Annual Statements Open main menu

REPUBLIC FIRST BANCORP INC - Quarter Report: 2016 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, 2016.
 
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 Number:  000-17007
 
Republic First Bancorp, Inc.
(Exact name of registrant as specified in its charter)

Pennsylvania
23-2486815
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
   
50 South 16th Street, Philadelphia, Pennsylvania
19102
(Address of principal executive offices)
(Zip code)
 
215-735-4422
(Registrant's telephone number, including area code)
Not Applicable
(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 filing requirements for the past 90 days. YES  [X]   NO  [  ]
 
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   YES  [X ]     NO  [  ]
 
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
 
Large accelerated filer    [   ]
Accelerated filer     [X]
Non-Accelerated filer   [   ]
(Do not check if a smaller reporting company)
Smaller reporting company    [   ]
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
 
YES  [  ]    NO   [X]
 
APPLICABLE ONLY TO CORPORATE ISSUERS
 
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Common Stock, par value $0.01 per share
37,917,378
Title of Class
Number of Shares Outstanding as of August 5, 2016



REPUBLIC FIRST BANCORP, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
     
Part I:  Financial Information
Page
     
Item 1.
Financial Statements
 
 
Consolidated balance sheets as of June 30, 2016 and December 31, 2015 (unaudited)
  Consolidated statements of income for the three and six months ended June 30, 2016 and 2015 (unaudited) 2
 
Consolidated statements of comprehensive income (loss) for the three and six months ended June 30, 2016 and 2015 (unaudited)
 
Consolidated statements of cash flows for the six months ended June 30, 2016 and 2015 (unaudited)
 
Consolidated statements of changes in shareholders' equity for the six months ended June 30, 2016 and 2015 (unaudited)
 
Notes to consolidated financial statements (unaudited)
     
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
     
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
     
Item 4.
Controls and Procedures
     
Part II:  Other Information
 
     
Item 1.
Legal Proceedings
     
Item 1A.
Risk Factors
     
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
     
Item 3.
Defaults Upon Senior Securities
     
Item 4.
Mine Safety Disclosures
     
Item 5.
Other Information
     
Item 6.
Exhibits
     
Signatures

Republic First Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets
June 30, 2016 and December 31, 2015
(Dollars in thousands, except per share data)
(unaudited)

   
June 30, 2016
   
December 31, 2015
 
ASSETS
       
Cash and due from banks
 
$
18,561
   
$
13,777
 
Interest bearing deposits with banks
   
93,211
     
13,362
 
    Cash and cash equivalents
   
111,772
     
27,139
 
 
               
Investment securities available for sale, at fair value
   
253,289
     
284,795
 
Investment securities held to maturity, at amortized cost (fair value of $203,186 and $171,845, respectively)
   
199,074
     
172,277
 
Restricted stock, at cost
   
1,367
     
3,059
 
Loans held for sale
   
5,487
     
3,653
 
Loans receivable (net of allowance for loan losses of $8,761 and $8,703, respectively)
   
920,993
     
866,066
 
Premises and equipment, net
   
53,617
     
46,164
 
Other real estate owned, net
   
11,974
     
11,313
 
Accrued interest receivable
   
4,367
     
4,216
 
Other assets
   
20,307
     
20,761
 
    Total Assets
 
$
1,582,247
   
$
1,439,443
 
 
               
LIABILITIES AND SHAREHOLDERS' EQUITY
               
Liabilities
               
Deposits
               
   Demand – non-interest bearing
 
$
281,496
   
$
243,695
 
   Demand – interest bearing
   
472,575
     
381,499
 
   Money market and savings
   
574,051
     
556,526
 
   Time deposits
   
106,129
     
67,578
 
       Total Deposits
   
1,434,251
     
1,249,298
 
Short-term borrowings
   
-
     
47,000
 
Accrued interest payable
   
313
     
245
 
Other liabilities
   
6,637
     
7,049
 
Subordinated debt
   
22,476
     
22,476
 
    Total Liabilities
   
1,463,677
     
1,326,068
 
                 
Shareholders' Equity
               
Preferred stock, par value $0.01 per share: 10,000,000 shares authorized; no shares issued and outstanding
   
-
     
-
 
Common stock, par value $0.01 per share: 100,000,000 shares authorized; shares issued 38,442,473 as of June 30, 2016 and 38,365,848 as of December 31, 2015; shares outstanding 37,913,628 as of June 30, 2016 and 37,837,003 as of December 31, 2015
   
384
     
384
 
Additional paid in capital
   
153,476
     
152,897
 
Accumulated deficit
   
(30,725
)
   
(32,833
)
Treasury stock at cost (503,408 shares as of June 30, 2016 and December 31, 2015)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan (25,437 shares as of June 30, 2016 and December 31, 2015)
   
(183
)
   
(183
)
Accumulated other comprehensive loss
   
(657
)
   
(3,165
)
    Total Shareholders' Equity
   
118,570
     
113,375
 
    Total Liabilities and Shareholders' Equity
 
$
1,582,247
   
$
1,439,443
 



(See notes to consolidated financial statements)

1


Republic First Bancorp, Inc. and Subsidiaries
Consolidated Statements of Income
For the Three and Six Months Ended June 30, 2016 and 2015
(Dollars in thousands, except per share data)
 (unaudited)

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2016
   
2015
   
2016
   
2015
 
Interest income:
 
   
   
   
 
   Interest and fees on taxable loans
 
$
10,096
   
$
9,142
   
$
19,813
   
$
18,093
 
   Interest and fees on tax-exempt loans
   
227
     
128
     
441
     
254
 
   Interest and dividends on taxable investment securities
   
2,620
     
1,405
     
5,214
     
2,887
 
   Interest and dividends on tax-exempt investment securities
   
179
     
138
     
353
     
263
 
   Interest on federal funds sold and other interest-earning assets
   
87
     
86
     
150
     
163
 
       Total interest income
   
13,209
     
10,899
     
25,971
     
21,660
 
Interest expense:
                               
   Demand- interest bearing
   
503
     
341
     
918
     
631
 
   Money market and savings
   
637
     
501
     
1,246
     
1,054
 
   Time deposits
   
183
     
170
     
324
     
345
 
   Other borrowings
   
289
     
278
     
595
     
554
 
       Total interest expense
   
1,612
     
1,290
     
3,083
     
2,584
 
Net interest income
   
11,597
     
9,609
     
22,888
     
19,076
 
Provision for loan losses
   
650
     
-
     
950
     
-
 
       Net interest income after provision for loan losses
   
10,947
     
9,609
     
21,938
     
19,076
 
Non-interest income:
                               
   Loan advisory and servicing fees
   
197
     
325
     
800
     
924
 
   Gain on sales of SBA loans
   
1,749
     
1,222
     
2,582
     
1,800
 
   Service fees on deposit accounts
   
654
     
398
     
1,224
     
761
 
   Gain on sale of investment securities
   
358
     
9
     
654
     
9
 
   Other-than-temporary impairment
   
(25
)
   
-
     
(27
)
   
(13
)
   Portion recognized in other comprehensive income (before taxes)
   
21
     
-
     
22
     
10
 
        Net impairment loss on investment securities
   
(4
)
   
-
     
(5
)
   
(3
)
   Other non-interest income
   
77
     
68
     
188
     
108
 
Total non-interest income
   
3,031
     
2,022
     
5,443
     
3,599
 
Non-interest expenses:
                               
   Salaries and employee benefits
   
6,551
     
5,715
     
12,603
     
10,937
 
   Occupancy
   
1,447
     
1,219
     
2,852
     
2,384
 
   Depreciation and amortization
   
796
     
732
     
1,765
     
1,455
 
   Legal
   
66
     
340
     
154
     
579
 
   Other real estate owned
   
323
     
371
     
908
     
748
 
   Advertising
   
190
     
91
     
319
     
242
 
   Data processing
   
575
     
373
     
1,042
     
725
 
   Insurance
   
188
     
190
     
394
     
370
 
   Professional fees
   
455
     
350
     
815
     
675
 
   Regulatory assessments and costs
   
373
     
301
     
715
     
593
 
   Taxes, other
   
228
     
204
     
252
     
425
 
   Other operating expenses
   
1,775
     
1,217
     
3,491
     
2,488
 
       Total non-interest expense
   
12,967
     
11,103
     
25,310
     
21,621
 
Income before benefit for income taxes
   
1,011
     
528
     
2,071
     
1,054
 
Benefit for income taxes
   
(12
)
   
(5
)
   
(37
)
   
(7
)
Net income
 
$
1,023
   
$
533
   
$
2,108
   
$
1,061
 
Net income per share:
                               
Basic
 
$
0.03
   
$
0.01
   
$
0.06
   
$
0.03
 
Diluted
 
$
0.03
   
$
0.01
   
$
0.05
   
$
0.03
 
 

 
(See notes to consolidated financial statements)
 

2

 
Republic First Bancorp, Inc. and Subsidiaries
Consolidated Statements of Comprehensive Income (Loss)
For the Three and Six Months Ended June 30, 2016 and 2015
(Dollars in thousands)
(unaudited)


   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
   
2016
   
2015
   
2016
   
2015
 
       
   
   
 
Net income
 
$
1,023
   
$
533
   
$
2,108
   
$
1,061
 
                                 
Other comprehensive income (loss), net of tax
                               
Unrealized gain (loss) on securities (pre-tax $1,156, $(1,838), $4,468, and $(1,208), respectively)
   
741
     
(1,178
)
   
2,863
     
(774
)
Reclassification adjustment for securities gains (pre-tax $(358), $(9), $(654), and $(9), respectively)
   
(229
)
   
(6
)
   
(419
)
   
(6
)
Reclassification adjustment for impairment charge (pre-tax $4, $-, $5, and $3, respectively)
   
2
     
-
     
3
     
2
 
Net unrealized gains (losses) on securities
   
514
     
(1,184
)
   
2,447
     
(778
)
Net unrealized holding losses on securities transferred from available-for-sale to held-to-maturity:
                               
Amortization of net unrealized holding losses to income during the period (pre-tax $37, $45, $95, and $103 respectively)
   
24
     
29
     
61
     
66
 
                                 
Total other comprehensive income  (loss)
   
538
     
(1,155
)
   
2,508
     
(712
)
                                 
Total comprehensive income (loss)
 
$
1,561
   
$
(622
)
 
$
4,616
   
$
349
 
 

 
 (See notes to consolidated financial statements)


3

 
Republic First Bancorp, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
For the Six Months Ended June 30, 2016 and 2015
(Dollars in thousands)
(unaudited)

   
Six Months Ended June 30,
 
   
2016
   
2015
 
Cash flows from operating activities
 
   
 
Net income
 
$
2,108
   
$
1,061
 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
Provision for loan losses
   
950
     
-
 
Write down of other real estate owned
   
129
     
298
 
Depreciation and amortization
   
1,765
     
1,455
 
Stock based compensation
   
367
     
279
 
Gain on sale and call of investment securities
   
(654
)
   
(9
)
Impairment charges on investment securities
   
5
     
3
 
Amortization of premiums on investment securities
   
637
     
312
 
Accretion of discounts on retained SBA loans
   
(677
)
   
(496
)
Fair value adjustments on SBA servicing assets
   
570
     
225
 
Proceeds from sales of SBA loans originated for sale
   
28,918
     
18,383
 
SBA loans originated for sale
   
(28,170
)
   
(18,371
)
Gains on sales of SBA loans originated for sale
   
(2,582
)
   
(1,800
)
Increase in accrued interest receivable and other assets
   
(1,671
)
   
(1,805
)
Decrease in accrued interest payable and other liabilities
   
(593
)
   
(375
)
Net cash provided by (used in) operating activities
   
1,102
     
(840
)
                 
Cash flows from investing activities
               
Purchase of investment securities available for sale
   
(55,937
)
   
(9,678
)
Purchase of investment securities held to maturity
   
(38,073
)
   
(56,741
)
Proceeds from the sale of securities available for sale
   
78,582
     
4,081
 
Proceeds from the paydowns, maturity, or call of securities available for sale
   
13,031
     
13,459
 
Proceeds from the paydowns, maturity, or call of securities held to maturity
   
11,029
     
5,226
 
Redemption (purchase) of restricted stock
   
1,692
     
(22
)
Net increase in loans
   
(55,816
)
   
(53,790
)
Net proceeds from sale of other real estate owned
   
76
     
468
 
Premises and equipment expenditures
   
(9,218
)
   
(7,386
)
Net cash used in investing activities
   
(54,634
)
   
(104,383
)
                 
Cash flows from financing activities
               
Net proceeds from exercise of stock options
   
212
     
-
 
Net increase in demand, money market and savings deposits
   
146,402
     
60,904
 
Net increase (decrease) in time deposits
   
38,551
     
(3,337
)
Decrease in short-term borrowings
   
(47,000
)
   
-
 
Net cash provided by financing activities
   
138,165
     
57,567
 
                 
Net increase (decrease) in cash and cash equivalents
   
84,633
     
(47,656
)
Cash and cash equivalents, beginning of year
   
27,139
     
128,826
 
Cash and cash equivalents, end of period
 
$
111,772
   
$
81,170
 
                 
Supplemental disclosures
               
Interest paid
 
$
3,015
   
$
2,614
 
Income taxes paid
 
$
60
   
$
-
 
Non-cash transfers from loans to other real estate owned
 
$
616
   
$
10,213
 


(See notes to consolidated financial statements)


4


Republic First Bancorp, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders' Equity
For the Six Months Ended June 30, 2016 and 2015
(Dollars in thousands)
(unaudited)
 
   
Common Stock
   
Additional Paid in Capital
   
Accumulated Deficit
   
Treasury Stock
   
Stock Held by Deferred Compensation Plan
   
Accumulated Other Comprehensive Loss
   
Total Shareholders' Equity
 
                             
Balance January 1, 2016
 
$
384
   
$
152,897
   
$
(32,833
)
 
$
(3,725
)
 
$
(183
)
 
$
(3,165
)
 
$
113,375
 
                                                         
Net income
                   
2,108
                             
2,108
 
Other comprehensive income, net of tax
                                           
2,508
     
2,508
 
Stock based compensation
           
367
                                     
367
 
Options exercised (76,625 shares)
           
212
                                     
212
 
                                                         
Balance June 30,  2016
 
$
384
   
$
153,476
   
$
(30,725
)
 
$
(3,725
)
 
$
(183
)
 
$
(657
)
 
$
118,570
 
                                                         
                                                         
Balance January 1, 2015
 
$
383
   
$
152,234
   
$
(35,266
)
 
$
(3,725
)
 
$
(183
)
 
$
(632
)
 
$
112,811
 
                                                         
Net income
                   
1,061
                             
1,061
 
Other comprehensive loss, net of tax
                                           
(712
)
   
(712
)
Stock based compensation
           
279
                                     
279
 
                                                         
Balance June 30,  2015
 
$
383
   
$
152,513
   
$
(34,205
)
 
$
(3,725
)
 
$
(183
)
 
$
(1,344
)
 
$
113,439
 

(See notes to consolidated financial statements)




5


 
Republic First Bancorp, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (unaudited)

Note 1:  Basis of Presentation

Republic First Bancorp, Inc. (the "Company") is a one-bank holding company organized and incorporated under the laws of the Commonwealth of Pennsylvania.  It is comprised of one wholly-owned subsidiary, Republic First Bank, which does business under the name of Republic Bank ("Republic").  Republic is a Pennsylvania state chartered bank that offers a variety of banking services to individuals and businesses throughout the Greater Philadelphia and South Jersey area through its offices and store locations in Philadelphia, Montgomery, Delaware, Camden, Burlington, and Gloucester Counties.  The Company also has three unconsolidated subsidiaries, which are statutory trusts established by the Company in connection with its sponsorship of three separate issuances of trust preferred securities.

The Company and Republic encounter vigorous competition for market share in the geographic areas they serve from bank holding companies, national, regional and other community banks, thrift institutions, credit unions and other non-bank financial organizations, such as mutual fund companies, insurance companies and brokerage companies.

The Company and Republic are subject to federal and state regulations governing virtually all aspects of their activities, including but not limited to, lines of business, liquidity, investments, the payment of dividends and others.  Such regulations and the cost of adherence to such regulations can have a significant impact on earnings and financial condition.

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Republic. The Company follows accounting standards set by the Financial Accounting Standards Board ("FASB").  The FASB sets accounting principles generally accepted in the United States of America ("US GAAP") that are followed to ensure consistent reporting of financial condition, results of operations, and cash flows. All material inter-company transactions have been eliminated. Events occurring subsequent to the date of the balance sheet have been evaluated for potential recognition or disclosure in the consolidated financial statements.
 
The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and with the instructions to United States Securities and Exchange Commission ("SEC") Form 10-Q and Article 10 of SEC Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for financial statements for a complete fiscal year.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month periods ended June 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.
 
Note 2:  Summary of Significant Accounting Policies

Risks and Uncertainties

The earnings of the Company depend primarily on the earnings of Republic.  The earnings of Republic are dependent primarily upon the level of net interest income, which is the difference between interest earned on its interest-earning assets, such as loans and investments, and the interest paid on its interest-bearing liabilities, such as deposits and borrowings. Accordingly, the Company's results of operations are subject to risks and uncertainties surrounding Republic's exposure to changes in the interest rate environment.  Prepayments on residential real estate mortgage and other fixed rate loans and mortgage-backed securities vary significantly and may also cause significant fluctuations in interest margins.
 
 
6


Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make significant estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Significant estimates are made by management in determining the allowance for loan losses, carrying values of other real estate owned, assessment of other than temporary impairment ("OTTI") of investment securities, fair value of financial instruments, (see "Note 7" below) and the realization of deferred income tax assets. Consideration is given to a variety of factors in establishing these estimates.

In estimating the allowance for loan losses, management considers current economic conditions, past loss experience, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews and regulatory examinations, borrowers' perceived financial and managerial strengths, the adequacy of underlying collateral, if collateral dependent, or present value of future cash flows, and other relevant and qualitative risk factors. Subsequent to foreclosure, an estimate for the carrying value of other real estate owned is normally determined through valuations that are periodically performed by management and the assets are carried at the lower of carrying amount or fair value, less the cost to sell. Because the allowance for loan losses and carrying value of other real estate owned are dependent, to a great extent, on the general economy and other conditions that may be beyond the Company's and Republic's control, the estimates of the allowance for loan losses and the carrying values of other real estate owned could differ materially in the near term.
 
In estimating OTTI of investment securities, securities are evaluated on at least a quarterly basis and more frequently when market conditions warrant such an evaluation, to determine whether a decline in their value is other-than-temporary.  To determine whether a loss in value is other-than-temporary, management utilizes criteria such as the reasons underlying the decline, the magnitude and duration of the decline, the intent to hold the security and the likelihood of the Company not being required to sell the security prior to an anticipated recovery in the fair value.  The term "other-than-temporary" is not intended to indicate that the decline is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of investment.  Once a decline in value is determined to be other-than-temporary, the portion of the decline related to credit impairment is charged to earnings.
 
In evaluating the Company's ability to recover deferred tax assets, management considers all available positive and negative evidence, including the past operating results and forecasts of future taxable income. In determining future taxable income, management makes assumptions for the amount of taxable income, the reversal of temporary differences and the implementation of feasible and prudent tax planning strategies. These assumptions require management to make judgments about the future taxable income and are consistent with the plans and estimates used to manage the business. Any reduction in estimated future taxable income may require management to record a valuation allowance against the deferred tax assets. An increase in the valuation allowance would result in additional income tax expense in the period and could have a significant impact on future earnings.

Stock-Based Compensation

The Company has a Stock Option and Restricted Stock Plan ("the 2005 Plan"), under which the Company granted options, restricted stock or stock appreciation rights to the Company's employees, directors, and certain consultants.  The 2005 Plan became effective on November 14, 1995, and was amended and approved at the Company's 2005 annual meeting of shareholders.  Under the terms of the 2005 Plan, 1.5 million shares of common stock, plus an annual increase equal to the number of shares needed to restore the maximum number of shares that could be available for grant under the 2005 Plan to 1.5 million shares, were available for such grants.  As of June 30, 2016, the only grants under the 2005 Plan were option grants.  The 2005 Plan provided that the exercise price of each option granted equaled the market price of the Company's stock on the date of the grant.  Options granted pursuant to the 2005 Plan vest within one to four years and have a maximum term of 10 years. The 2005 Plan terminated on November 14, 2015 in accordance with the terms and conditions specified in the Plan agreement.
 
 
7


On April 29, 2014 the Company's shareholders approved the 2014 Republic First Bancorp, Inc. Equity Incentive Plan (the "2014 Plan"), under which the Company may grant options, restricted stock, stock units, or stock appreciation rights to the Company's employees, directors, independent contractors, and consultants.  Under the terms of the 2014 Plan, 2.6 million shares of common stock, plus an annual adjustment to be no less than 10% of the outstanding shares or such lower number as the Board of Directors may determine, are available for such grants. At June 30, 2016, the maximum number of shares of common shares issuable under the 2014 Plan was 4.0 million. During the six months ended June 30, 2016, 551,250 options were granted under the 2014 Plan with a weighted average grant date fair value of $971,891.

The Company utilizes the Black-Scholes option pricing model to calculate the estimated fair value of each stock option granted on the date of the grant.  A summary of the assumptions used in the Black-Scholes option pricing model for 2016 and 2015 are as follows:

   
2016
 
2015
 
Dividend yield(1)
 
0.0%
 
0.0%
 
Expected volatility(2)
 
   47.59% to 52.54%
 
   53.78% to 56.00%
 
Risk-free interest rate(3)
 
1.23% to 1.82%
 
1.49% to 2.00%
 
Expected life(4)
 
5.5 to 7.0 years
 
5.5 to 7.0 years
 
Assumed forfeiture rate
 
10.0%
 
19.0%
 

(1) A dividend yield of 0.0% is utilized because cash dividends have never been paid.
(2) Expected volatility is based on Bloomberg's five and one-half to seven year volatility calculation for "FRBK" stock.
(3) The risk-free interest rate is based on the five to seven year Treasury bond.
(4) The expected life reflects a 1 to 4 year vesting period, the maximum ten year term and review of historical behavior.

During the six months ended June 30, 2016 and 2015, 486,550 shares and 323,062 shares vested, respectively.  Expense is recognized ratably over the period required to vest.  At June 30, 2016, the intrinsic value of the 2,395,300 options outstanding was $2,081,904, while the intrinsic value of the 1,176,824 exercisable (vested) options was $1,256,526.  During the six months ended June 30, 2016, 76,625 options were exercised with cash received of $212,634 and 25,550 options were forfeited with a weighted average grant date fair value of $39,900.

Information regarding stock based compensation for the six months ended June 30, 2016 and 2015 is set forth below:
 
   
2016
   
2015
 
Stock based compensation expense recognized
 
$
367,000
   
$
279,000
 
Number of unvested stock options
   
1,218,476
     
1,218,651
 
Fair value of unvested stock options
 
$
2,408,636
   
$
1,927,048
 
Amount remaining to be recognized as expense
 
$
1,479,287
   
$
1,194,289
 

The remaining amount of $1,479,287 will be recognized as expense through February 2020.

8

Earnings per Share

Earnings per share ("EPS") consist of two separate components: basic EPS and diluted EPS. Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding for each period presented. Diluted EPS is calculated by dividing net income by the weighted average number of common shares outstanding plus dilutive common stock equivalents ("CSEs"). CSEs consist of dilutive stock options granted through the Company's stock option plans and convertible securities related to the trust preferred securities issued in 2008.  In the diluted EPS computation, the after tax interest expense on the trust preferred securities issuance is added back to net income. For the three and six months ended June 30, 2016 and 2015, the effect of CSEs (convertible securities related to the trust preferred securities only) and the related add back of after tax interest expense was considered anti-dilutive and therefore was not included in the EPS calculations.

The calculation of EPS for the three and six months ended June 30, 2016 and 2015 is as follows (in thousands, except per share amounts):

   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2016
   
2015
   
2016
   
2015
 
                 
Net income (basic and diluted)
 
$
1,023
   
$
533
   
$
2,108
   
$
1,061
 
                                 
Weighted average shares outstanding
   
37,882
     
37,816
     
37,860
     
37,816
 
Net income per share – basic
 
$
0.03
   
$
0.01
   
$
0.06
   
$
0.03
 
Weighted average shares outstanding (including dilutive CSEs)
   
38,422
     
38,049
     
38,344
     
38,048
 
Net income per share – diluted
 
$
0.03
   
$
0.01
   
$
0.05
   
$
0.03
 

The following is a summary of securities that could potentially dilute basic earnings per common share in future periods that were not included in the computation of diluted earnings per common share because to do so would have been anti-dilutive for the periods presented.

(in thousands)
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
                       
Anti-dilutive securities
                     
                       
Share based compensation awards
 
1,855
   
1,757
   
1,910
   
1,758
                       
Convertible securities
 
1,662
   
1,662
   
1,662
   
1,662
                       
Total anti-dilutive securities
 
3,517
   
3,419
   
3,572
   
3,420


Recent Accounting Pronouncements

ASU 2014-04

In January 2014, the FASB issued ASU 2014-04, "Receivables – Troubled Debt Restructuring by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure – a consensus of the FASB Emerging Issues Task Force."  The guidance clarifies when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan should be derecognized and the real estate property recognized.  For public business entities, the ASU is effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. For entities other than public business entities, the ASU was effective for annual periods beginning after December 15, 2014, and interim periods within annual periods beginning after December 15, 2015.  The adoption of ASU 2014-04 did not have a material effect on the Company's consolidated financial statements.

9

ASU 2014-09

In May 2014, the FASB issued ASU 2014-09, "Revenue from Contracts with Customers (Topic 660): Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs – Contracts with Customers (Subtopic 340-40)."  The purpose of this guidance is to clarify the principles for recognizing revenue.  The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the codification.  For public companies, early adoption of the update will be effective for interim and annual periods beginning after December 15, 2016.  For public companies that elect to defer the update, adoption will be effective for interim and annual periods beginning after December 15, 2017.  The Company is currently assessing the impact that this guidance will have on its consolidated financial statements, but does not expect a material impact. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with The Company (Topic 606): Deferral of the Effective Date. The guidance in this ASU is now effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company does not expect this ASU to have a significant impact on its financial condition or results of operations.

ASU 2014-14

In August 2014, the FASB issued ASU 2014-14, "Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure - a consensus of the FASB Emerging Issues Task Force."  The amendments in this Update address a practice issue related to the classification of certain foreclosed residential and nonresidential mortgage loans that are either fully or partially guaranteed under government programs. Specifically, creditors should reclassify loans that meet certain conditions to "other receivables" upon foreclosure, rather than reclassifying them to other real estate owned (OREO). The separate other receivable recorded upon foreclosure is to be measured based on the amount of the loan balance (principal and interest) the creditor expects to recover from the guarantor. The ASU was effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. For all other entities, the amendments are effective for annual periods ending after December 15, 2015, and interim periods beginning after December 15, 2015. The Company adopted ASU 2014-14 effective January 1, 2015.  The adoption of ASU 2014-14 did not have a material effect on the Company's consolidated financial statements.

ASU 2015-14

In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers: Deferral of the Effective Date. The guidance in this ASU is now effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. The Company does not expect this ASU to have a significant impact on its financial condition or results of operations.

ASU 2015-16

In September 2015, the FASB issued ASU 2015-16, Simplifying the Accounting for Measurement-Period Adjustments. To simplify the accounting for adjustments made to provisional amounts recognized in a business combination, the guidance in this ASU eliminates the requirement to retrospectively account for those adjustments and requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The guidance in this ASU was effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years and should be applied prospectively to adjustment to provisional amounts that occur after the effective date of this ASU. The adoption of this ASU did not have an impact on the Company's financial condition or results of operations.

10


ASU 2016-01

In January 2016, the FASB issued Accounting Standards Update ("ASU") No. 2016-01, Financial Instruments - Overall. The guidance in this ASU among other things, (1) requires equity investments with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (2) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (3) eliminates the requirement for public businesses entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (4) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (5) requires an entity to present separately in other comprehensive income the portion of the change in fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (6) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (7) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities. The guidance in this ASU is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company does not expect the adoption of this ASU to have a significant impact on its financial condition or results of operations.

ASU 2016-02

In February 2016, the FASB issued Accounting Standards Update ("ASU") No. 2016-02, Leases. From the lessee's perspective, the new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for lessees. From the lessor's perspective, the new standard requires a lessor to classify leases as either sales-type, finance or operating. A lease will be treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee. If risks and rewards are conveyed without the transfer of control, the lease is treated as a financing. If the lessor doesn't convey risks and rewards or control, an operating lease results. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. A modified retrospective transition approach is required for lessors for sales-type, direct financing, and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. The Company is currently evaluating the impact of the pending adoption of the new standard on its consolidated financial statements.
 
ASU 2016-09

 In March 2016, the FASB issued Accounting Standards Update ("ASU") No. 2016-09, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting. ASU 2016-09 will amend current guidance such that all excess tax benefits and tax deficiencies related to share-based payment awards will be recognized as income tax expense or benefit in the income statement during the period in which they occur. Additionally, excess tax benefits will be classified along with other income tax cash flows as an operating activity rather than a financing activity. ASU 2016-09 also provides that any entity can make an entity-wide accounting policy election to either estimate the number of awards that are expected to vest, which is the current requirement, or account for forfeitures when they occur. ASU 2016-09 will be effective January 1, 2017 and is not expected to have a significant impact on our financial statements.

11

ASU 2016-13

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The ASU requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Additionally, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. For the Company, this update will be effective for interim and annual periods beginning after December 15, 2019. The Company has not yet determined the impact the adoption of ASU 2016-13 will have on the consolidated financial statements.
 
Note 3:  Legal Proceedings

The Company and Republic are from time to time parties (plaintiff or defendant) to lawsuits in the normal course of business.  While any litigation involves an element of uncertainty, management is of the opinion that the liability of the Company and Republic, if any, resulting from such actions will not have a material effect on the financial condition or results of operations of the Company and Republic.

Note 4:  Segment Reporting

The Company has one reportable segment: community banking. The community bank segment primarily encompasses the commercial loan and deposit activities of Republic, as well as consumer loan products in the area surrounding its stores.









12

 

Note 5:  Investment Securities

A summary of the amortized cost and market value of securities available for sale and securities held to maturity at June 30, 2016 and December 31, 2015 is as follows:

   
At June 30, 2016
 
 
 
(dollars in thousands)
 
Amortized Cost
   
Gross Unrealized Gains
   
Gross Unrealized Losses
   
Fair
Value
 
                 
Collateralized mortgage obligations
 
$
150,708
   
$
2,292
   
$
(134
)
 
$
152,866
 
Agency mortgage-backed securities
   
9,357
     
67
     
(5
)
   
9,419
 
Municipal securities
   
24,141
     
1,131
     
-
     
25,272
 
Corporate bonds
   
49,256
     
52
     
(1,509
)
   
47,799
 
Asset-backed securities
   
16,825
     
-
     
(762
)
   
16,063
 
Trust preferred securities
   
3,065
     
-
     
(1,310
)
   
1,755
 
Other securities
   
115
     
-
     
-
     
115
 
Total securities available for sale
 
$
253,467
   
$
3,542
   
$
(3,720
)
 
$
253,289
 
                                 
U.S. Government agencies
 
$
16,651
   
$
244
   
$
(10
)
 
$
16,885
 
Collateralized mortgage obligations
   
164,150
     
3,602
     
(114
)
   
167,638
 
Agency mortgage-backed securities
   
17,253
     
390
     
-
     
17,643
 
Other securities
   
1,020
     
-
     
-
     
1,020
 
Total securities held to maturity
 
$
199,074
   
$
4,236
   
$
(124
)
 
$
203,186
 


   
At December 31, 2015
 
 
 
(dollars in thousands)
 
Amortized Cost
   
Gross Unrealized Gains
   
Gross Unrealized Losses
   
Fair
Value
 
                 
Collateralized mortgage obligations
 
$
180,795
   
$
523
   
$
(3,173
)
 
$
178,145
 
Agency mortgage-backed securities
   
10,073
     
176
     
(78
)
   
10,171
 
Municipal securities
   
22,814
     
562
     
(32
)
   
23,344
 
Corporate bonds
   
54,294
     
135
     
(300
)
   
54,129
 
Asset-backed securities
   
17,631
     
-
     
(626
)
   
17,005
 
Trust preferred securities
   
3,070
     
-
     
(1,187
)
   
1,883
 
Other securities
   
115
     
3
     
-
     
118
 
Total securities available for sale
 
$
288,792
   
$
1,399
   
$
(5,396
)
 
$
284,795
 
                                 
U.S. Government agencies
 
$
17,067
   
$
39
   
$
(72
)
 
$
17,034
 
Collateralized mortgage obligations
   
146,458
     
402
     
(780
)
   
146,080
 
Agency mortgage-backed securities
   
7,732
     
-
     
(21
)
   
7,711
 
Other securities
   
1,020
     
-
     
-
     
1,020
 
Total securities held to maturity
 
$
172,277
   
$
441
   
$
(873
)
 
$
171,845
 


13

The following table presents investment securities by stated maturity at June 30, 2016. Collateralized mortgage obligations and agency mortgage-backed securities have expected maturities that differ from contractual maturities because borrowers have the right to call or prepay and, therefore, these securities are classified separately with no specific maturity date.
 
   
Available for Sale
   
Held to Maturity
 
 
(dollars in thousands)
 
Amortized Cost
   
Fair
Value
   
Amortized Cost
   
Fair
Value
 
Due in 1 year or less
 
$
6,844
   
$
6,861
   
$
-
   
$
-
 
After 1 year to 5 years
   
16,065
     
15,694
     
4,828
     
4,817
 
After 5 years to 10 years
   
45,375
     
44,290
     
12,843
     
13,088
 
After 10 years
   
25,118
     
24,159
     
-
     
-
 
Collateralized mortgage obligations
   
150,708
     
152,866
     
164,150
     
167,638
 
Agency mortgage-backed securities
   
9,357
     
9,419
     
17,253
     
17,643
 
Total
 
$
253,467
   
$
253,289
   
$
199,074
   
$
203,186
 

Expected maturities will differ from contractual maturities because borrowers have the right to call or prepay obligations with or without prepayment penalties.
 
The Company's investment securities portfolio consists primarily of debt securities issued by U.S. government agencies, U.S. government-sponsored agencies, state governments, local municipalities and certain corporate entities.  There were no private label mortgage-backed securities ("MBS") or collateralized mortgage obligations ("CMO") held in the investment securities portfolio as of June 30, 2016 and December 31, 2015.  There were also no MBS or CMO securities that were rated "Alt-A" or "sub-prime" as of those dates.

The fair value of investment securities is impacted by interest rates, credit spreads, market volatility and liquidity conditions. Net unrealized gains and losses in the available for sale portfolio are included in shareholders' equity as a component of accumulated other comprehensive income or loss, net of tax.  Securities classified as held to maturity are carried at amortized cost.  An unrealized loss exists when the current fair value of an individual security is less than the amortized cost basis.

The Company regularly evaluates investment securities that are in an unrealized loss position in order to determine if the decline in fair value is other than temporary.  Factors considered in the evaluation include the current economic climate, the length of time and the extent to which the fair value has been below cost, the current interest rate environment and the rating of each security.  An other-than-temporary impairment ("OTTI") loss must be recognized for a debt security in an unrealized loss position if the Company intends to sell the security or it is more likely than not that it will be required to sell the security prior to recovery of the amortized cost basis.  The amount of OTTI loss recognized is equal to the difference between the fair value and the amortized cost basis of the security that is attributed to credit deterioration.  Accounting standards require the evaluation of the expected cash flows to be received to determine if a credit loss has occurred.  In the event of a credit loss, that amount must be recognized against income in the current period.  The portion of the unrealized loss related to other factors, such as liquidity conditions in the market or the current interest rate environment, is recorded in accumulated other comprehensive income (loss) for investment securities classified available for sale.

Impairment charges (credit losses) on trust preferred securities for the three month period ended June 30, 2016 amounted to $4,000. No impairment charges were incurred on trust preferred securities during the three month period ended June 30, 2015. Impairment charges on trust preferred securities for the six month period ended June 30, 2016 and 2015 amounted to $5,000 and $3,000, respectively.


14

 
The following table presents a roll-forward of the balance of credit-related impairment losses on securities held at June 30, 2016 and 2015 for which a portion of OTTI was recognized in other comprehensive income:
     
(dollars in thousands)
 
2016
   
2015
 
         
Beginning Balance, January 1st
 
$
930
   
$
3,966
 
Additional credit-related impairment loss on securities for which an
               
other-than-temporary impairment was previously recognized
   
5
     
3
 
Reductions for securities paid off during the period
   
-
     
-
 
Reductions for securities sold during the period
   
-
     
(2,569
)
Reductions for securities for which the amount previously recognized in other
               
comprehensive income was recognized in earnings because the Company
               
intends to sell the security
   
-
     
-
 
Ending Balance, June 30th
 
$
935
   
$
1,400
 
 

 
15



The following tables show the fair value and gross unrealized losses associated with the investment portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position in the available for sale and held to maturity section:

 
At June 30, 2016
 
 
Less than 12 months
 
12 months or more
 
Total
 
 
(dollars in thousands)
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
             
Collateralized  mortgage obligations
 
$
11,320
   
$
93
   
$
9,728
   
$
41
   
$
21,048
   
$
134
 
Agency mortgage-backed securities
   
-
     
-
     
3,604
     
5
     
3,604
     
5
 
Corporate bonds
   
33,682
     
1,318
     
5,804
     
191
     
39,486
     
1,509
 
Asset backed securities
   
6,463
     
491
     
9,600
     
271
     
16,063
     
762
 
Trust preferred securities
   
-
     
-
     
1,755
     
1,310
     
1,755
     
1,310
 
Total Available for Sale
 
$
51,465
   
$
1,902
   
$
30,491
   
$
1,818
   
$
81,956
   
$
3,720
 

 
At June 30, 2016
 
 
Less than 12 months
 
12 months or more
 
Total
 
 
(dollars in thousands)
Fair
Value
 
Unrealized
 Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
             
U.S. Government agencies
 
$
-
   
$
-
   
$
3,798
   
$
10
   
$
3,798
   
$
10
 
Collateralized mortgage obligations
   
20,383
     
114
     
-
     
-
     
20,383
     
114
 
Total Held to Maturity
 
$
20,383
   
$
114
   
$
3,798
   
$
10
   
$
24,181
   
$
124
 

 
At December 31, 2015
 
 
Less than 12 months
 
12 months or more
 
Total
 
 
(dollars in thousands)
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
             
Collateralized  mortgage obligations
 
$
116,161
   
$
3,173
   
$
-
   
$
-
   
$
116,161
   
$
3,173
 
Agency mortgage-backed securities
   
2,389
     
14
     
5,502
     
64
     
7,891
     
78
 
Municipal securities
   
886
     
15
     
1,814
     
17
     
2,700
     
32
 
Corporate bonds
   
9,583
     
258
     
2,952
     
42
     
12,535
     
300
 
Asset backed securities
   
17,005
     
626
     
-
     
-
     
17,005
     
626
 
Trust preferred securities
   
-
     
-
     
1,883
     
1,187
     
1,883
     
1,187
 
Total Available for Sale
 
$
146,024
   
$
4,086
   
$
12,151
   
$
1,310
   
$
158,175
   
$
5,396
 

 
At December 31, 2015
 
 
Less than 12 months
 
12 months or more
 
Total
 
 
(dollars in thousands)
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
             
U.S. Government agencies
 
$
11,954
   
$
72
   
$
-
   
$
-
   
$
11,954
   
$
72
 
Collateralized mortgage obligations
   
68,888
     
732
     
15,956
     
48
     
84,844
     
780
 
Agency mortgage-backed securities
   
7,711
     
21
     
-
     
-
     
7,711
     
21
 
Total Held to Maturity
 
$
88,553
   
$
825
   
$
15,956
   
$
48
   
$
104,509
   
$
873
 

Unrealized losses on securities in the investment portfolio amounted to $3.8 million with a total fair value of $106.1 million as of June 30, 2016 compared to unrealized losses of $6.3 million with a total fair value of $262.7 million as of December 31, 2015.  The Company believes the unrealized losses presented in the tables above are temporary in nature and primarily related to market interest rates or limited trading activity in particular type of security rather than the underlying credit quality of the issuers. The Company does not believe that these losses are other than temporary and does not currently intend to sell or believe it will be required to sell securities in an unrealized loss position prior to maturity or recovery of the amortized cost bases.

The Company held two U.S. Government agency securities, seven collateralized mortgage obligations and two agency mortgage-backed securities that were in an unrealized loss position at June 30, 2016. Principal and interest payments of the underlying collateral for each of these securities are backed by U.S. Government sponsored agencies and carry minimal credit risk. Management found no evidence of OTTI on any of these securities and believes the unrealized losses are due to fluctuations in fair values resulting from changes in market interest rates and are considered temporary as of June 30, 2016.

16

All municipal securities held in the investment portfolio are reviewed on least a quarterly basis for impairment. Each bond carries an investment grade rating by either Moody's or Standard & Poor's. In addition, the Company periodically conducts its own independent review on each issuer to ensure the financial stability of the municipal entity. The largest geographic concentration was in Pennsylvania and New Jersey and consisted of either general obligation or revenue bonds backed by the taxing power of the issuing municipality. At June 30, 2016, there were no municipal securities that were in an unrealized loss position.

At June 30, 2016, the investment portfolio included two asset-backed securities that were in an unrealized loss position. The asset-backed securities held in the investment securities portfolio consist solely of Sallie Mae bonds, collateralized by student loans which are guaranteed by the U.S. Department of Education.  Management believes the unrealized losses on these securities were driven by changes in market interest rates and not a result of credit deterioration.  At June 30, 2016, the investment portfolio included six corporate bonds that were in an unrealized loss position. Management believes the unrealized losses on these securities were also driven by changes in market interest rates and not a result of credit deterioration.

The unrealized losses on the trust preferred securities are primarily the result of the secondary market for such securities becoming inactive and are also considered temporary at this time. The following table provides additional detail about the trust preferred securities held in the portfolio as of June 30, 2016.

(dollars in thousands)
 
Class / Tranche
 
Amortized Cost
   
Fair
Value
   
Unrealized Losses
   
Lowest Credit Rating Assigned
 
Number of Banks Currently Performing
   
Deferrals / Defaults as % of Current Balance
 

Conditional Default Rates for 2015 and beyond 
 
Cumulative OTTI Life to Date
 
TPREF Funding II
 
Class B Notes
 
$
727
   
$
389
   
$
(338
)
     
C
   
19
     
37
%
   
0.40
%
 
$
272
 
TPREF Funding III
 
Class B2 Notes
   
1,518
     
838
     
(680
)
     
C
   
15
     
32
     
0.40
     
483
 
ALESCO Preferred Funding V
 
Class C1 Notes
   
820
     
528
     
(292
)
     
C
   
42
     
18
     
0.40
     
180
 
Total
     
$
3,065
   
$
1,755
   
$
(1,310
)
           
76
     
29
%
         
$
935
 

During the three months ended June 30, 2016, the proceeds from the sale of investment securities was $23.9 million. Gross gains of $358,000 were realized on these sales and there were no losses on the sale of investment securities. The tax provision applicable to the net gains for the three months ended June 30, 2016 was $129,000. During the six months ended June 30, 2016, the proceeds from the sale of investment securities was $78.6 million. Gross gains of $678,000 and gross losses of $24,000 were realized on these sales. The tax provision applicable to the net gains for the six months ended June 30, 2016 was $235,000.

During the three and six months ended June 30, 2015, the proceeds from the sale of investment securities was $4.1 million. Gross gains of $155,000 and gross losses of $146,000 were realized on these sales. The tax provision applicable to these net gains for the three and six months ended June 30, 2015 was $3,000.

In July 2014, thirteen CMOs with a fair value of $70.1 million that were previously classified as available-for-sale were transferred to the held-to-maturity category.  These securities were transferred at fair value. Unrealized losses of $1.2 million associated with the transferred securities will remain in accumulated other comprehensive loss and be amortized as an adjustment to yield over the remaining life of those securities.  At June 30, 2016, there is an approximate unrealized loss of $847,000 remaining to be amortized.


17


Note 6:  Loans Receivable and Allowance for Loan Losses

The following table sets forth the Company's gross loans by major categories as of June 30, 2016 and December 31, 2015:

(dollars in thousands)
 
June 30,
2016
   
December 31,
2015
 
         
Commercial real estate
 
$
369,784
   
$
349,726
 
Construction and land development
   
40,462
     
46,547
 
Commercial and industrial
   
199,149
     
181,850
 
Owner occupied real estate
   
265,245
     
246,398
 
Consumer and other
   
53,213
     
48,126
 
Residential mortgage
   
2,338
     
2,380
 
Total loans receivable
   
930,191
     
875,027
 
Deferred costs (fees)
   
(437
)
   
(258
)
Allowance for loan losses
   
(8,761
)
   
(8,703
)
Net loans receivable
 
$
920,993
   
$
866,066
 

The Company disaggregates its loan portfolio into groups of loans with similar risk characteristics for purposes of estimating the allowance for loan losses.  The Company's loan groups include commercial real estate, construction and land development, commercial and industrial, owner occupied real estate, consumer, and residential mortgages.  The loan groups are also considered classes for purposes of monitoring and assessing credit quality based on certain risk characteristics.

18


A loan is considered impaired, when based on current information and events, it is probable that the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan.  Impaired loans include nonperforming loans, but also include internally classified accruing loans.  The following table summarizes information with regard to impaired loans by loan portfolio class as of June 30, 2016 and December 31, 2015:

   
June 30, 2016
   
December 31, 2015
 
 
 
(dollars in thousands)
 
Recorded Investment
   
Unpaid Principal Balance
   
Related Allowance
   
Recorded Investment
   
Unpaid Principal Balance
   
Related Allowance
 
With no related allowance recorded:
                       
Commercial real estate
 
$
12,333
   
$
12,334
   
$
-
   
$
11,692
   
$
11,730
   
$
-
 
Construction and land development
   
56
     
2,050
     
-
     
117
     
2,208
     
-
 
Commercial and industrial
   
1,675
     
2,804
     
-
     
2,381
     
3,683
     
-
 
Owner occupied real estate
   
950
     
963
     
-
     
507
     
507
     
-
 
Consumer and other
   
856
     
1,156
     
-
     
800
     
1,084
     
-
 
Total
 
$
15,870
   
$
19,307
   
$
-
   
$
15,497
   
$
19,212
   
$
-
 

With an allowance recorded:
 
Commercial real estate
 
$
7,193
   
$
7,194
   
$
1,317
   
$
511
   
$
511
   
$
47
 
Construction and land development
   
4
     
101
     
4
     
-
     
-
     
-
 
Commercial and industrial
   
3,618
     
6,285
     
1,677
     
3,112
     
5,779
     
1,111
 
Owner occupied real estate
   
1,298
     
1,298
     
304
     
2,862
     
2,876
     
1,059
 
Consumer and other
   
292
     
292
     
79
     
147
     
147
     
21
 
Total
 
$
12,405
   
$
15,170
   
$
3,381
   
$
6,632
   
$
9,313
   
$
2,238
 

Total:
 
Commercial real estate
 
$
19,526
   
$
19,528
   
$
1,317
   
$
12,203
   
$
12,241
   
$
47
 
Construction and land development
   
60
     
2,151
     
4
     
117
     
2,208
     
-
 
Commercial and industrial
   
5,293
     
9,089
     
1,677
     
5,493
     
9,462
     
1,111
 
Owner occupied real estate
   
2,248
     
2,261
     
304
     
3,369
     
3,383
     
1,059
 
Consumer and other
   
1,148
     
1,448
     
79
     
947
     
1,231
     
21
 
Total
 
$
28,275
   
$
34,477
   
$
3,381
   
$
22,129
   
$
28,525
   
$
2,238
 

19



The following table presents additional information regarding the Company's impaired loans for the three months ended June 30, 2016 and June 30, 2015:

 
Three Months Ended June 30,
 
 
2016
 
2015
 
 
 
(dollars in thousands)
Average Recorded Investment
 
Interest Income Recognized
 
Average Recorded Investment
 
Interest Income Recognized
 
With no related allowance recorded:
       
Commercial real estate
 
$
12,085
   
$
67
   
$
13,432
   
$
(21
)
Construction and land development
   
77
     
-
     
248
     
1
 
Commercial and industrial
   
1,782
     
11
     
3,992
     
27
 
Owner occupied real estate
   
793
     
2
     
957
     
3
 
Consumer and other
   
847
     
3
     
713
     
3
 
Total
 
$
15,584
   
$
83
   
$
19,342
   
$
13
 

With an allowance recorded:
               
Commercial real estate
 
$
4,966
   
$
16
   
$
4,864
   
$
3
 
Construction and land development
   
2
     
-
     
116
     
-
 
Commercial and industrial
   
3,450
     
19
     
2,084
     
-
 
Owner occupied real estate
   
1,808
     
8
     
4,009
     
30
 
Consumer and other
   
265
     
3
     
-
     
-
 
Total
 
$
10,491
   
$
46
   
$
11,073
   
$
33
 

Total:
               
Commercial real estate
 
$
17,051
   
$
83
   
$
18,296
   
$
(18
)
Construction and land development
   
79
     
-
     
364
     
1
 
Commercial and industrial
   
5,232
     
30
     
6,076
     
27
 
Owner occupied real estate
   
2,601
     
10
     
4,966
     
33
 
Consumer and other
   
1,112
     
6
     
713
     
3
 
Total
 
$
26,075
   
$
129
   
$
30,415
   
$
46
 

20



The following table presents additional information regarding the Company's impaired loans for the six months ended June 30, 2016 and June 30, 2015:

 
Six Months Ended June 30,
 
 
2016
 
2015
 
 
 
(dollars in thousands)
Average Recorded Investment
 
Interest Income Recognized
 
Average Recorded Investment
 
Interest Income Recognized
 
With no related allowance recorded:
       
Commercial real estate
 
$
11,837
   
$
132
   
$
12,648
   
$
141
 
Construction and land development
   
97
     
-
     
178
     
1
 
Commercial and industrial
   
1,890
     
21
     
3,923
     
48
 
Owner occupied real estate
   
638
     
3
     
829
     
4
 
Consumer and other
   
838
     
6
     
607
     
4
 
Total
 
$
15,300
   
$
162
   
$
18,185
   
$
198
 

With an allowance recorded:
               
Commercial real estate
 
$
2,737
   
$
24
   
$
8,965
   
$
3
 
Construction and land development
   
1
     
-
     
137
     
-
 
Commercial and industrial
   
3,280
     
38
     
1,796
     
-
 
Owner occupied real estate
   
2,319
     
14
     
4,109
     
63
 
Consumer and other
   
239
     
5
     
-
     
-
 
Total
 
$
8,576
   
$
81
   
$
15,007
   
$
66
 

Total:
               
Commercial real estate
 
$
14,574
   
$
156
   
$
21,613
   
$
144
 
Construction and land development
   
98
     
-
     
315
     
1
 
Commercial and industrial
   
5,170
     
59
     
5,719
     
48
 
Owner occupied real estate
   
2,957
     
17
     
4,938
     
67
 
Consumer and other
   
1,077
     
11
     
607
     
4
 
Total
 
$
23,876
   
$
243
   
$
33,192
   
$
264
 
 

 
21


 
The following tables provide the activity in and ending balances of the allowance for loan losses by loan portfolio class at and for the three and six months ended June 30, 2016 and 2015:

 
 
(dollars in thousands)
 
Commercial Real Estate
   
Construction and Land Development
   
Commercial and Industrial
   
Owner Occupied Real Estate
   
Consumer and Other
   
Residential Mortgage
   
Unallocated
   
Total
 
 
Three months ended June 30, 2016
 
Allowance for loan losses:
 
Beginning balance:
 
$
2,045
   
$
414
   
$
2,942
   
$
2,091
   
$
312
   
$
11
   
$
1,214
   
$
9,029
 
Charge-offs
   
-
     
-
     
-
     
(926
)
   
-
     
-
     
-
     
(926
)
Recoveries
   
6
     
-
     
2
     
-
     
-
     
-
     
-
     
8
 
Provisions (credits)
   
1,242
     
(49
)
   
192
     
201
     
12
     
-
     
(948
)
   
650
 
Ending balance
 
$
3,293
   
$
365
   
$
3,136
   
$
1,366
   
$
324
   
$
11
   
$
266
   
$
8,761
 
 
Three months ended June 30, 2015
 
Allowance for loan losses:
 
Beginning balance:
 
$
6,263
   
$
255
   
$
1,924
   
$
1,578
   
$
230
   
$
2
   
$
692
   
$
10,944
 
Charge-offs
   
(2,524
)
   
-
     
(24
)
   
-
     
-
     
-
     
-
     
(2,548
)
Recoveries
   
-
     
-
     
1
     
-
     
1
     
-
     
-
     
2
 
Provisions (credits)
   
(1,032
)
   
56
     
922
     
209
     
20
     
-
     
(175
)
   
-
 
Ending balance
 
$
2,707
   
$
311
   
$
2,823
   
$
1,787
   
$
251
   
$
2
   
$
517
   
$
8,398
 
                                                                 

 
 
(dollars in thousands)
 
Commercial Real Estate
   
Construction and Land Development
   
Commercial and Industrial
   
Owner Occupied Real Estate
   
Consumer and Other
   
Residential Mortgage
   
Unallocated
   
Total
 
 
Six months ended June 30, 2016
 
Allowance for loan losses:
 
 
Beginning balance:
 
$
2,393
   
$
338
   
$
2,932
   
$
2,030
   
$
295
   
$
14
   
$
701
   
$
8,703
 
Charge-offs
   
-
     
-
     
(18
)
   
(954
)
   
-
     
-
     
-
     
(972
)
Recoveries
   
6
     
-
     
74
     
-
     
-
     
-
     
-
     
80
 
Provisions (credits)
   
894
     
27
     
148
     
290
     
29
     
(3
)
   
(435
)
   
950
 
Ending balance
 
$
3,293
   
$
365
   
$
3,136
   
$
1,366
   
$
324
   
$
11
   
$
266
   
$
8,761
 
 
Six months ended June 30, 2015
 
Allowance for loan losses:
 
 
Beginning balance:
 
$
6,828
   
$
917
   
$
1,579
   
$
1,638
   
$
234
   
$
2
   
$
338
   
$
11,536
 
Charge-offs
   
(2,623
)
   
(222
)
   
(325
)
   
(55
)
   
-
     
-
     
-
     
(3,225
)
Recoveries
   
4
     
5
     
46
     
-
     
32
     
-
     
-
     
87
 
Provisions (credits)
   
(1,502
)
   
(389
)
   
1,523
     
204
     
(15
)
   
-
     
179
     
-
 
Ending balance
 
$
2,707
   
$
311
   
$
2,823
   
$
1,787
   
$
251
   
$
2
   
$
517
   
$
8,398
 

22



The following tables provide a summary of the allowance for loan losses and balance of loans receivable by loan class and by impairment method as of June 30, 2016 and December 31, 2015:

 
 
(dollars in thousands)
Commercial Real Estate
 
Construction and Land Development
 
Commercial and Industrial
 
Owner Occupied Real Estate
 
Consumer and Other
 
Residential Mortgage
 
Unallocated
 
Total
 
                 
June 30, 2016
               
 
Allowance for loan losses:
               
                 
Individually evaluated for impairment
 
$
1,317
   
$
4
   
$
1,677
   
$
304
   
$
79
   
$
-
   
$
-
   
$
3,381
 
Collectively evaluated for impairment
   
1,976
     
361
     
1,459
     
1,062
     
245
     
11
     
266
     
5,380
 
Total allowance for loan losses
 
$
3,293
   
$
365
   
$
3,136
   
$
1,366
   
$
324
   
$
11
   
$
266
   
$
8,761
 
                                                                 
Loans receivable:
                                                               
Loans evaluated individually
 
$
19,526
   
$
60
   
$
5,293
   
$
2,248
   
$
1,148
   
$
-
   
$
-
   
$
28,275
 
Loans evaluated collectively
   
350,258
     
40,402
     
193,856
     
262,997
     
52,065
     
2,338
     
-
     
901,916
 
Total loans receivable
 
$
369,784
   
$
40,462
   
$
199,149
   
$
265,245
   
$
53,213
   
$
2,338
   
$
-
   
$
930,191
 


 
 
(dollars in thousands)
Commercial Real Estate
 
Construction and Land Development
 
Commercial and Industrial
 
Owner Occupied Real Estate
 
Consumer and Other
 
Residential Mortgage
 
Unallocated
 
Total
 
                 
December 31, 2015
               
 
Allowance for loan losses:
               
                 
Individually evaluated for impairment
 
$
47
   
$
-
   
$
1,111
   
$
1,059
   
$
21
   
$
-
   
$
-
   
$
2,238
 
Collectively evaluated for impairment
   
2,346
     
338
     
1,821
     
971
     
274
     
14
     
701
     
6,465
 
Total allowance for loan losses
 
$
2,393
   
$
338
   
$
2,932
   
$
2,030
   
$
295
   
$
14
   
$
701
   
$
8,703
 
                                                                 
Loans receivable:
                                                               
Loans evaluated individually
 
$
12,203
   
$
117
   
$
5,493
   
$
3,369
   
$
947
   
$
-
   
$
-
   
$
22,129
 
Loans evaluated collectively
   
337,523
     
46,430
     
176,357
     
243,029
     
47,179
     
2,380
     
-
     
852,898
 
Total loans receivable
 
$
349,726
   
$
46,547
   
$
181,850
   
$
246,398
   
$
48,126
   
$
2,380
   
$
-
   
$
875,027
 

23



The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due.  The following table presents the classes of the loan portfolio summarized by the past due status as of June 30, 2016 and December 31, 2015:
 
 
 
 
(dollars in thousands)
30-59
Days Past Due
 
60-89
Days Past Due
 
Greater than 90 Days
 
Total
Past Due
 
Current
 
Total
Loans Receivable
 
Loans
Receivable
> 90 Days
and
Accruing
 
At June 30, 2016
             
Commercial real estate
 
$
-
   
$
15
   
$
13,303
   
$
13,318
   
$
356,466
   
$
369,784
   
$
-
 
Construction and land development
   
-
     
-
     
60
     
60
     
40,402
     
40,462
     
-
 
Commercial and industrial
   
-
     
663
     
3,154
     
3,817
     
195,332
     
199,149
     
-
 
Owner occupied real estate
   
-
     
46
     
1,582
     
1,628
     
263,617
     
265,245
     
-
 
Consumer and other
   
-
     
384
     
743
     
1,127
     
52,086
     
53,213
     
-
 
Residential mortgage
   
-
     
-
     
-
     
-
     
2,338
     
2,338
     
-
 
Total
 
$
-
   
$
1,108
   
$
18,842
   
$
19,950
   
$
910,241
   
$
930,191
   
$
-
 
 
 
 
(dollars in thousands)
30-59
Days Past Due
 
60-89
Days Past Due
 
Greater than 90 Days
 
Total
Past Due
 
Current
 
Total
Loans Receivable
 
Loans
Receivable
> 90 Days
and
Accruing
 
At December 31, 2015
                                                       
Commercial real estate
 
$
-
   
$
7,657
   
$
5,913
   
$
13,570
   
$
336,156
   
$
349,726
   
$
-
 
Construction and land development
   
-
     
-
     
117
     
117
     
46,430
     
46,547
     
-
 
Commercial and industrial
   
1,661
     
997
     
3,156
     
5,814
     
176,036
     
181,850
     
-
 
Owner occupied real estate
   
800
     
469
     
2,894
     
4,163
     
242,235
     
246,398
     
-
 
Consumer and other
   
285
     
192
     
542
     
1,019
     
47,107
     
48,126
     
-
 
Residential mortgage
   
132
     
-
     
-
     
132
     
2,248
     
2,380
     
-
 
Total
 
$
2,878
   
$
9,315
   
$
12,622
   
$
24,815
   
$
850,212
   
$
875,027
   
$
-
 

The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system as of June 30, 2016 and December 31, 2015:

 
(dollars in thousands)
 
Pass
   
Special Mention
   
Substandard
   
Doubtful
   
Total
 
At June 30, 2016:
                   
Commercial real estate
 
$
355,084
   
$
898
   
$
13,802
   
$
-
   
$
369,784
 
Construction and land development
   
40,402
     
-
     
60
     
-
     
40,462
 
Commercial and industrial
   
193,796
     
60
     
3,864
     
1,429
     
199,149
 
Owner occupied real estate
   
262,997
     
-
     
2,248
     
-
     
265,245
 
Consumer and other
   
52,065
     
-
     
1,148
     
-
     
53,213
 
Residential mortgage
   
2,338
     
-
     
-
     
-
     
2,338
 
Total
 
$
906,682
   
$
958
   
$
21,122
   
$
1,429
   
$
930,191
 

 
(dollars in thousands)
 
Pass
   
Special Mention
   
Substandard
   
Doubtful
   
Total
 
At December 31, 2015:
                   
Commercial real estate
 
$
329,567
   
$
7,956
   
$
12,203
   
$
-
   
$
349,726
 
Construction and land development
   
46,430
     
-
     
117
     
-
     
46,547
 
Commercial and industrial
   
176,132
     
225
     
4,064
     
1,429
     
181,850
 
Owner occupied real estate
   
242,560
     
469
     
3,369
     
-
     
246,398
 
Consumer and other
   
47,104
     
75
     
947
     
-
     
48,126
 
Residential mortgage
   
2,380
     
-
     
-
     
-
     
2,380
 
Total
 
$
844,173
   
$
8,725
   
$
20,700
   
$
1,429
   
$
875,027
 
 
 
24


 
The following table shows non-accrual loans by class as of June 30, 2016 and December 31, 2015:

(dollars in thousands)
 
June 30,
2016
   
December 31,
2015
 
Commercial real estate
 
$
13,303
   
$
5,913
 
Construction and land development
   
60
     
117
 
Commercial and industrial
   
3,154
     
3,156
 
Owner occupied real estate
   
1,582
     
2,894
 
Consumer and other
   
743
     
542
 
Residential mortgage
   
-
     
-
 
Total
 
$
18,842
   
$
12,622
 

If these loans were performing under their original contractual rate, interest income on such loans would have increased approximately $313,000 and $513,000 for the three and six months ended June 30, 2016, respectively, and $218,000 and $463,000 for the three and six months ended June 30, 2015, respectively.

Troubled Debt Restructurings

A modification to the contractual terms of a loan which results in a concession to a borrower that is experiencing financial difficulty is classified as a troubled debt restructuring ("TDR").  The concessions made in a TDR are those that would not otherwise be considered for a borrower or collateral with similar risk characteristics.  A TDR is typically the result of efforts to minimize potential losses that may be incurred during loan workouts, foreclosure, or repossession of collateral at a time when collateral values are declining.  Concessions include a reduction in interest rate below current market rates, a material extension of time to the loan term or amortization period, partial forgiveness of the outstanding principal balance, acceptance of interest only payments for a period of time, or a combination of any of these conditions.

The following table summarizes the balance of outstanding TDRs June 30, 2016 and December 31, 2015:

 
(dollars in thousands)
 
Number of Loans
   
Accrual Status
   
Non-Accrual Status
   
Total TDRs
 
June 30, 2016
               
Commercial real estate
   
1
   
$
5,724
   
$
-
   
$
5,724
 
Construction and land development
   
-
     
-
     
-
     
-
 
Commercial and industrial
   
2
     
240
     
349
     
589
 
Owner occupied real estate
   
-
     
-
     
-
     
-
 
Consumer and other
   
-
     
-
     
-
     
-
 
Residential mortgage
   
-
     
-
     
-
     
-
 
Total
   
3
   
$
5,964
   
$
349
   
$
6,313
 
                                 
December 31, 2015
                               
Commercial real estate
   
1
   
$
5,778
   
$
-
   
$
5,778
 
Construction and land development
   
-
     
-
     
-
     
-
 
Commercial and industrial
   
2
     
252
     
935
     
1,187
 
Owner occupied real estate
   
1
     
-
     
1,825
     
1,825
 
Consumer and other
   
-
     
-
     
-
     
-
 
Residential mortgage
   
-
     
-
     
-
     
-
 
Total
   
4
   
$
6,030
   
$
2,760
   
$
8,790
 
 
 
25


 
All TDRs are considered impaired and are therefore individually evaluated for impairment in the calculation of the allowance for loan losses.  Some TDRs may not ultimately result in the full collection of principal and interest as restructured and could lead to potential incremental losses.  These potential incremental losses would be factored into the Company's estimate of the allowance for loan losses.  The level of any subsequent defaults will likely be affected by future economic conditions.  There were no loan modifications made during the three and six months ended June 30, 2016 that met the criteria of a TDR.
 
The Company modified one commercial and industrial loan during the three and six months ended June 30, 2015. In accordance with the modified terms of the commercial and industrial loan, the Company modified the amortization timeframe and reduced the effective interest rate when compared to the interest rate of the original loan. The company also extended the maturity date of the loan. The loan was unsecured and the Company had elected to carry the loan as a non-accrual loan until a satisfactory performance history was established. The pre-modification balance was $1.2 million and the post modification balance was $1.2 million. A payment of $350,000 was received during the second quarter of 2015 and the remaining $850,000 transitioned to other assets in the fourth quarter of 2015 as the loan was converted to a legal settlement. The balance in other assets at June 30, 2016 is $586,000.
 
There were no residential mortgages in the process of foreclosure as of June 30, 2016 and December 31, 2015.  Other real estate owned relating to residential real estate was $157,000 and $193,000 at June 30, 2016 and December 31, 2015.
 
After a loan is determined to be a TDR, the Company continues to track its performance under the most recent restructured terms. There were no TDRs that subsequently defaulted during the three and six months ended June 30, 2016. There was one TDR that subsequently defaulted during the fourth quarter of the year ended December 31, 2015.  A partial writedown and payoff were recorded on this loan during the three and six months ended June 30, 2016.
 
Note 7:  Fair Value of Financial Instruments
 
Management uses its best judgment in estimating the fair value of the Company's financial instruments, however, there are inherent weaknesses in any estimation technique.  Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in a sale transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.
 
The Company follows the guidance issued under ASC 820, Fair Value Measurement, which defines fair value, establishes a framework for measuring fair value under GAAP, and identifies required disclosures on fair value measurements.
 
ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value.  The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).  The three levels of the fair value hierarchy under ASC 820 are as follows:

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
 
Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
 
 
26

 
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).
 
An asset or liability's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2016 and December 31, 2015 were as follows:
 
 
 
 
 
(dollars in thousands)
 
Total
   
(Level 1)
Quoted Prices in Active Markets for Identical Assets
   
(Level 2)
Significant Other Observable Inputs
   
(Level 3)
Significant Unobservable Inputs
 
                 
June 30, 2016
               
                 
Collateralized mortgage obligations
 
$
152,866
   
$
-
   
$
152,866
   
$
-
 
Agency mortgage-backed securities
   
9,419
     
-
     
9,419
     
-
 
Municipal securities
   
25,272
     
-
     
25,272
     
-
 
Corporate bonds
   
47,799
     
-
     
44,929
     
2,870
 
Asset-backed securities
   
16,063
     
-
     
16,063
     
-
 
Trust Preferred Securities
   
1,755
     
-
     
-
     
1,755
 
Other securities
   
115
     
-
     
115
     
-
 
Securities Available for Sale
 
$
253,289
   
$
-
   
$
248,664
   
$
4,625
 
                                 
SBA Servicing Assets
 
$
5,118
                   
$
5,118
 
                                 
December 31, 2015
                               
                                 
Collateralized mortgage obligations
 
$
178,145
   
$
-
   
$
178,145
   
$
-
 
Agency mortgage-backed securities
   
10,171
     
-
     
10,171
     
-
 
Municipal securities
   
23,344
     
-
     
23,344
     
-
 
Corporate bonds
   
54,129
     
-
     
51,295
     
2,834
 
Asset-backed securities
   
17,005
     
-
     
17,005
     
-
 
Trust Preferred Securities
   
1,883
     
-
     
-
     
1,883
 
Other securities
   
118
     
-
     
118
     
-
 
Securities Available for Sale
 
$
284,795
   
$
-
   
$
280,078
   
$
4,717
 
                                 
SBA Servicing Assets
 
$
4,886
                   
$
4,886
 

The following table presents an analysis of the activity in the SBA servicing assets for the three and six months ended June 30, 2016 and 2015:

   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
(dollars in thousands)
 
2016
   
2015
   
2016
   
2015
 
Beginning balance
 
$
5,058
   
$
4,267
   
$
4,886
   
$
4,099
 
Additions
   
560
     
310
     
802
     
445
 
Fair value adjustments
   
(500
)
   
(258
)
   
(570
)
   
(225
)
Ending balance
 
$
5,118
   
$
4,319
   
$
5,118
   
$
4,319
 

Fair value adjustments are recorded as loan advisory and servicing fees on the statement of income.  Servicing fee income, not including fair value adjustments, totaled $441,000 and $427,000 for the three months ended June 30, 2016 and 2015, respectively. Servicing fee income, not including fair value adjustments, totaled $875,000 and $844,000 for the six months ended June 30, 2016 and 2015, respectively.
 
 
27

 
The following table presents a reconciliation of the securities available for sale measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2016 and 2015:

   
Three Months Ended
June 30, 2016
   
Three Months Ended
June 30, 2015
 
Level 3 Investments Only
(dollars in thousands)
 
Trust Preferred Securities
   
Corporate Bonds
   
Trust Preferred Securities
   
Corporate Bonds
 
Balance,  April 1st
 
$
1,858
   
$
2,844
   
$
3,042
   
$
3,006
 
Unrealized gains  (losses)
   
(99
)
   
26
     
578
     
(322
)
Paydowns
   
-
     
-
     
-
     
-
 
Proceeds from sales
   
-
     
-
     
(1,538
)
   
-
 
Realized losses
   
-
     
-
     
(76
)
   
-
 
Impairment charges on Level 3
   
(4
)
   
-
     
-
     
-
 
Balance,  June 30th
 
$
1,755
   
$
2,870
   
$
2,006
   
$
2,684
 

   
Six Months Ended
June 30, 2016
   
Six Months Ended
June 30, 2015
 
Level 3 Investments Only
(dollars in thousands)
 
Trust Preferred Securities
   
Corporate Bonds
   
Trust Preferred Securities
   
Corporate Bonds
 
Balance,  January 1st
 
$
1,883
   
$
2,834
   
$
3,193
   
$
3,005
 
Unrealized gains (losses)
   
(123
)
   
36
     
449
     
(321
)
Paydowns
   
-
     
-
     
(19
)
   
-
 
Proceeds from sales
   
-
     
-
     
(1,538
)
   
-
 
Realized losses
   
-
     
-
     
(76
)
   
-
 
Impairment charges on Level 3
   
(5
)
   
-
     
(3
)
   
-
 
Balance,  June 30th
 
$
1,755
   
$
2,870
   
$
2,006
   
$
2,684
 
 
For assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2016 and December 31, 2015 were as follows:
 
 
 
 
 
(dollars in thousands)
 
Total
   
(Level 1)
Quoted Prices in Active Markets for Identical Assets
   
(Level 2)
Significant Other Observable Inputs
   
(Level 3)
Significant Unobservable Inputs
 
June 30, 2016:
               
Impaired loans
 
$
9,024
   
$
-
   
$
-
   
$
9,024
 
Other real estate owned
   
8,807
     
-
     
-
     
8,807
 
                                 
December 31, 2015:
                               
Impaired loans
 
$
5,734
   
$
-
   
$
-
   
$
5,734
 
Other real estate owned
   
10,034
     
-
     
-
     
10,034
 
 
 
28

 
 
The table below presents additional quantitative information about level 3 assets measured at fair value on a nonrecurring basis (dollars in thousands):

   
Quantitative Information about Level 3 Fair Value Measurements 
Asset Description
 
Fair Value
 
Valuation
Technique
 
Unobservable Input
 
Range Weighted
Average
June 30, 2016
             
 
Corporate bonds
 
$
2,870
 
Discounted
Cash Flows
 
Discount Rate
   
(4.19%)
                      
 
Trust preferred securities
 
$
1,755
 
Discounted
Cash Flows
 
Discount Rate
   
7.87% - 8.37% (8.10%)
                      
 
 
SBA servicing assets
 
$
5,118
 
Discounted
Cash Flows
 
Conditional
Prepayment Rate
Discount Rate
   
(6.35%)
(10.0%)
 
                      
 
Impaired loans
 
$
9,024
 
Appraised Value of Collateral (1)
 
Liquidation expenses (2)
Appraisal adjustment (2)
   
7% - 24% (12%)(3)
(0%)(3)
                      
 
 
 
Other real estate owned
 
$
8,807
 
Appraised Value of Collateral (1)
 
Sales Price
 
Liquidation expenses (2)
Appraisal adjustment (2)
 
Liquidation expenses (2)
   
4% - 19% (6%) (3)
(0%)
 
(6%)(3)
                      
December 31, 2015
                    
Corporate bonds
 
$
2,834
 
Discounted
Cash Flows
 
Discount Rate
   
(4.11%)
                      
Trust preferred securities
 
$
1,883
 
Discounted
Cash Flows
 
Discount Rate
   
7.31% - 7.81% (7.77%)
                      
SBA servicing assets
 
$
4,886
 
Discounted
Cash Flows
 
Conditional
Prepayment Rate
Discount Rate
   
(6.27%)
(10.0%)
                      
Impaired loans
 
$
5,734
 
Appraised Value of Collateral (1)
 
Liquidation expenses (2)
   
12% - 78% (20%)(3)
                      
Other real estate owned
 
$
10,034
 
Appraised Value of Collateral (1)
 
Sales Price
 
Liquidation expenses (2)
Appraisal adjustment (2)
 
Liquidation expenses (2)
   
6% - 30% (10%) (3)
(50%)
 
7%-9% (9%) (3)
 
 
(1)
Fair value is generally determined through independent appraisals of the underlying collateral, which include Level 3 inputs that are not identifiable.
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses.
(3) The range and weighted average of qualitative factors such as economic conditions and estimated liquidation expenses are presented as a percent of the appraised value.

The significant unobservable inputs for impaired loans and other real estate owned are the appraised value or an agreed upon sales price.  These values are adjusted for estimated costs to sell which are incremental direct costs to transact a sale such as broker commissions, legal fees, closing costs and title transfer fees. The costs must be considered essential to the sale and would not have been incurred if the decision to sell had not been made. The costs to sell are based on costs associated with the Company's actual sales of other real estate owned which are assessed annually.
 

29

 
Fair Value Assumptions

The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company's assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company's disclosures and those of other companies may not be meaningful.  The following methods and assumptions were used to estimate the fair values of the Company's financial instruments at June 30, 2016 and December 31, 2015.

Cash and Cash Equivalents (Carried at Cost)

The carrying amounts reported in the balance sheet for cash and cash equivalents approximate those assets' fair values.

Investment Securities

 The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities' relationship to other benchmark quoted prices.  For certain securities, which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments, are generally based on available market evidence (Level 3).  In the absence of such evidence, management's best estimate is used.  Management's best estimate consists of both internal and external support on certain Level 3 investments.  Internal cash flow models using a present value formula that includes assumptions market participants would use along with indicative exit pricing obtained from broker/dealers (where available) were used to support fair values of certain Level 3 investments.

The types of instruments valued based on matrix pricing in active markets include all of the Company's U.S. government and agency securities, corporate bonds, asset backed securities, and municipal obligations. Such instruments are generally classified within Level 2 of the fair value hierarchy. As required by ASC 820-10, the Company does not adjust the matrix pricing for such instruments.

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions, and may be adjusted to reflect illiquidity and/or non-transferability, with such adjustment generally based on available market evidence. In the absence of such evidence, management's best estimate is used. Subsequent to inception, management only changes Level 3 inputs and assumptions when corroborated by evidence such as transactions in similar instruments, completed or pending third-party transactions in the underlying investment or comparable entities, subsequent rounds of financing, recapitalizations and other transactions across the capital structure, offerings in the equity or debt markets, and changes in financial ratios or cash flows. The Level 3 investment securities classified as available for sale are comprised of various issues of trust preferred securities and a single corporate bond.

The trust preferred securities are pools of similar securities that are grouped into an asset structure commonly referred to as collateralized debt obligations ("CDOs") which consist of the debt instruments of various banks, diversified by the number of participants in the security as well as geographically.  The secondary market for these securities has become inactive, and therefore these securities are classified as Level 3 securities. The fair value analysis does not reflect or represent the actual terms or prices at which any party could purchase the securities. There is currently a limited secondary market for the securities and there can be no assurance that any secondary market for the securities will expand.

30


An independent, third party pricing service is used to estimate the current fair market value of each CDO held in the investment securities portfolio. The calculations used to determine fair value are based on the attributes of the trust preferred securities, the financial condition of the issuers of the trust preferred securities, and market based assumptions. The INTEX CDO Deal Model Library was utilized to obtain information regarding the attributes of each security and its specific collateral as of June 30, 2016 and December 31, 2015. Financial information on the issuers was also obtained from Bloomberg, the FDIC, and SNL Financial. Both published and unpublished industry sources were utilized in estimating fair value. Such information includes loan prepayment speed assumptions, discount rates, default rates, and loss severity percentages. Due to the current state of the global capital and financial markets, the fair market valuation is subject to greater uncertainty that would otherwise exist.

The fair market valuation for each CDO was determined based on discounted cash flow analyses. The cash flows are primarily dependent on the estimated speeds at which the trust preferred securities are expected to prepay, the estimated rates at which the trust preferred securities are expected to defer payments, the estimated rates at which the trust preferred securities are expected to default, and the severity of the losses on securities that do default. 
 
Increases (decreases) in actual or expected issuer defaults tend to decrease (increase) the fair value of the Company's senior and mezzanine tranches of CDOs.  The values of the Company's mezzanine tranches of CDOs are also affected by expected future interest rates.  However, due to the structure of each security, timing of cash flows, and secondary effects on the financial performance of the underlying issuers, the effects of changes in future interest rates on the fair value of the Company's holdings are not quantifiably estimable.

Also included in Level 3 investment securities classified as available for sale is a single-issuer corporate bond transferred from Level 2 in 2010 that is not actively traded.  Impairment would depend on the repayment ability of the underlying issuer, which is assessed through a detailed quarterly review of the issuer's financial statements.  The issuer is a "well capitalized" financial institution as defined by federal banking regulations and has demonstrated the ability to raise additional capital, when necessary, through the public capital markets.  The fair value of this corporate bond is estimated by obtaining a price of a comparable floating rate debt instrument through Bloomberg.

Loans Held For Sale (Carried at Lower of Cost or Fair Value)

The fair values of loans held for sale is determined, when possible, using quoted secondary-market prices.  If no such quoted prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for the specific attributes of that loan.  The Company did not write down any loans held for sale during the three months ended June 30, 2016 and the year ended December 31, 2015.

Loans Receivable (Carried at Cost)

The fair values of loans receivable, excluding all nonaccrual loans and accruing loans deemed impaired with specific loan allowances, are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans.  Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal.  Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.  Due to the significant judgment involved in evaluating credit quality, loans are classified within Level 3 of the fair value hierarchy.

Impaired Loans (Carried at Lower of Cost or Fair Value)
 
Impaired loans are those that the Company has measured impairment based on the fair value of the loan's collateral.  Fair value is generally determined based upon independent third party appraisals of the properties, or discounted cash flows based upon the expected proceeds.  These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.  The fair value consists of the loan balances less any valuation allowance.  The valuation allowance amount is calculated as the difference between the recorded investment in a loan and the present value of expected future cash flows or it is calculated based on discounted collateral values if the loans are collateral dependent.
 
31


Other Real Estate Owned (Carried at Lower of Cost or Fair Value)
 
These assets are carried at the lower of cost or fair value.  At June 30, 2016 and December 31, 2015, these assets are carried at current fair value and classified within Level 3 of the fair value hierarchy.

SBA Servicing Asset (Carried at Fair Value)

The SBA servicing asset is initially recorded when loans are sold and the servicing rights are retained and recorded on the balance sheet.  An updated fair value is obtained from an independent third party on a quarterly basis and adjustments are presented as loan advisory and servicing fees on the statement of operations. The valuation begins with the projection of future cash flows for each asset based on their unique characteristics, the Company's market-based assumptions for prepayment speeds and estimated losses and recoveries.  The present value of the future cash flows are then calculated utilizing the Company's market-based discount ratio assumptions.  In all cases, the Company's models expected payments for every loan for each quarterly period in order to create the most detailed cash flow stream possible.

The Company uses assumptions and estimates in determining the impairment of the SBA servicing asset.  These assumptions include prepayment speeds and discount rates commensurate with the risks involved and comparable to assumptions used by participants to value and bid serving rights available for sale in the market.  At June 30, 2016 and December 31, 2015, the sensitivity of the current fair value of the SBA loan servicing rights to immediate 10% and 20% adverse changes in key assumptions are included in the accompanying table.

(dollars in thousands)
 
June 30, 2016
   
December 31, 2015
 
         
SBA Servicing Asset
       
         
Fair Value of SBA Servicing Asset
 
$
5,118
   
$
4,886
 
                 
Composition of SBA Loans Serviced for Others
               
Fixed-rate SBA loans
   
0
%
   
0
%
Adjustable-rate SBA loans
   
100
%
   
100
%
Total
   
100
%
   
100
%
                 
Weighted Average Remaining Term
 
21.0 years
   
20.9 years
 
                 
Prepayment Speed
   
6.35
%
   
6.27
%
Effect on fair value of a 10% increase
 
$
(159
)
 
$
(151
)
Effect on fair value of a 20% increase
   
(311
)
   
(296
)
                 
Weighted Average Discount Rate
   
10.00
%
   
10.00
%
Effect on fair value of a 10% increase
 
$
(214
)
 
$
(206
)
Effect on fair value of a 20% increase
   
(413
)
   
(397
)

The sensitivity calculations above are hypothetical and should not be considered to be predictive of future performance.  As indicated, changes in value based on adverse changes in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in value may not be linear.  Also in this table, the effect of an adverse variation in a particular assumption on the value of the SBA servicing rights is calculated without changing any other assumption.  While in reality, changes in one factor may magnify or counteract the effect of the change.
 
32


Restricted Stock (Carried at Cost)

The carrying amount of restricted stock approximates fair value, and considers the limited marketability of such securities. Restricted stock is classified within Level 2 of the fair value hierarchy.

Accrued Interest Receivable and Payable (Carried at Cost)

The carrying amounts of accrued interest receivable and accrued interest payable approximates fair value and are classified within Level 2 of the fair value hierarchy.

Deposit Liabilities (Carried at Cost)

The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts).  Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits. Deposit liabilities are classified within Level 2 of the fair value hierarchy.

Short-term Borrowings (Carried at Cost)

Due to their short-term nature, the carrying amounts of short-term borrowings, which include overnight borrowings approximate their fair value. Short-term borrowings are classified within Level 2 of the fair value hierarchy.

Subordinated Debt (Carried at Cost)

Fair values of subordinated debt are estimated using discounted cash flow analysis, based on market rates currently offered on such debt with similar credit risk characteristics, terms and remaining maturity.  Due to the significant judgment involved in developing the spreads used to value the subordinated debt, it is classified within Level 3 of the fair value hierarchy.

Off-Balance Sheet Financial Instruments (Disclosed at notional amounts)

Fair values for the Company's off-balance sheet financial instruments (lending commitments and letters of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties' credit standing.

33


The estimated fair values of the Company's financial instruments were as follows at June 30, 2016 and December 31, 2015:
 
   
Fair Value Measurements at June 30, 2016
 
 
(dollars in thousands)
 
Carrying Amount
   
Fair
Value
   
Quoted Prices in Active Markets for Identical Assets
(Level 1)
   
Significant Other Observable Inputs
(Level 2)
   
Significant Unobservable Inputs
(Level 3)
 
Balance Sheet Data
                   
Financial assets:
                   
Cash and cash equivalents
 
$
111,772
   
$
111,772
   
$
111,772
   
$
-
   
$
-
 
Investment securities available for sale
   
253,289
     
253,289
     
-
     
248,664
     
4,625
 
Investment securities held to maturity
   
199,074
     
203,186
     
-
     
203,186
     
-
 
Restricted stock
   
1,367
     
1,367
     
-
     
1,367
     
-
 
Loans held for sale
   
5,487
     
5,747
     
-
     
-
     
5,747
 
Loans receivable, net
   
920,993
     
902,135
     
-
     
-
     
902,135
 
SBA servicing assets
   
5,118
     
5,118
     
-
     
-
     
5,118
 
Accrued interest receivable
   
4,367
     
4,367
     
-
     
4,367
     
-
 
                                         
Financial liabilities:
                                       
Deposits
                                       
Demand, savings and money market
 
$
1,328,122
   
$
1,328,122
   
$
-
   
$
1,328,122
   
$
-
 
Time
   
106,129
     
106,384
     
-
     
106,384
     
-
 
Subordinated debt
   
22,476
     
18,659
     
-
     
-
     
18,659
 
Accrued interest payable
   
313
     
313
     
-
     
313
     
-
 
                                         
Off-Balance Sheet Data
                                       
Commitments to extend credit
   
-
     
-
                         
Standby letters-of-credit
   
-
     
-
                         

   
Fair Value Measurements at December 31, 2015
 
 
(dollars in thousands)
 
Carrying Amount
   
Fair
Value
   
Quoted Prices in Active Markets for Identical Assets
(Level 1)
   
Significant Other Observable Inputs
(Level 2)
   
Significant Unobservable Inputs
(Level 3)
 
Balance Sheet Data
                   
Financial assets:
                   
Cash and cash equivalents
 
$
27,139
   
$
27,139
   
$
27,139
   
$
-
   
$
-
 
Investment securities available for sale
   
284,795
     
284,795
     
-
     
280,078
     
4,717
 
Investment securities held to maturity
   
172,277
     
171,845
     
-
     
171,845
     
-
 
Restricted stock
   
3,059
     
3,059
     
-
     
3,059
     
-
 
Loans held for sale
   
3,653
     
3,831
     
-
     
-
     
3,831
 
Loans receivable, net
   
866,066
     
849,578
     
-
     
-
     
849,578
 
SBA servicing assets
   
4,886
     
4,886
     
-
     
-
     
4,886
 
Accrued interest receivable
   
4,216
     
4,216
     
-
     
4,216
     
-
 
                                         
Financial liabilities:
                                       
Deposits
                                       
Demand, savings and money market
 
$
1,181,720
   
$
1,181,720
   
$
-
   
$
1,181,720
   
$
-
 
Time
   
67,578
     
67,422
     
-
     
67,422
     
-
 
Short-term borrowings
   
47,000
     
47,000
     
-
     
47,000
     
-
 
Subordinated debt
   
22,476
     
18,972
     
-
     
-
     
18,972
 
Accrued interest payable
   
245
     
245
     
-
     
245
     
-
 
                                         
Off-Balance Sheet Data
                                       
Commitments to extend credit
   
-
     
-
                         
Standby letters-of-credit
   
-
     
-
                         
 
 
34

 
 
Note 8: Changes in Accumulated Other Comprehensive Income (Loss) By Component (1)

The following table presents the changes in accumulated other comprehensive loss by component for the six months ended June 30, 2016 and 2015, and the year ended December 31, 2015.

   
Unrealized Gains (Losses) on Available-For-Sale Securities
   
Unrealized Holding Losses on Securities Transferred From Available-For-Sale To Held-To-Maturity
   
Total
 
(dollars in thousands)
           
Balance January 1, 2016
 
$
(2,562
)
 
$
(603
)
 
$
(3,165
)
Unrealized gain on securities
   
2,863
     
-
     
2,863
 
Amounts reclassified from accumulated other comprehensive income to net income (2)
   
(416
)
   
61
     
(355
)
Net current-period other comprehensive income
   
2,447
     
61
     
2,508
 
Balance June 30, 2016
 
$
(115
)
 
$
(542
)
 
$
(657
)
                         
Balance January 1, 2015
 
$
82
   
$
(714
)
 
$
(632
)
Unrealized gain on securities
   
(774
)
   
-
     
(774
)
Amounts reclassified from accumulated other comprehensive income to net income (2)
   
(4
)
   
66
     
62
 
Net current-period other comprehensive income
   
(778
)
   
66
     
(712
)
Balance June 30, 2015
 
$
(696
)
 
$
(648
)
 
$
(1,344
)
                         
Balance January 1, 2015
 
$
82
   
$
(714
)
 
$
(632
)
Unrealized gain on securities
   
(2,577
)
   
-
     
(2,577
)
Amounts reclassified from accumulated other comprehensive income to net income (2)
   
(67
)
   
111
     
44
 
Net current-period other comprehensive income
   
(2,644
)
   
111
     
(2,533
)
Balance December 31, 2015
 
$
(2,562
)
 
$
(603
)
 
$
(3,165
)

(1)
All amounts are net of tax. Amounts in parentheses indicate reductions to other comprehensive income.
(2)
Reclassification amounts are reported as gains on sales of investment securities, impairment losses, and amortization of net unrealized losses on the Consolidated Statement of Operations.

Note 9: Subsequent Event

On July 26, 2016, Republic entered into an agreement (the "Purchase Agreement") with the owners (the "Sellers") of Oak Mortgage Company LLC ("Oak Mortgage"), pursuant to which the Sellers agreed to sell to Republic all of the issued and outstanding limited liability company interests of Oak Mortgage. The transaction closed on July 28, 2016, and, as a result, Oak Mortgage became a wholly owned subsidiary of Republic on that date.  The aggregate cash purchase price paid by Republic for the limited liability company interests at closing was $7.1 million, $1.0 million of which was deposited in an escrow account to be disbursed one year from closing subject to adjustment for any covered indemnity claims under the Purchase Agreement.  The purchase price is subject to certain post-closing adjustments.

Oak Mortgage is headquartered in Marlton, NJ and is licensed to do business in Pennsylvania, Delaware, New Jersey, and Florida. During the year ended December 31, 2015, Oak Mortgage originated approximately $330 million in residential mortgage loans and recorded income before income taxes in the amount of $2.4 million.


35

 

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is management's discussion and analysis of our financial condition, changes in financial condition, and results of operations in the accompanying consolidated financial statements.  This discussion should be read in conjunction with the accompanying notes to the consolidated financial statements.
 
We may from time to time make written or oral "forward-looking statements", including statements contained in this presentation. The forward-looking statements contained herein are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements.  For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; our ability to identify, negotiate, secure and develop new store locations and renew, modify, or terminate leases or dispose of properties for existing store locations effectively; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services.  You should carefully review the risk factors described in the Annual Report on Form 10-K for the year ended December 31, 2015 and other documents we file from time to time with the Securities and Exchange Commission. The words "would be," "could be," "should be," "probability," "risk," "target," "objective," "may," "will," "estimate," "project," "believe," "intend," "anticipate," "plan," "seek," "expect" and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by us pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. We do not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of us, except as may be required by applicable law or regulations.

Regulatory Reform and Legislation

The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the "Dodd-Frank Act") has and will continue to have a broad impact on the financial services industry, including significant regulatory and compliance changes including, among other things, (i) enhanced resolution authority of troubled and failing banks and their holding companies; (ii) increased capital and liquidity requirements; (iii) increased regulatory examination fees; (iv) changes to assessments to be paid to the FDIC for federal deposit insurance; and (v) numerous other provisions designed to improve supervision and oversight of, and strengthening safety and soundness for, the financial services sector.  Additionally, the Dodd-Frank Act establishes a new framework for systemic risk oversight within the financial system to be distributed among new and existing federal regulatory agencies, including the Financial Stability Oversight Council, the Consumer Financial Protection Bureau, the Federal Reserve, the Office of the Comptroller of the Currency, and the FDIC.  A summary of certain provisions of the Dodd-Frank Act is set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015.  For information regarding our updated capital requirements, see "Regulatory Matters" below.


36



Financial Condition

Assets

Total assets increased by $142.8 million, or 9.9%, to $1.6 billion at June 30, 2016, compared to $1.4 billion at December 31, 2015.

Cash and Cash Equivalents

Cash and due from banks and interest bearing deposits comprise this category, which consists of our most liquid assets. The aggregate amount in these two categories increased by $84.6 million to $111.8 million at June 30, 2016, compared to $27.1 million at December 31, 2015, primarily due to deposit growth during the first six months for 2016.

Loans Held for Sale

Loans held for sale are comprised of loans guaranteed by the U.S. Small Business Administration ("SBA") which we usually originate with the intention of selling in the future.  Total SBA loans held for sale were $5.5 million at June 30, 2016 as compared to $3.7 million at December 31, 2015.  Loans held for sale, as a percentage of total Company assets, were less than 0.4% at June 30, 2016.

Loans Receivable

The loan portfolio represents our largest asset category and is our most significant source of interest income. Our lending strategy is focused on small and medium sized businesses and professionals that seek highly personalized banking services. Our loan portfolio consists of secured and unsecured commercial loans including commercial real estate loans, construction and land development loans, commercial and industrial loans, owner occupied real estate loans, consumer and other loans, and residential mortgages. Commercial loans are primarily secured term loans made to small to medium-sized businesses and professionals for working capital, asset acquisition and other purposes. Commercial loans typically range between $250,000 and $5,000,000 but customers may borrow significantly larger amounts up to our legal lending limit to a customer, which was approximately $20.6 million at June 30, 2016. Loans made to one individual customer, even if secured by different collateral, are aggregated for purposes of the lending limit at June 30, 2016.

Loans increased $55.0 million, or 6.3%, to $929.8 million at June 30, 2016, compared to $874.8 million at December 31, 2015. This growth was the result of an increase in loan demand in the commercial real estate, owner occupied real estate, and commercial and industrial categories over the first six months of 2016 along with the successful execution of our relationship banking strategy which focuses on customer service.

Investment Securities

Investment securities considered available-for-sale are investments that may be sold in response to changing market and interest rate conditions, and for liquidity and other purposes.  Our investment securities classified as available-for-sale consist primarily of U.S. Government agency collateralized mortgage obligations (CMO), agency mortgage-backed securities (MBS), municipal securities, corporate bonds, asset-backed securities (ABS), and pooled trust preferred securities (CDO).  Available-for-sale securities totaled $253.3 million at June 30, 2016, compared to $284.8 million at December 31, 2015. The decrease was primarily due to the sale and pay down of securities totaling $90.9 million partially offset by the purchase of securities totaling $55.9 million during the first six months of 2016. At June 30, 2016, the portfolio had a net unrealized loss of $178,000 compared to a net unrealized loss of $4.0 million at December 31, 2015.  The change in value of the investment portfolio was driven by a decrease in market interest rates which drove an increase in value of the bonds held in our portfolio during the first six months of 2016.
 
 
37


 
Investment securities held-to-maturity are investments for which there is the intent and ability to hold the investment to maturity. These investments are carried at amortized cost. The held-to-maturity portfolio consists primarily of U.S. Government agency Small Business Investment Company (SBIC) and Small Business Administration (SBA) bonds, CMOs, and MBSs. The fair value of securities held-to-maturity totaled $203.2 million and $171.8 million at June 30, 2016 and December 31, 2015, respectively. The increase was due to the purchase of $38.1 million of held-to-maturity securities partially offset by the pay down of mortgage-backed securities totaling $11.0 million during the first six months of 2016.

Restricted Stock

Restricted stock, which represents required investment in the capital stock of correspondent banks related to available credit facilities, is carried at cost as of June 30, 2016 and December 31, 2015.  As of those dates, restricted stock consisted of investments in the capital stock of the Federal Home Loan Bank of Pittsburgh ("FHLB") and Atlantic Community Bankers Bank ("ACBB").

At June 30, 2016 and December 31, 2015, the investment in FHLB of Pittsburgh capital stock totaled $1.2 million and $2.9 million respectively.  The decrease at June 30, 2016 was due to the repayment of overnight borrowings which reduced our required investment in FHLB stock. At both June 30, 2016 and December 31, 2015, ACBB capital stock totaled $143,000.  Both the FHLB and ACBB issued dividend payments during the first six months of 2016.

Other Real Estate Owned

The balance of other real estate owned increased to $12.0 million at June 30, 2016 from $11.3 million at December 31, 2015, primarily due to transfers from loan receivable totaling $866,000, partially offset by writedowns in the amount of $129,000 on existing foreclosed properties and sales totaling $76,000 at June 30, 2016.

Deposits

Deposits, which include non-interest and interest-bearing demand deposits, money market, savings and time deposits, are Republic's major source of funding. Deposits are generally solicited from our market area through the offering of a variety of products to attract and retain customers, with a primary focus on multi-product relationships.

Total deposits increased by $185.0 million, or 14.8%, to $1.4 billion at June 30, 2016 from $1.2 billion at December 31, 2015. The increase was primarily the result of increases in interest-bearing demand deposit balances, certificate of deposit balances, noninterest-bearing demand deposit balances, and money market and savings balances. We will continue to focus our efforts on the growth of deposit balances through the successful execution of our relationship banking model which is based upon a high level of customer service and satisfaction.  We are also in the midst of an aggressive expansion and relocation plan which we refer to as "The Power of Red is Back."  Over the last two and a half years we have opened seven new store locations and have several more in various stages of construction and development.  This strategy has also allowed us to nearly eliminate our dependence upon the more volatile sources of funding found in brokered and public fund certificates of deposit.


38

 
Short-term Borrowings

As of June 30, 2016, there were no short-term borrowings from FHLB compared to $47.0 at December 31, 2015. The decrease in borrowings was the result of a temporary outflow of deposits at year end which returned in the early part of 2016.
 
Shareholders' Equity
 
Total shareholders' equity increased $5.2 million to $118.6 million at June 30, 2016 compared to $113.4 million at December 31, 2015. The increase was primarily due to the reduction in accumulated other comprehensive losses associated with an increase in the market value of the investment securities portfolio and net income of $2.1 million recognized during the first six months of 2016.  The shift in market value of the securities portfolio resulting in accumulated other comprehensive losses of $657,000 at June 30, 2016 compared to accumulated other comprehensive losses of $3.2 million at December 31, 2015 was primarily driven by a decrease in market interest rates which drove an increase in value of the securities held in our portfolio.

Results of Operations

Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015

The Company reported net income of $1.0 million, or $0.03 per share, for the three months ended June 30, 2016, compared to net income of $533,000, or $0.01 per share, for the three months ended June 30, 2015. The increase in net income was primarily driven by a combined increase in net interest income and non-interest income of 26% which outpaced the 17% increase in non-interest expenses primarily required to support the growth and expansion strategy.
 
Net interest income for the three month period ended June 30, 2016 was $11.6 million compared to $9.6 million for the three months ended June 30, 2015.  Interest income increased $2.3 million, or 21.2%, to $13.2 million for the three months ended June 30, 2016 compared to $10.9 million for the three months ended June 30, 2015. This increase was primarily due to a $109.1 million increase in average loan balances and a $194.9 million increase in average investment securities balances.  Interest expense increased $322,000, or 25.0%, to $1.6 million for the three months ended June 30, 2016 compared to $1.3 million for the three months ended June 30, 2015. This increase was primarily due to a $235.8 million increase in average interest bearing deposits outstanding.
 
We recorded a provision for loan losses in the amount of $650,000 for the three months ended June 30, 2016 primarily due to an increase in the allowance required for loans individually evaluated for impairment. For the three months ended June 30, 2015, no provision for loan losses was recorded due to a decrease in the allowance required for loans collectively evaluated for impairment driven by a reduction in the factor used in the calculation related to historical charge-offs which has declined as a result of lower charge-offs in recent years.
 
Non-interest income increased by $1.0 million to $3.0 million during the three months ended June 30, 2016 compared to $2.0 million during the three months ended June 30, 2015.  The increase during the three months ended June 30, 2016 was primarily due to an increase of $527,000 in gains on the sale of SBA loans, an increase of $349,000 in gains on the sale of investment securities and an increase of $256,000 in service fees on deposit accounts which were partially offset by a decrease of $128,000 in loan advisory and servicing fees.
 
39

 
Non-interest expenses increased $1.9 million to $13.0 million during the three months ended June 30, 2016 compared to $11.1 million during the three months ended June 30, 2015. This increase was primarily driven by higher salaries, employee benefits, occupancy and equipment expenses associated with the addition of new stores related to the Company's expansion strategy over the last twelve months.
 
Return on average assets and average equity from continuing operations was 0.27% and 3.51%, respectively, during the three months ended June 30, 2016 compared to 0.17% and 1.88%, respectively, for the three months ended June 30, 2015.
 
Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015

The Company reported net income of $2.1 million, or $0.05 per diluted share, for the six months ended June 30, 2016 compared to net income of $1.1 million, or $0.03 per share, for the six months ended June 30, 2015. The increase in net income was primarily driven by a combined increase in net interest income and non-interest income of 27% which outpaced the 17% increase in non-interest expenses primarily required to support the growth and expansion strategy.
 
Net interest income for the six months ended June 30, 2016 increased $3.8 million to $22.9 million as compared to $19.1 million for the six months ended June 30, 2015.  Interest income increased $4.3 million, or 19.9%, due to increases in average loan balances and average investment securities balances. Interest expense increased $499,000, or 19.3%, to $3.1 million for the six months ended June 30, 2016 compared to $2.6 million for the six months ended June 30, 2015. This increase was primarily due to an increase in average interest bearing deposits outstanding.
 
The Company recorded a provision for loan losses of $950,000 for the six months ended June 30, 2016 primarily due to an increase in the allowance required for loans individually evaluated for impairment. For the six months ended June 30, 2015, no provision for loan losses was recorded due to a decrease in the allowance required for loans collectively evaluated for impairment driven by a reduction in the factor used in the calculation related to historical charge-offs which has declined as a result of lower charge-offs in recent years.
 
Non-interest income increased $1.8 million to $5.4 million during the six months ended June 30, 2016 as compared to $3.6 million during the six months ended June 30, 2015. The increase is primarily due to increases in gains recognized on the sale of SBA loans, gains on the sale of investment securities and increases in service fees on deposit accounts.
 
Non-interest expenses increased $3.7 million to $25.3 million during the six months ended June 30, 2016 as compared to $21.6 million during the six months ended June 30, 2015. This increase was primarily driven by higher salaries, employee benefits, occupancy and equipment expenses associated with the addition of new stores related to the Company's expansion strategy.

Return on average assets and average equity from continuing operations were 0.28% and 3.64%, respectively, during the six months ended June 30, 2016 compared to 0.17% and 1.89%, respectively, for the six months ended June 30, 2015.
 

40

 
Analysis of Net Interest Income

Historically, our earnings have depended primarily upon Republic's net interest income, which is the difference between interest earned on interest‑earning assets and interest paid on interest‑bearing liabilities. Net interest income is affected by changes in the mix of the volume and rates of interest‑earning assets and interest‑bearing liabilities. The following table provides an analysis of net interest income on an annualized basis, setting forth for the periods average assets, liabilities, and shareholders' equity, interest income earned on interest-earning assets and interest expense on interest-bearing liabilities, average yields earned on interest-earning assets and average rates on interest-bearing liabilities, and Republic's net interest margin (net interest income as a percentage of average total interest-earning assets). Averages are computed based on daily balances. Non-accrual loans are included in average loans receivable. All yields are adjusted for tax equivalency.
 
Average Balances and Net Interest Income
 
   
For the three months ended
June 30, 2016
   
For the three months ended
June 30, 2015
 
 
(dollars in thousands)
 
Average Balance
   
Interest
   
Yield/
Rate(1)
   
Average Balance
   
Interest
   
Yield/
Rate(1)
 
Interest-earning assets:
                       
Federal funds sold and other interest-earning assets
 
$
72,517
   
$
87
     
0.48
%
 
$
125,839
   
$
86
     
0.27
%
Investment securities and restricted stock
   
460,161
     
2,895
     
2.52
%
   
265,268
     
1,617
     
2.44
%
Loans receivable
   
921,274
     
10,445
     
4.56
%
   
812,155
     
9,339
     
4.61
%
Total interest-earning assets
   
1,453,952
     
13,427
     
3.71
%
   
1,203,262
     
11,042
     
3.68
%
Other assets
   
93,555
                     
67,724
                 
Total assets
 
$
1,547,507
                   
$
1,270,986
                 
                                                 
Interest-earning liabilities:
                                               
Demand – non-interest bearing
 
$
266,996
                   
$
229,468
                 
Demand – interest bearing
   
481,994
     
503
     
0.42
%
   
333,075
     
341
     
0.41
%
Money market & savings
   
574,207
     
637
     
0.45
%
   
491,644
     
501
     
0.41
%
Time deposits
   
77,856
     
183
     
0.95
%
   
73,497
     
170
     
0.93
%
Total deposits
   
1,401,053
     
1,323
     
0.38
%
   
1,127,684
     
1,012
     
0.36
%
Total interest-bearing deposits
   
1,134,057
     
1,323
     
0.47
%
   
898,216
     
1,012
     
0.45
%
Other borrowings
   
22,476
     
289
     
5.17
%
   
22,476
     
278
     
4.96
%
Total interest-bearing liabilities
   
1,156,533
     
1,612
     
0.56
%
   
920,692
     
1,290
     
0.56
%
Total deposits and other borrowings
   
1,423,529
     
1,612
     
0.46
%
   
1,150,160
     
1,290
     
0.45
%
Non interest-bearing other liabilities
   
6,871
                     
7,123
                 
Shareholders' equity
   
117,107
                     
113,703
                 
Total liabilities and shareholders' equity
 
$
1,547,507
                   
$
1,270,986
                 
Net interest income (2)
         
$
11,815
                   
$
9,752
         
Net interest spread
                   
3.15
%
                   
3.12
%
Net interest margin (2)
                   
3.27
%
                   
3.25
%
 
(1)Yields on investments are calculated based on amortized cost.
(2)Net interest income and net interest margin are presented on a tax equivalent basis.  Net interest income has been increased over the financial statement amount by $218 and $143 for the three months ended June 30, 2016 and 2015, respectively, to adjust for tax equivalency. The tax equivalent net interest margin is calculated by dividing tax equivalent net interest income by average total interest earning assets.


41


 
Average Balances and Net Interest Income

 
   
For the six months ended
June 30, 2016
   
For the six months ended
June 30, 2015
 
 
(dollars in thousands)
 
Average Balance
   
Interest
   
Yield/
Rate(1)
   
Average Balance
   
Interest
   
Yield/
Rate(1)
 
Interest-earning assets:
                       
Federal funds sold and other interest-earning assets
 
$
59,813
   
$
150
     
0.50
%
 
$
128,116
   
$
163
     
0.26
%
Investment securities and restricted stock
   
448,837
     
5,757
     
2.57
%
   
260,034
     
3,291
     
2.53
%
Loans receivable
   
904,387
     
20,491
     
4.56
%
   
797,846
     
18,484
     
4.67
%
Total interest-earning assets
   
1,413,037
     
26,398
     
3.76
%
   
1,185,996
     
21,938
     
3.73
%
Other assets
   
90,620
                     
64,865
                 
Total assets
 
$
1,503,657
                   
$
1,250,861
                 
                                                 
Interest-earning liabilities:
                                               
Demand – non-interest bearing
 
$
264,403
                   
$
228,096
                 
Demand – interest bearing
   
447,276
     
918
     
0.41
%
   
314,455
     
631
     
0.40
%
Money market & savings
   
566,833
     
1,246
     
0.44
%
   
490,717
     
1,054
     
0.43
%
Time deposits
   
71,635
     
324
     
0.91
%
   
74,486
     
345
     
0.93
%
Total deposits
   
1,350,147
     
2,488
     
0.37
%
   
1,107,754
     
2,030
     
0.37
%
Total interest-bearing deposits
   
1,085,744
     
2,488
     
0.46
%
   
879,658
     
2,030
     
0.47
%
Other borrowings
   
29,952
     
595
     
3.99
%
   
22,496
     
554
     
4.97
%
Total interest-bearing liabilities
   
1,115,696
     
3,083
     
0.56
%
   
902,154
     
2,584
     
0.58
%
Total deposits and other borrowings
   
1,380,099
     
3,083
     
0.45
%
   
1,130,250
     
2,584
     
0.46
%
Non interest-bearing other liabilities
   
7,211
                     
7,184
                 
Shareholders' equity
   
116,347
                     
113,427
                 
Total liabilities and shareholders' equity
 
$
1,503,657
                   
$
1,250,861
                 
Net interest income (2)
         
$
23,315
                   
$
19,354
         
Net interest spread
                   
3.20
%
                   
3.15
%
Net interest margin (2)
                   
3.32
%
                   
3.29
%

 
(1)Yields on investments are calculated based on amortized cost.
(2)Net interest income and net interest margin are presented on a tax equivalent basis.  Net interest income has been increased over the financial statement amount by $427 and $278 for the six months ended June 30, 2015 and 2014, respectively, to adjust for tax equivalency. The tax equivalent net interest margin is calculated by dividing tax equivalent net interest income by average total interest earning assets.
42



Rate/Volume Analysis of Changes in Net Interest Income

Net interest income may also be analyzed by segregating the volume and rate components of interest income and interest expense. The following table sets forth an analysis of volume and rate changes in net interest income for the three and six months ended June 30, 2016, as compared to the three and six months ended June 30, 2015. For purposes of this table, changes in interest income and expense are allocated to volume and rate categories based upon the respective changes in average balances and average rates.
 
   
For the three months ended
June 30, 2016 vs. 2015
   
For the six months ended
June 30, 2016 vs. 2015
 
   
Changes due to:
       
Changes due to:
     
(dollars in thousands)
 
Average
Volume
   
Average
Rate
   
Total
Change
   
Average
Volume
   
Average
Rate
   
Total
Change
 
Interest earned:
                       
Federal funds sold and other
interest-earning assets
 
$
(60
)
 
$
61
   
$
1
   
$
(171
)
 
$
158
   
$
(13
)
Securities
   
1,226
     
52
     
1,278
     
2,422
     
44
     
2,466
 
Loans
   
1,228
     
(122
)
   
1,106
     
2,396
     
(389
)
   
2,007
 
Total interest-earning assets
   
2,394
     
(9
)
   
2,385
     
4,647
     
(187
)
   
4,460
 
                                                 
Interest expense:
                                               
Deposits
                                               
Interest-bearing demand deposits
   
155
     
7
     
162
     
272
     
15
     
287
 
Money market and savings
   
92
     
44
     
136
     
168
     
24
     
192
 
Time deposits
   
8
     
5
     
13
     
(13
)
   
(8
)
   
(21
)
Total deposit interest expense
   
255
     
56
     
311
     
427
     
31
     
458
 
Other borrowings
   
-
     
11
     
11
     
22
     
19
     
41
 
Total interest expense
   
255
     
67
     
322
     
449
     
50
     
499
 
Net interest income
 
$
2,139
   
$
(76
)
 
$
2,063
   
$
4,198
   
$
(237
)
 
$
3,961
 


Net Interest Income and Net Interest Margin

Net interest income, on a fully tax-equivalent basis, for the second quarter of 2016 increased $2.1 million, or 21%, over the same period in 2015.  Interest income, on a fully tax equivalent basis, on interest-earning assets totaled $13.4 million and $11.0 million for the second quarters of 2016 and 2015, respectively. The increase in interest income was the result of a $109.1 million increase in average loans receivable and a $194.9 million increase in average investment securities for the three months ended June 30, 2016 as compared to June 30, 2015. Total interest expense for the second quarter of 2016 increased by $322,000, or 25%, to $1.6 million from $1.3 million over the same period in 2015. Interest expense on deposits for the second quarter of 2016 increased by $311,000, or 31%, over the same period in 2015.
 
Net interest income, on a fully tax-equivalent basis, for the first six months of 2016 increased $4.0 million, or 21%, over the same period in 2015.  Interest income, on a fully tax equivalent basis, on interest-earning assets totaled $26.4 million and $21.9 million for the first six months of 2016 and 2015, respectively. The increase in interest income was the result of a $188.8 million increase in average investment securities and $106.5 million increase in average loans receivable partially offset by an 11 basis point decrease in loan yields for the first six months ended June 30, 2016 as compared to June 30, 2015. Total interest expense for the first six months of 2016 increased by $499,000, or 19%, to $3.1 million from $2.6 million over the same period in 2015. Interest expense on deposits for the first six months of 2016 increased by $458,000, or 23%, over the same period in 2015.
 

43

 
     Changes in net interest income are frequently measured by two statistics: net interest rate spread and net interest margin. Net interest rate spread is the difference between the average rate earned on interest-earning assets and the average rate incurred on interest-bearing liabilities. Our net interest rate spread on a fully tax-equivalent basis was 3.15% during the second quarter of 2016 compared to 3.12% during the same period in 2015 and was 3.20% during the first six months of 2016 compared to 3.15% during the same period in 2015. Net interest margin represents the difference between interest income, including net loan fees earned, and interest expense, reflected as a percentage of average interest-earning assets. The fully tax-equivalent net interest margin increased to 3.27% for the second quarter of 2016 from 3.25% for the second quarter of 2015.  For the first six months of 2016 and 2015, the fully tax-equivalent net interest margin was 3.32% and 3.29%, respectively.  The net interest margin for the both the 3 and 6 month periods ending June 30, 2016 increased primarily as a result of a decrease in the average balance related to low yield federal funds sold and other interest earning assets.

Provision for Loan Losses

The provision for loan losses is charged to operations in an amount necessary to bring the total allowance for loan losses to a level that management believes is adequate to absorb inherent losses in the loan portfolio. The Company recorded a $650,000 provision for the three month period ended June 30, 2016 and $950,000 for the six month period ended June 30, 2016.  The Company did not record a provision for loan losses for the three and six month periods ended June 30, 2015. During the three and six month periods ended June 30, 2016, there was an increase in the allowance for loans individually evaluated for impairment primarily as a result of a single loan relationship that moved to non-accrual status during the second quarter of 2016. During the three and six month period ended June 30, 2015, a decrease in the allowance required for loans collectively evaluated for impairment was driven by a reduction in the factor used in the calculation related to historical charge-offs which has declined as a result of lower charge-offs in recent years.

 Nonperforming assets at June 30, 2016 totaled $30.8 million, or 1.95%, of total assets, up $6.9 million, or 29%, from $23.9 million, or 1.66%, of total assets at December 31, 2015 and up $1.4 million, or 5%, from $29.4 million, or 2.31%, of total assets at June 30, 2015, due primarily to one loan relationship in the amount of $7.3 million which moved from 60 to 89 days past due at December 31, 2015 to non-accrual at June 30, 2016.

Non‑Interest Income

Total non-interest income increased $1.0 million, or 50%, to $3.0 million for the three months ended June 30, 2016, compared to $2.0 million for the three months ended June 30, 2015.  Gains on the sale of SBA loans were $1.7 million during the three months ended June 30, 2016 compared to $1.2 million in the same period of 2015. The increase of $527,000 in gains on the sale of SBA loans was driven by an increase in the number of SBA loans originated and sold during the second quarter of 2016.  The Company recognized gains of $358,000 on sales of investment securities during the three months ended June 30, 2016 compared to gains of $9,000 on sales of investment securities in the same period of 2015.  Service charges, fees and other operating income, comprised primarily of servicing fees on SBA loans and deposit and loan service charges totaled $928,000 for the second quarter of 2016, an increase of $137,000, compared to the second quarter of 2015.  
 
Total non-interest income increased $1.8 million, or 51%, to $5.4 million for the six months ended June 30, 2016, compared to $3.6 million for the six months ended June 30, 2015. Gains on the sale of SBA loans were $2.6 million during the first six months of 2016 compared to $1.8 million in the same period of 2015 as a result of an increase in originations of SBA loans. The Company recognized gains of $654,000 on sales of investment securities during the first six months of 2016 compared to gains of $9,000 on sales of investment securities in the first six months of 2015.  Service charges, fees and other operating income totaled $2.2 million for the first six months of 2016, an increase of $419,000, compared to the first six months of 2015 driven by an increase in customer deposit accounts and transaction volume.

44


Non‑Interest Expenses

Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015

Noninterest expenses increased by $1.9 million, or 17%, for the second quarter of 2016 compared to the same period in 2015. A detailed comparison of noninterest expenses for certain categories for the three months ended June 30, 2016 and June 30, 2015 is presented in the following paragraphs.

Salary and employee benefits expenses, which represent the largest component of noninterest expenses, increased by $836,000, or 15%, for the second quarter of 2016 compared to the second quarter of 2015 driven primarily by annual merit increases along with increased staffing levels related to the Company's growth strategy of adding and relocating stores.
 
Occupancy expenses increased by $228,000, or 19%, and depreciation and amortization expense increased by $64,000, or 9%, for the second quarter of 2016 compared to the second quarter of 2015 also as a result of the Company's continuing growth and relocation strategy. Two new stores were opened during the second quarter of 2016.

Other real estate owned expenses totaled $323,000 during the second quarter of 2016, a decrease of $48,000, or 13%, from the same quarter in 2015. This decrease was a result of lower writedowns on foreclosed properties in the current period.

All other noninterest expenses increased $784,000, or 26%, compared to the same quarter in 2015.  This increase was mainly attributable to data processing expense, professional fees, advertising expense, regulatory assessment, transaction fees, and other expenses resulting from our growth strategy. Fraud losses associated with debit cards have increased as a result of the significant increase in the number of customer accounts.

Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015

For the first six months of 2016, noninterest expenses increased by $3.7 million or 17%, compared to the first six months of 2015. A detail of noninterest expenses for certain categories is presented in the following paragraphs.

Salary expenses and employee benefits for the first six months of 2016 were $12.6 million, an increase of $1.7 million, or 15%, compared to the first six months of 2015 primarily driven by annual merit increases along with increased staffing levels related to the Company's growth strategy of adding and relocating stores.  There were eighteen stores open as of June 30, 2016 compared to fifteen stores open at June 30, 2015.

Occupancy expenses increased by $468,000, or 20%, and depreciation and amortization expense increased by $310,000, or 21%, for the first six months of 2016 compared to the first six months of 2015 also as a result of the Company's continuing growth and relocation strategy.

Other real estate owned expenses totaled $908,000 for the first six months of 2016, an increase of $160,000, or 21%, from the first six months of 2015 primarily as a result of higher costs to carry foreclosed properties in the current period.

All other noninterest expenses increased $1.1 million, or 18%, compared to the same quarter in 2015.  This increase was mainly attributable to data processing expense, professional fees, transaction fees, regulatory assessment, advertising expense, and other expenses resulting from our growth strategy. Fraud losses associated with debit cards have increased as a result of the significant increase in the number of customer accounts.

45


One key measure that management utilizes to monitor progress in controlling overhead expenses is the ratio of annualized net noninterest expenses to average assets. For purposes of this calculation, net noninterest expenses equal noninterest expenses less noninterest income and nonrecurring expense. For the three months ended June 30, 2016, this ratio equaled 2.58% compared to 2.87% for the three months ended June 30, 2015. For the six month period ended June 30, 2016, the ratio equaled 2.66% compared to 2.91% for the six month period ended June 30, 2015, respectively, reflecting higher average balances related to the Company's growth strategy of adding and relocating stores.

Another productivity measure utilized by management is the operating efficiency ratio. This ratio expresses the relationship of noninterest expenses to net interest income plus noninterest income. For the three months ended June 30, 2016, the operating efficiency ratio was 88.6% compared to 95.5% for the three months ended June 30, 2015. The decrease in the operating efficiency ratio relates to a 26% increase in total net interest income plus noninterest income. The efficiency ratio was 89.3% for the six month period ended June 30, 2016, compared to 95.4% for the six month period ended June 30, 2015. The decrease for the six months ended June 30, 2016 versus June 30, 2015 was due to a 25% increase in total revenue.

Provision (Benefit) for Income Taxes

We recorded a benefit for income taxes of $12,000 for the three months ended June 30, 2016, compared to a $5,000 benefit for the three months ended June 30, 2015.  For the six months ended June 30, 2016, the Company recorded a benefit for income taxes of $37,000 compared to a benefit of $7,000 for the six months ended June 30, 2015.  The $37,000 benefit recorded during the first six months of 2016 was the net result of a tax provision in the amount of $483,000 calculated on the net profit generated during the period using the Company's normal estimated tax rate, offset by an adjustment to the deferred tax asset valuation allowance in the amount of $520,000.  The effective tax rates for the three-month periods ended June 30, 2016 and 2015 were 23% and 19%, respectively, and for the six month periods ended June 30, 2016 and 2015 were 23% and 20%, respectively, excluding an adjustment to the deferred tax asset valuation allowance.

We evaluate the carrying amount of our deferred tax assets on a quarterly basis or more frequently, if necessary, in accordance with the guidance provided in Financial Accounting Standards Board (FASB) Accounting Standards Codification Topic 740 (ASC 740), in particular, applying the criteria set forth therein to determine whether it is more likely than not (i.e. a likelihood of more than 50%) that some portion, or all, of the deferred tax asset will not be realized within its life cycle, based on the weight of available evidence.  If management makes a determination based on the available evidence that it is more likely than not that some portion or all of the deferred tax assets will not be realized in future periods, a valuation allowance is calculated and recorded.  These determinations are inherently subjective and dependent upon estimates and judgments concerning management's evaluation of both positive and negative evidence.

In conducting the deferred tax asset analysis, we believe it is important to consider the unique characteristics of an industry or business.  In particular, characteristics such as business model, level of capital and reserves held by financial institutions and their ability to absorb potential losses are important distinctions to be considered for bank holding companies like us. In addition, it is also important to consider that net operating loss carryforwards for federal income tax purposes can generally be carried back two years and carried forward for a period of twenty years. In order to realize our deferred tax assets, we must generate sufficient taxable income in such future years.

In assessing the need for a valuation allowance, we carefully weighed both positive and negative evidence currently available.  Judgment is required when considering the relative impact of such evidence. The weight given to the potential effect of positive and negative evidence must be commensurate with the extent to which it can be objectively verified. A cumulative loss in recent years is a significant piece of negative evidence that is difficult to overcome.

46

When calculating an estimate for a valuation allowance, we assessed the possible sources of taxable income available under tax law to realize a tax benefit for deductible temporary differences and carryforwards as defined in ASC 740. We did not use projections of future taxable income, exclusive of reversing temporary differences and carryforwards, as a factor in the analysis.  We will exclude future taxable income as a factor until we can show increasing and sustainable profitability.  Based on the analysis of available positive and negative evidence, we determined that a valuation allowance should be recorded as of June 30, 2016 and December 31, 2015.

We did assess tax planning strategies as defined under ASC 740 to determine the amount of a valuation allowance. Strategies reviewed included the sale of investment securities and loans with fair values greater than book values, redeployment of cash and cash equivalents into higher yielding investment options, a switch from tax-exempt to taxable investments and loans, and the election of a decelerated depreciation method for tax purposes on future fixed asset purchases. We believe that these tax planning strategies are (a) prudent and feasible, (b) steps that we would not ordinarily take, but would take to prevent an operating loss or tax credit carryforward from expiring unused, and (c) would result in the realization of existing deferred tax assets. These tax planning strategies, if implemented, would result in taxable income in the first full reporting period after deployment and accelerate the recovery of deferred tax asset balances if faced with the inability to recover those assets or the risk of potential expiration. We believe that these are viable tax planning strategies and appropriately considered in the analysis at this time, but may not align with the strategic direction of the organization today and therefore, have no present intention to implement such strategies.

The net deferred tax asset balance before consideration of a valuation allowance was $18.4 million as of June 30, 2016 and $20.2 million as of December 31, 2015.  After assessment of all available tax planning strategies, the Company determined that a partial valuation allowance in the amount of $13.2 million as of June 30, 2016 and $13.7 million as of December 31, 2015 should be recorded.

The deferred tax asset will continue to be analyzed on a quarterly basis for changes affecting realizability.  When the determination is made to include projections of future taxable income as a factor in recovering the deferred tax asset, the valuation allowance will be reduced accordingly resulting in a corresponding increase in net income.
 
Net Income and Net Income per Common Share

Net income for the second quarter of 2016 was $1.0 million, an increase of $490,000, compared to $533,000 recorded for the second quarter of 2015.

Net income for the first six months of 2016 was $2.1 million, an increase of $1.0 million, compared to $1.1 million recorded in the first six months of 2015. The higher net income in 2016 was due to a $3.8 million increase in net interest income and an increase of $1.8 million in noninterest income, partially offset by a $3.7 million increase in noninterest expenses and an increase of $950,000 in the provision for loan losses.

For the three month period ended June 30, 2016, basic and fully-diluted net income per common share was $0.03 compared to $0.01 for the three month period ended June 30, 2015. For the six months ended June 30, 2016, basic net income per common share was $0.06 compared to $0.03 for the six months ended June 30, 2015 and fully-diluted net income per common share was $0.05 compared to $0.03 for the six months ended June 30, 2015.

Return on Average Assets and Average Equity
 
       Return on average assets (ROA) measures our net income in relation to our total average assets. Our annualized ROA for the second quarter of 2016 was 0.27%, compared to 0.17% for the second quarter of 2015. The ROA for the first six months in 2016 and 2015 was 0.28% and 0.17%, respectively. Return on average equity (ROE) indicates how effectively we can generate net income on the capital invested by our stockholders. ROE is calculated by dividing annualized net income by average stockholders' equity. The ROE was 3.51% for the second quarter of 2016, compared to 1.88% for the second quarter of 2015. The ROE for the first six months of 2016 was 3.64%, compared to 1.89% for the first six months of 2015.
 

47


 
Commitments, Contingencies and Concentrations

Financial instruments, whose contract amounts represent potential credit risk, were commitments to extend credit of approximately $187.2 million and $165.1 million, and standby letters of credit of approximately $6.6 million and $5.2 million, at June 30, 2016 and December 31, 2015, respectively. These financial instruments constitute off-balance sheet arrangements.  Commitments often expire without being drawn upon.  Substantially all of the $187.2 million of commitments to extend credit at June 30, 2016 were committed as variable rate credit facilities.
 
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and many require the payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. We evaluate each customer's creditworthiness on a case-by-case basis.  The amount of collateral obtained upon extension of credit is based on management's credit evaluation of the customer. Collateral held varies but may include real estate, marketable securities, pledged deposits, equipment and accounts receivable.

Standby letters of credit are conditional commitments issued that guarantee the performance of a customer to a third party.  The credit risk and collateral policy involved in issuing letters of credit is essentially the same as that involved in extending loan commitments.  The amount of collateral obtained is based on management's credit evaluation of the customer. Collateral held varies but may include real estate, marketable securities, pledged deposits, equipment and accounts receivable. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guidelines. The current amount of liability as of June 30, 2016 and December 31, 2015 for guarantees under standby letters of credit issued is not material.

Regulatory Matters

In July 2013, the federal bank regulatory agencies adopted revisions to the agencies' capital adequacy guidelines and prompt corrective action rules, which were designed to enhance such requirements and implement the revised standards of the Basel Committee on Banking Supervision, commonly referred to as Basel III. The final rules generally implemented higher minimum capital requirements, added a new common equity tier 1 capital requirement, and established criteria that instruments must meet to be considered common equity tier 1 capital, additional tier 1 capital or tier 2 capital.  The new minimum capital to risk-adjusted assets requirements were a common equity tier 1 capital ratio of 4.5% (6.5% to be considered "well capitalized") and a tier 1 capital ratio of 6.0%, increased from 4.0% (and increased from 6.0% to 8.0% to be considered "well capitalized"); the total capital ratio remained at 8.0% under the new rules (10.0% to be considered "well capitalized").  Under the final capital rules that became effective on January 1, 2015, there was a requirement for a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets which is in addition to the other minimum risk-based capital standards in the rule. Institutions that do not maintain this required capital buffer will become subject to progressively more stringent limitations on the percentage of earnings that can be paid out in dividends or used for stock repurchases and on the payment of discretionary bonuses to senior executive management. The capital buffer requirement is being phased in over three years beginning in 2016. We have included the 0.625% increase for 2016 in our minimum capital adequacy ratios in the table below. The capital buffer requirement effectively raises the minimum required common equity Tier 1 capital ratio to 7.0%, the Tier 1 capital ratio to 8.5%, and the total capital ratio to 10.5% on a fully phased-in basis on January 1, 2019. The Company believes that, as of June 30, 2016, all capital adequacy requirements are met under the Basel III Capital Rules on a fully phased-in basis as if all such requirements were currently in effect.

48

The following table presents the capital regulatory ratios for both Republic and the Company as of June 30, 2016, and December 31, 2015 (dollars in thousands):

(dollars in thousands)
 
Actual
 
Minimum Capital Adequacy
   
Minimum Capital Adequacy with Capital Buffer
   
To Be Well Capitalized Under Prompt Corrective Action Provisions
 
   
Amount
   
Ratio
 
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
 
At June 30, 2016:
                         
                           
Total risk based capital
                         
Republic
 
$
140,201
     
12.11
%
 
$
92,633
     
8.00
%
 
$
99,870
     
8.625
%
 
$
115,791
     
10.00
%
Company
   
146,717
     
12.62
%
   
93,019
     
8.00
%
   
100,286
     
8.625
%
   
-
     
-
%
Tier one risk based capital
                                                 
Republic
   
131,440
     
11.35
%
   
69,474
     
6.00
%
   
76,711
     
6.625
%
   
92,633
     
8.00
%
Company
   
137,956
     
11.86
%
   
69,764
     
6.00
%
   
77,032
     
6.625
%
   
-
     
-
%
    CET 1 risk based capital
                                                 
Republic
   
131,440
     
11.35
%
   
52,106
     
4.50
%
   
59,343
     
5.125
%
   
75,264
     
6.50
%
Company
   
116,156
     
9.99
%
   
52,323
     
4.50
%
   
59,590
     
5.125
%
   
-
     
-
%
Tier one leveraged capital
                                                 
Republic
   
131,440
     
8.54
%
   
61,562
     
4.00
%
   
61,562
     
4.00
%
   
76,952
     
5.00
%
Company
   
137,956
     
8.93
%
   
61,777
     
4.00
%
   
61,777
     
4.00
%
   
-
     
-
%
                                                   
At December 31, 2015:
                                                 
                                                   
Total risk based capital
                                   
Republic
 
$
138,566
     
12.65
%
 
$
87,617
     
8.00
%
 
$
-
     
-
%
 
$
109,521
     
10.00
%
Company
   
145,089
     
13.19
%
   
87,976
     
8.00
%
   
-
     
-
%
   
-
     
-
%
Tier one risk based capital
                                                 
Republic
   
129,863
     
11.86
%
   
65,712
     
6.00
%
   
-
     
-
%
   
87,617
     
8.00
%
Company
   
136,386
     
12.40
%
   
65,982
     
6.00
%
   
-
     
-
%
   
-
     
-
%
CET 1 risk based capital
                                                 
Republic
   
129,863
     
11.86
%
   
49,284
     
4.50
%
   
-
     
-
%
   
71,189
     
6.50
%
Company
   
114,586
     
10.42
%
   
49,487
     
4.50
%
   
-
     
-
%
   
-
     
-
%
Tier one leveraged capital
                                                 
Republic
   
129,863
     
9.22
%
   
56,328
     
4.00
%
   
-
     
-
%
   
70,410
     
5.00
%
Company
   
136,386
     
9.65
%
   
56,531
     
4.00
%
   
-
     
-
%
   
-
     
-
%

Dividend Policy

We have not paid any cash dividends on our common stock.  We have no plans to pay cash dividends in 2016.  Our ability to pay dividends depends primarily on receipt of dividends from our subsidiary, Republic.  Dividend payments from Republic are subject to legal and regulatory limitations.  The ability of Republic to pay dividends is also subject to profitability, financial condition, capital expenditures and other cash flow requirements.


49

 
Liquidity

A financial institution must maintain and manage liquidity to ensure it has the ability to meet its financial obligations. These obligations include the payment of deposits on demand or at their contractual maturity; the repayment of borrowings as they mature; the payment of lease obligations as they become due; the ability to fund new and existing loans and other funding commitments; and the ability to take advantage of new business opportunities. Liquidity needs can be met by either reducing assets or increasing liabilities. Our most liquid assets consist of cash and amounts due from banks.

Regulatory authorities require us to maintain certain liquidity ratios in order for funds to be available to satisfy commitments to borrowers and the demands of depositors. In response to these requirements, we have formed an asset/liability committee (ALCO), comprised of certain members of Republic's Board of Directors and senior management to monitor such ratios. The ALCO committee is responsible for managing the liquidity position and interest sensitivity. That committee's primary objective is to maximize net interest income while configuring Republic's interest-sensitive assets and liabilities to manage interest rate risk and provide adequate liquidity for projected needs. The ALCO committee meets on a quarterly basis or more frequently if deemed necessary.

Our target and actual liquidity levels are determined by comparisons of the estimated repayment and marketability of interest-earning assets with projected future outflows of deposits and other liabilities. Our most liquid assets, comprised of cash and cash equivalents on the balance sheet, totaled $111.8 million at June 30, 2016, compared to $27.1 million at December 31, 2015. Loan maturities and repayments are another source of asset liquidity. At June 30, 2016, Republic estimated that more than $45.0 million of loans would mature or repay in the six-month period ending December 31, 2016. Additionally, a significant portion of our investment securities are available to satisfy liquidity requirements through sales on the open market or by pledging as collateral to access credit facilities. At June 30, 2016, we had outstanding commitments (including unused lines of credit and letters of credit) of $193.8 million. Certificates of deposit scheduled to mature in one year totaled $49.9 million at June 30, 2016. We anticipate that we will have sufficient funds available to meet all current commitments.
 
Daily funding requirements have historically been satisfied by generating core deposits and certificates of deposit with competitive rates, buying federal funds or utilizing the credit facilities of the FHLB. We have established a line of credit with the FHLB of Pittsburgh.  Our maximum borrowing capacity with the FHLB was $422.2 million at June 30, 2016. At June 30, 2016 and December 31, 2015, we had no outstanding term borrowings with the FHLB. At June 30, 2016, we had no short-term borrowings with FHLB. As of December 31, 2015, we had outstanding borrowings with the FHLB of $47.0 million. As of June 30, 2016, FHLB had issued letters of credit, on Republic's behalf, totaling $75.1 million against our available credit line. We also established a contingency line of credit of $10.0 million with ACBB to assist in managing our liquidity position. We had no amounts outstanding against the ACBB line of credit at both June 30, 2016 and December 31, 2015.

Investment Securities Portfolio

At June 30, 2016, we identified certain investment securities that were being held for indefinite periods of time, including securities that will be used as part of our asset/liability management strategy and that may be sold in response to changes in interest rates, prepayments and similar factors.  These securities are classified as available for sale and are intended to increase the flexibility of our asset/liability management.  Our investment securities classified as available-for-sale consist primarily of CMOs, MBSs, municipal securities, corporate bonds, ABSs, and CDOs.  Available-for-sale securities totaled $253.3 million and $284.8 million as of June 30, 2016 and December 31, 2015, respectively.  At June 30, 2016, the portfolio had a net unrealized loss of $178,000 and a net unrealized loss of $4.0 million at December 31, 2015.
 

50

 
Loan Portfolio

Our loan portfolio consists of secured and unsecured commercial loans including commercial real estate loans, construction and land development loans, commercial and industrial loans, owner occupied real estate loans, consumer and other loans, and residential mortgages. Commercial loans are primarily secured term loans made to small to medium-sized businesses and professionals for working capital, asset acquisition and other purposes. Commercial loans are originated as either fixed or variable rate loans with typical terms of 1 to 5 years. Republic's commercial loans typically range between $250,000 and $5.0 million, but customers may borrow significantly larger amounts up to Republic's legal lending limit of approximately $20.6 million at June 30, 2016. Individual customers may have several loans often secured by different collateral.

Credit Quality

Republic's written lending policies require specified underwriting, loan documentation and credit analysis standards to be met prior to funding, with independent credit department approval for the majority of new loan balances. A committee consisting of senior management and certain members of the Board of Directors oversees the loan approval process to monitor that proper standards are maintained, while approving the majority of commercial loans.
 
Loans, including impaired loans, are generally classified as non-accrual if they are past due as to maturity or payment of interest or principal for a period of more than 90 days, unless such loans are well‑secured and in the process of collection. Loans that are on a current payment status or past due less than 90 days may also be classified as non-accrual if repayment in full of principal and/or interest is in doubt.  Loans may be returned to accrual status when all principal and interest amounts contractually due are reasonably assured of repayment within an acceptable period of time, and there is a sustained period of repayment performance by the borrower, in accordance with the contractual terms.
 
While a loan is classified as non-accrual, any collections of interest and principal are generally applied as a reduction to principal outstanding. When the future collectability of the recorded loan balance is expected, interest income may be recognized on a cash basis. For non-accrual loans, which have been partially charged off, recognition of interest on a cash basis is limited to that which would have been recognized on the recorded loan balance at the contractual interest rate. Cash interest receipts in excess of that amount are recorded as recoveries to the allowance for loan losses until prior charge-offs have been fully recovered.

The following table shows information concerning loan delinquency and non‑performing assets as of the dates indicated (dollars in thousands):
 
   
June 30,
2016
   
December 31,
2015
 
Loans accruing, but past due 90 days or more
 
$
-
   
$
-
 
Non-accrual loans
   
18,842
     
12,622
 
Total non-performing loans
   
18,842
     
12,622
 
Other real estate owned
   
11,974
     
11,313
 
Total non-performing assets
 
$
30,816
   
$
23,935
 
 
Non-performing loans as a percentage of total loans, net  of unearned income(1)
    2.03 %    
1.44
%
 
Non-performing assets as a percentage of total assets
   
1.95
%
   
1.66
%
 
 
(1)
Non-performing loans are comprised of (i) loans that are on non-accrual basis and (ii) accruing loans that are 90 days or more past due. Non-performing assets are composed of non-performing loans and other real estate owned.

51

Non-performing asset balances increased by $6.9 million to $30.8 million as of June 30, 2016 from $23.9 million at December 31, 2015.  Non-accrual loans increased $6.2 million to $18.8 million at June 30, 2016, from $12.6 million at December 31, 2015, due primarily to one loan relationship in the amount of $7.3 million which moved from 60 to 89 days past due at December 31, 2015 to non-accrual at June 30, 2016. In addition to non-accrual loans, impaired loans also include loans that are currently performing but potential credit concerns with the borrowers' financial condition have caused management to have doubts as to the ability of such borrowers to continue to comply with present repayment terms. At June 30, 2016 and December 31, 2015, all identified impaired loans are internally classified and individually evaluated for impairment in accordance with the guidance under ASC 310.
 
The following table presents our 30 to 89 days past due loans at June 30, 2016 and December 31, 2015.  

(dollars in thousands)
June 30,
 
December 31,
 
 
2016
 
2015
 
30 to 59 days past due
 
$
-
   
$
2,878
 
60 to 89 days past due
   
1,108
     
9,315
 
Total loans 30 to 89 days past due
 
$
1,108
   
$
12,193
 

Other Real Estate Owned

The balance of other real estate owned increased to $12.0 million at June 30, 2016 from $11.3 million at December 31, 2015.  The following table presents a reconciliation of other real estate owned for the six months ended June 30, 2016 and the year ended December 31, 2015:

(dollars in thousands)
 
June 30,
2016
   
December 31,
2015
 
Beginning Balance, January 1st
 
$
11,313
   
$
3,715
 
Additions
   
866
     
11,459
 
Valuation adjustments
   
(129
)
   
(3,069
)
Dispositions
   
(76
)
   
(792
)
Ending Balance
 
$
11,974
   
$
11,313
 

At June 30, 2016, we had no credit exposure to "highly leveraged transactions" as defined by the FDIC.

Allowance for Loan Losses

The allowance for loan losses is a valuation allowance for probable losses inherent in the loan portfolio. We evaluate the need to establish an allowance against loan losses on a quarterly basis. When an increase in this allowance is necessary, a provision for loan losses is charged to earnings. The allowance for loan losses consists of three components. The first component is allocated to individually evaluated loans found to be impaired and is calculated in accordance with ASC 310. The second component is allocated to all other loans that are not individually identified as impaired pursuant to ASC 310 ("non-impaired loans"). This component is calculated for all non-impaired loans on a collective basis in accordance with ASC 450. The third component is an unallocated allowance to account for a level of imprecision in management's estimation process.

We evaluate loans for impairment and potential charge-off on a quarterly basis.  Management regularly monitors the condition of borrowers and assesses both internal and external factors in determining whether any loan relationships have deteriorated. Any loan rated as substandard or lower will have an individual collateral evaluation analysis prepared to determine if a deficiency exists. We first evaluate the primary repayment source.  If the primary repayment source is seriously inadequate and unlikely to repay the debt, we then look to the other available repayment sources. Secondary sources are conservatively reviewed for liquidation values. Updated appraisals and financial data are obtained to substantiate current values.  If the reviewed sources are deemed to be inadequate to cover the outstanding principal and any costs associated with the resolution of the troubled loan, an estimate of the deficient amount will be calculated and a specific allocation of loan loss reserve is recorded.
 
 
52

 
Factors considered in the calculation of the allowance for non-impaired loans include several qualitative and quantitative factors such as historical loss experience, trends in delinquency and nonperforming loan balances, changes in risk composition and underwriting standards, experience and ability of management, and general economic conditions along with other external factors. Historical loss experience is analyzed by reviewing charge-offs over a three year period to determine loss rates consistent with the loan categories depicted in the allowance for loan loss table below.

The factors supporting the allowance for loan losses do not diminish the fact that the entire allowance for loan losses is available to absorb losses in the loan portfolio and related commitment portfolio, respectively. Our principal focus, therefore, is on the adequacy of the total allowance for loan losses. The allowance for loan losses is subject to review by banking regulators. Our primary bank regulators regularly conduct examinations of the allowance for loan losses and make assessments regarding the adequacy and the methodology employed in their determination.
 
53


An analysis of the allowance for loan losses for the six months ended June 30, 2016 and 2015, and the twelve months ended December 31, 2015 is as follows:
 
(dollars in thousands)
 
For the six months ended June 30, 2016
   
For the twelve months ended December 31, 2015
   
For the six months ended June 30, 2015
 
             
Balance at beginning of period
 
$
8,703
   
$
11,536
   
$
11,536
 
Charge‑offs:
                       
Commercial real estate
   
-
     
2,624
     
2,623
 
Construction and land development
   
-
     
260
     
222
 
Commercial and industrial
   
18
     
408
     
325
 
Owner occupied real estate
   
954
     
133
     
55
 
Consumer and other
   
-
     
-
     
-
 
Residential Mortgage
   
-
     
-
     
-
 
Total charge‑offs
   
972
     
3,425
     
3,225
 
Recoveries:
                       
Commercial real estate
   
6
     
4
     
4
 
Construction and land development
   
-
     
5
     
5
 
Commercial and industrial
   
74
     
49
     
46
 
Owner occupied real estate
   
-
     
-
     
-
 
Consumer and other
   
-
     
34
     
32
 
Residential Mortgage
   
-
     
-
     
-
 
Total recoveries
   
80
     
92
     
87
 
Net charge‑offs
   
892
     
3,333
     
3,138
 
Provision for loan losses
   
950
     
500
     
-
 
Balance at end of period
 
$
8,761
     
8,703
   
$
8,398
 
                         
Average loans outstanding(1)
 
$
904,387
   
$
820,820
   
$
797,846
 
As a percent of average loans:(1)
                       
Net charge‑offs (annualized)
   
0.20
%
   
0.41
%
   
0.79
%
Provision for loan losses (annualized)
   
0.21
%
   
0.06
%
   
-
%
Allowance for loan losses
   
0.97
%
   
1.06
%
   
1.05
%
Allowance for loan losses to:
                       
Total loans, net of unearned income
   
0.94
%
   
0.99
%
   
1.02
%
Total non‑performing loans
   
46.50
%
   
68.95
%
   
51.73
%
 
(1)
 
Includes non-accruing loans.
 

We recorded a provision for loan losses of $650,000 for the three month period ended June 30, 2016 and $950,000 for the six month period ended June 30, 2016. We did not record a provision for loan losses for the three and six months ended June 30, 2015.  During the first six months of 2016, there was an increase in the allowance for loans individually evaluated for impairment primarily driven by a single loan relationship that transferred to non-performing status during the second quarter of 2016. A decrease in the appraised value of the collateral supporting this loan relationship drove the need for an increase in the loan loss provision. During the six months of 2015, there was a decrease in the allowance required for loans collectively evaluated for impairment driven by a reduction in the factor used in the calculation related to historical charge-offs which has declined as a result of lower charge-offs in recent years.

The allowance for loan losses as a percentage of non-performing loans (coverage ratio) was 46.50% at June 30, 2016, compared to 68.95% at December 31, 2015 and 51.73% at June 30, 2015. Total non-performing loans were $18.8 million, $12.6 million and $16.2 million at June 30, 2016, December 31, 2015 and June 30, 2015, respectively.  The increase in non-performing loans in 2016 was primarily driven by one loan relationship in the amount of $7.3 million that was transferred to non-performing loans from 60 to 89 past due during the current period.
 
 
54


Our credit monitoring process assesses the ultimate collectability of an outstanding loan balance from all potential sources. When a loan is determined to be uncollectible it is charged-off against the allowance for loan losses. Unsecured commercial loans and all consumer loans are charged-off immediately upon reaching the 90-day delinquency mark unless they are well secured and in the process of collection.  The timing on charge-offs of all other loan types is subjective and will be recognized when management determines that full repayment, either from the cash flow of the borrower, collateral sources, and/or guarantors, will not be sufficient and that repayment is unlikely.  A full or partial charge-off is recognized equal to the amount of the estimated deficiency calculation.

Serious delinquency is often the first indicator of a potential charge-off. Reductions in appraised collateral values and deteriorating financial condition of borrowers and guarantors are factors considered when evaluating potential charge-offs. The likelihood of possible recoveries or improvements in a borrower's financial condition are also assessed when considering a charge-off.  We recorded net charge-offs of $892,000 during the six month period ended June 30, 2016, compared to net charge-offs of $3.1 million during the six month period ended June 30, 2015. The decrease in charge-offs in 2016 was primarily due to a single loan relationship which transferred to other real estate owned during the second quarter of 2015 resulting in a significant charge-off in that period. The provision for loan losses associated with this loan was recorded in a prior period.
 
Partial charge-offs of non-performing and impaired loans can significantly reduce the coverage ratio and other credit loss statistics due to the fact that the balance of the allowance for loan losses will be reduced while still carrying the remainder of a non-performing loan balance in the impaired loan category.  The amount of non-performing loans for which partial charge-offs have been recorded amounted to $2.3 million at June 30, 2016 compared to $3.4 million at December 31, 2015.
 
The following table provides additional analysis of partially charged-off loans.
 
 (dollars in thousands)
 
June 30,
2016
   
December 31,
2015
 
Total nonperforming loans
 
$
18,842
   
$
12,622
 
Nonperforming and impaired loans with partial charge-offs
   
2,317
     
3,431
 
                 
Ratio of nonperforming loans with partial charge-offs to total loans
   
0.25
%
   
0.39
%
Ratio of nonperforming loans with partial charge-offs to total nonperforming loans
   
12.30
%
   
27.18
%
Coverage ratio net of nonperforming loans with partial charge-offs
   
378.12
%
   
253.66
%
 
The Company's charge-off policy is reviewed on an annual basis and updated as necessary.  During the six month period ended June 30, 2016, there were no changes made to this policy.
 
Effects of Inflation

The majority of assets and liabilities of a financial institution are monetary in nature. Therefore, a financial institution differs greatly from most commercial and industrial companies that have significant investments in fixed assets or inventories.  Management believes that the most significant impact of inflation on its financial results is through our need and ability to react to changes in interest rates.  Management attempts to maintain an essentially balanced position between rate sensitive assets and liabilities over a one-year time horizon in order to protect net interest income from being affected by wide interest rate fluctuations.
 

55



ITEM 3: QUANTITATIVE AND QUALITATIVE INFORMATION ABOUT MARKET RISK

There has been no material change in the Company's assessment of its sensitivity to market risk since its presentation in the Annual Report on Form 10-K for the fiscal year ended December 31, 2015 filed with the SEC on March 11, 2016.
 
ITEM 4: CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures  

The Company maintains disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and accumulated and communicated to the Company's management, including the Company's principal executive officer and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 The Company's management, with the participation of the principal executive officer and the principal financial officer, conducted an evaluation, as of the end of the period covered by this report, of the effectiveness of the Company's disclosure controls and procedures, as such term is defined in Exchange Act Rule 13a-15(e). Based on this evaluation, the principal executive officer and the principal financial officer have concluded that, as of the end of the period covered by this report, the Company's disclosure controls and procedures, as defined in Rule 13a-15(e), were effective at the reasonable assurance level.
 
Changes in Internal Controls

The principal executive officer and principal financial officer also conducted an evaluation of the Company's internal control over financial reporting ("Internal Control") to determine whether any changes in Internal Control occurred during the quarter ended March 31, 2016 that have materially affected or which are reasonably likely to materially affect Internal Control.  Based on that evaluation, there has been no such change during the quarter ended June 30, 2016.

Limitations on the Effectiveness of Controls

Control systems, no matter how well designed and operated, can provide only reasonable, not an absolute, level of assurance that the objectives of the control system are met.  The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, have been detected. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of the effectiveness of controls to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.



56

 
PART II.   OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

The Company and Republic are from time to time parties (plaintiff or defendant) to lawsuits in the normal course of business. While any litigation involves an element of uncertainty, management is of the opinion that the liability of the Company and Republic, if any, resulting from such actions will not have a material effect on the financial condition or results of operations of the Company and Republic.
 
ITEM 1A. RISK FACTORS

Significant risk factors could adversely affect the Company's business, financial condition and results of operation.  Risk factors discussing these risks can be found in Part I, "Item 1A. Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2015 and Form 10-Q for the quarter ended March 31, 2016.  The risk factors in the Company's Annual Report on Form 10-K have not materially changed. You should carefully consider these risk factors. The risks described in the Company's Form 10-K and Form 10-Q are not the only risks facing the Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

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.

ITEM 5.  OTHER INFORMATION

None.


57

 

ITEM 6.  EXHIBITS

The following Exhibits are filed as part of this report.  (Exhibit numbers correspond to the exhibits required by Item 601 of Regulation S‑K for quarterly reports on Form 10‑Q).

Exhibit
Number
 
 
Description
 
 
Location
         
3.1
 
Amended and Restated Articles of Incorporation of Republic First Bancorp, Inc.
 
Incorporated by reference to Form 8-K filed May 13, 2010
         
3.2
 
Amended and Restated By-Laws of Republic First Bancorp, Inc.
 
 
Incorporated by reference to Form S-1 filed April 23, 2010  (333-166286)
         
31.1
 
Rule 13a-14(a)/15d-14(a) Certification of Chairman and Chief Executive Officer of Republic First Bancorp, Inc.
 
         
31.2
 
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer of Republic First Bancorp, Inc.
 
         
32.1
 
Section 1350 Certification of Harry D. Madonna
 
         
32.2
 
Section 1350 Certification of Frank A. Cavallaro
 
         
101
 
The following materials from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, formatted in XBRL (eXtensible Business Reporting Language); (i) Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015, (ii) Consolidated Statements of Income for the three and six months ended June 30, 2016 and 2015, (iii)  Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2016 and 2015, (iv) Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015, (v) Consolidated Statements of Changes in Shareholders' Equity for the six months ended June 30, 2016 and 2015, and (vi) Notes to Consolidated Financial Statements.
   
         


58

 

SIGNATURES

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


   
REPUBLIC FIRST BANCORP, INC.
     
Date:  August 8, 2016
By:
/s/ Harry D. Madonna
   
Harry D. Madonna
   
Chairman, President and Chief Executive Officer
(principal executive officer)
     
Date:  August 8, 2016
By:
/s/ Frank A. Cavallaro
   
Frank A. Cavallaro
   
Executive Vice President and Chief Financial Officer
(principal financial and accounting officer)
 
 
59