Companies:
10,796
total market cap:
$144.793 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
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
Banner Bank
BANR
#4642
Rank
$2.22 B
Marketcap
๐บ๐ธ
United States
Country
$65.37
Share price
3.61%
Change (1 day)
11.25%
Change (1 year)
๐ฆ Banks
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)
Banner Bank
Quarterly Reports (10-Q)
Financial Year FY2015 Q3
Banner Bank - 10-Q quarterly report FY2015 Q3
Text size:
Small
Medium
Large
UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
SEPTEMBER 30, 2015
.
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 0-26584
BANNER CORPORATION
(Exact name of registrant as specified in its charter)
Washington
91-1691604
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification Number)
10 South First Avenue, Walla Walla, Washington 99362
(Address of principal executive offices and zip code)
Registrant's telephone number, including area code: (509) 527-3636
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
[x]
No
[ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes
[x]
No
[ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer [x]
Accelerated filer [ ]
Non-accelerated filer [ ]
Smaller reporting company [ ]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
[ ]
No
[x]
APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Title of class:
As of October 31, 2015
Common Stock, $.01 par value per share
32,823,123 shares
Nonvoting Common Stock, $.01 par value per share
1,424,466 shares
1
BANNER CORPORATION AND SUBSIDIARIES
Table of Contents
PART I – FINANCIAL INFORMATION
Item 1 – Financial Statements. The Unaudited Condensed Consolidated Financial Statements of Banner Corporation and Subsidiaries filed as a part of the report are as follows:
Consolidated Statements of Financial Condition as of September 30, 2015 and December 31, 2014
4
Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2015 and 2014
5
Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and 2014
6
Consolidated Statements of Changes in Stockholders’ Equity for the Nine Months Ended September 30, 2015 and the Year Ended December 31, 2014
7
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014
8
Selected Notes to the Consolidated Financial Statements
10
Item 2 – Management's Discussion and Analysis of Financial Condition and Results of Operations
Executive Overview
45
Comparison of Financial Condition at September 30, 2015 and December 31, 2014
51
Comparison of Results of Operations for the Three and Nine Months Ended September 30, 2015 and 2014
52
Asset Quality
58
Liquidity and Capital Resources
62
Capital Requirements
63
Item 3 – Quantitative and Qualitative Disclosures About Market Risk
Market Risk and Asset/Liability Management
64
Sensitivity Analysis
64
Item 4 – Controls and Procedures
68
PART II – OTHER INFORMATION
Item 1 – Legal Proceedings
69
Item 1A – Risk Factors
69
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds
69
Item 3 – Defaults upon Senior Securities
69
Item 4 – Mine Safety Disclosures
69
Item 5 – Other Information
69
Item 6 – Exhibits
70
SIGNATURES
72
2
Special Note Regarding Forward-Looking Statements
Certain matters in this report on Form 10-Q contain certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to our financial condition, liquidity, results of operations, plans, objectives, future performance or business. Forward-looking statements are not statements of historical fact, are based on certain assumptions and are generally identified by use of the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would” and “could.” Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, assumptions and statements about future economic performance and projections of financial items. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated or implied by our forward-looking statements, including, but not limited to: expected revenues, cost savings, synergies and other benefits from the merger of Banner Bank and Siuslaw Bank and of Banner Bank and AmericanWest Bank might not be realized within the expected time frames or at all and costs or difficulties relating to integration matters, including but not limited to customers, systems and employee retention, might be greater than expected; the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets, and may result in our allowance for loan losses not being adequate to cover actual losses and require us to materially increase our reserves; changes in economic conditions in general and in Washington, Idaho, Oregon, Utah and California in particular; changes in the levels of general interest rates and the relative differences between short and long-term interest rates, loan and deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System (the Federal Reserve Board) and of our bank subsidiaries by the Federal Deposit Insurance Corporation (the FDIC), the Washington State Department of Financial Institutions, Division of Banks (the Washington DFI) or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute an informal or formal enforcement action against us or any of our bank subsidiaries which could require us to increase our reserve for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds, or maintain or increase deposits, or impose additional requirements and restrictions on us, any of which could adversely affect our liquidity and earnings; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules, including changes related to Basel III; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act and the implementing regulations; our ability to attract and retain deposits; increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets and liabilities, which estimates may prove to be incorrect and result in significant changes in valuation; difficulties in reducing risk associated with the loans on our balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our work force and potential associated charges; the failure or security breach of computer systems on which we depend; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our business strategies; future goodwill impairment due to changes in our business, changes in market conditions, or other factors; our ability to manage loan delinquency rates; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common stock and interest or principal payments on our junior subordinated debentures; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and other risks detailed from time to time in our filings with the Securities and Exchange Commission. Any forward-looking statements are based upon management’s beliefs and assumptions at the time they are made. We do not undertake and specifically disclaim any obligation to update any forward-looking statements included in this report or the reasons why actual results could differ from those contained in such statements whether as a result of new information, future events or otherwise. These risks could cause our actual results to differ materially from those expressed in any forward-looking statements by, or on behalf of, us. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed in this report might not occur, and you should not put undue reliance on any forward-looking statements.
As used throughout this report, the terms “we,” “our,” “us,” or the “Company” refer to Banner Corporation and its consolidated subsidiaries, unless the context otherwise requires.
3
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited) (In thousands, except shares)
September 30, 2015
and
December 31, 2014
ASSETS
September 30
2015
December 31
2014
Cash and due from banks
$
74,695
$
71,077
Interest bearing deposits
60,544
54,995
Total cash and cash equivalents
135,239
126,072
Securities—trading, amortized cost $42,716 and $47,480, respectively
37,515
40,258
Securities—available-for-sale, amortized cost $416,731 and $411,424, respectively
418,254
411,021
Securities—held-to-maturity, fair value $138,255 and $137,608, respectively
132,150
131,258
Federal Home Loan Bank (FHLB) stock
6,767
27,036
Loans receivable:
Held for sale
3,136
2,786
Held for portfolio
4,369,458
3,831,034
Allowance for loan losses
(77,320
)
(75,907
)
4,295,274
3,757,913
Accrued interest receivable
17,966
15,279
Real estate owned (REO), held for sale, net
6,363
3,352
Property and equipment, net
102,881
91,185
Goodwill and other intangibles, net
26,605
2,831
Bank-owned life insurance (BOLI)
71,842
63,759
Deferred tax assets, net
23,536
23,871
Other assets
37,918
29,328
$
5,312,310
$
4,723,163
LIABILITIES
Deposits:
Non-interest-bearing
$
1,561,516
$
1,298,866
Interest-bearing transaction and savings accounts
2,095,476
1,829,568
Interest-bearing certificates
730,661
770,516
4,387,653
3,898,950
Advances from FHLB at fair value
16,435
32,250
Other borrowings
88,083
77,185
Junior subordinated debentures at fair value (issued in connection with Trust Preferred Securities)
85,183
78,001
Accrued expenses and other liabilities
42,844
37,082
Deferred compensation
20,910
16,807
4,641,108
4,140,275
COMMITMENTS AND CONTINGENCIES (Note 14)
STOCKHOLDERS’ EQUITY
Preferred stock - $0.01 par value per share, 500,000 shares authorized; no shares outstanding at September 30, 2015 and December 31, 2014
—
—
Common stock and paid in capital - $0.01 par value per share, 50,000,000 shares authorized; 20,962,300 shares issued and outstanding at September 30, 2015; 19,571,548 shares issued and outstanding at December 31, 2014
628,958
568,882
Common stock (non-voting) - $0.01 par value per share, 5,000,000 shares authorized; no shares issued and outstanding at September 30, 2015; and December 31, 2014
—
—
Retained earnings
41,269
14,264
Carrying value of shares held in trust for stock related compensation plans
(6,833
)
(6,669
)
Liability for common stock issued to deferred, stock related, compensation plans
6,833
6,669
Accumulated other comprehensive income (loss)
975
(258
)
671,202
582,888
$
5,312,310
$
4,723,163
See Selected Notes to the Consolidated Financial Statements
4
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited) (In thousands except for per share amounts)
For the
Three and Nine
Months Ended
September 30, 2015
and
2014
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
INTEREST INCOME:
Loans receivable
$
51,749
$
46,496
$
149,192
$
131,439
Mortgage-backed securities
1,307
1,459
3,609
4,376
Securities and cash equivalents
1,737
1,809
5,138
5,595
54,793
49,764
157,939
141,410
INTEREST EXPENSE:
Deposits
1,738
1,903
5,240
5,776
FHLB advances
4
20
24
110
Other borrowings
47
43
137
133
Junior subordinated debentures
816
734
2,357
2,180
2,605
2,700
7,758
8,199
Net interest income before provision for loan losses
52,188
47,064
150,181
133,211
PROVISION FOR LOAN LOSSES
—
—
—
—
Net interest income
52,188
47,064
150,181
133,211
OTHER OPERATING INCOME:
Deposit fees and other service charges
9,746
8,289
27,435
22,237
Mortgage banking operations
4,426
2,842
13,238
7,282
Miscellaneous
1,039
946
3,064
2,577
15,211
12,077
43,737
32,096
Gain (loss) on sale of securities
—
6
(537
)
41
Net change in valuation of financial instruments carried at fair value
(1,113
)
1,452
735
1,662
Acquisition bargain purchase gain
—
—
—
9,079
Total other operating income
14,098
13,535
43,935
42,878
OTHER OPERATING EXPENSES:
Salary and employee benefits
27,026
22,971
78,057
66,457
Less capitalized loan origination costs
(3,747
)
(3,204
)
(10,372
)
(8,680
)
Occupancy and equipment
6,470
5,819
18,833
17,055
Information/computer data services
2,219
2,131
6,744
5,984
Payment and card processing expenses
4,168
3,201
10,926
8,462
Professional services
951
784
2,489
2,900
Advertising and marketing
1,959
2,454
5,767
4,878
Deposit insurance
713
607
1,905
1,820
State/municipal business and use taxes
475
475
1,383
1,022
REO operations
(2
)
(190
)
190
(260
)
Amortization of core deposit intangibles
286
531
1,268
1,460
Miscellaneous
3,972
3,410
11,416
9,884
44,490
38,989
128,606
110,982
Acquisition-related costs (recovery)
2,207
(494
)
7,741
1,530
Total other operating expenses
46,697
38,495
136,347
112,512
Income before provision for income taxes
19,589
22,104
57,769
63,577
PROVISION FOR INCOME TAXES
6,642
7,285
19,440
21,221
NET INCOME
$
12,947
$
14,819
$
38,329
$
42,356
Earnings per common share:
Basic
$
0.62
$
0.76
$
1.88
$
2.19
Diluted
$
0.62
$
0.76
$
1.87
$
2.18
Cumulative dividends declared per common share
$
0.18
$
0.18
$
0.54
$
0.54
See Selected Notes to the Consolidated Financial Statements
5
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited) (In thousands)
For the
Three and Nine
Months Ended
September 30, 2015
and
2014
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
NET INCOME
$
12,947
$
14,819
$
38,329
$
42,356
OTHER COMPREHENSIVE INCOME, NET OF INCOME TAXES:
Unrealized holding gain (loss) on available-for-sale securities arising during the period
1,169
(1,641
)
2,051
3,195
Income tax benefit (expense) related to available-for-sale securities unrealized holding gain (loss)
(421
)
597
(738
)
(1,150
)
Reclassification for net gains on available-for-sale securities realized in earnings
—
(6
)
(125
)
(40
)
Income tax benefit related to available-for-sale securities realized gains
—
2
45
14
Other comprehensive income (loss)
748
(1,048
)
1,233
2,019
COMPREHENSIVE INCOME
$
13,695
$
13,771
$
39,562
$
44,375
See Selected Notes to the Consolidated Financial Statements
6
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited) (In thousands, except for shares)
For the
Nine
Months Ended
September 30, 2015
and the Year Ended
December 31, 2014
Common Stock
and Paid in Capital
Retained Earnings (Accumulated
Deficit)
Accumulated
Other
Comprehensive Income (Loss)
Unearned Restricted
ESOP Shares
Stockholders’
Equity
Shares
Amount
Balance, January 1, 2014
19,543,769
$
569,028
$
(25,714
)
$
(2,996
)
$
(1,987
)
$
538,331
Net income
54,070
54,070
Other comprehensive income, net of income tax
2,738
2,738
Accrual of dividends on common stock ($0.72/share cumulative)
(14,092
)
(14,092
)
Redemption of unallocated shares upon termination of ESOP
(34,340
)
(1,987
)
1,987
—
Repurchase of shares upon termination of ESOP
(13,550
)
(555
)
(555
)
Proceeds from issuance of common stock for stockholder reinvestment program
3,170
127
127
Issuance of restricted stock and recognition of share-based compensation
72,499
2,269
2,269
BALANCE, December 31, 2014
19,571,548
$
568,882
$
14,264
$
(258
)
$
—
$
582,888
Balance, January 1, 2015
19,571,548
$
568,882
$
14,264
$
(258
)
$
—
$
582,888
Net income
38,329
38,329
Other comprehensive income, net of income tax
1,233
1,233
Accrual of dividends on common stock ($0.54/share cumulative)
(11,324
)
(11,324
)
Proceeds from issuance of common stock for stockholder reinvestment program
810
33
33
Issuance of restricted stock and recognition of share-based compensation
70,088
1,944
1,944
Issuance of shares for acquisition
1,319,854
58,099
58,099
BALANCE, September 30, 2015
20,962,300
$
628,958
$
41,269
$
975
$
—
$
671,202
See Selected Notes to the Consolidated Financial Statements
7
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) (In thousands)
For the
Nine
Months Ended
September 30, 2015
and
2014
Nine Months Ended
September 30
2015
2014
OPERATING ACTIVITIES:
Net income
$
38,329
$
42,356
Adjustments to reconcile net income to net cash provided from operating activities:
Depreciation
6,279
6,081
Deferred income and expense, net of amortization
2,194
2,555
Amortization of core deposit intangibles
1,268
1,460
Loss (gain) on sale of securities
537
(41
)
Net change in valuation of financial instruments carried at fair value
(735
)
(1,662
)
Purchases of securities—trading
(6,337
)
(2,387
)
Proceeds from sales of securities—trading
2,485
2,387
Principal repayments and maturities of securities—trading
7,905
16,791
Bargain purchase gain on acquisition
—
(9,079
)
Change in deferred taxes
97
5,713
Increase in current taxes payable
2,800
9,995
Equity-based compensation
1,944
1,677
Increase in cash surrender value of BOLI
(1,425
)
(1,329
)
Gain on sale of loans, net of capitalized servicing rights
(8,139
)
(4,235
)
Gain on disposal of real estate held for sale and property and equipment
(338
)
(817
)
Provision for losses on real estate held for sale
216
37
Origination of loans held for sale
(455,178
)
(262,159
)
Proceeds from sales of loans held for sale
462,967
262,179
Net change in:
Other assets
(5,888
)
(2,118
)
Other liabilities
1,625
(33
)
Net cash provided from operating activities
50,606
67,371
INVESTING ACTIVITIES:
Purchases of securities—available-for-sale
(93,508
)
(48,022
)
Principal repayments and maturities of securities—available-for-sale
57,301
29,198
Proceeds from sales of securities—available-for-sale
40,293
55,982
Purchases of securities
—
held-to-maturity
(11,490
)
(35,121
)
Principal repayments and maturities of securities—held-to-maturity
9,609
3,857
Loan originations, net of principal repayments
(78,947
)
(151,355
)
Purchases of loans and participating interest in loans
(243,282
)
(152,321
)
Proceeds from sales of other loans
29,238
4,609
Net cash received from acquisitions
78,599
127,557
Purchases of property and equipment
(9,847
)
(4,024
)
Proceeds from sale of real estate held for sale, net
3,155
3,631
Proceeds from FHLB stock repurchase program
21,453
6,284
Purchase of FHLB stock
(648
)
—
Other
241
(2,063
)
Net cash used by investing activities
(197,833
)
(161,788
)
FINANCING ACTIVITIES:
Increase in deposits, net
172,298
161,106
Repayments of FHLB borrowings, net
(15,806
)
(27,005
)
Increase (decrease) in other borrowings, net
10,899
(15,451
)
Cash dividends paid
(11,031
)
(9,950
)
Cash proceeds from issuance of stock for stockholder reinvestment plan
34
93
Net cash provided from financing activities
156,394
108,793
NET CHANGE IN CASH AND CASH EQUIVALENTS
9,167
14,376
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
126,072
137,349
CASH AND CASH EQUIVALENTS, END OF PERIOD
$
135,239
$
151,725
(Continued on next page)
8
BANNER CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(Unaudited) (In thousands)
For the
Nine
Months Ended
September 30, 2015
and
2014
Nine Months Ended
September 30
2015
2014
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Interest paid in cash
$
7,825
$
8,277
Taxes paid, net of refunds received in cash
16,491
6,102
NON-CASH INVESTING AND FINANCING TRANSACTIONS:
Loans, net of discounts, specific loss allowances and unearned income,
transferred to real estate owned and other repossessed assets
3,251
3,019
ACQUISITIONS (Note 4):
Assets acquired
370,306
221,206
Liabilities assumed
327,548
212,127
See Selected Notes to the Consolidated Financial Statements
9
BANNER CORPORATION AND SUBSIDIARIES
SELECTED NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 1: BASIS OF PRESENTATION AND CRITICAL ACCOUNTING POLICIES
The accompanying unaudited consolidated interim financial statements include the accounts of Banner Corporation (the Company or Banner), a bank holding company incorporated in the State of Washington and its wholly-owned subsidiaries, Banner Bank and Islanders Bank (the Banks).
These unaudited consolidated interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X as promulgated by the Securities and Exchange Commission (SEC). In preparing these financial statements, the Company has evaluated events and transactions subsequent to
September 30, 2015
for potential recognition or disclosure. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. Certain information and disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC and the accounting standards for interim financial statements. Certain reclassifications have been made to the
2014
Consolidated Financial Statements and/or schedules to conform to the
2015
presentation. These reclassifications may have affected certain ratios for the prior periods. The effect of these reclassifications is considered immaterial. All significant intercompany transactions and balances have been eliminated.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the financial statements. Various elements of the Company’s accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, management has identified several accounting policies that, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of Banner’s financial statements. These policies relate to (i) the methodology for the recognition of interest income, (ii) determination of the provision and allowance for loan and lease losses, (iii) the valuation of financial assets and liabilities recorded at fair value, including other-than-temporary impairment (OTTI) losses, (iv) the valuation of intangibles, such as goodwill, core deposit intangibles and mortgage servicing rights, (v) the valuation of or recognition of deferred tax assets and liabilities, and (vi) the application of acquisition accounting standards to business combinations including purchased credit-impaired loans. These policies and judgments, estimates and assumptions are described in greater detail in subsequent notes to the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations (Critical Accounting Policies) in our Annual Report on Form 10-K for the year ended
December 31, 2014
filed with the SEC. There have been
no
significant changes in our application of accounting policies during the first
nine
months of
2015
.
The information included in this Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended
December 31, 2014
as filed with the SEC (
2014
Form 10-K). Interim results are not necessarily indicative of results for a full year or any other interim period.
Note 2: RECENT DEVELOPMENTS AND SIGNIFICANT EVENTS
Acquisition of AmericanWest Bank
As of the close of business on October 1, 2015, the Company completed its acquisition of Starbuck Bancshares, Inc. (Starbuck) and its subsidiary, AmericanWest Bank (AmericanWest), a Washington state chartered commercial bank headquartered in Spokane, Washington with
98
branches serving markets in Washington, Oregon, Idaho, California and Utah. On that date Starbuck merged with and into Banner and AmericanWest merged with and into Banner Bank. The merged banks are operating as Banner Bank. Pursuant to the previously announced terms of the merger, the equityholders of Starbuck received an aggregate of
$130.0 million
in cash and
13.23 million
shares of Banner common stock and nonvoting common stock. At the closing date, the combined company had approximately
$9.9 billion
in assets and
203
branches. (See Note 4, Business Combinations, below in this Form 10-Q for additional information regarding this acquisition).
Acquisition of Siuslaw Financial Group, Inc.
As of the close of business on March 6, 2015, the Company completed its acquisition of Siuslaw Financial Group (Siuslaw) and its subsidiary, Siuslaw Bank, an Oregon state chartered commercial bank with
ten
branches in Lane County, Oregon, including Eugene, Oregon. On that date Siuslaw was merged with and into Banner Corporation and Siuslaw Bank was merged with and into Banner Bank. The operating results produced by the
ten
branches acquired in the Siuslaw acquisition are included in Banner's financial results beginning March 7, 2015 and the combined banks are operating as Banner Bank. (See Note 4, Business Combinations, below in this Form 10-Q for additional information regarding this acquisition).
Note 3: ACCOUNTING STANDARDS RECENTLY ISSUED OR ADOPTED
Investing in Qualified Affordable Housing Projects
In January 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-01,
Accounting for Investments in Qualified Affordable Housing Projects.
The objective of this ASU is to provide guidance on accounting for investments by a reporting entity in flow-through limited liability entities that manage or invest in affordable housing projects that qualify for the low-income
10
housing tax credit. The amendments in this ASU modify the conditions that a reporting entity must meet to be eligible to use a method other than the equity or cost methods to account for qualified affordable housing project investments. If the modified conditions are met, the amendments permit an entity to amortize the initial cost of the investment in proportion to the amount of tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense (benefit). Additionally, the amendments introduce new recurring disclosures about all investments in qualified affordable housing projects irrespective of the method used to account for the investments. The amendments in this ASU are applied retrospectively to all periods presented. ASU No. 2014-01 was effective beginning after December 15, 2014 and does not have a material impact on the Company's consolidated financial statements.
Revenue from Contracts with Customers
In May 2014, FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
, which creates Topic 606 and supersedes Topic 605, Revenue Recognition. The core principle of Topic 606 is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In general, the new guidance requires companies to use more judgment and make more estimates than under current guidance, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. Under the terms of ASU 2015-14 the standard is effective for public entities for interim and annual periods beginning after December 15, 2017; early adoption is not permitted. For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. The Company is currently evaluating the provisions of ASU No. 2014-09 to determine the potential impact the standard will have on the Company’s Consolidated Financial Statements.
Customer's Accounting for Fees Paid in a Cloud Computing Arrangement
In April 2015, FASB issued ASU No. 2015-05,
Customer's Accounting for Fees Paid in a Cloud Computing Arrangement
. The amendments in this ASU provide guidance to customers in cloud computing arrangements about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The amendments are effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. Early adoption is permitted. This ASU is not expected to have a material effect on the Company's Consolidated Financial Statements.
Push-down Accounting—Amendments to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 115
In May 2015, FASB issued ASU No. 2015-08, Push-down Accounting—Amendments to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 115 (SEC Update). The amendments in the SEC Update conform the accounting guidance with the various SEC paragraphs pursuant to the SEC Staff Accounting Bulletin No. 115. These amendments are effective immediately. This ASU does not have a material effect on the Company's Consolidated Financial Statements.
Business Combinations—Simplifying the Accounting for Measurement-Period Adjustments
In September 2015, FASB issued ASU No. 2015-16, Simplifying the Accounting for Measurement-Period Adjustments. Prior to this ASU, changes in provisional amounts for items recognized in a business combination were retrospectively applied. The amendments in this Update eliminate the requirement to retrospectively account for those adjustments. This Update requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The amendments in this Update are effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. This ASU may have a material effect on the Company's Consolidated Financial Statements depending on the significance of future adjustments to provisional amounts, if any.
Note 4: BUSINESS COMBINATIONS
All business combinations are accounted for using the acquisition method of accounting and, accordingly, assets acquired and liabilities assumed, both tangible and intangible, and consideration exchanged were recorded at acquisition date fair values. The excess cost over fair value of net assets acquired is recorded as goodwill. In the event that the fair value of net assets acquired exceeds the purchase price, including fair value of liabilities assumed, a bargain purchase gain is recorded on the acquisition. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available.
Acquisition of Starbuck Bancshares, Inc.
Effective as of the close of business on
October 1, 2015
, the Company acquired Starbuck, the holding company of AmericanWest. As of
October 1, 2015
, Starbuck had
$4.5 billion
in total assets,
$3.0 billion
in loans and
$3.6 billion
in deposits.
11
The structure of the transaction was as follows:
•
Starbuck merged with and into the Company and, immediately following, AmericanWest Bank merged with and into Banner Bank.
•
Starbuck shareholders received
13.23 million
shares of Banner common stock and nonvoting common stock and
$130.0 million
in cash.
The aggregate consideration for the purchase is estimated at
$760.7 million
and included the following:
•
Cash of
$130.0 million
.
•
Common stock and nonvoting common stock issued of
$630.7 million
.
The primary reason for the acquisition was to continue the Company’s growth strategy, including expanding our geographic footprint in markets throughout the Northwest and California. Preliminary fair values for all assets and liabilities are not reported herein as the Company is still in the process of determining the preliminary fair values. Goodwill expected to be recorded in the transaction will not be deductible for income tax purposes as the acquisition is accounted for as a tax-free exchange for tax purposes. The Company expects to disclose preliminary estimates of assets acquired and liabilities assumed, including fair value adjustments, as well as supplemental pro forma information, in a Form 8-K to be filed in the fourth quarter of 2015. In addition, the Company expects that the Form 8-K filing will include audited financial information for Starbuck Bancshares as of December 31, 2014 and unaudited financial information as of September 30, 2015. The Company's December 31, 2015 Form 10-K will include the results of operations produced by the acquired company beginning on October 2, 2015.
Acquisition of Siuslaw Financial Group, Inc.
Effective as of the close of business on
March 6, 2015
, the Company completed the acquisition of Siuslaw, the holding company of Siuslaw Bank. Siuslaw merged with and into the Company and, immediately following, Siuslaw Bank merged with and into Banner Bank. Siuslaw shareholders received
0.32231
shares of the Company's common stock and
$1.41622
in cash in exchange for each share of Siuslaw common stock. The acquisition provided
$370 million
in assets,
$316 million
in deposits and
$247 million
in loans.
The application of the acquisition method of accounting resulted in recognition of a core deposit intangible asset of
$3.9 million
and goodwill of
$21.1 million
. The acquired core deposit intangible has been determined to have a useful life of approximately
eight years
and will be amortized on an accelerated basis. Goodwill is not amortized but will be evaluated for impairment on an annual basis or more often if circumstances dictate to determine if the carrying value remains appropriate. Goodwill will not be deductible for income tax purposes as the acquisition is accounted for as a tax-free exchange for tax purposes.
The following table presents a summary of the consideration paid and the estimated fair values as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
Siuslaw
March 6, 2015
Consideration to Siuslaw shareholders:
Cash paid
$
5,806
Fair value of common shares issued
58,100
Total consideration
63,906
Fair value of assets acquired:
Cash and cash equivalents
$
84,405
Securities—available-for-sale
12,865
Loans receivable (contractual amount of $252.2 million)
247,098
Real estate owned, held for sale
2,525
Property and equipment
8,127
Core deposit intangible
3,895
Other assets
11,391
Total assets acquired
370,306
Fair value of liabilities assumed:
Deposits
316,406
Junior subordinated debentures
5,959
Other liabilities
5,183
Total liabilities assumed
327,548
Net assets acquired
42,758
Goodwill
$
21,148
Acquired goodwill represents the premium the Company paid over the fair value of the net tangible and intangible assets acquired. The acquisition complements the Company's growth strategy, including expanding our geographic footprint in markets throughout the Northwest. The Company
12
paid this premium for a number of reasons, including growing the Company's customer base, acquiring assembled workforces, and expanding its presence in new markets. See Note 8, Goodwill, Other Intangible Assets and Mortgage Servicing Rights for the accounting for goodwill and other intangible assets.
Amounts recorded are estimates of fair value. Additional adjustments to the purchase price allocation may be required and would most likely involve loans or property and equipment. As of March 6, 2015, the unpaid principal balance on purchased non-credit-impaired loans was
$244.2 million
. The fair value of the purchased non-credit-impaired loans was
$241.4 million
, resulting in a discount of
$2.8 million
recorded on these loans. This discount is being accreted into income over the life of the loans on an effective yield basis.
The following table presents the acquired purchased credit-impaired loans as of the acquisition date (in thousands):
Siuslaw
March 6, 2015
Acquired purchased credit-impaired loans:
Contractually required principal and interest payments
$
11,134
Nonaccretable difference
(3,238
)
Cash flows expected to be collected
7,896
Accretable yield
(2,239
)
Fair value of purchased credit-impaired loans
$
5,657
The following table presents certain unaudited pro forma information for illustrative purposes only, for the
three and nine
months ended
September 30, 2015
and
2014
as if Siuslaw had been acquired on January 1, 2014. This unaudited estimated pro forma financial information combines the historical results of Siuslaw with the Company’s consolidated historical results. The pro forma information is not indicative of what would have occurred had the acquisition actually occurred on January 1, 2014. In particular,
no
adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the sale of securities that may not have been necessary had the investment securities been recorded at fair value as of January 1, 2014. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Banner expects to achieve further operating cost savings and other business synergies, including revenue growth, as a result of the acquisition which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented (in thousands except per share amounts):
Pro Forma
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Total revenues (net interest income plus non-interest income)
$
66,286
$
65,444
$
197,048
$
189,944
Net income
$
12,947
$
16,048
$
38,714
$
45,438
Earnings per share
-
basic
$
0.62
$
0.78
$
1.87
$
2.20
Earnings per share - diluted
$
0.62
$
0.77
$
1.86
$
2.19
The operating results of the Company include the operating results produced by the acquired assets and assumed liabilities of Siuslaw for the period March 7, 2015 to
September 30, 2015
. Disclosure of the amount of Siuslaw’s revenue and net income (excluding integration costs) included in the Company’s Consolidated Statements of Operations is impracticable due to the integration of the operations and accounting for this acquisition.
Acquisition of Six Oregon Branches
Effective as of the close of business on
June 20, 2014
, Banner Bank completed the purchase of
six
branches from Umpqua Bank, successor to Sterling Savings Bank (the Branch Acquisition).
Five
of the
six
branches are located in Coos County, Oregon and the sixth branch is located in Douglas County, Oregon. The purchase provided
$212 million
in deposit accounts,
$88 million
in loans, and
$3 million
in branch properties. Banner Bank received
$128 million
in cash from the transaction.
The application of the acquisition method of accounting resulted in recognition of a core deposit intangible asset of
$2.4 million
and an acquisition bargain purchase gain of
$9.1 million
. The bargain purchase gain consisted primarily of a
$7.0 million
discount on the assets acquired in this required branch divestiture combined with a
$2.4 million
core deposit intangible, net of approximately
$300,000
in other fair value adjustments. The acquired core deposit intangible was determined to have a useful life of approximately
eight years
and is being amortized on an accelerated basis.
13
The following table displays the fair value as of the acquisition date for each major class of assets acquired and liabilities assumed (in thousands):
Branch Acquisition
June 20, 2014
Total consideration
$
—
Fair value of assets acquired:
Cash and cash equivalents
$
127,557
Loans receivable (contractual amount of $88.3 million)
87,923
Property and equipment
3,079
Core deposit intangible
2,372
Other assets
275
Total assets acquired
221,206
Fair value of liabilities assumed:
Deposits
212,085
Other liabilities
42
Total liabilities assumed
212,127
Net assets acquired
$
9,079
Acquisition bargain purchase gain
$
(9,079
)
The primary reason for the Branch Acquisition was to continue the Company's growth strategy, including expanding its geographic footprint in markets throughout the Northwest. As of
June 20, 2014
, the transaction had
no
remaining contingencies. The operating results of the Company include the operating results produced by the Branch Acquisition from June 21, 2014 to September 30, 2015. Pro forma results of operations for the
nine
months ended
September 30, 2015
and
2014
, as if the Branch Acquisition had occurred on January 1, 2014, have not been presented because historical financial information was not available. There were
no
purchased credit-impaired loans acquired in connection with the Branch Acquisition.
Acquisition-Related Costs
In the quarter ended September 30, 2014, Banner adjusted the accrued estimated acquisition-related expenses to reflect amounts actually incurred, which resulted in a net reversal of expense totaling
$494,000
for the quarter. The following tables present the key components of acquisition-related costs in connection with the Branch Acquisition, the acquisition of Siuslaw and the acquisition of Starbuck, including AmericanWest, for the
three and nine
months ended
September 30, 2015
and
2014
(in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Acquisition-related costs recognized in other operating expenses:
Personnel severance/retention fees
$
227
$
—
$
443
$
—
Non-capitalized equipment and repairs
5
70
55
99
Client communications
151
(108
)
221
130
Information/computer data services
301
(335
)
807
297
Payment and processing expenses
16
(205
)
16
66
Professional services
1,185
55
5,411
674
Miscellaneous
322
29
788
264
$
2,207
$
(494
)
$
7,741
$
1,530
The Branch Acquisition
$
—
$
(494
)
$
—
$
1,530
Siuslaw
340
—
1,867
—
Starbuck
1,867
—
5,874
—
$
2,207
$
(494
)
$
7,741
$
1,530
14
Note 5: SECURITIES
Securities—Trading
:
The amortized cost and estimated fair value of securities—trading at
September 30, 2015
and
December 31, 2014
are summarized as follows (in thousands):
September 30, 2015
December 31, 2014
Amortized Cost
Fair Value
Amortized Cost
Fair Value
U.S. Government and agency obligations
$
1,230
$
1,389
$
1,340
$
1,505
Municipal bonds
1,403
1,418
1,405
1,440
Corporate bonds
25,026
18,340
27,995
19,118
Mortgage-backed or related securities
15,043
16,313
16,726
18,136
Equity securities
14
55
14
59
$
42,716
$
37,515
$
47,480
$
40,258
There were
two
sales of securities—trading totaling
$2.5 million
with a resulting realized loss of
$690,000
during the
nine
months ended
September 30, 2015
; however, the realized loss was offset by the reversal of fair value allowances totaling
$1.2 million
resulting in net gains on these securities sales of
$550,000
. There were
three
sales of securities—trading totaling
$2.4 million
with a resulting net gain of
$1,000
during the
nine
months ended
September 30, 2014
. The Company did
no
t recognize any OTTI charges or recoveries on securities—trading during the
nine
months ended
September 30, 2015
or
2014
. There were
no
securities—trading on nonaccrual status at
September 30, 2015
or
2014
.
The amortized cost and estimated fair value of securities—trading at
September 30, 2015
, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
September 30, 2015
Amortized Cost
Fair Value
Maturing in one year or less
$
1,070
$
1,075
Maturing after one year through five years
9,021
9,735
Maturing after five years through ten years
3,567
3,961
Maturing after ten years through twenty years
4,018
4,349
Maturing after twenty years
25,026
18,340
42,702
37,460
Equity securities
14
55
$
42,716
$
37,515
15
Securities—Available-for-Sale:
The amortized cost and estimated fair value of securities—available-for-sale at
September 30, 2015
and
December 31, 2014
are summarized as follows (in thousands):
September 30, 2015
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
U.S. Government and agency obligations
$
12,043
$
—
$
(51
)
$
11,992
Municipal bonds
67,459
300
(102
)
67,657
Corporate bonds
5,000
22
—
5,022
Mortgage-backed or related securities
300,929
2,391
(520
)
302,800
Asset-backed securities
31,300
—
(517
)
30,783
$
416,731
$
2,713
$
(1,190
)
$
418,254
December 31, 2014
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
U.S. Government and agency obligations
$
29,973
$
8
$
(211
)
$
29,770
Municipal bonds
49,959
190
(121
)
50,028
Corporate bonds
5,000
18
—
5,018
Mortgage-backed or related securities
300,979
1,429
(1,598
)
300,810
Asset-backed securities
25,513
167
(285
)
25,395
$
411,424
$
1,812
$
(2,215
)
$
411,021
At
September 30, 2015
and
December 31, 2014
, an aging of unrealized losses and fair value of related securities—available-for-sale was as follows (in thousands):
September 30, 2015
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
U.S. Government and agency obligations
$
1,334
$
(9
)
$
10,658
$
(42
)
$
11,992
$
(51
)
Municipal bonds
15,727
(95
)
3,199
(7
)
18,926
(102
)
Mortgage-backed or related securities
41,550
(248
)
72,167
(272
)
113,717
(520
)
Asset-backed securities
20,835
(422
)
9,948
(95
)
30,783
(517
)
$
79,446
$
(774
)
$
95,972
$
(416
)
$
175,418
$
(1,190
)
December 31, 2014
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
U.S. Government and agency obligations
$
15,983
$
(58
)
$
9,847
$
(153
)
$
25,830
$
(211
)
Municipal bonds
16,322
(61
)
7,129
(60
)
23,451
(121
)
Corporate bonds
—
—
—
—
—
—
Mortgage-backed or related securities
91,046
(236
)
107,266
(1,362
)
198,312
(1,598
)
Asset-backed securities
—
—
9,765
(285
)
9,765
(285
)
$
123,351
$
(355
)
$
134,007
$
(1,860
)
$
257,358
$
(2,215
)
There were
44
sales of securities—available-for-sale totaling
$40.3 million
with a resulting net gain of
$126,000
during the
nine
months ended
September 30, 2015
. There were
twelve
sales of securities—available-for-sale totaling
$56.0 million
with a resulting net gain of
$40,000
during the
nine
months ended
September 30, 2014
. At
September 30, 2015
, there were
83
securities—available for sale with unrealized losses, compared to
94
securities at
December 31, 2014
. Management does
no
t believe that any individual unrealized loss as of
September 30, 2015
represents OTTI. The decline in fair market values of these securities was generally due to changes in interest rates and changes in market-desired spreads subsequent to their purchase. There were
no
securities—available-for-sale on nonaccrual status at
September 30, 2015
or
2014
.
16
The amortized cost and estimated fair value of securities—available-for-sale at
September 30, 2015
and
December 31, 2014
, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
September 30, 2015
Amortized Cost
Fair Value
Maturing in one year or less
$
17,491
$
17,462
Maturing after one year through five years
250,837
251,489
Maturing after five years through ten years
37,545
37,541
Maturing after ten years through twenty years
30,856
31,376
Maturing after twenty years
80,002
80,386
$
416,731
$
418,254
Securities—Held-to-Maturity:
The amortized cost and estimated fair value of securities—held-to-maturity at
September 30, 2015
and
December 31, 2014
are summarized as follows (in thousands):
September 30, 2015
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
U.S. Government and agency obligations
$
1,116
$
10
$
—
$
1,126
Municipal bonds
121,937
6,073
(197
)
127,813
Corporate bonds
1,800
—
—
1,800
Mortgage-backed or related securities
7,297
220
(1
)
7,516
$
132,150
$
6,303
$
(198
)
$
138,255
December 31, 2014
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
U.S. Government and agency obligations
$
2,146
$
—
$
(19
)
$
2,127
Municipal bonds
119,951
6,319
(48
)
126,222
Corporate bonds
1,800
—
—
1,800
Mortgage-backed or related securities
7,361
105
(7
)
7,459
$
131,258
$
6,424
$
(74
)
$
137,608
17
At
September 30, 2015
and
December 31, 2014
, an aging analysis of unrealized losses and fair value of related securities—held-to-maturity was as follows (in thousands):
September 30, 2015
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
U.S. Government and agency obligations
$
—
$
—
$
—
$
—
$
—
$
—
Municipal bonds
8,542
(193
)
255
(4
)
8,797
(197
)
Mortgage-backed or related securities
—
—
287
(1
)
287
(1
)
$
8,542
$
(193
)
$
542
$
(5
)
$
9,084
$
(198
)
December 31, 2014
Less Than 12 Months
12 Months or More
Total
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
U.S. Government and agency obligations
$
—
$
—
$
1,127
$
(19
)
$
1,127
$
(19
)
Municipal bonds
9,821
(44
)
592
(4
)
10,413
(48
)
Mortgage-backed or related securities
1,018
(7
)
—
—
1,018
(7
)
$
10,839
$
(51
)
$
1,719
$
(23
)
$
12,558
$
(74
)
There were
no
sales of securities—held-to-maturity during the
nine
months ended
September 30, 2015
and
2014
. At
September 30, 2015
, there were
14
securities—held-to-maturity with unrealized losses, compared to
25
securities at
December 31, 2014
. Management does
no
t believe that any individual unrealized loss as of
September 30, 2015
represents OTTI. The decline in fair market value of these securities was generally due to changes in interest rates and changes in market-desired spreads subsequent to their purchase. There were
no
securities—held-to-maturity on nonaccrual status at
September 30, 2015
or
2014
.
The amortized cost and estimated fair value of securities—held-to-maturity at
September 30, 2015
and
December 31, 2014
, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because some securities may be called or prepaid with or without call or prepayment penalties.
September 30, 2015
Amortized Cost
Fair Value
Maturing in one year or less
$
3,747
$
3,799
Maturing after one year through five years
13,852
14,041
Maturing after five years through ten years
24,951
25,608
Maturing after ten years through twenty years
76,642
81,606
Maturing after twenty years
12,958
13,201
$
132,150
$
138,255
Pledged Securities:
The following table presents, as of
September 30, 2015
, investment securities which were pledged to secure borrowings, public deposits or other obligations as permitted or required by law (in thousands):
Amortized Cost
Fair Value
Purpose or beneficiary:
State and local governments public deposits
$
132,234
$
137,818
Interest rate swap counterparties
13,419
13,949
Retail repurchase agreements
110,258
111,037
Total pledged securities
$
255,911
$
262,804
18
Note 6: LOANS RECEIVABLE AND THE ALLOWANCE FOR LOAN LOSSES
Loans receivable, including loans held for sale, at
September 30, 2015
and
December 31, 2014
are summarized as follows (dollars in thousands):
September 30, 2015
December 31, 2014
Amount
Percent of Total
Amount
Percent of Total
Commercial real estate:
Owner-occupied
$
635,146
14.5
%
$
546,783
14.3
%
Investment properties
1,062,418
24.3
856,942
22.3
Multifamily real estate
198,874
4.6
167,524
4.4
Commercial construction
47,490
1.1
17,337
0.4
Multifamily construction
72,987
1.7
60,193
1.6
One- to four-family construction
246,715
5.6
219,889
5.7
Land and land development:
Residential
111,091
2.5
102,435
2.7
Commercial
15,517
0.4
11,152
0.3
Commercial business
812,070
18.6
723,964
18.9
Agricultural business, including secured by farmland
242,556
5.5
238,499
6.2
One- to four-family residential
536,325
12.3
539,894
14.1
Consumer:
Consumer secured by one- to four-family
250,029
5.7
222,205
5.8
Consumer—other
141,376
3.2
127,003
3.3
Total loans outstanding
4,372,594
100.0
%
3,833,820
100.0
%
Less allowance for loan losses
(77,320
)
(75,907
)
Net loans
$
4,295,274
$
3,757,913
Loan amounts are net of unearned loan fees in excess of unamortized costs of
$10.0 million
as of
September 30, 2015
and
$5.8 million
as of
December 31, 2014
. Net loans include net discounts on acquired loans of
$4.3 million
and
$148,000
as of
September 30, 2015
and
December 31, 2014
, respectively.
The Company originates both adjustable- and fixed-rate loans. The maturity and repricing composition of those loans, less undisbursed amounts and deferred fees and origination costs, at
September 30, 2015
were as follows (in thousands):
September 30, 2015
Fixed-rate (term to maturity):
Maturing in one year or less
$
150,889
Maturing after one year through three years
203,434
Maturing after three years through five years
165,674
Maturing after five years through ten years
272,660
Maturing after ten years
482,673
Total fixed-rate loans
1,275,330
Adjustable-rate (term to rate adjustment):
Maturing or repricing in one year or less
1,631,649
Maturing or repricing after one year through three years
606,056
Maturing or repricing after three years through five years
605,590
Maturing or repricing after five years through ten years
225,164
Maturing or repricing after ten years
28,805
Total adjustable-rate loans
3,097,264
Total loans
$
4,372,594
The adjustable-rate loans have various interest rate adjustment limitations and are generally indexed to various prime or London Inter-bank Offering Rate (LIBOR) rates,
One
to
Five
Year Constant Maturity Treasury Indices or FHLB advance rates. Future market factors may affect the correlation of the interest rate adjustment with the rates the Banks pay on the short-term deposits that were primarily utilized to fund these loans.
19
Purchased credit-impaired loans and purchased non-credit-impaired loans.
Purchased loans, including loans acquired in business combinations, are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either purchased credit-impaired or purchased non-credit-impaired. Purchased credit-impaired loans reflect credit deterioration since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments. The outstanding contractual unpaid principal balance of purchased credit-impaired loans, excluding acquisition accounting adjustments, was
$8.8 million
at
September 30, 2015
. The carrying balance of purchased credit-impaired loans was
$5.4 million
at
September 30, 2015
. There were
no
purchased credit-impaired loans at
December 31, 2014
or
September 30, 2014
.
The following table presents the changes in the accretable yield for purchased credit-impaired loans for the
three and nine
months ended
September 30, 2015
and
2014
(in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Balance, beginning of period
$
2,149
$
—
$
—
$
—
Additions
—
—
2,239
—
Accretion to interest income
(68
)
—
(158
)
—
Disposals
—
—
—
—
Reclassifications from non-accretable difference
—
—
—
—
Balance, end of period
$
2,081
$
—
$
2,081
$
—
As of
September 30, 2015
, the non-accretable difference between the contractually required payments and cash flows expected to be collected was
$3.2 million
.
20
Impaired Loans and the Allowance for Loan Losses.
A loan is considered impaired when, based on current information and circumstances, the Company determines it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan agreement, including scheduled interest payments. Factors involved in determining impairment include, but are not limited to, the financial condition of the borrower, the value of the underlying collateral and the current status of the economy. Impaired loans are comprised of loans on nonaccrual, troubled debt restructures (TDRs) that are performing under their restructured terms, and loans that are
90
days or more past due, but are still on accrual.
The following tables provide information on impaired loans with and without allowance reserves at
September 30, 2015
and
December 31, 2014
. Recorded investment includes the unpaid principal balance or the carrying amount of loans less charge-offs and net deferred loan fees (in thousands):
September 30, 2015
Unpaid Principal Balance
Recorded Investment
Related Allowance
Without Allowance
(1)
With Allowance
(2)
Commercial real estate:
Owner-occupied
$
1,619
$
129
$
1,439
$
57
Investment properties
8,788
—
8,384
988
Multifamily real estate
361
—
361
73
One- to four-family construction
2,582
—
2,582
216
Land and land development:
Residential
3,552
750
1,647
455
Commercial
1,899
1,549
—
—
Commercial business
1,878
9
1,620
226
Agricultural business/farmland
1,078
—
1,004
40
One- to four-family residential
19,555
2,148
16,161
716
Consumer:
Consumer secured by one- to four-family
985
72
734
56
Consumer—other
398
85
231
6
$
42,695
$
4,742
$
34,163
$
2,833
December 31, 2014
Unpaid Principal Balance
Recorded Investment
Related Allowance
Without Allowance
(1)
With Allowance
(2)
Commercial real estate:
Owner-occupied
$
1,598
$
966
$
582
$
24
Investment properties
6,458
30
6,023
729
Multifamily real estate
786
—
786
86
One- to four-family construction
3,923
—
3,923
640
Land and land development:
Residential
3,710
1,275
1,280
346
Commercial business
1,502
—
1,276
128
Agricultural business/farmland
1,597
744
854
26
One- to four-family residential
27,855
1,865
24,529
1,032
Consumer:
Consumer secured by one- to four-family
1,256
73
1,077
75
Consumer—other
634
138
470
6
$
49,319
$
5,091
$
40,800
$
3,092
(1)
Loans without an allowance reserve have been individually evaluated for impairment and that evaluation concluded that no reserve was needed.
(2)
Includes general reserves for loans evaluated in pools of homogeneous loans and loans with a specific reserve allowance. Loans with a specific allowance reserve have been individually evaluated for impairment using either a discounted cash flow analysis or, for collateral dependent loans, current appraisals less costs to sell to establish realizable value.
21
The following tables summarize our average recorded investment and interest income recognized on impaired loans by loan class for the three and nine months ended September 30, 2015 and 2014 (in thousands):
Three Months Ended
September 30, 2015
Three Months Ended
September 30, 2014
Average Recorded Investment
Interest Income Recognized
Average Recorded Investment
Interest Income Recognized
Commercial real estate:
Owner-occupied
$
1,584
$
3
$
3,304
$
22
Investment properties
8,399
76
6,383
78
Multifamily real estate
362
3
1,195
(93
)
One- to four-family construction
2,530
29
3,625
17
Land and land development:
Residential
2,400
9
2,926
21
Commercial
1,783
—
—
—
Commercial business
1,813
8
2,240
19
Agricultural business/farmland
977
10
229
—
One- to four-family residential
18,558
124
28,117
282
Consumer:
Consumer secured by one- to four-family
814
1
970
4
Consumer—other
314
2
924
12
$
39,534
$
265
$
49,913
$
362
Nine Months Ended
September 30, 2015
Nine Months Ended
September 30, 2014
Average Recorded Investment
Interest Income Recognized
Average Recorded Investment
Interest Income Recognized
Commercial real estate:
Owner-occupied
$
1,674
$
8
$
3,134
$
46
Investment properties
7,890
228
6,449
238
Multifamily real estate
364
14
1,220
34
One- to four-family construction
2,385
87
3,501
120
Land and land development:
Residential
2,412
40
2,937
67
Commercial
1,861
—
—
—
Commercial business
1,699
27
2,225
52
Agricultural business/farmland
905
19
102
—
One- to four-family residential
19,349
503
28,896
748
Consumer:
Consumer secured by one- to four-family
894
8
1,025
13
Consumer—other
353
12
938
27
$
39,786
$
946
$
50,427
$
1,345
22
Troubled Debt Restructures.
Some of the Company’s loans are reported as TDRs. Loans are reported as TDRs when the bank grants
one
or more concessions to a borrower experiencing financial difficulties that it would not otherwise consider. Examples of such concessions include forgiveness of principal or accrued interest, extending the maturity date(s) or providing a lower interest rate than would be normally available for a transaction of similar risk. Our TDRs have generally not involved forgiveness of amounts due, but almost always include a modification of multiple factors; the most common combination includes interest rate, payment amount and maturity date. As a result of these concessions, restructured loans are impaired as the Company will not collect all amounts due, both principal and interest, in accordance with the terms of the original loan agreement. Loans identified as TDRs are accounted for in accordance with the Company's impaired loan accounting policies.
The following tables present TDRs at
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
Accrual
Status
Nonaccrual
Status
Total
TDRs
Commercial real estate:
Owner-occupied
$
182
$
104
$
286
Investment properties
5,871
13
5,884
Multifamily real estate
361
—
361
One- to four-family construction
2,582
—
2,582
Land and land development:
Residential
1,153
493
1,646
Commercial business
643
—
643
Agricultural business, including secured by farmland
776
—
776
One- to four-family residential
12,090
1,451
13,541
Consumer:
Consumer secured by one- to four-family
147
56
203
Consumer—other
176
—
176
$
23,981
$
2,117
$
26,098
December 31, 2014
Accrual
Status
Nonaccrual
Status
Total
TDRs
Commercial real estate:
Owner-occupied
$
183
$
109
$
292
Investment properties
6,021
32
6,053
Multifamily real estate
786
—
786
One- to four-family construction
3,923
—
3,923
Land and land development:
Residential
1,279
525
1,804
Commercial business
739
87
826
One- to four-family residential
15,793
1,363
17,156
Consumer:
Consumer secured by one- to four-family
233
117
350
Consumer—other
197
116
313
$
29,154
$
2,349
$
31,503
As of
September 30, 2015
and
December 31, 2014
, the Company had commitments to advance funds related to TDRs up to additional amounts of
$284,000
and
$2.1 million
, respectively.
23
The following tables present new TDRs that occurred during the
three and nine
months ended
September 30, 2015
and
2014
(dollars in thousands):
Three Months Ended September 30, 2015
Nine Months Ended September 30, 2015
Number of
Contracts
Pre-modification Outstanding
Recorded Investment
Post-modification Outstanding
Recorded Investment
Number of
Contracts
Pre-
modification Outstanding
Recorded
Investment
Post-
modification Outstanding
Recorded
Investment
Recorded Investment
(1) (2)
Land and land development—residential
—
$
—
$
—
2
$
1,383
$
1,383
Agricultural business/farmland
—
—
—
3
607
607
One- to four-family residential
—
—
—
2
456
456
—
$
—
$
—
7
$
2,446
$
2,446
Three Months Ended September 30, 2014
Nine Months Ended September 30, 2014
Number of
Contracts
Pre-modification Outstanding
Recorded Investment
Post-modification Outstanding
Recorded Investment
Number of
Contracts
Pre-
modification Outstanding
Recorded
Investment
Post-
modification Outstanding
Recorded
Investment
Recorded Investment
(1) (2)
Commercial real estate
Owner-occupied
—
$
—
$
—
1
$
94
$
94
One- to four-family construction
1
388
388
5
1,369
1,369
Commercial business
—
—
—
1
100
100
One- to four-family residential
2
434
434
2
434
434
Consumer-other
—
—
—
1
9
9
3
$
822
$
822
10
$
2,006
$
2,006
(1)
Since these loans were already considered classified and/or on nonaccrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for loan losses.
(2)
The majority of these modifications do not fit into
one
separate type, such as rate, term, amount, interest-only or payment, but instead are a combination of multiple types of modifications; therefore, they are disclosed in aggregate.
The following table presents TDRs which incurred a payment default within
twelve
months of the restructure date during the
three and nine
-month periods ended
September 30, 2015
and
2014
. A default on a TDR results in either a transfer to nonaccrual status or a partial charge-off, or both.
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
One- to four-family residential
$
387
$
—
$
387
$
—
Total
$
387
$
—
$
387
$
—
24
Credit Quality Indicators
: To appropriately and effectively manage the ongoing credit quality of the Company’s loan portfolio, management has implemented a risk-rating or loan grading system for its loans. The system is a tool to evaluate portfolio asset quality throughout each applicable loan’s life as an asset of the Company. Generally, loans and leases are risk rated on an aggregate borrower/relationship basis with individual loans sharing similar ratings. There are some instances when specific situations relating to individual loans will provide the basis for different risk ratings within the aggregate relationship. Loans are graded on a scale of 1 to 9. A description of the general characteristics of these categories is shown below:
Overall Risk Rating Definitions
: Risk-ratings contain both qualitative and quantitative measurements and take into account the financial strength of a borrower and the structure of the loan or lease. Consequently, the definitions are to be applied in the context of each lending transaction and judgment must also be used to determine the appropriate risk rating, as it is not unusual for a loan or lease to exhibit characteristics of more than
one
risk-rating category. Consideration for the final rating is centered in the borrower’s ability to repay, in a timely fashion, both principal and interest. There were
no
material changes in the risk-rating or loan grading system in the
nine
months ended
September 30, 2015
.
Risk Rating 1: Exceptional
A credit supported by exceptional financial strength, stability, and liquidity. The risk rating of 1 is reserved for the Company’s top quality loans, generally reserved for investment grade credits underwritten to the standards of institutional credit providers.
Risk Rating 2: Excellent
A credit supported by excellent financial strength, stability and liquidity. The risk rating of 2 is reserved for very strong and highly stable customers with ready access to alternative financing sources.
Risk Rating 3: Strong
A credit supported by good overall financial strength and stability. Collateral margins are strong; cash flow is stable although susceptible to cyclical market changes.
Risk Rating 4: Acceptable
A credit supported by the borrower’s adequate financial strength and stability. Assets and cash flow are reasonably sound and provide for orderly debt reduction. Access to alternative financing sources will be more difficult to obtain.
Risk Rating 5: Watch
A credit with the characteristics of an acceptable credit which requires, however, more than the normal level of supervision and warrants formal quarterly management reporting. Credits in this category are not yet criticized or classified, but due to adverse events or aspects of underwriting require closer than normal supervision. Generally, credits should be watch credits in most cases for six months or less as the impact of stress factors are analyzed.
Risk Rating 6: Special Mention
A credit with potential weaknesses that deserves management’s close attention is risk rated a 6. If left uncorrected, these potential weaknesses will result in deterioration in the capacity to repay debt. A key distinction between Special Mention and Substandard is that in a Special Mention credit, there are identified weaknesses that pose potential risk(s) to the repayment sources, versus well defined weaknesses that pose risk(s) to the repayment sources. Assets in this category are expected to be in this category no more than
9
-
12
months as the potential weaknesses in the credit are resolved.
Risk Rating 7: Substandard
A credit with well defined weaknesses that jeopardize the ability to repay in full is risk rated a 7. These credits are inadequately protected by either the sound net worth and payment capacity of the borrower or the value of pledged collateral. These are credits with a distinct possibility of loss. Loans headed for foreclosure and/or legal action due to deterioration are rated 7 or worse.
Risk Rating 8: Doubtful
A credit with an extremely high probability of loss is risk rated 8. These credits have all the same critical weaknesses that are found in a substandard loan; however, the weaknesses are elevated to the point that based upon current information, collection or liquidation in full is improbable. While some loss on doubtful credits is expected, pending events may strengthen a credit making the amount and timing of any loss indeterminable. In these situations taking the loss is inappropriate until it is clear that the pending event has failed to strengthen the credit and improve the capacity to repay debt.
Risk Rating 9: Loss
A credit that is considered to be currently uncollectible or of such little value that it is no longer a viable Bank asset is risk rated 9. Losses should be taken in the accounting period in which the credit is determined to be uncollectible. Taking a loss does not mean that a credit has absolutely no recovery or salvage value but, rather, it is not practical or desirable to defer writing off the credit, even though partial recovery may occur in the future.
25
The following table shows the Company’s portfolio of risk-rated loans and non-risk-rated loans by grade or other characteristics as of
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Total Loans
Risk-rated loans:
Pass (Risk Ratings 1-5)
(1)
$
1,667,522
$
195,755
$
478,876
$
793,518
$
225,743
$
527,244
$
388,523
$
4,277,181
Special mention
10,108
—
—
14,189
14,960
149
82
39,488
Substandard
19,934
3,119
14,924
4,363
1,853
8,932
2,788
55,913
Doubtful
—
—
—
—
—
—
12
12
Loss
—
—
—
—
—
—
—
—
Total loans
$
1,697,564
$
198,874
$
493,800
$
812,070
$
242,556
$
536,325
$
391,405
$
4,372,594
Performing loans
$
1,691,857
$
198,318
$
485,215
$
811,085
$
242,328
$
530,106
$
390,155
$
4,349,064
Non-performing loans
(2)
5,707
556
8,585
985
228
6,219
1,250
23,530
Total loans
$
1,697,564
$
198,874
$
493,800
$
812,070
$
242,556
$
536,325
$
391,405
$
4,372,594
December 31, 2014
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Total Loans
Risk-rated loans:
Pass (Risk Ratings 1-5)
(1)
$
1,375,885
$
166,712
$
395,356
$
691,143
$
234,101
$
527,384
$
346,456
$
3,737,037
Special mention
3,717
—
—
27,453
1,055
63
140
32,428
Substandard
24,123
812
15,650
5,368
3,343
12,447
2,601
64,344
Doubtful
—
—
—
—
—
—
11
11
Loss
—
—
—
—
—
—
—
—
Total loans
$
1,403,725
$
167,524
$
411,006
$
723,964
$
238,499
$
539,894
$
349,208
$
3,833,820
Performing loans
$
1,402,593
$
167,524
$
409,731
$
723,427
$
236,902
$
528,965
$
347,942
$
3,817,084
Non-performing loans
(2)
1,132
—
1,275
537
1,597
10,929
1,266
16,736
Total loans
$
1,403,725
$
167,524
$
411,006
$
723,964
$
238,499
$
539,894
$
349,208
$
3,833,820
(1)
The Pass category includes some performing loans that are part of homogenous pools which are not individually risk-rated. This includes all consumer loans, all
one
- to
four
-family residential loans and, as of
September 30, 2015
and
December 31, 2014
, in the commercial business category,
$146 million
and
$115 million
, respectively, of credit-scored small business loans. As loans in these pools become non-performing, they are individually risk-rated.
(2)
Non-performing loans include non-accrual loans, loans past due greater than
90
days and on accrual status and purchased credit-impaired loans which are included at their unpaid principal balance.
26
The following tables provide additional detail on the age analysis of the Company’s past due loans as of
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
30-59 Days
Past Due
60-89 Days
Past Due
90 Days or More
Past Due
Total
Past Due
Purchased Credit-Impaired
Current
Total Loans
Loans 90 Days or More Past Due and Accruing
Non-accrual
Commercial real estate:
Owner-occupied
$
1,926
$
779
$
300
$
3,005
$
1,131
$
631,010
$
635,146
$
—
$
1,387
Investment properties
89
—
2,500
2,589
—
1,059,829
1,062,418
—
2,512
Multifamily real estate
—
46
—
46
441
198,387
198,874
—
—
Commercial construction
—
—
—
—
—
47,490
47,490
—
—
Multifamily construction
—
—
—
—
—
72,987
72,987
—
—
One-to-four-family construction
—
242
—
242
901
245,572
246,715
—
—
Land and land development:
Residential
154
286
749
1,189
—
109,902
111,091
—
1,243
Commercial
—
—
2,612
2,612
2,624
10,281
15,517
—
1,549
Commercial business
165
—
755
920
—
811,150
812,070
5
980
Agricultural business, including secured by farmland
23
—
90
113
—
242,443
242,556
—
228
One- to four-family residential
204
387
4,390
4,981
—
531,344
536,325
1,285
4,935
Consumer:
Consumer secured by one- to four-family
133
28
91
252
—
249,777
250,029
—
659
Consumer—other
272
315
101
688
312
140,376
141,376
11
130
Total
$
2,966
$
2,083
$
11,588
$
16,637
$
5,409
$
4,350,548
$
4,372,594
$
1,301
$
13,623
December 31, 2014
30-59 Days
Past Due
60-89 Days
Past Due
90 Days or More
Past Due
Total
Past Due
Purchased Credit-Impaired
Current
Total Loans
Loans 90 Days or More Past Due and Accruing
Non-accrual
Commercial real estate:
Owner-occupied
$
—
$
1,984
$
—
$
1,984
$
—
$
544,799
$
546,783
$
—
$
1,132
Investment properties
639
—
—
639
—
856,303
856,942
—
—
Multifamily real estate
—
—
—
—
—
167,524
167,524
—
—
Commercial construction
—
—
—
—
—
17,337
17,337
—
1,275
Multifamily construction
—
—
—
—
—
60,193
60,193
—
—
One-to-four-family construction
840
—
—
840
—
219,049
219,889
—
—
Land and land development:
Residential
759
—
750
1,509
—
100,926
102,435
—
—
Commercial
—
—
—
—
—
11,152
11,152
—
—
Commercial business
775
35
100
910
—
723,054
723,964
—
537
Agricultural business, including secured by farmland
597
466
744
1,807
—
236,692
238,499
—
1,597
One-to four-family residential
877
1,623
7,526
10,026
—
529,868
539,894
2,095
8,834
Consumer:
Consumer secured by one- to four-family
59
60
139
258
—
221,947
222,205
79
1,187
Consumer—other
491
88
293
872
—
126,131
127,003
—
—
Total
$
5,037
$
4,256
$
9,552
$
18,845
$
—
$
3,814,975
$
3,833,820
$
2,174
$
14,562
27
The following tables provide additional information on the allowance for loan losses and loan balances individually and collectively evaluated for impairment at or for the
three and nine
months ended
September 30, 2015
and
2014
(in thousands):
For the Three Months Ended September 30, 2015
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
18,948
$
4,273
$
25,415
$
13,184
$
2,679
$
8,542
$
780
$
3,508
$
77,329
Provision for loan losses
317
90
1,929
(235
)
(292
)
(635
)
330
(1,504
)
—
Recoveries
375
—
282
128
146
42
91
—
1,064
Charge-offs
—
—
(352
)
(312
)
—
(12
)
(397
)
—
(1,073
)
Ending balance
$
19,640
$
4,363
$
27,274
$
12,765
$
2,533
$
7,937
$
804
$
2,004
$
77,320
For the Nine Months Ended September 30, 2015
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial
Business
Agricultural
business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
18,784
$
4,562
$
23,545
$
12,043
$
2,821
$
8,447
$
483
$
5,222
$
75,907
Provision for loan losses
333
(312
)
2,847
664
(890
)
(524
)
1,100
(3,218
)
—
Recoveries
587
113
1,234
803
1,666
141
369
—
4,913
Charge-offs
(64
)
—
(352
)
(745
)
(1,064
)
(127
)
(1,148
)
—
(3,500
)
Ending balance
$
19,640
$
4,363
$
27,274
$
12,765
$
2,533
$
7,937
$
804
$
2,004
$
77,320
September 30, 2015
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Individually evaluated for impairment
$
612
$
73
$
473
$
74
$
17
$
706
$
60
$
—
$
2,015
Collectively evaluated for impairment
19,028
4,290
26,801
12,691
2,516
7,231
744
2,004
75,305
Total allowance for loan losses
$
19,640
$
4,363
$
27,274
$
12,765
$
2,533
$
7,937
$
804
$
2,004
$
77,320
Loan balances:
Individually evaluated for impairment
$
6,182
$
361
$
6,034
$
644
$
776
$
13,952
$
528
$
—
$
28,477
Collectively evaluated for impairment
1,690,251
198,072
484,241
811,426
241,780
522,373
390,565
—
4,338,708
Purchased credit-impaired loans
1,131
441
3,525
—
—
—
312
—
5,409
Total loans
$
1,697,564
$
198,874
$
493,800
$
812,070
$
242,556
$
536,325
$
391,405
$
—
$
4,372,594
28
For the Three Months Ended September 30, 2014
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
18,884
$
5,765
$
17,837
$
12,014
$
2,824
$
9,270
$
748
$
6,968
$
74,310
Provision for loan losses
527
(853
)
2,858
490
(339
)
(38
)
603
(3,248
)
—
Recoveries
94
—
84
256
587
143
53
—
1,217
Charge-offs
—
(20
)
—
(83
)
(125
)
(239
)
(729
)
—
(1,196
)
Ending balance
$
19,505
$
4,892
$
20,779
$
12,677
$
2,947
$
9,136
$
675
$
3,720
$
74,331
For the Nine Months Ended September 30, 2014
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial
Business
Agricultural
business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Beginning balance
$
16,759
$
5,306
$
17,640
$
11,773
$
2,841
$
11,486
$
1,335
$
7,118
$
74,258
Provision for loan losses
3,321
(394
)
2,558
1,150
(1,017
)
(2,253
)
33
(3,398
)
—
Recoveries
664
—
788
835
1,248
535
393
—
4,463
Charge-offs
(1,239
)
(20
)
(207
)
(1,081
)
(125
)
(632
)
(1,086
)
—
(4,390
)
Ending balance
$
19,505
$
4,892
$
20,779
$
12,677
$
2,947
$
9,136
$
675
$
3,720
$
74,331
September 30, 2014
Commercial
Real Estate
Multifamily
Real Estate
Construction and Land
Commercial Business
Agricultural Business
One- to Four-Family Residential
Consumer
Unallocated
Total
Allowance for loan losses:
Individually evaluated for impairment
$
755
$
91
$
1,269
$
103
$
—
$
1,143
$
58
$
—
$
3,419
Collectively evaluated for impairment
18,750
4,801
19,510
12,574
2,947
7,993
617
3,720
70,912
Total allowance for loan losses
$
19,505
$
4,892
$
20,779
$
12,677
$
2,947
$
9,136
$
675
$
3,720
$
74,331
Loan balances:
Individually evaluated for impairment
$
8,070
$
791
$
6,643
$
880
$
—
$
18,890
$
649
$
—
$
35,923
Collectively evaluated for impairment
1,392,547
183,153
374,864
727,208
240,048
508,381
344,571
—
3,770,772
Total loans
$
1,400,617
$
183,944
$
381,507
$
728,088
$
240,048
$
527,271
$
345,220
$
—
$
3,806,695
29
Note 7: REAL ESTATE OWNED, NET
The following table presents the changes in REO for the
three and nine
months ended
September 30, 2015
and
2014
(in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Balance, beginning of the period
$
6,105
$
4,388
$
3,352
$
4,044
Additions from loan foreclosures
1,085
135
3,226
2,837
Additions from acquisitions
—
—
2,525
—
Additions from capitalized costs
—
—
298
35
Proceeds from dispositions of REO
(906
)
(860
)
(3,155
)
(3,631
)
Gain on sale of REO
113
265
333
680
Valuation adjustments in the period
(34
)
—
(216
)
(37
)
Balance, end of the period
$
6,363
$
3,928
$
6,363
$
3,928
REO properties are recorded at the estimated fair value of the property, less expected selling costs, establishing a new cost basis. Subsequently, REO properties are carried at the lower of the new cost basis or updated fair market values, based on updated appraisals of the underlying properties, as received. Valuation allowances on the carrying value of REO may be recognized based on updated appraisals or on management’s authorization to reduce the selling price of a property.
Note 8: GOODWILL, OTHER INTANGIBLE ASSETS AND MORTGAGE SERVICING RIGHTS
Goodwill and Other Intangible Assets:
At
September 30, 2015
, intangible assets are comprised of goodwill and core deposit intangibles (CDI) acquired in business combinations. Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed, and is not amortized but is reviewed annually for impairment. Additions to goodwill during 2015 relate to the Siuslaw acquisition. See Note 4, Business Combinations, for additional information on the acquisition and purchase price allocation.
The Company amortizes CDI over their estimated useful lives and reviews them at least annually for events or circumstances that could impair their value. The CDI assets shown in the table below represent the value ascribed to the long-term deposit relationships acquired in various bank acquisitions. The additions in the table below relate to the Branch Acquisition in 2014 and the acquisition of Siuslaw in 2015. These intangible assets are being amortized using an accelerated method over estimated useful lives of
three
to
eight
years. The CDI assets are not estimated to have a significant residual value.
The following table summarizes the changes in the Company’s goodwill and other intangibles for the
nine
months ended
September 30, 2015
and the year ended
December 31, 2014
(in thousands):
Goodwill
CDI
Total
Balance, December 31, 2013
$
—
$
2,449
$
2,449
Additions through acquisitions
—
2,372
2,372
Amortization
(1,990
)
(1,990
)
Balance, December 31, 2014
—
2,831
2,831
Additions through acquisitions
21,148
3,895
25,043
Amortization
(1,269
)
(1,269
)
Balance, September 30, 2015
$
21,148
$
5,457
$
26,605
30
The following table presents the estimated amortization expense with respect to intangibles for the periods indicated (in thousands):
CDI
Remainder of 2015
$
257
2016
944
2017
872
2018
809
2019
746
Thereafter
1,829
$
5,457
Mortgage Servicing Rights:
Mortgage servicing rights are reported in other assets. Mortgage servicing rights are initially recorded at fair value and are amortized in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Mortgage servicing rights are subsequently evaluated for impairment based upon the fair value of the rights compared to the amortized cost (remaining unamortized initial fair value). If the fair value is less than the amortized cost, a valuation allowance is created through an impairment charge, which is recognized in servicing fee income on the consolidated statement of operations. However, if the fair value is greater than the amortized cost, the amount above the amortized cost is not recognized in the carrying value. Loans serviced for others totaled
$2.225 billion
and
$1.391 billion
at
September 30, 2015
and
December 31, 2014
, respectively. Custodial accounts maintained in connection with this servicing totaled
$13.6 million
and
$6.7 million
at
September 30, 2015
and
December 31, 2014
, respectively.
An analysis of our mortgage servicing rights, net of valuation allowances, for the
three and nine
months ended
September 30, 2015
and
2014
is presented below (in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Balance, beginning of the period
$
12,329
$
8,481
$
9,030
$
8,086
Additions—amounts capitalized
1,360
846
4,052
2,215
Additions—acquired through business combinations
—
—
2,172
—
Amortization
(1)
(810
)
(543
)
(2,375
)
(1,517
)
Valuation adjustments in the period
—
—
—
—
Balance, end of the period
(2)
$
12,879
$
8,784
$
12,879
$
8,784
(1)
Amortization of mortgage servicing rights is recorded as a reduction of loan servicing income and any unamortized balance is fully written off if the loan repays in full.
(2)
There was
no
valuation allowance as of
September 30, 2015
and
2014
.
31
Note 9: DEPOSITS AND RETAIL REPURCHASE AGREEMENTS
Deposits consisted of the following at
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
December 31, 2014
Non-interest-bearing accounts
$
1,561,516
$
1,298,866
Interest-bearing checking
482,530
439,480
Regular savings accounts
1,030,177
901,142
Money market accounts
582,769
488,946
Total transaction and saving accounts
3,656,992
3,128,434
Certificates of deposit
730,661
770,516
Total deposits
$
4,387,653
$
3,898,950
Included in total deposits:
Public fund transaction accounts
$
123,260
$
102,854
Public fund interest-bearing certificates
27,791
35,346
Total public deposits
$
151,051
$
138,200
Total brokered deposits
$
10,095
$
4,799
Certificate of deposit accounts by total balance at
September 30, 2015
and
December 31, 2014
were as follows (in thousands):
September 30, 2015
December 31, 2014
Certificates of deposit less than or equal to the FDIC insured limit of $250,000
$
602,025
$
633,345
Certificates of deposit greater than the FDIC insured limit of $250,000
128,636
137,171
Total certificates of deposit
$
730,661
$
770,516
Scheduled maturities and repricing of certificate accounts at
September 30, 2015
were as follows (in thousands):
September 30, 2015
Certificates which mature or reprice:
Within one year or less
$
556,134
After one year through two years
94,104
After two years through three years
38,416
After three years through four years
17,295
After four years through five years
21,386
After five years
3,326
Total certificates of deposit
$
730,661
In addition to deposits, the banks also offer retail repurchase agreements which are customer funds that are primarily associated with sweep account arrangements tied to transaction deposit accounts. While the banks include these collateralized borrowings in other borrowings reported in our Consolidated Statements of Financial Condition, these accounts primarily represent customer utilization of our cash management services and related deposit accounts.
The following table presents retail repurchase agreement balances as of
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
December 31, 2014
Retail repurchase agreements
$
88,083
$
77,185
32
Note 10: FAIR VALUE ACCOUNTING AND MEASUREMENT
The following table presents estimated fair values of the Company’s financial instruments as of
September 30, 2015
and
December 31, 2014
, whether or not measured at fair value in the Consolidated Statements of Financial Condition. (in thousands):
September 30, 2015
December 31, 2014
Level
Carrying
Value
Estimated
Fair Value
Carrying
Value
Estimated
Fair Value
Assets:
Cash and cash equivalents
1
$
135,239
$
135,239
$
126,072
$
126,072
Securities—trading
2,3
37,515
37,515
40,258
40,258
Securities—available-for-sale
2
418,254
418,254
411,021
411,021
Securities—held-to-maturity
3
132,150
138,255
131,258
137,608
Loans held for sale
2
3,136
3,189
2,786
2,807
Loans receivable
3
4,369,458
4,246,945
3,831,034
3,722,179
FHLB stock
3
6,767
6,767
27,036
27,036
Bank-owned life insurance
1
71,842
71,842
63,759
63,759
Mortgage servicing rights
3
12,879
17,060
9,030
12,987
Derivatives:
Interest rate lock commitments
2
752
752
317
317
Interest rate swaps
2
9,647
9,647
6,290
6,290
Liabilities:
Demand, interest checking and money market accounts
2
2,626,815
2,367,704
2,227,292
1,998,649
Regular savings
2
1,030,177
899,521
901,142
784,006
Certificates of deposit
2
730,661
723,739
770,516
764,549
FHLB advances
2
16,435
16,435
32,250
32,250
Other borrowings
2
88,083
88,083
77,185
77,185
Junior subordinated debentures
3
85,183
85,183
78,001
78,001
Derivatives:
Interest rate forward sales commitments
2
369
369
198
198
Interest rate swaps
2
9,647
9,647
6,290
6,290
The Company measures and discloses certain assets and liabilities at fair value. Fair value is defined 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 (that is, not a forced liquidation or distressed sale). GAAP (ASC 820,
Fair Value Measurements
) establishes a consistent framework for measuring fair value and disclosure requirements about fair value measurements. Among other things, the accounting standard requires the reporting entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s estimates for market assumptions. These
two
types of inputs create the following fair value hierarchy:
•
Level 1
– Quoted prices in active markets for identical instruments. An active market is a market in which transactions occur with sufficient frequency and volume to provide pricing information on an ongoing basis. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
•
Level 2
– Observable inputs other than Level 1 including quoted prices in active markets for similar instruments, quoted prices in less active markets for identical or similar instruments, or other observable inputs that can be corroborated by observable market data.
•
Level 3
– Unobservable inputs supported by little or no market activity for financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation; also includes observable inputs from non-binding single dealer quotes not corroborated by observable market data.
The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize at a future date. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. In addition, reasonable comparability between financial institutions may not be likely due to the wide range of permitted valuation techniques and numerous estimates that must be made given the absence of active secondary markets for certain financial instruments. This lack of uniform valuation methodologies also introduces a greater degree of subjectivity to these estimated fair values. Transfers between levels of the fair value hierarchy are deemed to occur at the end of the reporting period.
33
Items Measured at Fair Value on a Recurring Basis:
The following tables present financial assets and liabilities measured at fair value on a recurring basis and the level within the fair value hierarchy of the fair value measurements for those assets and liabilities as of
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
Level 1
Level 2
Level 3
Total
Assets:
Securities—trading
U.S. Government and agency
$
—
$
1,389
$
—
$
1,389
Municipal bonds
—
1,418
—
1,418
Corporate Bonds (Trust Preferred Securities)
—
—
18,340
18,340
Mortgage-backed or related securities
—
16,313
—
16,313
Equity securities
—
55
—
55
—
19,175
18,340
37,515
Securities—available-for-sale
U.S. Government and agency
—
11,992
—
11,992
Municipal bonds
—
67,657
—
67,657
Corporate bonds
—
5,022
—
5,022
Mortgage-backed or related securities
—
302,800
—
302,800
Asset-backed securities
—
30,783
—
30,783
—
418,254
—
418,254
Derivatives
Interest rate lock commitments
—
752
—
752
Interest rate swaps
—
9,647
—
9,647
$
—
$
447,828
$
18,340
$
466,168
Liabilities:
Advances from FHLB
$
—
$
16,435
$
—
$
16,435
Junior subordinated debentures, net of unamortized deferred issuance costs
—
—
85,183
85,183
Derivatives
Interest rate sales forward commitments
—
369
—
369
Interest rate swaps
—
9,647
—
9,647
$
—
$
26,451
$
85,183
$
111,634
34
December 31, 2014
Level 1
Level 2
Level 3
Total
Assets:
Securities—trading
U.S. Government and agency
$
—
$
1,505
$
—
$
1,505
Municipal bonds
—
1,440
—
1,440
Corporate Bonds (TPS and TRUP CDOs)
—
—
19,118
19,118
Mortgage-backed or related securities
—
18,136
—
18,136
Equity securities
—
59
—
59
—
21,140
19,118
40,258
Securities—available-for-sale
U.S. Government and agency
—
29,770
—
29,770
Municipal bonds
—
50,028
—
50,028
Corporate bonds
—
5,018
—
5,018
Mortgage-backed or related securities
—
300,810
—
300,810
Asset-backed securities
—
25,395
—
25,395
—
411,021
—
411,021
Derivatives
Interest rate lock commitments
—
317
—
317
Interest rate swaps
—
6,290
—
6,290
$
—
$
438,768
$
19,118
$
457,886
Liabilities:
Advances from FHLB
$
—
$
32,250
$
—
$
32,250
Junior subordinated debentures, net of unamortized deferred issuance costs
—
—
78,001
78,001
Derivatives
Interest rate sales forward commitments, net
—
198
—
198
Interest rate swaps
—
6,290
—
6,290
$
—
$
38,738
$
78,001
$
116,739
The following methods were used to estimate the fair value of each class of financial instruments above:
Cash and Cash Equivalents:
The carrying amount of these items is a reasonable estimate of their fair value.
Securities:
The estimated fair values of investment securities are priced using current active market quotes, if available, which are considered Level 1 measurements. For most of the portfolio, matrix pricing based on the securities’ relationship to other benchmark quoted prices is used to establish the fair value. These measurements are considered Level 2. Due to the continued limited activity in the trust preferred markets that have limited the observability of market spreads for some of the Company’s TPS and TRUP CDO securities, management has classified these securities as a Level 3 fair value measure. Management periodically reviews the pricing information received from third-party pricing services and tests those prices against other sources to validate the reported fair values.
Loans Held for Sale:
Fair values for residential mortgage loans held for sale are determined by comparing actual loan rates to current secondary market prices for similar loans.
Loans Receivable:
Fair values are estimated first by stratifying the portfolios of loans with similar financial characteristics. Loans are segregated by type such as multifamily real estate, residential mortgage, nonresidential mortgage, commercial/agricultural, consumer and other. Each loan category is further segmented into fixed- and adjustable-rate interest terms. A preliminary estimate of fair value is then calculated based on discounted cash flows using as a discount rate the current rate offered on similar products, plus an adjustment for liquidity to reflect the non-homogeneous nature of the loans. The preliminary estimate is then further reduced by the amount of the allowance for loan losses to arrive at a final estimate of fair value. Fair value for impaired loans is also based on recent appraisals or estimated cash flows discounted using rates commensurate with risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows and discount rates are judgmentally determined using available market information and specific borrower information.
FHLB Stock:
The fair value is based upon the redemption value of the stock which equates to its carrying value.
Bank-owned Life Insurance:
The fair value of BOLI policies owned is based on the various insurance contracts' cash surrender value.
35
Mortgage Servicing Rights:
Fair values are estimated based on an independent dealer analysis of discounted cash flows. The evaluation utilizes assumptions market participants would use in determining fair value including prepayment speeds, delinquency and foreclosure rates, the discount rate, servicing costs, and the timing of cash flows. The mortgage servicing portfolio is stratified by loan type and fair value estimates are adjusted up or down based on the serviced loan interest rates versus current rates on new loan originations since the most recent independent analysis.
Deposits:
The fair value of deposits with no stated maturity, such as savings and checking accounts, is estimated by applying decay rate assumptions to segregated portfolios of similar deposit types to generate cash flows which are then discounted using short-term market interest rates. The market value of certificates of deposit is based upon the discounted value of contractual cash flows. The discount rate is determined using the rates currently offered on comparable instruments.
FHLB Advances:
Fair valuations for Banner’s FHLB advances are estimated using fair market values provided by the lender, the FHLB of Des Moines. The FHLB of Des Moines prices advances by discounting the future contractual cash flows for individual advances using its current cost of funds curve to provide the discount rate.
Junior Subordinated Debentures:
The fair value of junior subordinated debentures is estimated using an income approach technique. The significant inputs included in the estimation of fair value are the credit risk adjusted spread and three month LIBOR. The credit risk adjusted spread represents the nonperformance risk of the liability. The Company utilizes an external valuation firm to validate the reasonableness of the credit risk adjusted spread used to determine the fair value. The junior subordinated debentures are carried at fair value which represents the estimated amount that would be paid to transfer these liabilities in an orderly transaction amongst market participants. Due to credit concerns in the capital markets and inactivity in the trust preferred markets that have limited the observability of market spreads, we have classified this as a Level 3 fair value measure.
Other Borrowings:
Other borrowings include securities sold under agreements to repurchase and occasionally federal funds purchased and their carrying amount is considered a reasonable approximation of their fair value.
Derivatives:
Derivatives include interest rate swap agreements, interest rate lock commitments to originate loans held for sale and forward sales contracts to sell loans and securities related to mortgage banking activities. Fair values for these instruments, which generally change as a result of changes in the level of market interest rates, are estimated based on dealer quotes and secondary market sources.
Off-Balance Sheet Items:
Off-balance sheet financial instruments include unfunded commitments to extend credit, including standby letters of credit, and commitments to purchase investment securities. The fair value of these instruments is not considered to be material.
Limitations:
The fair value estimates presented herein are based on pertinent information available to management as of September 30, 2015 and December 31, 2014. Although management is not aware of any factors that would significantly affect the reported estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.
Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3):
The following table provides a description of the valuation technique, unobservable inputs, and qualitative information about the unobservable inputs for certain of the Company's assets and liabilities classified as Level 3 and measured at fair value on a recurring and nonrecurring basis at
September 30, 2015
and
December 31, 2014
:
Weighted Average Rate
Financial Instruments
Valuation Techniques
Unobservable Inputs
September 30, 2015
December 31, 2014
TPS securities
Discounted cash flows
Discount rate
5.33
%
5.26
%
TRUP CDOs
Discounted cash flows
Discount rate
n/a
3.96
Junior subordinated debentures
Discounted cash flows
Discount rate
5.33
5.26
Impaired loans
Collateral Valuations
Market values
n/a
n/a
REO
Appraisals
Market values
n/a
n/a
TPS and TRUP CDOs
: Management believes that the credit risk-adjusted spread used to develop the discount rate utilized in the fair value measurement of TPS and TRUP CDOs is indicative of the risk premium a willing market participant would require under current market conditions for instruments with similar contractual rates and terms and conditions and issuers with similar credit risk profiles and with similar expected probability of default. Management attributes the change in fair value of these instruments, compared to their par value, primarily to perceived general market adjustments to the risk premiums for these types of assets subsequent to their issuance.
Junior subordinated debentures
: Similar to the TPS and TRUP CDOs discussed above, management believes that the credit risk-adjusted spread utilized in the fair value measurement of the junior subordinated debentures is indicative of the risk premium a willing market participant would require under current market conditions for an issuer with Banner's credit risk profile. Management attributes the change in fair value of the
36
junior subordinated debentures, compared to their par value, primarily to perceived general market adjustments to the risk premiums for these types of liabilities subsequent to their issuance. Future contractions in the risk adjusted spread relative to the spread currently utilized to measure the Company's junior subordinated debentures at fair value as of
September 30, 2015
, or the passage of time, will result in negative fair value adjustments. At
September 30, 2015
, the discount rate utilized was based on a credit spread of 500 basis points and three-month LIBOR of 33 basis points.
The following table provides a reconciliation of the assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the
three and nine
months ended
September 30, 2015
and
2014
(in thousands):
Three Months Ended
Nine Months Ended
September 30, 2015
September 30, 2015
Level 3 Fair Value Inputs
Level 3 Fair Value Inputs
TPS and TRUP CDOs
Borrowings—Junior Subordinated Debentures
TPS and TRUP
CDOs
Borrowings—
Junior
Subordinated
Debentures
Beginning balance
$
12,571
$
84,694
$
19,119
$
78,001
Total gains or losses recognized
Assets gains (losses), including OTTI
(596
)
—
1,475
—
Liabilities losses
—
489
—
1,223
Purchases, issuances and settlements, including the Siuslaw acquisition
6,338
—
6,338
5,959
Sales, maturities and paydowns, net of discount amortization
27
—
(8,592
)
—
Ending balance at September 30, 2015
$
18,340
$
85,183
$
18,340
$
85,183
Three Months Ended
Nine Months Ended
September 30, 2014
September 30, 2014
Level 3 Fair Value Inputs
Level 3 Fair Value Inputs
TPS and TRUP CDOs
Borrowings—Junior Subordinated Debentures
TPS and TRUP
CDOs
Borrowings—
Junior
Subordinated
Debentures
Beginning balance
$
38,529
$
77,313
$
35,140
$
73,928
Total gains or losses recognized
Assets gains, including OTTI
1,969
—
5,389
—
Liabilities losses
—
311
—
3,696
Sales, maturities and paydowns, net of discount amortization
(11,485
)
—
(11,516
)
—
Ending balance at September 30, 2014
$
29,013
$
77,624
$
29,013
$
77,624
The Company has elected to continue to recognize the interest income and dividends from the securities reclassified to fair value as a component of interest income as was done in prior years when they were classified as available-for-sale. Interest expense related to the FHLB advances and junior subordinated debentures continues to be measured based on contractual interest rates and reported in interest expense. The change in fair market value of these financial instruments has been recorded as a component of other operating income.
37
Items Measured at Fair Value on a Non-recurring Basis:
The following tables present financial assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy of the fair value measurements for those assets as of
September 30, 2015
and
December 31, 2014
(in thousands):
At or For the Nine Months Ended September 30, 2015
Level 1
Level 2
Level 3
Total
Impaired loans
$
—
$
—
$
5,272
$
5,272
REO
—
—
6,363
6,363
At or For the Year Ended December 31, 2014
Level 1
Level 2
Level 3
Total
Impaired loans
$
—
$
—
$
4,725
$
4,725
REO
—
—
3,352
3,352
The following table presents the losses resulting from nonrecurring fair value adjustments for the three and nine months ended September 30, 2015 and 2014 (in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2015
2014
2015
2014
Impaired loans
$
(600
)
$
(150
)
$
(916
)
$
(2,828
)
REO
(34
)
(25
)
(244
)
(458
)
Total loss from nonrecurring measurements
$
(634
)
$
(175
)
$
(1,160
)
$
(3,286
)
Impaired loans
: Impaired loans are measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of collateral if the loan is collateral dependent. If this practical expedient is used, the impaired loans are considered to be held at fair value. Subsequent changes in the value of impaired loans are included within the provision for loan losses in the same manner in which impairment initially was recognized or as a reduction in the provision that would otherwise be reported. Impaired loans are periodically evaluated to determine if valuation adjustments, or partial write-downs, should be recorded. The need for valuation adjustments arises when observable market prices or current appraised values of collateral indicate a shortfall in collateral value compared to current carrying values of the related loan. If the Company determines that the value of the impaired loan is less than the carrying value of the loan, the Company either establishes an impairment reserve as a specific component of the allowance for loan and lease losses (ALLL) or charges off the impaired amount. These valuation adjustments are considered non-recurring fair value adjustments. The remaining impaired loans are evaluated for reserve needs in homogenous pools within the Company’s ALLL methodology.
REO
: The Company records REO (acquired through a lending relationship) at fair value on a non-recurring basis. Fair value adjustments on REO are based on updated real estate appraisals which are based on current market conditions. All REO properties are recorded at the lower of the estimated fair value of the real estate, less expected selling costs, or the carrying amount of the defaulted loans. From time to time, non-recurring fair value adjustments to REO are recorded to reflect partial write-downs based on an observable market price or current appraised value of property. Banner considers any valuation inputs related to REO to be Level 3 inputs. The individual carrying values of these assets are reviewed for impairment at least annually and any additional impairment charges are expensed to operations.
Note 11: INCOME TAXES AND DEFERRED TAXES
The Company files a consolidated income tax return including all of its wholly-owned subsidiaries on a calendar year basis. Income taxes are accounted for using the asset and liability method. Under this method, a deferred tax asset or liability is determined based on the enacted tax rates which will be in effect when the differences between the financial statement carrying amounts and tax bases of existing assets and liabilities are expected to be reported in the Company’s income tax returns. The effect on deferred taxes of a change in tax rates is recognized in income in the period of change. A valuation allowance is recognized as a reduction to deferred tax assets when management determines it is more likely than not that deferred tax assets will not be available to offset future income tax liabilities.
Accounting standards for income taxes prescribe a recognition threshold and measurement process for financial statement recognition and measurement of uncertain tax positions taken or expected to be taken in a tax return, and also provide guidance on the de-recognition of previously recorded benefits and their classification, as well as the proper recording of interest and penalties, accounting in interim periods, disclosures and
38
transition. The Company periodically reviews its income tax positions based on tax laws and regulations and financial reporting considerations, and records adjustments as appropriate. This review takes into consideration the status of current taxing authorities’ examinations of the Company’s tax returns, recent positions taken by the taxing authorities on similar transactions, if any, and the overall tax environment.
As of
September 30, 2015
, the Company had an insignificant amount of unrecognized tax benefits for uncertain tax positions, none of which would materially affect the effective tax rate if recognized. The Company does not anticipate that the amount of unrecognized tax benefits will significantly increase or decrease in the next
twelve
months. The Company’s policy is to recognize interest and penalties on unrecognized tax benefits in the income tax expense. The Company files consolidated income tax returns in U.S. federal jurisdiction and in the Oregon and Idaho state jurisdictions. The tax years which remain subject to examination by the taxing authorities are the years ended December 31, 2014, 2013, 2012, and 2011.
Tax credit investments:
The Company invests in low income housing tax credit funds that are designed to generate a return primarily through the realization of federal tax credits. The Company accounts for these investments in accordance with ASU 2014-01 and has applied that standard to all prior periods presented. Under this ASU, the cost of tax credit investments is amortized over the life of the investment using a proportional amortization method and tax credit investment amortization expense is a component of the provision for income taxes.
The following table presents the balances of the Company’s tax credit investments and related unfunded commitments at September 30, 2015 and December 31, 2014 (in thousands):
September 30, 2015
December 31, 2014
Tax credit investments
$
5,447
$
4,858
Unfunded commitments—tax credit investments
1,425
2,864
The following table presents other information related to the Company's tax credit investments for the three and nine months ended September 30, 2015 and 2014 (in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Tax credits and other tax benefits recognized
$
329
$
211
$
958
$
633
Tax credit amortization expense included in provision for income taxes
255
185
745
536
Note 12: CALCULATION OF WEIGHTED AVERAGE SHARES OUTSTANDING FOR EARNINGS PER SHARE (EPS)
The following table reconciles basic to diluted weighted shares outstanding used to calculate earnings per share data dollars and shares (in thousands, except per share data):
Three Months Ended
September 30
Nine Months Ended
September 30
2015
2014
2015
2014
Net income
$
12,947
$
14,819
$
38,329
$
42,356
Basic weighted average shares outstanding
20,755
19,373
20,418
19,353
Plus unvested restricted stock
66
47
50
33
Diluted weighted shares outstanding
20,821
19,420
20,468
19,386
Earnings per common share
Basic
$
0.62
$
0.76
$
1.88
$
2.19
Diluted
$
0.62
$
0.76
$
1.87
$
2.18
Options to purchase an additional
7,500
shares of common stock were outstanding as of
September 30, 2015
, but were not included in the computation of diluted earnings per share because their exercise price was significantly greater than the average market price of common shares which would not dilute earnings per share. Also, as of
September 30, 2015
, warrants expiring on November 21, 2018, to purchase up to
$18.6 million
(
243,998
shares, post reverse-split) of common stock were not included in the computation of diluted earnings per share because the exercise price of the warrants was greater than the average market price of common shares.
39
Note 13: STOCK-BASED COMPENSATION PLANS
The Company operates the following stock-based compensation plans as approved by its shareholders:
•
2001 Stock Option Plan (the SOP).
•
2006 Long Term Incentive Plan.
•
2012 Restricted Stock and Incentive Bonus Plan.
•
2014 Omnibus Incentive Plan.
The purpose of these plans is to promote the success and enhance the value of the Company by providing a means for attracting and retaining highly skilled employees, officers and directors of Banner Corporation and its affiliates and linking their personal interests with those of the Company's shareholders. Under these plans the Company currently has outstanding restricted stock share grants, restricted stock unit grants, and stock options.
Stock Option Plans
Under the SOP, Banner reserved
68,571
shares (adjusted for the 2011 reverse stock split) for issuance pursuant to the exercise of stock options to be granted to directors and employees. Authority to grant additional options under the SOP terminated on April 20, 2011. The exercise price of the stock options was set at
100%
of the fair market value of the stock price on the date of grant. Options granted vest at a rate of
20%
per year from the date of grant and any unexercised incentive stock options will expire
10 years
after date of grant or 90 days after employment or service ends.
During the
three and nine
months ended
September 30, 2015
and
2014
, there were
no
grants of stock options. Additionally, there were no significant modifications made to any stock option grants during the period. The fair values of stock options granted are amortized as compensation expense on a straight-line basis over the vesting period of the grant. There were
no
stock-based compensation costs related to the SOP for the nine months ended September 30, 2015 or September 30, 2014.
During the
three and nine
months ended
September 30, 2015
and
2014
, there were
no
exercises of stock options. Cash was not used to settle any equity instruments previously granted. The Company issues shares from authorized but unissued shares upon the exercise of stock options. The Company does not currently expect to repurchase shares from any source to satisfy such obligations under the SOP.
2006 Long-Term Incentive Plan
In June 2006, the Board of Directors adopted the Banner Corporation 2006 Long-Term Incentive Plan effective July 1, 2006. The plan is an account-based type of benefit, the value of which is directly related to changes in the value of Company common stock, dividends declared on Company common stock and changes in Banner Bank’s average earnings rate, and is considered a stock appreciation right (SAR). Each SAR entitles the holder to receive cash upon vesting, equal to the excess of the fair market value of a share of the Company’s common stock on the date of maturity of the SAR over the fair market value of such share on the date granted. The primary objective of the plan is to create a retention incentive by allowing officers who remain with the Company or the Banks for a sufficient period of time to share in the increases in the value of Company stock.
The Company re-measures the fair value of SARs each reporting period until the award is settled and recognizes changes in fair value and vesting in compensation expense. The Company recognized a net reversal of compensation expense of
$103,000
for the nine months ended September 30, 2015 compared to a net reversal of compensation expense of
$122,000
for the nine months ended September 30, 2014. These reversals of compensation expense were due to variations in the market value of Banner stock.
As of
September 30, 2015
, all SAR awards have been settled and there was
no
remaining liability for SARs.
2012 Restricted Stock and Incentive Bonus Plan
Under the 2012 Restricted Stock and Incentive Bonus Plan (2012 Restricted Stock Plan), which was initially approved on April 24, 2012, the Company is authorized to issue up to
300,000
shares of its common stock to provide a means for attracting and retaining highly skilled officers of Banner Corporation and its affiliates. Shares granted under the 2012 Restricted Stock Plan have a minimum vesting period of
three
years. The 2012 Restricted Stock Plan will continue in effect for a term of
ten
years, after which
no
further awards may be granted.
The 2012 Restricted Stock Plan was amended on April 23, 2013 to provide for the ability to grant (1) cash-denominated incentive-based awards payable in cash or common stock, including those that are eligible to qualify as qualified performance-based compensation for the purposes of Section 162(m) of the Code and (2) restricted stock awards that qualify as qualified performance-based compensation for the purposes of Section 162(m) of the Code. Vesting requirements may include time-based conditions, performance-based conditions, or market-based conditions.
As of September 30, 2015, the Company had granted
299,830
shares of restricted stock from the 2012 Restricted Stock Plan (as amended and restated), of which
149,085
shares had vested and
150,745
shares remain unvested.
40
2014 Omnibus Incentive Plan
The 2014 Omnibus Incentive Plan (the 2014 Plan) was approved by shareholders on April 22, 2014. The 2014 Plan provides for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares, performance units, other stock-based awards and other cash awards, and provides for vesting requirements which may include time-based or performance-based conditions. The Company has reserved
900,000
shares of its common stock for issuance under the 2014 Plan in connection with the exercise of awards. As of
September 30, 2015
,
65,103
restricted stock shares and
7,331
restricted stock units have been granted under the 2014 Plan of which
9,352
restricted stock shares have vested.
The expense associated with all restricted stock grants (including restricted stock shares and restricted stock units) was
$831,000
and
$2.5 million
for the
three and nine
-month periods ended
September 30, 2015
and
$710,000
and
$1.8 million
for the
three and nine
-month periods ended
September 30, 2014
, respectively. Unrecognized compensation expense for these awards as of
September 30, 2015
was
$5.3 million
and will be amortized over the next
30 months
.
Note 14: COMMITMENTS AND CONTINGENCIES
Lease Commitments
— The Company leases
67
sites under non-cancelable operating leases. The leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule. Substantially all of the leases provide the Company with the option to extend the lease term
one
or more times following expiration of the initial term.
Financial Instruments with Off-Balance-Sheet Risk
— The Company has financial instruments with off-balance-sheet risk generated in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, commitments related to standby letters of credit, commitments to originate loans, commitments to sell loans, commitments to buy and sell securities. These instruments involve, to varying degrees, elements of credit and interest rate risk similar to the risk involved in on-balance sheet items recognized in our Consolidated Statements of Financial Condition.
Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument from commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as for on-balance-sheet instruments.
Outstanding commitments for which
no
asset or liability for the notional amount has been recorded consisted of the following at the dates indicated (in thousands):
Contract or Notional Amount
September 30, 2015
December 31, 2014
Commitments to extend credit
$
1,475,664
$
1,166,165
Standby letters of credit and financial guarantees
9,476
9,934
Commitments to originate loans
39,326
20,988
Derivatives also included in Note 15:
Commitments to originate loans held for sale
69,651
29,851
Commitments to sell loans secured by one- to four-family residential properties
28,830
8,714
Commitments to sell securities related to mortgage banking activities
40,500
25,000
Commitments to extend credit are agreements to lend to a customer, as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Many of the commitments may expire without being drawn upon; therefore, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon extension of credit, is based on management’s credit evaluation of the customer. The type of collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, and income producing commercial properties.
Standby letters of credit are conditional commitments issued to guarantee a customer’s performance or payment to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Interest rates on residential
one
- to
four
-family mortgage loan applications are typically rate locked (committed) to customers during the application stage for periods ranging from
30
to
60
days, the most typical period being
45
days. Traditionally these loan applications with rate lock commitments had the pricing for the sale of these loans locked with various qualified investors under a best-efforts delivery program at or near the time the interest rate is locked with the customer. The Company then attempts to deliver these loans before their rate locks expired. This arrangement generally required delivery of the loans prior to the expiration of the rate lock. Delays in funding the loans required a lock extension. The cost of a lock extension at times was borne by the customer and at times by the Bank. These lock extension costs have not had a material impact to our operations. In 2012, the Company also began entering into forward commitments at specific prices and settlement dates to deliver either: (1) residential mortgage loans for purchase by secondary market investors (i.e., Freddie Mac or
41
Fannie Mae), or (2) mortgage-backed securities to broker/dealers. The purpose of these forward commitments is to offset the movement in interest rates between the execution of its residential mortgage rate lock commitments with borrowers and the sale of those loans to the secondary market investor. There were
no
counterparty default losses on forward contracts in the
nine
months ended
September 30, 2015
or
September 30, 2014
. Market risk with respect to forward contracts arises principally from changes in the value of contractual positions due to changes in interest rates. We limit our exposure to market risk by monitoring differences between commitments to customers and forward contracts with market investors and securities broker/dealers. In the event we have forward delivery contract commitments in excess of available mortgage loans, the transaction is completed by either paying or receiving a fee to or from the investor or broker/dealer equal to the increase or decrease in the market value of the forward contract.
Legal Proceedings
— In the normal course of business, the Company and/or its subsidiaries have various legal proceedings and other contingent matters outstanding. These proceedings and the associated legal claims are often contested and the outcome of individual matters is not always predictable. The claims and counter-claims typically arise during the course of collection efforts on problem loans or with respect to action to enforce liens on properties in which the Company holds a security interest. Based on information known to management at this time, the Company is not a party to any legal proceedings that management believes would have a material adverse effect on the Company's results of operations or consolidated financial position at
September 30, 2015
.
NOTE 15: DERIVATIVES AND HEDGING
The Company, through its Banner Bank subsidiary, is party to various derivative instruments that are used for asset and liability management and customer financing needs. Derivative instruments are contracts between
two
or more parties that have a notional amount and an underlying variable, require
no
net investment and allow for the net settlement of positions. The notional amount serves as the basis for the payment provision of the contract and takes the form of units, such as shares or dollars. The underlying variable represents a specified interest rate, index, or other component. The interaction between the notional amount and the underlying variable determines the number of units to be exchanged between the parties and influences the market value of the derivative contract. The Company obtains dealer quotations to value its derivative contracts.
The Company's predominant derivative and hedging activities involve interest rate swaps related to certain term loans and forward sales contracts associated with mortgage banking activities. Generally, these instruments help the Company manage exposure to market risk and meet customer financing needs. Market risk represents the possibility that economic value or net interest income will be adversely affected by fluctuations in external factors such as market-driven interest rates and prices or other economic factors.
Derivatives Designated in Hedge Relationships
The Company's fixed rate loans result in exposure to losses in value or net interest income as interest rates change. The risk management objective for hedging fixed rate loans is to effectively convert the fixed rate received to a floating rate. The Company has hedged exposure to changes in the fair value of certain fixed rate loans through the use of interest rate swaps. For a qualifying fair value hedge, changes in the value of the derivatives are recognized in current period earnings along with the corresponding changes in the fair value of the designated hedged item attributable to the risk being hedged.
In a program brought to Banner Bank through its merger with F&M Bank in 2007, customers received fixed interest rate commercial loans and Banner Bank subsequently hedged that fixed rate loan by entering into an interest rate swap with a dealer counterparty. Banner Bank receives fixed rate payments from the customers on the loans and makes similar fixed rate payments to the dealer counterparty on the swaps in exchange for variable rate payments based on the
one
-month LIBOR index. Some of these interest rate swaps are designated as fair value hedges. Through application of the “short cut method of accounting,” there is an assumption that the hedges are effective. Banner Bank discontinued originating interest rate swaps under this program in 2008.
As of
September 30, 2015
and
December 31, 2014
, the notional values or contractual amounts and fair values of the Company's derivatives designated in hedge relationships were as follows (in thousands):
Asset Derivatives
Liability Derivatives
September 30, 2015
December 31, 2014
September 30, 2015
December 31, 2014
Notional/
Contract Amount
Fair
Value
(1)
Notional/
Contract Amount
Fair
Value
(1)
Notional/
Contract Amount
Fair
Value
(2)
Notional/
Contract Amount
Fair
Value
(2)
Interest rate swaps
$
6,825
$
1,090
$
7,089
$
1,165
$
6,825
$
1,090
$
7,089
$
1,165
(1)
Included in Loans receivable on the Consolidated Statements of Financial Condition.
(2)
Included in Other liabilities on the Consolidated Statements of Financial Condition.
Derivatives Not Designated in Hedge Relationships
Interest Rate Swaps.
Banner Bank uses an interest rate swap program for commercial loan customers that provides the client with a variable rate loan and enters into an interest rate swap in which the client receives a variable rate payment in exchange for a fixed rate payment. Banner Bank
42
offsets its risk exposure by entering into an offsetting interest rate swap with a dealer counterparty for the same notional amount and length of term as the client interest rate swap providing the dealer counterparty with a fixed rate payment in exchange for a variable rate payment. These swaps do not qualify as designated hedges; therefore, each swap is accounted for as a free standing derivative.
Mortgage Banking
. In the normal course of business, the Company sells originated mortgage loans into the secondary mortgage loan markets. During the period of loan origination and prior to the sale of the loans in the secondary market, the Company has exposure to movements in interest rates associated with written rate lock commitments with potential borrowers to originate loans that are intended to be sold and for closed loans that are awaiting sale and delivery into the secondary market.
Written loan commitments that relate to the origination of mortgage loans that will be held for resale are considered free-standing derivatives and do not qualify for hedge accounting. Written loan commitments generally have a term of up to
60
days before the closing of the loan. The loan commitment does not bind the potential borrower to enter into the loan, nor does it guarantee that the Company will approve the potential borrower for the loan. Therefore, when determining fair value, the Company makes estimates of expected “fallout” (loan commitments not expected to close), using models which consider cumulative historical fallout rates, current market interest rates and other factors.
Written loan commitments in which the borrower has locked in an interest rate results in market risk to the Company to the extent market interest rates change from the rate quoted to the borrower. The Company economically hedges the risk of changing interest rates associated with its interest rate lock commitments by entering into forward sales contracts.
Mortgage loans which are held for sale are subject to changes in fair value due to fluctuations in interest rates from the loan's closing date through the date of sale of the loans into the secondary market. Typically, the fair value of these loans declines when interest rates increase and rises when interest rates decrease. To mitigate this risk, the Company enters into forward sales contracts on a significant portion of these loans to provide an economic hedge against those changes in fair value. Mortgage loans held for sale and the forward sales contracts are recorded at fair value with changes in value recorded in current earnings within mortgage banking operations on our Consolidated Statements of Operations.
As of
September 30, 2015
and
December 31, 2014
, the notional values or contractual amounts and fair values of the Company's derivatives not designated in hedge relationships were as follows (in thousands):
Asset Derivatives
Liability Derivatives
September 30, 2015
December 31, 2014
September 30, 2015
December 31, 2014
Notional/
Contract Amount
Fair
Value
(1)
Notional/
Contract Amount
Fair
Value
(1)
Notional/
Contract Amount
Fair
Value
(2)
Notional/
Contract Amount
Fair
Value
(2)
Interest rate swaps
$
159,826
$
8,557
$
134,512
$
5,125
$
159,826
$
8,557
$
134,512
$
5,125
Mortgage loan commitments
41,449
753
29,311
317
28,202
126
—
—
Forward sales contracts
28,202
126
—
—
40,500
369
33,174
198
$
229,477
$
9,436
$
163,823
$
5,442
$
228,528
$
9,052
$
167,686
$
5,323
(1)
Included in Other assets on the Consolidated Statements of Financial Condition, with the exception of those interest rate swaps from prior to 2009 that were not designated in hedge relationships (with a fair value of
$421,000
at
September 30, 2015
and
$558,000
at
December 31, 2014
), which are included in Loans receivable.
(2)
Included in Other liabilities on the Consolidated Statements of Financial Condition.
Gains (losses) recognized in income on non-designated hedging instruments for the three and nine months ended
September 30, 2015
and
2014
were as follows (in thousands):
Three Months Ended
September 30
Nine Months Ended
September 30
Location on Consolidated
Statements of Operations
2015
2014
2015
2014
Mortgage loan commitments
Mortgage banking operations
$
442
$
(243
)
$
475
$
148
Forward sales contracts
Mortgage banking operations
(665
)
224
(209
)
(42
)
$
(223
)
$
(19
)
$
266
$
106
The Company is exposed to credit-related losses in the event of nonperformance by the counterparty to these agreements. Credit risk of the financial contract is controlled through the credit approval, limits, and monitoring procedures and management does not expect the counterparties to fail their obligations.
43
In connection with the interest rate swaps between Banner Bank and the dealer counterparties, the agreements contain a provision where if Banner Bank fails to maintain its status as a well/adequately capitalized institution, then the counterparty could terminate the derivative positions and Banner Bank would be required to settle its obligations. Similarly, Banner Bank could be required to settle its obligations under certain of its agreements if specific regulatory events occur, such as a publicly issued prompt corrective action directive, cease and desist order, or a capital maintenance agreement that required Banner Bank to maintain a specific capital level. If Banner Bank had breached any of these provisions at
September 30, 2015
or
December 31, 2014
, it could have been required to settle its obligations under the agreements at the termination value. As of
September 30, 2015
and
December 31, 2014
, the termination value of derivatives in a net liability position related to these agreements was
$9.6 million
and
$6.3 million
, respectively. The Company generally posts collateral against derivative liabilities in the form of government agency-issued bonds, mortgage-backed securities, or commercial mortgage-backed securities. Collateral posted against derivative liabilities was
$13.9 million
and
$11.1 million
as of
September 30, 2015
and
December 31, 2014
, respectively.
Derivative assets and liabilities are recorded at fair value on the balance sheet and do not take into account the effects of master netting agreements. Master netting agreements allow the Company to settle all derivative contracts held with a single counterparty on a net basis and to offset net derivative positions with related collateral where applicable.
The following table illustrates the potential effect of the Company's derivative master netting arrangements, by type of financial instrument, on the Company's Consolidated Statements of Financial Condition as of
September 30, 2015
and
December 31, 2014
(in thousands):
September 30, 2015
Gross Amounts of Financial Instruments Not Offset in the Consolidated Statements of Financial Condition
Gross Amounts Recognized
Amounts offset
in the Statement
of Financial Condition
Net Amounts
in the Statement
of Financial Condition
Netting Adjustment Per Applicable Master Netting Agreements
Fair Value
of Financial Collateral
in the Statement
of Financial Condition
Net Amount
Derivative assets
Interest rate swaps
$
9,647
$
—
$
9,647
$
—
$
—
$
9,647
$
9,647
$
—
$
9,647
$
—
$
—
$
9,647
Derivative liabilities
Interest rate swaps
$
9,647
$
—
$
9,647
$
—
$
(9,647
)
$
—
$
9,647
$
—
$
9,647
$
—
$
(9,647
)
$
—
December 31, 2014
Gross Amounts of Financial Instruments Not Offset in the Consolidated Statements of Financial Condition
Gross Amounts Recognized
Amounts offset
in the Statement
of Financial Condition
Net Amounts
in the Statement
of Financial Condition
Netting Adjustment Per Applicable Master Netting Agreements
Fair Value
of Financial Collateral
in the Statement
of Financial Condition
Net Amount
Derivative assets
Interest rate swaps
$
6,290
$
—
$
6,290
$
(6
)
$
—
$
6,284
$
6,290
$
—
$
6,290
$
(6
)
$
—
$
6,284
Derivative liabilities
Interest rate swaps
$
6,290
$
—
$
6,290
$
(6
)
$
(6,279
)
$
5
$
6,290
$
—
$
6,290
$
(6
)
$
(6,279
)
$
5
44
ITEM 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Overview
We are a bank holding company incorporated in the State of Washington which owns two subsidiary banks, Banner Bank and Islanders Bank. Banner Bank is a Washington-chartered commercial bank that conducts business from its main office in Walla Walla, Washington and, as of
September 30, 2015
, its 102 branch offices and nine loan production offices located in Washington, Oregon and Idaho. Islanders Bank is also a Washington-chartered commercial bank and conducts its business from three locations in San Juan County, Washington. Banner Corporation is subject to regulation by the Board of Governors of the Federal Reserve System (the Federal Reserve Board). Banner Bank and Islanders Bank (the Banks) are subject to regulation by the Washington State Department of Financial Institutions, Division of Banks and the Federal Deposit Insurance Corporation (the FDIC). As of
September 30, 2015
, we had total consolidated assets of
$5.3 billion
, total loans of
$4.4 billion
, total deposits of
$4.4 billion
and total stockholders’ equity of
$671 million
.
Banner Bank is a regional bank which offers a wide variety of commercial banking services and financial products to individuals, businesses and public sector entities in its primary market areas. Islanders Bank is a community bank which offers similar banking services to individuals, businesses and public entities located in the San Juan Islands. The Banks’ primary business is that of traditional banking institutions, accepting deposits and originating loans in locations surrounding their offices in portions of Washington, Oregon and Idaho. Banner Bank is also an active participant in the secondary market, engaging in mortgage banking operations largely through the origination and sale of one- to four-family residential loans. Lending activities include commercial business and commercial real estate loans, agriculture business loans, construction and land development loans, one- to four-family residential loans and consumer loans.
Banner Corporation's successful execution of its strategic plan and operating initiatives continued in the third quarter of 2015, as evidenced by our solid operating results and profitability which resulted in an annualized return on average assets of
0.97%
for the quarter and
1.00%
for the nine months ended
September 30, 2015
. Over the past five years, we have significantly added to our client relationships and account base, as well as substantially improved our risk profile by aggressively managing and reducing our problem assets, which has resulted in stronger and sustainable revenues and lower credit costs, and we believe has positioned the Company well for continued success.
For the quarter ended
September 30, 2015
, our net income was
$12.9 million
, or
$0.62
per diluted share, compared to net income of
$14.8 million
, or
$0.76
per diluted share, for the quarter ended
September 30, 2014
. For the
nine
months ended
September 30, 2015
, our net income was
$38.3 million
, or
$1.87
per diluted share, compared to net income of
$42.4 million
, or
$2.18
per diluted share for the same period a year earlier. Our net income for the quarter and nine months ended September 30, 2015 was significantly impacted by $2.2 million and $7.7 million, respectively, of acquisition-related expenses, which net of related tax benefits reduced earnings per diluted share by $0.07 and $0.27, respectively, for those periods. In addition, in the second quarter of 2014, we recognized a $9.1 million bargain purchase gain related to the acquisition of six branches in southwestern Oregon (the Branch Acquisition), which net of related acquisition expenses contributed $0.25 to diluted income per share for the nine months ended September 30, 2014.
Highlights for the current quarter included additional loan growth, additional client acquisition, solid asset quality, and strong revenues from core operations. Compared to the same three and nine-month periods a year ago, we had a significant increase in net interest income as well as substantial increases in deposit fees and service charges and in revenue from mortgage banking. The
nine
months ended
September 30, 2015
was also highlighted by the completion of the acquisition of Siuslaw Financial Group (Siuslaw) and its subsidiary, Siuslaw Bank, expanding our presence in Oregon and complementing our Branch Acquisition. As a result of the Siuslaw acquisition on March 6, 2015, the Company acquired approximately $370 million in total assets, $316 million in deposits, $247 million in loans and more than 8,000 new customer relationships.
Our operating results depend primarily on our net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of loans and investment securities, and interest expense on interest-bearing liabilities, composed primarily of customer deposits and borrowings. Net interest income is driven by the net interest margin, which is primarily a function of our interest rate spread. Interest rate spread is the difference between the yield earned on interest-earning assets and the rate paid on interest-bearing liabilities, as well as a function of the average balances of interest-earning assets and interest-bearing liabilities. Our net interest income before provision for loan losses increased
$5.1 million
, or
11%
, to
$52.2 million
for the quarter ended
September 30, 2015
, compared to
$47.1 million
for the same quarter one year earlier. This increase in net interest income reflects the significant growth in earning assets and increases in interest rate spread and net interest margin which were enhanced by adjustments to the mix of earning assets and continuing reductions in deposit costs. Our interest rate spread increased to
4.12%
in the current quarter from
4.06%
in the quarter ended
September 30, 2014
, while our net interest margin increased to
4.14%
in the current quarter compared to
4.07%
in the same quarter a year earlier.
Our net income also is affected by the level of other operating income, other operating expenses and income tax provisions. In addition, our net income is affected by the net change in the valuation of certain financial instruments carried at fair value and in certain periods by other-than-temporary impairment (OTTI) charges or recoveries and acquisition-related bargain purchase gains and costs. (See Note 10 of the Selected Notes to the Consolidated Financial Statements.)
Our total other operating income, which includes gains and losses on the sale of securities and changes in the value of financial instruments carried at fair value, was
$14.1 million
for the quarter ended
September 30, 2015
, compared to
$13.5 million
for the quarter ended
September 30, 2014
. For the quarter ended
September 30, 2015
, we recorded a net fair value loss of
$1.1 million
in valuation adjustments for financial instruments carried at fair value. By contrast, for the quarter ended
September 30, 2014
, we recorded a net fair value gain of
$1.5 million
and a
$6,000
net gain on the sale of securities. Other operating income excluding the net gain on sale of securities and changes in the fair value of financial
45
instruments, a measure which we believe is more indicative of our core operations, increased
26%
to
$15.2 million
for the quarter ended
September 30, 2015
, compared to
$12.1 million
for the same quarter a year earlier, as a result of meaningfully increased deposit fees and service charges fueled by growth in non-interest-bearing deposit accounts and substantially increased revenues from our mortgage banking operations.
Our total revenues (net interest income before the provision for loan losses plus total other operating income) for the
third
quarter of
2015
increased
$5.7 million
to
$66.3 million
, compared to
$60.6 million
for the same period a year earlier, as a result of increased net interest income and deposit fees and service charges, as well as increased mortgage banking revenues. Our total revenues, excluding changes in the fair value of financial instruments and the net gain on sale of securities, which we believe are more indicative of our core operations, also were strong at
$67.4 million
for the quarter ended
September 30, 2015
, a
$8.3 million
, or
14%
increase, compared to
$59.1 million
for the same period a year earlier.
Our other operating expenses increased in the
third
quarter of
2015
compared to a year earlier largely as a result of acquisition-related expenses, including expenses related to the acquisition of AmericanWest Bank which was completed on October 1, 2015, and the costs associated with 16 branches acquired in June 2014 and March 2015, as well as generally increased salary and employee benefits, and payment and card processing service costs, which were partially offset by an increase in the credit for capitalized loan origination costs and a decrease in advertising and marketing costs. Other operating expenses were
$46.7 million
for the quarter ended
September 30, 2015
, compared to
$38.5 million
for the same quarter a year earlier.
Although loans grew by $566 million to $4.4 billion at September 30, 2015 from September 30, 2014, continued improvement in credit quality metrics and net loan recoveries offset the need for any additional provision to loan loss reserves and the present allowance, representing
1.77%
of total loans outstanding at
September 30, 2015
, remains appropriate. We did not record a provision for loan losses in the three months ended
September 30, 2015
, which was the eleventh consecutive quarter for which we had no provision for loan losses. Our reserves at September 30, 2015 and
September 30, 2014
were
1.82%
and
1.95%
, respectively, of total loans outstanding. The allowance for loan losses at
September 30, 2015
was
$77.3 million
, representing
329%
of non-performing loans. Non-performing loans, including purchased credit-impaired loans, increased to
$23.5 million
at
September 30, 2015
, compared to
$23.3 million
at June 30, 2015, and increased
19%
when compared to
$19.8 million
a year earlier primarily. (See Note 6, Loans Receivable and the Allowance for Loan Losses, as well as “Asset Quality” below in this Form 10-Q.)
Following the closing of the merger with AmericanWest, Banner’s assets were approximately $9.9 billion. If Banner or Banner Bank’s total assets exceed $10 billion for four consecutive quarters it would be considered a “very large” institution by bank regulators under The Dodd-Frank Wall Street Reform and Consumer Protection Act (Dodd-Frank Act). As a result, there would be increased scrutiny from regulators, formal capital stress testing requirements, direct examination by the Consumer Financial Protection Bureau and increased payments for federal deposit insurance. Further, bank holding companies with more than $10 billion in assets as measured at the end of a calendar year are subject to the Durbin Amendment to the Dodd-Frank Act which places limits on the swipe fees that a debit card issuer can charge a merchant for a transaction beginning in July of the following year.
As a result of the above, if Banner Bank’s total assets exceeded $10 billion at December 31, 2015, deposit insurance assessments are likely to increase, as well as expenses related to regulatory compliance, which may be significant. In addition, compliance with the Durbin Amendment would reduce our operating income significantly. We currently believe the impact of the Durbin Amendment on combined interchange service fees for Banner and AmericanWest would reduce our pre-tax operating income by approximately $10.0 million annually. As a result of the adverse consequences, we intend to manage our balance sheet during the fourth quarter of 2015 to limit our use of wholesale funding sources, such as FHLB advances, and reduce lower yielding assets to avoid exceeding $10 billion in assets as of December 31, 2015.
As partial consideration for the merger with AmericanWest, Banner issued 13.23 million shares of common stock and nonvoting common stock. The issuance of the shares upon closing of the merger was a private transaction exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended. In addition, certain large investors that received unregistered shares were granted rights to demand registration of the shares not earlier than thirty days following closing of the merger. (See risk factors previously disclosed in Part 1, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014.)
Non-GAAP financial measures:
Other operating income, revenues and other earnings information excluding fair value adjustments, OTTI losses or recoveries, gains or losses on the sale of securities and, in certain periods, acquisition-related bargain purchase gains and costs are non-GAAP financial measures. Management has presented these and other non-GAAP financial measures in this discussion and analysis because it believes that they provide useful and comparative information to assess trends in our core operations and in understanding our capital position. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, we have also presented comparable earnings information using GAAP financial measures. For a reconciliation of these non-GAAP financial measures, see the tables below. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. See “Comparison of Results of Operations for the
Three and Nine
Months Ended
September 30, 2015
and
2014
” for more detailed information about our financial performance.
46
The following tables set forth reconciliations of non-GAAP financial measures discussed in this report (in thousands):
For the Three Months Ended
September 30
For the Nine Months Ended
September 30
2015
2014
2015
2014
Total other operating income (GAAP)
$
14,098
$
13,535
$
43,935
$
42,878
Exclude net (gain) loss on sale of securities
—
(6
)
537
(41
)
Exclude change in valuation of financial instruments carried at fair value
1,113
(1,452
)
(735
)
(1,662
)
Exclude acquisition bargain purchase gain
—
—
—
(9,079
)
Total other operating income from core operations (non-GAAP)
$
15,211
$
12,077
$
43,737
$
32,096
Net interest income before provision for loan losses
$
52,188
$
47,064
$
150,181
$
133,211
Total other operating income
14,098
13,535
43,935
42,878
Total GAAP revenue
66,286
60,599
194,116
176,089
Exclude net (gain) loss on sale of securities
—
(6
)
537
(41
)
Exclude change in valuation of financial instruments carried at fair value
1,113
(1,452
)
(735
)
(1,662
)
Exclude acquisition bargain purchase gain
—
—
—
(9,079
)
Revenue from core operations (non-GAAP)
$
67,399
$
59,141
$
193,918
$
165,307
Income before provision for taxes (GAAP)
$
19,589
$
22,104
$
57,769
$
63,577
Exclude net (gain) loss on sale of securities
—
(6
)
537
(41
)
Exclude change in valuation of financial instruments carried at fair value
1,113
(1,452
)
(735
)
(1,662
)
Exclude acquisition bargain purchase gain
—
—
—
(9,079
)
Exclude acquisition related costs
2,207
(494
)
7,741
1,530
Income from core operations before provision for taxes (non-GAAP)
$
22,909
$
20,152
$
65,312
$
54,325
Net income (GAAP)
$
12,947
$
14,819
$
38,329
$
42,356
Exclude net (gain) loss on sale of securities
—
(6
)
537
(41
)
Exclude change in valuation of financial instruments carried at fair value
1,113
(1,452
)
(735
)
(1,662
)
Exclude acquisition bargain purchase gain
—
—
—
(9,079
)
Exclude acquisition related costs
2,207
(494
)
7,741
1,530
Exclude related tax expense (benefit)
(1,092
)
703
(2,165
)
3,412
Total earnings from core operations (non-GAAP)
$
15,175
$
13,570
$
43,707
$
36,516
Acquisition bargain purchase gain
$
—
$
—
$
—
$
9,079
Acquisition-related costs
(2,207
)
494
(7,741
)
(1,530
)
Related tax benefit (expense)
691
(178
)
2,237
(2,799
)
Total net effect of acquisition on earnings
$
(1,516
)
$
316
$
(5,504
)
$
4,750
Diluted weighted shares outstanding
20,821,377
19,419,344
20,467,609
19,385,933
Total net effect of acquisition-related costs and acquisition bargain purchase gain on diluted earnings per share
$
(0.07
)
$
0.02
$
(0.27
)
$
0.25
47
The ratio of tangible common stockholders’ equity to tangible assets is also a non-GAAP financial measure. We calculate tangible common equity by excluding goodwill and other intangible assets from stockholders’ equity. We calculate tangible assets by excluding the balance of goodwill and other intangible assets from total assets. We believe that this is consistent with the treatment by our bank regulatory agencies, which exclude goodwill and other intangible assets from the calculation of risk-based capital ratios. Management believes that this non-GAAP financial measure provides information to investors that is useful in understanding the basis of our capital position (dollars in thousands).
September 30, 2015
December 31, 2014
September 30, 2014
Stockholders’ equity (GAAP)
$
671,202
$
582,888
$
573,352
Exclude goodwill and other intangible assets, net
26,605
2,831
3,362
Tangible common stockholders’ equity (non-GAAP)
$
644,597
$
580,057
$
569,990
Total assets (GAAP)
$
5,312,310
$
4,723,163
$
4,758,683
Exclude goodwill and other intangible assets, net
26,605
2,831
3,362
Total tangible assets (non-GAAP)
$
5,285,705
$
4,720,332
$
4,755,321
Tangible common stockholders’ equity to tangible assets (non-GAAP)
12.20
%
12.29
%
11.99
%
Loans and lending:
Loans are our most significant and generally highest yielding earning assets. We attempt to maintain a portfolio of loans in a range of 90% to 95% of total deposits to enhance our revenues, while adhering to sound underwriting practices and appropriate diversification guidelines in order to maintain a moderate risk profile. However, in anticipation of the acquisition of AmericanWest Bank, we allowed our loan-to-deposit ratio to move slightly above this range, as we expect to redeploy a portion of its securities portfolio into loans following the close of that transaction. We offer a wide range of loan products to meet the demands of our customers. Our lending activities are primarily directed toward the origination of real estate and commercial loans. We had $126 million and $539 million of net loan growth in the three and nine months ended September 30, 2015, respectively. Loan growth for the nine months ended September 30, 2015 included meaningful organic growth and
$233 million
of loans as a result of the Siuslaw acquisition. At
September 30, 2015
, our net loan portfolio totaled
$4.295 billion
compared to
$3.758 billion
at
December 31, 2014
and
$3.732 billion
at
September 30, 2014
.
Our commercial real estate loans for both owner-occupied and investment properties, including construction and development loans for these types of properties, totaled
$1.761 billion
, or approximately
40%
of our loan portfolio at
September 30, 2015
. In addition, multifamily residential real estate loans, including construction and development loans for these types of properties, totaled
$272 million
and comprise approximately
6%
of our loan portfolio. While our level of activity and investment in commercial and multifamily real estate loans has been relatively stable for many years, we have experienced an increase in new originations in recent periods resulting in growth in these loan balances. In addition, commercial real estate loans comprised a significant portion of the Siuslaw Bank loan portfolio. Commercial real estate loans increased by
$328 million
during the first nine months of 2015 and multifamily loans increased by
$44 million
.
We also originate residential construction, land and land development loans and, although our portfolio balances are well below the peak levels before the financial crisis, in recent years we have experienced increased demand for one- to four-family construction loans and our origination activity has been significant. Outstanding residential construction, land and land development balances increased
$35 million
, or
11%
, to
$358 million
at
September 30, 2015
compared to
$322 million
at
December 31, 2014
and increased
$54 million
, or
18%
, compared to
$304 million
at
September 30, 2014
. Still, residential construction, land and land development loans represented only approximately
8%
of our total loan portfolio at
September 30, 2015
.
Our commercial business lending is directed toward meeting the credit and related deposit needs of various small- to medium-sized business and agribusiness borrowers operating in our primary market areas. In recent years, our commercial business lending has also included participation in certain national syndicated loans, including shared national credits, which totaled
$124 million
at
September 30, 2015
. Reflecting expected seasonal patterns and the expanding Pacific Northwest economy, commercial and agricultural business loans increased
$92 million
, or
10%
, to
$1.055 billion
at
September 30, 2015
, compared to
$962 million
at
December 31, 2014
, and have increased
$86 million
, or
9%
, compared to
$968 million
at
September 30, 2014
. Commercial and agricultural business loans represented approximately
24%
of our portfolio at
September 30, 2015
.
Our residential mortgage loan originations have been relatively strong in recent years, as exceptionally low interest rates have supported demand for loans to refinance existing debt as well as loans to finance home purchases. However, most of the one- to four-family residential mortgage loans that we originate are sold in the secondary markets with net gains on sales and loan servicing fees reflected in our revenues from mortgage banking. At
September 30, 2015
, our outstanding balances of residential mortgages decreased
$4 million
, or 1%, to
$536 million
, compared to
$540 million
at
December 31, 2014
, but increased
$9 million
, or 2%, compared to
$527 million
at
September 30, 2014
. One- to four-family residential real estate loans represented
12%
of our loan portfolio at
September 30, 2015
.
Our consumer loan activity is primarily directed at meeting demand from our existing deposit customers. Although demand for consumer loans has continued to be modest in recent years, as we believe many consumers have been focused on reducing their personal debt, we have had reasonable growth in consumer loan balances during the first nine months of this year and compared to a year ago. At
September 30, 2015
, consumer loans, including consumer loans secured by one- to four-family residences, increased
$42 million
to
$391 million
, compared to
$349
48
million
at
December 31, 2014
, and increased
$46 million
compared to
$345 million
at
September 30, 2014
, with most of the increase arising from increased usage of home equity lines of credit and the Siuslaw acquisition.
Deposits:
Deposits, customer retail repurchase agreements and loan repayments are the major sources of our funds for lending and other investment purposes. We compete with other financial institutions and financial intermediaries in attracting deposits and we generally attract deposits within our primary market areas. Much of the focus of our branch expansion over many years, including the Branch Acquisition and Siuslaw Bank acquisition, and our current marketing efforts have been directed toward attracting additional deposit customer relationships and balances. This effort has been particularly directed towards increasing transaction and savings accounts and for the past four years we have been very successful in increasing these core deposit balances. The long-term success of our deposit gathering activities is reflected not only in the growth of deposit balances, but also in increases in the level of deposit fees, service charges and other payment processing revenues compared to prior periods.
Total deposits were
$4.388 billion
at
September 30, 2015
, compared to
$3.899 billion
at
December 31, 2014
and
$3.991 billion
a year ago. The increase in total deposits for the first
nine
months of the current year largely reflects the acquisition of Siuslaw Bank which added
$336 million
to deposit totals at
September 30, 2015
. However, the increase in total deposits compared to
December 31, 2014
as well as
September 30, 2014
also reflects meaningful organic growth in the total balances and number of client relationships. Non-interest-bearing account balances increased
20%
to
$1.562 billion
at
September 30, 2015
, compared to
$1.299 billion
at
December 31, 2014
, and also increased
20%
compared to
$1.305 billion
a year ago largely as a result of our successful client acquisition strategies and the Siuslaw acquisition (which added
$144 million
to non-interest bearing deposits). Interest-bearing transaction and savings accounts increased
15%
to
$2.095 billion
at
September 30, 2015
, compared to
$1.830 billion
at
December 31, 2014
and increased
14%
compared to
$1.833 billion
a year ago, while certificates of deposit decreased
5%
to
$731 million
at
September 30, 2015
, compared to
$771 million
at
December 31, 2014
and decreased
14%
compared to
$853 million
a year earlier. Core deposits represented
83%
of total deposits at
September 30, 2015
, compared to
79%
of total deposits a year earlier.
Management’s Discussion and Analysis of Results of Operations is intended to assist in understanding our financial condition and results of operations. The information contained in this section should be read in conjunction with the Consolidated Financial Statements and accompanying Selected Notes to the Consolidated Financial Statements contained in Item 1 of this Form 10-Q.
Summary of Critical Accounting Policies
Our significant accounting policies are described in Note 1 of the Notes to the Consolidated Financial Statements for the year ended
December 31, 2014
included in the
2014
Form 10-K. Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. In particular, management has identified several accounting policies that, due to the judgments, estimates and assumptions inherent in those policies, are critical to an understanding of our financial statements. These policies relate to (i) the methodology for the recognition of interest income, (ii) determination of the provision and allowance for loan and lease losses, (iii) the valuation of financial assets and liabilities recorded at fair value, including OTTI losses, (iv) the valuation of intangibles, such as goodwill, core deposit intangibles and mortgage servicing rights, (v) the valuation of or recognition of deferred tax assets and liabilities, and (vi) the application of acquisition accounting standards to acquisition transactions. These policies and judgments, estimates and assumptions are described in greater detail below. Management believes that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate based on the factual circumstances at the time. However, given the sensitivity of the financial statements to these critical accounting policies, the use of other judgments, estimates and assumptions could result in material differences in the Company’s results of operations or financial condition. Further, subsequent changes in economic or market conditions could have a material impact on these estimates and the Company’s financial condition and operating results in future periods. There have been no significant changes in our application of accounting policies during the first nine months of 2015.
Interest Income:
(Note 1) Interest on loans and securities is accrued as earned unless management doubts the collectability of the asset or the unpaid interest. Interest accruals on loans are generally discontinued when loans become 90 days past due for payment of interest and the loans are then placed on nonaccrual status. All previously accrued but uncollected interest is deducted from interest income upon transfer to nonaccrual status. For any future payments collected, interest income is recognized only upon management’s assessment that there is a strong likelihood that the full amount of a loan will be repaid or recovered. A loan may be put on nonaccrual status sooner than this policy would dictate if, in management’s judgment, the amounts owed, principal or interest, may be uncollectable. While less common, similar interest reversal and nonaccrual treatment is applied to investment securities if their ultimate collectability becomes questionable.
Provision and Allowance for Loan Losses:
(Note 6) The provision for loan losses reflects the amount required to maintain the allowance for losses at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves. We maintain an allowance for loan losses consistent in all material respects with the GAAP guidelines outlined in ASC 450,
Contingencies
. We have established systematic methodologies for the determination of the adequacy of our allowance for loan losses. The methodologies are set forth in a formal policy and take into consideration the need for an overall general valuation allowance as well as specific allowances that are tied to individual problem loans. We increase our allowance for loan losses by charging provisions for probable loan losses against our income and value impaired loans consistent with the accounting guidelines outlined in ASC 310,
Receivables.
The allowance for losses on loans is maintained at a level sufficient to provide for probable losses based on evaluating known and inherent risks in the loan portfolio and upon our continuing analysis of the factors underlying the quality of the loan portfolio. These factors include, among others, changes in the size and composition of the loan portfolio, delinquency rates, actual loan loss experience, current and anticipated economic conditions, detailed analysis of individual loans for which full collectability may not be assured, and determination of the existence and realizable value of the collateral and guarantees securing the loans. Realized losses related to specific assets are applied as a reduction of the carrying
49
value of the assets and charged immediately against the allowance for loan loss reserve. Recoveries on previously charged off loans are credited to the allowance. The reserve is based upon factors and trends identified by us at the time financial statements are prepared. Although we use the best information available, future adjustments to the allowance may be necessary due to economic, operating, regulatory and other conditions beyond our control. The adequacy of general and specific reserves is based on our continuing evaluation of the pertinent factors underlying the quality of the loan portfolio as well as individual review of certain large balance loans. Loans are considered impaired when, based on current information and events, we determine that it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Factors involved in determining impairment include, but are not limited to, the financial condition of the borrower, the value of the underlying collateral and the current status of the economy. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, at the loan’s observable market price or the fair value of collateral if the loan is collateral dependent. Subsequent changes in the value of impaired loans are included within the provision for loan losses in the same manner in which impairment initially was recognized or as a reduction in the provision that would otherwise be reported. Large groups of smaller-balance homogeneous loans are collectively evaluated for impairment. Loans that are collectively evaluated for impairment include residential real estate and consumer loans and, as appropriate, smaller balance non-homogeneous loans. Larger balance non-homogeneous residential construction and land, commercial real estate, commercial business loans and unsecured loans are individually evaluated for impairment.
Our methodology for assessing the appropriateness of the allowance consists of several key elements, which include specific allowances, an allocated formula allowance and an unallocated allowance. Losses on specific loans are provided for when the losses are probable and estimable. General loan loss reserves are established to provide for inherent loan portfolio risks not specifically provided for on an individual loan basis. The level of general loan loss reserves is based on analysis of potential exposures existing in our loan portfolio including evaluation of historical trends, current market conditions and other relevant factors identified by us at the time the financial statements are prepared. The formula allowance is calculated by applying loss factors to outstanding loans, excluding those loans that are subject to individual analysis for specific allowances. Loss factors are based on our historical loss experience adjusted for significant environmental considerations, including the experience of other banking organizations, which in our judgment affect the collectability of the portfolio as of the evaluation date. The unallocated allowance is based upon our evaluation of various factors that are not directly measured in the determination of the formula and specific allowances. This methodology may result in losses or recoveries differing significantly from those provided in the Consolidated Financial Statements.
While we believe the estimates and assumptions used in our determination of the adequacy of the allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions or that any increased provisions that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of the Banks’ allowance for loan losses is subject to review by bank regulators as part of the routine examination process, which may result in the adjustment of reserves based upon their judgment of information available to them at the time of their examination.
Fair Value Accounting and Measurement:
(Note 10) We use fair value measurements to record fair value adjustments to certain financial assets and liabilities and to determine fair value disclosures. We include in the Notes to the Consolidated Financial Statements information about the extent to which fair value is used to measure financial assets and liabilities, the valuation methodologies used and the impact on our results of operations and financial condition. Additionally, for financial instruments not recorded at fair value we disclose, where appropriate, our estimate of their fair value. For more information regarding fair value accounting, please refer to Note 10 in the Selected Notes to the Consolidated Financial Statements in this report on Form 10-Q.
Goodwill and other Intangible Assets:
(Note 8) Goodwill represents the excess of the total purchase price paid over the fair value of the assets acquired, net of the fair values of liabilities assumed, and is not amortized but is reviewed annually for impairment. Other intangible assets consists primarily of core deposit intangibles (CDI), which are amounts recorded in business combinations or deposit purchase transactions related to the value of transaction-related deposits and the value of the customer relationships associated with the deposits. Core deposit intangibles are being amortized on an accelerated basis over a weighted average estimated useful life of eight years. These assets are reviewed at least annually for events or circumstances that could impact their recoverability. These events could include loss of the underlying core deposits, increased competition or adverse changes in the economy. To the extent other identifiable intangible assets are deemed unrecoverable, impairment losses are recorded in other non-interest expense to reduce the carrying amount of the assets.
Mortgage Servicing Rights:
(Note 8) Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of loans. Generally, purchased servicing rights are capitalized at the cost to acquire the rights. For sales of mortgage loans, the value of the servicing right is estimated and capitalized. Fair value is based on market prices for comparable mortgage servicing contracts. Capitalized servicing rights are reported in other assets and are amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.
Income Taxes and Deferred Taxes
: (Note 11) The Company and its wholly-owned subsidiaries file consolidated U.S. federal income tax returns, as well as state income tax returns in Oregon and Idaho. Income taxes are accounted for using the asset and liability method. Under this method a deferred tax asset or liability is determined based on the enacted tax rates which are expected to be in effect when the differences between the financial statement carrying amounts and tax basis of existing assets and liabilities are expected to be reported in the Company’s income tax returns. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recognized if it is “more likely than not” that all or a portion of our deferred tax assets will not be realized.
Business Combinations:
(Note 4) Business combinations are accounted for using the acquisition method of accounting. Under the acquisition method of accounting, assets acquired and liabilities assumed are recorded at estimated fair value at the date of acquisition. Any difference in
50
purchase consideration over the fair value of assets acquired and liabilities assumed results in the recognition of goodwill should purchase consideration exceed net estimated fair values, or a bargain purchase gain, should estimated fair values exceed purchase consideration. Expenses incurred in connection with a business combination are expensed as incurred.
Acquired Loans:
Purchased loans are recorded at their fair value at the acquisition date. Credit discounts are included in the determination of fair value; therefore, an allowance for loan and lease losses is not recorded at the acquisition date. Acquired loans are evaluated upon acquisition and classified as either purchased credit-impaired or purchased non-credit-impaired. Purchased credit-impaired loans reflect credit deterioration since origination such that it is probable at acquisition that the Company will be unable to collect all contractually required payments.
The cash flows expected to be received over the life of the loans were estimated by management. These cash flows were provided to third party analysts to calculate carrying values of the loans, book yields, effective interest income and impairment, if any, based on actual and projected events. Default rates, loss severity, and prepayment speed assumptions will be periodically reassessed to update our expectation of future cash flows. The excess of the cash flows expected to be collected over a loan's carrying value is considered to be the accretable yield and is recognized as interest income over the estimated life of the loan using the effective yield method. The accretable yield may change due to changes in the timing and amounts of expected cash flows. Changes in the accretable yield are disclosed quarterly.
The excess of the undiscounted contractual balances due over the cash flows expected to be collected is considered to be the non-accretable difference. The non-accretable difference represents our estimate of the credit losses expected to occur and was considered in determining the fair value of the loans as of the acquisition date. Subsequent to the acquisition date, any increases in expected cash flows over those expected at purchase date are adjusted through a change to the accretable yield on a prospective basis. Any subsequent decreases in expected cash flows attributable to credit deterioration are recognized by recording a provision for loan losses. The purchased credit-impaired loans acquired are and will continue to be subject to the Company's internal and external credit review and monitoring.
For purchased non-impaired loans, the difference between the fair value and unpaid principal balance of the loan at the acquisition date is amortized or accreted to interest income over the life of the loans.
Comparison of Financial Condition at
September 30, 2015
and
December 31, 2014
General.
Total assets increased
$589 million
, or
12%
, to
$5.312 billion
at
September 30, 2015
, from
$4.723 billion
at
December 31, 2014
. Net loans receivable (gross loans less deferred fees and discounts, and allowance for loan losses) increased
$537 million
, or
14%
, to
$4.295 billion
at
September 30, 2015
, from
$3.758 billion
at
December 31, 2014
.
A portion of these increases resulted from the Siuslaw acquisition in which we acquired $247 million in loans and $316 million in deposits when the transaction closed on March 6, 2015.
The increase in net loans included increases of
$294 million
in commercial real estate loans, including $126 million from the Siuslaw acquisition,
$31 million
in multifamily loans,
$30 million
in commercial construction loans,
$13 million
in multifamily construction loans,
$27 million
in one- to four-family construction loans,
$13 million
in land and land development loans,
$88 million
in commercial business loans, including $27 million from the Siuslaw acquisition,
$4 million
in agricultural business loans and
$42 million
in consumer loans, partially offset by a decrease of
$4 million
in one- to four-family residential loans. The increase in commercial real estate loans included
$205 million
for investment properties and
$88 million
for owner-occupied properties.
The aggregate balance of interest-earning deposits and securities increased
$11 million
from
December 31, 2014
to
$648 million
at
September 30, 2015
, largely as a result of the Siuslaw acquisition. Our total investment in securities increased
$5 million
to
$588 million
at
September 30, 2015
, while interest-earning deposits increased
$6 million
to
$61 million
at
September 30, 2015
. Securities purchases during the nine-month period were modest and were less than sales, paydowns and maturities. Purchases were primarily mortgage-backed securities and intermediate-term taxable and tax-exempt municipal securities. Securities sales were also modest although we did sell substantially all of the securities acquired in the Siuslaw acquisition.
The average effective duration of Banner's securities portfolio was approximately 3.0 years at
September 30, 2015
. Net fair value adjustments to the portfolio of securities held for trading, which are included in net income, were an increase of
$1.9 million
in the
nine
months ended
September 30, 2015
. In addition, fair value adjustments for securities designated as available-for-sale reflected an increase of
$2.1 million
for the
nine
months ended
September 30, 2015
, which was included net of the associated tax expense of
$738,000
as a component of other comprehensive income and largely occurred as a result of modestly decreased market interest rates. (See Note 10 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q.)
REO increased
$3.0 million
, to
$6.4 million
at
September 30, 2015
, compared to
$3.4 million
at
December 31, 2014
, primarily as a result of properties acquired in the Siuslaw acquisition. During the
nine
months ended
September 30, 2015
, we transferred
$3.2 million
of loans into REO, acquired
$2.5 million
of REO from Siuslaw, capitalized costs of
$298,000
, recorded
$216,000
of negative valuation adjustments, and disposed of
$3.2 million
of REO properties, recognizing
$333,000
in net gains related to those sales. (See Note 7 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q and the “Asset Quality” discussion below).
Deposits increased
$489 million
, or
13%
, to
$4.388 billion
at
September 30, 2015
from
$3.899 billion
at
December 31, 2014
, largely as a result of the Siuslaw acquisition, which accounted for
$336 million
of the increase. Non-interest-bearing deposits increased by
$263 million
, or
20%
, to
$1.562 billion
at
September 30, 2015
, compared to
$1.299 billion
at
December 31, 2014
, and also increased by
20%
compared to a year earlier. Interest-bearing transaction and savings accounts increased by
$266 million
, or
15%
, to
$2.095 billion
at
September 30, 2015
from
$1.830 billion
at
December 31, 2014
and increased by
14%
compared to a year earlier. Certificates of deposit decreased
$40 million
, or
5%
, to
$731 million
at
September 30, 2015
from
$771 million
at
December 31, 2014
, and decreased by
14%
compared to a year earlier.
51
FHLB advances decreased to
$16 million
at
September 30, 2015
from
$32 million
at
December 31, 2014
, as we used our excess liquidity to repay maturing FHLB advances. Other borrowings, consisting of retail repurchase agreements primarily related to customer cash management accounts, increased
$11 million
, or
14%
, to
$88 million
at
September 30, 2015
, compared to
$77 million
at
December 31, 2014
. A junior subordinated debenture with a fair value of $6 million was acquired in the Siuslaw acquisition in the quarter ended March 31, 2015. No additional junior subordinated debentures were issued or matured during the
nine
months ended
September 30, 2015
; however, in addition to the acquisition of the junior subordinated debenture in the Siuslaw transaction, the estimated fair value of these instruments increased by $1.2 million. Junior subordinated debentures totaled
$85 million
at
September 30, 2015
compared to
$78 million
at
December 31, 2014
. For more information, see Notes 9 and 10 of the Selected Notes to the Consolidated Financial Statements.
Total stockholders' equity increased
$88 million
, or
15%
, to
$671 million
at
September 30, 2015
compared to
$583 million
at
December 31, 2014
. The increase in equity primarily reflects the common shares issued in the Siuslaw acquisition and the year-to-date net income, reduced by payment of dividends to common stockholders. In addition, there was an improvement of
$1.2 million
in accumulated other comprehensive income representing an unrealized gain, net of tax, on securities available-for-sale. Tangible common stockholders' equity, which excludes intangible assets, increased
$65 million
to
$645 million
, or
12.20%
of tangible assets at
September 30, 2015
, compared to
$580 million
, or
12.29%
of tangible assets at
December 31, 2014
. In the
nine
months ended
September 30, 2015
, we did not have any repurchases of our common stock as part of the publicly announced repurchase plan, but 6,214 shares were surrendered by employees to satisfy tax withholding obligations upon the vesting of restricted stock grants.
Comparison of Results of Operations for the
Three and Nine
Months Ended
September 30, 2015
and
2014
For the quarter ended
September 30, 2015
, net income was
$12.9 million
, or
$0.62
per diluted share. This compares to net income of
$14.8 million
, or
$0.76
per diluted share, for the quarter ended
September 30, 2014
. For the
nine
months ended
September 30, 2015
, net income was
$38.3 million
, or
$1.87
per diluted share. This compares to net income of
$42.4 million
, or
$2.18
per diluted share for the
nine
months ended
September 30, 2014
. Our net income for the quarter and nine months ended September 30, 2015 was significantly impacted by $2.2 million and $7.7 million, respectively, of acquisition-related expenses, which net of related tax benefits reduced earnings per diluted share by $0.07 and $0.27, respectively, for those periods. In addition, in the nine months ended September 30, 2014, net income was significantly augmented by the $9.1 million bargain purchase gain ($5.8 million net of income tax) realized from the Branch Acquisition, which net of related expenses added $0.25 per diluted share to earnings for the period.
As expected, our current quarter and
nine
month operating results continued to be influenced by very low levels of market interest rates which continued to exert pressure on asset yields, but also supported solid loan demand, strong housing markets and increased mortgage origination activity. Nonetheless, substantial growth in earning assets as well as changes in the asset mix and further reductions in funding costs combined to offset this yield pressure, resulting in meaningfully increased net interest income compared to the same periods a year ago. In addition, credit costs remained low and deposit fees and other payment processing revenues increased compared to a year earlier reflecting significant growth in client relationships, including growth as a result of the Branch Acquisition and the Siuslaw merger, and mortgage banking revenues were also substantially increased. As a result, net income for the current quarter and
nine
months was solid, representing further progress on our strategic priorities and initiatives, and produced an annualized return on average assets of
0.97%
for the current quarter and 1.00% for the nine months ended September 30, 2015..
Net Interest Income.
Net interest income before provision for loan losses increased by
$5.1 million
, or
11%
, to
$52.2 million
for the quarter ended
September 30, 2015
, compared to
$47.1 million
for the same quarter one year earlier, as a significant increase of
$421 million
in the average balance of interest-earning assets combined with a modest increase in the net interest margin produced strong growth for this key source of revenue. The net interest margin of
4.14%
for the quarter ended
September 30, 2015
was
seven
basis points higher than for the same quarter in the prior year. The increase in the net interest margin compared to a year earlier reflects changes in the mix of earning assets and modest reductions in deposit and funding costs, which were generally sufficient to offset the impact of persistently low market interest rates on earning asset yields. The accretion of discounts on the loans acquired in the Siuslaw merger contributed an additional three basis points to the net interest margin which offset the three basis point reduction in the net interest margin from nonaccrual loans in the quarter ended
September 30, 2015
. Nonaccrual loans also reduced the net interest margin by two basis points in the quarter ended
September 30, 2014
.
The net interest spread increased to
4.12%
for the quarter ended
September 30, 2015
compared to
4.06%
for the quarter ended
September 30, 2014
. Reflecting changes in the asset mix and the acquisition accounting discount accretion, the yield on interest-earning assets for the quarter ended
September 30, 2015
was
4.34%
, an increase of
three
basis points compared to the same quarter a year earlier. By contrast, funding costs were modestly lower, especially deposit costs which decreased
three
basis points to
0.16%
from
0.19%
a year earlier, leading to a decrease of
three
basis points for all funding liabilities to
0.22%
for the quarter ended
September 30, 2015
compared to
0.25%
for the quarter ended
September 30, 2014
.
Net interest income before provision for loan losses increased by
$17.0 million
, or
13%
, to
$150.2 million
for the
nine
months ended
September 30, 2015
compared to
$133.2 million
for the same period one year earlier, as a result of a
$467 million
increase in average interest-earning assets and a
seven
basis point increase in the net interest margin. The net interest margin increased to
4.14%
for the
nine
months ended
September 30, 2015
compared to
4.07%
for the same period in the prior year and, similar to the results for the current quarter, this increase compared to a year earlier was primarily a result of changes in asset mix, modestly lower credit costs, the acquisition accounting discount accretion and lower funding costs. For the nine months ended September 30, 2015, the accretion of discounts on the loans acquired in the Siuslaw merger added two basis points to the net interest margin, while nonaccrual loans reduced the margin by two basis points. Nonaccrual loans reduced the net interest margin by two basis points in the
nine
months ended
September 30, 2014
.
52
Interest Income.
Interest income for the quarter ended
September 30, 2015
was
$54.8 million
, compared to
$49.8 million
for the same quarter in the prior year, an increase of
$5.0 million
, or
10%
. The increase in interest income occurred primarily as a result of an increase in the average balances of interest-earning assets enhanced by an increase in the average yield. The average balance of interest-earning assets was
$5.006 billion
for the quarter ended
September 30, 2015
, an increase of
$421 million
, or
9%
, compared to
$4.585 billion
one year earlier. The yield on average interest-earning assets increased to
4.34%
for the quarter ended
September 30, 2015
, compared to
4.31%
for the same quarter one year earlier. The increase in the yield on earning assets reflects an asset mix that included proportionately more loans and fewer securities than a year earlier and occurred despite a five basis point reduction in the average yield on loans. Average loans receivable for the quarter ended
September 30, 2015
increased
$480 million
, or
13%
, to
$4.314 billion
, compared to
$3.834 billion
for the same quarter in the prior year. Interest income on loans increased by
$5.3 million
, or
11%
, to
$51.7 million
for the current quarter from
$46.5 million
for the quarter ended
September 30, 2014
, reflecting the impact of the increase in average loan balances partially offset by the
negative five
basis point change in the average yield on loans. The average yield on loans was
4.76%
for the quarter ended
September 30, 2015
, compared to
4.81%
for the same quarter one year earlier. The acquisition accounting discount accretion added two basis points to the current quarter loan yield.
The combined average balance of mortgage-backed securities, other investment securities, daily interest-bearing deposits and FHLB stock (total investment securities or combined portfolio) decreased to
$692 million
for the quarter ended
September 30, 2015
(excluding the effect of fair value adjustments), compared to
$751 million
for the quarter ended
September 30, 2014
; and the interest and dividend income from those investments decreased by
$224,000
compared to the same quarter in the prior year. The average yield on the combined portfolio increased slightly to
1.74%
for the quarter ended
September 30, 2015
, from
1.73%
for the same quarter one year earlier. The yield on the combined portfolio benefited from a
$25 million
reduction in the average balance of FHLB stock which had a very low dividend yield in both periods as well as other modest mix changes.
Interest income for the nine months ended September 30, 2015 was $157.9 million, compared to $141.4 million for the same period in the prior year, an increase of $16.5 million, or 12%. As with quarterly results, the year-to-date results reflect a $467 million, or 11%, increase in the average balance of interest-earning assets as well as a four basis point increase in the yield on interest-earning assets also driven by changes in the asset mix as a result of strong loan growth. The average balance of loans receivable for the nine months ended September 30, 2015 increased by $506 million to $4.140 billion compared to $3.634 billion for the nine months ended September 30, 2014, while the average yield decreased to 4.82% compared to 4.84% for the same period a year earlier. Interest income on loans was $149.2 million for the nine months ended September 30, 2015, an increase of 14% compared to $131.4 million for the first nine months of 2014. For the nine months ended September 30, 2015, the average balance of total investment securities decreased to $709 million compared to $747 million for the same period a year earlier, while the average yield on the portfolio decreased to 1.65% compared to 1.78% in the same period in the prior year. As a result, year to date net interest income on total investment securities decreased to $8.7 million compared to $10.0 million a year earlier.
Interest Expense.
Interest expense for the quarter ended
September 30, 2015
was
$2.6 million
, compared to
$2.7 million
for the same quarter in the prior year, a decrease of
$95,000
, or
4%
. The decrease in interest expense occurred as a result of a
three
basis point decrease in the average cost of all funding liabilities to
0.22%
for the quarter ended
September 30, 2015
, from
0.25%
for the same quarter one year earlier, generally offset by a
$382 million
increase in average funding liabilities. The increase in average funding liabilities reflects a significant increase in core deposits, including non-interest-bearing accounts, and increases in other borrowings which are primarily retail repurchase agreements with deposit customers, partially offset by a continued decline in the average balance of certificates of deposit compared to one year ago. A substantial portion of the increase in core deposits was a result of the Siuslaw Bank merger, although compared to a year earlier the increase also reflects meaningful client acquisition and organic account growth. Interest expense for the
nine
months ended
September 30, 2015
and
2014
was
$7.8 million
and
$8.2 million
, respectively, and similar to quarterly results, the reduction is reflective of a decrease of
four
basis points in the average rate paid for all funding liabilities, partially offset by an increase in their average balances over that time period.
Deposit interest expense decreased
$165,000
, or
9%
, to
$1.7 million
for the quarter ended
September 30, 2015
, compared to
$1.9 million
for the same quarter in the prior year, as a result of a
three
basis point decrease in the cost of deposits. Average deposit balances increased to
$4.380 billion
for the quarter ended
September 30, 2015
, from
$3.995 billion
for the quarter ended
September 30, 2014
, while the average rate paid on deposit balances decreased to
0.16%
in the
third
quarter of
2015
from
0.19%
for the quarter ended
September 30, 2014
. The cost of interest-bearing deposits decreased by
four
basis points to
0.24%
for the quarter ended
September 30, 2015
compared to
0.28%
in the same quarter a year earlier. Significantly contributing to the decrease in total deposit costs was a
$281 million
increase in the average balances of non-interest-bearing accounts. Deposit costs are significantly affected by changes in the level of market interest rates; however, changes in the average rate paid for interest-bearing deposits frequently tend to lag changes in market interest rates as evidenced by the continuing decline in our deposit costs despite relatively stable short-term market interest rates over the past twelve months. Further, continuing changes in our deposit mix, especially growth in lower cost transaction and savings accounts, in particular non-interest-bearing deposits, have meaningfully contributed to the decrease in our funding costs compared to earlier periods.
For the
nine
months ended
September 30, 2015
, deposit interest expense decreased
$536,000
to
$5.2 million
compared to
$5.8 million
for the same period one year ago. Similar to the quarter, average deposit costs decreased by
three
basis points and the average balance of deposits increased
$456 million
for the
nine
months ended
September 30, 2015
, compared to the same period one year ago.
Average FHLB advances (excluding the effect of fair value adjustments) were
$2 million
for the quarter ended
September 30, 2015
, compared to
$23 million
for the same quarter one year earlier, although the average rate paid on FHLB advances for the quarter ended
September 30, 2015
increased to
0.96%
from
0.35%
for the same quarter one year earlier. The increase in the average rate reflects the repayment of low rate short-term advances with only a small amount of higher rate longer-term advances remaining outstanding as of
September 30, 2015
. Interest expense on FHLB advances decreased to
$4,000
for the quarter ended
September 30, 2015
from
$20,000
for the quarter ended
September 30, 2014
. For the
nine
months ended
September 30, 2015
, interest expense on FHLB advances decreased by
$86,000
to
$24,000
compared to
$110,000
for
53
the same period in the prior year. Average FHLB advances excluding the effect of fair value adjustments decreased
$40 million
to
$6 million
over that same time period compared to
$47 million
for the
nine
months ended
September 30, 2014
. The average rate paid on FHLB advances increased
19
basis points to
0.50%
for the
nine
months ended
September 30, 2015
, compared to
0.31%
for the same period a year ago, again reflecting the repayment of short-term advances.
Other borrowings consist primarily of retail repurchase agreements with deposits customers secured by certain investment securities. The average balance for other borrowings increased
$10 million
to
$93 million
during the current quarter from
$82 million
during the same quarter a year earlier, while the rate on other borrowings decreased to
0.20%
from
0.21%
a year earlier. As a result, interest expense for other borrowings increased to
$47,000
for the quarter ended
September 30, 2015
, compared to
$43,000
for the quarter ended
September 30, 2014
. For the
nine
months ended
September 30, 2015
, the average balance for other borrowings increased
$6 million
to
$92 million
compared to
$86 million
during the same period a year earlier, while the rate on other borrowings decreased one basis point to
0.20%
from 0.21%.
Junior subordinated debentures which were issued in connection with our issuance of trust preferred securities had an average balance of
$132 million
(excluding the effect of fair value adjustments) and an average cost of
2.45%
for the quarter ended
September 30, 2015
, compared to an average balance of
$124 million
and an average cost of
2.35%
for the quarter ended
September 30, 2014
. Both the average balance and average cost of these borrowings increased slightly compared to the same period a year earlier as a result of an $8 million junior subordinated debenture acquired in the Siuslaw acquisition. Junior subordinated debentures outstanding had an average balance of
$130 million
(excluding the effect of fair value adjustments) and an average cost of
2.42%
for the
nine
months ended
September 30, 2015
, compared to an average balance of
$124 million
and average cost of
2.36%
for the same period in the prior year. The junior subordinated debentures are adjustable-rate instruments with repricing frequencies of three months based upon the three-month LIBOR index.
54
Analysis of Net Interest Spread
. The following tables present for the periods indicated our condensed average balance sheet information, together with interest income and yields earned on average interest-earning assets and interest expense and rates paid on average interest-bearing liabilities with additional comparative data on our operating performance (dollars in thousands):
Three Months Ended September 30, 2015
Three Months Ended September 30, 2014
Average Balance
Interest and Dividends
Yield/
Cost
(3)
Average Balance
Interest and Dividends
Yield/
Cost
(3)
Interest-earning assets:
Mortgage loans
$
3,200,184
$
39,504
4.90
%
$
2,787,519
$
34,944
4.97
%
Commercial/agricultural loans
984,159
10,273
4.14
928,171
9,710
4.15
Consumer and other loans
129,496
1,972
6.04
118,317
1,842
6.18
Total loans
(1)
4,313,839
51,749
4.76
3,834,007
46,496
4.81
Mortgage-backed securities
314,941
1,307
1.65
340,999
1,459
1.70
Other securities
261,580
1,638
2.48
294,402
1,740
2.34
Interest-bearing deposits with banks
109,445
97
0.35
85,090
61
0.28
FHLB stock
6,180
2
0.13
30,961
8
0.10
Total investment securities
692,146
3,044
1.74
751,452
3,268
1.73
Total interest-earning assets
5,005,985
54,793
4.34
4,585,459
49,764
4.31
Non-interest-earning assets
276,761
213,045
Total assets
$
5,282,746
$
4,798,504
Deposits:
Interest-bearing checking accounts
$
477,105
95
0.08
$
433,884
88
0.08
Savings accounts
1,019,059
381
0.15
881,225
334
0.15
Money market accounts
574,968
229
0.16
509,881
203
0.16
Certificates of deposit
749,702
1,033
0.55
892,094
1,278
0.57
Total interest-bearing deposits
2,820,834
1,738
0.24
2,717,084
1,903
0.28
Non-interest-bearing deposits
1,559,053
—
—
1,278,367
—
—
Total deposits
4,379,887
1,738
0.16
3,995,451
1,903
0.19
Other interest-bearing liabilities:
FHLB advances
1,660
4
0.96
22,646
20
0.35
Other borrowings
92,550
47
0.20
82,362
43
0.21
Junior subordinated debentures
131,964
816
2.45
123,716
734
2.35
Total borrowings
226,174
867
1.52
228,724
797
1.38
Total funding liabilities
4,606,061
2,605
0.22
4,224,175
2,700
0.25
Other non-interest-bearing liabilities
(2)
6,731
2,026
Total liabilities
4,612,792
4,226,201
Stockholders’ equity
669,954
572,303
Total liabilities and stockholders’ equity
$
5,282,746
$
4,798,504
Net interest income/rate spread
$
52,188
4.12
%
$
47,064
4.06
%
Net interest margin
4.14
%
4.07
%
Additional Key Financial Ratios:
Return on average assets
0.97
%
1.23
%
Return on average equity
7.67
10.27
Average equity / average assets
12.68
11.93
Average interest-earning assets / average interest-bearing liabilities
164.29
155.66
Average interest-earning assets / average funding liabilities
108.68
108.55
Non-interest (other operating) income / average assets
1.06
1.12
Non-interest (other operating) expense / average assets
3.51
3.18
Efficiency ratio
(4)
70.45
63.52
(1)
Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans.
(2)
Average other non-interest-bearing liabilities include fair value adjustments related to FHLB advances and junior subordinated debentures.
(3)
Yields and costs have not been adjusted for the effect of tax-exempt interest.
(4)
Other operating expense divided by the total of net interest income (before provision for loan losses) and other operating income (non-interest income).
55
Nine Months Ended September 30, 2015
Nine Months Ended September 30, 2014
Average
Balance
Interest and Dividends
Yield/
Cost
(3)
Average
Balance
Interest and Dividends
Yield/
Cost
(3)
Interest-earning assets:
Mortgage loans
$
3,069,745
$
113,707
4.95
%
$
2,636,614
$
98,447
4.99
%
Commercial/agricultural loans
943,999
29,750
4.21
883,242
27,656
4.19
Consumer and other loans
126,245
5,735
6.07
114,134
5,336
6.25
Total loans
(1)
4,139,989
149,192
4.82
3,633,990
131,439
4.84
Mortgage-backed securities
309,503
3,609
1.56
347,657
4,376
1.68
Other securities
262,560
4,859
2.47
300,361
5,421
2.41
Interest-bearing deposits with banks
120,013
259
0.29
66,208
148
0.30
FHLB stock
16,599
20
0.16
33,041
26
0.11
Total investment securities
708,675
8,747
1.65
747,267
9,971
1.78
Total interest-earning assets
4,848,664
157,939
4.36
4,381,257
141,410
4.32
Non-interest-earning assets
259,641
203,432
Total assets
$
5,108,305
$
4,584,689
Deposits:
Interest-bearing checking accounts
$
468,211
284
0.08
$
427,032
259
0.08
Savings accounts
979,627
1,091
0.15
842,424
968
0.15
Money market accounts
556,831
657
0.16
448,742
575
0.17
Certificates of deposit
763,339
3,208
0.56
899,112
3,974
0.59
Total interest-bearing deposits
2,768,008
5,240
0.25
2,617,310
5,776
0.30
Non-interest-bearing deposits
1,460,859
—
—
1,155,896
—
—
Total deposits
4,228,867
5,240
0.17
3,773,206
5,776
0.20
Other interest-bearing liabilities:
FHLB advances
6,473
24
0.50
46,780
110
0.31
Other borrowings
92,377
137
0.20
86,170
133
0.21
Junior subordinated debentures
130,030
2,357
2.42
123,716
2,180
2.36
Total borrowings
228,880
2,518
1.47
256,666
2,423
1.26
Total funding liabilities
4,457,747
7,758
0.23
4,029,872
8,199
0.27
Other non-interest-bearing liabilities
(2)
4,275
(3,040
)
Total liabilities
4,462,022
4,026,832
Stockholders’ equity
646,283
557,857
Total liabilities and stockholders’ equity
$
5,108,305
$
4,584,689
Net interest income/rate spread
$
150,181
4.13
%
$
133,211
4.05
%
Net interest margin
4.14
%
4.07
%
Additional Key Financial Ratios:
Return on average assets
1.00
%
1.24
%
Return on average equity
7.93
10.15
Average equity / average assets
12.65
12.17
Average interest-earning assets / average interest-bearing liabilities
161.79
152.45
Average interest-earning assets / average funding liabilities
108.77
108.72
Non-interest (other operating) income / average assets
1.15
1.25
Non-interest (other operating) expense / average assets
3.57
3.28
Efficiency ratio
(4)
70.24
63.89
(1)
Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due. Amortization of net deferred loan fees/costs is included with interest on loans.
(2)
Average other non-interest-bearing liabilities include fair value adjustments related to FHLB advances and junior subordinated debentures.
(3)
Yields and costs have not been adjusted for the effect of tax-exempt interest.
(4)
Other operating expense divided by the total of net interest income (before provision for loan losses) and other operating income (non-interest income).
56
Provision and Allowance for Loan Losses
.
The need to record a provision for loan losses due to continuing strong loan performance was offset by improvement in credit quality metrics and net recoveries year-to-date. At September 30, 2015 the allowance for loan losses was
1.77%
of total loans outstanding and we did not record a provision for loan losses in either the three or
nine
months ended
September 30, 2015
. Similarly, we did not record a provision in either the three or
nine
months ended
September 30, 2014
. As discussed in the Summary of Critical Accounting Policies section above and in Note 1 of the Selected Notes to the Consolidated Financial Statements in this Form 10-Q, the provision and allowance for loan losses is one of the most critical accounting estimates included in our Consolidated Financial Statements.
The provision for loan losses reflects the amount required to maintain the allowance for losses at an appropriate level based upon management’s evaluation of the adequacy of general and specific loss reserves, trends in delinquencies and net charge-offs and current economic conditions. While our credit quality indicators remained solid and we recorded significant net recoveries, eliminating the need for a provision for loan losses for the first
nine
months of
2015
, we continue to maintain a substantial allowance for loan losses at
September 30, 2015
reflecting growth in the portfolio and lingering uncertainty in the economy.
Net charge-offs were
$9,000
for the quarter ended
September 30, 2015
compared to net recoveries of
$21,000
for the same quarter in the prior year. For the
nine
months ended
September 30, 2015
, net recoveries were
$1.4 million
compared to
$73,000
for the first
nine
months of
2014
. Non-performing loans, including purchased credit-impaired loans were
$24 million
at
September 30, 2015
, compared to
$17 million
at December 31, 2014 and
$20 million
at
September 30, 2014
. A comparison of the allowance for loan losses at
September 30, 2015
and
2014
reflects an increase of
$3 million
to
$77 million
at
September 30, 2015
, from
$74 million
at
September 30, 2014
. Included in our allowance at
September 30, 2015
was an unallocated portion of
$2 million
, which is based upon our evaluation of various factors that are not directly measured in the determination of the formula and specific allowances. The allowance for loan losses as a percentage of total loans (loans receivable including loans acquired in business combinations carried at fair value) decreased to
1.77%
at
September 30, 2015
, from
1.95%
at
September 30, 2014
. The allowance as a percentage of non-performing loans, including purchased credit-impaired loans, decreased to
329%
at
September 30, 2015
, compared to
376%
one year ago.
As of
September 30, 2015
, we had identified $39 million of impaired loans. Impaired loans are comprised of loans on nonaccrual, TDRs that are performing under their restructured terms and loans that are 90 days or more past due, but are still on accrual. Impaired loans may be evaluated for reserve purposes using either a specific impairment analysis or collectively evaluated as part of homogeneous pools. For more information on these impaired loans, refer to Note 6 of the Selected Notes to the Consolidated Financial Statements, Loans Receivable and the Allowance for Loan Losses, and Note 10, Fair Value Accounting and Measurement, in this Form 10-Q.
We believe that the allowance for loan losses as of
September 30, 2015
was adequate to absorb the known and inherent risks of loss in the loan portfolio at that date. While we believe the estimates and assumptions used in our determination of the adequacy of the allowance are reasonable, there can be no assurance that these estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions or that any increased provisions that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of the allowance for loan losses is subject to review by bank regulators as part of the routine examination process, which may result in the establishment of additional reserves based upon their judgment of information available to them at the time of their examination.
Other Operating Income.
Other operating income, which includes changes in the valuation of financial instruments carried at fair value, net gain or loss on sale of securities, and non-interest revenues from core operations, was
$14.1 million
for the quarter ended
September 30, 2015
, compared to
$13.5 million
for the same quarter in the prior year. Our other operating income for the three months ended
September 30, 2015
included a
$1.1 million
net loss for fair value adjustments. The net fair value adjustment principally related to a valuation adjustment for a trust preferred security secured by our own junior subordinated debentures, which was purchased from a third party during the quarter at a substantial discount but subsequently valued at a lower amount, as well as normal adjustments to the fair value of other trust preferred securities owned and our issued junior subordinated debentures. By contrast, during the quarter ended
September 30, 2014
, fair value adjustments resulted in a net gain of
$1.5 million
. For a more detailed discussion of our fair value adjustments, please refer to Note 10 in the Selected Notes to the Consolidated Financial Statements in this Form 10-Q.
Other operating income including changes in the valuation of financial instruments carried at fair value and net gain or loss on sale of securities was
$43.9 million
for the
nine
months ended
September 30, 2015
, compared to
$42.9 million
for the same period in the prior year, which in addition included the Branch Acquisition bargain purchase gain. Our other operating income for the
nine
months ended
September 30, 2015
included fair value adjustments resulting in a net gain of
$735,000
and a net loss on the sale of securities of
$537,000
, compared to fair value adjustments resulting in a net gain of
$1.7 million
, a net gain on the sale of securities of
$41,000
and the Branch Acquisition bargain purchase gain of
$9.1 million
during the same period one year ago.
Excluding the fair value adjustments, net gain or loss on sale of securities and the Branch Acquisition bargain purchase gain, other operating income from core operations increased by
$3.1 million
, or
26%
, to
$15.2 million
for the quarter ended
September 30, 2015
, compared to
$12.1 million
for the quarter ended
September 30, 2014
, largely as a result of increased revenues from deposit fees and other service charges and increased mortgage banking income. Deposit fees and other service charges increased by
$1.5 million
, or 18%, compared to the
third
quarter a year ago reflecting growth in the number of deposit accounts, increased transaction activity and our decision to change our debit and credit card relationship to MasterCard
®
. Mortgage banking revenues increased by
$1.6 million
reflecting increased mortgage refinancing activity, as well as a strong home purchase market and our increased market presence as a result of additions to our production staff.
57
Excluding the fair value adjustments, net gain or loss on sale of securities and the Branch Acquisition bargain purchase gain, other operating income from core operations increased by
$11.6 million
, or
36%
, to
$43.7 million
for the
nine
months ended
September 30, 2015
, compared to
$32.1 million
for the same period in the prior year. Deposit fees and service charges increased by
$5.2 million
, or 23%, to $27.4 million for the nine months ended September 30, 2015 compared to $22.2 million for the first
nine
months of the prior year, while revenues from mortgage banking operations increased by
$6.0 million
to $13.2 million, nearly double the amount recorded in the first nine months of the prior year.
Other Operating Expenses.
Other operating expenses increased by
$8.2 million
, to
$46.7 million
for the quarter ended
September 30, 2015
, compared to
$38.5 million
for the quarter ended
September 30, 2014
, largely as a result of acquisition-related expenses and the costs associated with operating the ten Siuslaw Bank branches acquired in March 2015, as well as generally increased salary and employee benefit costs, payment and card processing expenses, and occupancy and equipment expenses, which were partially offset by an increase in the credit for capitalized loan origination costs. Acquisition-related costs for the quarter ended September 30, 2015, were
$2.2 million
, including $300,000 related to the Siuslaw acquisition and $1.9 million related to the AmericanWest acquisition, compared to a recovery of
$494,000
in the same quarter one year ago. We anticipate incurring $20 million to $25 million in additional acquisition-related costs during the fourth quarter of 2015 and approximately $10 million to $15 million in acquisition-related costs during the first quarter of 2016 related to the AmercanWest acquisition due to data processing conversion expenses and the consolidation of branch offices.
Salary and employee benefits expense increased
$4.1 million
, or
18%
, to
$27.0 million
for the quarter ended
September 30, 2015
, compared to
$23.0 million
for the quarter ended
September 30, 2014
, in part reflecting the incremental staffing associated with the Siuslaw acquisition. The increased expense also was the result of general salary and wage adjustments and increased incentive compensation accruals, health insurance and other benefit costs and mortgage banking commissions related to the ongoing operations of the rest of the Company.
Partially offsetting the increase in compensation, the credit for capitalized loan origination costs increased by
$543,000
compared to the same quarter a year earlier reflecting increased loan production. Payment and card processing expenses increased
$967,000
, or
30%
, compared to the same period one year earlier, reflecting increased transactions as a result of the significant growth in core deposit accounts. Advertising and marketing expenses decreased
$495,000
, or
20%
, to
$2.0 million
for the quarter ended
September 30, 2015
, compared to
$2.5 million
for the quarter ended
September 30, 2014
, which was higher than normal as a result of increased direct mail and media advertising and expenditures for in-store promotional materials following the Branch Acquisition. Occupancy expense increased
$651,000
, or
11%
, to
$6.5 million
for the quarter ended
September 30, 2015
, compared to
$5.8 million
for the quarter ended
September 30, 2014
, in large part reflecting the additional branch locations from the Siuslaw acquisition, but also as a result of increased depreciation expense related to computer hardware and software upgrades and building repair and maintenance expenses. Information and computer data services increased
$88,000
, or
4%
. The net credit from REO operations was
$2,000
for the quarter ended
September 30, 2015
compared to a net credit of
$190,000
for the quarter ended
September 30, 2014
. Professional services expense, excluding those that were acquisition-related, was
$167,000
, or
21%
, higher than in the prior year.
Other operating expenses for the
nine
months ended
September 30, 2015
increased
$23.8 million
, or
21%
, to
$136.3 million
, compared to
$112.5 million
for the
nine
months ended
September 30, 2014
. Acquisition-related costs added
$7.7 million
to other operating expenses in the first
nine
months of this year, including $1.8 million related to the Siuslaw acquisition and $5.9 million related to the AmericanWest acquisition, compared to
$1.5 million
in the same period last year. Salary and employee benefits expense increased
$11.6 million
, or
17%
, to
$78.1 million
for the
nine
months ended
September 30, 2015
compared to
$66.5 million
for the
nine
months ended
September 30, 2014
, again reflecting the additional staffing associated with the acquired branches, including the six locations associated with the Branch Acquisition and the ten Siuslaw Bank branches, as well as salary and wage adjustments and mortgage commissions and other benefit costs. In addition, the credit for capitalized loan origination costs increased by
$1.7 million
compared to the same
nine
-month period a year earlier.
Reflecting the significant growth in core deposits, expenses for payment and card processing increased by
$2.5 million
, or
29%
, to
$10.9 million
for the
nine
months ended
September 30, 2015
, compared to
$8.5 million
for the same period in the prior year. Advertising and marketing increased
$889,000
, or
18%
, to
$5.8 million
for the
nine
months ended
September 30, 2015
, compared to
$4.9 million
in the same period in the prior year. Occupancy and equipment expenses increased
$1.8 million
, or
10%
, to
$18.8 million
for the
nine
months ended
September 30, 2015
, compared to
$17.1 million
in the same period last year primarily as a result of the additional branches. Information and computer data services expense for the
nine
months ended
September 30, 2015
increased
$760,000
, or
13%
, compared to the same period one year ago while business and use taxes increased
$361,000
, or
35%
, over the same periods. REO operations for
the
nine
months ended
September 30, 2015
resulted in a net charge of
$190,000
, compared to a net credit of
$260,000
for the same prior-year period, an increase of
$450,000
, and included
$216,000
of valuation adjustments and
$333,000
of net gains on the sale of properties. Partially offsetting those increases was a
$411,000
, or (
14%
), decrease in professional services, excluding those related to acquisitions, during the
nine
months ended
September 30, 2015
compared to the same period last year.
Income Taxes.
In the quarter ended
September 30, 2015
, we recognized
$6.6 million
in income tax expense for an effective tax rate of
33.9%
, which reflects our normal statutory tax rate increased by the effect of certain non-deductible merger expenses and reduced by the effect of tax-exempt income and certain tax credits. Our normal, expected statutory income tax rate is 36.4%, representing a blend of the statutory federal income tax rate of 35.0% and apportioned effects of the 7.6% Oregon and 7.4% Idaho income tax rates. For the quarter ended
September 30, 2014
, we recognized
$7.3 million
in income tax expense for an effective tax rate of
33.0%
. For the
nine
months ended
September 30, 2015
, we recognized
$19.4 million
in income tax expense for an effective tax rate of
33.7%
. For the
nine
months ended
September 30, 2014
, we recognized
$21.2 million
in income tax expense for an effective tax rate of
33.4%
. For more discussion on our income taxes, please refer to Note 11 in the Selected Notes to the Consolidated Financial Statements in this report on Form 10-Q.
Asset Quality
Achieving and maintaining a moderate risk profile by employing appropriate underwriting standards, avoiding excessive asset concentrations and aggressively managing troubled assets has been and will continue to be a primary focus for us. As a result, our non-performing assets
58
declined substantially in recent years, although our non-performing assets increased modestly during the most recent nine months as a result of $9.2 million ($x.x million net of purchase accounting discounts) of purchased credit-impaired loans and $2.5 million of real estate owned acquired in the Siuslaw acquisition. While these assets acquired in the merger transaction have been recorded at fair values, including appropriate present value discounting of expected cash flows which can be interpreted as converting the loans to performing status, we have chosen to include them in our non-performing asset totals and related credit metrics to present a more complete representation of our asset quality. In addition to the discounts associated with the loans acquired in business combinations, our reserve levels are substantial and, as a result of our impairment analysis and charge-off actions, reflect current appraisals and valuation estimates. While our non-performing assets and credit costs have been materially reduced compared to past periods, we continue to be actively engaged with our borrowers in resolving remaining problem assets and with the effective management of real estate owned as a result of foreclosures.
Non-Performing Assets:
Non-performing assets increased to
$30 million
, or
0.56%
of total assets, at
September 30, 2015
, from
$20 million
, or
0.43%
of total assets, at
December 31, 2014
, and
$24 million
, or
0.50%
of total assets, at
September 30, 2014
. Our allowance for loan losses was
$77 million
, or
1.77%
of total loans and
329%
of non-performing loans at September 30, 2015, compared to
$76 million
, or
1.98%
of total loans and
454%
of non-performing loans at December 31, 2014. We believe our level of non-performing loans and assets, which increased modestly primarily as a result of the Siuslaw merger, is manageable and continue to believe that we have sufficient capital and human resources to manage the collection of our non-performing assets in an orderly fashion. The primary components of the
$30 million
in non-performing assets were
$14 million
in nonaccrual loans,
$10 million
in loans more than 90 days delinquent and still accruing interest, and
$6 million
in REO.
Loans are reported as restructured when we grant concessions to a borrower experiencing financial difficulties that we would not otherwise consider. As a result of these concessions, restructured loans or TDRs are impaired as the Banks will not collect all amounts due, both principal and interest, in accordance with the terms of the original loan agreement. If any restructured loan becomes delinquent or other matters call into question the borrower's ability to repay full interest and principal in accordance with the restructured terms, the restructured loan(s) would be reclassified as nonaccrual. At
September 30, 2015
, we had
$24 million
of restructured loans currently performing under their restructured terms.
59
The following table sets forth information with respect to our non-performing assets and restructured loans at the dates indicated (dollars in thousands):
September 30, 2015
December 31, 2014
September 30, 2014
Nonaccrual Loans:
(1)(2)
Secured by real estate:
Commercial
$
3,899
$
1,132
$
2,701
Multifamily
—
—
397
Construction and land
2,793
1,275
1,285
One- to four-family
4,934
8,834
8,615
Commercial business
980
537
1,037
Agricultural business, including secured by farmland
228
1,597
229
Consumer
789
1,187
1,138
13,623
14,562
15,402
Loans more than 90 days delinquent, still on accrual:
(3)
Secured by real estate:
Commercial
1,808
—
993
Multifamily
556
—
—
Construction and land
5,792
—
—
One- to four-family
1,285
2,095
2,777
Commercial business
5
—
301
Consumer
461
79
306
9,907
2,174
4,377
Total non-performing loans
23,530
16,736
19,779
REO, net
(4)
6,363
3,352
3,928
Other repossessed assets held for sale
—
76
69
Total non-performing assets
$
29,893
$
20,164
$
23,776
Total non-performing loans to loans before allowance for loan losses
0.54
%
0.44
%
0.52
%
Total non-performing loans to total assets
0.44
%
0.35
%
0.42
%
Total non-performing assets to total assets
0.56
%
0.43
%
0.50
%
Restructured loans
(5)
$
23,981
$
29,154
$
30,387
Loans 30-89 days past due and on accrual
$
4,152
$
8,387
$
6,925
(1)
Includes $2.1 million of nonaccrual restructured loans at
September 30, 2015
.
(2)
For the
nine
months ended
September 30, 2015
,
$742,000
in interest income would have been recorded had nonaccrual loans been current.
(3)
Includes purchased credit-impaired loans.
(4)
Real estate acquired by us as a result of foreclosure or by deed-in-lieu of foreclosure is classified as real estate held for sale until it is sold. When property is acquired, it is recorded at the estimated fair value of the property, less expected selling costs. Subsequent to foreclosure, the property is carried at the lower of the foreclosed amount or net realizable value. Upon receipt of a new appraisal and market analysis, the carrying value is written down through the establishment of a specific reserve to the anticipated sales price, less selling and holding costs.
(5)
These loans are performing under their restructured terms.
60
The following table sets forth the Company’s non-performing assets by geographic concentration at
September 30, 2015
(dollars in thousands):
Washington
Oregon
Idaho
Total
Secured by real estate:
Commercial
$
1,374
$
4,307
$
26
$
5,707
Multifamily
—
556
—
556
Construction and land
One- to four-family construction
—
1,175
—
1,175
Residential land acquisition & development
—
750
—
750
Residential land improved lots
—
493
—
493
Commercial land improved
—
4,618
—
4,618
Commercial land unimproved
—
1,549
—
1,549
Total construction and land
—
8,585
—
8,585
One- to four-family
5,356
480
383
6,219
Commercial business
133
784
68
985
Agricultural business, including secured by farmland
90
138
—
228
Consumer
686
489
75
1,250
Total non-performing loans
7,639
15,339
552
23,530
REO
2,176
4,187
—
6,363
Other repossessed assets
—
—
—
—
Total non-performing assets
$
9,815
$
19,526
$
552
$
29,893
Percent of non-performing assets
33
%
65
%
2
%
100
%
In addition to the non-performing loans as of
September 30, 2015
, we had other classified loans with an aggregate outstanding balance of
$34 million
that are not on nonaccrual status, with respect to which known information concerning possible credit problems with the borrowers or the cash flows of the properties securing the respective loans has caused management to be concerned about the ability of the borrowers to comply with present loan repayment terms. This may result in the future inclusion of such loans in the nonaccrual loan category.
Within our non-performing loans, we have five lending relationships with aggregate loan exposure in excess of $1.0 million that collectively comprise $11.2 million, or 47.7% of our total non-performing loans as of September 30, 2015. At that date, the single largest non-performing lending relationship consisted of one loan that totaled $3.6 million secured by four commercial lots in Lane Country, Oregon. The second largest non-performing lending relationship consisted of two loans that totaled $3.2 million secured by an industrial building and inventory in Lane and Linn Counties of Oregon. The third largest non-performing lending relationship consisted of one loan that totaled $1.8 million secured by golf course property, business assets and fixtures in Lane County, Oregon. The fourth largest non-performing lending relationship consisted of one loan that totaled $1.5 million secured by 364 acres of agricultural property in the Columbia Basin, Washington. The fifth largest non-performing lending relationship consisted of one loan that totaled $1.1 million secured by a 17-acre parcel in Lane County, Oregon. The remaining balance of non-performing loans consists of 92 lending relationships with borrowers located throughout our market areas.
We record REO (acquired through a lending relationship) at fair value on a non-recurring basis. From time to time, non-recurring fair value adjustments to REO are recorded to reflect partial write-downs based on an observable market price or current appraised value of property. The individual carrying values of these assets are reviewed for impairment at least annually and any additional impairment charges are expensed to operations. For the quarter ended
September 30, 2015
, we had
$34,000
of impairment charges, compared to the quarter ended
September 30, 2014
in which we recognized
no
impairment charges related to these types of assets. For the
nine
months ended
September 30, 2015
and
2014
, we recognized
$216,000
and
$37,000
, respectively, of these impairment charges.
At
September 30, 2015
, we had $6.4 million of REO, the most significant components of which are a commercial office building with two parcels of land in Lane County, Oregon with a book value of $871,000; a single family residence in Lane County, Oregon with a book value of $680,000; a single family residence in the Spokane, Washington area with a book value of $535,000; and one parcel of commercial mixed-use land in Lane County, Oregon with a book value of $523,000. All other REO holdings have individual book values of less than $500,000. The geographical distribution of our REO is approximately $2.8 million in Lane County, Oregon, or 44% of total REO; $1.4 million in the greater Portland, Oregon area, or 22% of total REO, and $1.2 million in the Greater Seattle Puget Sound area, or 19% of total REO. All other areas of Washington, Oregon and Idaho had a combined book value of $999,000, or 15% of total REO.
61
Liquidity and Capital Resources
Our primary sources of funds are deposits, borrowings, proceeds from loan principal and interest payments and sales of loans, and the maturity of and interest income on mortgage-backed and investment securities. While maturities and scheduled amortization of loans and mortgage-backed securities are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by market interest rates, economic conditions, competition and our pricing strategies.
Our primary investing activity is the origination and purchase of loans and, in certain periods, the purchase of securities. During the
nine
months ended
September 30, 2015
and
2014
, our loan originations exceeded our loan repayments by
$534 million
and
$414 million
, respectively. During those periods we purchased loans of
$243 million
and
$152 million
, respectively. During the
nine
months ended
September 30, 2015
and
2014
, we sold
$492 million
and
$267 million
, respectively, of loans. Securities purchased during the
nine
months ended
September 30, 2015
and
2014
totaled
$111 million
and
$86 million
, respectively, and securities repayments, maturities and sales were
$118 million
and
$108 million
, respectively.
Our primary financing activity is gathering deposits. Deposits increased by
$489 million
during the first
nine
months of
2015
.
The Siuslaw acquisition contributed
$336 million
to the increase in deposits as of September 30, 2015, including
$144 million
in non-interest bearing deposits,
$169 million
in interest-bearing transaction and savings accounts, and
$23 million
in certificates of deposit. Certificates of deposits are generally more vulnerable to competition and price sensitive than other retail deposits and our pricing of those deposits varies significantly based upon our liquidity management strategies at any point in time. At
September 30, 2015
, certificates of deposit amounted to
$731 million
, or
17%
of our total deposits, including
$556 million
which were scheduled to mature within one year. While no assurance can be given as to future periods, historically, we have been able to retain a significant amount of our deposits as they mature.
FHLB advances (excluding fair value adjustments) decreased
$16 million
from
December 31, 2014
to
$16 million
at
September 30, 2015
, and increased
$16 million
from
September 30, 2014
, as we used our excess liquidity to repay maturing FHLB advances and increased deposits were available to fund lending needs. As of
September 30, 2015
, FHLB advances consisted $16 million in short-term borrowings and one long-term borrowing of $235,000 tied to a specific loan customer's outstanding loan balance. Other borrowings increased
$11 million
from December 31, 2014 to
$88 million
at
September 30, 2015
and increased
$20 million
from one year ago. The increase in other borrowings in the
nine
months ended
September 30, 2015
was due to an increase of retail repurchase agreements.
We must maintain an adequate level of liquidity to ensure the availability of sufficient funds to accommodate deposit withdrawals, to support loan growth, to satisfy financial commitments and to take advantage of investment opportunities. During the
nine
months ended
September 30, 2015
and
2014
, we used our sources of funds primarily to fund loan commitments, purchase securities, and pay maturing savings certificates and deposit withdrawals. At
September 30, 2015
, we had outstanding loan commitments totaling
$1.594 billion
, including undisbursed loans in process and unused credit lines totaling
$1.524 billion
. While representing potential growth in the loan portfolio and lending activities, this level of commitments is proportionally consistent with our historical experience and does not represent a departure from normal operations.
We generally maintain sufficient cash and readily marketable securities to meet short-term liquidity needs; however, our primary liquidity management practice to supplement deposits is to increase or decrease short-term borrowings, including FHLB advances and Federal Reserve Bank of San Francisco (FRBSF) borrowings. We maintain credit facilities with the FHLB-Des Moines, which at
September 30, 2015
provide for advances that in the aggregate may equal the lesser of
35%
of Banner Bank’s assets or adjusted qualifying collateral (subject to a sufficient level of ownership of FHLB stock), up to a total possible credit line of
$1.1 billion
, and
35%
of Islanders Bank’s assets or adjusted qualifying collateral, up to a total possible credit line of
$27 million
. Advances under these credit facilities (excluding fair value adjustments) totaled
16.4 million
at
September 30, 2015
. In addition, Banner Bank has been approved for participation in the FRBSF’s Borrower-In-Custody (BIC) program. Under this program Banner Bank had available lines of credit of approximately
$710 million
as of
September 30, 2015
, subject to certain collateral requirements, namely the collateral type and risk rating of eligible pledged loans. We had no funds borrowed from the FRBSF at
September 30, 2015
or
December 31, 2014
. Management believes it has adequate resources and funding potential to meet our foreseeable liquidity requirements.
Banner Corporation is a separate legal entity from the Banks and, on a stand-alone level, must provide for its own liquidity and pay its own operating expenses and cash dividends. Banner's primary sources of funds consist of capital raised through dividends or capital distributions from the Banks, although there are regulatory restrictions on the ability of the Banks to pay dividends. At
September 30, 2015
, the Company on an unconsolidated basis had liquid assets of
$62.6 million
. On October 1, 2015, Banner Corporation completed the acquisition of Starbuck and its subsidiary AmericanWest. The purchase consideration for that transaction included $130 million in cash and 13.23 million shares of Banner Corporation voting and non-voting common stock. Concurrent with the acquisition and with regulatory approval, Banner Corporation received a cash dividend from Banner Bank in an amount sufficient to close the transaction. In addition to cash on hand, Banner Bank utilized short-term borrowings from the FHLB to fund the dividend. We expect to repay those short-term borrowings using cash and the sale of securities acquired in the AmericanWest merger and through cash flow from continuing operations, all in the normal course of business.
As noted below, Banner Corporation and its subsidiary banks continued to maintain capital levels significantly in excess of the requirements to be categorized as “Well-Capitalized” under applicable regulatory standards, including the newly implemented Basel III and Dodd Frank standards. During the
nine
months ended
September 30, 2015
, total stockholders' equity increased
$88 million
, or
15%
, to
$671 million
. Total equity at
September 30, 2015
is entirely attributable to common stock and retained earnings. At
September 30, 2015
, tangible common stockholders’ equity, which excludes other goodwill and other intangible assets, was
$645 million
, or
12.20%
of tangible assets. See the discussion and reconciliation of non-GAAP financial information in the Executive Overview section of Management’s Discussion and Analysis of Financial Condition and Results of Operation in this Form 10-Q for more detailed information with respect to tangible common stockholders’ equity. Also, see the capital requirements discussion and table below with respect to our regulatory capital positions.
62
Capital Requirements
Banner Corporation is a bank holding company registered with the Federal Reserve. Bank holding companies are subject to capital adequacy requirements of the Federal Reserve under the Bank Holding Company Act of 1956, as amended (BHCA), and the regulations of the Federal Reserve. Banner Bank and Islanders Bank, as state-chartered, federally insured commercial banks, are subject to the capital requirements established by the FDIC.
The capital adequacy requirements are quantitative measures established by regulation that require Banner Corporation and the Banks to maintain minimum amounts and ratios of capital. The Federal Reserve requires Banner Corporation to maintain capital adequacy that generally parallels the FDIC requirements. The FDIC requires the Banks to maintain minimum ratios of Total Capital, Tier 1 Capital, and Common Equity Tier 1 Capital to risk-weighted assets as well as Tier 1 Leverage Capital to average assets. At
September 30, 2015
, Banner Corporation and the Banks each exceeded all regulatory capital requirements. (See Item 1, “Business–Regulation,” and Note
18
of the Notes to the Consolidated Financial Statements included in the
2014
Form 10-K for additional information regarding regulatory capital requirements for Banner Corporation and the Banks.)
The actual regulatory capital ratios calculated for Banner Corporation, Banner Bank and Islanders Bank as of
September 30, 2015
, along with the minimum capital amounts and ratios, were as follows (dollars in thousands):
Actual
Minimum to be Categorized as "Adequately Capitalized"
Minimum to be Categorized as “Well-Capitalized”
Amount
Ratio
Amount
Ratio
Amount
Amount
Banner Corporation—consolidated
Total capital to risk-weighted assets
$
791,763
15.68
%
$
403,932
8.00
%
$
504,915
10.00
%
Tier 1 capital to risk-weighted assets
728,459
14.43
302,949
6.00
403,932
8.00
Tier 1 leverage capital to average assets
728,459
13.85
210,376
4.00
262,970
5.00
Common equity tier 1 capital
647,505
12.82
227,212
4.50
328,195
6.50
Banner Bank
Total capital to risk-weighted assets
693,968
14.24
389,903
8.00
487,379
10.00
Tier 1 capital to risk-weighted assets
632,854
12.98
292,427
6.00
389,903
8.00
Tier 1 leverage capital to average assets
632,854
12.67
199,804
4.00
249,754
5.00
Common equity tier 1 capital
632,854
12.98
219,320
4.50
316,796
6.50
Islanders Bank
Total capital to risk-weighted assets
38,031
19.94
15,260
8.00
19,075
10.00
Tier 1 capital to risk-weighted assets
35,754
18.74
11,445
6.00
15,260
8.00
Tier 1 leverage capital to average assets
35,754
13.20
10,833
4.00
13,541
5.00
Common equity tier 1 capital
35,754
18.74
8,584
4.50
12,399
6.50
63
ITEM 3 – Quantitative and Qualitative Disclosures About Market Risk
Market Risk and Asset/Liability Management
Our financial condition and operations are influenced significantly by general economic conditions, including the absolute level of interest rates as well as changes in interest rates and the slope of the yield curve. Our profitability is dependent to a large extent on our net interest income, which is the difference between the interest received from our interest-earning assets and the interest expense incurred on our interest-bearing liabilities.
Our activities, like all financial institutions, inherently involve the assumption of interest rate risk. Interest rate risk is the risk that changes in market interest rates will have an adverse impact on the institution’s earnings and underlying economic value. Interest rate risk is determined by the maturity and repricing characteristics of an institution’s assets, liabilities and off-balance-sheet contracts. Interest rate risk is measured by the variability of financial performance and economic value resulting from changes in interest rates. Interest rate risk is the primary market risk affecting our financial performance.
The greatest source of interest rate risk to us results from the mismatch of maturities or repricing intervals for rate sensitive assets, liabilities and off-balance-sheet contracts. This mismatch or gap is generally characterized by a substantially shorter maturity structure for interest-bearing liabilities than interest-earning assets, although our floating-rate assets tend to be more immediately responsive to changes in market rates than most funding deposit liabilities. Additional interest rate risk results from mismatched repricing indices and formula (basis risk and yield curve risk), and product caps and floors and early repayment or withdrawal provisions (option risk), which may be contractual or market driven, that are generally more favorable to customers than to us. An exception to this generalization is the beneficial effect of interest rate floors on a substantial portion of our performing floating-rate loans, which help us maintain higher loan yields in periods when market interest rates decline significantly. However, in a declining interest rate environment, as loans with floors are repaid they generally are replaced with new loans which have lower interest rate floors. As of
September 30, 2015
, our loans with interest rate floors totaled approximately
$1.8 billion
and had a weighted average floor rate of
4.75%
. An additional source of interest rate risk, which is currently of concern, is a prolonged period of exceptionally low market interest rates. Because interest-bearing deposit costs have been reduced to nominal levels, there is very little possibility that they will be significantly further reduced and our non-interest-bearing deposits are an increasingly significant percentage of total deposits. By contrast, if market rates remain very low, loan and securities yields will likely continue to decline as longer-term instruments mature or are repaid. As a result, a prolonged period of very low interest rates will likely result in further compression of our net interest margin. While this pressure on the margin may be mitigated by further changes in the mix of assets and deposits, particularly increases in non-interest-bearing deposits, a prolonged period of low interest rates will present a very difficult operating environment for most banks, including us.
The principal objectives of asset/liability management are: to evaluate the interest rate risk exposure; to determine the level of risk appropriate given our operating environment, business plan strategies, performance objectives, capital and liquidity constraints, and asset and liability allocation alternatives; and to manage our interest rate risk consistent with regulatory guidelines and policies approved by the Board of Directors. Through such management, we seek to reduce the vulnerability of our earnings and capital position to changes in the level of interest rates. Our actions in this regard are taken under the guidance of the Asset/Liability Management Committee, which is comprised of members of our senior management. The Committee closely monitors our interest sensitivity exposure, asset and liability allocation decisions, liquidity and capital positions, and local and national economic conditions and attempts to structure the loan and investment portfolios and funding sources to maximize earnings within acceptable risk tolerances.
Sensitivity Analysis
Our primary monitoring tool for assessing interest rate risk is asset/liability simulation modeling, which is designed to capture the dynamics of balance sheet, interest rate and spread movements and to quantify variations in net interest income resulting from those movements under different rate environments. The sensitivity of net interest income to changes in the modeled interest rate environments provides a measurement of interest rate risk. We also utilize economic value analysis, which addresses changes in estimated net economic value of equity arising from changes in the level of interest rates. The net economic value of equity is estimated by separately valuing our assets and liabilities under varying interest rate environments. The extent to which assets gain or lose value in relation to the gains or losses of liability values under the various interest rate assumptions determines the sensitivity of net economic value to changes in interest rates and provides an additional measure of interest rate risk.
The interest rate sensitivity analysis performed by us incorporates beginning-of-the-period rate, balance and maturity data, using various levels of aggregation of that data, as well as certain assumptions concerning the maturity, repricing, amortization and prepayment characteristics of loans and other interest-earning assets and the repricing and withdrawal of deposits and other interest-bearing liabilities into an asset/liability computer simulation model. We update and prepare simulation modeling at least quarterly for review by senior management and the directors. We believe the data and assumptions are realistic representations of our portfolio and possible outcomes under the various interest rate scenarios. Nonetheless, the interest rate sensitivity of our net interest income and net economic value of equity could vary substantially if different assumptions were used or if actual experience differs from the assumptions used.
64
The following table sets forth, as of
September 30, 2015
, the estimated changes in our net interest income over one-year and two-year time horizons and the estimated changes in economic value of equity based on the indicated interest rate environments (dollars in thousands):
Estimated Increase (Decrease) in
Change (in Basis Points) in Interest Rates
(1)
Net Interest Income
Next 12 Months
Net Interest Income
Next 24 Months
Economic Value of Equity
+400
$
2,919
1.4
%
$
22,456
5.50
%
$
(20,130
)
(2.3
)%
+300
1,618
0.8
16,226
4.00
(7,271
)
(0.8
)
+200
327
0.2
10,012
2.50
1,489
0.2
+100
(405
)
(0.2
)
4,487
1.10
6,857
0.8
0
—
—
—
—
—
—
-25
123
0.1
(1,316
)
(0.30
)
(15,214
)
(1.8
)
-50
18
—
(2,761
)
(0.70
)
(46,225
)
(5.4
)
(1)
Assumes an instantaneous and sustained uniform change in market interest rates at all maturities; however, no rates are allowed to go below zero. The current federal funds rate is
0.25%
.
Another (although less reliable) monitoring tool for assessing interest rate risk is gap analysis. The matching of the repricing characteristics of assets and liabilities may be analyzed by examining the extent to which assets and liabilities are interest sensitive and by monitoring an institution’s interest sensitivity gap. An asset or liability is said to be interest sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets anticipated, based upon certain assumptions, to mature or reprice within a specific time period and the amount of interest-bearing liabilities anticipated to mature or reprice, based upon certain assumptions, within that same time period. A gap is considered positive when the amount of interest-sensitive assets exceeds the amount of interest-sensitive liabilities. A gap is considered negative when the amount of interest-sensitive liabilities exceeds the amount of interest-sensitive assets. Generally, during a period of rising rates, a negative gap would tend to adversely affect net interest income while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income while a positive gap would tend to adversely affect net interest income.
Certain shortcomings are inherent in gap analysis. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market rates, while interest rates on other types may lag behind changes in market rates. Additionally, certain assets, such as ARM loans, have features that restrict changes in interest rates on a short-term basis and over the life of the asset. Further, in the event of a change in interest rates, prepayment and early withdrawal levels would likely deviate significantly from those assumed in calculating the table. Finally, the ability of some borrowers to service their debt may decrease in the event of a severe change in market rates.
65
The following table presents our interest sensitivity gap between interest-earning assets and interest-bearing liabilities at
September 30, 2015
(dollars in thousands). The table sets forth the amounts of interest-earning assets and interest-bearing liabilities which are anticipated by us, based upon certain assumptions, to reprice or mature in each of the future periods shown. At
September 30, 2015
, total interest-earning assets maturing or repricing within one year exceeded total interest-bearing liabilities maturing or repricing in the same time period by
$821 million
, representing a one-year cumulative gap to total assets ratio of
15.46%
. Management is aware of the sources of interest rate risk and in its opinion actively monitors and manages it to the extent possible. The interest rate risk indicators and interest sensitivity gaps as of
September 30, 2015
are within our internal policy guidelines and management considers that our current level of interest rate risk is reasonable.
Within
6 Months
After
6 Months
Within
1 Year
After
1 Year
Within
3 Years
After
3 Years
Within
5 Years
After
5 Years
Within
10 Years
Over
10 Years
Total
Interest-earning assets:
(1)
Construction loans
$
265,784
$
13,733
$
29,490
$
2,689
$
237
$
29
$
311,962
Fixed-rate mortgage loans
146,041
95,647
249,629
135,474
187,490
87,010
901,291
Adjustable-rate mortgage loans
581,730
194,485
631,997
332,947
72,099
144
1,813,402
Fixed-rate mortgage-backed securities
62,697
57,655
139,370
28,153
13,708
15,132
316,715
Adjustable-rate mortgage-backed securities
1,943
—
—
—
—
—
1,943
Fixed-rate commercial/agricultural loans
58,418
47,860
109,954
42,041
20,048
3,821
282,142
Adjustable-rate commercial/agricultural loans
627,923
13,782
40,375
24,914
3,085
49
710,128
Consumer and other loans
212,999
37,915
72,409
21,712
16,252
1,739
363,026
Investment securities and interest-earning deposits
106,580
12,852
36,856
95,952
50,528
16,545
319,313
Total rate sensitive assets
2,064,115
473,929
1,310,080
683,882
363,447
124,469
5,019,922
Interest-bearing liabilities:
(2)
Regular savings
154,527
154,527
360,562
360,562
—
—
1,030,178
Interest checking accounts
90,243
69,227
161,530
161,530
—
—
482,530
Money market deposit accounts
291,385
174,831
116,554
—
—
—
582,770
Certificates of deposit
335,731
210,229
132,397
48,777
3,497
29
730,660
FHLB advances
16,200
—
—
—
—
—
16,200
Other borrowings
—
—
—
—
—
—
—
Junior subordinated debentures
131,964
—
—
—
—
—
131,964
Retail repurchase agreements
88,083
—
—
—
—
—
88,083
Total rate sensitive liabilities
1,108,133
608,814
771,043
570,869
3,497
29
3,062,385
Excess (deficiency) of interest-sensitive assets over interest-sensitive liabilities
$
955,982
$
(134,885
)
$
539,037
$
113,013
$
359,950
$
124,440
$
1,957,537
Cumulative excess (deficiency) of interest-sensitive assets
$
955,982
$
821,097
$
1,360,134
$
1,473,147
$
1,833,097
$
1,957,537
$
1,957,537
Cumulative ratio of interest-earning assets to interest-bearing liabilities
186.27
%
147.82
%
154.67
%
148.16
%
159.86
%
163.92
%
163.92
%
Interest sensitivity gap to total assets
18.00
%
(2.54
)%
10.15
%
2.13
%
6.78
%
2.34
%
36.85
%
Ratio of cumulative gap to total assets
18.00
%
15.46
%
25.60
%
27.73
%
34.51
%
36.85
%
36.85
%
(Footnotes on following page)
66
Footnotes for Table of Interest Sensitivity Gap
(1)
Adjustable-rate assets are included in the period in which interest rates are next scheduled to adjust rather than in the period in which they are due to mature, and fixed-rate assets are included in the period in which they are scheduled to be repaid based upon scheduled amortization, in each case adjusted to take into account estimated prepayments. Mortgage loans and other loans are not reduced for allowances for loan losses and non-performing loans. Mortgage loans, mortgage-backed securities, other loans and investment securities are not adjusted for deferred fees, unamortized acquisition premiums and discounts.
(2)
Adjustable-rate liabilities are included in the period in which interest rates are next scheduled to adjust rather than in the period they are due to mature. Although regular savings, demand, interest checking, and money market deposit accounts are subject to immediate withdrawal, based on historical experience management considers a substantial amount of such accounts to be core deposits having significantly longer maturities. For the purpose of the gap analysis, these accounts have been assigned decay rates to reflect their longer effective maturities. If all of these accounts had been assumed to be short-term, the one-year cumulative gap of interest-sensitive assets would have been
$(340) million
, or
(6.39)%
of total assets at
September 30, 2015
. Interest-bearing liabilities for this table exclude certain non-interest-bearing deposits which are included in the average balance calculations in the table contained in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Comparison of Results of Operations for the
Three and Nine
Months Ended
September 30, 2015
and
2014
” of this report on Form 10-Q
.
67
ITEM 4 – Controls and Procedures
The management of Banner Corporation is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) of the Securities Exchange Act of 1934 (Exchange Act). A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that its objectives are met. Also, because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Additionally, in designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. As a result of these inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Further, projections of any evaluation of effectiveness to future periods are subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
(a)
Evaluation of Disclosure Controls and Procedures:
An evaluation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act) was carried out under the supervision and with the participation of our Chief Executive Officer, Chief Financial Officer and several other members of our senior management as of the end of the period covered by this report. Based on their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of
September 30, 2015
, our disclosure controls and procedures were effective in ensuring that the information required to be disclosed by us in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to our management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
(b)
Changes in Internal Controls Over Financial Reporting:
In the quarter ended
September 30, 2015
, there was no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
68
PART II – OTHER INFORMATION
ITEM 1 – Legal Proceedings
In the normal course of business, we have various legal proceedings and other contingent matters outstanding. These proceedings and the associated legal claims are often contested and the outcome of individual matters is not always predictable. These claims and counter claims typically arise during the course of collection efforts on problem loans or with respect to actions to enforce liens on properties in which we hold a security interest, although we also periodically are subject to claims related to employment matters. We are not a party to any pending legal proceedings that management believes would have a material adverse effect on our financial condition or operations.
ITEM 1A – Risk Factors
There have been no material changes in the risk factors previously disclosed in Part 1, Item 1A of our Annual Report on Form 10-K for the year ended
December 31, 2014
(File No. 0-26584) or otherwise previously disclosed in our Form 10-Q reports filed subsequently.
ITEM 2 – Unregistered Sales of Equity Securities and Use of Proceeds
(a) Not applicable.
(b) Not applicable.
(c) The following table provides information about repurchases of common stock by the Company during the quarter ended
September 30, 2015
:
Period
Total Number of Common Shares Purchased
Average Price Paid per Common Share
Total Number of Shares Purchased as Part of Publicly Announced Plan
Maximum Number of Remaining Shares that May be Purchased at Period End under the Plan
July 1, 2015 - July 31, 2015
6,116
$
47.71
n/a
1,044,922
August 1, 2015 - August 31, 2015
—
—
n/a
1,044,922
September 1, 2015 - September 30, 2015
98
45.98
n/a
1,044,922
Total for quarter
6,214
47.68
n/a
1,044,922
The 6,214 shares were surrendered by employees to satisfy tax withholding obligations upon the vesting of restricted stock grants.
On March 25, 2015, the Company announced that its Board of Directors had authorized the repurchase of up to 1,044,922 shares of the Company's common stock, or 5% of the Company's outstanding shares. Under the plan, shares may be repurchased by the Company in open market purchases. The extent to which the Company repurchases its shares and the timing of such repurchases will depend upon market conditions and other corporate considerations.
ITEM 3 – Defaults upon Senior Securities
Not Applicable.
ITEM 4 – Mine Safety Disclosures
Not Applicable.
ITEM 5 – Other Information
Not Applicable.
69
ITEM 6 – Exhibits
Exhibit
Index of Exhibits
2.1{a}
Agreement and Plan of Merger, dated as of November 5, 2014, by and among the Registrant, SKBHC Holdings LLC and Starbuck Bancshares, Inc. [incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)].
2.1{b}
Amendment, dated as of May 18, 2015, to Agreement and Plan of Merger, dated as of November 5, 2014, by and among the Registrant, SKBHC Holdings LLC and Starbuck Bancshares, Inc. [incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on May 19, 2015 (File No. 000-26584)].
2.1{c}
Amendment No. 2, dated July 13, 2015, to that certain Agreement and Plan of Merger, dated as of November 5, 2014, by and among SKBHC Holdings LLC, Starbuck Bancshares, Inc., Banner Corporation, and Elements Merger Sub, LLC.
3{a}
Amended and Restated Articles of Incorporation of Registrant [incorporated by reference to the Registrant's Current Report on Form 8-K filed on April 28, 2010 (File No. 000-26584)], as amended on May 26, 2011 [incorporated by reference to the Current Report on Form 8-K filed on June 1, 2011 (File No. 000-26584)].
3{b}
Articles of Amendment to Amended and Restated Articles of Incorporation of Registrant for non-voting common stock [incorporated by reference to the Registrant's Current Report on Form 8-K filed on March 18, 2015 (File No. 000-26584)]
3{c}
Bylaws of Registrant [incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K filed on April 1, 2011 (File No. 000-26584)].
4{a}
Warrant to purchase shares of the Registrant's common stock dated November 21, 2008 [incorporated by reference to the Registrant's Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)]
10{a}
Executive Salary Continuation Agreement with Gary L. Sirmon [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1996 (File No. 000-26584)].
10{b}
Amended and Restated Employment Agreement, with Mark J. Grescovich [incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584].
10{c}
1996 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 26, 1996 (File No. 333-10819)].
10{d}
Supplemental Retirement Plan as Amended with Jesse G. Foster [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1997 (File No. 000-26584)].
10{e}
Supplemental Executive Retirement Program Agreement with D. Michael Jones [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 000-26584)].
10{f}
Form of Supplemental Executive Retirement Program Agreement with Gary Sirmon, Michael K. Larsen, Lloyd W. Baker, Cynthia D. Purcell and Richard B. Barton [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2001 and the exhibits filed with the Form 8-K on May 6, 2008 (File No. 000-26584)].
10{g}
1998 Stock Option Plan [incorporated by reference to exhibits filed with the Registration Statement on Form S-8 dated February 2, 1999 (File No. 333-71625)].
10{h}
2001 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 8, 2001 (File No. 333-67168)].
10{i}
Form of Employment Contract entered into with Lloyd W. Baker, Cynthia D. Purcell, Richard B. Barton and Douglas M. Bennett [incorporated by reference to exhibits filed with the Form 8-K on June 25, 2014 (File No. 000-26584)].
10{j}
2004 Executive Officer and Director Stock Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 000-26584)].
10{k}
2004 Executive Officer and Director Investment Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 000-26584)].
10{l}
Long-Term Incentive Plan and Form of Repricing Agreement [incorporated by reference to the exhibits filed with the Form 8-K on May 6, 2008 (File No. 000-26584)].
10{m}
2005 Executive Officer and Director Stock Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2008 (File No. 000-26584)].
10{n}
Entry into an Indemnification Agreement with each of the Registrant's Directors [incorporated by reference to exhibits filed with the Form 8-K on January 29, 2010 (File No. 000-26584)].
10{o}
2012 Restricted Stock and Incentive Bonus Plan [incorporated by reference to Appendix B to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 19, 2013 (File No. 000-26584)].
10{p}
Form of Performance-Based Restricted Stock Award Agreement [incorporated by reference to Exhibit 10.1 included in the Registrant's Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584)].
70
10{q}
Form of Time-Based Restricted Stock Award Agreement [incorporated by reference to Exhibit 10.1 included in the Registrant's Current Report on Form 8-K filed on June 4, 2013 (File No. 000-26584)].
10{r}
2014 Omnibus Incentive Plan [incorporated by reference as Appendix C to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 24, 2014 (File No. 000-26584)] and amendments [incorporated by reference to the Form 8-K filed on March 25, 2015 (File No. 000-26584)].
10{s}
Forms of Equity-Based Award Agreements: Incentive Stock Option Award Agreement, Non-Qualified Stock Option Award Agreement, Restricted Stock Award Agreement, Restricted Stock Unit Award Agreement, Stock Appreciation Right Award Agreement, and Performance Unit Award Agreement [incorporated by reference to Exhibits 10.2 - 10.7 included in the Registration Statement on Form S-8 dated May 9, 2014 (File No. 333-195835)].
10{t}
Employment agreement entered into with Johan Mehlum [incorporated by reference to Exhibit 10.1 included in the Registration Statement on Form S-4 dated October 8, 2014 (File No. 333-199211)].
10{u}
Employment agreement entered into with Lonnie Iholts [incorporated by reference to Exhibit 10.2 included in the Registration Statement on Form S-4 dated October 8, 2014 (File No. 333-199211)].
10{v}
Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and Oaktree Principal Fund V (Delaware), L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)].
10{w}
Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and Friedman Fleischer and Lowe Capital Partners III, L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)].
10{x}
Investor Letter Agreement dated as of November 5, 2014 by and between Banner Corporation, and GS Capital Partners VI Fund L.P. and certain of its affiliates (incorporated herein by reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on November 12, 2014 (File No. 000-26584)] and amendment [incorporated by reference to Exhibit 10.1 to the Form 8-K filed on May 19, 2015 (File No. 000-26584)].
31.1
Certification of Chief Executive Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of Chief Financial Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32
Certificate of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101
The following materials from Banner Corporation’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, formatted in Extensible Business Reporting Language (XBRL): (a) Consolidated Balance Sheets; (b) Consolidated Statements of Operations; (c) Consolidated Statements of Comprehensive Income; (d) Consolidated Statements of Shareholders' Equity; (e) Consolidated Statements of Cash Flows; and (f) Notes to Consolidated Financial Statements.
71
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Banner Corporation
November 6, 2015
/s/ Mark J. Grescovich
Mark J. Grescovich
President and Chief Executive Officer
(Principal Executive Officer)
November 6, 2015
/s/ Lloyd W. Baker
Lloyd W. Baker
Treasurer and Chief Financial Officer
(Principal Financial and Accounting Officer)
72