Companies:
10,785
total market cap:
A$193.319 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
First Internet Bancorp
INBK
#8680
Rank
A$0.25 B
Marketcap
๐บ๐ธ
United States
Country
A$29.50
Share price
1.09%
Change (1 day)
-30.55%
Change (1 year)
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
First Internet Bancorp
Quarterly Reports (10-Q)
Financial Year FY2016 Q2
First Internet Bancorp - 10-Q quarterly report FY2016 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
þ
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
001-35750
First Internet Bancorp
(Exact Name of Registrant as Specified in Its Charter)
Indiana
20-3489991
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
11201 USA Parkway
Fishers, IN
46037
(Address of Principal Executive Offices)
(Zip Code)
(317) 532-7900
(Registrant’s Telephone Number, Including Area Code)
(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
þ
No
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files). Yes
þ
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 (as defined in Rule 12b-2 of the Exchange Act).
Large Accelerated Filer
¨
Accelerated Filer
þ
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
þ
As of
July 29, 2016
, the registrant had
5,533,050
shares of common stock issued and outstanding.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the federal securities laws. These statements are not historical facts, rather statements based on the current expectations of First Internet Bancorp and its consolidated subsidiaries (“we,” “our,” “us” or the “Company”) regarding its business strategies, intended results and future performance. Forward-looking statements are generally preceded by terms such as “expects,” “believes,” “anticipates,” “intends,” “plan,” and similar expressions. Such statements are subject to certain risks and uncertainties including: general economic conditions, whether national or regional, and conditions in the lending markets in which we participate that may have an adverse effect on the demand for our loans and other products; our credit quality and related levels of nonperforming assets and loan losses, and the value and salability of the real estate that we own or that is the collateral for our loans; failures of or interruptions in the communication and information systems on which we rely to conduct our business that could reduce our revenues, increase our costs or lead to disruptions in our business; our plans to grow our commercial real estate and commercial and industrial loan portfolios which may carry greater risks of non-payment or other unfavorable consequences; our dependence on capital distributions from First Internet Bank of Indiana (the “Bank”); results of examinations of us by our regulators, including the possibility that our regulators may, among other things, require us to increase our allowance for loan losses or to write-down assets; changing bank regulatory conditions, policies or programs, whether arising as new legislation or regulatory initiatives, that could lead to restrictions on activities of banks generally, or the Bank in particular; more restrictive regulatory capital requirements; increased costs, including deposit insurance premiums; regulation or prohibition of certain income producing activities or changes in the secondary market for loans and other products; changes in market rates and prices that may adversely impact the value of securities, loans, deposits and other financial instruments and the interest rate sensitivity of our balance sheet; our liquidity requirements being adversely affected by changes in our assets and liabilities; the effect of legislative or regulatory developments, including changes in laws concerning taxes, banking, securities, insurance and other aspects of the financial services industry; competitive factors among financial services organizations, including product and pricing pressures and our ability to attract, develop and retain qualified banking professionals; the growth and profitability of noninterest or fee income being less than expected; the loss of any key members of senior management; the effect of changes in accounting policies and practices, as may be adopted by the Financial Accounting Standards Board, the Securities and Exchange Commission (the “SEC”), the Public Company Accounting Oversight Board and other regulatory agencies; and the effect of fiscal and governmental policies of the United States federal government. Additional factors that may affect our results include those discussed in our most recent Annual Report on Form 10-K under the heading “Risk Factors” and in other reports filed with the SEC. We caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The factors listed above could affect our financial performance and could cause our actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.
Except as required by law, we do not undertake, and specifically disclaim any obligation, to publicly release the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.
(
i
)
PART I
ITEM 1.
FINANCIAL STATEMENTS
First Internet Bancorp
Condensed Consolidated Balance Sheets
(Amounts in thousands except share data)
June 30,
2016
December 31,
2015
(Unaudited)
Assets
Cash and due from banks
$
1,868
$
1,063
Interest-bearing demand deposits
68,140
24,089
Total cash and cash equivalents
70,008
25,152
Interest-bearing time deposits
250
1,000
Securities available-for-sale, at fair value (amortized cost of $430,070 and $215,576 in 2016 and 2015, respectively)
433,806
213,698
Loans held-for-sale (includes $38,128 and $24,065 at fair value in 2016 and 2015, respectively)
44,503
36,518
Loans
1,111,622
953,859
Allowance for loan losses
(10,016
)
(8,351
)
Net loans
1,101,606
945,508
Accrued interest receivable
5,508
4,105
Federal Home Loan Bank of Indianapolis stock
8,595
8,595
Cash surrender value of bank-owned life insurance
12,932
12,727
Premises and equipment, net
9,267
8,521
Goodwill
4,687
4,687
Other real estate owned
4,488
4,488
Accrued income and other assets
6,818
4,871
Total assets
$
1,702,468
$
1,269,870
Liabilities and Shareholders’ Equity
Liabilities
Noninterest-bearing deposits
$
28,066
$
23,700
Interest-bearing deposits
1,360,867
932,354
Total deposits
1,388,933
956,054
Advances from Federal Home Loan Bank
147,974
190,957
Subordinated debt, net of unamortized discounts and debt issuance costs of $222 and $276 in 2016 and 2015, respectively
12,778
12,724
Accrued interest payable
138
117
Accrued expenses and other liabilities
16,966
5,688
Total liabilities
1,566,789
1,165,540
Commitments and Contingencies
Shareholders’ Equity
Preferred stock, no par value; 4,913,779 shares authorized; issued and outstanding - none
—
—
Voting common stock, no par value; 45,000,000 shares authorized; 5,533,050 and 4,481,347 shares issued and outstanding in 2016 and 2015, respectively
95,642
72,559
Nonvoting common stock, no par value; 86,221 shares authorized; issued and outstanding - none
—
—
Retained earnings
37,630
32,980
Accumulated other comprehensive income (loss)
2,407
(1,209
)
Total shareholders’ equity
135,679
104,330
Total liabilities and shareholders’ equity
$
1,702,468
$
1,269,870
See Notes to Condensed Consolidated Financial Statements
1
First Internet Bancorp
Condensed Consolidated Statements of Income – Unaudited
(Amounts in thousands except share and per share data)
Three Months Ended June 30,
Six Months Ended June 30,
2016
2015
2016
2015
Interest Income
Loans
$
11,661
$
9,043
$
22,850
$
17,433
Securities – taxable
1,747
945
2,916
1,667
Securities – non-taxable
368
59
533
59
Other earning assets
195
83
365
158
Total interest income
13,971
10,130
26,664
19,317
Interest Expense
Deposits
3,930
2,137
6,818
4,090
Other borrowed funds
735
421
1,399
881
Total interest expense
4,665
2,558
8,217
4,971
Net Interest Income
9,306
7,572
18,447
14,346
Provision for Loan Losses
924
304
1,870
746
Net Interest Income After Provision for Loan Losses
8,382
7,268
16,577
13,600
Noninterest Income
Service charges and fees
215
193
415
369
Mortgage banking activities
3,295
2,214
5,549
5,100
Gain on sale of securities
177
—
177
—
Loss on asset disposals
(48
)
(33
)
(64
)
(47
)
Other
109
102
211
202
Total noninterest income
3,748
2,476
6,288
5,624
Noninterest Expense
Salaries and employee benefits
4,329
3,787
8,227
7,365
Marketing, advertising, and promotion
434
334
898
786
Consulting and professional services
895
564
1,533
1,156
Data processing
275
233
549
481
Loan expenses
200
181
384
362
Premises and equipment
963
691
1,761
1,333
Deposit insurance premium
215
160
395
310
Other
564
377
1,133
791
Total noninterest expense
7,875
6,327
14,880
12,584
Income Before Income Taxes
4,255
3,417
7,985
6,640
Income Tax Provision
1,421
1,152
2,719
2,312
Net Income
$
2,834
$
2,265
$
5,266
$
4,328
Income Per Share of Common Stock
Basic
$
0.57
$
0.50
$
1.11
$
0.96
Diluted
$
0.57
$
0.50
$
1.10
$
0.95
Weighted-Average Number of Common Shares Outstanding
Basic
4,972,759
4,529,823
4,757,243
4,523,336
Diluted
4,992,025
4,550,034
4,782,700
4,536,736
Dividends Declared Per Share
$
0.06
$
0.06
$
0.12
$
0.12
See Notes to Condensed Consolidated Financial Statements
2
First Internet Bancorp
Condensed Consolidated Statements of Comprehensive Income – Unaudited
(Amounts in thousands)
Three Months Ended June 30,
Six Months Ended June 30,
2016
2015
2016
2015
Net income
$
2,834
$
2,265
$
5,266
$
4,328
Other comprehensive income (loss)
Net unrealized holding gains (losses) on securities available-for-sale recorded within other comprehensive income before income tax
3,917
(2,539
)
5,791
(1,721
)
Reclassification adjustment for gains realized
(177
)
—
(177
)
—
Other comprehensive income (loss) before income tax
3,740
(2,539
)
5,614
(1,721
)
Income tax provision (benefit)
1,331
(909
)
1,998
(618
)
Other comprehensive income (loss)
2,409
(1,630
)
3,616
(1,103
)
Comprehensive income
$
5,243
$
635
$
8,882
$
3,225
See Notes to Condensed Consolidated Financial Statements
3
First Internet Bancorp
Condensed Consolidated Statement of Shareholders’ Equity - Unaudited
Six Months Ended
June 30, 2016
(Amounts in thousands except per share data)
Voting and
Nonvoting
Common
Stock
Accumulated
Other
Comprehensive
Income (Loss)
Retained
Earnings
Total
Shareholders’
Equity
Balance, January 1, 2016
$
72,559
$
(1,209
)
$
32,980
$
104,330
Net income
—
—
5,266
5,266
Other comprehensive income
—
3,616
—
3,616
Dividends declared ($0.12 per share)
—
—
(616
)
(616
)
Net cash proceeds from common stock issuance
22,754
—
—
22,754
Recognition of the fair value of share-based compensation
358
—
—
358
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units
14
—
—
14
Excess tax benefit on share-based compensation
48
—
—
48
Common stock redeemed for the net settlement of share-based awards
(91
)
—
—
(91
)
Balance, June 30, 2016
$
95,642
$
2,407
$
37,630
$
135,679
See Notes to Condensed Consolidated Financial Statements
4
First Internet Bancorp
Condensed Consolidated Statements of Cash Flows – Unaudited
(Amounts in thousands)
Six Months Ended June 30,
2016
2015
Operating Activities
Net income
$
5,266
$
4,328
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization
1,468
922
Increase in cash surrender value of bank-owned life insurance
(205
)
(199
)
Provision for loan losses
1,870
746
Share-based compensation expense
358
458
Gain from sale of available-for-sale securities
(177
)
—
Loans originated for sale
(259,095
)
(277,913
)
Proceeds from sale of loans
256,592
287,065
Gain on loans sold
(4,496
)
(4,845
)
(Increase) decrease in fair value of loans held-for-sale
(986
)
492
Gain on derivatives
(67
)
(747
)
Net change in accrued income and other assets
(3,942
)
250
Net change in accrued expenses and other liabilities
1,485
(563
)
Net cash (used in) provided by operating activities
(1,929
)
9,994
Investing Activities
Net loan activity, excluding purchases
(136,643
)
(81,290
)
Net change in interest-bearing time deposits
750
750
Maturities of securities available-for-sale
16,303
10,515
Proceeds from sale of securities available-for-sale
49,430
—
Purchase of securities available-for-sale
(272,129
)
(65,821
)
Purchase of Federal Home Loan Bank of Indianapolis stock
—
(1,596
)
Purchase of premises and equipment
(1,653
)
(1,586
)
Loans purchased
(21,325
)
—
Net cash used in investing activities
(365,267
)
(139,028
)
Financing Activities
Net increase in deposits
432,879
97,905
Cash dividends paid
(538
)
(534
)
Proceeds from advances from Federal Home Loan Bank
40,000
180,000
Repayment of advances from Federal Home Loan Bank
(83,000
)
(146,000
)
Net proceeds from common stock issuance
22,754
—
Other, net
(43
)
(24
)
Net cash provided by financing activities
412,052
131,347
Net Increase in Cash and Cash Equivalents
44,856
2,313
Cash and Cash Equivalents, Beginning of Period
25,152
28,289
Cash and Cash Equivalents, End of Period
$
70,008
$
30,602
Supplemental Disclosures
Cash paid during the period for interest
$
8,196
$
4,960
Cash paid during the period for taxes
2,911
1,070
Cash dividends declared, paid in subsequent period
331
267
Securities purchased during the period, settled in subsequent period
8,705
—
See Notes to Condensed Consolidated Financial Statements
5
First Internet Bancorp
Notes to Condensed Consolidated Financial Statements – Unaudited
(Table amounts in thousands except share and per share data)
Note 1: Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and pursuant to the rules and regulations of the SEC. Accordingly, they do not include all of the information or footnotes necessary for a complete presentation of financial condition, results of operations, or cash flows in accordance with GAAP. In our opinion, all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation have been included. The results of operations for the
three and six
months ended
June 30, 2016
are not necessarily indicative of the results expected for the year ending
December 31, 2016
or any other period. The
June 30, 2016
condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in the First Internet Bancorp Annual Report on Form 10-K for the year ended
December 31, 2015
.
The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates, judgments, or assumptions that could have a material effect on the carrying value of certain assets and liabilities. These estimates, judgments, and assumptions affect the amounts reported in the condensed consolidated financial statements and the disclosures provided. The determination of the allowance for loan losses, valuations and impairments of investment securities, and the accounting for income tax expense are highly dependent upon management’s estimates, judgments, and assumptions where changes in any of these could have a significant impact on the financial statements.
The condensed consolidated financial statements include the accounts of First Internet Bancorp (the “Company”), its wholly-owned subsidiary, First Internet Bank of Indiana (the “Bank”), and the Bank’s wholly-owned subsidiary, JKH Realty Services, LLC. All significant intercompany accounts and transactions have been eliminated in consolidation.
The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have a material adverse effect on the consolidated financial position, results of operations, and cash flows of the Company.
Certain reclassifications have been made to the
2015
financial statements to conform to the presentation of the
2016
financial statements. These reclassifications had no effect on net income.
6
Note 2: Earnings Per Share
Earnings per share of common stock are based on the weighted-average number of basic shares and dilutive shares outstanding during the period.
The following is a reconciliation of the weighted-average common shares for the basic and diluted earnings per share computations for the
three and six
months ended
June 30, 2016
and
2015
.
Three Months Ended June 30,
Six Months Ended June 30,
2016
2015
2016
2015
Basic earnings per share
Net income
$
2,834
$
2,265
$
5,266
$
4,328
Weighted-average common shares
4,972,759
4,529,823
4,757,243
4,523,336
Basic earnings per common share
$
0.57
$
0.50
$
1.11
$
0.96
Diluted earnings per share
Net income
$
2,834
$
2,265
$
5,266
$
4,328
Weighted-average common shares
4,972,759
4,529,823
4,757,243
4,523,336
Dilutive effect of warrants
9,743
7,006
10,518
3,522
Dilutive effect of equity compensation
9,523
13,205
14,939
9,878
Weighted-average common and incremental shares
4,992,025
4,550,034
4,782,700
4,536,736
Diluted earnings per common share
$
0.57
$
0.50
$
1.10
$
0.95
Number of warrants excluded from the calculation of diluted earnings per share as the exercise prices were greater than the average market price of the Company’s common stock during the period
—
—
—
—
Note 3: Securities
The following tables summarize securities available-for-sale as of
June 30, 2016
and
December 31, 2015
.
June 30, 2016
Amortized
Gross Unrealized
Fair
Cost
Gains
Losses
Value
Securities available-for-sale
U.S. Government-sponsored agencies
$
75,133
$
701
$
(156
)
$
75,678
Municipal securities
78,594
2,227
(23
)
80,798
Mortgage-backed securities
233,886
2,147
(122
)
235,911
Asset-backed securities
19,457
—
(125
)
19,332
Corporate securities
20,000
—
(926
)
19,074
Other securities
3,000
13
—
3,013
Total available-for-sale
$
430,070
$
5,088
$
(1,352
)
$
433,806
December 31, 2015
Amortized
Gross Unrealized
Fair
Cost
Gains
Losses
Value
Securities available-for-sale
U.S. Government-sponsored agencies
$
38,093
$
139
$
(482
)
$
37,750
Municipal securities
21,091
385
(7
)
21,469
Mortgage-backed securities
113,948
110
(1,006
)
113,052
Asset-backed securities
19,444
—
(83
)
19,361
Corporate securities
20,000
—
(913
)
19,087
Other securities
3,000
—
(21
)
2,979
Total available-for-sale
$
215,576
$
634
$
(2,512
)
$
213,698
7
The carrying value of securities at
June 30, 2016
is shown below by their contractual maturity date. Actual maturities will differ because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Available-for-Sale
Amortized
Cost
Fair
Value
Within one year
$
—
$
—
One to five years
400
362
Five to ten years
32,047
31,904
After ten years
141,280
143,284
173,727
175,550
Mortgage-backed securities
233,886
235,911
Asset-backed securities
19,457
19,332
Other securities
3,000
3,013
Total
$
430,070
$
433,806
Gross gains of
$0.2 million
and gross losses of
$0.0 million
resulted from sales of available-for-sale securities during the three and
six months ended
June 30, 2016
. There were no gross gains or losses recognized during the three and
six months ended
June 30, 2015
.
Certain investments in debt securities are reported in the condensed consolidated financial statements at an amount less than their historical cost. The total fair value of these investments at
June 30, 2016
and
December 31, 2015
was
$103.1
million and $
166.1
million, which was approximately
24%
and
78%
, respectively, of the Company’s available-for-sale securities portfolio. These declines resulted primarily from fluctuations in market interest rates after purchase.
U. S. Government-Sponsored Agencies, Municipal Securities and Corporate Securities
The unrealized losses on the Company’s investments in securities issued by U.S. Government-sponsored agencies, municipal organizations and corporate entities were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at
June 30, 2016
.
Mortgage-Backed and Asset-Backed Securities
The unrealized losses on the Company’s investments in mortgage-backed and asset-backed securities were caused by interest rate changes. The Company expects to recover the amortized cost bases over the term of the securities. Because the Company does not intend to sell the investments and it is not likely that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at
June 30, 2016
.
Should any future impairment of these securities become other-than-temporary, the cost basis of the security will be reduced, with the resulting loss recognized in net income in the period in which the other-than-temporary impairment (“OTTI”) is identified.
8
The following tables show the available-for-sale securities portfolio’s gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at
June 30, 2016
and
December 31, 2015
.
June 30, 2016
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Securities available-for-sale
U.S. Government-sponsored agencies
$
19,171
$
(116
)
$
4,043
$
(40
)
$
23,214
$
(156
)
Municipal securities
2,241
(23
)
—
—
2,241
(23
)
Mortgage-backed securities
39,268
(122
)
—
—
39,268
(122
)
Asset-backed securities
9,806
(43
)
9,526
(82
)
19,332
(125
)
Corporate securities
4,904
(95
)
14,170
(831
)
19,074
(926
)
Total
$
75,390
$
(399
)
$
27,739
$
(953
)
$
103,129
$
(1,352
)
December 31, 2015
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Securities available-for-sale
U.S. Government-sponsored agencies
$
18,289
$
(237
)
$
8,537
$
(245
)
$
26,826
$
(482
)
Municipal securities
1,026
(7
)
—
—
1,026
(7
)
Mortgage-backed securities
74,198
(562
)
22,655
(444
)
96,853
(1,006
)
Asset-backed securities
19,361
(83
)
—
—
19,361
(83
)
Corporate securities
19,087
(913
)
—
—
19,087
(913
)
Other securities
2,979
(21
)
—
—
2,979
(21
)
Total
$
134,940
$
(1,823
)
$
31,192
$
(689
)
$
166,132
$
(2,512
)
There were no amounts reclassified from accumulated other comprehensive income (loss) during the three and six months ended June 30, 2015. Amounts reclassified from accumulated other comprehensive income (loss) and the affected line items in the consolidated statements of income during the three and
six months ended
June 30, 2016
were as follows:
Details About Accumulated Other Comprehensive Income Components
Amounts Reclassified from
Accumulated Other Comprehensive Income for the
Affected Line Item in the
Statements of Income
Three Months Ended June 30, 2016
Six Months Ended June 30, 2016
Unrealized gains and losses on securities available-for-sale
Gain realized in earnings
$
177
$
177
Gain on sale of securities
Total reclassified amount before tax
177
177
Income Before Income Taxes
Tax expense
60
60
Income Tax Provision
Total reclassifications out of accumulated other comprehensive income
$
117
$
117
Net Income
9
Note 4: Loans
Loans that management intends to hold until maturity are reported at their outstanding principal balance adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans, and unamortized premiums or discounts on purchased loans.
For loans recorded at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan.
Categories of loans include:
June 30,
2016
December 31,
2015
Commercial loans
Commercial and industrial
$
111,130
$
102,000
Owner-occupied commercial real estate
46,543
44,462
Investor commercial real estate
12,976
16,184
Construction
53,368
45,898
Single tenant lease financing
500,937
374,344
Total commercial loans
724,954
582,888
Consumer loans
Residential mortgage
202,107
214,559
Home equity
38,981
43,279
Other consumer
141,756
108,312
Total consumer loans
382,844
366,150
Total commercial and consumer loans
1,107,798
949,038
Deferred loan origination costs and premiums and discounts on purchased loans
3,824
4,821
Total loans
1,111,622
953,859
Allowance for loan losses
(10,016
)
(8,351
)
Net loans
$
1,101,606
$
945,508
The risk characteristics of each loan portfolio segment are as follows:
Commercial and Industrial:
Commercial and industrial loans’ sources of repayment are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected, and the collateral securing these loans may fluctuate in value. Loans are made for working capital, equipment purchases, or other purposes. Most commercial and industrial loans are secured by the assets being financed and may incorporate a personal guarantee.
Owner-Occupied Commercial Real Estate:
The primary source of repayment is the cash flow from the ongoing operations and activities conducted by the borrower, or an affiliate of the borrower, who owns the property. This portfolio segment is generally concentrated in the Central Indiana and greater Phoenix, Arizona markets and its loans often times are secured by manufacturing and service facilities, as well as office buildings.
Investor Commercial Real Estate:
These loans are underwritten primarily based on the cash flow expected to be generated from the property and are secondarily supported by the value of the real estate. These loans typically incorporate a personal guarantee. This portfolio segment typically involves higher loan principal amounts, and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Investor commercial real estate loans may be more adversely affected by conditions in the real estate markets, changing industry dynamics, or the overall health of the general economy. The properties securing the Company’s investor commercial real estate portfolio tend to be diverse in terms of property type and are typically located in the state of Indiana and markets adjacent to Indiana. Management monitors and evaluates commercial real estate loans based on property financial performance, collateral value, guarantor strength, and other risk grade criteria. As a general rule, the Company avoids financing special use projects or properties outside of its designated market areas unless other underwriting factors are present to help mitigate risk.
10
Construction:
Construction loans are secured by real estate and improvements and are made to assist in the construction of new structures, which may include commercial (retail, industrial, office, multi-family) properties or single family residential properties offered for sale by the builder. These loans generally finance a variety of project costs, including land, site preparation, construction, closing and soft costs and interim financing needs. The cash flows of builders, while initially predictable, may fluctuate with market conditions, and the value of the collateral securing these loans may be subject to fluctuations based on general economic changes.
Single Tenant Lease Financing:
These loans are made to property owners of real estate subject to long term lease arrangements with single tenant operators. The real estate is typically operated by regionally, nationally or globally branded businesses. The loans are underwritten based on the financial strength of the borrower, characteristics of the real estate, cash flows generated from the lease arrangements and the financial strength of the tenant. Similar to the other loan portfolio segments, management monitors and evaluates these loans based on borrower and tenant financial performance, collateral value, industry trends and other risk grade criteria.
Residential Mortgage:
With respect to residential loans that are secured by 1-4 family residences and are generally owner occupied, the Company typically establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Repayment of these loans is primarily dependent on the financial circumstances of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in residential property values. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers in geographically diverse locations throughout the country.
Home Equity:
Home equity loans and lines of credit are typically secured by a subordinate interest in 1-4 family residences. The properties securing the Company's home equity portfolio segment are generally geographically diverse as the Company offers these products on a nationwide basis. Repayment of home equity loans and lines of credit may be impacted by changes in property values on residential properties and unemployment levels, among other economic conditions and financial circumstances in the market.
Other Consumer:
These loans primarily consist of consumer loans and credit cards. Consumer loans may be secured by consumer assets such as horse trailers or recreational vehicles. Some consumer loans are unsecured, such as small installment loans, home improvement loans and certain lines of credit. Repayment of consumer loans is primarily dependent upon the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers in geographically diverse locations throughout the country.
Allowance for Loan Losses Methodology
Company policy is designed to maintain an adequate allowance for loan losses (“ALLL”). The portfolio is segmented by loan type, and the required ALLL for types of performing homogeneous loans which do not have a specific reserve is determined by applying a factor based on average historical losses, adjusted for current economic factors and portfolio trends. Management believes the historical loss experience methodology is appropriate in the current economic environment as it captures loss rates that are comparable to the current period being analyzed. Management adds qualitative factors for observable trends, changes in internal practices, changes in delinquencies and impairments, and external factors. Observable factors include changes in the composition and size of portfolios, as well as loan terms or concentration levels. The Company evaluates the impact of internal changes such as management and staff experience levels or modification to loan underwriting processes. Delinquency trends are scrutinized for both volume and severity of past due, nonaccrual, or classified loans as well as any changes in the value of underlying collateral. Finally, the Company considers the effect of other external factors such as national, regional, and local economic and business conditions, as well as competitive, legal, and regulatory requirements. Loans that are considered to be impaired are evaluated to determine the need for a specific allowance by applying at least one of three methodologies: present value of future cash flows; fair value of collateral less costs to sell; or the loan’s observable market price. All troubled debt restructurings (“TDR”) are considered impaired loans. Loans evaluated for impairment are removed from other pools to prevent double-counting. Accounting Standards Codification (“ASC”) Topic 310,
Receivables
, requires that impaired loans be measured based on the present value of expected future cash flows discounted at the loans’ effective interest rates or the fair value of the underlying collateral less costs to sell and allows existing methods for recognizing interest income.
11
Provision for Loan Losses
A provision for estimated losses on loans is charged to income based upon management’s evaluation of the potential losses. Such an evaluation, which includes a review of all loans for which full repayment may not be reasonably assured, considers, among other matters, the estimated net realizable value of the underlying collateral, as applicable, economic conditions, loan loss experience, and other factors that are particularly susceptible to changes that could result in a material adjustment in the near term. While management attempts to use the best information available in making its evaluations, future allowance adjustments may be necessary if economic conditions change substantially from the assumptions used in making the evaluations.
Policy for Charging Off Loans
The Company’s policy is to charge off a loan at any point in time when it no longer can be considered a bankable asset, meaning collectible within the parameters of policy. A secured loan is generally charged down to the estimated fair value of the collateral, less costs to sell, no later than when it is
120 days
past due as to principal or interest. An unsecured loan generally is charged off no later than when it is
180 days
past due as to principal or interest. A home improvement loan generally is charged off no later than when it is 90 days past due as to principal or interest.
The following tables present changes in the balance of the ALLL during the
three and six
month periods ended
June 30, 2016
and
2015
.
Three Months Ended June 30, 2016
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Allowance for loan losses:
Balance, beginning of period
$
1,383
$
475
$
197
$
563
$
4,678
$
871
$
120
$
933
$
9,220
Provision (credit) charged to expense
451
(14
)
(26
)
(8
)
381
42
30
68
924
Losses charged off
—
—
—
—
—
(134
)
(33
)
(65
)
(232
)
Recoveries
—
—
—
—
—
2
4
98
104
Balance, end of period
$
1,834
$
461
$
171
$
555
$
5,059
$
781
$
121
$
1,034
$
10,016
Six Months Ended June 30, 2016
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Allowance for loan losses:
Balance, beginning of period
$
1,367
$
476
$
212
$
500
$
3,931
$
896
$
125
$
844
$
8,351
Provision (credit) charged to expense
467
(15
)
(41
)
55
1,128
(8
)
23
261
1,870
Losses charged off
—
—
—
—
—
(134
)
(33
)
(214
)
(381
)
Recoveries
—
—
—
—
—
27
6
143
176
Balance, end of period
$
1,834
$
461
$
171
$
555
$
5,059
$
781
$
121
$
1,034
$
10,016
12
Three Months Ended June 30, 2015
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Allowance for loan losses:
Balance, beginning of period
$
1,010
$
391
$
218
$
359
$
2,452
$
988
$
203
$
757
$
6,378
Provision (credit) charged to expense
191
48
(457
)
(132
)
641
42
(46
)
17
304
Losses charged off
—
—
—
—
—
(100
)
—
(132
)
(232
)
Recoveries
—
—
500
—
—
3
—
120
623
Balance, end of period
$
1,201
$
439
$
261
$
227
$
3,093
$
933
$
157
$
762
$
7,073
Six Months Ended June 30, 2015
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Allowance for loan losses:
Balance, beginning of period
$
920
$
345
$
261
$
330
$
2,061
$
985
$
207
$
691
$
5,800
Provision (credit) charged to expense
281
94
(500
)
(103
)
1,032
(152
)
(50
)
144
746
Losses charged off
—
—
—
—
—
(171
)
—
(289
)
(460
)
Recoveries
—
—
500
—
—
271
—
216
987
Balance, end of period
$
1,201
$
439
$
261
$
227
$
3,093
$
933
$
157
$
762
$
7,073
The following tables present the recorded investment in loans based on portfolio segment and impairment method as of
June 30, 2016
, and
December 31, 2015
.
June 30, 2016
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Loans:
Ending balance: collectively evaluated for impairment
$
106,414
$
46,543
$
12,976
$
53,368
$
500,937
$
200,260
$
38,981
$
141,603
$
1,101,082
Ending balance: individually evaluated for impairment
4,716
—
—
—
—
1,847
—
153
6,716
Ending balance
$
111,130
$
46,543
$
12,976
$
53,368
$
500,937
$
202,107
$
38,981
$
141,756
$
1,107,798
Allowance for loan losses:
Ending balance: collectively evaluated for impairment
$
1,362
$
461
$
171
$
555
$
5,059
$
781
$
121
$
1,034
$
9,544
Ending balance: individually evaluated for impairment
472
—
—
—
—
—
—
—
472
Ending balance
$
1,834
$
461
$
171
$
555
$
5,059
$
781
$
121
$
1,034
$
10,016
13
December 31, 2015
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Residential mortgage
Home equity
Other consumer
Total
Loans:
Ending balance: collectively evaluated for impairment
$
102,000
$
44,462
$
16,184
$
45,898
$
374,344
$
213,426
$
43,279
$
108,163
$
947,756
Ending balance: individually evaluated for impairment
—
—
—
—
—
1,133
—
149
1,282
Ending balance
$
102,000
$
44,462
$
16,184
$
45,898
$
374,344
$
214,559
$
43,279
$
108,312
$
949,038
Allowance for loan losses:
Ending balance: collectively evaluated for impairment
$
1,367
$
476
$
212
$
500
$
3,931
$
896
$
125
$
844
$
8,351
Ending balance: individually evaluated for impairment
—
—
—
—
—
—
—
—
—
Ending balance
$
1,367
$
476
$
212
$
500
$
3,931
$
896
$
125
$
844
$
8,351
The Company utilizes a risk grading matrix to assign a risk grade to each of its commercial loans. Loans are graded on a scale of 1 to 9. A description of the general characteristics of the nine risk grades is as follows:
•
“Pass” (Grades 1-5) - Higher quality loans that do not fit any of the other categories described below.
•
“Special Mention” (Grade 6) - Loans that possess some credit deficiency or potential weakness which deserve close attention.
•
“Substandard” (Grade 7) - Loans that possess a defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.
•
“Doubtful” (Grade 8) - Such loans have been placed on nonaccrual status and may be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable.
•
“Loss” (Grade 9) - Loans that are considered uncollectible and of such little value that continuing to carry them as assets is not warranted.
Nonaccrual Loans
Any loan which becomes 90 days delinquent or for which the full collection of principal and interest may be in doubt will be considered for nonaccrual status. At the time a loan is placed on nonaccrual status, all accrued but unpaid interest will be reversed from interest income. Placing the loan on nonaccrual status does not relieve the borrower of the obligation to repay interest. A loan placed on nonaccrual status may be restored to accrual status when all delinquent principal and interest has been brought current, and the Company expects full payment of the remaining contractual principal and interest.
14
The following tables present the credit risk profile of the Company’s commercial and consumer loan portfolios based on rating category and payment activity as of
June 30, 2016
and
December 31, 2015
.
June 30, 2016
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Total
Rating:
1-5 Pass
$
104,842
$
46,531
$
12,976
$
53,074
$
500,937
$
718,360
6 Special Mention
1,001
—
—
294
—
1,295
7 Substandard
5,287
12
—
—
—
5,299
8 Doubtful
—
—
—
—
—
—
Total
$
111,130
$
46,543
$
12,976
$
53,368
$
500,937
$
724,954
June 30, 2016
Residential mortgage
Home equity
Other consumer
Total
Performing
$
201,263
$
38,981
$
141,682
$
381,926
Nonaccrual
844
—
74
918
Total
$
202,107
$
38,981
$
141,756
$
382,844
December 31, 2015
Commercial and industrial
Owner-occupied commercial real estate
Investor commercial real estate
Construction
Single tenant lease financing
Total
Rating:
1-5 Pass
$
95,589
$
43,913
$
14,746
$
45,599
$
374,344
$
574,191
6 Special Mention
2,006
535
—
299
—
2,840
7 Substandard
4,405
14
1,438
—
—
5,857
8 Doubtful
—
—
—
—
—
—
Total
$
102,000
$
44,462
$
16,184
$
45,898
$
374,344
$
582,888
December 31, 2015
Residential mortgage
Home equity
Other consumer
Total
Performing
$
214,456
$
43,279
$
108,248
$
365,983
Nonaccrual
103
—
64
167
Total
$
214,559
$
43,279
$
108,312
$
366,150
15
The following tables present the Company’s loan portfolio delinquency analysis as of
June 30, 2016
and
December 31, 2015
.
June 30, 2016
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
or More
Past Due
Total
Past Due
Current
Total
Commercial and Consumer Loans
Non-
accrual
Loans
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
$
17
$
—
$
—
$
17
$
111,113
$
111,130
$
4,716
$
—
Owner-occupied commercial real estate
—
—
—
—
46,543
46,543
—
—
Investor commercial real estate
—
—
—
—
12,976
12,976
—
—
Construction
—
—
—
—
53,368
53,368
—
—
Single tenant lease financing
—
—
—
—
500,937
500,937
—
—
Residential mortgage
—
—
810
810
201,297
202,107
844
—
Home equity
—
—
—
—
38,981
38,981
—
—
Other consumer
127
42
5
174
141,582
141,756
74
5
Total
$
144
$
42
$
815
$
1,001
$
1,106,797
$
1,107,798
$
5,634
$
5
December 31, 2015
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
or More
Past Due
Total
Past Due
Current
Total
Commercial and C
onsumer Loans
Non-
accrual
Loans
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
$
29
$
—
$
—
$
29
$
101,971
$
102,000
$
—
$
—
Owner-occupied commercial real estate
—
—
—
—
44,462
44,462
—
—
Investor commercial real estate
—
—
—
—
16,184
16,184
—
—
Construction
—
—
—
—
45,898
45,898
—
—
Single tenant lease financing
—
—
—
—
374,344
374,344
—
—
Residential mortgage
300
23
45
368
214,191
214,559
103
—
Home equity
20
—
—
20
43,259
43,279
—
—
Other consumer
116
12
—
128
108,184
108,312
64
—
Total
$
465
$
35
$
45
$
545
$
948,493
$
949,038
$
167
$
—
Impaired Loans
A loan is designated as impaired, in accordance with the impairment accounting guidance when, based on current information or events, it is probable that the Company will be unable to collect all amounts due (principal and interest) according to the contractual terms of the loan agreement. Payments with delays generally not exceeding 90 days outstanding are not considered impaired. Certain nonaccrual and substantially all delinquent loans more than 90 days past due may be considered to be impaired. Generally, loans are placed on nonaccrual status at 90 days past due and accrued interest is reversed against earnings, unless the loan is well-secured and in the process of collection. The accrual of interest on impaired and nonaccrual loans is discontinued when, in management’s opinion, the borrower may be unable to meet payments as they become due.
Impaired loans include nonperforming loans as well as loans modified in TDRs where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance, or other actions intended to maximize collection.
ASC Topic 310,
Receivables
, requires that impaired loans be measured based on the present value of expected future cash flows discounted at the loans’ effective interest rates or the fair value of the underlying collateral, less costs to sell, and allows existing methods for recognizing interest income.
16
The following table presents the Company’s impaired loans as of
June 30, 2016
and
December 31, 2015
. The Company had no impaired loans with a specific valuation allowance as of
December 31, 2015
.
June 30, 2016
December 31, 2015
Recorded
Balance
Unpaid
Principal
Balance
Specific
Allowance
Recorded
Balance
Unpaid
Principal
Balance
Specific
Allowance
Loans without a specific valuation allowance
Residential mortgage
$
1,847
$
1,973
$
—
$
1,133
$
1,154
$
—
Other consumer
153
184
—
149
178
—
Total
2,000
2,157
—
1,282
1,332
—
Loans with a specific valuation allowance
Commercial and industrial
$
4,716
$
4,716
$
472
$
—
$
—
$
—
Total
4,716
4,716
472
—
—
—
Total impaired loans
$
6,716
$
6,873
$
472
$
1,282
$
1,332
$
—
The table below presents average balances and interest income recognized for impaired loans during the
three and six
month periods ended
June 30, 2016
and
June 30, 2015
.
Three Months Ended
Six Months Ended
Three Months Ended
Six Months Ended
June 30, 2016
June 30, 2015
Average
Balance
Interest
Income
Average
Balance
Interest
Income
Average
Balance
Interest
Income
Average
Balance
Interest
Income
Loans without a specific valuation allowance
Investor commercial real estate
$
—
$
—
$
—
$
—
$
—
$
—
$
43
$
2
Residential mortgage
1,489
1
1,278
4
1,110
2
1,085
4
Other consumer
138
2
147
4
215
3
168
6
Total
1,627
3
1,425
8
1,325
5
1,296
12
Loans with a specific valuation allowance
Commercial and industrial
$
1,179
$
—
590
—
$
—
$
—
—
—
Residential mortgage
—
—
—
—
60
—
30
—
Other consumer
—
—
—
—
—
—
27
1
Total
1,179
—
590
—
60
—
57
1
Total impaired loans
$
2,806
$
3
$
2,015
$
8
$
1,385
$
5
$
1,353
$
13
There were no residential mortgage loans in other real estate owned at
June 30,
2016
or
December 31, 2015
and there were less than $0.1 million of loans at
June 30,
2016
and
December 31, 2015
in the process of foreclosure.
Note 5: Premises and Equipment
The following table summarizes premises and equipment at
June 30, 2016
and
December 31, 2015
.
June 30,
2016
December 31,
2015
Land
$
2,500
$
2,500
Building and improvements
4,702
4,636
Furniture and equipment
6,298
6,164
Less: accumulated depreciation
(4,233
)
(4,779
)
$
9,267
$
8,521
17
Note 6: Goodwill
The following table shows the changes in the carrying amount of goodwill for the periods ended
June 30, 2016
and
December 31, 2015
.
Balance as of January 1, 2015
$
4,687
Changes in goodwill during the year
—
Balance as of December 31, 2015
4,687
Changes in goodwill during the period
—
Balance as of June 30, 2016
$
4,687
Goodwill is tested for impairment on an annual basis as of August 31, or whenever events or changes in circumstances indicate the carrying amount of goodwill exceeds its implied fair value. No events or changes in circumstances have occurred since the
August 31, 2015
annual impairment test that would suggest it was more likely than not goodwill impairment existed.
Note 7: Subordinated Debt
In
June 2013
, the Company issued a subordinated debenture (the “Debenture”) in the principal amount of $
3.0
million. The Debenture bears a fixed interest rate of
8.00%
per year, payable quarterly, and is scheduled to mature on
June 28, 2021
. The Debenture may be repaid, without penalty, at any time after
June 28, 2016
. The Debenture is intended to qualify as Tier 2 capital under regulatory guidelines.
In connection with the Debenture, the Company also issued a warrant to purchase up to
48,750
shares of common stock at an initial per share exercise price equal to
$19.33
. The warrant became exercisable on
June 28, 2014
and, unless previously exercised, will expire on
June 28, 2021
. The Company has the right to force an exercise of the warrant after the Debenture has been repaid in full if the
20
-day volume-weighted average price of a share of its common stock exceeds
$30.00
.
The Company used the Black-Scholes option pricing model to assign a fair value of
$0.3
million to the warrant as of June 28, 2013. The following assumptions were used to value the warrant: a risk-free interest rate of
0.66%
per the U.S. Treasury yield curve in effect at the date of issuance, an expected dividend yield of
1.19%
calculated using the dividend rate and stock price at the date of the issuance, and an expected volatility of
34%
based on the estimated volatility of the Company’s stock over the expected term of the warrant, which is estimated to be
three years
.
In October 2015, the Company issued subordinated notes (the “Notes”) in the principal amount of
$10.0 million
. The Notes bear a fixed interest rate of
6.4375%
per year, payable quarterly, and are scheduled to mature on October 1, 2025. The Notes may be repaid, without penalty, on any interest payment date on or after October 15, 2020. The Notes are intended to qualify as Tier 2 capital under regulatory guidelines.
The following table presents the principal balance and unamortized discount and debt issuance costs for the Debenture and the Notes as of
June 30, 2016
and
December 31, 2015
.
June 30, 2016
December 31, 2015
Principal
Unamortized Discount and Debt Issuance Costs
Principal
Unamortized Discount and Debt Issuance Costs
8.00% subordinated debenture, due 2021
$
3,000
$
—
$
3,000
$
(42
)
6.4375% subordinated notes, due 2025
10,000
(222
)
10,000
(234
)
Total
$
13,000
$
(222
)
$
13,000
$
(276
)
18
Note 8: Benefit Plans
Employment Agreement
The Company has entered into an employment agreement with its Chief Executive Officer that provides for the continuation of salary and certain benefits for a specified period of time under certain conditions. Under the terms of the agreement, these payments could occur in the event of a change in control of the Company, as defined in the agreement, along with other specific conditions.
2013 Equity Incentive Plan
The 2013 Equity Incentive Plan (the “2013 Plan”) authorizes the issuance of
750,000
shares of the Company’s common stock in the form of equity-based awards to employees, directors, and other eligible persons. Under the terms of the 2013 Plan, the pool of shares available for issuance may be used for available types of equity awards under the 2013 Plan, which includes stock options, stock appreciation rights, restricted stock awards, stock unit awards, and other share-based awards. All employees, consultants, and advisors of the Company or any subsidiary, as well as all non-employee directors of the Company, are eligible to receive awards under the 2013 Plan.
The Company recorded
$0.2 million
and
$0.4 million
of share-based compensation expense for the
three and six
month periods ended
June 30, 2016
, respectively, related to awards made under th
e 2013 Plan. The Company recorded
$0.2 million
and
$0.5 million
of share-based compensation expense for the
three and six
month periods ended
June 30, 2015
, respectively, related to awards made under th
e 2013 Plan.
The following table summarizes the status of the 2013 Plan awards as of
June 30, 2016
, and activity for the
six
months ended
June 30, 2016
.
Restricted Stock Units
Weighted-Average Grant Date Fair Value Per Share
Restricted Stock Awards
Weighted-Average Grant Date Fair Value Per Share
Deferred Stock Units
Weighted-Average Grant Date Fair Value Per Share
Nonvested at December 31, 2015
28,302
$
18.90
27,529
$
18.17
—
$
—
Granted
30,704
25.63
10,232
24.44
5
24.10
Vested
(9,470
)
18.92
(18,815
)
19.94
(5
)
24.10
Nonvested at June 30, 2016
49,536
$
23.07
18,946
$
19.81
—
$
—
At
June 30, 2016
,
the total unrecognized compensation cost related to nonvested awards was $
1.1 million
with a weighted-average expense recognition period of
2.1 years
.
Directors Deferred Stock Plan
Until January 1, 2014, the Company had a stock compensation plan for members of the Board of Directors (“Directors Deferred Stock Plan”). The Company reserved
180,000
shares of common stock that could have been issued pursuant to the Directors Deferred Stock Plan. The plan provided directors the option to elect to receive up to
100%
of their annual retainer in either common stock or deferred stock rights. Deferred stock rights were to be settled in common stock following the end of the deferral period payable on the basis of one share of common stock for each deferred stock right.
The following table summarizes the status of deferred stock rights related to the Directors Deferred Stock Plan for the
six
months ended
June 30, 2016
.
Deferred Stock Rights
Outstanding, beginning of period
81,693
Granted
341
Exercised
—
Outstanding, end of period
82,034
All deferred stock rights granted during the
2016
period were additional rights issued in lieu of cash dividends payable on outstanding deferred stock rights.
19
Note 9: Fair Value of Financial Instruments
ASC Topic 820,
Fair Value Measurement
, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 also specifies a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1
Quoted prices in active markets for identical assets or liabilities
Level 2
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
Securities
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid mutual funds. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows.
Level 2 securities include U.S. Government-sponsored agencies, municipal securities, mortgage and asset-backed securities and certain corporate securities. Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities without relying exclusively on quoted prices for specific investment securities but also on the investment securities’ relationship to other benchmark quoted investment securities.
In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. Fair values are calculated using discounted cash flows. Discounted cash flows are calculated based off of the anticipated future cash flows updated to incorporate loss severities. Rating agency and industry research reports as well as default and deferral activity are reviewed and incorporated into the calculation. The Company did not own any securities classified within Level 3 of the hierarchy as of
June 30, 2016
or
December 31, 2015
.
Loans Held-for-Sale (mandatory pricing agreements)
The fair value of loans held-for-sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan (Level 2).
Forward Contracts
The fair values of forward contracts on to-be-announced securities are determined using quoted prices in active markets, or benchmarked thereto (Level 1).
Interest Rate Lock Commitments
The fair values of interest rate lock commitments (“IRLCs”) are determined using the projected sale price of individual loans based on changes in market interest rates, projected pull-through rates (the probability that an IRLC will ultimately result in an originated loan), the reduction in the value of the applicant’s option due to the passage of time, and the remaining origination costs to be incurred based on management’s estimate of market costs (Level 3).
20
The following tables present the fair value measurements of assets and liabilities recognized in the accompanying condensed consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at
June 30, 2016
and
December 31, 2015
.
June 30, 2016
Fair Value Measurements Using
Fair
Value
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
U.S. Government-sponsored agencies
$
75,678
$
—
$
75,678
$
—
Municipal securities
80,798
—
80,798
—
Mortgage-backed securities
235,911
—
235,911
—
Asset-backed securities
19,332
—
19,332
—
Corporate securities
19,074
—
19,074
—
Other securities
3,013
3,013
—
—
Total available-for-sale securities
433,806
3,013
430,793
—
Loans held-for-sale (mandatory pricing agreements)
38,128
—
38,128
—
Forward contracts
(1,045
)
(1,045
)
—
—
IRLCs
1,724
—
—
1,724
December 31, 2015
Fair Value Measurements Using
Fair
Value
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
U.S. Government-sponsored agencies
$
37,750
$
—
$
37,750
$
—
Municipal securities
21,469
—
21,469
—
Mortgage-backed securities
113,052
—
113,052
—
Asset-backed securities
19,361
—
19,361
—
Corporate securities
19,087
—
19,087
—
Other securities
2,979
2,979
—
—
Total available-for-sale securities
213,698
2,979
210,719
—
Loans held-for-sale (mandatory pricing agreements)
24,065
—
24,065
—
Forward contracts
30
30
—
—
IRLCs
582
—
—
582
21
The following tables reconcile the beginning and ending balances of recurring fair value measurements recognized in the accompanying condensed consolidated balance sheets using significant unobservable (Level 3) inputs for the
three and six
month periods ended
June 30, 2016
and
June 30, 2015
.
Three Months Ended
Interest Rate Lock Commitments
Balance, April 1, 2016
$
1,283
Total realized gains
Included in net income
441
Balance, June 30, 2016
$
1,724
Balance, April 1, 2015
$
913
Total realized gains
Included in net income
(290
)
Balance, June 30, 2015
$
623
Six Months Ended
Interest Rate Lock Commitments
Balance, January 1, 2016
$
582
Total realized gains
Included in net income
1,142
Balance, June 30, 2016
$
1,724
Balance, January 1, 2015
$
521
Total realized gains
Included in net income
102
Balance, June 30, 2015
$
623
The following describes valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis, as well as the general classification of such assets pursuant to the valuation hierarchy.
Impaired Loans
Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. The amount of the impairment may be determined based on the fair value of the underlying collateral, less costs to sell, the estimated present value of future cash flows or the loan’s observable market price.
If the impaired loan is identified as collateral dependent, the fair value of the underlying collateral, less costs to sell, is used to measure impairment. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. If the impaired loan is not collateral dependent, the Company utilizes a discounted cash flow analysis to measure impairment.
Impaired loans with a specific valuation allowance based on the value of the underlying collateral or a discounted cash flow analysis are classified as Level 3 assets.
22
Significant Unobservable (Level 3) Inputs
The following tables present quantitative information about significant unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements other than goodwill.
Fair Value at
June 30, 2016
Valuation
Technique
Significant Unobservable
Inputs
Range
IRLCs
1,724
Discounted cash flow
Loan closing rates
36% - 99%
Fair Value at
December 31, 2015
Valuation
Technique
Significant Unobservable
Inputs
Range
IRLCs
$
582
Discounted cash flow
Loan closing rates
43% - 100%
The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying condensed consolidated balance sheets at amounts other than fair value.
Cash and Cash Equivalents
For these instruments, the carrying amount is a reasonable estimate of fair value.
Interest-Bearing Time Deposits
The fair value of these financial instruments approximates carrying value.
Loans Held-for-Sale (best efforts pricing agreements)
The fair value of these loans approximates carrying value.
Loans
The fair value of loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and remaining maturities.
Accrued Interest Receivable
The fair value of these financial instruments approximates carrying value.
Federal Home Loan Bank of Indianapolis Stock
The fair value approximates carrying value.
Deposits
The fair value of noninterest-bearing and interest-bearing demand deposits, savings and money market accounts approximates carrying value. The fair value of fixed maturity certificates of deposit and brokered deposits are estimated using rates currently offered for deposits of similar remaining maturities.
Advances from Federal Home Loan Bank
The fair value of fixed rate advances is estimated using rates currently available for advances with similar remaining maturities. The carrying value of variable rate advances approximates fair value.
Subordinated Debt
The fair value of the Company’s subordinated debt is estimated using discounted cash flow analysis, based on current borrowing rates for similar types of debt instruments.
23
Accrued Interest Payable
The fair value of these financial instruments approximates carrying value.
Commitments
The fair value of commitments to extend credit are based on fees currently charged to enter into similar agreements with similar maturities and interest rates. The Company determined that the fair value of commitments was zero based on the contractual value of outstanding commitments at each of
June 30, 2016
and
December 31, 2015
.
The following tables summarize the carrying value and estimated fair value of all financial assets and liabilities at
June 30, 2016
and
December 31, 2015
.
June 30, 2016
Fair Value Measurements Using
Carrying
Amount
Quoted Prices
In Active
Market for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Cash and cash equivalents
$
70,008
$
70,008
$
—
$
—
Interest-bearing time deposits
250
250
—
—
Loans held-for-sale (best efforts pricing agreements)
6,375
—
6,375
Loans
1,111,622
—
—
1,138,152
Accrued interest receivable
5,508
5,508
—
—
Federal Home Loan Bank of Indianapolis stock
8,595
—
8,595
—
Deposits
1,388,933
513,929
—
867,231
Advances from Federal Home Loan Bank
147,974
—
146,276
—
Subordinated debt
12,778
—
13,023
—
Accrued interest payable
138
138
—
—
December 31, 2015
Fair Value Measurements Using
Carrying
Amount
Quoted Prices
In Active
Market for
Identical
Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Cash and cash equivalents
$
25,152
$
25,152
$
—
$
—
Interest-bearing time deposits
1,000
1,000
—
—
Loans held-for-sale (best efforts pricing agreements)
12,453
—
12,453
—
Loans
953,859
—
—
967,303
Accrued interest receivable
4,105
4,105
—
—
Federal Home Loan Bank of Indianapolis stock
8,595
—
8,595
—
Deposits
956,054
472,481
—
478,360
Advances from Federal Home Loan Bank
190,957
—
188,126
—
Subordinated debt
12,724
—
13,212
—
Accrued interest payable
117
117
—
—
24
Note 10: Mortgage Banking Activities
The Company’s residential real estate lending business originates mortgage loans for customers and sells a majority of the originated loans into the secondary market. The Company hedges its mortgage banking pipeline by entering into forward contracts for the future delivery of mortgage loans to third party investors and entering into interest rate lock commitments with potential borrowers to fund specific mortgage loans that will be sold into the secondary market. To facilitate the hedging of the loans, the Company has elected the fair value option for loans originated and intended for sale in the secondary market under mandatory pricing agreements. Changes in the fair value of loans held-for-sale, interest rate lock commitments and forward contracts are recorded in the mortgage banking activities line item within noninterest income. Refer to Note 11 for further information on derivative financial instruments.
During the three months ended
June 30, 2016
and
2015
, the Company originated mortgage loans held-for-sale of
$151.1 million
and
$143.8 million
, respectively, and sold
$139.6 million
and
$143.3 million
of mortgage loans, respectively, into the secondary market. During the
six months ended
June 30, 2016
and
2015
, the Company originated mortgage loans held-for-sale of
$259.1 million
and
$277.9 million
, respectively, and sold
$256.6 million
and
$287.1 million
of mortgage loans, respectively, into the secondary market.
The following table provides the components of income from mortgage banking activities for the three and
six months ended
June 30, 2016
and
2015
.
Three Months Ended June 30,
Six Months Ended June 30,
2016
2015
2016
2015
Gain on loans sold
$
2,896
$
2,531
$
4,496
$
4,845
Gain (loss) resulting from the change in fair value of loans held-for-sale
632
(669
)
986
(492
)
Gain (loss) resulting from the change in fair value of derivatives
(233
)
352
67
747
Net revenue from mortgage banking activities
$
3,295
$
2,214
$
5,549
$
5,100
Note 11: Derivative Financial Instruments
The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Company enters into forward contracts for the future delivery of mortgage loans to third party investors and enters into IRLCs with potential borrowers to fund specific mortgage loans that will be sold into the secondary market. The forward contracts are entered into in order to economically hedge the effect of changes in interest rates resulting from the Company’s commitment to fund the loans.
Each of these items are considered derivatives, but are not designated as accounting hedges, and are recorded at fair value with changes in fair value reflected in noninterest income on the condensed consolidated statements of income. The fair value of derivative instruments with a positive fair value are reported in accrued income and other assets in the condensed consolidated balance sheets while derivative instruments with a negative fair value are reported in accrued expenses and other liabilities in the condensed consolidated balance sheets.
The following table presents the notional amount and fair value of IRLCs and forward contracts utilized by the Company at
June 30, 2016
and
December 31, 2015
.
June 30, 2016
December 31, 2015
Notional
Amount
Fair
Value
Notional
Amount
Fair
Value
Asset Derivatives
Derivatives not designated as hedging instruments
IRLCs
$
60,328
$
1,724
$
28,444
$
582
Forward contracts
—
—
42,743
30
Liability Derivatives
Derivatives not designated as hedging instruments
Forward contracts
98,252
(1,045
)
—
—
25
Fair values of derivative financial instruments were estimated using changes in mortgage interest rates from the date the Company entered into the IRLC and the balance sheet date. The following table summarizes the periodic changes in the fair value of the derivative financial instruments on the condensed consolidated statements of income for the
three and six
month periods ended
June 30, 2016
and
2015
.
Amount of gain / (loss) recognized in the three months ended
Amount of gain / (loss) recognized in the six months ended
June 30, 2016
June 30, 2015
June 30, 2016
June 30, 2015
Asset Derivatives
Derivatives not designated as hedging instruments
IRLCs
$
441
$
(290
)
$
1,142
$
102
Forward contracts
—
642
—
645
Liability Derivatives
Derivatives not designated as hedging instruments
Forward contracts
(674
)
—
(1,075
)
—
Note 12: Recent Accounting Pronouncements
Accounting Standards Update 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
(June 2016)
The main objective of this Update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in this Update replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.
The amendments affect entities holding financial assets that are not accounted for at fair value through net income. The amendments affect loans, debt securities, off-balance-sheet credit exposures, and any other financial assets not excluded from the scope that have the contractual right to receive cash. The amendments in this Update affect an entity to varying degrees depending on the credit quality of the assets held by the entity, their duration, and how the entity applies current GAAP. There is diversity in practice in applying the incurred loss methodology, which means that before transition some entities may be more aligned, under current GAAP, than others to the new measure of expected credit losses. The following describes the main provisions of this Update.
•
Assets Measured at Amortized Cost: The amendments in this Update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectibility of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances.
•
Available-for-Sale Debt Securities: Credit losses relating to available-for-sale debt securities should be recorded through an allowance for credit losses. Available-for-sale accounting recognizes that value may be realized either through collection of contractual cash flows or through sale of the security. Therefore, the amendments limit the amount of the allowance for credit losses to the amount by which fair value is below amortized cost because the classification as available for sale is premised on an investment strategy that recognizes that the investment could be sold at fair value, if cash collection would result in the realization of an amount less than fair value.
26
For public business entities that are U.S. Securities and Exchange Commission filers, the amendments in this Update are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. All entities may adopt the amendments in this Update earlier as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. An entity will apply the amendments in this Update through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (that is, a modified-retrospective approach). A prospective transition approach is required for debt securities for which an other-than-temporary impairment had been recognized before the effective date. The effect of a prospective transition approach is to maintain the same amortized cost basis before and after the effective date of this Update.
27
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and related notes appearing elsewhere in this report. This discussion and analysis includes certain forward-looking statements that involve risks, uncertainties, and assumptions. You should review the “Risk Factors” section of our Annual Report on Form 10-K for the year ended
December 31, 2015
for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by such forward-looking statements. See also “Cautionary Note Regarding Forward-Looking Statements” at the beginning of this report.
Overview
First Internet Bancorp (“we,” “our,” “us,” or the “Company”) is a bank holding company that conducts its business activities through its wholly-owned subsidiary, First Internet Bank of Indiana, an Indiana chartered bank (the “Bank”). The Bank was the first state-chartered, Federal Deposit Insurance Corporation (“FDIC”) insured Internet bank and commenced banking operations in 1999. The Company was incorporated under the laws of the State of Indiana on September 15, 2005. On March 21, 2006, we consummated a plan of exchange by which we acquired all of the outstanding shares of the Bank.
We offer a full complement of products and services on a nationwide basis. We conduct our deposit operations primarily over the Internet and have no traditional branch offices. We have diversified our operations by adding commercial real estate (“CRE”) lending, including nationwide single tenant lease financing, and commercial and industrial (“C&I”) lending, including business banking/treasury management services to meet the needs of high-quality commercial borrowers and depositors.
Our business model differs from that of a typical community bank. We do not have a conventional brick and mortar branch system; but instead operate through our scalable Internet banking platform. The market area for our residential real estate lending, consumer lending, and deposit gathering activities is the entire United States. We also offer single tenant lease financing on a nationwide basis. Our other commercial banking activities, including CRE and C&I loans, corporate credit cards, and corporate treasury management services, are offered by our commercial banking team to businesses primarily within Central Indiana, Phoenix, Arizona, and adjacent markets. We have no significant customer concentrations within our loan portfolio.
28
Results of Operations
The following table provides a summary of the Company’s financial performance for the five most recent quarters and
six months ended
June 30, 2016
and
2015
.
(dollars in thousands except for share and per share data)
Three Months Ended
Six Months Ended
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
June 30,
2016
June 30,
2015
Income Statement Summary:
Net interest income
$
9,306
$
9,141
$
8,568
$
7,839
$
7,572
$
18,447
$
14,346
Provision for loan losses
924
946
746
454
304
1,870
746
Noninterest income
3,748
2,540
2,143
2,374
2,476
6,288
5,624
Noninterest expense
7,875
7,005
6,492
6,207
6,327
14,880
12,584
Income tax provision
1,421
1,298
1,195
1,229
1,152
2,719
2,312
Net income
$
2,834
$
2,432
$
2,278
$
2,323
$
2,265
$
5,266
$
4,328
Per Share Data:
Earnings per share - basic
$
0.57
$
0.54
$
0.50
$
0.51
$
0.50
$
1.11
$
0.96
Earnings per share - diluted
$
0.57
$
0.53
$
0.50
$
0.51
$
0.50
$
1.10
$
0.95
Dividends declared per share
$
0.06
$
0.06
$
0.06
$
0.06
$
0.06
$
0.12
$
0.12
Book value per common share
$
24.52
$
23.98
$
23.28
$
22.95
$
22.28
$
24.52
$
22.28
Tangible book value per common share
1
$
23.67
$
22.93
$
22.24
$
21.90
$
21.23
$
23.67
$
21.23
Common shares outstanding
5,533,050
4,497,284
4,481,347
4,484,513
4,484,513
5,533,050
4,484,513
Average common shares outstanding:
Basic
4,972,759
4,541,728
4,534,910
4,532,360
4,529,823
4,757,243
4,523,336
Diluted
4,992,025
4,575,555
4,580,353
4,574,455
4,550,034
4,782,700
4,536,736
Performance Ratios:
Return on average assets
0.71
%
0.72
%
0.74
%
0.82
%
0.84
%
0.72
%
0.84
%
Return on average shareholders’ equity
9.67
%
9.20
%
8.73
%
9.14
%
9.15
%
9.45
%
8.85
%
Return on average tangible common equity
1
10.07
%
9.63
%
9.14
%
9.58
%
9.60
%
9.86
%
9.29
%
Net interest margin
2.39
%
2.78
%
2.85
%
2.84
%
2.87
%
2.57
%
2.86
%
Capital Ratios:
Tangible common equity to tangible assets
1
7.72
%
6.77
%
7.88
%
8.46
%
8.66
%
7.72
%
8.66
%
Tier 1 leverage ratio
8.08
%
7.65
%
8.28
%
8.81
%
8.93
%
8.08
%
8.93
%
Common equity tier 1 capital ratio
10.66
%
9.38
%
10.11
%
10.74
%
11.12
%
10.66
%
11.12
%
Tier 1 capital ratio
10.66
%
9.38
%
10.11
%
10.74
%
11.12
%
10.66
%
11.12
%
Total risk-based capital ratio
12.54
%
11.38
%
12.25
%
11.90
%
12.28
%
12.54
%
12.28
%
1
This information represents a non-GAAP financial measure. See the “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of these measures to their most directly comparable GAAP measures.
During the
second
quarter
2016
, net income was
$2.8 million
, or
$0.57
per diluted share, compared to
second
quarter
2015
net income of
$2.3 million
, or
$0.50
per diluted share, resulting in an
increase
in net income of
$0.6 million
, or
25.1%
. During the
six months ended
June 30, 2016
, net income was
$5.3 million
, or
$1.10
per diluted share, compared to the
six months ended
June 30, 2015
net income of
$4.3 million
, or
$0.95
per diluted share, resulting in an
increase
in net income of
$0.9 million
, or
21.7%
.
The
increase
in
net income
in the
second
quarter
2016
compared to the
second
quarter
2015
was primarily due to a
$1.7 million
, or
22.9%
,
increase
in
net interest income
and a
$1.3 million
, or
51.4%
,
increase
in
noninterest income
, partially offset by a
$1.5 million
, or
24.5%
,
increase
in
noninterest expense
, a
$0.6 million
, or
203.9%
,
increase
in
provision for loan losses
and a
$0.3 million
, or
23.4%
,
increase
in
income tax expense
.
29
The
increase
in
net income
in the
six months ended
June 30, 2016
compared to the
six months ended
June 30, 2015
was primarily due to a
$4.1 million
, or
28.6%
,
increase
in
net interest income
and a
$0.7 million
, or
11.8%
,
increase
in
noninterest income
, partially offset by a
$2.3 million
, or
18.2%
,
increase
in
noninterest expense
, a
$1.1 million
, or
150.7%
,
increase
in
provision for loan losses
and a
$0.4 million
, or
17.6%
,
increase
in
income tax expense
.
During the
second
quarter
2016
, return on average assets and return on average shareholders’ equity were
0.71%
and
9.67%
, respectively, compared to
0.84%
and
9.15%
, respectively, for the
second
quarter
2015
. During the
six months ended
June 30, 2016
, return on average assets and return on average shareholders’ equity were
0.72%
and
9.45%
, respectively, compared to
0.84%
and
8.85%
, respectively, for the
six months ended
June 30, 2015
.
Consolidated Average Balance Sheets and Net Interest Income Analyses
For the periods presented, the following tables provide the average balances of interest-earning assets and interest-bearing liabilities and the related yields and cost of funds. The tables do not reflect any effect of income taxes. Balances are based on the average of daily balances. Nonaccrual loans are included in average loan balances.
(dollars in thousands)
Three Months Ended
June 30, 2016
March 31, 2016
June 30, 2015
Average Balance
Yield/Cost
Average Balance
Yield/Cost
Average Balance
Yield/Cost
Assets
Interest-earning assets
Loans, including loans held-for-sale
$
1,110,282
4.22
%
$
1,020,168
4.41
%
$
825,620
4.39
%
Securities - taxable
307,336
2.29
%
202,898
2.32
%
174,057
2.18
%
Securities - non-taxable
51,162
2.89
%
22,179
2.99
%
7,807
3.03
%
Other earning assets
97,774
0.80
%
78,291
0.87
%
49,001
0.68
%
Total interest-earning assets
1,566,554
3.59
%
1,323,536
3.86
%
1,056,485
3.85
%
Allowance for loan losses
(9,472
)
(8,655
)
(6,545
)
Noninterest-earning assets
39,422
37,951
35,178
Total assets
$
1,596,504
$
1,352,832
$
1,085,118
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits
$
83,712
0.55
%
$
81,338
0.55
%
$
76,095
0.55
%
Regular savings accounts
28,023
0.57
%
25,021
0.58
%
23,873
0.57
%
Money market accounts
363,767
0.71
%
350,809
0.71
%
282,015
0.72
%
Certificates and brokered deposits
809,450
1.56
%
575,976
1.48
%
440,752
1.36
%
Total interest-bearing deposits
1,284,952
1.23
%
1,033,144
1.12
%
822,735
1.04
%
Other borrowed funds
161,127
1.83
%
185,618
1.44
%
137,421
1.23
%
Total interest-bearing liabilities
1,446,079
1.30
%
1,218,762
1.17
%
960,156
1.07
%
Noninterest-bearing deposits
27,687
22,899
20,697
Other noninterest-bearing liabilities
4,825
4,893
4,932
Total liabilities
1,478,591
1,246,554
985,785
Shareholders’ equity
117,913
106,278
99,333
Total liabilities and shareholders’ equity
$
1,596,504
$
1,352,832
$
1,085,118
Interest rate spread
1
2.29
%
2.69
%
2.78
%
Net interest margin
2
2.39
%
2.78
%
2.87
%
1
Yield on total interest-earning assets minus cost of total interest-bearing liabilities
2
Net interest income divided by total interest-earning assets (annualized)
30
(dollars in thousands)
Six Months Ended
June 30, 2016
June 30, 2015
Average Balance
Yield/Cost
Average Balance
Yield/Cost
Assets
Interest-earning assets
Loans, including loans held-for-sale
$
1,065,225
4.31
%
$
803,086
4.38
%
Securities - taxable
255,116
2.30
%
159,729
2.10
%
Securities - non-taxable
36,671
2.92
%
3,925
3.03
%
Other earning assets
88,033
0.83
%
45,342
0.70
%
Total interest-earning assets
1,445,045
3.71
%
1,012,082
3.85
%
Allowance for loan losses
(9,063
)
(6,215
)
Noninterest-earning assets
38,686
34,864
Total assets
$
1,474,668
$
1,040,731
Liabilities
Interest-bearing liabilities
Interest-bearing demand deposits
$
82,525
0.55
%
$
75,752
0.55
%
Regular savings accounts
26,522
0.58
%
22,991
0.58
%
Money market accounts
357,288
0.71
%
278,185
0.72
%
Certificates and brokered deposits
692,713
1.53
%
415,566
1.37
%
Total interest-bearing deposits
1,159,048
1.18
%
792,494
1.04
%
Other borrowed funds
173,372
1.62
%
123,680
1.44
%
Total interest-bearing liabilities
1,332,420
1.24
%
916,174
1.09
%
Noninterest-bearing deposits
25,293
21,477
Other noninterest-bearing liabilities
4,859
4,488
Total liabilities
1,362,572
942,139
Shareholders’ equity
112,096
98,592
Total liabilities and shareholders’ equity
$
1,474,668
$
1,040,731
Interest rate spread
1
2.47
%
2.76
%
Net interest margin
2
2.57
%
2.86
%
1
Yield on total interest-earning assets minus cost of total interest-bearing liabilities
2
Net interest income divided by total interest-earning assets (annualized)
31
Rate/Volume Analysis
The following table illustrates the impact of changes in the volume of interest-earning assets and interest-bearing liabilities and interest rates on net interest income for the periods indicated. The change in interest not due solely to volume or rate has been allocated in proportion to the absolute dollar amounts of the change in each.
Rate/Volume Analysis of Net Interest Income
(dollars in thousands)
Three Months Ended June 30, 2016 vs. March 31, 2016 Due to Changes in
Three Months Ended June 30, 2016 vs. June 30, 2015 Due to Changes in
Six Months Ended June 30, 2016 vs. June 30, 2015 Due to Changes in
Volume
Rate
Net
Volume
Rate
Net
Volume
Rate
Net
Interest income
Loans, including loans held-for-sale
$
2,923
$
(2,451
)
$
472
$
4,878
$
(2,260
)
$
2,618
$
6,236
$
(819
)
$
5,417
Securities – taxable
683
(105
)
578
753
49
802
1,077
172
1,249
Securities – non-taxable
241
(38
)
203
328
(19
)
309
480
(6
)
474
Other earning assets
102
(77
)
25
95
17
112
173
34
207
Total
3,949
(2,671
)
1,278
6,054
(2,213
)
3,841
7,966
(619
)
7,347
Interest expense
Interest-bearing deposits
743
299
1,042
1,353
440
1,793
2,113
615
2,728
Other borrowed funds
(451
)
522
71
82
232
314
395
123
518
Total
292
821
1,113
1,435
672
2,107
2,508
738
3,246
Increase in net interest income
$
3,657
$
(3,492
)
$
165
$
4,619
$
(2,885
)
$
1,734
$
5,458
$
(1,357
)
$
4,101
Net interest income for the
second
quarter
2016
was
$9.3 million
,
increasing
$1.7 million
, or
22.9%
, compared to
$7.6 million
for the
second
quarter
2015
. The
increase
in net interest income was the result of a
$3.8 million
, or
37.9%
,
increase
in total interest income to
$14.0 million
for the
second
quarter
2016
from
$10.1 million
for the
second
quarter
2015
. The
increase
in total interest income was partially offset by a
$2.1 million
, or
82.4%
,
increase
in total interest expense to
$4.7 million
for the
second
quarter
2016
from
$2.6 million
for the
second
quarter
2015
.
The
increase
in total interest income was due primarily to
an increase
in interest earned on loans resulting from
an increase
of
$284.7 million
, or
34.5%
, in the average balance of loans, including loans held-for-sale, as well as
an increase
in interest earned on securities resulting from
an increase
of
$176.6 million
, or
97.1%
, in the average balance of securities for the
second
quarter
2016
compared to the
second
quarter
2015
. The
increase
in total interest income was also due to a
16
basis point (“bp”)
increase
in the yield earned on the securities portfolio, partially offset by a
17
bp
decline
in the yield earned on loans, including loans held-for-sale.
The
increase
in total interest expense was driven primarily by
an increase
in interest expense related to interest-bearing deposits as a result of a
$462.2 million
, or
56.2%
,
increase
in the average balance of interest-bearing deposits for the
second
quarter
2016
compared to the
second
quarter
2015
, as well as
the increase
in the cost of funds related to interest-bearing deposits of
19
bps. The increase in the cost of interest-bearing deposits was primarily due to a
20
bps
increase
in the cost of certificates and brokered deposits as new certificates of deposits production in
2016
was predominately in longer duration products with higher costs of funds. Interest expense related to other borrowed funds also contributed to the
increase
in total interest expense due to a
$23.7 million
, or
17.3%
,
increase
in the average balance of other borrowed funds for the
second
quarter
2016
compared to the
second
quarter
2015
as well as
an increase
of
60
bps in the cost of other borrowed funds. The increase in the average balance of other borrowed funds was primarily due to the Company’s issuance of subordinated debt in the fourth quarter 2015 as well as an increase in the cost and average balance of Federal Home Loan Bank advances compared to the
second
quarter
2015
.
Net interest margin (“NIM”) was
2.39%
for the
second
quarter
2016
compared to
2.87%
for the
second
quarter
2015
. The decline in NIM for the
second
quarter
2016
compared to the
second
quarter
2015
was driven primarily by
the increase
of
19
bps in the cost of interest-bearing deposits as well as the
decline
of
17
bps in the yield earned on loans, including loans held-for-sale, driven primarily by a decrease in prepayment fees related to commercial real estate loans. Additionally, the Company carried excess liquidity during the second quarter 2016 as cash inflows generated from year-to-date deposit activity and proceeds from the equity offerings outpaced loan growth and investment purchases, which also contributed to the decline in NIM compared to the second quarter 2015.
32
Net interest income for the
six months ended
June 30, 2016
was
$18.4 million
,
increasing
$4.1 million
, or
28.6%
, compared to
$14.3 million
for the
six months ended
June 30, 2015
. The
increase
in net interest income was the result of a
$7.3 million
, or
38.0%
,
increase
in total interest income to
$26.7 million
for the
six months ended
June 30, 2016
from
$19.3 million
for the
six months ended
June 30, 2015
. The
increase
in total interest income was partially offset by a
$3.2 million
, or
65.3%
,
increase
in total interest expense to
$8.2 million
for the
six months ended
June 30, 2016
from
$5.0 million
for the
six months ended
June 30, 2015
.
The
increase
in total interest income was due primarily to
an increase
in interest earned on loans resulting from
an increase
of
$262.1 million
, or
32.6%
, in the average balance of loans, including loans held-for-sale, as well as
an increase
in interest earned on securities resulting from
an increase
of
$128.1 million
, or
78.3%
, in the average balance of securities for the
six months ended
June 30, 2016
compared to the
six months ended
June 30, 2015
. The
increase
in total interest income was also due to a
25
bps
increase
in the yield earned on the securities portfolio, partially offset by a
7
bps
decline
in the yield earned on loans, including loans held-for-sale.
The
increase
in total interest expense was driven primarily by
an increase
in interest expense related to interest-bearing deposits as a result of a
$366.6 million
, or
46.3%
,
increase
in the average balance of interest-bearing deposits for the
six months ended
June 30, 2016
compared to the
six months ended
June 30, 2015
, as well as
the increase
in the cost of funds relating to interest-bearing deposits of
14
bps. The increase in the cost of interest-bearing deposits was primarily due to a
16
bps
increase
in the cost of certificates and brokered deposits as new certificates of deposits production in the
six months ended
June 30, 2016
was predominately in longer duration products with higher costs of funds. Interest expense related to other borrowed funds also contributed to the
increase
in total interest expense due to a
$49.7 million
, or
40.2%
,
increase
in the average balance of other borrowed funds for the
six months ended
June 30, 2016
compared to the
six months ended
June 30, 2015
, as well as
an increase
of
18
bps in the cost of other borrowed funds. The increase in the average balance of other borrowed funds was primarily due to the Company’s issuance of subordinated debt in the fourth quarter 2015 as well as the increase in the average balance of Federal Home Loan Bank advances compared to the
six months ended
June 30, 2015
.
NIM was
2.57%
for the
six months ended
June 30, 2016
compared to
2.86%
for the
six months ended
June 30, 2015
. The decline in NIM for the
six months ended
June 30, 2016
compared to the
six months ended
June 30, 2015
, was driven primarily by
the increase
of
14
bps in the cost of interest-bearing deposits as well as the
decline
of
7
bps in the yield earned on loans, including loans held-for-sale, driven primarily by a decrease in prepayment fees related to commercial real estate loans. The decline in NIM was partially offset by an
increase
of
25
bps in the yield earned on the securities portfolio.
Noninterest Income
The following table presents noninterest income for the five most recent quarters and the
six months ended
June 30, 2016
and
2015
.
(dollars in thousands)
Three Months Ended
Six Months Ended
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
June 30,
2016
June 30,
2015
Service charges and fees
$
215
$
200
$
193
$
202
$
193
$
415
$
369
Mortgage banking activities
3,295
2,254
1,805
2,095
2,214
5,549
5,100
Gain on sale of securities
177
—
—
—
—
177
—
(Loss) gain on asset disposals
(48
)
(16
)
40
(27
)
(33
)
(64
)
(47
)
Other
109
102
105
104
102
211
202
Total noninterest income
$
3,748
$
2,540
$
2,143
$
2,374
$
2,476
$
6,288
$
5,624
During the
second
quarter
2016
, noninterest income was
$3.7 million
, representing
an increase
of
$1.3 million
, or
51.4%
, compared to
$2.5 million
for the
second
quarter
2015
. The
increase
in noninterest income was primarily driven by
an increase
of
$1.1 million
, or
48.8%
, in mortgage banking activities resulting primarily from higher origination volumes and an improvement in gain on sale margin, as well as a
$0.2 million
increase from the gain on sale of securities.
During the
six months ended
June 30, 2016
, noninterest income was
$6.3 million
, representing
an increase
of
$0.7 million
, or
11.8%
, compared to
$5.6 million
for the
six months ended
June 30, 2015
. The
increase
in noninterest income was primarily driven by
an increase
of
$0.4 million
, or
8.8%
, in mortgage banking activities resulting primarily from higher origination volumes and an improvement in gain on sale margin, as well as a
$0.2 million
increase from the gain on sale of securities.
33
Noninterest Expense
The following table presents noninterest expense for the five most recent quarters and the
six months ended
June 30, 2016
and
2015
.
(dollars in thousands)
Three Months Ended
Six Months Ended
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
June 30,
2016
June 30,
2015
Salaries and employee benefits
$
4,329
$
3,898
$
3,460
$
3,446
$
3,787
$
8,227
$
7,365
Marketing, advertising, and promotion
434
464
426
544
334
898
786
Consulting and professional services
895
638
674
544
564
1,533
1,156
Data processing
275
274
287
248
233
549
481
Loan expenses
200
184
172
97
181
384
362
Premises and equipment
963
798
759
676
691
1,761
1,333
Deposit insurance premium
215
180
170
163
160
395
310
Other
564
569
544
489
377
1,133
791
Total noninterest expense
$
7,875
$
7,005
$
6,492
$
6,207
$
6,327
$
14,880
$
12,584
Noninterest expense for the
second
quarter
2016
was
$7.9 million
, compared to
$6.3 million
for the
second
quarter
2015
. The
increase
of
$1.5 million
, or
24.5%
, compared to the
second
quarter
2015
was primarily due to
an increase
of
$0.5 million
in
salaries and employee benefits
,
an increase
of
$0.3 million
in
consulting and professional services
and
an increase
of
$0.3 million
in
premises and equipment
. The increase in salaries and employee benefits resulted from higher incentive compensation related to increased mortgage production and personnel growth. The increase in consulting and professional fees was due to higher legal fees incurred in the normal course of business commensurate with the Company’s growth and certain consulting projects that occurred during the second quarter 2016. The increase in premises and equipment was due to certain expenses associated with the Company exiting its former headquarters location, as well as the Company’s build out of its corporate headquarters facility and further investments in technology.
Noninterest expense for the
six months ended
June 30, 2016
was
$14.9 million
, compared to
$12.6 million
for the
six months ended
June 30, 2015
. The
increase
of
$2.3 million
, or
18.2%
, compared to the
six months ended
June 30, 2015
was primarily due to
an increase
of
$0.9 million
in
salaries and employee benefits
,
an increase
of
$0.4 million
in
premises and equipment
,
an increase
of
$0.4 million
in
consulting and professional services
and
an increase
of
$0.3 million
in
other
expenses. The increase in salaries and employee benefits resulted primarily from personnel growth. The increase in premises and equipment was partially due to certain expenses associated with the Company exiting its former headquarters location, as well as the Company’s build out of its corporate headquarters facility and further investments in technology. The increase in consulting and professional fees was due to higher legal fees incurred in the normal course of business commensurate with the Company’s growth and certain consulting projects that occurred during the 2016 period. The increase in other expenses were comprised of varying expenses, none of which were deemed significant.
Financial Condition
The following table presents summary balance sheet data for the last five quarters.
(dollars in thousands)
Balance Sheet Data:
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Total assets
$
1,702,468
$
1,527,719
$
1,269,870
$
1,166,170
$
1,104,645
Loans
1,111,622
1,040,683
953,859
876,578
814,243
Securities available-for-sale
433,806
315,311
213,698
202,565
190,767
Loans held-for-sale
44,503
29,491
36,518
27,773
29,872
Noninterest-bearing deposits
28,066
28,945
23,700
22,338
20,994
Interest-bearing deposits
1,360,867
1,214,233
932,354
877,412
835,509
Total deposits
1,388,933
1,243,178
956,054
899,750
856,503
Total shareholders’ equity
135,679
107,830
104,330
102,912
99,908
34
Total assets were
$1.7 billion
at
June 30, 2016
, compared to
$1.3 billion
at
December 31, 2015
, representing
an increase
of
$432.6 million
, or
34.1%
. The
increase
in total assets was due primarily to increases of
$220.1 million
, or
103.0%
, in securities available-for-sale,
$157.8 million
, or
16.5%
, in loans and
$44.9 million
, or
178.3%
, in cash and cash equivalents.
Loan Portfolio Analysis
The following table provides a detailed listing of the Company’s loan portfolio for the last five quarters.
(dollars in thousands)
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Commercial loans
Commercial and industrial
$
111,130
10.0
%
$
106,431
10.2
%
$
102,000
10.7
%
$
89,762
10.2
%
$
89,316
11.0
%
Owner-occupied commercial real estate
46,543
4.2
%
47,010
4.5
%
44,462
4.7
%
42,117
4.8
%
39,405
4.8
%
Investor commercial real estate
12,976
1.2
%
14,756
1.4
%
16,184
1.7
%
17,483
2.0
%
20,163
2.5
%
Construction
53,368
4.8
%
52,591
5.1
%
45,898
4.8
%
30,196
3.4
%
20,155
2.5
%
Single tenant lease financing
500,937
45.1
%
445,534
42.8
%
374,344
39.2
%
329,149
37.6
%
279,891
34.4
%
Total commercial loans
724,954
65.3
%
666,322
64.0
%
582,888
61.1
%
508,707
58.0
%
448,930
55.2
%
Consumer loans
Residential mortgage
202,107
18.2
%
208,636
20.1
%
214,559
22.5
%
209,507
23.9
%
207,703
25.5
%
Home equity
38,981
3.5
%
40,000
3.8
%
43,279
4.5
%
47,319
5.4
%
49,662
6.1
%
Other consumer
141,756
12.7
%
121,323
11.7
%
108,312
11.4
%
106,187
12.1
%
103,157
12.6
%
Total consumer loans
382,844
34.4
%
369,959
35.6
%
366,150
38.4
%
363,013
41.4
%
360,522
44.2
%
Deferred loan origination costs and premiums and discounts on purchased loans
3,824
0.3
%
4,402
0.4
%
4,821
0.5
%
4,858
0.6
%
4,791
0.6
%
Total loans
1,111,622
100.0
%
1,040,683
100.0
%
953,859
100.0
%
876,578
100.0
%
814,243
100.0
%
Allowance for loan losses
(10,016
)
(9,220
)
(8,351
)
(7,671
)
(7,073
)
Net loans
$
1,101,606
$
1,031,463
$
945,508
$
868,907
$
807,170
Total loans as of
June 30, 2016
were
$1.1 billion
,
increasing
$157.8 million
, or
16.5%
, compared to
$953.9 million
as of
December 31, 2015
.
Total commercial loans
increased
$142.1 million
, or
24.4%
, as of
June 30, 2016
, compared to
December 31, 2015
, due to
increases
of
$126.6 million
, or
33.8%
, in single tenant lease financing,
$9.1 million
, or
9.0%
, in commercial and industrial,
$7.5 million
, or
16.3%
, in construction and
$2.1 million
, or
4.7%
, in owner-occupied commercial real estate. These
increases
were partially offset by a decline of
$3.2 million
, or
19.8%
, in investor commercial real estate.
Total consumer loans
increased
$16.7 million
, or
4.6%
, as of
June 30, 2016
, compared to
December 31, 2015
, due primarily to an
increase
of
$33.4 million
, or
30.9%
, in other consumer loans. This
increase
was partially offset by
decreases
of
$12.5 million
, or
5.8%
, in residential mortgages and
$4.3 million
, or
9.9%
, in home equity loans.
35
Asset Quality
Nonperforming loans are comprised of total nonaccrual loans and loans 90 days past due and accruing. Nonperforming assets include nonperforming loans, other real estate owned and other nonperforming assets, which consist of repossessed assets. The following table provides a detailed listing of the Company’s nonperforming assets for the last five quarters.
(dollars in thousands)
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Nonaccrual loans
Commercial loans:
Commercial and industrial
$
4,716
$
—
$
—
$
—
$
—
Total commercial loans
4,716
—
—
—
—
Consumer loans:
Residential mortgage
844
103
103
104
119
Other consumer
74
69
64
92
69
Total consumer loans
918
172
167
196
188
Total nonaccrual loans
5,634
172
167
196
188
Past Due 90 days and accruing loans
Commercial loans:
Commercial and industrial
—
—
—
10
—
Total commercial loans
—
—
—
10
—
Consumer loans:
Residential mortgage
—
195
—
—
—
Other consumer
5
—
—
—
—
Total consumer loans
5
195
—
—
—
Total past due 90 days and accruing loans
5
195
—
10
—
Total nonperforming loans
5,639
367
167
206
188
Other real estate owned
Investor commercial real estate
4,488
4,488
4,488
4,488
4,488
Total other real estate owned
4,488
4,488
4,488
4,488
4,488
Other nonperforming assets
46
75
85
30
89
Total nonperforming assets
$
10,173
$
4,930
$
4,740
$
4,724
$
4,765
Total nonperforming loans to total loans
0.51
%
0.04
%
0.02
%
0.02
%
0.02
%
Total nonperforming assets to total assets
0.60
%
0.32
%
0.37
%
0.41
%
0.43
%
Troubled Debt Restructurings
The following table provides a summary of troubled debt restructurings for the last five quarters.
(dollars in thousands)
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Troubled debt restructurings – performing
$
1,082
$
1,100
$
1,115
$
1,134
$
1,150
Total troubled debt restructurings
$
1,082
$
1,100
$
1,115
$
1,134
$
1,150
36
The
increase
of
$5.4 million
, or
114.6%
, in total nonperforming assets as of
June 30, 2016
compared to
December 31, 2015
was due primarily to an increase in nonaccrual loans. Total nonperforming loans
increased
$5.5 million
, or
3,276.6%
, to
$5.6 million
as of
June 30, 2016
compared to
$0.2 million
as of
December 31, 2015
. This increase was primarily driven by a $4.7 million commercial and industrial loan and a $0.8 million residential mortgage loan that were placed on nonaccrual status during the second quarter 2016. As a result, the ratio of nonperforming loans to total loans increased to
0.51%
as of
June 30, 2016
compared to
0.02%
as of
December 31, 2015
and the ratio of nonperforming assets to total assets increased to
0.60%
as of
June 30, 2016
compared to
0.37%
as of
December 31, 2015
.
As of
June 30, 2016
and
December 31, 2015
, the Company had one commercial property in other real estate owned with a carrying value of $4.5 million. This property consists of two buildings which are residential units adjacent to a university campus. Improvements to the property have been made in collaboration with the university and the property continues to be occupied.
Allowance for Loan Losses
The following table provides a rollforward of the allowance for loan losses balance for the last five quarters and the
six months ended
June 30, 2016
and
2015
.
(dollars in thousands)
Three Months Ended
Six Months Ended
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
June 30,
2016
June 30,
2015
Balance, beginning of period
$
9,220
$
8,351
$
7,671
$
7,073
$
6,378
$
8,351
$
5,800
Provision charged to expense
924
946
746
454
304
1,870
746
Losses charged off
(232
)
(149
)
(100
)
(76
)
(232
)
(381
)
(460
)
Recoveries
104
72
34
220
623
176
987
Balance, end of period
$
10,016
$
9,220
$
8,351
$
7,671
$
7,073
$
10,016
$
7,073
Net charge-offs (recoveries) to average loans
0.05
%
0.03
%
0.03
%
(0.07
)%
(0.20
)%
0.04
%
(0.14
)%
The allowance for loan losses was
$10.0 million
as of
June 30, 2016
, compared to
$8.4 million
as of
December 31, 2015
. The
increase
of
$1.7 million
, or
19.9%
, was due primarily to the continued growth in commercial loan balances as well as a commercial and industrial loan that was assigned a $0.5 million specific allowance and placed on nonaccrual status. During the
second
quarter
2016
, the Company recorded net
charge-offs
of
$0.1 million
, compared to net
recoveries
of
$0.4 million
during the
second
quarter
2015
. During the
six
months ended
June 30, 2016
, the Company recorded net
charge-offs
of
$0.2 million
, compared to net
recoveries
of
$0.5 million
during
six
months ended
June 30, 2015
,
The allowance for loan losses as a percentage of total loans
increased
to
0.90%
as of
June 30, 2016
, compared to 0.88% as of
December 31, 2015
. Due primarily to the increase in nonaccrual loans, the allowance for loan losses as a percentage of nonperforming loans
decreased
to
177.6%
as of
June 30, 2016
, compared to 5,000.6% as of
December 31, 2015
.
Investment Securities
The following tables present the amortized cost and approximate fair value of our investment portfolio by security type for the last five quarters.
(dollars in thousands)
Amortized Cost
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Securities available-for-sale
U.S. Government-sponsored agencies
$
75,133
$
60,511
$
38,093
$
36,006
$
27,993
Municipal securities
78,594
35,016
21,091
15,213
15,219
Mortgage-backed securities
233,886
177,337
113,948
109,645
107,055
Asset-backed securities
19,457
19,451
19,444
19,438
19,430
Corporate securities
20,000
20,000
20,000
20,000
20,000
Other securities
3,000
3,000
3,000
3,000
3,000
Total securities available-for-sale
$
430,070
$
315,315
$
215,576
$
203,302
$
192,697
37
(dollars in thousands)
Approximate Fair Value
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Securities available-for-sale
U.S. Government-sponsored agencies
$
75,678
$
60,792
$
37,750
$
35,624
$
27,572
Municipal securities
80,798
35,639
21,469
15,224
14,779
Mortgage-backed securities
235,911
177,989
113,052
110,052
106,674
Asset-backed securities
19,332
18,892
19,361
19,423
19,452
Corporate securities
19,074
18,978
19,087
19,229
19,305
Other securities
3,013
3,021
2,979
3,013
2,985
Total securities available-for-sale
$
433,806
$
315,311
$
213,698
$
202,565
$
190,767
The approximate fair value of investment securities available-for-sale
increased
$220.1 million
, or
103.0%
, to
$433.8 million
as of
June 30, 2016
compared to
$213.7 million
as of
December 31, 2015
. The
increase
was due primarily to increases of
$122.9 million
in mortgage-backed securities,
$59.3 million
in municipal securities and
$37.9 million
in U.S. Government-sponsored agencies. During the
six
month period ended
June 30, 2016
, the Company deployed funds generated through deposit growth to purchase additional securities to further diversify the securities portfolio and enhance net interest income while supporting liquidity and interest rate risk management. At June 30, 2016, the Company had purchased
$8.7 million
of securities available-for-sale that had not settled. This obligation is recorded within accrued expenses and other liabilities on the condensed consolidated balance sheet.
Deposits
The following table presents the composition of the Company’s deposit base for the last five quarters.
(dollars in thousands)
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
Noninterest-bearing deposits
$
28,066
2.0
%
$
28,945
2.3
%
$
23,700
2.5
%
$
22,338
2.5
%
$
20,994
2.5
%
Interest-bearing demand deposits
83,031
6.0
%
89,180
7.2
%
84,241
8.8
%
79,031
8.8
%
77,822
9.1
%
Regular savings accounts
28,900
2.1
%
27,279
2.2
%
22,808
2.4
%
26,316
2.9
%
24,405
2.8
%
Money market accounts
373,932
26.9
%
366,195
29.5
%
341,732
35.7
%
314,105
34.9
%
278,791
32.5
%
Certificates of deposits
862,150
62.1
%
718,733
57.8
%
470,736
49.2
%
444,396
49.4
%
440,936
51.5
%
Brokered deposits
12,854
0.9
%
12,846
1.0
%
12,837
1.4
%
13,564
1.5
%
13,555
1.6
%
Total
$
1,388,933
100.0
%
$
1,243,178
100.0
%
$
956,054
100.0
%
$
899,750
100.0
%
$
856,503
100.0
%
Total deposits
increased
$432.9 million
, or
45.3%
, to
$1.4 billion
as of
June 30, 2016
as compared to
$956.1 million
as of
December 31, 2015
. This increase was due primarily to increases of
$391.4 million
, or
83.1%
, in certificates of deposit,
$32.2 million
, or
9.4%
, in money market accounts,
$6.1 million
, or
26.7%
, in regular savings accounts and
$4.4 million
, or
18.4%
, in noninterest-bearing deposits, partially offset by a decrease of
$1.2 million
, or
1.4%
, in interest-bearing demand deposits. The increase in the balance of certificates of deposits during the six months of 2016 was primarily due to the Company’s concentrated efforts to capitalize on customer demand for longer duration deposit products and to enhance liquidity and asset/liability management.
38
Common Stock
On May 6, 2016, the Company and the Bank entered into a Sales Agency Agreement with Sandler O’Neill & Partners, L.P. (the “Agent”) to sell shares (the “ATM Shares”) of the Company’s common stock having an aggregate gross sales price of up to $25,000,000, from time to time, through an “at-the-market” equity offering program (the “ATM Program”). The sales, if any, of the ATM Shares, may be made in sales deemed to be “at-the-market offerings” as defined in Rule 415 under the Securities Act of 1933, as amended, including sales made directly on or through the NASDAQ Capital Market, or another market for the Company’s common stock, sales made to or through a market maker other than on an exchange or otherwise, in negotiated transactions at market prices prevailing at the time of sale or at negotiated prices, or as otherwise agreed with the Agent. Subject to the terms and conditions of the Sales Agency Agreement, upon its acceptance of written instructions from the Company, the Agent will use its commercially reasonable efforts to sell on the Company’s behalf all of the designated ATM Shares. The Sales Agency Agreement provides for the Company to pay the Agent a commission of up to 3.0% of the gross sales price per share sold through it as sales agent under the Sales Agency Agreement. The Company may also sell ATM Shares under the Sales Agency Agreement to the Agent, as principal for its own account, at a price per share agreed upon at the time of sale. Actual sales will depend on a variety of factors to be determined by the Company from time to time. The Company has no obligation to sell any of the ATM Shares under the Sales Agency Agreement, and may at any time suspend solicitation and offers under the Sales Agency Agreement. In addition, the Company has agreed to indemnify the Agent against certain liabilities on customary terms.
In May 2016, the Company commenced sales of common stock through the ATM Program. The details of the shares of common stock sold through the ATM Program through
June 30, 2016
are as follows:
Month
Weighted Average Per Share Price
Number of Shares Sold
May 2016
$
24.06
132,087
June 2016
$
25.46
7,724
As of
June 30, 2016
, the gross proceeds to the Company from sales of its common stock under the ATM Program totaled
$3.4 million
. As of the same date, approximately
$21.6 million
remained available for sale under the ATM Program.
On May 23, 2016, the Company separately entered into an Underwriting Agreement with the Agent, pursuant to which the Company would sell an additional 895,955 shares of common stock at $24.00 per share. This offering closed on May 26, 2016 with the Company receiving gross proceeds of $21.5 million.
The net proceeds to the Company from the above offerings after deducting underwriting discounts and commissions and offering expenses was $22.8 million.
Capital
The Company and the Bank are subject to various regulatory capital requirements administered by state and federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.
The Basel III Capital Rules became effective for the Company and the Bank on January 1, 2015, subject to a phase-in period for certain provisions. Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios of Common Equity Tier 1 capital, Tier 1 capital and Total capital, as defined in the regulations, to risk-weighted assets, and of Tier 1 capital to adjusted quarterly average assets (“Leverage Ratio”).
When fully phased in on January 1, 2019, the Basel III Capital Rules will require the Company and the Bank to maintain: 1) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 4.5%, plus a 2.5% “capital conservation buffer” (resulting in a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 7.0% upon full implementation); 2) a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0%, plus the capital conservation buffer (resulting in a minimum Tier 1 capital ratio of 8.5% upon full implementation); 3) a minimum ratio of Total capital to risk-weighted assets of 8.0%, plus the capital conservation buffer (resulting in a minimum Total capital ratio of 10.5% upon full implementation); and 4) a minimum Leverage Ratio of 4.0%.
39
The implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level and will be phased in over a four-year period increasing by increments of that amount on each subsequent January 1 until it reaches 2.5% on January 1, 2019. The capital conservation buffer is designed to absorb losses during periods of economic stress. Failure to maintain the minimum Common Equity Tier 1 capital ratio plus the capital conservation buffer will result in potential restrictions on a banking institution’s ability to pay dividends, repurchase stock and/or pay discretionary compensation to its employees.
The following tables present actual and required capital ratios as of
June 30, 2016
and
December 31, 2015
for the Company and the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of
June 30, 2016
and
December 31, 2015
based on the phase-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital Rules have been fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.
Actual
Minimum Capital Required - Basel III Phase-In Schedule
Minimum Capital Required - Basel III Fully Phased-In
Minimum Required to be Considered Well Capitalized
(dollars in thousands)
Capital Amount
Ratio
Capital Amount
Ratio
Capital Amount
Ratio
Capital Amount
Ratio
As of June 30, 2016:
Common equity tier 1 capital to risk-weighted assets
Consolidated
$
128,585
10.66
%
$
61,846
5.13
%
$
84,473
7.00
%
N/A
N/A
Bank
129,427
10.75
%
61,705
5.13
%
84,280
7.00
%
78,260
6.50
%
Tier 1 capital to risk-weighted assets
Consolidated
128,585
10.66
%
79,947
6.63
%
102,574
8.50
%
N/A
N/A
Bank
129,427
10.75
%
79,765
6.63
%
102,340
8.50
%
96,320
8.00
%
Total capital to risk-weighted assets
Consolidated
151,385
12.54
%
104,082
8.63
%
126,709
10.50
%
N/A
N/A
Bank
139,449
11.58
%
103,845
8.63
%
126,420
10.50
%
120,400
10.00
%
Leverage ratio
Consolidated
128,585
8.08
%
63,663
4.00
%
63,663
4.00
%
N/A
N/A
Bank
129,427
8.15
%
63,558
4.00
%
63,558
4.00
%
79,447
5.00
%
Actual
Minimum Capital Required - Basel III Phase-In Schedule
Minimum Capital Required - Basel III Fully Phased-In
Minimum Required to be Considered Well Capitalized
(dollars in thousands)
Capital Amount
Ratio
Capital Amount
Ratio
Capital Amount
Ratio
Capital Amount
Ratio
As of December 31, 2015:
Common equity tier 1 capital to risk-weighted assets
Consolidated
$
100,839
10.11
%
$
44,881
4.50
%
$
69,815
7.00
%
N/A
N/A
Bank
104,434
10.50
%
44,768
4.50
%
69,639
7.00
%
64,664
6.50
%
Tier 1 capital to risk-weighted assets
Consolidated
100,839
10.11
%
59,842
6.00
%
84,776
8.50
%
N/A
N/A
Bank
104,434
10.50
%
59,690
6.00
%
84,561
8.50
%
79,587
8.00
%
Total capital to risk-weighted assets
Consolidated
122,190
12.25
%
79,789
8.00
%
104,723
10.50
%
N/A
N/A
Bank
112,785
11.34
%
79,587
8.00
%
104,458
10.50
%
99,484
10.00
%
Leverage ratio
Consolidated
100,839
8.28
%
48,713
4.00
%
48,713
4.00
%
N/A
N/A
Bank
104,434
8.59
%
48,636
4.00
%
48,636
4.00
%
60,796
5.00
%
40
Shareholders’ Dividends
The Company’s Board of Directors declared a cash dividend for the
second
quarter
2016
of $0.06 per share of common stock payable
July 15, 2016
to shareholders of record as of
June 30, 2016
. The Company expects to continue to pay cash dividends on a quarterly basis; however, the declaration and amount of any future cash dividends will be subject to the sole discretion of the Board of Directors and will depend upon many factors, including its results of operations, financial condition, capital requirements, regulatory and contractual restrictions (including with respect to the Company’s outstanding subordinated debt), business strategy and other factors deemed relevant by the Board of Directors.
During 2013, the Company issued a $3.0 million subordinated debenture to a third party, and during 2015, the Company issued $10.0 million in subordinated notes to a third party. The agreements under which the subordinated debenture and subordinated notes were issued prohibit the Company from paying any dividends on its common stock or making any other distributions to shareholders at any time when there shall have occurred and be continuing an event of default under the applicable agreement. If an event of default were to occur and the Company did not cure it, the Company would be prohibited from paying any dividends or making any other distributions to shareholders or from redeeming or repurchasing any common stock.
Capital Resources
While the Company believes it has sufficient liquidity and capital resources to meet its cash and capital expenditure requirements for at least the next twelve months, including any cash dividends it may pay, the Company intends to continue pursuing its growth strategy, which may require additional capital. If the Company is unable to secure such capital at favorable terms, its ability to execute its growth strategy could be adversely affected.
Liquidity
Liquidity management is the process used by the Company to manage the continuing flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost while also maintaining safe and sound operations. Liquidity, represented by cash and investment securities, is a product of the Company’s operating, investing and financing activities. The primary sources of funds are deposits, principal and interest payments on loans and investment securities, maturing loans and investment securities, access to wholesale funding sources and collateralized borrowings. While scheduled payments and maturities of loans and investment securities are relatively predictable sources of funds, deposit flows are greatly influenced by interest rates, general economic conditions and competition. Therefore, the Company supplements deposit growth and enhances interest rate risk management through borrowings, which are generally advances from the Federal Home Loan Bank.
The Company maintains cash and investment securities that qualify as liquid assets to maintain adequate liquidity to ensure safe and sound operations and meet its financial commitments. At
June 30, 2016
, on a consolidated basis, the Company had
$504.1 million
in cash and cash equivalents, interest-bearing time deposits and investment securities available-for-sale and
$44.5 million
in loans held-for-sale that were generally available for its cash needs. The Company can also generate funds from wholesale funding sources and collateralized borrowings. At
June 30, 2016
, the Bank had the ability to borrow an additional
$170.0 million
in advances from the Federal Home Loan Bank and correspondent bank Fed Funds lines of credit.
The Company is a separate legal entity from the Bank and must provide for its own liquidity. In addition to its operating expenses, the Company is responsible for paying any dividends declared to its common stockholders and interest and principal on outstanding debt. The Company’s primary sources of funds are cash maintained at the holding company level and dividends from the Bank, the payment of which is subject to regulatory limits. At
June 30, 2016
, the Company, on an unconsolidated basis, had
$8.6 million
in cash generally available for its cash needs, which is in excess of its current annual regular shareholder dividend and operating expenses.
The Company uses its sources of funds primarily to meet ongoing financial commitments, including withdrawals by depositors, credit commitments to borrowers, operating expenses and capital expenditures. At
June 30, 2016
, approved outstanding loan commitments, including unused lines of credit and standby letters of credit, amounted to
$145.8 million
. Certificates of deposit scheduled to mature in one year or less at
June 30, 2016
totaled
$382.8 million
. Generally, the Company believes that a majority of maturing deposits will remain with the Bank.
Management is not aware of any other events or regulatory requirements that, if implemented, are likely to have a material effect on either the Company’s or the Bank’s liquidity.
41
Reconciliation of Non-GAAP Financial Measures
This Management’s Discussion and Analysis contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically tangible common equity, tangible assets, average tangible common equity, tangible book value per common share, return on average tangible common equity and tangible common equity to tangible assets are used by the Company’s management to measure the strength of its capital and its ability to generate earnings on tangible capital invested by its shareholders. Although the Company believes these non-GAAP measures provide a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the following table for the past five quarters and
six months ended
June 30, 2016
and
2015
.
(dollars in thousands, except share and per share data)
Three Months Ended
Six Months Ended
June 30,
2016
March 31,
2016
December 31,
2015
September 30,
2015
June 30,
2015
June 30,
2016
June 30,
2015
Total equity - GAAP
$
135,679
$
107,830
$
104,330
$
102,912
$
99,908
$
135,679
$
99,908
Adjustments:
Goodwill
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
Tangible common equity
$
130,992
$
103,143
$
99,643
$
98,225
$
95,221
$
130,992
$
95,221
Total assets - GAAP
$
1,702,468
$
1,527,719
$
1,269,870
$
1,166,170
$
1,104,645
$
1,702,468
$
1,104,645
Adjustments:
Goodwill
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
Tangible assets
$
1,697,781
$
1,523,032
$
1,265,183
$
1,161,483
$
1,099,958
$
1,697,781
$
1,099,958
Total common shares outstanding
5,533,050
4,497,284
4,481,347
4,484,513
4,484,513
5,533,050
4,484,513
Book value per common share
$
24.52
$
23.98
$
23.28
$
22.95
$
22.28
$
24.52
$
22.28
Effect of goodwill
(0.85
)
(1.05
)
(1.04
)
(1.05
)
(1.05
)
(0.85
)
(1.05
)
Tangible book value per common share
$
23.67
$
22.93
$
22.24
$
21.90
$
21.23
$
23.67
$
21.23
Total shareholders’ equity to assets ratio
7.97
%
7.06
%
8.22
%
8.82
%
9.04
%
7.97
%
9.04
%
Effect of goodwill
(0.25
)%
(0.29
)%
(0.34
)%
(0.36
)%
(0.38
)%
(0.25
)%
(0.38
)%
Tangible common equity to tangible assets ratio
7.72
%
6.77
%
7.88
%
8.46
%
8.66
%
7.72
%
8.66
%
Total average equity - GAAP
$
117,913
$
106,278
$
103,583
$
100,885
$
99,333
$
112,096
$
98,592
Adjustments:
Average goodwill
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
(4,687
)
Average tangible common equity
$
113,226
$
101,591
$
98,896
$
96,198
$
94,646
$
107,409
$
93,905
Return on average shareholders’ equity
9.67
%
9.20
%
8.73
%
9.14
%
9.15
%
9.45
%
8.85
%
Effect of goodwill
0.40
%
0.43
%
0.41
%
0.44
%
0.45
%
0.41
%
0.44
%
Return on average tangible common equity
10.07
%
9.63
%
9.14
%
9.58
%
9.60
%
9.86
%
9.29
%
Critical Accounting Policies and Estimates
There have been no material changes in the Company’s critical accounting policies or estimates from those disclosed in its Annual Report on Form 10-K for the year ended
December 31, 2015
.
42
Recent Accounting Pronouncements
Refer to Note 12 of the condensed consolidated financial statements.
Off-Balance Sheet Arrangements
In the ordinary course of business, the Company enters into financial transactions to extend credit and forms of commitments that may be considered off-balance sheet arrangements. The Company enters into forward contracts related to its mortgage banking business to hedge the exposures from commitments to extend new residential mortgage loans to customers and from its mortgage loans held-for-sale. At
June 30, 2016
and
December 31, 2015
, the Company had commitments to sell residential real estate loans of
$98.3 million
and
$42.7 million
, respectively. These contracts mature in less than one year. The Company does not believe that off-balance sheet arrangements have had or are reasonably likely to have a material effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, foreign exchange rates and equity prices. The primary source of market risk for the Company is interest rate risk. Interest rate risk is the risk to earnings and the value of the Company’s equity resulting from changes in market interest rates and arises in the normal course of business to the extent that there are timing and volume differences between the amount of interest-earning assets and the amount of interest-bearing liabilities that are prepaid, withdrawn, re-priced or mature in specified periods. The Company seeks to achieve consistent growth in net interest income and equity while managing volatility arising from shifts in market interest rates.
The Company monitors its interest rate risk position using income simulation models and economic value of equity (“EVE”) sensitivity analysis that capture both short-term and long-term interest rate risk exposure. Income simulation involves forecasting net interest income (“NII”) under a variety of interest rate scenarios. The Company uses EVE sensitivity analysis to understand the impact of changes in interest rates on long-term cash flows, income and capital. EVE is calculated by discounting the cash flows for all balance sheet instruments under different interest-rate scenarios. Modeling the sensitivity of NII and EVE to changes in market interest rates is highly dependent on the assumptions incorporated into the modeling process. The Company continually reviews and refines the assumptions used in its interest rate risk modeling.
Presented below is the estimated impact on the Company’s NII and EVE position as of
June 30, 2016
, assuming parallel shifts in interest rates:
% Change from Base Case for Parallel Changes in Rates
-100 Basis Points
1
+100 Basis Points
+200 Basis Points
NII - next twelve months
(1.44
)%
2.91
%
5.98
%
EVE
(1.07
)%
(4.64
)%
(8.82
)%
1
Because certain current interest rates are at or below 1.00%, the 100 basis point downward shock assumes that certain corresponding interest rates approach an implied floor that, in effect, reflects a decrease of less than the full 100 basis point downward shock.
The Company’s objective is to manage the balance sheet with a bias toward asset sensitivity while simultaneously balancing the potential earnings impact of this strategy. A “risk-neutral” position refers to the absence of a strong bias toward either asset or liability sensitivity. An “asset sensitive” position refers to when the characteristics of the balance sheet are expected to generate higher net interest income when interest rates, primarily short-term rates, increase as rates earned on interest-earning assets would reprice upward more quickly or in greater quantities than rates paid on interest-bearing liabilities would reprice. A “liability sensitive” position refers to when the characteristics of the balance sheet are expected to generate lower net interest income when short-term interest rates increase as rates paid on interest-bearing liabilities would reprice upward more quickly or in greater quantities than rates earned on interest-earning assets.
43
ITEM 4.
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information it is required to disclose in reports that it files or submits under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized, and reported within the time period specified in SEC rules and forms. These controls and procedures are also designed to ensure that such information is accumulated and communicated to management, including the principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating disclosure controls and procedures, the Company has recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. Management is required to apply judgment in evaluating its controls and procedures.
The Company performed an evaluation under the supervision and with the participation of management, including the principal executive and principal financial officers, to assess the effectiveness of the design and operation of its disclosure controls and procedures under the Exchange Act. Based on that evaluation, the principal executive and principal financial officers concluded that the disclosure controls and procedures were effective as of
June 30, 2016
.
Changes in Internal Control Over Financial Reporting
There has been no change in the Company’s internal control over financial reporting during the three months ended
June 30, 2016
that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.
44
PART II
ITEM 1.
LEGAL PROCEEDINGS
The Company is not party to any material legal proceedings. From time to time, the Bank is a party to legal actions arising from its normal business activities.
ITEM 1A.
RISK FACTORS
There have been no material changes to the risk factors previously disclosed in Part I, Item 1A, of the Company’s Annual Report on Form 10-K for the year ended
December 31, 2015
.
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.
45
ITEM 6.
EXHIBITS
Unless otherwise indicated, all documents incorporated into this quarterly report on Form 10-Q by reference to a document filed with the SEC pursuant to the Exchange Act are located under SEC file number 1-35750.
Exhibit No.
Description
3.1
Articles of Incorporation of First Internet Bancorp (incorporated by reference to Exhibit 3.1 to registration statement on Form 10 filed November 30, 2012)
3.2
Amended and Restated Bylaws of First Internet Bancorp, as amended March 18, 2013 (incorporated by reference to Exhibit 3.2 to annual report on Form 10-K for the year ended December 31, 2012)
10.1
Sales Agency Agreement, dated as of May 6, 2016, among First Internet Bancorp, First Internet Bank of Indiana and Sandler O’Neill & Partners, L.P. (incorporated by reference to Exhibit 1.1 to current report on Form 8-K filed May 6, 2016)
10.2
Second Amendment to Office Lease dated as of July 1, 2016, by and between First Internet Bancorp and First Internet Bank of Indiana
31.1
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1
Section 1350 Certifications
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
101.DEF
XBRL Taxonomy Extension Definition Linkbase
101.LAB
XBRL Taxonomy Extension Label Linkbase
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
46
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
FIRST INTERNET BANCORP
Date: 8/2/2016
By
/s/ David B. Becker
David B. Becker,
Chairman, President and Chief Executive Officer
(on behalf of Registrant)
Date: 8/2/2016
By
/s/ Kenneth J. Lovik
Kenneth J. Lovik,
Senior Vice President and Chief Financial Officer (principal financial officer)
47
EXHIBIT INDEX
Exhibit No.
Description
Method of Filing
3.1
Articles of Incorporation of First Internet Bancorp
Incorporated by Reference
3.2
Amended and Restated Bylaws of First Internet Bancorp, as amended March 18, 2013
Incorporated by Reference
10.1
Sales Agency Agreement, dated as of May 6, 2016, among First Internet Bancorp, First Internet Bank of Indiana and Sandler O’Neill & Partners, L.P.
Incorporated by Reference
10.2
Second Amendment to Office Lease dated as of July 1, 2016, by and between First Internet Bancorp and First Internet Bank of Indiana
Filed Electronically
31.1
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
Filed Electronically
31.2
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
Filed Electronically
32.1
Section 1350 Certifications
Filed Electronically
101.INS
XBRL Instance Document
Filed Electronically
101.SCH
XBRL Taxonomy Extension Schema
Filed Electronically
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
Filed Electronically
101.DEF
XBRL Taxonomy Extension Definition Linkbase
Filed Electronically
101.LAB
XBRL Taxonomy Extension Label Linkbase
Filed Electronically
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
Filed Electronically