Document
United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2016
OR
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to .
Commission File number 000-50567
MVB Financial Corp.
(Exact name of registrant as specified in its charter)
|
| |
West Virginia (State or other jurisdiction of incorporation or organization) | 20-0034461 (I.R.S. Employer Identification No.) |
301 Virginia Avenue
Fairmont, West Virginia 26554-2777
(Address of principal executive offices)
304-363-4800
(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 has (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [ X ] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [ X ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One):
Large accelerated filer
Accelerated filer [ X ]
Non-accelerated filer
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 ]
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
As of November 3, 2016, the Registrant had 8,083,500 shares of common stock outstanding with a par value of $1.00 per share.
MVB Financial Corp.
Table of Contents
Part I. Financial Information
Item 1. Financial Statements
MVB Financial Corp. and Subsidiary
Consolidated Balance Sheets
(Unaudited) (Dollars in thousands)
|
| | | | | | | |
| September 30, 2016 | | December 31, 2015 |
| (Unaudited) | | (Note 1) |
ASSETS | | | |
Cash and cash equivalents: | | | |
Cash and due from banks | $ | 15,537 |
| | $ | 14,302 |
|
Interest bearing balances with banks | 13,267 |
| | 14,831 |
|
Total cash and cash equivalents | 28,804 |
| | 29,133 |
|
Certificates of deposit with other banks | 7,174 |
| | 13,150 |
|
Investment Securities: | | | |
Securities available-for-sale | 152,171 |
| | 70,256 |
|
Securities held-to-maturity (fair value of $0 for 2016 and $54,470 for 2015) | — |
| | 52,859 |
|
Loans held for sale | 123,109 |
| | 102,623 |
|
Loans: | 1,076,073 |
| | 1,032,170 |
|
Less: Allowance for loan losses | (9,150 | ) | | (8,006 | ) |
Net Loans | 1,066,923 |
| | 1,024,164 |
|
Premises and equipment | 25,440 |
| | 26,275 |
|
Bank owned life insurance | 22,809 |
| | 22,332 |
|
Accrued interest receivable and other assets | 23,685 |
| | 25,204 |
|
Goodwill | 18,480 |
| | 18,480 |
|
TOTAL ASSETS | $ | 1,468,595 |
| | $ | 1,384,476 |
|
| | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |
Deposits: | | | |
Noninterest bearing | $ | 105,799 |
| | $ | 80,423 |
|
Interest bearing | 1,020,991 |
| | 931,891 |
|
Total deposits | 1,126,790 |
| | 1,012,314 |
|
| | | |
Accrued interest payable and other liabilities | 19,600 |
| | 13,291 |
|
Repurchase agreements | 27,192 |
| | 27,437 |
|
FHLB and other borrowings | 136,112 |
| | 183,198 |
|
Subordinated debt | 33,524 |
| | 33,524 |
|
Total liabilities | 1,343,218 |
| | 1,269,764 |
|
| | | |
STOCKHOLDERS’ EQUITY | | | |
Preferred stock, par value $1,000; 20,000 authorized and 9,283 issued in 2016 and 2015, respectively (See Footnote 7) | 16,334 |
| | 16,334 |
|
Common stock, par value $1; 20,000,000 shares authorized; 8,134,577 and 8,112,998 issued; and 8,083,500 and 8,061,921 outstanding in 2016 and 2015, respectively | 8,135 |
| | 8,113 |
|
Additional paid-in capital | 74,653 |
| | 74,228 |
|
Retained earnings | 29,361 |
| | 20,054 |
|
Accumulated other comprehensive loss | (2,022 | ) | | (2,933 | ) |
Treasury Stock, 51,077 shares, at cost | (1,084 | ) | | (1,084 | ) |
Total stockholders’ equity | 125,377 |
| | 114,712 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,468,595 |
| | $ | 1,384,476 |
|
See accompanying notes to unaudited consolidated financial statements.
MVB Financial Corp. and Subsidiary
Consolidated Statements of Income
(Unaudited) (Dollars in thousands except per share data)
|
| | | | | | | | | | | | | | | |
| Nine Months Ended September 30, | | Three Months Ended September 30, |
| 2016 | | 2015 | | 2016 | | 2015 |
INTEREST INCOME | | | | | | | |
Interest and fees on loans | $ | 37,502 |
| | $ | 29,187 |
| | $ | 12,484 |
| | $ | 10,584 |
|
Interest on deposits with other banks | 251 |
| | 198 |
| | 81 |
| | 71 |
|
Interest on investment securities - taxable | 984 |
| | 674 |
| | 342 |
| | 213 |
|
Interest on tax exempt loans and securities | 1,748 |
| | 1,689 |
| | 616 |
| | 548 |
|
Total interest income | 40,485 |
| | 31,748 |
| | 13,523 |
| | 11,416 |
|
| | | | | | | |
INTEREST EXPENSE | | | | | | | |
Interest on deposits | 5,739 |
| | 4,554 |
| | 1,902 |
| | 1,665 |
|
Interest on repurchase agreements | 55 |
| | 62 |
| | 17 |
| | 18 |
|
Interest on FHLB and other borrowings | 861 |
| | 493 |
| | 316 |
| | 159 |
|
Interest on subordinated debt | 1,664 |
| | 1,648 |
| | 559 |
| | 556 |
|
Total interest expense | 8,319 |
| | 6,757 |
| | 2,794 |
| | 2,398 |
|
| | | | | | | |
NET INTEREST INCOME | 32,166 |
| | 24,991 |
| | 10,729 |
| | 9,018 |
|
Provision for loan losses | 2,975 |
| | 1,856 |
| | 1,075 |
| | 636 |
|
Net interest income after provision for loan losses | 29,191 |
| | 23,135 |
| | 9,654 |
| | 8,382 |
|
| | | | | | | |
NONINTEREST INCOME | | | | | | | |
Service charges on deposit accounts | 557 |
| | 471 |
| | 199 |
| | 175 |
|
Income on bank owned life insurance | 477 |
| | 492 |
| | 158 |
| | 160 |
|
Visa debit card and interchange income | 892 |
| | 684 |
| | 291 |
| | 244 |
|
Mortgage fee income | 26,850 |
| | 23,881 |
| | 10,668 |
| | 8,955 |
|
Gain on sale of portfolio loans | 838 |
| | 1,119 |
| | 238 |
| | 319 |
|
Insurance and investment services income | 303 |
| | 276 |
| | 128 |
| | 98 |
|
Gain on sale of securities | 1,082 |
| | 130 |
| | 479 |
| | 4 |
|
Gain on derivatives | 1,433 |
| | 67 |
| | 1 |
| | (2,039 | ) |
Other operating income | 707 |
| | 752 |
| | 364 |
| | 537 |
|
Total noninterest income | 33,139 |
| | 27,872 |
| | 12,526 |
| | 8,453 |
|
| | | | | | | |
NONINTEREST EXPENSES | | | | | | | |
Salary and employee benefits | 34,427 |
| | 27,424 |
| | 12,383 |
| | 9,284 |
|
Occupancy expense | 2,737 |
| | 2,455 |
| | 898 |
| | 833 |
|
Equipment depreciation and maintenance | 1,781 |
| | 1,482 |
| | 635 |
| | 543 |
|
Data processing and communications | 3,815 |
| | 2,866 |
| | 1,434 |
| | 1,047 |
|
Mortgage processing | 2,456 |
| | 2,310 |
| | 802 |
| | 774 |
|
Marketing, contributions and sponsorships | 1,002 |
| | 1,072 |
| | 355 |
| | 391 |
|
Professional fees | 2,293 |
| | 2,196 |
| | 750 |
| | 919 |
|
Printing, postage and supplies | 586 |
| | 552 |
| | 169 |
| | 205 |
|
Insurance, tax and assessment expense | 1,106 |
| | 1,202 |
| | 374 |
| | 393 |
|
Travel, entertainment, dues and subscriptions | 1,212 |
| | 1,147 |
| | 393 |
| | 451 |
|
Other operating expenses | 980 |
| | 477 |
| | 546 |
| | (84 | ) |
Total noninterest expense | 52,395 |
| | 43,183 |
| | 18,739 |
| | 14,756 |
|
Income from continuing operations, before income taxes | 9,935 |
| | 7,824 |
| | 3,441 |
| | 2,079 |
|
Income tax expense - continuing operations | 3,265 |
| | 2,475 |
| | 1,131 |
| | 569 |
|
Net Income from continuing operations | 6,670 |
| | 5,349 |
| | 2,310 |
| | 1,510 |
|
Income from discontinued operations, before income taxes | 6,346 |
| | 108 |
| | — |
| | (167 | ) |
Income tax expense - discontinued operations | 2,411 |
| | 43 |
| | — |
| | (63 | ) |
Net Income from discontinued operations | 3,935 |
| | 65 |
| | — |
| | (104 | ) |
Net Income | $ | 10,605 |
| | $ | 5,414 |
| | $ | 2,310 |
| | $ | 1,406 |
|
Preferred dividends | 814 |
| | 430 |
| | 314 |
| | 145 |
|
Net Income available to common shareholders | $ | 9,791 |
| | $ | 4,984 |
| | $ | 1,996 |
| | $ | 1,261 |
|
| | | | | | | |
Earnings per share from continuing operations - basic | $ | 0.73 |
| | $ | 0.61 |
| | $ | 0.25 |
| | $ | 0.17 |
|
Earnings per share from discontinued operations - basic | $ | 0.49 |
| | $ | 0.01 |
| | $ | — |
| | $ | (0.01 | ) |
Earnings per common shareholder - basic | $ | 1.22 |
| | $ | 0.62 |
| | $ | 0.25 |
| | $ | 0.16 |
|
| | | | | | | |
Earnings per share from continuing operations - diluted | $ | 0.68 |
| | $ | 0.60 |
| | $ | 0.24 |
| | $ | 0.17 |
|
Earnings per share from discontinued operations - diluted | $ | 0.40 |
| | $ | — |
| | $ | — |
| | $ | (0.01 | ) |
Earnings per common shareholder - diluted | $ | 1.08 |
| | $ | 0.60 |
| | $ | 0.24 |
| | $ | 0.16 |
|
| | | | | | | |
Cash dividends declared | $ | 0.06 |
| | $ | 0.06 |
| | $ | 0.02 |
| | $ | 0.02 |
|
Weighted average shares outstanding - basic | 8,073,644 |
| | 7,998,203 |
| | 8,080,690 |
| | 8,023,549 |
|
Weighted average shares outstanding - diluted | 9,935,209 |
| | 9,961,233 |
| | 10,434,344 |
| | 8,176,304 |
|
See accompanying notes to unaudited consolidated financial statements.
MVB Financial Corp. and Subsidiary
Consolidated Statements of Comprehensive Income
(Unaudited) (Dollars in thousands)
|
| | | | | | | | | | | | | | | |
| Nine Months Ended September 30, | | Three Months Ended September 30, |
| 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
Net Income | $ | 10,605 |
| | $ | 5,414 |
| | $ | 2,310 |
| | $ | 1,406 |
|
| | | | | | | |
Other comprehensive income (loss): | | | | | | | |
| | | | | | | |
Unrealized holding gains (losses) during the year | 1,492 |
| | 549 |
| | (728 | ) | | 433 |
|
| | | | | | | |
Unrealized holding gains during the year related to reclassified held-to-maturity securities | 1,825 |
| | — |
| | — |
| | — |
|
| | | | | | | |
Income tax effect | (1,327 | ) | | (220 | ) | | 291 |
| | (174 | ) |
| | | | | | | |
Reclassification adjustment for gain recognized in income | (813 | ) | | (130 | ) | | (479 | ) | | (4 | ) |
| | | | | | | |
Reclassification adjustment for gain recognized in income related to reclassified held-to-maturity securities | (269 | ) | | — |
| | — |
| | — |
|
| | | | | | | |
Income tax effect | 433 |
| | 52 |
| | 192 |
| | 2 |
|
| | | | | | | |
Change in defined benefit pension plan | (717 | ) | | 127 |
| | 100 |
| | (400 | ) |
| | | | | | | |
Income tax effect | 287 |
| | (51 | ) | | (40 | ) | | 160 |
|
| | | | | | | |
Total other comprehensive income | 911 |
| | 327 |
| | (664 | ) | | 17 |
|
| | | | | | | |
Comprehensive income | $ | 11,516 |
| | $ | 5,741 |
| | $ | 1,646 |
| | $ | 1,423 |
|
See accompanying notes to unaudited consolidated financial statements.
MVB Financial Corp. and Subsidiary
Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited) (Dollars in thousands except per share data)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred Stock | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive (Loss) | | Treasury Stock | | Total Stockholders' Equity |
| | | | | | | | | | | | | |
Balance December 31, 2014 | $ | 16,334 |
| | $ | 8,034 |
| | $ | 74,342 |
| | $ | 14,454 |
| | $ | (2,642 | ) | | $ | (1,084 | ) | | $ | 109,438 |
|
| | | | | | | | | | | | | |
Net Income | — |
| | — |
| | — |
| | 5,414 |
| | — |
| | — |
| | 5,414 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 327 |
| | — |
| | 327 |
|
Cash dividends paid ($0.06 per share) | — |
| | — |
| | — |
| | (480 | ) | | — |
| | — |
| | (480 | ) |
Dividends on preferred stock (See Footnote 7) | — |
| | — |
| | — |
| | (430 | ) | | — |
| | — |
| | (430 | ) |
Stock based compensation | — |
| | — |
| | 308 |
| | — |
| | — |
| | — |
| | 308 |
|
Common stock options exercised | — |
| | 79 |
| | (527 | ) | | — |
| | — |
| | — |
| | (448 | ) |
| | | | | | | | | | | | | |
Balance September 30, 2015 | $ | 16,334 |
| | $ | 8,113 |
| | $ | 74,123 |
| | $ | 18,958 |
| | $ | (2,315 | ) | | $ | (1,084 | ) | | $ | 114,129 |
|
| | | | | | | | | | | | | |
Balance December 31, 2015 | $ | 16,334 |
| | $ | 8,113 |
| | $ | 74,228 |
| | $ | 20,054 |
| | $ | (2,933 | ) | | $ | (1,084 | ) | | $ | 114,712 |
|
| | | | | | | | | | | | | |
Net Income | — |
| | — |
| | — |
| | 10,605 |
| | — |
| | — |
| | 10,605 |
|
Other comprehensive income | — |
| | — |
| | — |
| | — |
| | 911 |
| | — |
| | 911 |
|
Cash dividends paid ($0.06 per share) | — |
| | — |
| | — |
| | (484 | ) | | — |
| | — |
| | (484 | ) |
Dividends on preferred stock (See Footnote 7) | — |
| | — |
| | — |
| | (814 | ) | | — |
| | — |
| | (814 | ) |
Stock based compensation | — |
| | — |
| | 415 |
| | — |
| | — |
| | — |
| | 415 |
|
Common stock options exercised | — |
| | 22 |
| | 10 |
| | — |
| | — |
| | — |
| | 32 |
|
| | | | | | | | | | | | | |
Balance September 30, 2016 | $ | 16,334 |
| | $ | 8,135 |
| | $ | 74,653 |
| | $ | 29,361 |
| | $ | (2,022 | ) | | $ | (1,084 | ) | | $ | 125,377 |
|
See accompanying notes to unaudited consolidated financial statements.
MVB Financial Corp. and Subsidiary
Consolidated Statements of Cash Flows
(Unaudited) (Dollars in thousands)
|
| | | | | | | | |
| | Nine months ended |
| | September 30, 2016 | | September 30, 2015 |
OPERATING ACTIVITIES | | | | |
Net Income | | $ | 10,605 |
| | $ | 5,414 |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | | |
| | |
|
Net amortization and accretion of investments | | 689 |
| | 586 |
|
Net amortization of deferred loan fees | | 33 |
| | (110 | ) |
Provision for loan losses | | 2,975 |
| | 1,856 |
|
Depreciation and amortization | | 2,547 |
| | 1,437 |
|
Stock based compensation | | 415 |
| | 308 |
|
Loans originated for sale | | (1,205,986 | ) | | (1,047,432 | ) |
Proceeds of loans sold | | 1,212,350 |
| | 1,067,793 |
|
Mortgage fee income | | (26,850 | ) | | (23,881 | ) |
Gain on sale of securities | | (1,084 | ) | | (130 | ) |
Loss on sale of securities | | 2 |
| | — |
|
Gain on sale of portfolio loans | | (838 | ) | | (1,119 | ) |
Gain on sale of subsidiary | | (6,926 | ) | | — |
|
Income on bank owned life insurance | | (477 | ) | | (492 | ) |
Deferred taxes | | 276 |
| | 118 |
|
Other, net | | 3,741 |
| | 799 |
|
Net cash (used in) provided by operating activities | | (8,528 | ) | | 5,147 |
|
INVESTING ACTIVITIES | | |
| | |
|
Purchases of investment securities available-for-sale | | (95,497 | ) | | (28,212 | ) |
Maturities/paydowns of investment securities available-for-sale | | 13,478 |
| | 15,601 |
|
Maturities/paydowns of investment securities held-to-maturity | | 400 |
| | 865 |
|
Sales of investment securities available-for-sale | | 55,191 |
| | 12,912 |
|
Sale of investment securities held to maturity | | — |
| | 421 |
|
Purchases of premises and equipment | | (1,435 | ) | | (1,648 | ) |
Disposals of premises and equipment from sale of subsidiary | | 581 |
| | — |
|
Net increase in loans | | (44,929 | ) | | (177,798 | ) |
Purchases of restricted bank stock | | (18,064 | ) | | (17,431 | ) |
Redemptions of restricted bank stock | | 19,489 |
| | 16,977 |
|
Proceeds from sale of certificates of deposit with banks | | 6,472 |
| | 248 |
|
Purchase of certificates of deposit with banks | | (496 | ) | | (1,491 | ) |
Proceeds from sale of other real estate owned | | 83 |
| | 1,132 |
|
Branch acquisition, net cash acquired | | — |
| | 48,292 |
|
Proceeds from sale of subsidiary | | 7,047 |
| | — |
|
Net cash used in investing activities | | (57,680 | ) | | (130,132 | ) |
FINANCING ACTIVITIES | | |
| | |
|
Net increase in deposits | | 114,476 |
| | 126,331 |
|
Net decrease in repurchase agreements | | (245 | ) | | (6,111 | ) |
Net change in short-term FHLB borrowings | | (47,016 | ) | | 3,335 |
|
Principal payments on FHLB borrowings | | (70 | ) | | (2,154 | ) |
Common stock options exercised | | 32 |
| | (448 | ) |
Cash dividends paid on common stock | | (484 | ) | | (480 | ) |
Cash dividends paid on preferred stock | | (814 | ) | | (430 | ) |
Net cash provided by financing activities | | 65,879 |
| | 120,043 |
|
(Decrease) in cash and cash equivalents | | (329 | ) | | (4,942 | ) |
Cash and cash equivalents at beginning of period | | 29,133 |
| | 30,077 |
|
Cash and cash equivalents at end of period | | $ | 28,804 |
| | $ | 25,135 |
|
Supplemental disclosure of cash flow information: | | |
| | |
|
Loans transferred to other real estate owned | | $ | 127 |
| | $ | 174 |
|
Cashless stock options exercised | | $ | 16 |
| | $ | 1,180 |
|
Cash payments for: | | |
| | |
|
Interest on deposits, repurchase agreements and borrowings | | $ | 8,084 |
| | $ | 8,278 |
|
Income taxes | | $ | 4,382 |
| | $ | 2,400 |
|
See accompanying notes to unaudited consolidated financial statements.
MVB Financial Corp. and Subsidiary
Notes to Consolidated Financial Statements
Note 1 – Basis of Presentation
These consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with instructions to Form 10‑Q. Accordingly, they do not include all the information and footnotes required by GAAP for annual year-end financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and are of a normal, recurring nature. The consolidated balance sheet as of December 31, 2015 has been derived from audited financial statements included in the Company’s 2015 filing on Form 10-K. Operating results for the nine and three months ended September 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.
The accounting and reporting policies of MVB Financial Corp. (“the Company” or “MVB”) and its subsidiary (“Subsidiary”), MVB Bank, Inc. (the “Bank”), the Bank’s subsidiaries Potomac Mortgage Group, Inc., which does business as MVB Mortgage (“MVB Mortgage”) and MVB Insurance, LLC ("MVB Insurance"), conform to accounting principles generally accepted in the United States and practices in the banking industry. The preparation of the financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Estimates, such as the allowance for loan losses, are based upon known facts and circumstances. Estimates are revised by management in the period such facts and circumstances change. Actual results could differ from those estimates. All significant inter-company accounts and transactions have been eliminated in consolidation.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the company’s December 31, 2015, Form 10-K filed with the Securities and Exchange Commission.
In certain instances, amounts reported in prior periods’ consolidated financial statements have been reclassified to conform to the current presentation. Specifically, a portion of the prior periods’ interest income and interest expense was classified as gain on loans held for sale and has been reclassified in the current presentation.
All financial information is reported on a continuing operations basis, unless otherwise noted. See Note 12 to the consolidated financial statements for a discussion regarding discontinued operations.
Information is presented in these notes with dollars expressed in thousands, unless otherwise noted or specified.
Note 2 – Recent Accounting Pronouncements
In August 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The ASU provides guidance on the following eight specific cash flow issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (COLIs) (including bank-owned life insurance policies (BOLIs)); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. For public companies, this update will be effective for fiscal years beginning after December 15, 2017, including all interim periods within those fiscal years. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
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 that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. This is in contrast to existing guidance whereby credit losses generally are not recognized until they are incurred. For public companies, this update will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”), which is intended to simplify several aspects of the accounting for share-
based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early application is permitted. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606), Principal versus Agent Considerations (Reporting Revenue versus Net) (“ASU 2016-08”), which clarifies the implementation guidance on principal versus agent considerations in the new revenue recognition standard. ASU 2016-08 clarifies how an entity should identify the unit of accounting (i.e. the specified good or service) for the principal versus agent evaluation and how it should apply the control principle to certain types of arrangements. The amendments in ASU 2016-08 affect the guidance in ASU 2014-09, Revenue from Contracts with Customers (Topic 606), and have similar effective dates and transition requirements (i.e., effective for annual reporting periods beginning after December 15, 2017, including interim reporting periods therein). The Company is currently evaluating the impact of adopting the new revenue recognition guidance on its consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”). The FASB issued this ASU to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet by lessees for those leases classified as operating leases under current U.S. GAAP and disclosing key information about leasing arrangements. The amendments in this ASU are effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2018. Early application of this ASU is permitted for all entities. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.
In January 2016, the FASB issued ASU 2016-01, Accounting for Financial Instruments – Overall: Classification and Measurement (Subtopic 825-10) (“ASU 2016-01”). Amendments within ASU 2016-01 that relate to non-public entities have been excluded from this presentation. The amendments in this ASU 2016-01 address the following: 1) require equity investments to be measured at fair value with changes in fair value recognized in net income; 2) simplify the impairment assessment of equity investments without readily-determinable fair values by requiring a qualitative assessment to identify impairment; 3) eliminate the requirement to disclose the method(s) 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) require entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; 5) require separate presentation in other comprehensive income for the portion of the total change in the 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) require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and 7) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity's other deferred tax assets. The amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. The Company is currently evaluating the provisions of this amendment to determine the potential impact the new standard will have on the Company's consolidated financial statements as it relates to accounting for financial instruments.
In September 2015, the FASB issued ASU 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments (“ASU 2015-16”). The amendments in ASU 2015-16 require that an acquirer recognize adjustments to estimated amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the estimated amounts, calculated as if the accounting had been completed at the acquisition date. The amendments also require 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 estimated amounts had been recognized as of the acquisition date. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date with earlier application permitted for financial statements that have not been issued. As such, the adoption of ASU 2015-15 did not have a material impact on the Company’s consolidated financial statements.
In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-2”). The amendments modify the evaluation reporting organizations must perform to determine if certain legal entities should be consolidated as VIEs. Specifically, the amendments: (1) Modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”) or voting interest entities; (2) Eliminate the presumption that a general partner should consolidate a limited partnership; (3) Affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) Provide a scope exception from consolidation guidance
for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds. ASU 2015-02 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company has evaluated the provisions of ASU 2015-02 and determined the new standard has no impact on the Company's consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-9”). These amendments affect any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards (e.g. insurance contracts or lease contracts). This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance, and creates a Topic 606, Revenue from Contracts with Customers. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. This ASU will be effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is not permitted. The ASU allows for either full retrospective or modified retrospective adoption. We are evaluating the transition method that will be elected and the potential effects of the adoption of the ASU on our consolidated financial statements.
Note 3 – Investments
Prior to the final determination of Basel III, investments were recorded as held-to-maturity due to the uncertainty of the capital treatment of available-for-sale investments. Upon the issuance of the final ruling, the Company opted out of the Other Comprehensive Income treatment of available-for-sale investments permitted under Basel III. Due to the change in capital treatment under the final ruling of Basel III, the Company’s purpose of recording investments as held-to-maturity changed; therefore, during the period ended March 31, 2016, the Company reclassified $52.4 million, with unrealized holding gains of $1.8 million, of the remaining held-to-maturity investments into available-for-sale investments.
There were no investment securities held-to-maturity at September 30, 2016.
Amortized cost and fair values of investment securities held-to-maturity at December 31, 2015, including gross unrealized gains and losses, are summarized as follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amortized Cost | | Unrealized Gain | | Unrealized Loss | | Fair Value |
Municipal securities | | $ | 52,859 |
| | $ | 1,699 |
| | $ | (88 | ) | | $ | 54,470 |
|
Total investment securities held–to-maturity | | $ | 52,859 |
| | $ | 1,699 |
| | $ | (88 | ) | | $ | 54,470 |
|
Amortized cost and fair values of investment securities available-for-sale at September 30, 2016 are summarized as follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amortized Cost | | Unrealized Gain | | Unrealized Loss | | Fair Value |
U.S. Agency securities | | $ | 19,931 |
| | $ | 5 |
| | $ | (92 | ) | | $ | 19,844 |
|
U.S. Sponsored Mortgage-backed securities | | 55,786 |
| | 188 |
| | (310 | ) | | 55,664 |
|
Municipal securities | | 67,876 |
| | 1,799 |
| | (125 | ) | | 69,550 |
|
Total debt securities | | 143,593 |
| | 1,992 |
| | (527 | ) | | 145,058 |
|
Equity and other securities | | 6,948 |
| | 165 |
| | — |
| | 7,113 |
|
Total investment securities available-for-sale | | $ | 150,541 |
| | $ | 2,157 |
| | $ | (527 | ) | | $ | 152,171 |
|
Amortized cost and fair values of investment securities available-for-sale at December 31, 2015 are summarized as follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amortized Cost | | Unrealized Gain | | Unrealized Loss | | Fair Value |
U.S. Agency securities | | $ | 29,532 |
| | $ | — |
| | $ | (181 | ) | | $ | 29,351 |
|
U.S. Sponsored Mortgage-backed securities | | 34,246 |
| | 1 |
| | (533 | ) | | 33,714 |
|
Municipal securities | | 1,775 |
| | 23 |
| | — |
| | 1,798 |
|
Total debt securities | | 65,553 |
| | 24 |
| | (714 | ) | | 64,863 |
|
Equity and other securities | | 5,309 |
| | 95 |
| | (11 | ) | | 5,393 |
|
Total investment securities available-for-sale | | $ | 70,862 |
| | $ | 119 |
| | $ | (725 | ) | | $ | 70,256 |
|
The following tables summarize amortized cost and fair values of debt securities by maturity at September 30, 2016:
|
| | | | | | | |
| Available for sale |
(Dollars in thousands) | Amortized Cost | | Fair Value |
Within one year | $ | 1,287 |
| | $ | 1,294 |
|
After one year, but within five | 5,278 |
| | 5,416 |
|
After five years, but within ten | 15,473 |
| | 15,754 |
|
After ten years | 121,555 |
| | 122,594 |
|
Total | $ | 143,593 |
| | $ | 145,058 |
|
Investment securities with a carrying value of $97.5 million at September 30, 2016, were pledged to secure public funds, repurchase agreements and potential borrowings at the Federal Reserve discount window.
The Company's investment portfolio includes securities that are in an unrealized loss position as of September 30, 2016, the details of which are included in the following table. Although these securities, if sold at September 30, 2016 would result in a pretax loss of $527 thousand the Company has no intent to sell the applicable securities at such fair values, and maintains the Company has the ability to hold these securities until all principal has been recovered. It is not more likely than not the Company would sell any securities at a loss for liquidity purposes. Declines in the fair values of these securities can be traced to general market conditions which reflect the prospect for the economy as a whole. When determining other-than-temporary impairment on securities, the Company considers such factors as adverse conditions specifically related to a certain security or to specific conditions in an industry or geographic area, the time frame securities have been in an unrealized loss position, the Company’s ability to hold the security for a period of time sufficient to allow for anticipated recovery in value, whether or not the security has been downgraded by a rating agency, and whether or not the financial condition of the security issuer has severely deteriorated. As of September 30, 2016, the Company considers all securities with unrealized loss positions to be temporarily impaired, and consequently, does not believe the Company will sustain any material realized losses as a result of the current temporary decline in market value.
The following table discloses investments in an unrealized loss position at September 30, 2016:
|
| | | | | | | | | | | | | | | | |
Description and number of positions | | Less than 12 months | | 12 months or more |
(Dollars in thousands) | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
U.S. Agency securities (9) | | $ | 10,990 |
| | $ | (92 | ) | | $ | — |
| | $ | — |
|
U.S. Sponsored Mortgage-backed securities (17) | | 13,130 |
| | (62 | ) | | 17,733 |
| | (248 | ) |
Municipal securities (23) | | 11,042 |
| | (125 | ) | | — |
| | — |
|
Equity and other securities (0) | | — |
| | — |
| | — |
| | — |
|
| | $ | 35,162 |
| | $ | (279 | ) | | $ | 17,733 |
| | $ | (248 | ) |
The following table discloses investments in an unrealized loss position at December 31, 2015:
|
| | | | | | | | | | | | | | | | |
Description and number of positions | | Less than 12 months | | 12 months or more |
(Dollars in thousands) | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
U.S. Agency securities (9) | | $ | 28,351 |
| | $ | (181 | ) | | $ | — |
| | $ | — |
|
U.S. Sponsored Mortgage-backed securities (19) | | 20,647 |
| | (233 | ) | | 11,862 |
| | (300 | ) |
Municipal securities (22) | | 3,827 |
| | (32 | ) | | 5,559 |
| | (56 | ) |
Equity and other securities (1) | | 2,489 |
| | (11 | ) | | — |
| | — |
|
| | $ | 55,314 |
| | $ | (457 | ) | | $ | 17,421 |
| | $ | (356 | ) |
For the three month period ended September 30, 2016 and 2015, the Company sold investments available-for-sale of $15.7 million and $1.4 million, respectively, resulting in gross gains of $479 thousand and $4 thousand, respectively, and gross losses of $0 and $0, respectively.
For the nine month period ended September 30, 2016 and 2015, the Company sold investments available-for-sale of $55.2 million and $12.9 million, respectively, resulting in gross gains of $1.1 million and $125 thousand, respectively, and gross losses of $2 thousand and $0, respectively.
The Company sold no held-to-maturity investments during the three month period ended September 30, 2016 and sold investments held-to maturity of $421 thousand, resulting in gross gains of $5 thousand and no gross losses, during the three month period ended September 30, 2015. The held-to-maturity investment was sold due to a credit downgrade.
Note 4 – Loans and Allowance for Loan Losses
All loan origination fees and direct loan origination costs are deferred and recognized over the life of the loan. As of September 30, 2016 and 2015, net deferred fees of $796 thousand and $1.2 million, respectively, were included in the carrying value of loans.
An allowance for loan losses (“ALL”) is maintained to absorb losses from the loan portfolio. The ALL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of non-performing loans.
The Bank’s methodology for determining the ALL is based on the requirements of ASC Section 310-10-35 for loans individually evaluated for impairment (discussed above) and ASC Subtopic 450-20 for loans collectively evaluated for impairment, as well as the Interagency Policy Statements on the Allowance for Loan and Lease Losses and other bank regulatory guidance. The total of the two components represents the Bank’s ALL.
Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate. For general allowances, historical loss trends are used in the estimation of losses in the current portfolio. These historical loss amounts are modified by qualified factors.
The segments as presented in this note, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis. Company and Bank management tracks the historical net charge-off activity at the call code level. A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. All pools currently utilize a rolling 12 quarters.
“Pass” rated credits are segregated from “Criticized” credits for the application of qualitative factors. Loans in the criticized pools, which possess certain qualities or characteristics that may lead to collection and loss issues, are closely monitored by management and subject to additional qualitative factors.
Company and Bank management have identified a number of additional qualitative factors which it uses to supplement the historical charge-off factor because these factors are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience. The additional factors that are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources are: national and local economic trends and conditions; levels of and trends in delinquency rates and non-accrual loans; trends in volume and terms of loans; effects of changes in lending policies; experience, ability, and depth of lending staff; value of underlying collateral; and concentrations of credit from a loan type, industry and/or geographic standpoint. The combination of historical charge-off and qualitative factors are then weighted for each risk grade. These weightings are determined internally based upon the likelihood of loss as a loan risk grading deteriorates.
To estimate the liability for off-balance sheet credit exposures, Bank management analyzed the portfolios of letters of credit, non-revolving lines of credit, and revolving lines of credit, and based its calculation on the expectation of future advances of each loan category. Letters of credit were determined to be highly unlikely to advance since they are generally in place only to ensure various forms of performance of the borrowers. In the Bank’s history, there have been no letters of credit drawn upon. In addition, many of the letters of credit are cash secured and do not warrant an allocation. Non-revolving lines of credit were determined to be highly likely to advance as these are typically construction lines. Meanwhile, the likelihood of revolving lines of credit advancing varies with each individual borrower. Therefore, the future usage of each line was estimated based on the average line utilization of the revolving line of credit portfolio as a whole.
Once the estimated future advances were calculated, an allocation rate, which was derived from the Bank’s historical losses and qualitative environmental factors, was applied in the similar manner as those used for the allowance for loan loss calculation. The resulting estimated loss allocations were totaled to determine the liability for unfunded commitments related to these loans. The liability for unfunded commitments was $224 thousand and $194 thousand respectively as of September 30, 2016 and 2015.
Bank management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.
The allowance for loan losses is based on estimates, and actual losses will vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.
The following tables summarize the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of September 30, 2016:
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Home Equity | | Consumer | | Total |
ALL balance June 30, 2016 | | $ | 6,956 |
| | $ | 1,011 |
| | $ | 758 |
| | $ | 366 |
| | $ | 9,091 |
|
Charge-offs | | (768 | ) | | — |
| | — |
| | (250 | ) | | (1,018 | ) |
Recoveries | | 1 |
| | 1 |
| | — |
| | — |
| | 2 |
|
Provision | | 967 |
| | 11 |
| | 2 |
| | 95 |
| | 1,075 |
|
ALL balance September 30, 2016 | | $ | 7,156 |
| | $ | 1,023 |
| | $ | 760 |
| | $ | 211 |
| | $ | 9,150 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Home Equity | | Consumer | | Total |
ALL balance December 31, 2015 | | $ | 6,066 |
| | $ | 1,095 |
| | $ | 715 |
| | $ | 130 |
| | $ | 8,006 |
|
Charge-offs | | (1,448 | ) | | (124 | ) | | — |
| | (272 | ) | | (1,844 | ) |
Recoveries | | 3 |
| | 2 |
| | 7 |
| | 1 |
| | 13 |
|
Provision | | 2,535 |
| | 50 |
| | 38 |
| | 352 |
| | 2,975 |
|
ALL balance September 30, 2016 | | $ | 7,156 |
| | $ | 1,023 |
| | $ | 760 |
| | $ | 211 |
| | $ | 9,150 |
|
Individually evaluated for impairment | | $ | 1,288 |
| | $ | 38 |
| | $ | — |
| | $ | 20 |
| | $ | 1,346 |
|
Collectively evaluated for impairment | | $ | 5,868 |
| | $ | 985 |
| | $ | 760 |
| | $ | 191 |
| | $ | 7,804 |
|
The following table summarizes the primary segments of the Company loan portfolio as of September 30, 2016:
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Home Equity | | Consumer | | Total |
Individually evaluated for impairment | | $ | 10,922 |
| | $ | 673 |
| | $ | 51 |
| | $ | 141 |
| | $ | 11,787 |
|
Collectively evaluated for impairment | | 739,122 |
| | 242,814 |
| | 67,788 |
| | 14,562 |
| | 1,064,286 |
|
Total Loans | | $ | 750,044 |
| | $ | 243,487 |
| | $ | 67,839 |
| | $ | 14,703 |
| | $ | 1,076,073 |
|
The following tables summarize the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of September 30, 2015:
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Home Equity | | Consumer | | Total |
ALL balance June 30, 2015 | | $ | 5,201 |
| | $ | 1,018 |
| | $ | 632 |
| | $ | 196 |
| | $ | 7,047 |
|
Charge-offs | | (299 | ) | | — |
| | — |
| | (5 | ) | | (304 | ) |
Recoveries | | — |
| | — |
| | — |
| | 9 |
| | 9 |
|
Provision | | 515 |
| | 101 |
| | 78 |
| | (58 | ) | | 636 |
|
ALL balance September 30, 2015 | | $ | 5,417 |
| | $ | 1,119 |
| | $ | 710 |
| | $ | 142 |
| | $ | 7,388 |
|
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Home Equity | | Consumer | | Total |
ALL balance December 31, 2014 | | $ | 4,363 |
| | $ | 962 |
| | $ | 691 |
| | $ | 207 |
| | $ | 6,223 |
|
Charge-offs | | (708 | ) | | (14 | ) | | — |
| | (5 | ) | | (727 | ) |
Recoveries | | 21 |
| | 1 |
| | 1 |
| | 13 |
| | 36 |
|
Provision | | 1,741 |
| | 170 |
| | 18 |
| | (73 | ) | | 1,856 |
|
ALL balance September 30, 2015 | | $ | 5,417 |
| | $ | 1,119 |
| | $ | 710 |
| | $ | 142 |
| | $ | 7,388 |
|
Individually evaluated for impairment | | $ | 595 |
| | $ | 301 |
| | $ | 28 |
| | $ | 6 |
| | $ | 930 |
|
Collectively evaluated for impairment | | $ | 4,822 |
| | $ | 818 |
| | $ | 682 |
| | $ | 136 |
| | $ | 6,458 |
|
The following table summarizes the primary segments of the Company loan portfolio as of September 30, 2015:
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Residential | | Equity | | Consumer | | Total |
Individually evaluated for impairment | | $ | 12,036 |
| | $ | 849 |
| | $ | 28 |
| | $ | 6 |
| | $ | 12,919 |
|
Collectively evaluated for impairment | | 687,623 |
| | 210,997 |
| | 65,617 |
| | 17,677 |
| | 981,914 |
|
Total Loans | | $ | 699,659 |
| | $ | 211,846 |
| | $ | 65,645 |
| | $ | 17,683 |
| | $ | 994,833 |
|
Loans are considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in evaluating impairment include current risk grade payment status and the probability of collecting scheduled principal and interest payments when due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. The Company also separately evaluates individual consumer loans for impairment. The Chief Credit Officer identifies these loans individually by monitoring the delinquency status of the Bank’s portfolio. Once identified, the Bank’s ongoing communications with the borrower allow Management to evaluate the significance of the payment delays and the circumstances surrounding the loan and the borrower.
Once the determination has been made that a loan is impaired, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods: (a) the present value of expected future cash flows discounted at the loan’s effective interest rate; (b) the loan’s observable market price; or (c) the fair value of the collateral less selling costs. The method is selected on a loan-by-loan basis, with management primarily utilizing the fair value of collateral method. The evaluation of the need and amount of a specific allocation of the allowance and whether a loan can be removed from impairment status is made on a quarterly basis.
During December 2013, the Bank purchased $74.3 million in performing commercial real estate secured loans in the northern Virginia area. At the time of acquisition, none of these loans were considered impaired. They were acquired at a premium of roughly 1.024 or $1.8 million, which is being amortized in accordance with ASC 310-20. These loans are collectively evaluated for impairment under ASC 450. The loans continue to be individually monitored for payoff activity, and any necessary adjustments to the premium are made accordingly. As of September 30, 2016 and December 31, 2015, these balances totaled $25.8 million and $46.8 million, respectively. Of the $48.5 million decrease since originally purchased, MVB refinanced $19.6 million, sold participations totaling $7.5 million and sold $9.7 million back to the institution from which the loans were originally purchased in December 2013. The remainder of the decrease was the result of principal paydowns. The weighted average yield on the remaining portfolio is 5.91%.
The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of September 30, 2016 and December 31, 2015 (Dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| | Impaired Loans with Specific Allowance | | Impaired Loans with No Specific Allowance | | Total Impaired Loans |
September 30, 2016 | | Recorded Investment | | Related Allowance | | Recorded Investment | | Recorded Investment | | Unpaid Principal Balance |
Commercial | | | | | | | | | | |
Commercial Business | | $ | — |
| | $ | — |
| | $ | 3,756 |
| | $ | 3,756 |
| | $ | 4,521 |
|
Commercial Real Estate | | 3,712 |
| | 1,154 |
| | 384 |
| | 4,096 |
| | 4,719 |
|
Acquisition & Development | | 535 |
| | 134 |
| | 2,535 |
| | 3,070 |
| | 4,547 |
|
Total Commercial | | 4,247 |
| | 1,288 |
| | 6,675 |
| | 10,922 |
| | 13,787 |
|
Residential | | 480 |
| | 38 |
| | 193 |
| | 673 |
| | 678 |
|
Home Equity | | — |
| | — |
| | 51 |
| | 51 |
| | 51 |
|
Consumer | | 20 |
| | 20 |
| | 121 |
| | 141 |
| | 388 |
|
Total impaired loans | | $ | 4,747 |
| | $ | 1,346 |
| | $ | 7,040 |
| | $ | 11,787 |
| | $ | 14,904 |
|
| | | | | | | | | | |
December 31, 2015 | | | | | | | | | | |
Commercial | | | | | | | | | | |
Commercial Business | | $ | 574 |
| | $ | 4 |
| | $ | 3,260 |
| | $ | 3,834 |
| | $ | 3,834 |
|
Commercial Real Estate | | 7,587 |
| | 513 |
| | — |
| | 7,587 |
| | 7,587 |
|
Acquisition & Development | | 1,800 |
| | 191 |
| | 956 |
| | 2,756 |
| | 4,131 |
|
Total Commercial | | 9,961 |
| | 708 |
| | 4,216 |
| | 14,177 |
| | 15,552 |
|
Residential | | 1,045 |
| | 276 |
| | 22 |
| | 1,067 |
| | 1,067 |
|
Home Equity | | 28 |
| | 28 |
| | — |
| | 28 |
| | 28 |
|
Consumer | | 103 |
| | 1 |
| | — |
| | 103 |
| | 103 |
|
Total impaired loans | | $ | 11,137 |
| | $ | 1,013 |
| | $ | 4,238 |
| | $ | 15,375 |
| | $ | 16,750 |
|
Impaired loans have decreased by $3.6 million, or 23% during the first nine months of 2016, primarily the result of the net impact of four commercial loans. A $5.0 million loan to finance commercial real estate property in the Northern Virginia market, which had as primary tenants, government contractors that have vacated the premises as a result of losing significant contracts with the United States government, was purchased from another financial institution in late 2013. In the first quarter of 2016, this $5.0 million loan was repurchased by the selling financial institution thereby decreasing total impaired loans by $5.0 million. In contrast, a $1.8 million commercial real estate loan (net of a $619 thousand participation) was identified as impaired in the first quarter of 2016 as a result of an extended stabilization and interest only period, as well as a lack of project specific cash flows. A charge-off of $535 thousand was incurred on this loan in the second quarter of 2016. The remaining two loans that caused the most significant change to total impaired loans in 2016, which are related commercial loans within a single relationship, totaled $1.0 million and were identified as impaired in the second quarter of 2016 as a result of a decline in the coal industry. In the third quarter of 2016, these two loans, along with a third related loan that was previous impaired, required orderly liquidation of the related collateral, resulting in $435 thousand in principal curtailment and a total of partial charge offs in the amount of $679 thousand. The net effect of these three significant impairment items was $4.0 million. The remaining $400 thousand of the decrease in impaired loans since December 31, 2015 was the net effect of multiple other factors, including the identification of ten impaired commercial loans with a total balance of $855 thousand, the identification of two impaired installment loans with a total balance of $368 thousand, the identification of one impaired home equity line of credit with a balance of $23 thousand, a total of $630 thousand in partial charge-offs related to these various loans, the foreclosure upon a $127 thousand impaired residential real estate loan, and normal loan amortization.
The following tables present the average recorded investment in impaired loans and related interest income recognized for the periods indicated (Dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2016 | | Three Months Ended September 30, 2016 |
| Average Investment in Impaired Loans | | Interest Income Recognized on Accrual Basis | | Interest Income Recognized on Cash Basis | | Average Investment in Impaired Loans | | Interest Income Recognized on Accrual Basis | | Interest Income Recognized on Cash Basis |
Commercial | | | | | | | | | | | |
Commercial Business | $ | 4,296 |
| | $ | 116 |
| | $ | 104 |
| | $ | 4,730 |
| | $ | 39 |
| | $ | 40 |
|
Commercial Real Estate | 5,008 |
| | 84 |
| | 75 |
| | 6,864 |
| | 28 |
| | 25 |
|
Acquisition & Development | 1,927 |
| | 7 |
| | 9 |
| | 2,958 |
| | 2 |
| | 3 |
|
Total Commercial | 11,231 |
| | 207 |
| | 188 |
| | 14,552 |
| | 69 |
| | 68 |
|
Residential | 885 |
| | 15 |
| | 22 |
| | 731 |
| | 5 |
| | 8 |
|
Home Equity | 30 |
| | 1 |
| | 1 |
| | 35 |
| | — |
| | — |
|
Consumer | 284 |
| | — |
| | — |
| | 286 |
| | — |
| | — |
|
Total | $ | 12,430 |
| | $ | 223 |
| | $ | 211 |
| | $ | 15,604 |
| | $ | 74 |
| | $ | 76 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2015 | | Three Months Ended September 30, 2015 |
| Average Investment in Impaired Loans | | Interest Income Recognized on Accrual Basis | | Interest Income Recognized on Cash Basis | | Average Investment in Impaired Loans | | Interest Income Recognized on Accrual Basis | | Interest Income Recognized on Cash Basis |
Commercial | | | | | | | | | | | |
Commercial Business | $ | 3,228 |
| | $ | 117 |
| | $ | 114 |
| | $ | 2,945 |
| | $ | 39 |
| | $ | 39 |
|
Commercial Real Estate | 6,533 |
| | 44 |
| | 37 |
| | 6,525 |
| | 15 |
| | 12 |
|
Acquisition & Development | 3,210 |
| | 7 |
| | 7 |
| | 2,957 |
| | 2 |
| | 2 |
|
Total Commercial | 12,971 |
| | 168 |
| | 158 |
| | 12,427 |
| | 56 |
| | 53 |
|
Residential | 935 |
| | 15 |
| | 11 |
| | 909 |
| | 5 |
| | 7 |
|
Home Equity | 28 |
| | 1 |
| | 1 |
| | 28 |
| | — |
| | — |
|
Consumer | 1 |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Total | $ | 13,935 |
| | $ | 184 |
| | $ | 170 |
| | $ | 13,365 |
| | $ | 61 |
| | $ | 60 |
|
As of September 30, 2016, the Bank held two foreclosed residential real estate properties representing $158 thousand, or 66%, of the total balance of other real estate owned. There are five additional consumer mortgage loans collateralized by residential real estate properties in the process of foreclosure. The total recorded investment in these loans was $529 thousand as of September 30, 2016.
Bank management uses a nine point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. Any portion of a loan that has been or is expected to be charged off is placed in the Loss category.
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as past due status, bankruptcy,
repossession, or death occurs to raise awareness of a possible credit event. The Bank’s Chief Credit Officer is responsible for the timely and accurate risk rating of the loans in the portfolio at origination and on an ongoing basis. The Credit Department ensures that a review of all commercial relationships of one million dollars or greater is performed annually.
Review of the appropriate risk grade is included in both the internal and external loan review process, and on an ongoing basis. The Bank has an experienced Credit Department that continually reviews and assesses loans within the portfolio. The Bank engages an external consultant to conduct independent loan reviews on at least an annual basis. Generally, the external consultant reviews larger commercial relationships or criticized relationships. The Bank’s Credit Department compiles detailed reviews, including plans for resolution, on loans classified as Substandard on a quarterly basis. Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance.
The following table represents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of September 30, 2016 and December 31, 2015 (Dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
September 30, 2016 | | Pass | | Special Mention | | Substandard | | Doubtful | | Total |
Commercial | | | | | | | | | | |
Commercial Business | | $ | 327,404 |
| | $ | 3,170 |
| | $ | 7,242 |
| | $ | 488 |
| | $ | 338,304 |
|
Commercial Real Estate | | 290,791 |
| | 5,014 |
| | 4,809 |
| | 1,447 |
| | 302,061 |
|
Acquisition & Development | | 103,633 |
| | 2,976 |
| | 1,527 |
| | 1,543 |
| | 109,679 |
|
Total Commercial | | 721,828 |
| | 11,160 |
| | 13,578 |
| | 3,478 |
| | 750,044 |
|
Residential | | 241,028 |
| | 1,476 | |