ | - | $ | 23,464 | $ | - | ||||||||
Residential collateralized mortgage obligation | 2,351 | - | 2,351 | - | ||||||||||||
Municipal bond | 1,093 | - | 1,093 | - | ||||||||||||
CRA Mutual Fund | 2,081 | 2,081 | - | - | ||||||||||||
At December 31, 2017 | ||||||||||||||||
Residential mortgage-backed securities | $ | 24,684 | $ | - | $ | 24,684 | $ | - | ||||||||
Residential collateralized mortgage obligation | 2,706 | - | 2,706 | - | ||||||||||||
Commercial collateralized mortgage obligations | 1,550 | - | 1,550 | - | ||||||||||||
Municipal bond | 1,109 | - | 1,109 | - | ||||||||||||
CRA Mutual Fund | 2,108 | 2,108 | - | - |
(continued) 28 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
There were no transfers between Level 1 and Level 2 during 2018.
There were no assets measured at fair value on a non-recurring basis at June 30, 2018 and December 31, 2017.
Carrying amount and estimated fair values of financial instruments at June 30, 2018 and December 31, 2017 were as follows (dollars in thousands):
Fair Value Measurement Using: | ||||||||||||||||||||
At June 30, 2018 | Carrying Amount | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||
Assets: | ||||||||||||||||||||
Cash and due from banks | $ | 10,148 | $ | 10,148 | $ | - | $ | - | $ | 10,148 | ||||||||||
Overnight deposits | 240,994 | 240,994 | - | - | 240,994 | |||||||||||||||
Securities available for sale | 28,989 | 2,081 | 26,908 | - | 28,989 | |||||||||||||||
Securities held to maturity | 4,985 | - | 4,782 | - | 4,782 | |||||||||||||||
Loans, net | 1,582,184 | - | - | 1,628,843 | 1,628,843 | |||||||||||||||
Other investments | - | - | - | - | - | |||||||||||||||
FRB Stock | 7,223 | N/A | N/A | N/A | N/A | |||||||||||||||
FHLB Stock | 4,047 | N/A | N/A | N/A | N/A | |||||||||||||||
SBA Loan Fund | 5,000 | N/A | N/A | N/A | N/A | |||||||||||||||
Disability Opportunity Fund | 500 | - | - | 500 | 500 | |||||||||||||||
Accrued interest receivable | 4,449 | 30 | 112 | 4,307 | 4,449 | |||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits without stated maturities | $ | 1,450,766 | $ | 1,450,766 | $ | - | $ | - | $ | 1,450,766 | ||||||||||
Deposits with stated maturities | 89,716 | - | 88,954 | - | 88,954 | |||||||||||||||
Federal Home Loan Bank of New York advances | 63,000 | - | 62,979 | - | 62,979 | |||||||||||||||
Trust preferred securities payable | 20,620 | - | - | 20,001 | 20,001 | |||||||||||||||
Subordinated debt, net of issuance cost | 24,517 | - | 25,313 | - | 25,313 | |||||||||||||||
Accrued interest payable | 1,019 | 21 | 787 | 211 | 1,019 |
(continued) 29 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
Fair Value Measurement Using: | ||||||||||||||||||||
At December 31, 2017 | Carrying Amount | Quoted Prices in Active Markets for Identica l Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total Fair Value | |||||||||||||||
Assets: | ||||||||||||||||||||
Cash and due from banks | $ | 8,790 | $ | 8,790 | $ | - | $ | - | $ | 8,790 | ||||||||||
Overnight deposits | 254,441 | 254,441 | - | - | 254,441 | |||||||||||||||
Securities available for sale | 32,157 | 2,108 | 30,049 | - | 32,157 | |||||||||||||||
Securities held to maturity | 5,428 | - | 5,330 | - | 5,330 | |||||||||||||||
Loans, net | 1,405,009 | - | - | 1,410,860 | 1,410,860 | |||||||||||||||
Other investments | ||||||||||||||||||||
FRB Stock | 3,911 | N/A | N/A | N/A | N/A | |||||||||||||||
FHLB Stock | 2,766 | N/A | N/A | N/A | N/A | |||||||||||||||
SBA Loan Fund | 5,000 | N/A | N/A | N/A | N/A | |||||||||||||||
Certificates of deposit | 2,000 | 2,000 | - | - | 2,000 | |||||||||||||||
Accrued interest receivable | 4,421 | 11 | 116 | 4,294 | 4,421 | |||||||||||||||
Liabilities: | ||||||||||||||||||||
Deposits without stated maturities | $ | 1,324,110 | $ | 1,324,110 | $ | - | $ | - | 1,324,110 | |||||||||||
Deposits with stated maturities | 80,245 | - | 80,079 | - | 80,079 | |||||||||||||||
Borrowed funds | 42,198 | - | 42,188 | - | 42,188 | |||||||||||||||
Trust preferred securities payable | 20,620 | - | - | 19,997 | 19,997 | |||||||||||||||
Subordinated debt, net of issuance cost | 24,489 | - | 25,500 | - | 25,500 | |||||||||||||||
Accrued interest payable | 749 | 27 | 258 | 464 | 749 |
The methods and assumptions used to estimate fair value are described as follows:
Cash and Due from Banks: Carrying amounts of cash approximate fair value, since these instruments are either payable on demand or have short-term maturities and as such are classified as Level 1.
Securities Available for Sale and Held to Maturity: If available, the estimated fair values are based on independent dealer quotations on nationally recognized securities exchanges and are classified as Level 1. For securities where quoted prices are not available, fair value is based on matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities resulting in a Level 2 classification.
Other Investments: It is not practicable to determine the fair value of Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank (“FRB”) stock, and investments in Solomon Hess SBA Loan Fund (“SBA Loan Fund”), due to restrictions placed on transferability. Certificates of deposit values are based on actively quoted prices and as such are classified as Level 1. Other investments also include a $500,000 investment in The Disability Opportunity Fund (“DOF”), which is an equity equivalent investment to a community development financial institution. Quoted prices are not available for the DOF and fair value is estimated using discounted cash flow analysis, using interest rates currently available for similar investments resulting in a level 3 classification.
(continued) 30 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS (continued)
Loans: Fair values of loans, excluding loans held for sale are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality establishing discount factors for these types of loans and resulting in a Level 3 classification. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price. The fair value of impaired loans with specific allocations of the ALLL is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairments and adjusted accordingly.
Deposits without stated maturities: The fair values disclosed for demand deposits (e.g. interest and non-interest checking, savings and certain types of money market accounts) are equal to the amount payable on demand at the recording date (i.e., their carrying amount) resulting in a Level 1 price.
Deposits with stated maturities: The estimated fair values of certificates of deposit are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for certificate of deposit maturities resulting in a Level 2 classification.
Borrowed funds: Represents FHLB advances for which the estimated fair values are based on discounted cash flow calculations that use a replacement cost of funds approach to establishing discount rates for funding maturities resulting in a Level 2 classification for all other maturity terms.
Trust Preferred Securities: The estimated fair value is based on estimates using market data for similarly risk weighted items and takes into consideration the features of the debentures which is an unobservable input resulting in a Level 3 classification.
Subordinated Debt, net of debt issuance costs: The fair value of subordinated debt is estimated using discounted cash flow analyses based on then current borrowing rates for similar types of borrowing arrangements (deemed a Level 2 valuation), and is provided to the Company independently by a market maker in the underlying security.
Accrued Interest Receivable and Payable: For these short-term instruments, the carrying amount is a reasonable estimate of the fair value resulting in a Level 1, 2 or 3 classification consistent with the underlying asset or liability the interest is associated with.
Stock based compensation liability: The fair values of liabilities related to performance based stock compensation are measured using quoted stock price resulting in a level 1 classification for these liabilities.
Off-Balance-Sheet Liabilities: The fair value of off-balance-sheet commitments to extend credit is estimated using fees currently charged to enter into similar agreements. The fair value was immaterial as of June 30, 2018 and December 31, 2017.
Fair value estimates are made at specific points in time and are based on existing on-and off-balance sheet financial instruments. These estimates are subjective in nature and dependent on a number of significant assumptions associated with each financial instrument or group of financial instruments, including estimates of discount rates, risks associated with specific financial instruments, estimates of future cash flows, and relevant available market information. Changes in assumptions could significantly affect the estimates. In addition, fair value estimates do not reflect the value of anticipated future business, premiums or discounts that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument, or the tax consequences of realizing gains or losses on the sale of financial instruments.
(continued) 31 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table presents changes in Accumulated Other Comprehensive Income (Loss), net of tax, for the three and six months ended June 30, 2018 and 2017 (dollars in thousands):
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Beginning balance | $ | (528 | ) | $ | (89 | ) | $ | (206 | ) | $ | (165 | ) | ||||
Net change in other comprehensive income (loss) before reclassification | (166 | ) | 28 | (588 | ) | 161 | ||||||||||
Amounts reclassified from accumulated other comprehensive income | 37 | - | 37 | - | ||||||||||||
Tax effect | 40 | (12 | ) | 140 | (69 | ) | ||||||||||
Net current period other comprehensive loss | (89 | ) | 16 | (411 | ) | 92 | ||||||||||
Ending balance | $ | (617 | ) | $ | (73 | ) | $ | (617 | ) | $ | (73 | ) |
NOTE 10 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
The Bank is a 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. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the financial statements. The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.
The Bank had outstanding the following off-balance-sheet financial instruments whose contract amounts represent credit risk at June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | |||||||||||||||
Fixed Rate | Variable Rate | Fixed Rate | Variable Rate | |||||||||||||
Undrawn lines of credit | $ | 36,193 | $ | 104,844 | $ | 39,651 | $ | 76,008 | ||||||||
Letters of credit | 24,915 | - | 23,741 | - | ||||||||||||
$ | 61,108 | $ | 104,844 | $ | 63,392 | $ | 76,008 |
A commitment to extend credit is a legally binding agreement to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally expire within two years. At June 30, 2018, the Bank’s fixed rate loan commitments are to make loans with interest rates ranging from 3.0% to 5.7% and maturities of one year or more. At December 31, 2017, the Bank’s fixed rate loan commitments had interest rates ranging from 3.5% to 9.5% and maturities of one year or more. The amount of collateral obtained, if any, by the Bank upon extension of credit is based on management’s credit evaluation of the borrower. Collateral held varies but may include mortgages on commercial and residential real estate, security interests in business assets, equipment, deposit accounts with the Bank or other financial institutions and securities.
(continued) 32 |
METROPOLITAN BANK HOLDING CORP. AND SUBSIDIARY
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK (continued)
The Bank has stand-by letters of credit in the amount of $24.9 million and $23.7 million included above as of June 30, 2018 and December 31, 2017, respectively, for which the Bank has pledged interest-bearing accounts of $0.9 million and $1.7 million as of June 30, 2018 and December 31, 2017, respectively. The stand-by letters of credit mature within one year.
NOTE 11 – SUBORDINATED DEBT
On March 8, 2017, the Company completed the issuance of its $25 million subordinated notes at 100% issue price to accredited institutional investors. The notes mature on March 15, 2027 and bear an interest rate of 6.25% per annum. The interest is paid semiannually on March 15 and September 15 of each year through March 15, 2022 and quarterly thereafter on March 15, June 15, September 15 and December 15 of each year.
Interest rate from March 15, 2022 to the maturity date shall reset quarterly to an interest rate per annum equal to the then current three month LIBOR (not less than zero) plus 426 basis points, payable quarterly in arrears.
The Company may redeem the subordinated notes beginning with the interest payment date of March 15, 2022 and on any scheduled interest payment date thereafter. The subordinated notes may be redeemed in whole or in part, at a redemption price equal to 100% of the principal amount of the subordinated notes plus any accrued and unpaid interest.
(continued) 33 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Company Background
The Company is a bank holding company headquartered in New York, New York and registered under the Bank Holding Company Act (“BHCA”). Through its wholly owned bank subsidiary, Metropolitan Commercial Bank, a New York state chartered bank, the Company provides a broad range of business, commercial and retail banking products and services to small businesses, middle-market enterprises, public entities and affluent individuals in the New York metropolitan area. The Bank’s primary lending products are commercial mortgages and commercial and industrial loans. Substantially all loans are secured by specific items of collateral including business assets, consumer assets, and commercial and residential real estate. Commercial loans are expected to be repaid from cash flow from operations of businesses. The Bank’s primary deposit products are checking, savings, and term deposit accounts, and its deposit accounts are insured by the Federal Deposit Insurance Corporation (“FDIC”) under the maximum amounts allowed by law.
Critical Accounting Policies
Note 1 to the Company’s Audited Consolidated Financial Statements, included in its 2017 Annual Report on Form 10K, contains a summary of the Company’s significant accounting policies. Critical accounting estimates are necessary in the application of certain accounting policies and procedures and are particularly susceptible to significant change. Critical accounting policies are defined as those involving significant judgments and assumptions by management that could have a material impact on the carrying value of certain assets or on income under different assumptions or conditions. Management believes that the most critical accounting policies, which involve the most complex or subjective decisions or assessments, are as follows:
Allowance for loan losses
The ALLL has been determined in accordance with U.S. generally accepted accounting principles, under which the Bank is required to maintain an adequate ALLL at June 30, 2018. The Bank is responsible for the timely and periodic determination of the amount of the allowance required. Management believes that the ALLL is adequate to cover specifically identifiable loan losses, as well as estimated losses inherent in the Bank’s portfolio for which certain losses are probable but not specifically identifiable.
Although management evaluates available information to determine the adequacy of the ALLL, the level of allowances is an estimate which is subject to significant judgement and short term change. Because of uncertainties associated with local economic conditions, collateral values and future cash flows on the loan portfolio, it is reasonably possible that a material change could occur in the allowance for loan losses in the near term due to economic, operating, regulatory and other conditions beyond the Company’s control. However, the amount of the change that is reasonably possible cannot be estimated. The evaluation of the adequacy of loan collateral is often based upon estimates and appraisals. Because of changing economic conditions, the valuations determined from such estimates and appraisals may also change. Accordingly, the Company may ultimately incur losses that vary from management’s current estimates. Adjustments to the allowance for loan losses will be reported in the period such adjustments become known or can be reasonably estimated. All loan losses are charged to the allowance for loan losses when the loss actually occurs or when the collectability of the principal is unlikely. Recoveries are credited to the allowance at the time of recovery.
Emerging Growth Company
Pursuant to the JOBS Act, an EGC is provided the option to adopt new or revised accounting standards that may be issued by the FASB or the SEC either (i) within the same periods as those otherwise applicable to non-EGCs or (ii) within the same time periods as private companies. The Company elected delayed effective dates of recently issued accounting standards. As permitted by JOBS Act, so long as it qualifies as an EGC, the Company will take advantage of some of the reduced regulatory and reporting requirements that are available to it, including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation, and exemptions from the requirements of holding non-binding advisory votes on executive compensation and golden parachute payments.
34 |
Results of Operations
Net income increased $3.2 million to $5.9 million, or $0.70 per diluted common share, for the three months ended June 30, 2018 as compared to $2.7 million for the same period in 2017. This increase was due primarily to a $5.6 million increase in net interest income and a $1.0 million increase in non-interest income, partially offset by a $3.2 million increase in non-interest expense.
For the six months ended June 30, 2018, net income increased $7.0 million to $12.2 million, or $1.46 per diluted common share, as compared to $5.2 million, or $1.12 per diluted common share, for the same period in 2017. This increase was due primarily to an $11.3 million increase in net interest income and a $5.2 million increase in non-interest income, partially offset by a $7.1 million increase in non-interest expense and a $2.1 million increase in income tax expense.
35 |
Net Interest Income
Net interest income is the difference between interest earned on assets and interest incurred on liabilities. The following tables present analysis of net interest income by each major category of interest-earning assets and interest-bearing liabilities for the three and six month periods ended June 30, 2018 and June 30, 2017. The table presents the annualized average yield on interest-earning assets and the annualized average cost of interest-bearing liabilities. Yields and costs were derived by dividing annualized income or expense by the average balance of interest-earning assets and interest-bearing liabilities, respectively, for the periods shown. Average balances were derived from daily balances over the periods indicated. Interest income includes fees that we considered to be adjustments to yields. Yields on tax-exempt obligations were not computed on a tax equivalent basis. Nonaccrual loans were included in the computation of average balances and therefore have a zero yield. The yields set forth below include the effect of deferred loan origination fees and costs, and purchase discounts and premiums that are amortized or accreted to interest income.
Three months ended June 30, | ||||||||||||||||||||||||
(dollars in thousands) | 2018 | 2017 | ||||||||||||||||||||||
Average Outstanding Balance |
Interest | Yield/Rate | Average Outstanding Balance |
Interest | Yield/Rate | |||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans | $ | 1,532,073 | $ | 17,996 | 4.71 | % | $ | 1,182,724 | $ | 13,367 | 4.53 | % | ||||||||||||
Available-for-sale securities | 30,117 | 158 | 2.10 | % | 35,315 | 181 | 2.06 | % | ||||||||||||||||
Held-to-maturity securities | 5,096 | 27 | 2.09 | % | 6,104 | 31 | 2.07 | % | ||||||||||||||||
Overnight deposits | 340,300 | 1,534 | 1.81 | % | 117,912 | 293 | 1.00 | % | ||||||||||||||||
Other interest-earning assets | 35,932 | 283 | 3.16 | % | 28,753 | 175 | 2.44 | % | ||||||||||||||||
Total interest-earning assets | 1,943,518 | 19,998 | 4.13 | % | 1,370,808 | 14,047 | 4.11 | % | ||||||||||||||||
Non-interest-earning assets | 20,134 | 56,463 | ||||||||||||||||||||||
Allowance for loan losses | (16,742 | ) | (12,669 | ) | ||||||||||||||||||||
Total assets | $ | 1,946,910 | $ | 1,414,602 | ||||||||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Money market and savings accounts | $ | 549,950 | $ | 1,428 | 1.04 | % | $ | 577,296 | $ | 1,221 | 0.85 | % | ||||||||||||
Certificates of deposit | 84,636 | 371 | 1.76 | % | 77,881 | 247 | 1.27 | % | ||||||||||||||||
Total interest-bearing deposits | 634,586 | 1,799 | 1.14 | % | 655,177 | 1,468 | 0.90 | % | ||||||||||||||||
Borrowed funds | 80,772 | 804 | 3.99 | % | 119,069 | 813 | 2.74 | % | ||||||||||||||||
Total interest-bearing liabilities | 715,358 | 2,603 | 1.46 | % | 774,246 | 2,281 | 1.18 | % | ||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Non-interest-bearing deposits | 948,021 | 511,793 | ||||||||||||||||||||||
Other non-interest bearing liabilities | 37,422 | 14,917 | ||||||||||||||||||||||
Total liabilities | 1,700,801 | 1,300,956 | ||||||||||||||||||||||
Stockholders' Equity | 246,109 | 113,646 | ||||||||||||||||||||||
Total liabilities and equity | $ | 1,946,910 | $ | 1,414,602 | ||||||||||||||||||||
Net interest income | $ | 17,395 | $ | 11,766 | ||||||||||||||||||||
Net interest rate spread (1) | 2.67 | % | 2.93 | % | ||||||||||||||||||||
Net interest-earning assets (2) | $ | 1,228,160 | $ | 596,562 | ||||||||||||||||||||
Net interest margin (3) | 3.59 | % | 3.44 | % | ||||||||||||||||||||
Ratio of interest earning assets to interest bearing liabilities | 2.72 | x | 1.77 | x |
36 |
Six months ended June 30, | ||||||||||||||||||||||||
2018 | 2017 | |||||||||||||||||||||||
(dollars in thousands) | Average Outstanding Balance | Interest | Yield/Rate | Average Outstanding Balance | Interest | Yield/Rate | ||||||||||||||||||
Assets: | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loan | $ | 1,504,695 | $ | 35,143 | 4.71 | % | $ | 1,125,028 | $ | 25,234 | 4.52 | % | ||||||||||||
Available-for-sale securities | 30,970 | 324 | 2.11 | % | 36,060 | 369 | 2.06 | % | ||||||||||||||||
Held-to-maturity securities | 5,207 | 54 | 2.10 | % | 6,229 | 65 | 2.10 | % | ||||||||||||||||
Overnight deposits | 304,686 | 2,577 | 1.71 | % | 101,461 | 481 | 0.96 | % | ||||||||||||||||
Other interest-earning assets | 35,838 | 528 | 2.97 | % | 30,040 | 340 | 2.28 | % | ||||||||||||||||
Total interest-earning assets | 1,881,396 | 38,626 | 4.14 | % | 1,298,818 | 26,489 | 4.11 | % | ||||||||||||||||
Non-interest-earning assets | 34,055 | 46,944 | ||||||||||||||||||||||
Allowance for loan losses | (16,057 | ) | (12,307 | ) | ||||||||||||||||||||
Total assets | $ | 1,899,394 | $ | 1,333,455 | ||||||||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Money market and savings accounts | $ | 532,301 | $ | 2,619 | 0.99 | % | $ | 555,383 | $ | 2,226 | 0.81 | % | ||||||||||||
Certificates of deposit | 78,761 | 619 | 1.58 | % | 81,012 | 502 | 1.25 | % | ||||||||||||||||
Total interest-bearing deposits | 611,062 | 3,238 | 1.07 | % | 636,395 | 2,728 | 0.86 | % | ||||||||||||||||
Borrowed funds | 82,535 | 1,542 | 3.77 | % | 110,884 | 1,212 | 2.20 | % | ||||||||||||||||
Total interest-bearing liabilities | 693,597 | 4,780 | 1.39 | % | 747,279 | 3,940 | 1.06 | % | ||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Non-interest-bearing deposits | 919,990 | 470,987 | ||||||||||||||||||||||
Other non-interest-bearing liabilities | 42,608 | 2,942 | ||||||||||||||||||||||
Total liabilities | 1,656,195 | 1,221,208 | ||||||||||||||||||||||
Stockholders' Equity | 243,199 | 112,247 | ||||||||||||||||||||||
Total liabilities and equity | $ | 1,899,394 | $ | 1,333,455 | ||||||||||||||||||||
Net interest income | $ | 33,846 | $ | 22,549 | ||||||||||||||||||||
Net interest rate spread (1) | 2.75 | % | 3.05 | % | ||||||||||||||||||||
Net interest-earning assets (2) | $ | 1,187,799 | $ | 551,539 | ||||||||||||||||||||
Net interest margin (3) | 3.63 | % | 3.50 | % | ||||||||||||||||||||
Ratio of interest earning assets to interest bearing liabilities | 2.71 | x | 1.74 | x |
(1) | Represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
(2) | Represents total average interest-earning assets less total average interest-bearing liabilities. |
(3) | Represents net interest income divided by total average interest-earning assets. |
37 |
For the quarter ended June 30, 2018, net interest income was $17.4 million, an increase of $5.6 million or 47.5%, when compared to the second quarter of 2017. Net interest margin improved by 15 basis points to 3.59% for the second quarter of 2018 as compared to 3.44% for the second quarter of 2017. This improvement was mainly the result of an 18 basis point increase in the average yields of loans to 4.71% for the second quarter of 2018 as compared to 4.53% for the same period in 2017 and an increase of 81 basis points in the average yield on overnight deposits to 1.81% as compared to 1.00% for the same period in 2017. Net interest margin also benefited from the effect of an increase in average non-interest-bearing deposits as a percentage of total average deposits in the second quarter of 2018 as compared to the second quarter of 2017. Average non-interest-bearing deposits increased $436.2 million to $948.0 million in the second quarter of 2018, compared to $511.8 million for the second quarter of 2017 and accounted for 60% of average total deposits for the second quarter of 2018 as compared to 44% for the second quarter of 2017.
For the six months ended June 30, 2018, net interest income was $33.8 million, an increase of $11.3 million or 50.2%, as compared to the same period in 2017. Net interest margin increased 13 basis points to 3.63% for the six months ended June 30, 2018 as compared to 3.50% for the same period in 2017. This increase was primarily the result of an increase of 19 basis points in average loan yields to 4.71% for the six months ended June 30, 2018 as compared to 4.52% for the same period in 2017 and an increase of 75 basis points in the average yield on overnight deposits to 1.71% as compared to 0.96% for the same period in 2017. Net interest margin also benefited from the effect of an increase in average non-interest-bearing deposits as a percentage of total average deposits at June 30, 2018 as compared to the same period in 2017. Average non-interest-bearing deposits increased $449.0 million to $920.0 million at June 30, 2018, compared to $471.0 million for the same period in 2017 and accounted for 60% of average total deposits for the six months ended June 30, 2018 as compared to 43% for the same period in 2017.
Interest Income
For the second quarter of 2018, total interest income amounted to $20.0 million, an increase of $6.0 million or 42.9% as compared to $14.0 million for the second quarter of 2017. This increase was due primarily to a $4.6 million increase in interest on loans and a $1.2 million increase in interest on overnight funds. The increase in interest income on loans was due to a $349.3 million increase in the average balance of loans to $1.53 billion for the second quarter of 2018 as compared to the second quarter of 2017. In addition, the average yield earned on loans increased 18 basis points to 4.71% from 4.53% for those same periods. The increase in interest income on overnight funds was due to a $222.4 million increase in the average balance to $340.3 million for the second quarter of 2018 as compared to $117.9 million for the second quarter of 2017. The average yield earned on overnight deposits increased 81 basis points to 1.81% for the second quarter of 2018 as compared to 1.00% for the second quarter of 2017. Overnight funds consist primarily of balances held at the Federal Reserve.
Total interest income amounted to $38.6 million for the six months ended June 30, 2018, an increase of $12.1 million or 45.7% as compared to $26.5 million for the same period in 2017. This increase was due primarily to a $9.9 million increase in interest on loans and a $2.1 million increase in interest on overnight funds. The increase in interest income on loans was due to a $379.7 million increase in the average balance of loans to $1.50 billion for the six months ended June 30, 2018 as compared to the same period in 2017. In addition, the average yield earned on loans increased 19 basis points to 4.71% from 4.52% for those same periods. The increase in interest income on overnight funds was due to a $203.2 million increase in the average balance to $304.7 million for the six months ended June 30, 2018 as compared to $101.5 million for the same period in 2017. The average yield earned on overnight deposits increased 75 basis points to 1.71% for the six months ended June 30, 2018 as compared to 0.96% for the same period in 2017. Average overnight deposits included approximately $246 million of funds from the settlement accounts of digital currency customer relationships. The Bank’s current policy is to not leverage these funds into other interest-earning assets; however, the Bank may consider changing this policy in the future.
Interest Expense
For the second quarter of 2018, total interest expense was $2.6 million, an increase of $0.3 million or 13%, when compared to the second quarter of 2017. This increase was due primarily to an increase of 24 basis points in the average rate paid on interest-bearing deposits to 1.14% for the second quarter of 2018 as compared to 0.90% for the second quarter of 2017. This increase was partially offset by a $20.6 million decrease in the average balance of total interest-bearing deposits to $634.6 million for the second quarter of 2018 as compared to $655.2 million for the second quarter of 2017.
For the second quarter of 2018, average borrowed funds decreased $38.3 million, or 32.2%, to $80.8 million compared to $119.1 million for the second quarter of 2017. The average cost of total borrowings was 3.99% and 2.74% for the second quarters of 2018 and 2017, respectively. The cost of borrowings increased primarily due to increased market interest rates.
38 |
For the six months ended June 30, 2018, total interest expense was $4.8 million as compared to $3.9 million for the same period in 2017. This increase was due primarily to an increase of $510,000 in interest expense on interest-bearing deposits and an increase of $330,000 in interest expense on borrowings. The increase in interest on deposits was due to an increase of 21 basis points in the average rate paid on interest-bearing deposits to 1.07% for the second quarter of 2018 as compared to 0.86% for the second quarter of 2017. This increase was partially offset by a $25.3 million decrease in the average balance of total interest-bearing deposits to $611.1 million for the six months ended June 30, 2018 as compared to $636.4 million for the same period in 2017.
For the six months ended June 30, 2018, average total borrowings decreased $28.4 million, or 25.6%, to $82.5 million compared to $110.9 million for the same period in 2017. The average cost of total borrowings was 3.77% and 2.20% for the six months ended June 30, 2018 and 2017, respectively. The increase in the average cost of borrowings reflects the effect of the issuance in March 2017 of $25.0 million in subordinated notes bearing an interest rate of 6.3%, which impacted the full six months of 2018 and only four months of the six month period in 2017. Additionally, the cost of borrowings increased due to increased market interest rates.
Provision for Loan Losses
The provision for loan losses was $1.3 million for the quarter ended June 30, 2018, compared to $1.8 million for the second quarter of 2017, a decrease of $0.5 million or 27.8%. The Bank’s provision for loan losses was $2.7 million for the six month period ended June 30, 2018, compared to $2.4 million for the same period in 2017, an increase of $0.3 million or 12.5%. The ALLL as a percentage of loans was 1.09% and 1.08% at June 30, 2018 and June 30, 2017, respectively.
For additional information about the provision for loan losses, see the discussion of asset quality and the ALLL later in this report, as well as in Note 5 in this report.
Non-Interest Income
Non-interest income increased by $1.0 million to $2.6 million in the second quarter of 2018 as compared to $1.6 million for the second quarter of 2017, primarily due to an increase of $316,000 in service charges on deposits and a $714,000 increase in prepaid debit card income. Included in prepaid debit card income is $500,000 in early termination fees related to one card program.
For the six months ended June 30, 2018, non-interest income increased by $5.2 million from the same period in 2017. This increase was due primarily to increases of $1.9 million in service charges on money market accounts, $834,000 in prepaid debit card income and $2.4 million in other service charges and fees.
The increase in service charges on money market accounts for the quarter and six month periods was due primarily to an increase in the number and balance of these deposits.
The increase in other service charges and fees for the six months ended June 30, 2018 is primarily due to an increase of $2.1 million in foreign currency conversion fees related to customers in the digital currency industry. Notwithstanding this increase, foreign currency conversion fees decreased $2.2 million from the sequential first quarter of 2018. Foreign currency conversion fees were at an elevated level during the fourth quarter of 2017 and continuing into the first quarter of 2018, as customers, particularly those in the digital currency business, were transferring funds from their global corporate accounts back into their U.S. dollar accounts with the Bank.
Non-Interest Expense
Non-interest expense increased $3.2 million to $10.3 million during the second quarter of 2018 as compared to $7.1 million for the second quarter of 2017. Compensation and benefits increased $1.8 million to $6.1 million for the second quarter of 2018 as compared to $4.3 million for the second quarter of 2017. This increase was due primarily to an increase of 21 full-time equivalent employees. Data processing fees increased $318,000 to $609,000 for the second quarter of 2018 as compared to the second quarter of 2017 primarily due to costs to support the Bank’s balance sheet growth as well as increased wire transfer costs.
For the six months ended June 30, 2018, non-interest expense increased $7.1 million to $21.5 million as compared to the same period in 2017. Compensation and benefits increased $3.6 million to $12.4 million for the six months ended June 30, 2018 as compared to $8.8 million for the same period in 2017. For those same periods, data processing fees increased $1.6 million to $2.1 million due primarily to costs related to wire transfer activity, particularly for customers in the digital currency business, as well as costs to support the Bank’s balance sheet growth.
39 |
COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 2018 AND DECEMBER 31, 2017
The Company’s total assets were $1.92 billion at June 30, 2018, an increase of $160.0 million from $1.76 billion at December 31, 2017. The increase was primarily due to an increase in net loans of $177.2 million or 12.6%, partially offset by a decrease in cash and cash equivalents of $12.1 million or 4.6%, a $2.7 million decrease in accounts receivables and a $2.0 million decrease in receivables from prepaid card debit programs.
Loans
At June 30, 2018, gross loans were $1.6 billion, or 83.0% of total assets, compared to $1.4 billion, or 80.7% of total assets, at December 31, 2017. The following table sets forth the composition of the Bank’s loan portfolio, by type of loan at the dates indicated, and the dollar and percentage change (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | Dollar Change | Percentage Change | |||||||||||||
Real Estate: | ||||||||||||||||
Commercial | $ | 857,071 | $ | 783,745 | $ | 73,326 | 9.4 | % | ||||||||
Construction | 45,974 | 36,960 | 9,014 | 24.4 | ||||||||||||
Multifamily | 233,474 | 190,097 | 43,377 | 22.8 | ||||||||||||
One-to-four family | 23,929 | 25,568 | (1,639 | ) | -6.4 | |||||||||||
Commercial and industrial | 354,932 | 340,001 | 14,931 | 4.4 | ||||||||||||
Consumer | 86,277 | 44,595 | 41,682 | 93.5 | ||||||||||||
Total loans receivable | $ | 1,601,657 | $ | 1,420,966 | $ | 180,691 |
Loans, net of deferred fees and unamortized costs increased to $1.6 billion at June 30, 2018 as compared to $1.4 billion at December 31, 2017. The increase is due to loan originations of $331.2 million during 2018, offset by repayments and amortization of $154.8 million.
Asset Quality
Non-Performing Assets
Non-performing assets consist of non-accrual loans, non-accrual TDRs and other real estate owned that has been acquired in partial or full satisfaction of loan obligations or upon foreclosure. Past due status on all loans is based on the contractual terms of the loan. It is generally the Bank’s policy that a loan 90 days past due be placed in non-accrual status unless factors exist that would eliminate the need to place a loan in this status. A loan may also be designated as non-accrual at any time if payment of principal or interest in full is not expected due to deterioration in the financial condition of the borrower. At the time loans are placed in non-accrual status, the accrual of interest is discontinued and previously accrued interest is reversed. All payments received on non-accrual loans are applied to principal. Loans are considered for return to accrual status when they become current as to principal and interest and remain current for a period of six consecutive months or when, in the opinion of management, the Bank expects to receive all of its original principal and interest. In the case of non-accrual loans where a portion of the loan has been charged off, the remaining balance is kept in non-accrual status until the entire principal balance has been recovered.
40 |
The table below sets forth the amounts and categories of the Company’s non-performing assets at the dates indicated (dollars in thousands):
(dollars in thousands) | At or for the three months ended | |||||||
At end of quarter | June 30, 2018 | December 31, 2017 | ||||||
Non-performing assets: | ||||||||
Non-accrual loans: | ||||||||
Real Estate: | ||||||||
Commercial | $ | - | $ | 787 | ||||
One-to-four family | - | 2,447 | ||||||
Commercial and industrial | - | - | ||||||
Consumer | 192 | 155 | ||||||
Total non-accrual loans | $ | 192 | $ | 3,389 | ||||
Total non-performing assets | $ | 192 | $ | 3,389 | ||||
Accruing loans 90 days or more past due | - | - | ||||||
Nonaccrual loans as % of loans outstanding | 0.01 | % | 0.24 | % | ||||
Allowance for loan losses | $ | 17,463 | $ | 14,887 | ||||
Allowance for loan losses as % of loans outstanding | 1.09 | % | 1.05 | % | ||||
Ratios: | ||||||||
Total non-accrual loans to total loans | 0.01 | % | 0.24 | % | ||||
Total non-accrual loans to total assets | 0.01 | % | 0.19 | % | ||||
Total non-performing assets to total assets | 0.01 | % | 0.19 | % |
Interest income that would have been recorded for the quarters ended June 30, 2018 and 2017, had nonaccrual loans been current according to their original terms, amounted to $1,000 and $37,000, respectively.
Interest income that would have been recorded for the six month periods ended June 30, 2018 and 2017, had nonaccrual loans been current according to their original terms, amounted to $2,500 and $77,000, respectively.
Interest income that would have been recorded for the quarters and six months periods ended June 30, 2018 and 2017, had TDRs been current according to their original terms, was immaterial.
Non-Performing Loans
Non-performing loans totaled $192,000 at June 30, 2018, or 0.01% of total loans, compared with $3.4 million at December 31, 2017, or 0.24% of total loans. The decrease in non-performing loans at June 30, 2018 was primarily in residential real estate, in particular one large, well collateralized one-to-four family loan. This loan became current as of the first quarter of 2018 by generating payments for six months before being designated as accruing, and was removed from non-accrual status, in accordance with Bank policy. Non-performing assets, as a percentage of total assets, was 0.01% at June 30, 2018, compared with 0.19% of total assets at December 31, 2017.
Accruing Loans Past due 90 Days or More
There were no accruing loans past due 90 days or more at June 30, 2018, or December 31, 2017.
Troubled Debt Restructurings
The Bank works closely with borrowers that have financial difficulties to identify viable solutions that minimize the potential for loss. In that regard, the Bank has modified the terms of select loans to maximize their collectability. The modified loans are considered TDRs under current accounting guidance. Modifications generally involve short-term deferrals of principal and/or interest payments, reductions of scheduled payment amounts, interest rates or principal of the loan, and forgiveness of accrued interest. The Company had no non-accrual TDRs at June 30, 2018 or December 31, 2017. As of June 30, 2018, the Bank had $2.6 million of accruing TDRs, as compared to $2.7 million in accruing TDRs as of December 31, 2017.
41 |
Impaired Loans
A loan is classified as impaired when, based on current information and events, it is probable that the Bank will be unable to collect both the principal and interest due under the contractual terms of the loan agreement. Impaired loans at June 30, 2018 totaled $2.8 million, including TDRs of $2.6 million, as compared to impaired loans of $6.1 million at December 31, 2017, including TDRs of $2.7 million. The decrease in non-performing assets was primarily due to a residential real estate loan that became current in the first quarter of 2018.
The majority of the Company's impaired loans are secured and measured for impairment based on collateral evaluations. It is the Company's policy to obtain updated appraisals, by independent third parties, on loans secured by real estate at the time a loan is determined to be impaired. An impairment measurement is performed based upon the most recent appraisal on file to determine the amount of any specific allocation or charge-off. In determining the amount of any specific allocation or charge-off, the Company will make adjustments to reflect the estimated costs to sell the property. Upon receipt and review of the updated appraisal, an additional measurement is performed to determine if any adjustments are necessary to reflect the proper provisioning or charge-off. Impaired loans are reviewed on a quarterly basis to determine if any changes in credit quality or market conditions would require any additional allocation or recognition of additional charge-offs. Real estate values in the Company's market area have been holding steady. Non-real estate collateral may be valued using (i) an appraisal, (ii) net book value of the collateral per the borrower’s financial statements, or (iii) accounts receivable aging reports, that may be adjusted based on management’s knowledge of the client and client’s business. If market conditions warrant, future appraisals are obtained for both real estate and non-real estate collateral.
Allowance for Loan Losses
The allowance is an amount that management believes will be adequate to absorb probable incurred losses on existing loans. The allowance is established based on management’s evaluation of the probable incurred losses inherent in the Bank’s portfolio in accordance with GAAP, and is comprised of both specific valuation allowances and general valuation allowances.
The ALLL was $17.5 million at June 30, 2018, as compared to $14.9 million at December 31, 2017. The ratio of ALLL to total loans was 1.09% at June 30, 2018, as compared to 1.05% at December 31, 2017. Net charge-offs for the three month periods ended June 30, 2018 and 2017 were $67,000 and $117,000 respectively. Net charge-offs for the six month periods ended June 30, 2018 and 2017 were $171,000 and $266,000 respectively.
42 |
Summary of Loan Loss Experience
The following tables present a summary by loan portfolio segment of the ALLL, loan loss experience, and provision for loan losses for the periods indicated (dollars in thousands):
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Balance at beginning of period | $ | 16,260 | $ | 12,236 | $ | 14,887 | $ | 11,815 | ||||||||
Charge-offs: | ||||||||||||||||
Real Estate: | ||||||||||||||||
Commercial | - | - | - | - | ||||||||||||
One-to-four family | - | - | - | - | ||||||||||||
Commercial and industrial | (88 | ) | (71 | ) | (220 | ) | ||||||||||
Consumer | (67 | ) | (29 | ) | (153 | ) | (46 | ) | ||||||||
Total charge-offs | (67 | ) | (117 | ) | (224 | ) | (266 | ) | ||||||||
Recoveries: | ||||||||||||||||
Real Estate: | ||||||||||||||||
Commercial | - | - | 53 | - | ||||||||||||
One-to-four family | ||||||||||||||||
Total recoveries | - | - | 53 | - | ||||||||||||
Net charge-offs | (67 | ) | (117 | ) | (171 | ) | (266 | ) | ||||||||
Provision for loan losses | 1,270 | 1,790 | 2,747 | 2,360 | ||||||||||||
Balance at end of period | 17,463 | 13,909 | 17,463 | 13,909 | ||||||||||||
Annualized ratio of net charge-offs to average loans outstanding | 0.02 | % | 0.04 | % | 0.02 | % | 0.05 | % |
43 |
Deposits
The table below summarizes the Company’s deposit composition by segment for the periods indicated, and the dollar and percent change from December 31, 2017 to June 30, 2018 (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | Dollar Change | Percentage Change | |||||||||||||
Non-interest-bearing demand deposits | $ | 878,703 | $ | 812,497 | $ | 66,206 | 8.15 | % | ||||||||
Money market | 552,668 | 484,589 | 68,079 | 14.05 | ||||||||||||
Savings accounts | 19,395 | 27,024 | (7,629 | ) | (28.23 | ) | ||||||||||
Time deposits | 89,716 | 80,245 | 9,471 | 11.80 | ||||||||||||
Total | $ | 1,540,482 | $ | 1,404,355 | $ | 136,127 |
Total deposits increased $136 million, or 9.7%, to $1.5 billion at June 30, 2018 from $1.4 billion at December 31, 2017. The increase was attributable primarily to increases of $66.2 million in non-interest bearing demand deposits, and $69.9 million in interest-bearing deposits, which include money market, savings and time deposits.
Deposit balances, at June 30, 2018, related to the digital currency corporate accounts were $89.4 million and represented 5.8% of the total deposit base while that of the settlement accounts was $232.2 million and represented 15.2% of the total deposit base. Deposit balances, at December 31, 2017, related to the digital currency corporate accounts were $95.4 million and represented 6.8% of the total deposit base while that of the settlement accounts was $213.2 million and represented 15.9% of the total deposit base. The Bank’s policy is to not leverage the funds in settlement accounts into interest-earning assets other than overnight deposits with the Federal Reserve; however, the Bank may consider changing this policy in the future.
The Company’s deposit strategy is to fund the Bank with stable, low-cost deposits, primarily checking account deposits and other low interest-bearing deposit accounts. A checking account is the driver of a banking relationship and consumers consider the bank where they have their checking account as their primary bank. These customers will typically turn to their primary bank first when in need of other financial services. Strategies that have been developed and implemented to generate these deposits include: (i) acquiring deposits by deepening existing relationships and entering new markets through de novo branching or branch acquisitions, (ii) training branch employees to identify and meet client financial needs with Bank products and services, (iii) linking business loans to the customer's primary checking account at the Bank, (v) continuing to develop the debit card issuing business that generates non-interest bearing deposits, and (vi) constantly monitoring the Company’s pricing strategies to ensure competitive products and services.
Borrowings
At June 30, 2018, FHLB advances amounted to $63.0 million as compared to $42.2 million at December 31, 2017.
At June 30, 2018, the Bank had the ability to borrow a total of $244.7 million from the FHLBNY, subject to pledging additional collateral. The Bank also had an available line of credit with the Federal Reserve Bank of New York (“FRBNY”) discount window of $141.5 million. At December 31, 2017, the Bank had the ability to borrow a total of $263.4 million from the FHLBNY. At December 31, 2017, the Bank also had an available line of credit with the FRBNY discount window of $92.9 million.
Trust Preferred Securities: On December 7, 2005, the Company established MetBank Capital Trust I, a Delaware statutory trust (“Trust I”). The Company owns all of the common capital securities of Trust I in exchange for contributed capital of $310,000. Trust I issued $10 million of preferred capital securities to investors in a private transaction and invested the proceeds, combined with the proceeds from the sale of Trust I’s common capital securities, in the Company through the purchase of $10.3 million aggregate principal amount of Floating Rate Junior Subordinated Debentures (the “Debentures”) issued by the Company. The Debentures, the sole assets of Trust I, mature on December 9, 2035 and bear interest at a fixed rate of 6.82% for the first five years, then at a floating rate of 3-month LIBOR plus 1.85%. The Debentures are callable after five years.
On July 14, 2006, the Company established MetBank Capital Trust II, a Delaware statutory trust (“Trust II”). The Company owns all of the common capital securities of Trust II in exchange for contributed capital of $310,000. Trust II issued $10 million of preferred capital securities to investors in a private transaction and invested the proceeds, combined with the proceeds from the sale of Trust II’s common capital securities, in the Company through the purchase of $10.3 million aggregate principal amount of Floating Rate Junior Subordinated Debentures (the “Debentures II”) issued by the Company. The Debentures II, the sole assets of Trust II, mature on October 7, 2036, and bear interest at a fixed rate of 7.61% for the first five years, then at a floating rate of three-month LIBOR plus 2.00%. The Debentures II are callable after five years.
44 |
On March 8, 2017, the Company completed the issuance of its $25 million subordinated notes at 100% issue price to accredited institutional investors. The notes mature on March 15, 2027 and bear an interest rate of 6.25% per annum. The interest is paid semi-annually on March 15th and September 15th of each year through March 15, 2022 and quarterly thereafter on March 15th, June 15th, September 15th and December 15th of each year. The interest rate from March 15, 2022 to the maturity date shall reset quarterly to an interest rate per annum equal to the then current three month LIBOR (not less than zero) plus 426 basis points, payable quarterly in arrears. The subordinated notes are callable beginning March 15, 2022 and on any scheduled interest payment date thereafter. The subordinated notes may be called, in whole or in part, at a call price equal to 100% of the principal amount of the subordinated notes plus any accrued and unpaid interest.
Stockholders’ Equity
Total stockholders’ equity increased $12.7 million, or 5.4%, to $249.6 million at June 30, 2018, from $236.8 million at December 31, 2017. The increase was primarily due to $12.2 million in net income.
Contractual Obligations and Off-Balance Sheet Arrangements
Contractual Obligations. In the ordinary course of its operations, the Bank enters into certain contractual obligations. The following table presents these contractual obligations as of June 30, 2018 and December 31, 2017, respectively.
The following table presents the Company’s contractual obligations as of June 30, 2018 and December 31, 2017 (dollars in thousands):
Less Than One Year | More than One year Through Three Years | More Than Three Years Through Five Years | Over Five Years | Total | ||||||||||||||||
At June 30, 2018 | ||||||||||||||||||||
Operating lease obligations | $ | 2,753 | $ | 5,250 | $ | 4,094 | $ | 5,853 | $ | 17,950 | ||||||||||
Trust preferred securities payable | - | - | - | 20,620 | 20,620 | |||||||||||||||
Subordinated debt, net of issuance costs | - | - | - | 24,517 | 24,517 | |||||||||||||||
Federal Home Loan Bank of New York advances | 63,000 | - | - | - | 63,000 | |||||||||||||||
Time deposits | 59,895 | 29,352 | 430 | 39 | 89,716 | |||||||||||||||
Total | $ | 125,648 | $ | 34,602 | $ | 4,524 | $ | 51,029 | $ | 215,803 | ||||||||||
At December 31, 2017 | ||||||||||||||||||||
Operating lease obligations | $ | 2,753 | $ | 5,491 | $ | 4,330 | $ | 6,754 | $ | 19,328 | ||||||||||
Trust preferred securities payable | - | - | - | 20,620 | 20,620 | |||||||||||||||
Subordinated notes | - | - | - | 24,489 | 24,489 | |||||||||||||||
Federal Home Loan Bank of New York advances | 42,198 | - | - | - | 42,198 | |||||||||||||||
Time deposits | 63,245 | 16,287 | 713 | - | 80,245 | |||||||||||||||
Total | $ | 108,196 | $ | 21,778 | $ | 5,043 | $ | 51,863 | $ | 186,880 |
45 |
Off-Balance Sheet Arrangements. The Bank is a 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, which involve elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. The Bank’s exposure to credit loss is represented by the contractual amount of the instruments. The Bank uses the same credit policies in making commitments as it does for on-balance sheet instruments.
The following table presents a summary of the Bank’s commitments and contingent liabilities as of June 30, 2018 and December 31, 2017 (dollars in thousands):
At June 30, 2018 | At December 31, 2017 | |||||||||||||||
Fixed Rate | Variable Rate | Fixed Rate | Variable Rate | |||||||||||||
Undrawn lines of credit | $ | 36,193 | $ | 104,844 | $ | 39,651 | $ | 76,008 | ||||||||
Letters of credit | 24,915 | - | 23,741 | - | ||||||||||||
$ | 61,108 | $ | 104,844 | $ | 63,392 | $ | 76,008 |
Liquidity and Capital Resources
Liquidity is the ability to meet current and future financial obligations of a short-term nature. The Bank’s primary sources of funds consist of deposit inflows, loan repayments and maturities and sales of securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
The Bank regularly reviews the need to adjust its investments in liquid assets based upon its assessment of: (1) expected loan demand, (2) expected deposit flows, (3) yields available on interest earning deposits and securities, and (4) the objectives of its asset/liability management program. Excess liquid assets are invested generally in interest earning deposits and short- and intermediate-term securities.
The Bank’s most liquid assets are cash and cash equivalents. The levels of these assets are dependent on its operating, financing, lending and investing activities during any given period. At June 30, 2018 and December 31, 2017, cash and cash equivalents totaled $251.1 million and $263.2 million, respectively. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $29.0 million at June 30, 2018 and $32.2 million at December 31, 2017.
The Bank has no material commitments or demands that are likely to affect its liquidity other than set forth below. In the event loan demand were to increase faster than expected, or any unforeseen demand or commitment were to occur, the Bank could access its borrowing capacity with the FHLBNY or obtain additional funds through brokered certificates of deposit.
At June 30, 2018, the Bank had $141.0 million in loan commitments outstanding. It also had $24.9 million in standby letters of credit at June 30, 2018. At December 31, 2017, the Bank had $115.7 million in loan commitments outstanding and $23.7 million in standby letters of credit.
Time deposits due within one year of June 30, 2018 totaled $59.9 million, or 3.89% of total deposits. Total certificates of deposit were $89.7 million or 5.8% of total deposits at June 30, 2018. Time deposits due within one year of December 31, 2017 totaled $63.2 million, or 4.5% of total deposits. Total time deposits were $80.2 million or 5.7% of total deposits at December 31, 2017.
The Bank’s primary investing activities are the origination, and to a lesser extent purchase, of loans and the purchase of securities. During the six months ended June 30, 2018 and 2017, the Bank originated or purchased $331.2 million and $280.3 million of loans, respectively. During the six months ending June 30, 2018, the Bank purchased $1.8 million of securities available for sale. During the year ended December 31, 2017, the Bank originated or purchased $762.2 million of loans and purchased $1.5 million of securities.
Financing activities consist primarily of activity in deposit accounts and FHLB advances. The Bank experienced an increase in total deposits of $136.1 million and $335.5 million for the six months ended June 30, 2018 and 2017, respectively. It generated deposits from businesses and individuals through client referrals and other relationships and through its retail presence. Management believes that the Bank has a very stable core deposit base due primarily to its cash management solutions for middle-market businesses as it strongly encourages and is generally successful in having its business borrowers maintain their entire banking relationship with it. The high level of transaction accounts is expected to be maintained. The Bank has established deposit concentration thresholds to avoid the possibility of dependence on any single depositor base for funds. Since inception, the Bank has not had the need to borrow significantly from the FHLBNY. It has been able to use the cash generated from the increases in deposits to fund loan growth in recent periods.
46 |
On November 10, 2017, the Company completed its initial public offering. The net proceeds from the stock offering has increased the Company’s liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the stock offering are used for general corporate purposes, including the funding of loans. The Company’s financial condition and results of operations will be enhanced by the net proceeds from the stock offering, resulting in increased net interest earning assets and net interest income. However, due to the increase in equity resulting from the net proceeds raised in the offering, as well as other factors associated with the offering, return on equity will be adversely affected until the proceeds can be invested fully in interest earning assets.
The Company and the Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. At June 30, 2018 and December 31, 2017, the Bank met all applicable regulatory capital requirements to be considered “well capitalized” under regulatory guidelines. The Company and the Bank manage their capital to comply with their internal planning targets and regulatory capital standards administered by federal banking agencies. The Bank reviews capital levels on a monthly basis.
At June 30, 2018 | At December 31, 2017 | At December 31, 2016 | Minimum Ratio to be “Well Capitalized” | Minimum Ratio Required for Capital Adequacy Purposes | ||||||||||||||||
The Company: | ||||||||||||||||||||
Tier 1 leverage ratio | 13.5 | % | 13.7 | % | 10.5 | % | N/A | 4.0 | % | |||||||||||
Common equity tier 1 | 14.3 | % | 15.3 | % | 10.8 | % | N/A | 4.5 | % | |||||||||||
Tier 1 risk-based capital ratio | 15.8 | % | 17.1 | % | 11.3 | % | N/A | 8.0 | % | |||||||||||
Total risk-based capital ratio | 18.4 | % | 19.9 | % | 12.5 | % | N/A | 6.0 | % | |||||||||||
The Bank | ||||||||||||||||||||
Tier 1 leverage ratio | 14.5 | % | 14.7 | % | 10.4 | % | 5.0 | % | 4.0 | % | ||||||||||
Common equity tier 1 | 17.0 | % | 18.4 | % | 11.3 | % | 6.5 | % | 4.5 | % | ||||||||||
Tier 1 risk-based capital ratio | 17.0 | % | 18.4 | % | 11.3 | % | 10.0 | % | 8.0 | % | ||||||||||
Total risk-based capital ratio | 18.1 | % | 19.4 | % | 12.4 | % | 8.0 | % | 6.0 | % |
Basel III revised the capital adequacy requirements and the Prompt Corrective Action Framework effective January 1, 2015 for the Bank. When fully phased in on January 1, 2019, the Basel Rules will require the Company and The Bank to maintain a 2.5% “capital conservation buffer” on top of the minimum risk-weighted asset ratios. The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a (i) CET1 to risk-weighted assets, (ii) Tier 1 capital to risk-weighted assets, or (iii) total capital to risk-weighted assets above the respective minimum but below the capital conservation buffer will face constraints on dividends, equity repurchases and discretionary bonus payments to executive officers based on the amount of the shortfall. The implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level. The buffer was 1.25% and 1.875% at December 31, 2017 and June 30, 2018, respectively, and will be fully implemented at 2.5% on January 1, 2019.
As a result of the recently enacted Economic Growth, Regulatory Relief, and Consumer Protection Act (the “Act”), banking regulatory agencies must adopt a revised definition of “well capitalized” for financial institutions and holding companies with assets of less than $10 billion and that are not determined to be ineligible by their primary federal regulator due to their risk profile (a “qualifying community bank”). The new definition will expand the ways that a qualifying community bank may meet its capital requirements and be deemed “well capitalized.” The new rule will establish a “community bank leverage ratio” equal to the tangible equity capital divided by the average total consolidated assets. A qualifying community bank that exceeds a to-be-determined threshold for this new leverage ratio, which regulators must set at between 8% and 10%, will be considered to be well capitalized and to have met generally applicable leverage capital requirements, generally applicable risk-based capital requirements, and any other capital or leverage requirements to which such financial institution or holding company is subject.
In addition, as a result of the Act, the Federal Reserve Board is required to amend its small bank holding company and savings and loan holding company policy statement to provide that holding companies with consolidated assets of less than $3 billion that are (i) not engaged in significant nonbanking activities, (ii) do not conduct significant off-balance sheet activities, and (3) do not have a material amount of SEC-registered debt or equity securities, other than trust preferred securities, that contribute to an organization’s complexity, will no longer be subject to regulatory capital requirements, effective no later than November 2018.
47 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
General. The principal objective of the Company’s asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing net income and preserving adequate levels of liquidity and capital. The Board of Directors of the Company has oversight of the Bank’s asset and liability management function, which is managed by its Asset/Liability Management Committee (“ALCO”). The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to market interest rate changes, local and national market conditions and market interest rates. That group also reviews liquidity, capital, deposit mix, loan mix and investment positions.
Interest Rate Risk. As a financial institution, the Bank’s primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on most assets and liabilities, and the fair value of all interest earning assets and interest bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair values. The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk while at the same time maximizing income.
The Company manages its exposure to interest rates primarily by structuring its balance sheet in the ordinary course of business. It does not typically enter into derivative contracts for the purpose of managing interest rate risk, but may do so in the future. Based upon the nature of operations, the Company is not subject to foreign exchange or commodity price risk and does not own any trading assets.
Net Interest Income At-Risk. The Bank analyzes its sensitivity to changes in interest rates through a net interest income simulation model. It estimates what net interest income would be for a one-year period based on current interest rates, and then calculates what the net interest income would be for the same period under different interest rate assumptions. The following table shows the estimated impact on net interest income for the one-year period beginning June 30, 2018 resulting from potential changes in interest rates, expressed in basis points. These estimates require certain assumptions to be made, including loan and mortgage-related investment prepayment speeds, reinvestment rates, and deposit maturities and decay rates. These assumptions are inherently uncertain. As a result, no simulation model can precisely predict the impact of changes in interest rates on net interest income.
Although the net interest income table below provides an indication of interest rate risk exposure at a particular point in time, such estimates are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on net interest income and will differ from actual results. The following table indicates the sensitivity of projected annualized net interest income to the interest rate movements described above at June 30, 2018 (dollars in thousands):
At June 30, 2018 | ||||||||||
Change in Interest Rates (basis points) | Net Interest Income Year 1 Forecast | Year 1 Change from Level | ||||||||
+400 | $ | 84,203 | 18.73 | % | ||||||
+300 | 80,885 | 14.06 | % | |||||||
+200 | 77,555 | 9.36 | % | |||||||
+100 | 74,377 | 4.88 | % | |||||||
- | 70,917 | - | ||||||||
-100 | 67,335 | -5.05 | % |
The table above indicates that at June 30, 2018, in the event of a 200 basis point increase in interest rates, the Company would experience a 9.36% increase in net interest income. In the event of a 100 basis point decrease in interest rates, it would experience a 5.05% decrease in net interest income.
48 |
Economic Value of Equity Analysis
The Bank analyzes the sensitivity of its financial condition to changes in interest rates through an economic value of equity model. This analysis measures the difference between predicted changes in the fair value of assets and predicted changes in the present value of liabilities assuming various changes in current interest rates.
The table below represents an analysis of interest rate risk as measured by the estimated changes in economic value of equity, resulting from an instantaneous and sustained parallel shift in the yield curve (+100, +200, +300 and +400 basis points and -100 basis points) at June 30, 2018 (dollars in thousands):
Estimated Increase (Decrease) in EVE | EVE as a Percentage of Fair Value of Assets (3) | |||||||||||||||||||||
Change in Interest Rates (basis points) (1) | Estimated EVE (2) | Dollars | Percent | EVE Ratio (4) | Increase (Decrease) (basis points) | |||||||||||||||||
+400 | $ | 286,573 | $ | (27,793 | ) | -8.84 | % | 16.24 | (0.37 | ) | ||||||||||||
+300 | 292,636 | (21,730 | ) | -6.91 | % | 16.82 | 0.21 | |||||||||||||||
+200 | 298,396 | (15,970 | ) | -5.08 | % | 16.37 | (0.24 | ) | ||||||||||||||
+100 | 308,762 | (5,604 | ) | -1.78 | % | 16.60 | (0.01 | ) | ||||||||||||||
- | 314,366 | - | - | 16.61 | - | |||||||||||||||||
-100 | 315,298 | 932 | 0.30 | % | 16.39 | (0.22 | ) |
(1) Assumes an immediate uniform change in interest rates at all maturities.
(2) EVE is the fair value of expected cash flows from assets, less the fair value of the expected cash flows arising from the Company’s liabilities adjusted for the value of off-balance sheet contracts.
(3) Fair value of assets represents the amount at which an asset could be exchanged between knowledgeable and willing parties in an arms-length transaction.
(4) EVE Ratio represents EVE divided by the fair value of assets.
The table above indicates that at June 30, 2018, in the event of a 100 basis point decrease in interest rates, the Company would experience a 0.30% increase in its economic value of equity. In the event of a 200 basis points increase in interest rates, it would experience a decrease of 5.08% in economic value of equity.
The preceding income simulation analysis does not represent a forecast of actual results and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions, which are subject to change, including: the nature and timing of interest rate levels including the yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of asset and liability cash flows, and others. Also, as market conditions vary, prepayment/refinancing levels, the varying impact of interest rate changes on caps and floors embedded in adjustable-rate loans, early withdrawal of deposits, changes in product preferences, and other internal/external variables will likely deviate from those assumed.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The Company's management, with the participation of its Chief Executive Officer, who is the Company's principal executive officer, and the Chief Financial Officer, who is the Company's principal financial officer, have evaluated the effectiveness of the Company's disclosure controls and procedures as of June 30, 2018 pursuant to Rule 13a-15 of the Exchange, as amended. Based upon that evaluation, the principal executive officer and principal financial officer have concluded that the Company's disclosure controls and procedures are effective as of June 30, 2018. In addition, there have been no changes in the Company’s internal control over financial reporting during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
49 |
Disclosure controls and procedures are designed with the objective of ensuring that information required to be disclosed in reports filed by the Company under the Exchange Act, such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. Disclosure controls and procedures are also designed with the objective of ensuring that such information is accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
The Company is subject to various pending and threatened legal actions relating to the conduct of its normal business activities. In the opinion of management, the ultimate aggregate liability, if any, arising out of any such pending or threatened legal actions will not be material to the Company’s financial condition, results of operations, and liquidity.
In addition to the other information set forth in this quarterly report, the reader should carefully consider the factors discussed under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on March 28, 2018. The Company’s evaluation of the risk factors applicable to it has not changed materially from those disclosed in the Annual Report on Form 10-K.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
None.
See Index of Exhibits that follows
50 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Metropolitan Bank Holding Corp. and Subsidiary | |||
Date: August 14, 2018 | By: | /s/ Mark R. DeFazio | |
Mark R. DeFazio | |||
President and Chief Executive Officer | |||
Date: August 14, 2018 | By: | /s/ Anthony Fabiano | |
Anthony Fabiano | |||
Executive Vice President and Chief Financial Officer |
51 |
EXHIBIT INDEX
10.1 | Employment Agreement between Metropolitan Commercial Bank and Scott Lublin dated April 25, 2018 |
31.1 | Certification of the Principal Executive Officer of the Corporation, pursuant to Securities Exchange Act Rule 13a-14(a). |
31.2 | Certification of the Principal Financial Officer of the Corporation, pursuant to Securities Exchange Act Rule 13a-14(a). |
32 | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, signed by Principal Executive Officer of the Corporation and the Principal Financial Officer of the Corporation. |
101 | INS XBRL Instance |
101 | SCH XBRL Taxonomy Extension Schema |
101 | CAL XBRL Taxonomy Extension Calculation |
101 | DEF XBRL Taxonomy Extension Definition |
101 | LAB XBRL Taxonomy Extension Label |
101 | PRE XBRL Taxonomy Extension Presentation |
52 |