Companies:
10,793
total market cap:
$134.395 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
Northrim BanCorp
NRIM
#7125
Rank
$0.52 B
Marketcap
๐บ๐ธ
United States
Country
$23.69
Share price
1.20%
Change (1 day)
-65.01%
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)
Northrim BanCorp
Quarterly Reports (10-Q)
Financial Year FY2016 Q3
Northrim BanCorp - 10-Q quarterly report FY2016 Q3
Text size:
Small
Medium
Large
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
þ
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended
September 30, 2016
o
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from_____to____
Commission File Number 000-33501
NORTHRIM BANCORP, INC.
(Exact name of registrant as specified in its charter)
Alaska
92-0175752
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer Identification No.)
3111 C Street
Anchorage, Alaska 99503
(Address of principal executive offices)
(Zip Code)
(907) 562-0062
(Registrant’s telephone number, including area code)
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.
ý
Yes
¨
No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
ý
Yes
¨
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:
Large Accelerated Filer
¨
Accelerated Filer
ý
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
ý
No
The number of shares of the issuer’s Common Stock, par value $1 per share, outstanding at
November 8, 2016
was
6,897,890
.
TABLE OF CONTENTS
Part I
FINANCIAL INFORMATION
Item 1.
Financial Statements (unaudited)
Consolidated Balance Sheets
3
Consolidated Statements of Income
4
Consolidated Statements of Comprehensive Income
5
Consolidated Statements of Changes in Shareholders' Equity
6
Consolidated Statements of Cash Flows
7
Notes to the Consolidated Financial Statements
9
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
38
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
54
Item 4.
Controls and Procedures
55
Part II
OTHER INFORMATION
Item 1.
Legal Proceedings
55
Item 1A.
Risk Factors
55
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
55
Item 3.
Defaults Upon Senior Securities
55
Item 4.
Mine Safety Disclosures
55
Item 5.
Other Information
56
Item 6.
Exhibits
56
SIGNATURES
57
1
PART I. FINANCIAL INFORMATION
These consolidated financial statements should be read in conjunction with the financial statements, accompanying notes and other relevant information included in Northrim BanCorp, Inc.’s Annual Report on Form 10-K for the year ended
December 31, 2015
.
ITEM 1. FINANCIAL STATEMENTS
2
CONSOLIDATED FINANCIAL STATEMENTS
NORTHRIM BANCORP, INC.
Consolidated Balance Sheets
(Unaudited)
September 30,
2016
December 31,
2015
(In Thousands, Except Share Data)
ASSETS
Cash and due from banks
$37,955
$30,989
Interest bearing deposits in other banks
7,911
27,684
Investment securities available for sale, at fair value
300,357
291,113
Investment securities held to maturity, at amortized cost
900
903
Total portfolio investments
301,257
292,016
Investment in Federal Home Loan Bank stock
1,965
1,816
Loans held for sale
76,452
50,553
Loans
997,076
980,787
Allowance for loan losses
(19,479
)
(18,153
)
Net loans
977,597
962,634
Purchased receivables, net
15,500
13,326
Other real estate owned, net
2,824
3,053
Premises and equipment, net
39,102
40,217
Mortgage servicing rights, at fair value
3,196
1,654
Goodwill
15,017
22,334
Other intangible assets, net
1,337
1,442
Other assets
60,007
51,774
Total assets
$1,540,120
$1,499,492
LIABILITIES
Deposits:
Demand
$474,971
$430,191
Interest-bearing demand
194,426
209,291
Savings
236,821
227,969
Money market
242,102
236,675
Certificates of deposit less than $100,000
47,510
52,505
Certificates of deposit $100,000 and greater
82,536
84,161
Total deposits
1,278,366
1,240,792
Securities sold under repurchase agreements
27,701
31,420
Borrowings
4,350
2,120
Junior subordinated debentures
18,558
18,558
Other liabilities
25,387
29,388
Total liabilities
1,354,362
1,322,278
SHAREHOLDERS' EQUITY
Preferred stock, $1 par value, 2,500,000 shares authorized, none issued or outstanding
—
—
Common stock, $1 par value, 10,000,000 shares authorized, 6,882,482 and 6,877,140 shares
issued and outstanding at September 30, 2016 and December 31, 2015
6,882
6,877
Additional paid-in capital
62,851
62,420
Retained earnings
114,940
108,150
Accumulated other comprehensive income (loss)
637
(412
)
Total Northrim BanCorp shareholders' equity
185,310
177,035
Noncontrolling interest
448
179
Total shareholders' equity
185,758
177,214
Total liabilities and shareholders' equity
$1,540,120
$1,499,492
See notes to consolidated financial statements
3
NORTHRIM BANCORP, INC.
Consolidated Statements of Income
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
(In Thousands, Except Per Share Data)
2016
2015
2016
2015
Interest Income
Interest and fees on loans and loans held for sale
$13,866
$14,484
$41,354
$42,086
Interest on investment securities available for sale
930
844
2,863
2,488
Interest on investment securities held to maturity
14
13
41
61
Interest on deposits in other banks
50
47
138
82
Total Interest Income
14,860
15,388
44,396
44,717
Interest Expense
Interest expense on deposits, borrowings and junior subordinated debentures
647
706
1,930
2,208
Net Interest Income
14,213
14,682
42,466
42,509
Provision for loan losses
652
676
1,555
1,378
Net Interest Income After Provision for Loan Losses
13,561
14,006
40,911
41,131
Other Operating Income
Mortgage banking income
8,341
8,138
22,547
23,303
Employee benefit plan income
999
1,004
2,899
2,712
Bankcard fees
687
689
1,995
1,947
Purchased receivable income
579
587
1,644
1,738
Service charges on deposit accounts
516
559
1,525
1,617
Gain (loss) on sale of securities, net
—
4
(11
)
134
Other income
813
1,426
2,305
3,054
Total Other Operating Income
11,935
12,407
32,904
34,505
Other Operating Expense
Salaries and other personnel expense
12,158
11,440
35,420
33,115
Compensation expense - RML acquisition payments
3,250
780
4,067
2,869
Occupancy expense
1,567
1,522
4,872
4,720
Data processing expense
1,121
1,043
3,351
3,243
Professional and outside services
761
642
2,252
2,184
Marketing expense
500
565
1,853
1,824
Insurance expense
265
406
844
1,075
Intangible asset amortization expense
35
73
106
218
Loss on sale of premises and equipment
6
—
365
7
OREO (income) expense, net rental income and gains on sale
(32
)
152
70
328
Other operating expense
1,555
1,580
4,726
4,835
Total Other Operating Expense
21,186
18,203
57,926
54,418
Income Before Provision for Income Taxes
4,310
8,210
15,889
21,218
Provision for income taxes
1,027
2,678
4,594
7,111
Net Income
3,283
5,532
11,295
14,107
Less: Net income attributable to the noncontrolling interest
188
197
474
431
Net Income Attributable to Northrim BanCorp, Inc.
$3,095
$5,335
$10,821
$13,676
Earnings Per Share, Basic
$0.45
$0.78
$1.57
$2.00
Earnings Per Share, Diluted
$0.44
$0.77
$1.55
$1.97
Weighted Average Shares Outstanding, Basic
6,882,482
6,856,059
6,878,921
6,854,862
Weighted Average Shares Outstanding, Diluted
6,973,354
6,952,209
6,968,557
6,941,861
See notes to consolidated financial statements
4
NORTHRIM BANCORP, INC.
Consolidated Statements of Comprehensive Income
(Unaudited)
2010
Three Months Ended September 30,
Nine Months Ended September 30,
(In Thousands)
2016
2015
2016
2015
Net income
$3,283
$5,532
$11,295
$14,107
Other comprehensive income (loss), net of tax:
Securities available for sale:
Unrealized gains (losses) arising during the period
($148
)
$217
$1,644
$953
Reclassification of net (gains) losses included in net income (net of tax
(benefit) expense of $0 and $2 for the third quarter of 2016 and 2015,
respectively and ($5) and $55 for the nine months ended
September 30, 2016 and 2015, respectively)
—
(2
)
6
(79
)
Income tax (expense) benefit related to unrealized gains and losses
43
(74
)
(601
)
(337
)
Other comprehensive income (loss), net of tax
(105
)
141
1,049
537
Comprehensive income
3,178
5,673
12,344
14,644
Less: comprehensive income attributable to the noncontrolling interest
188
197
474
431
Comprehensive income attributable to Northrim BanCorp, Inc.
$2,990
$5,476
$11,870
$14,213
See notes to consolidated financial statements
5
NORTHRIM BANCORP, INC.
Consolidated Statements of Changes in Shareholders’ Equity
(Unaudited)
Common Stock
Additional Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interest
Total
Number of Shares
Par Value
(In Thousands)
Balance as of January 1, 2015
6,854
$6,854
$61,729
$95,493
$247
$118
$164,441
Cash dividend declared
—
—
—
(5,126
)
—
—
(5,126
)
Stock-based compensation expense
—
—
608
—
—
—
608
Exercise of stock options
23
23
27
—
—
—
50
Excess tax benefits from stock based payment arrangements
—
—
56
—
—
—
56
Distributions to noncontrolling interest
—
—
—
—
—
(490
)
(490
)
Other comprehensive loss, net of tax
—
—
—
—
(659
)
—
(659
)
Net income attributable to the noncontrolling interest
—
—
—
—
—
551
551
Net income attributable to Northrim BanCorp, Inc.
—
—
—
17,783
—
—
17,783
Twelve Months Ended December 31, 2015
6,877
$6,877
$62,420
$108,150
($412
)
$179
$177,214
Cash dividend declared
—
—
—
(4,031
)
—
—
(4,031
)
Stock-based compensation expense
—
—
531
—
—
—
531
Exercise of stock options
5
5
(65
)
—
—
—
(60
)
Excess tax expense from share-based payment arrangements
—
—
(35
)
—
—
—
(35
)
Distributions to noncontrolling interest
—
—
—
—
—
(205
)
(205
)
Other comprehensive income, net of tax
—
—
—
—
1,049
—
1,049
Net income attributable to the noncontrolling interest
—
—
—
—
—
474
474
Net income attributable to Northrim BanCorp, Inc.
—
—
—
10,821
—
—
10,821
Nine Months Ended September 30, 2016
6,882
$6,882
$62,851
$114,940
$637
$448
$185,758
See notes to consolidated financial statements
6
NORTHRIM BANCORP, INC.
Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended September 30,
(In Thousands)
2016
2015
Operating Activities:
Net income
$11,295
$14,107
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Loss (gain) on sale of securities, net
11
(134
)
Loss on sale of premises and equipment
365
7
Depreciation and amortization of premises and equipment
1,800
1,670
Amortization of software
123
136
Intangible asset amortization
106
218
Amortization of investment security premium, net of discount accretion
3
(196
)
Deferred tax liability
(251
)
(314
)
Stock-based compensation
531
357
Excess tax expense (benefits) from share-based payment arrangements
35
(5
)
Deferral of loan fees and costs, net
(204
)
(203
)
Provision for loan losses
1,555
1,378
Recovery from purchased receivables
(18
)
(95
)
Gain on sale of loans
(19,426
)
(21,181
)
Proceeds from the sale of loans held for sale
560,092
592,675
Origination of loans held for sale
(566,565
)
(594,225
)
Gain on sale of other real estate owned
(239
)
(136
)
Impairment on other real estate owned
187
360
Net changes in assets and liabilities:
Increase in accrued interest receivable
(54
)
(103
)
Decrease in other assets
3,926
3,829
Decrease in other liabilities
(10,944
)
(5,937
)
Net Cash Used in Operating Activities
(17,672
)
(7,792
)
Investing Activities:
Investment in securities:
Purchases of investment securities available for sale
(90,412
)
(107,873
)
Purchases of FHLB stock
(151
)
—
Proceeds from sales/calls/maturities of securities available for sale
82,812
156,491
Proceeds from calls/maturities of securities held to maturity
—
1,285
Proceeds from maturities of domestic certificates of deposit
—
3,500
Proceeds from redemption of FHLB stock
2
1,588
(Increase) decrease in purchased receivables, net
(2,156
)
1,617
Increase in loans, net
(16,515
)
(50,359
)
Proceeds from sale of other real estate owned
793
1,971
Investment in other real estate owned
(311
)
—
Elliott Cove divestiture, net of cash received
—
219
Sales of premises and equipment
1,379
—
Purchases of premises and equipment
(2,429
)
(5,461
)
Net Cash (Used in) Provided by Investing Activities
(26,988
)
2,978
Financing Activities:
Increase in deposits
37,574
85,172
(Decrease) increase in securities sold under repurchase agreements
(3,719
)
13,570
Increase (decrease) in borrowings
2,230
(13,846
)
Distributions to noncontrolling interest
(205
)
(402
)
Proceeds from the issuance of common stock
—
97
Excess tax benefits from share-based payment arrangements
(35
)
5
Cash dividends paid
(3,992
)
(3,772
)
7
Net Cash Provided by Financing Activities
31,853
80,824
Net Change in Cash and Cash Equivalents
(12,807
)
76,010
Cash and Cash Equivalents at Beginning of Period
58,673
68,556
Cash and Cash Equivalents at End of Period
$45,866
$144,566
Supplemental Information:
Income taxes paid
$4,412
$4,136
Interest paid
$1,823
$2,174
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships
$6,809
$55
Transfer of loans to other real estate owned
$201
$1,133
Cash dividends declared but not paid
$39
$34
See notes to consolidated financial statements
8
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Basis of Presentation and Significant Accounting Policies
The accompanying unaudited consolidated financial statements and corresponding footnotes have been prepared by Northrim BanCorp, Inc. (the “Company”) in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and with instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended. The year-end Consolidated Balance Sheet data was derived from the Company's audited financial statements. Accordingly, they do not include all of the information and footnotes required by Generally Accepted Accounting Principles ("GAAP") for complete financial statements. The Company owns a
100%
interest in Residential Mortgage Holding Company, LLC ("RML"), the parent company of Residential Mortgage, LLC ("Residential Mortgage") and a
50.1%
interest in Northrim Benefits Group, LLC ("NBG") and consolidates their balance sheets and income statements into its financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Certain immaterial reclassifications have been made to prior year amounts to maintain consistency with the current year with no impact on net income or total shareholders’ equity. The Company determined that it operates in
two
primary operating segments: Community Banking and Home Mortgage Lending. The Company has evaluated subsequent events and transactions for potential recognition or disclosure. Operating results for the interim period ended
September 30, 2016
, are not necessarily indicative of the results anticipated for the year ending
December 31, 2016
. These consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended
December 31, 2015
. The Company’s significant accounting policies are discussed in Note 1 to the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended
December 31, 2015
.
Correction of an Error
The Company identified and has corrected an error regarding the accounting for payments to be made by the Company to the
four
former equity owners of RML that were negotiated as part of the Company’s acquisition of
76.5%
of the equity interest in RML on December 1, 2014.
Three
of the
four
former equity owners of RML have continuing employment contracts with the Company, and under the terms of the acquisition agreement, the payments are terminated for future periods if any
two
of these
three
continuing employees terminate employment before November 30, 2019. The fair value of the estimated payments was recorded as acquisition consideration on December 1, 2014, and accrued as a contingent liability. The Company has determined that these payments are more appropriately accounted for as compensation expense in the period they are incurred. Changes in the value of the contingent liability that was initially recorded when the Company acquired RML have previously been reflected on the Company’s Consolidated Statements of Income in the “Change in fair value, RML earn-out liability” line item in prior periods. As of September 30, 2016, this line item has been renamed to “Compensation expense - RML acquisition payments”, and the payments to the sellers of RML are expensed and recorded in the Consolidated Statements of Income in that same line item. Management evaluated the materiality of the error from qualitative and quantitative perspectives and concluded that the error was immaterial to the prior period financial statements taken as a whole. Consequently, the financial statements contained in this report have been revised for the three- and nine-month periods ended September 30, 2016, and prior period financial statements have not been restated.
The error correction reduces the total purchase price of RML from
$29.5 million
to
$22.2 million
and reduces the amount of goodwill recorded in the RML acquisition from
$14.8 million
to
$7.5 million
. The error correction eliminates the contingent liability originally recorded as part of the purchase consideration and results in the accrual of compensation expense, which is included in other liabilities on the Consolidated Balance Sheet. Accrued compensation expense related to these payments is
$3.3 million
as of September 30, 2016 and represents compensation accrued for the period of December 1, 2015 through September 30, 2016. The error correction reduced net income by
$1.4 million
and covered the period from December 1, 2014, through June 30, 2016. Additionally, the change in the accounting treatment of these payments also reduced net income for the third quarter of 2016 by
$213,000
for a total decrease in net income of
$1.6 million
in the third quarter of 2016. The change did not affect the total cash flows from operating, investing or financing activities in the Consolidated Statement of Cash Flows.
Recent Accounting Pronouncements
In January 2016, the FASB issued ASU 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities
(“ASU 2016-01”). ASU 2016-01 requires that equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at
9
cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer; simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value; eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU 2016-01 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2017, and the Company will apply the amendments by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption and the amendments related to equity securities without readily determinable fair values (including disclosure requirements) will be applied prospectively to equity investments that exist as of the date of adoption of ASU 2016-01. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial position or results of operations.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842)
(“ASU 2016-02”). ASU 2016-02 increases transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about lease arrangements. ASU 2016-02 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2018, and must be applied prospectively. The Company is currently evaluating how the adoption of this standard will impact the Company’s consolidated financial position and results of operations.
In March 2016, the FASB issued ASU 2016-06,
Derivatives and Hedging (Topic 815): Contingent Put and Call Option in Debt Instruments
(“ASU 2016-06”). ASU 2016-06 simplifies the embedded derivative analysis for debt instruments containing contingent call or put options by removing the requirement to assess whether a contingent event is related to interest rates or credit risks. ASU 2016-06 is effective for the Company's financial statements for annual and interim periods beginning on or after December 15, 2016, and interim periods within those fiscal years. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial position or results of operations.
In March 2016, the FASB issued ASU 2016-07,
Simplifying the Transition to the Equity Method of Accounting
(“ASU 2016-07”). ASU 2016-07 eliminates the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. ASU 2016-07 requires that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor's previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. ASU 2016-17 requires that an entity that has an available-for-sale equity security that becomes qualified for the equity method of accounting recognize through earnings the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method. ASU 2016-07 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2016, and must be applied prospectively. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial position or results of operations.
In March 2016, the FASB issued ASU 2016-09,
Improvements to Employee Share-Based Payment Accounting
(“ASU 2016-09”). ASU 2016-09 simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2016, and must be applied prospectively. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial position or results of operations.
In June 2016, the FASB issued ASU 2016-13,
Financial Instruments - Credit Losses
(“ASU 2016-13”). ASU 2016-13 requires a financial asset (or a group of financial assets) that is measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset or assets to present the net carrying value at the amount expected to be collected on the financial asset. The
10
income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances. The allowance for credit losses for purchased financial assets with a more-than insignificant amount of credit deterioration since origination ("PCD assets") that are measured at amortized cost basis is determined in a similar manner to other financial assets measured at amortized cost basis; however, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Only subsequent changes in the allowance for credit losses are recorded as a credit loss expense for these assets. Interest income for PCD assets should be recognized based on the effective interest rate, excluding the discount embedded in the purchase price that is attributable to the acquirer’s assessment of credit losses at acquisition. ASU 2016-13 requires credit losses relating to available-for-sale debt securities to be recorded through an allowance for credit losses. Available-for-sale accounting recognizes that value may be realized either through collection of contractual cash flows or through sale of the security. Therefore, the amendments limit the amount of the allowance for credit losses to the amount by which fair value is below amortized cost because the classification as available for sale is premised on an investment strategy that recognizes that the investment could be sold at fair value, if cash collection would result in the realization of an amount less than fair value. The allowance for credit losses for purchased available-for-sale securities with a more-than-insignificant amount of credit deterioration since origination is determined in a similar manner to other available-for-sale debt securities; however, the initial allowance for credit losses is added to the purchase price rather than reported as a credit loss expense. Only subsequent changes in the allowance for credit losses are recorded in credit loss expense. Interest income should be recognized based on the effective interest rate, excluding the discount embedded in the purchase price. ASU 2016-13 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2019, and must be applied prospectively. The Company is currently evaluating the impact that the adoption of this standard will have on the Company’s consolidated financial position and results of operations.
In August 2016, the FASB issued ASU 2016-15,
Classification of Certain Cash Receipts and Cash Payments
(“ASU 2016-15”). ASU 2016-15 provides guidance on eight specific cash flow issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies, including bank-owned life insurance policies; distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. ASU 2016-15 is effective for the Company’s financial statements for annual and interim periods beginning on or after December 15, 2017, and must be applied retrospectively for each period presented. The Company does not believe that the adoption of this standard will have a material impact on the Company’s consolidated financial position or results of operations.
2
. Business Combinations
Residential Mortgage Holding Company, LLC
On December 1, 2014, the Company completed the acquisition of
76.5%
of the equity interest in RML, the parent company of Residential Mortgage. The primary reason for the acquisition was to expand the Company's presence in the mortgage lending business in Alaska. The fair value of the Company's
23.5%
equity interest in RML immediately prior to the acquisition was
$9.0 million
. The Company recorded a
$3.0 million
gain in the fourth quarter of 2014 as a result of remeasuring the Company's equity interest in RML immediately prior to the acquisition, which was included in the Company's Consolidated Statement of Income in the line item entitled "Gain on purchase of mortgage affiliate". The Company utilized a market value approach to value its
23.5%
equity interest in RML which included analysis of current trading values and historical acquisition multiples of comparable mortgage companies. The consideration transferred or transferable to the former owners of RML and the assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting and were recorded at their estimated fair values as of the December 1, 2014 acquisition date.
The former owners of RML (the "sellers") receive additional cash proceeds (the “payments”) based on the adjusted earnings of RML in all or a portion of the calendar years 2014, 2015, 2016, 2017, 2018 and 2019. The estimated value of these payments was initially recorded as a
$7.3 million
contingent liability as of December 1, 2014 as part of its acquisition accounting for future earn-out payments. The total contingent liability as of December 31, 2015 was
$6.6 million
. For the three- and nine-month periods ended September 30, 2015, the Company recorded adjustments of
$780,000
and
$2.9 million
, respectively, to increase the contingent liability. The increase in the contingent liability resulted from the excess of RML's pretax income for these
11
periods over and above estimates made at the close of the purchase of RML. The Company made its first payment to the sellers in the fourth quarter of 2015 for approximately
$4.9 million
.
As described in Note 1, the Company has identified that accounting for these payments as purchase consideration was an error at the time of the purchase, and when this error was corrected in the third quarter of 2016, the contingent liability previously recorded for these payments was eliminated. Following the error correction, payments owed to the sellers of RML are recorded as “compensation expense - RML acquisition payments” in the Consolidated Statements of Income and are accrued in other liabilities in the period in which they are incurred. The Company did not restate prior period financial statements for the correction of this error because management determined that the impact was not material.
Per the purchase agreement, the payments are calculated as follows:
First tier earn-out payment
Adjusted pretax earnings greater than $1,000,000 and less than or equal to $2,000,000
Payment will be calculated as product of amount of adjusted pretax earnings times 40%
Second tier earn-out payment
Adjusted pretax earnings greater than $2,000,000 and less than or equal to $3,000,000
The first tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $2,000,000 and less than $3,000,000 times 50%
Third tier earn-out payment
Adjusted pretax earnings greater than $3,000,000 and less than or equal to $4,000,000
The first tier plus the second tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $3,000,000 and less than $4,000,000 times 70%
Fourth tier earn- out payment
Adjusted pretax earnings greater than $4,000,000 and less than or equal to $6,000,000
The first, second and third tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $4,000,000 and less than $6,000,000 times 85%
Fifth tier earn-out payment
Adjusted pretax earnings greater than $6,000,000
The first, second, third and fourth tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $6,000,000 times 55%
The Company estimates the amount of compensation expense for RML acquisition payments based on internal projections of adjusted earnings of RML, and this expense was
$3.3 million
and
$4.1 million
for the three and nine-month periods ended September 30, 2016, respectively, including
$2.8 million
in expense to correct the error described in Note 1. The accrued liability relating to the RML acquisition payments is
$3.3 million
as of September 30, 2016. The RML acquisition payments are paid to the sellers annually in December.
3
. Cash and Cash Equivalents
The Company is required to maintain a
$500,000
minimum average daily balance with the Federal Reserve Bank of San Francisco ("Federal Reserve Bank") for purposes of settling financial transactions and charges for Federal Reserve Bank services. The Company is also required to maintain cash balances or deposits with the Federal Reserve Bank sufficient to meet its statutory reserve requirements.
The Company is required to maintain a
$500,000
balance with a correspondent bank for outsourced servicing of ATMs.
12
4
. Investment Securities
The carrying values and estimated fair values of investment securities at the periods indicated are presented below:
(In Thousands)
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
September 30, 2016
Securities available for sale
U.S. Treasury and government sponsored entities
$244,805
$709
$9
$245,505
Municipal securities
9,261
35
27
9,269
U.S. Agency mortgage-backed securities
4
—
—
4
Corporate bonds
40,357
177
—
40,534
Preferred stock
4,922
134
11
5,045
Total securities available for sale
$299,349
$1,055
$47
$300,357
Securities held to maturity
Municipal securities
$900
$32
$—
$932
Total securities held to maturity
$900
$32
$—
$932
December 31, 2015
Securities available for sale
U.S. Treasury and government sponsored entities
$238,116
$150
$830
$237,436
Municipal securities
10,227
117
18
10,326
U.S. Agency mortgage-backed securities
818
1
10
809
Corporate bonds
39,049
57
88
39,018
Preferred stock
3,549
8
33
3,524
Total securities available for sale
$291,759
$333
$979
$291,113
Securities held to maturity
Municipal securities
$903
$56
$—
$959
Total securities held to maturity
$903
$56
$—
$959
13
Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at
September 30, 2016
and
December 31, 2015
were as follows:
Less Than 12 Months
More Than 12 Months
Total
(In Thousands)
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
Fair Value
Unrealized Losses
September 30, 2016:
Securities Available for Sale
U.S. Treasury and government sponsored entities
$14,432
$5
$489
$4
$14,921
$9
Municipal Securities
4,859
14
1,479
13
6,338
27
Preferred Stock
1,031
11
—
—
1,031
11
Total
$20,322
$30
$1,968
$17
$22,290
$47
December 31, 2015:
Securities Available for Sale
U.S. Treasury and government sponsored entities
$146,433
$829
$36
$1
$146,469
$830
Corporate Bonds
19,874
88
—
—
19,874
88
Municipal Securities
4,454
18
—
—
4,454
18
Mortgage-backed Securities
637
9
100
1
737
10
Preferred Stock
2,514
33
—
—
2,514
33
Total
$173,912
$977
$136
$2
$174,048
$979
The unrealized losses on investments in U.S. treasury and government sponsored entities, preferred stock, and municipal securities in both periods were caused by changes in interest rates. At
September 30, 2016
and
December 31, 2015
, respectively, there were
eight
and
thirty-nine
available-for-sale securities with unrealized losses that have been in a loss position for less than twelve months. There were
two
and
six
securities as of
September 30, 2016
and
December 31, 2015
that have been in an unrealized loss position for more than twelve months. The contractual terms of the investments in a loss position do not permit the issuer to settle the securities at a price less than the amortized cost of the investment. Because it is more likely than not that the Company will hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.
At
September 30, 2016
and
December 31, 2015
,
$51.6 million
and
$59.7 million
in securities were pledged for deposits and borrowings.
14
The amortized cost and estimated fair values of debt securities at
September 30, 2016
, are distributed by contractual maturity as shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Although preferred stock has no stated maturity, it is aggregated in the calculation of weighted average yields presented below in the category of investments that mature in ten years or more.
(In Thousands)
Amortized Cost
Fair Value
Weighted Average Yield
US Treasury and government sponsored entities
Within 1 year
$9,998
$10,009
0.84
%
1-5 years
234,807
235,496
1.11
%
Total
$244,805
$245,505
1.10
%
U.S. Agency mortgage-backed securities
1-5 years
$4
$4
1.47
%
Total
$4
$4
1.47
%
Corporate bonds
Within 1 year
$6,613
$6,621
1.67
%
1-5 years
33,744
33,913
3.87
%
Total
$40,357
$40,534
3.51
%
Preferred stock
Over 10 years
$4,922
$5,045
6.41
%
Total
$4,922
$5,045
6.41
%
Municipal securities
Within 1 year
$476
$476
2.10
%
1-5 years
7,655
7,704
2.91
%
5-10 years
2,030
2,021
4.13
%
Total
$10,161
$10,201
3.12
%
The proceeds and resulting gains and losses, computed using specific identification, from sales of investment securities for the
nine
months ending
September 30, 2016
and
2015
, respectively, are as follows:
(In Thousands)
Proceeds
Gross Gains
Gross Losses
2016
Available for sale securities
$5,785
$12
$23
2015
Available for sale securities
$3,633
$134
$—
A summary of interest income for the
nine
months ending
September 30, 2016
and
2015
, on available for sale investment securities is as follows:
(In Thousands)
2016
2015
US Treasury and government sponsored entities
$1,979
$1,713
U.S. Agency mortgage-backed securities
4
20
Other
667
507
Total taxable interest income
$2,650
$2,240
Municipal securities
$213
$248
Total tax-exempt interest income
$213
$248
Total
$2,863
$2,488
15
5
. Loans and Credit Quality
The following table presents total portfolio loans by portfolio segment and class of financing receivable, based on our asset quality rating ("AQR") criteria:
(In Thousands)
Commercial
Real estate construction one-to-four family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deeds of trust
Consumer other
Total
September 30, 2016
AQR Pass
$322,095
$33,030
$70,179
$149,409
$288,766
$41,660
$24,945
$26,014
$956,098
AQR Special Mention
766
—
—
693
—
204
135
6
1,804
AQR Substandard
19,771
3,972
1,912
16,839
209
—
877
2
43,582
Subtotal
$342,632
$37,002
$72,091
$166,941
$288,975
$41,864
$25,957
$26,022
$1,001,484
Less: Unearned origination fees, net of origination costs
(4,408
)
Total loans
$997,076
December 31, 2015
AQR Pass
$313,689
$44,488
$74,931
$112,248
$313,710
$37,938
$26,015
$28,882
$951,901
AQR Special Mention
536
—
—
—
—
91
171
10
808
AQR Substandard
15,309
—
—
16,515
359
—
487
20
32,690
Subtotal
$329,534
$44,488
$74,931
$128,763
$314,069
$38,029
$26,673
$28,912
$985,399
Less: Unearned origination fees, net of origination costs
(4,612
)
Total loans
$980,787
Loans are carried at their principal amount outstanding, net of charge-offs, unamortized fees and direct loan origination costs. Loan balances are charged-off to the allowance for loan losses ("Allowance") when management believes that collection of principal is unlikely. Interest income on loans is accrued and recognized on the principal amount outstanding except for loans in a nonaccrual status. All classes of loans are placed on nonaccrual and considered impaired when management believes doubt exists as to the collectability of the interest or principal. Cash payments received on nonaccrual loans are directly applied to the principal balance. Generally, a loan may be returned to accrual status when the delinquent principal and interest is brought current in accordance with the terms of the loan agreement. Additionally, certain ongoing performance criteria, which generally includes a performance period of six months, must be met in order for a loan to be returned to accrual status. Loans are reported as past due when installment payments, interest payments, or maturity payments are past due based on contractual terms.
Nonaccrual loans:
Nonaccrual loans net of government guarantees totaled
$9.3 million
and
$2.1 million
at
September 30, 2016
and
December 31, 2015
, respectively. Nonaccrual loans at the periods indicated, by segment, are presented below:
(In Thousands)
September 30, 2016
December 31, 2015
Commercial
$4,384
$3,013
Real estate construction one-to-four family
3,972
—
Real estate construction other
1,912
—
Real estate term owner occupied
32
38
Real estate term non-owner occupied
209
359
Consumer secured by 1st deeds of trust
376
256
Consumer other
—
20
Total nonaccrual loans
$10,885
$3,686
Government guarantees on nonaccrual loans
(1,624
)
(1,561
)
Net nonaccrual loans
$9,261
$2,125
16
Past Due Loans:
Past due loans and nonaccrual loans at the periods indicated are presented below by segment:
(In Thousands)
30-59 Days
Past Due
Still
Accruing
60-89 Days
Past Due
Still
Accruing
Greater Than
90 Days
Still
Accruing
Total Past
Due
Nonaccrual
Current
Total
September 30, 2016
Commercial
$332
$308
$—
$640
$4,384
$337,608
$342,632
Real estate construction one-to-four family
—
—
—
—
3,972
33,030
37,002
Real estate construction other
—
—
—
—
1,912
70,179
72,091
Real estate term owner occupied
—
—
—
—
32
166,909
166,941
Real estate term non-owner occupied
—
—
—
—
209
288,766
288,975
Real estate term other
141
299
—
440
—
41,424
41,864
Consumer secured by 1st deed of trust
138
10
—
148
376
25,433
25,957
Consumer other
61
1
62
—
25,960
26,022
Subtotal
$672
$618
$—
$1,290
$10,885
$989,309
$1,001,484
(4,408
)
Total
$997,076
December 31, 2015
Commercial
$242
$21
$—
$263
$3,013
$326,258
$329,534
Real estate construction one-to-four family
—
—
—
—
—
44,488
44,488
Real estate construction other
—
—
—
—
—
74,931
74,931
Real estate term owner occupied
—
—
—
—
38
128,725
128,763
Real estate term non-owner occupied
—
—
—
—
359
313,710
314,069
Real estate term other
289
—
—
289
—
37,740
38,029
Consumer secured by 1st deed of trust
568
—
—
568
256
25,849
26,673
Consumer other
30
—
—
30
20
28,862
28,912
Subtotal
$1,129
$21
$—
$1,150
$3,686
$980,563
$985,399
(4,612
)
Total
$980,787
Impaired Loans:
The Company considers a loan to be impaired when it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan agreement. Once a loan is determined to be impaired, the impairment is measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate, except that if the loan is collateral dependent, the impairment is measured by using the fair value of the loan’s collateral. Nonperforming loans greater than
$50,000
are individually evaluated for impairment based upon the borrower’s overall financial condition, resources, and payment record, and the prospects for support from any financially responsible guarantors.
17
At
September 30, 2016
and
December 31, 2015
, the recorded investment in loans that are considered to be impaired was
$44.8 million
and
$34.6 million
, respectively. The following table presents information about impaired loans by class as of the periods indicated:
(In Thousands)
Recorded Investment
Unpaid Principal Balance
Related Allowance
September 30, 2016
With no related allowance recorded
Commercial - AQR special mention
$150
$150
$—
Commercial - AQR substandard
19,623
20,303
—
Real estate construction other - AQR substandard
1,912
1,912
—
Real estate term owner occupied- AQR pass
254
254
—
Real estate term owner occupied- AQR substandard
16,765
16,765
—
Real estate term non-owner occupied- AQR pass
412
412
—
Real estate term non-owner occupied- AQR substandard
204
204
—
Real estate term other - AQR pass
644
644
—
Consumer secured by 1st deeds of trust - AQR substandard
829
852
—
Subtotal
$40,793
$41,496
$—
With an allowance recorded
Real estate construction one-to-four family - AQR substandard
$3,972
$3,972
$535
Subtotal
$3,972
$3,972
$535
Total
Commercial - AQR special mention
$150
$150
$—
Commercial - AQR substandard
19,623
20,303
—
Real estate construction one-to-four family - AQR substandard
3,972
3,972
535
Real estate construction other - AQR substandard
1,912
1,912
—
Real estate term owner-occupied - AQR pass
254
254
—
Real estate term owner-occupied - AQR substandard
16,765
16,765
—
Real estate term non-owner occupied - AQR pass
412
412
—
Real estate term non-owner occupied - AQR substandard
204
204
—
Real estate term other - AQR pass
644
644
—
Consumer secured by 1st deeds of trust - AQR substandard
829
852
—
Total
$44,765
$45,468
$535
(In Thousands)
Recorded Investment
Unpaid Principal Balance
Related Allowance
December 31, 2015
With no related allowance recorded
Commercial - AQR special mention
$157
$157
$—
Commercial - AQR substandard
14,030
14,443
—
Real estate term owner occupied - AQR pass
753
753
—
Real estate term owner occupied - AQR substandard
16,476
16,476
—
Real estate term non-owner occupied - AQR pass
473
473
—
Real estate term non-owner occupied - AQR substandard
352
352
—
Real estate term other - AQR pass
699
699
—
Real estate term other - AQR special mention
91
91
Consumer secured by 1st deeds of trust - AQR pass
76
76
—
Consumer secured by 1st deeds of trust - AQR substandard
472
472
—
Subtotal
$33,579
$33,992
$—
18
With an allowance recorded
Commercial - AQR substandard
$1,061
$1,061
$344
Subtotal
$1,061
$1,061
$344
Total
Commercial - AQR special mention
$157
$157
$—
Commercial - AQR substandard
15,091
15,504
344
Real estate term owner occupied - AQR pass
753
753
—
Real estate term owner occupied - AQR substandard
16,476
16,476
—
Real estate term non-owner occupied - AQR pass
473
473
—
Real estate term non-owner occupied - AQR substandard
352
352
—
Real estate term other - AQR pass
699
699
—
Real estate term other - AQR special mention
91
91
—
Consumer secured by 1st deeds of trust - AQR pass
76
76
—
Consumer secured by 1st deeds of trust - AQR substandard
472
472
—
Total
$34,640
$35,053
$344
The unpaid principal balance included in the tables above represents the recorded investment at the dates indicated, plus amounts charged off for book purposes.
The following tables summarize our average recorded investment and interest income recognized on impaired loans for the three and nine month periods ended
September 30,
2016
and
2015
, respectively:
Three Months Ended September 30,
2016
2015
(In Thousands)
Average Recorded Investment
Interest Income Recognized
Average Recorded Investment
Interest Income Recognized
With no related allowance recorded
Commercial - AQR special mention
$150
$6
$161
$3
Commercial - AQR substandard
19,681
428
13,661
155
Real estate construction other - AQR pass
—
—
726
13
Real estate construction other - AQR substandard
1,912
—
5,678
—
Real estate term owner occupied- AQR pass
256
10
761
17
Real estate term owner occupied- AQR substandard
16,787
466
5,203
85
Real estate term non-owner occupied- AQR pass
434
36
516
19
Real estate term non-owner occupied- AQR special mention
—
—
101
10
Real estate term non-owner occupied- AQR substandard
210
—
269
—
Real estate term other - AQR pass
653
23
—
—
Real estate term other - AQR special mention
—
—
148
3
Consumer secured by 1st deeds of trust - AQR special mention
—
—
78
1
Consumer secured by 1st deeds of trust - AQR substandard
844
12
461
2
Subtotal
$40,927
$981
$27,763
$308
With an allowance recorded
Commercial - AQR substandard
$—
$—
$944
$—
Real estate construction one-to-four family - AQR substandard
3,972
—
—
—
Consumer other - AQR substandard
—
—
40
—
Subtotal
$3,972
$—
$984
$—
19
Total
Commercial - AQR special mention
$150
$6
$161
$3
Commercial - AQR substandard
19,681
428
14,605
155
Real estate construction one-to-four family - AQR substandard
3,972
—
—
—
Real estate construction other - AQR pass
—
—
726
13
Real estate construction other - AQR substandard
1,912
—
5,678
—
Real estate term owner-occupied - AQR pass
256
10
761
17
Real estate term owner-occupied - AQR substandard
16,787
466
5,203
85
Real estate term non-owner occupied - AQR pass
434
36
516
19
Real estate term non-owner occupied - AQR special mention
—
—
101
10
Real estate term non-owner occupied - AQR substandard
210
—
269
—
Real estate term other - AQR pass
653
23
—
—
Real estate term other - AQR special mention
—
—
148
3
Consumer secured by 1st deeds of trust - AQR special mention
—
—
78
1
Consumer secured by 1st deeds of trust - AQR substandard
844
12
461
2
Consumer other - AQR substandard
—
—
40
—
Total Impaired Loans
$44,899
$981
$28,747
$308
Nine Months Ended September 30,
2016
2015
(In Thousands)
Average Recorded Investment
Interest Income Recognized
Average Recorded Investment
Interest Income Recognized
With no related allowance recorded
Commercial - AQR special mention
$153
$12
$165
$10
Commercial - AQR substandard
18,660
801
9,711
225
Real estate construction one-to-four family - AQR substandard
1,319
—
—
—
Real estate construction other - AQR pass
—
—
744
72
Real estate construction other - AQR substandard
1,912
—
1,913
—
Real estate term owner occupied- AQR pass
420
29
677
46
Real estate term owner occupied- AQR special mention
—
—
90
5
Real estate term owner occupied- AQR substandard
16,491
934
3,720
113
Real estate term non-owner occupied- AQR pass
455
73
534
57
Real estate term non-owner occupied- AQR special mention
—
—
1,444
97
Real estate term non-owner occupied- AQR substandard
223
—
1,423
—
Real estate term other - AQR pass
623
47
—
—
Real estate term other - AQR special mention
58
4
50
3
Real estate term other - AQR substandard
—
—
99
7
Consumer secured by 1st deeds of trust - AQR pass
50
2
80
3
Consumer secured by 1st deeds of trust - AQR substandard
600
20
526
6
Subtotal
$40,964
$1,922
$21,176
$644
With an allowance recorded
Commercial - AQR substandard
$197
$—
$1,863
$—
Real estate construction one-to-four family - AQR substandard
2,653
—
—
—
Real estate term other - AQR substandard
—
—
93
—
Consumer secured by 1st deeds of trust - AQR substandard
97
—
—
—
Consumer other - AQR substandard
—
—
14
—
Subtotal
$2,947
$—
$1,970
$—
20
Total
Commercial - AQR special mention
$153
$12
$165
$10
Commercial - AQR substandard
18,857
801
11,574
225
Real estate construction one-to-four family - AQR substandard
3,972
—
—
—
Real estate construction other - AQR pass
—
—
744
72
Real estate construction other - AQR substandard
1,912
—
1,913
—
Real estate term owner-occupied - AQR pass
420
29
677
46
Real estate term owner-occupied - AQR special mention
—
—
90
5
Real estate term owner-occupied - AQR substandard
16,491
934
3,720
113
Real estate term non-owner occupied - AQR pass
455
73
534
57
Real estate term non-owner occupied - AQR special mention
—
—
1,444
97
Real estate term non-owner occupied - AQR substandard
223
—
1,423
—
Real estate term other - AQR pass
623
47
—
—
Real estate term other - AQR special mention
58
4
50
3
Real estate term other - AQR substandard
—
—
192
7
Consumer secured by 1st deeds of trust - AQR pass
50
2
80
3
Consumer secured by 1st deeds of trust - AQR substandard
697
20
526
6
Consumer other - AQR substandard
—
—
14
—
Total Impaired Loans
$43,911
$1,922
$23,146
$644
Purchased Credit Impaired Loans:
The Company acquired
18
purchased credit impaired loans in connection with its acquisition of Alaska Pacific Bancshares, Inc. on April 1, 2014 subject to the requirements of FASB ASC 310-30
Loans and Debt Securities Acquired with Deteriorated Credit Quality.
This group of loans consists primarily of commercial and commercial real estate loans, and unlike a pool of consumer mortgages, it is not practicable for the Company to analyze the accretable yield of these loans. As such, the Company has elected the cost recovery method of income recognition for these loans, and thus
no
accretable yield has been identified for these loans. At the acquisition date, April 1, 2014, the fair value of this group of loans was
$3.9 million
. The carrying value of these loans as of September 30, 2016 is
$1.2 million
.
Troubled Debt Restructurings:
Loans classified as troubled debt restructurings (“TDR”) totaled
$16.3 million
and
$13.7 million
at
September 30, 2016
and
December 31, 2015
, respectively. A TDR is a loan to a borrower that is experiencing financial difficulty that has been modified from its original terms and conditions in such a way that the Company is granting the borrower a concession that it would not grant otherwise. The Company has granted a variety of concessions to borrowers in the form of loan modifications. The modifications granted can generally be described in the following categories:
Rate Modification
: A modification in which the interest rate is changed.
Term Modification
: A modification in which the maturity date, timing of payments, or frequency of payments is changed.
Payment Modification
: A modification in which the dollar amount of the payment is changed, or in which a loan is converted to interest only payments for a period of time is included in this category.
Combination Modification
: Any other type of modification, including the use of multiple categories above.
AQR pass graded loans included above in the impaired loan data are loans classified as TDRs. By definition, TDRs are considered impaired loans. All of the Company's TDRs are included in impaired loans.
21
The following table presents the breakout between newly restructured loans that occurred during the nine months ended
September 30, 2016
and restructured loans that occurred prior to 2016 that are still included in portfolio loans:
Accrual Status
Nonaccrual Status
Total Modifications
(In Thousands)
New Troubled Debt Restructurings
Commercial - AQR substandard
$4,234
$—
$4,234
Subtotal
$4,234
$—
$4,234
Existing Troubled Debt Restructurings
$10,702
$1,319
$12,021
Total
$14,936
$1,319
$16,255
The following table presents newly restructured loans that occurred during the nine months ended
September 30, 2016
, by concession (terms modified):
September 30, 2016
Number of Contracts
Rate Modification
Term Modification
Payment Modification
Combination Modification
Total Modifications
(In Thousands)
Pre-Modification Outstanding Recorded Investment:
Commercial - AQR substandard
1
$—
$—
$4,234
$—
$4,234
Total
1
$—
$—
$4,234
$—
$4,234
Post-Modification Outstanding Recorded Investment:
Commercial - AQR substandard
1
$—
$—
$4,234
$—
$4,234
Total
1
$—
$—
$4,234
$—
$4,234
The Company had
no
commitments to extend additional credit to borrowers whose terms have been modified in TDRs. There were
no
charge offs in the
nine
months ended
September 30, 2016
on loans that were later classified as TDRs.
All TDRs are also classified as impaired loans and are included in the loans individually evaluated for impairment in the calculation of the Allowance. There were
no
TDRs with specific impairment at September 30, 2016 and December 31, 2015, respectively.
The Company had
no
TDRs that subsequently defaulted within the first twelve months of restructure, during the periods ending
September 30, 2016
and
December 31, 2015
, respectively.
22
6
. Allowance for Loan Losses
The following tables detail activity in the Allowance for the periods indicated:
Three Months Ended September 30,
Commercial
Real estate construction one-to-four family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deed of trust
Consumer other
Unallocated
Total
2016
Balance, beginning of period
$5,867
$892
$1,097
$2,285
$5,298
$670
$346
$420
$1,510
$18,385
Charge-Offs
—
—
—
—
—
—
(22
)
—
—
(22
)
Recoveries
450
—
—
—
—
—
—
14
—
464
Provision (benefit)
(278
)
306
312
314
103
73
2
(28
)
(152
)
652
Balance, end of period
$6,039
$1,198
$1,409
$2,599
$5,401
$743
$326
$406
$1,358
$19,479
Balance, end of period:
Individually evaluated
for impairment
$—
$535
$—
$—
$—
$—
$—
$—
$—
$535
Balance, end of period:
Collectively evaluated
for impairment
$6,039
$663
$1,409
$2,599
$5,401
$743
$326
$406
$1,358
$18,944
2015
Balance, beginning of period
$5,687
$689
$1,863
$1,470
$4,888
$671
$265
$415
$1,470
$17,418
Charge-Offs
(367
)
—
—
—
—
—
(28
)
(5
)
—
(400
)
Recoveries
152
—
—
—
—
—
—
2
—
154
Provision (benefit)
308
202
(81
)
54
54
(69
)
31
64
113
676
Balance, end of period
$5,780
$891
$1,782
$1,524
$4,942
$602
$268
$476
$1,583
$17,848
Balance, end of period:
Individually evaluated
for impairment
$433
$—
$—
$—
$—
$—
$—
$80
$—
$513
Balance, end of period:
Collectively evaluated
for impairment
$5,347
$891
$1,782
$1,524
$4,942
$602
$268
$396
$1,583
$17,335
23
Nine Months Ended September 30,
Commercial
Real estate construction one-to-four family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deed of trust
Consumer other
Unallocated
Total
2016
Balance, beginning of period
$5,906
$854
$1,439
$1,657
$5,515
$628
$264
$397
$1,493
$18,153
Charge-Offs
(868
)
—
—
—
—
—
(22
)
(1
)
—
(891
)
Recoveries
643
—
—
—
—
—
—
19
—
662
Provision (benefit)
358
344
(30
)
942
(114
)
115
84
(9
)
(135
)
1,555
Balance, end of period
$6,039
$1,198
$1,409
$2,599
$5,401
$743
$326
$406
$1,358
$19,479
Balance, end of period:
Individually evaluated
for impairment
$—
$535
$—
$—
$—
$—
$—
$—
$—
$535
Balance, end of period:
Collectively evaluated
for impairment
$6,039
$663
$1,409
$2,599
$5,401
$743
$326
$406
$1,358
$18,944
2015
Balance, beginning of period
$5,643
$644
$1,653
$1,580
$4,704
$656
$285
$410
$1,148
$16,723
Charge-Offs
(474
)
—
—
—
—
(81
)
(28
)
(5
)
—
(588
)
Recoveries
310
—
—
—
—
17
—
8
—
335
Provision (benefit)
301
247
129
(56
)
238
10
11
63
435
1,378
Balance, end of period
$5,780
$891
$1,782
$1,524
$4,942
$602
$268
$476
$1,583
$17,848
Balance, end of period:
Individually evaluated
for impairment
$433
$—
$—
$—
$—
$—
$—
$80
$—
$513
Balance, end of period:
Collectively evaluated
for impairment
$5,347
$891
$1,782
$1,524
$4,942
$602
$268
$396
$1,583
$17,335
24
The following is a detail of the recorded investment in the loan portfolio, segregated by amounts evaluated individually or collectively in the Allowance at the periods indicated:
(In Thousands)
Commercial
Real estate construction one-to-four family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deed of trust
Consumer other
Total
September 30, 2016
Balance, end of period
$342,632
$37,002
$72,091
$166,941
$288,975
$41,864
$25,957
$26,022
$1,001,484
Balance, end of period:
Individually evaluated
for impairment
$19,773
$3,972
$1,912
$17,019
$616
$644
$829
$—
$44,765
Balance, end of period:
Collectively evaluated
for impairment
$322,859
$33,030
$70,179
$149,922
$288,359
$41,220
$25,128
$26,022
$956,719
December 31, 2015
Balance, end of period
$329,534
$44,488
$74,931
$128,763
$314,069
$38,029
$26,673
$28,912
$985,399
Balance, end of period:
Individually evaluated
for impairment
$15,248
$—
$—
$17,229
$825
$790
$548
$—
$34,640
Balance, end of period:
Collectively evaluated
for impairment
$314,286
$44,488
$74,931
$111,534
$313,244
$37,239
$26,125
$28,912
$950,759
The following represents the balance of the Allowance for the periods indicated segregated by segment and class:
(In Thousands)
Commercial
Real estate construction 1-4 family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deeds of trust
Consumer other
Unallocated
Total
September 30, 2016
Individually evaluated for impairment:
AQR Substandard
$—
$535
$—
$—
$—
$—
$—
$—
$—
$535
Collectively: evaluated for impairment:
AQR Pass
6,015
663
1,409
2,575
5,401
739
323
406
—
17,531
AQR Special Mention
20
—
—
24
—
4
3
—
—
51
AQR Substandard
4
—
—
—
—
—
—
—
—
4
Unallocated
—
—
—
—
—
—
—
—
1,358
1,358
$6,039
$1,198
$1,409
$2,599
$5,401
$743
$326
$406
$1,358
$19,479
December 31, 2015
Individually evaluated for impairment:
AQR Substandard
$344
$—
$—
$—
$—
$—
$—
$—
$—
$344
Collectively: evaluated for impairment:
AQR Pass
5,543
854
1,439
1,657
5,515
624
261
397
—
16,290
AQR Special Mention
11
—
—
—
—
4
3
—
—
18
AQR Substandard
8
—
—
—
—
—
—
—
—
8
Unallocated
—
—
—
—
—
—
—
—
1,493
1,493
$5,906
$854
$1,439
$1,657
$5,515
$628
$264
$397
$1,493
$18,153
25
7
. Purchased Receivables
Purchased receivables are carried at their principal amount outstanding, net of a reserve for anticipated losses that have not yet been identified, and have a maturity of less than
one
year. Purchased receivable balances are charged against this reserve when management believes that collection of principal is unlikely. Management evaluates the adequacy of the reserve for purchased receivable losses based on historical loss experience by class of receivable and its assessment of current economic conditions. As of
September 30, 2016
, the Company has
one
class of purchased receivables. There were
no
purchased receivables past due at
September 30, 2016
or
December 31, 2015
, respectively, and there were
no
restructured purchased receivables at
September 30, 2016
or
December 31, 2015
.
Income on purchased receivables is accrued and recognized on the principal amount outstanding using an effective interest method except when management believes doubt exists as to the collectability of the income or principal. As of
September 30, 2016
, the Company is accruing income on all purchased receivable balances outstanding.
The following table summarizes the components of net purchased receivables for the periods indicated:
(In Thousands)
September 30, 2016
December 31, 2015
Purchased receivables
$15,663
$13,507
Reserve for purchased receivable losses
(163
)
(181
)
Total
$15,500
$13,326
The following table sets forth information regarding changes in the purchased receivable reserve for the three and nine month periods ending September 30, 2016 and 2015, respectively:
Three Months Ended September 30,
Nine Months Ended September 30,
(In Thousands)
2016
2015
2016
2015
Balance at beginning of period
$163
$247
$181
$289
Charge-offs
—
—
—
—
Recoveries
—
—
—
30
Charge-offs net of recoveries
—
—
—
30
Reserve for (recovery from) purchased receivables
—
(23
)
(18
)
(95
)
Balance at end of period
$163
$224
$163
$224
The Company did not record any charge-offs in the first nine months of 2016 and 2015, respectively.
8
. Derivatives
The Company enters into commercial loan interest rate swap agreements with commercial banking customers which are offset with a corresponding swap agreement with a third party financial institution ("counterparty"). The Company has agreements with its counterparties that contain provisions that provide that if the Company fails to maintain its status as a well-capitalized institution, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements. These agreements also require that the Company and the counterparty collateralize any fair value shortfalls that exceed
$250,000
with eligible collateral, which includes cash and securities backed with the full faith and credit of the federal government. Similarly, the Company could be required to settle its obligations under the agreement if specific regulatory events occur, such as if the Company were issued a prompt corrective action directive or a cease and desist order, or if certain regulatory ratios fall below specified levels. The Company pledged
$303,000
and
$216,000
in available for sale securities to collateralize fair value shortfalls on interest rate swap agreements as of September 30, 2016 and December 31, 2015, respectively.
The Company had interest rate swaps with an aggregate notional amount of
$19.5 million
and
$21.3 million
at
September 30, 2016
and
December 31, 2015
, respectively. At
September 30, 2016
, the notional amount of interest rate swaps is made up of
two
variable to fixed rate swaps to commercial loan customers totaling
$9.8 million
, and
two
fixed to variable rate swaps with a counterparty totaling
$9.8 million
. Changes in fair value from these
four
interest rate swaps offset each other in the first nine months of
2016
. The Company did not recognize any fee income related to interest rate swaps in the three or nine month
26
periods ending
September 30, 2016
or
2015
, respectively. Interest rate swap income is recorded in other income on the
Consolidated Statements of Income
.
The Company also uses derivatives to hedge the risk of changes in the fair values of interest rate lock commitments. The Company enters into commitments to originate residential mortgage loans at specific rates; the value of these commitments are detailed in the table below as "interest rate lock commitments". The Company also hedges the interest rate risk associated with its residential mortgage loan commitments, which are referred to as retail interest rate contracts in the table below. Market risk with respect to commitments to originate loans arises from changes in the value of contractual positions due to changes in interest rates. RML had commitments to originate mortgage loans held for sale totaling
$72.3 million
and
$71.3 million
at September 30, 2016 and December 31, 2015, respectively. Changes in the value of RML's interest rate derivatives are recorded in the mortgage banking income on the
Consolidated Statements of Income
.
The following table presents the fair value of derivatives not designated as hedging instruments at
September 30, 2016
and
December 31, 2015
:
(In Thousands)
Asset Derivatives
September 30, 2016
December 31, 2015
Balance Sheet Location
Fair Value
Fair Value
Commercial interest rate swaps
Other assets
$296
$125
Interest rate lock commitments
Other assets
1,764
1,514
Total
$2,060
$1,639
(In Thousands)
Liability Derivatives
September 30, 2016
December 31, 2015
Balance Sheet Location
Fair Value
Fair Value
Commercial interest rate swaps
Other liabilities
$296
$125
Retail interest rate contracts
Other liabilities
134
91
Total
$430
$216
The following table presents the net gains of derivatives not designated as hedging instruments for the nine month periods ending
September 30, 2016
and 2015, respectively:
(In Thousands)
Income Statement Location
September 30, 2016
September 30, 2015
Interest rate contracts
Mortgage banking income
($1,533
)
($569
)
Interest rate lock commitments
Mortgage banking income
239
887
Total
($1,294
)
$318
Our derivative transactions with counterparties under International Swaps and Derivative Association master agreements include "right of set-off" provisions. "Right of set-off" provisions are legally enforceable rights to offset recognized amounts and there may be an intention to settle such amounts on a net basis. We do not offset such financial instruments for financial reporting purposes.
27
The following table summarizes the derivatives that have a right of offset as of September 30, 2016 and December 31, 2015, respectively:
September 30, 2016
Gross amounts not offset in the Statement of Financial Position
(In Thousands)
Gross amounts of recognized assets and liabilities
Gross amounts offset in the Statement of Financial Position
Net amounts of assets and liabilities presented in the Statement of Financial Position
Financial Instruments
Collateral Posted
Net Amount
Asset Derivatives
Commercial interest rate swaps
$296
$—
$296
$—
$—
$296
Liability Derivatives
Commercial interest rate swaps
$296
$—
$296
$—
$296
$—
Retail interest rate contracts
134
—
134
—
—
134
December 31, 2015
Gross amounts not offset in the Statement of Financial Position
(In Thousands)
Gross amounts of recognized assets and liabilities
Gross amounts offset in the Statement of Financial Position
Net amounts of assets and liabilities presented in the Statement of Financial Position
Financial Instruments
Collateral Posted
Net Amount
Asset Derivatives
Commercial interest rate swaps
$125
$—
$125
$—
$—
$125
Liability Derivatives
Commercial interest rate swaps
$125
$—
$125
$—
$125
$—
Retail interest rate contracts
91
—
91
—
—
91
9
. Stock Incentive Plan
The Company adopted the 2014 Stock Option Plan (“2014 Plan”) following shareholder approval of the 2014 Plan at the 2014 Annual Meeting. Subsequent to the adoption of the 2014 Plan, no additional grants may be issued under the prior plans. The 2014 Plan provides for grants of up to
350,000
shares of common stock.
Stock Options:
Under the 2014 Plan and previous plans, certain key employees have been granted the option to purchase set amounts of common stock at the market price on the day the option was granted. Optionees, at their own discretion, may cover the cost of exercise through the exchange at the then fair value of already owned shares of the Company’s stock. Options are granted for a
10
-year period and vest on a pro-rata basis over the initial
three
years from grant.
The Company measures the fair value of each stock option at the date of grant using the Black-Scholes option pricing model. For the quarters ended September 30, 2016 and 2015, the Company recognized
$34,000
and
$22,000
, respectively, in stock option compensation expense as a component of salaries and other personnel expense. For the
nine
months ended
September 30, 2016
and
2015
, the Company recognized
$121,000
and
$66,000
, respectively, in stock option compensation expense as a component of salaries and other personnel expense.
The Company issued
5,342
shares from the exercise of stock options for both the three and nine month ended September 30,
2016
. Proceeds from the exercise of stock options in both the three and nine months ended September 30, 2016 were
$847,000
. The Company withheld
$907,000
to pay for stock option exercises or income taxes that resulted from the exercise of stock options in the three and nine months ended September 30, 2016.
28
The Company issued
4,938
and
5,162
shares from the exercise of stock options in the three and nine months ended September 30, 2015, respectively. Proceeds from the exercise of stock options in the three and nine months ended September 30, 2015 were
$160,000
and
$209,000
, respectively. The Company withheld
$63,000
and
$112,000
to pay for stock option exercises or income taxes that resulted from the exercise of stock options in the three and nine months ended September 30, 2015, respectively.
There were
no
stock options granted in the first nine months of
2016
and
2015
, respectively.
Restricted Stock Units:
The Company grants restricted stock units to certain key employees periodically. Recipients of restricted stock units do not pay any cash consideration to the Company for the shares and receive all dividends with respect to such shares when the shares vest. Restricted stock units cliff vest at the end of a
three
-year time period. For the three months ended
September 30, 2016
and
2015
, the Company recognized
$120,000
and
$98,000
, respectively, in restricted stock unit compensation expense as a component of salaries and other personnel expense. For the nine months ended September 30, 2016 and 2015, the Company recognized
$410,000
and
$291,000
, respectively, in restricted stock unit compensation expense as a component of salaries and other personnel expense.
There were
no
restricted stock units granted in the first nine months of
2016
and
2015
, respectively.
10
. Fair Value of Assets and Liabilities
The Company groups its assets and liabilities measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
•
Level 1
: Valuation is based upon quoted prices for identical instruments traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
•
Level 2
: Valuation is based upon quoted market prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
•
Level 3
: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s estimation of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
The following methods and assumptions were used to estimate fair value disclosures. All financial instruments are held for other than trading purposes.
Cash and cash equivalents
: Due to the short term nature of these instruments, the carrying amounts reported in the consolidated balance sheets represent their fair values.
Investment securities
: Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. Investments in Federal Home Loan Bank stock are recorded at cost, which also represents fair value.
Loans held for sale
: Due to the short term nature of these instruments, the carrying amounts reported in the consolidated balance sheets approximate their fair values.
Loans
: Fair values were generally determined by discounting both principal and interest cash flows on pools of loans expected to be collected using a discount rate for similar instruments with adjustments that the Company believes a market participant would consider in determining fair value. The Company estimates the cash flows expected to be collected using internal credit risk, interest rate and prepayment risk models that incorporate the Corporation’s best estimate of current key assumptions, such as default rates, loss severity and prepayment speeds for the life of the loan.
Purchased receivables
: Fair values for purchased receivables are based on their carrying amounts due to their short duration and repricing frequency. Generally, purchased receivables have a duration of less than
one
year.
Mortgage servicing rights:
MSR are held at fair value. These assets are classified as Level 3 as quoted prices are not available. In order to determine the fair value of MSRs, the present value of net expected future cash flows is estimated. Assumptions used
29
include market discount rates, anticipated prepayment speeds, escrow calculations, delinquency rates, and ancillary fee income net of servicing costs. The model assumptions are also compared to publicly filed information from several large MSR holders, as available.
Accrued interest receivable
: Due to the short term nature of these instruments, the carrying amounts reported in the consolidated balance sheets represent their fair values.
Deposits
: The fair value for deposits with stated maturities was determined by discounting contractual cash flows using current market rates for instruments with similar maturities. For deposits with no stated maturities, the carrying value was considered to approximate fair value and does not take into account the significant value of the cost advantage and stability of the Company's long-term relationships with depositors.
Accrued interest payable
: Due to the short term nature of these instruments, the carrying amounts reported in the consolidated balance sheets represent their fair values.
Securities sold under repurchase agreements
: Fair values for securities sold under repurchase agreements are based on their carrying amounts due to their short duration and repricing frequency.
Borrowings
: Due to the short term nature of these instruments, the carrying amount of short-term borrowings reported in the consolidated balance sheets approximate the fair value. Fair values for long-term borrowings are estimated using a discounted cash flow calculation that applies currently offered interest rates to a schedule of aggregate expected monthly payments.
Accrued liability, RML acquisition payments:
The carrying value of the accrued liability for estimated acquisition payments represents management's estimate of amounts owed to the sellers that are earned, but unpaid, as of the balance sheet date. Adjustments to the liability are reported in other operating expense. The fair value for this liability represents management's estimate of the total amount owed to the sellers that is earned as of the balance sheet date plus management's estimate of amounts that will be earned and paid to the sellers under the terms of the acquisition RML agreement for future periods. The estimate is based on management's assessment of expected pre-tax income at RML over the remaining earn out period. Inputs to this assessment include the general economic conditions in our markets that impact mortgage loan originations, current and anticipated trends in local market demand for mortgage, including interest rates, and RML's estimated market share.
Junior subordinated debentures
: Fair value adjustments for junior subordinated debentures are based on discounted cash flows to maturity using current interest rates for similar financial instruments. Management utilized a market approach to determine the appropriate discount rate for junior subordinated debentures.
Derivative instruments:
The fair value of the interest rate lock commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. The pull-through rate assumptions are considered Level 3 valuation inputs and are significant to the interest rate lock commitment valuation; as such, the interest rate lock commitment derivatives are classified as Level 3. Interest rate contracts are valued in a model, which uses as its basis a discounted cash flow technique incorporating credit valuation adjustments to reflect nonperformance risk in the measurement of fair value. Although the Bank has determined that the majority of inputs used to value its interest rate derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of
September 30, 2016
, the Bank has assessed the significance of the impact of these adjustments on the overall valuation of its interest rate positions and has determined that they are not significant to the overall valuation of its interest rate derivatives. As a result, the Bank has classified its interest rate derivative valuations in Level 2 of the fair value hierarchy.
Assets subject to nonrecurring adjustment to fair value
: The Company is also required to measure certain assets such as equity method investments, goodwill, intangible assets, impaired loans, and other real estate owned (“OREO”) at fair value on a nonrecurring basis in accordance with GAAP. Any nonrecurring adjustments to fair value usually result from the write down of individual assets.
The Company uses either in-house evaluations or external appraisals to estimate the fair value of OREO and impaired loans as of each reporting date. In-house appraisals are considered Level 3 inputs and external appraisals are considered Level 2 inputs. The Company’s determination of which method to use is based upon several factors. The Company takes into account compliance with legal and regulatory guidelines, the amount of the loan, the size of the assets, the location and type of property to be valued and how critical the timing of completion of the analysis is to the assessment of value. Those factors are balanced
30
with the level of internal expertise, internal experience and market information available, versus external expertise available such as qualified appraisers, brokers, auctioneers and equipment specialists.
The Company uses external sources to estimate fair value for projects that are not fully constructed as of the date of valuation. These projects are generally valued as if complete, with an appropriate allowance for cost of completion, including contingencies developed from external sources such as vendors, engineers and contractors. The Company believes that recording other real estate owned that is not fully constructed based on as if complete values is more appropriate than recording other real estate owned that is not fully constructed using as is values. We concluded that as-is-complete values are appropriate for these types of projects based on the accounting guidance for capitalization of project costs and subsequent measurement of the value of real estate. GAAP specifically states that estimates and cost allocations must be reviewed at the end of each reporting period and reallocated based on revised estimates. The Company adjusts the carrying value of other real estate owned in accordance with this guidance for increases in estimated cost to complete that exceed the fair value of the real estate at the end of each reporting period.
Commitments to extend credit and standby letters of credit
: The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counterparties at the reporting date.
Limitations
: Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
31
Estimated fair values as of the periods indicated are as follows:
September 30, 2016
December 31, 2015
(In Thousands)
Carrying Amount
Fair Value
Carrying Amount
Fair Value
Financial assets:
Level 1 inputs:
Cash, due from banks and deposits in other banks
$45,866
$45,866
$58,673
$58,673
Investment securities
52,641
52,641
43,033
43,033
Level 2 inputs:
Investment securities
248,616
248,648
248,983
249,039
Investment in Federal Home Loan Bank stock
1,965
1,965
1,816
1,816
Accrued interest receivable
3,674
3,674
3,620
3,620
Commercial interest rate swaps
296
296
125
125
Level 3 inputs:
Loans and loans held for sale
1,073,528
1,072,547
1,031,340
1,033,551
Purchased receivables, net
15,500
15,500
13,326
13,326
Interest rate lock commitments
1,764
1,764
1,514
1,514
Mortgage servicing rights
3,196
3,196
1,654
1,654
Financial liabilities:
Level 2 inputs:
Deposits
$1,278,366
$1,278,081
$1,240,792
$1,240,223
Securities sold under repurchase agreements
27,701
27,701
31,420
31,420
Borrowings
4,350
4,461
2,120
2,101
Accrued interest payable
163
163
56
56
Commercial interest rate swaps
296
296
216
216
Retail interest rate contracts
134
134
91
91
Level 3 inputs:
Accrued liability, RML acquisition payments
3,274
7,949
6,624
6,624
Junior subordinated debentures
18,558
20,418
18,558
17,433
Unrecognized financial instruments:
Commitments to extend credit
(1)
$222,438
$2,224
$222,387
$2,224
Standby letters of credit
(1)
9,135
91
6,399
64
(1)
Carrying amounts reflect the notional amount of credit exposure under these financial instruments.
32
The following table sets forth the balances as of the periods indicated of assets measured at fair value on a recurring basis:
(In Thousands)
Total
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
September 30, 2016
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities
$245,505
$30,224
$215,281
$—
Municipal securities
9,269
—
9,269
—
U.S. Agency mortgage-backed securities
4
—
4
—
Corporate bonds
40,534
17,372
23,162
—
Preferred stock
5,045
5,045
—
—
Total available for sale securities
$300,357
$52,641
$247,716
$—
Commercial interest rate swaps
$296
$—
$296
$—
Interest rate lock commitments
1,764
—
—
1,764
Mortgage servicing rights
3,196
—
—
3,196
Total other assets
$5,256
$—
$296
$4,960
Liabilities:
Commercial interest rate swaps
$296
$—
$296
$—
Retail interest rate contracts
134
—
134
—
Total other liabilities
$430
$—
$430
$—
December 31, 2015
Assets:
Available for sale securities
U.S. Treasury and government sponsored entities
$237,436
$35,008
$202,428
$—
Municipal securities
10,326
—
10,326
—
U.S. Agency mortgage-backed securities
809
—
809
—
Corporate bonds
39,018
4,501
34,517
—
Preferred stock
3,524
3,524
—
—
Total available for sale securities
$291,113
$43,033
$248,080
$—
Commercial interest rate swaps
$125
$—
$125
$—
Interest rate lock commitments
1,514
—
—
1,514
Mortgage servicing rights
1,654
—
—
1,654
Total other assets
$3,293
$—
$125
$3,168
Liabilities:
Commercial interest rate swaps
$125
$—
$125
$—
Retail interest rate contracts
91
—
91
—
Total other liabilities
$216
$—
$216
$—
33
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 month periods ended September 30, 2016 and 2015, respectively:
(In Thousands)
Beginning balance
Change included in earnings
Purchases and issuances
Sales and settlements
Ending balance
Net change in unrealized gains (losses) relating to items held at end of period
Three Months Ended September 30, 2016
Interest rate lock commitments
$2,580
($589
)
$6,003
($6,230
)
$1,764
$1,764
Mortgage servicing rights
2,602
(166
)
760
—
3,196
—
Total
$5,182
($755
)
$6,763
($6,230
)
$4,960
$1,764
Three Months Ended September 30, 2015
Interest rate lock commitments
$1,487
($660
)
$5,358
($4,398
)
$1,787
$1,787
Mortgage servicing rights
942
(27
)
284
—
1,199
—
Total
$2,429
($687
)
$5,642
($4,398
)
$2,986
$1,787
(In Thousands)
Beginning balance
Change included in earnings
Purchases and issuances
Sales and settlements
Ending balance
Net change in unrealized gains (losses) relating to items held at end of period
Nine Months Ended September 30, 2016
Interest rate lock commitments
$1,514
($1,647
)
$16,446
($14,549
)
$1,764
$1,764
Mortgage servicing rights
1,654
(523
)
2,065
—
3,196
—
Total
$3,168
($2,170
)
$18,511
($14,549
)
$4,960
$1,764
Nine Months Ended September 30, 2015
Interest rate lock commitments
$841
($1,792
)
$16,250
($13,512
)
$1,787
$1,787
Mortgage servicing rights
1,010
(105
)
294
—
1,199
—
Total
$1,851
($1,897
)
$16,544
($13,512
)
$2,986
$1,787
34
As of and for the periods ending
September 30, 2016
and
December 31, 2015
, respectively, no impairment or valuation adjustment was recognized for assets recognized at fair value on a nonrecurring basis, except for certain assets as shown in the following table. For loans measured for impairment, the Company classifies fair value measurements using observable inputs, such as external appraisals, as Level 2 valuations in the fair value hierarchy, and unobservable inputs, such as in-house evaluations, as Level 3 valuations in the fair value hierarchy.
(In Thousands)
Total
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Total (gains) losses
September 30, 2016
Loans measured for impairment
$3,972
$—
$—
$3,972
$191
Other real estate owned
1,700
—
—
1,700
187
Total
$5,672
$—
$—
$5,672
$378
December 31, 2015
Loans measured for impairment
$1,061
$—
$—
$1,061
$269
Other real estate owned
830
—
—
830
361
Total
$1,891
$—
$—
$1,891
$630
Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)
The following table provides a description of the valuation technique, unobservable input, and qualitative information about the unobservable inputs for the Company’s assets and liabilities classified as Level 3 and measured at fair value on a recurring and nonrecurring basis at
September 30, 2016
:
Financial Instrument
Valuation Technique
Unobservable Input
Weighted Average Rate Range
Loans measured for impairment
In-house valuation of collateral
Discount rate
9%
Interest rate lock commitment
External pricing model
Pull through rate
92.71
%
Mortgage servicing rights
Discounted cash flow
Constant prepayment rate
11.89% - 21.73%
Discount rate
8.79% - 10.50%
35
11
. Segment Information
The Company's operations are managed along
two
operating segments: Community Banking and Home Mortgage Lending. The Community Banking segment's principal business focus is the offering of loan and deposit products to business and consumer customers in its primary market areas. As of
September 30, 2016
, the Community Banking segment operated
14
branches throughout Alaska. The Home Mortgage Lending segment's principal business focus is the origination and sale of mortgage loans for 1-4 family residential properties.
Summarized financial information for the Company's reportable segments and the reconciliation to the consolidated financial results is shown in the following tables:
Three Months Ended September 30, 2016
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Interest income
$14,267
$593
$14,860
Interest expense
366
281
647
Net interest income
13,901
312
14,213
Provision for loan losses
652
—
652
Other operating income
3,594
8,341
11,935
Compensation expense - RML acquisition payments
3,250
—
3,250
Other operating expense
11,649
6,287
17,936
Income before provision for income taxes
1,944
2,366
4,310
Provision for income taxes
50
977
1,027
Net income
1,894
1,389
3,283
Less: net income attributable to the noncontrolling interest
188
—
188
Net income attributable to Northrim BanCorp, Inc.
$1,706
$1,389
$3,095
Three Months Ended September 30, 2015
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Interest income
$14,882
$506
$15,388
Interest expense
457
249
706
Net interest income
14,425
257
14,682
Provision for loan losses
676
—
676
Other operating income
4,269
8,138
12,407
Compensation expense - RML acquisition payments
780
—
780
Other operating expense
11,853
5,570
17,423
Income before provision for income taxes
5,385
2,825
8,210
Provision for income taxes
1,513
1,165
2,678
Net income
3,872
1,660
5,532
Less: net income attributable to the noncontrolling interest
197
—
197
Net income attributable to Northrim BanCorp, Inc.
$3,675
$1,660
$5,335
36
Nine Months Ended September 30, 2016
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Interest income
$42,962
$1,434
$44,396
Interest expense
1,299
631
1,930
Net interest income
41,663
803
42,466
Provision for loan losses
1,555
—
1,555
Other operating income
10,357
22,547
32,904
Compensation expense - RML acquisition payments
4,067
—
4,067
Other operating expense
36,459
17,400
53,859
Income before provision for income taxes
9,939
5,950
15,889
Provision for income taxes
2,140
2,454
4,594
Net income
7,799
3,496
11,295
Less: net income attributable to the noncontrolling interest
474
—
474
Net income attributable to Northrim BanCorp, Inc.
$7,325
$3,496
$10,821
Nine Months Ended September 30, 2015
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Interest income
$43,227
$1,490
$44,717
Interest expense
1,302
906
2,208
Net interest income
41,925
584
42,509
Provision for loan losses
1,378
—
1,378
Other operating income
11,202
23,303
34,505
Compensation expense - RML acquisition payments
2,869
—
2,869
Other operating expense
35,106
16,443
51,549
Income before provision for income taxes
13,774
7,444
21,218
Provision for income taxes
4,038
3,073
7,111
Net income
9,736
4,371
14,107
Less: net income attributable to the noncontrolling interest
431
—
431
Net income attributable to Northrim BanCorp, Inc.
$9,305
$4,371
$13,676
September 30, 2016
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Total assets
$1,440,441
$99,679
$1,540,120
Loans held for sale
$—
$76,452
$76,452
37
December 31, 2015
(In Thousands)
Community Banking
Home Mortgage Lending
Consolidated
Total assets
$1,431,759
$67,733
$1,499,492
Loans held for sale
$—
$50,553
$50,553
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with the unaudited consolidated financial statements of Northrim BanCorp, Inc. (the “Company”) and the notes thereto presented elsewhere in this report and with the Company’s Annual Report on Form 10-K for the year ended December 31,
2015
.
Except as otherwise noted, references to "we", "our", "us" or "the Company" refer to Northrim BanCorp, Inc. and its subsidiaries that are consolidated for financial reporting purposes.
Note Regarding Forward Looking-Statements
This quarterly report on Form 10-Q includes “forward-looking statements,” as that term is defined for purposes of Section 21E of the Securities Exchange Act of 1934, as amended, which are not historical facts. These forward-looking statements describe management’s expectations about future events and developments such as future operating results, growth in loans and deposits, continued success of the Company’s style of banking, and the strength of the local economy. All statements other than statements of historical fact, including statements regarding industry prospects and future results of operations or financial position, made in this report are forward-looking. We use words such as “anticipate,” “believe,” “expect,” “intend” and similar expressions in part to help identify forward-looking statements. Forward-looking statements reflect management’s current plans and expectations and are inherently uncertain. Our actual results may differ significantly from management’s expectations, and those variations may be both material and adverse. Forward-looking statements are subject to various risks and uncertainties that may cause our actual results to differ materially and adversely from our expectations as indicated in the forward-looking statements. These risks and uncertainties include: the general condition of, and changes in, the Alaska economy; our ability to maintain or expand our market share or net interest margin; our ability to maintain asset quality; our ability to implement our marketing and growth strategies; and our ability to execute our business plan. Further, actual results may be affected by competition on price and other factors with other financial institutions; customer acceptance of new products and services; the regulatory environment in which we operate; and general trends in the local, regional and national banking industry and economy. Many of these risks, as well as other risks that may have a material adverse impact on our operations and business, are identified in Part II. Item 1A Risk Factors of this report and Item 1A in the Company's Annual Report on Form 10-K for the year ended December 31, 2015, as well as in our other filings with the Securities and Exchange Commission. However, you should be aware that these factors are not an exhaustive list, and you should not assume these are the only factors that may cause our actual results to differ from our expectations. In addition, you should note that forward looking statements are made only as of the date of this report and that we do not intend to update any of the forward-looking statements or the uncertainties that may adversely impact those statements, other than as required by law.
Critical Accounting Policies
The preparation of the consolidated financial statements requires us to make a number of estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. On an ongoing basis, we evaluate our estimates and assumptions based upon historical experience and various other factors and circumstances. We believe that our estimates and assumptions are reasonable; however, actual results may differ significantly from these estimates and assumptions which could have a material impact on the carrying value of assets and liabilities at the balance sheet dates and on our results of operations for the reporting periods.
The accounting policies that involve significant estimates and assumptions by management, which have a material impact on the carrying value of certain assets and liabilities, are considered critical accounting policies. The Company’s critical accounting policies include those that address the accounting for the allowance for loan losses ("Allowance"), valuation of goodwill and other intangible assets, the valuation of other real estate owned, and the valuation of mortgage servicing rights. These critical accounting policies are further described in Item 7, Management’s Discussion and Analysis, and in Note 1, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements in the Company’s Form 10-K for the year ended December 31,
2015
.
38
Management has applied its critical accounting policies and estimation methods consistently in all periods presented in these consolidated financial statements.
Update on Economic Conditions
According to the Alaska Department of Labor, preliminary data shows that average employment in the Alaska economy was down an estimated 0.20% in the first nine months of 2016 as compared to the same period in 2015 as job losses in the oil and gas industry, construction, state government and professional and business services continue to be partially offset by growth in retail trade, health care, and leisure and hospitality jobs. However, estimated employment as of the end of September 2016 compared to September 2015 was down 1.0%. While the decreases in both average and period end estimated employment represent a more moderate overall impact from the decrease in the global price of oil compared to what other energy producing regions in the nation have experienced thus far, this is a larger decline than was originally predicted for 2016.
Highlights and Summary of Performance - Third Quarter of
2016
Net income attributable to the Company in the third quarter of 2016 was $3.1 million, or $0.44 per diluted share, compared to $5.3 million, or $0.77 per diluted share, in the third quarter of 2015. This decrease in net income attributable to the Company was mainly the result of a one-time, non-cash accounting error correction, higher operating expenses, and a decrease in net interest margin and mortgage income primarily due to slowing loan growth in both the commercial and mortgage market in Alaska.
•
Year-to-date net income attributable to the Company decreased 21% to $10.8 million, or $1.55 per diluted share at September 30, 2016, from $13.7 million, or $1.97 per diluted share at September 30, 2015.
•
Total revenues, which include net interest income plus other operating income, decreased 3% to $26.1 million in the third quarter of 2016 from total revenues of $27.1 million in the third quarter a year ago, mainly as a result of less gain on sale of loans acquired from Alaska Pacific Bancshares, Inc.
•
Average portfolio loans decreased $3.1 million to $979.2 million for the third quarter of 2016 as compared to $982.3 million for the third quarter of 2015.
•
Net interest income decreased 3% to $14.2 million in the
third
quarter of 2016, compared to $14.7 million in the quarter ended
September 30, 2015
primarily due to a decrease in the yield on portfolio loans in the second quarter of 2016.
•
Northrim paid a quarterly cash dividend of $0.20 per share in September of 2016, compared to the $0.19 per share dividend paid in September 2015. The dividend provides a yield of approximately 3.3% at current market share prices.
•
Book value per share increased to $26.99 at the end of the third quarter of 2016 as compared to $25.77 at December 31, 2015.
•
The Company remains well-capitalized with Tier 1 Capital to Risk Adjusted Assets at
September 30, 2016
, of 14.24%, compared to 13.34% at
December 31, 2015
.
The Company reported net income attributable to the Company and diluted earnings per share of $3.1 million and $0.44, respectively, for the
third
quarter of
2016
compared to net income and diluted earnings per share of $5.3 million and $0.77, respectively, for the
third
quarter of
2015
. The Company reported net income and diluted earnings per share of $10.8 million and $1.55, respectively year to date as of September 30, 2016 compared to net income and diluted earnings per share of $13.7 million and $1.97, respectively, for the same period in 2015. The Company’s total assets were $1.5 billion at
September 30, 2016
and
December 31, 2015
, respectively. Loans increased to $997.1 million at
September 30, 2016
as compared to $980.8 million at
December 31, 2015
, mainly due to an increase in commercial real estate owner-occupied loans in the first nine months of 2016.
39
The Company's shareholders' equity to total assets was
12.06%
and
11.82%
at September 30, 2016 and December 31, 2015, respectively. The accounting correction resulted in the Company’s return on average equity and return on average assets being lower by 180 basis points and 25 basis points , respectively, than they would have been without the accounting correction.
Other financial measures are shown in the table below:
Three Months Ended September 30,
Nine Months Ended September 30,
2016
2015
2016
2015
Return on average assets
0.81
%
1.42
%
0.96
%
1.26
%
Return on average shareholders' equity
6.73
%
12.37
%
7.93
%
10.85
%
Dividend payout ratio
44.98
%
24.63
%
37.23
%
27.82
%
Credit Quality
Nonperforming assets:
Nonperforming assets, net of government guarantees at
September 30, 2016
increased $6.9 million, or 133% to $12.1 million as compared to $5.2 million at
December 31, 2015
, primarily as a result of the addition of two lending relationships to nonaccrual loans totaling $8.1 million. One $5.9 million relationship is related to a residential land development project in the greater Anchorage market. The loan has been included in adversely classified loans since December 31, 2015. The other $2.2 million relationship is made up of three loans to a commercial business in the transportation industry, and these loans have been adversely classified loans since March 31, 2016. The increase in nonaccrual loans was partially offset by a decrease in other real estate owned ("OREO") which decreased $229,000 to $2.8 million at
September 30, 2016
as compared to $3.1 million at
December 31, 2015
, respectively. Nonperforming purchased receivables were zero at both September 30, 2016 and December 31, 2015.
The following table summarizes OREO activity for the three and nine month periods ending
September 30, 2016
and
2015
:
Three Months Ended September 30,
Nine Months Ended September 30,
2016
2015
2016
2015
(In Thousands)
Balance, beginning of the period
$2,558
$2,807
$3,053
$4,607
Transfers from loans
201
796
201
1,133
Proceeds from the sale of other real estate owned
(316
)
—
(793
)
(1,971
)
Gain on sale of other real estate owned, net
127
—
239
136
Deferred gain on sale of other real estate owned
—
—
—
(34
)
Impairment on other real estate owned
(57
)
(92
)
(187
)
(360
)
Balance at end of period
$2,824
$3,511
$2,824
$3,511
Potential problem loans:
Potential problem loans are loans which are currently performing in accordance with contractual terms but that have developed negative indications that the borrower may not be able to comply with present payment terms and which may later be included in nonaccrual, past due, or impaired loans. These loans are closely monitored and their performance is reviewed by management on a regular basis. At
September 30, 2016
, management had identified potential problem loans of $32.2 million as compared to potential problem loans of $28.9 million at
December 31, 2015
. The increase in potential problem loans from December 31, 2015 to September 30, 2016 is primarily the result of one $4.7 million relationship with a commercial business that provides equipment rental services to the oil and gas industry.
Troubled debt restructurings (“TDRs”):
TDRs are those loans for which concessions, including the reduction of interest rates below a rate otherwise available to that borrower, have been granted due to the borrower’s weakened financial condition. Interest on TDRs will be accrued at the restructured rates when it is anticipated that no loss of original principal will occur, and the interest can be collected, which is generally after a period of six months. The Company had $14.9 million in loans classified as TDRs that were performing and $1.3 million in TDRs included in nonaccrual loans at
September 30, 2016
for a total of approximately $16.2 million. At
December 31, 2015
there were $11.8 million in loans classified as TDRs that were performing
40
and $1.9 million in TDRs included in nonaccrual loans for a total of $13.7 million. See Note 5 of the Notes to Consolidated Financial Statements included in Item 1 of this report for further discussion of TDRs.
RESULTS OF OPERATIONS
Income Statement
Net Income
Net income attributable to the Company for the
third
quarter of
2016
decreased $2.2 million, or 42%, to $3.1 million as compared to $5.3 million for the same period in
2015
. Net income attributable to the Company for the nine months ended September 30, 2016 decreased $2.9 million, or 21%, to $10.8 million as compared to the same period in 2015. The decrease in net income attributable to the Company for the three and nine month periods ending September 30, 2016 as compared to the same periods of
2015
was primarily the result of a one-time, non-cash accounting error correction, higher operating expenses, and a decrease in net interest margin and mortgage income primarily due to slowing loan growth in both the commercial and mortgage market in Alaska.
Net Interest Income/Net Interest Margin
Net interest income for the
third
quarter of
2016
decreased $469,000, or 3%, to $14.2 million as compared to $14.7 million for the
third
quarter in
2015
. Net interest income was relatively flat at $42.5 million in both the first nine months of 2016 and 2015. Net interest margin decreased 21 basis points to 4.11% in the third quarter of 2016 as compared to 4.32% in the third quarter of 2015. Net interest margin decreased 17 basis points to 4.18% in the first nine months of 2016 as compared to 4.35% for the same period in 2015. The decrease in net interest income in the three-month period ending September 30, 2016 as compared to the same period in 2015 was primarily the result of the decrease in interest income on average interest-earning assets mainly due to a lower average yield on loans, which was partially offset by higher average portfolio investment balances and lower interest expense on interest-bearing liabilities, primarily due to lower average rates paid on both deposits and borrowings, as well as lower average balances of borrowings in the third quarter of 2016. Net interest income in the nine month period ended September 30, 2016 remained relatively consistent with net interest income in the same period of 2015 primarily as a result of a lower average yield on loans, which was more than offset by higher average portfolio investment balances and lower interest-bearing liabilities primarily due to lower average borrowings in 2016.
Average loan balances, the largest category of interest-earning assets, decreased by $3.1 million to $979.2 million in the three-month period ending
September 30, 2016
, and increased $11.0 million, or 1%, to $976.3 million in the nine-month period ending September 30, 2016, as compared to the same periods in
2015
, respectively. Total interest income from loans decreased $640,000 for the
third
quarter of
2016
compared to the
third
quarter of 2015 and decreased $584,000 in the nine-month period ending September 30, 2016 as compared to the same period in
2015
mainly primarily due to a lower yield on loans in 2016.
Average loan balances increased in the nine-month period ended September 30, 2016 compared to the same period in 2015 primarily as a result of growth in commercial real estate loans.
Average loans held for sale increased by $10.2 million, or 18% to $66.6 million in the three-month period ending
September 30, 2016
, and decreased $4.1 million, or 7% to $51.3 million in the nine-month period ending September 30, 2016, as compared to the same periods in
2015
, respectively. Total interest income from loans held for sale increased $22,000 for the
third
quarter of
2016
as compared to the same period in 2015 primarily as a result of the increase in average balances of loans held for sale being partially offset by lower average yields in the third quarter of 2016. Total interest income from loans held for sale decreased $148,000 in the nine-month period ending September 30, 2016 as compared to the same periods in
2015
, primarily as a result of the decrease in average balances of loans held for sale. Average balances and net interest income for loans held for sale decreased in the nine-month period ending September 30, 2016 as compared to the same period last year primarily as a result of decreased refinance activity in 2016.
Average total investments increased by $21.6 million, or 7% to $329.7 million in the three-month period ending September 30, 2016, and increased $41.3 million, or 14% to $328.7 million in the nine-month period ending September 30, 2016, as compared to the same periods in 2015. The increase in average investments for the three and six month periods ending June 30, 2016 as compared to the same periods in 2015 was mainly the result of purchases of long-term investments funded by increased deposit balances.
Average interest-bearing liabilities increased $8.4 million, or 1%, to $850.1 million during the third quarter of 2016 and increased $14.7 million, or 2%, to $853.2 million in the nine-month period ending September 30, 2016, as compared to $841.6 million and $838.5 million, for the same periods in
2015
, respectively. These increases were primarily the result of increased interest-bearing deposit balances which were partially offset by a decrease in borrowings in 2016. The average cost of interest-
41
bearing liabilities decreased $59,000, or 8%, and $278,000, or 13% for the three and nine-month periods ending
September 30, 2016
, as compared to the same periods in
2015
, primarily due to decreased average balances for borrowings, as well as decreased average interest rates on deposits in 2016. Interest rates on deposits decreased mainly due to a change in the mix of the Company's deposits in 2016 compared to 2015. Average certificates of deposits accounted for 11% of total average deposits for the third quarters of 2016 and 2015, respectively, and 11% and 12% of total average deposits year-to-date at September 30, 2016 and 2015, respectively. Average non-interest-bearing demand deposits accounted for 37% and 36% of total average deposits for the third quarters of 2016 and 2015, respectively, and 35% of total average deposits year-to-date at September 30, 2016 and 2015, respectively.
42
Components of Net Interest Margin
The following table compares average balances and rates as well as net tax equivalent margins on earning assets for the three-month periods ended
September 30, 2016
and
2015
:
(Dollars in Thousands)
Three Months Ended September 30,
Interest income/
Average Yields/Costs
Average Balances
Change
expense
Change
Tax Equivalent
2016
2015
$
%
2016
2015
$
%
2016
2015
Change
Loans
1,2
$979,164
$982,301
($3,137
)
—
%
$13,289
$13,929
($640
)
(5
)%
5.44
%
5.67
%
(0.23
)%
Loans held for sale
66,606
56,379
10,227
18
%
577
555
22
4
%
3.51
%
3.90
%
(0.39
)%
Short-term investments
3
39,762
74,895
(35,133
)
(47
)%
50
47
3
6
%
0.49
%
0.25
%
0.24
%
Long-term investments
4
289,938
233,255
56,683
24
%
944
857
87
10
%
1.42
%
1.58
%
(0.16
)%
Total investments
329,700
308,150
21,550
7
%
994
904
90
10
%
1.30
%
1.25
%
0.05
%
Interest-earning assets
1,375,470
1,346,830
28,640
2
%
14,860
15,388
(528
)
(3
)%
4.35
%
4.58
%
(0.23
)%
Nonearning assets
149,856
145,747
4,109
3
%
Total
$1,525,326
$1,492,577
$32,749
2
%
Interest-bearing demand
$189,251
$179,310
$9,941
6
%
$17
$15
$2
13
%
0.03
%
0.03
%
—
%
Savings deposits
235,133
224,203
10,930
5
%
124
116
8
7
%
0.10
%
0.11
%
(0.01
)%
Money market deposits
239,469
233,777
5,692
2
%
104
102
2
2
%
0.09
%
0.09
%
—
%
Time deposits
136,588
146,431
(9,843
)
(7
)%
228
256
(28
)
(11
)%
0.66
%
0.69
%
(0.03
)%
Total interest-bearing deposits
800,441
783,721
16,720
2
%
473
490
(17
)
(3
)%
0.23
%
0.25
%
(0.02
)%
Borrowings
49,627
57,916
(8,289
)
(14
)%
174
216
(42
)
(19
)%
1.36
%
1.45
%
(0.09
)%
Total interest-bearing liabilities
850,068
841,637
8,431
1
%
647
706
(59
)
(8
)%
0.30
%
0.33
%
(0.03
)%
Demand deposits and other noninterest-bearing liabilities
492,339
479,843
12,496
3
%
Equity
182,919
171,097
11,822
7
%
Total
$1,525,326
$1,492,577
$32,749
2
%
Net interest income
$14,213
$14,682
($469
)
(3
)%
Net interest margin
4.11
%
4.32
%
(0.21
)%
Average loans to average interest-earning assets
71.19
%
72.93
%
Average loans to average total deposits
77.48
%
79.85
%
Average non-interest deposits to average total deposits
36.66
%
36.30
%
Average interest-earning assets to average interest-bearing liabilities
161.81
%
160.03
%
1
Interest income includes loan fees. Loan fees recognized during the period and included in the yield calculation totaled $805,000 and $923,000 in the third quarter of
2016
and
2015
, respectively.
2
Nonaccrual loans are included with a zero effective yield. Average nonaccrual loans included in the computation of the average loan balances were $11.1 million and $4.1 million in the third quarter of
2016
and
2015
, respectively
.
3
Consists of interest bearing deposits in other banks.
4
Consists of investment securities available for sale, investment securities held to maturity, and investment in Federal Home Loan Bank stock.
43
The following tables set forth the changes in consolidated net interest income attributable to changes in volume and to changes in interest rates for the three-month periods ending
September 30, 2016
and
2015
. Changes attributable to the combined effect of volume and interest rate have been allocated proportionately to the changes due to volume and the changes due to interest rates:
(In Thousands)
Three Months Ended September 30, 2016 vs. 2015
Increase (decrease) due to
Volume
Rate
Total
Interest Income:
Loans
($164
)
($476
)
($640
)
Loans held for sale
49
(27
)
22
Short-term investments
(3
)
6
3
Long-term investments
149
(62
)
87
Total interest income
$31
($559
)
($528
)
Interest Expense:
Interest-bearing deposits
$10
($27
)
($17
)
Borrowings
(29
)
(13
)
(42
)
Total interest expense
($19
)
($40
)
($59
)
44
The following table compares average balances and rates as well as net tax equivalent margins on earning assets for the nine-month periods ended
September 30, 2016
and
2015
:
(Dollars in Thousands)
Nine Months Ended September 30,
Interest income/
Average Yields/Costs
Average Balances
Change
expense
Change
Tax Equivalent
2016
2015
$
%
2016
2015
$
%
2016
2015
Change
Loans
1,2
$976,254
$965,241
$11,013
1
%
$39,965
$40,549
($584
)
(1
)%
5.51
%
5.66
%
(0.15
)%
Loans held for sale
51,255
55,319
(4,064
)
(7
)%
1,389
1,537
(148
)
(10
)%
3.71
%
3.72
%
(0.01
)%
Short-term investments
3
36,989
43,122
(6,133
)
(14
)%
138
82
56
68
%
0.49
%
0.25
%
0.24
%
Long-term investments
4
291,747
244,357
47,390
19
%
2,904
2,549
355
14
%
1.45
%
1.52
%
(0.07
)%
Total investments
328,736
287,479
41,257
14
%
3,042
2,631
411
16
%
1.35
%
1.34
%
0.01
%
Interest-earning assets
1,356,245
1,308,039
48,206
4
%
44,396
44,717
(321
)
(1
)%
4.43
%
4.62
%
(0.19
)%
Nonearning assets
145,154
147,830
(2,676
)
(2
)%
Total
$1,501,399
$1,455,869
$45,530
3
%
Interest-bearing demand
$193,184
$179,182
$14,002
8
%
$51
$45
$6
13
%
0.04
%
0.03
%
0.01
%
Savings deposits
232,737
224,879
7,858
3
%
361
354
7
2
%
0.12
%
0.12
%
—
%
Money market deposits
241,296
230,158
11,138
5
%
312
298
14
5
%
0.10
%
0.10
%
—
%
Time deposits
136,507
147,101
(10,594
)
(7
)%
699
763
(64
)
(8
)%
0.68
%
0.69
%
(0.01
)%
Total interest-bearing deposits
803,724
781,320
22,404
3
%
1,423
1,460
(37
)
(3
)%
0.24
%
0.25
%
(0.01
)%
Borrowings
49,496
57,177
(7,681
)
(13
)%
507
748
(241
)
(32
)%
1.34
%
1.71
%
(0.37
)%
Total interest-bearing liabilities
853,220
838,497
14,723
2
%
1,930
2,208
(278
)
(13
)%
0.30
%
0.35
%
(0.05
)%
Demand deposits and other noninterest-bearing liabilities
465,816
448,917
16,899
4
%
Equity
182,363
168,455
13,908
8
%
Total
$1,501,399
$1,455,869
$45,530
3
%
Net interest income
$42,466
$42,509
($43
)
—
%
Net interest margin
4.18
%
4.35
%
(0.17
)%
Average loans to average interest-earning assets
71.98
%
73.79
%
Average loans to average total deposits
78.40
%
80.75
%
Average non-interest deposits to average total deposits
35.46
%
34.63
%
Average interest-earning assets to average interest-bearing liabilities
158.96
%
156.00
%
1
Interest income includes loan fees. Loan fees recognized during the period and included in the yield calculation totaled $2.4 million and $2.7 million in the first nine months of
2016
and
2015
, respectively.
2
Nonaccrual loans are included with a zero effective yield. Average nonaccrual loans included in the computation of the average loan balances were $6.4 million and $4.5 million in the first nine months of
2016
and
2015
, respectively
.
3
Consists of interest bearing deposits in other banks.
4
Consists of investment securities available for sale, investment securities held to maturity, and investment in Federal Home Loan Bank stock.
45
The following tables set forth the changes in consolidated net interest income attributable to changes in volume and to changes in interest rates for the nine-month periods ending
September 30, 2016
and
2015
. Changes attributable to the combined effect of volume and interest rate have been allocated proportionately to the changes due to volume and the changes due to interest rates:
(In Thousands)
Nine Months Ended September 30, 2016 vs. 2015
Increase (decrease) due to
Volume
Rate
Total
Interest Income:
Loans
$282
($866
)
($584
)
Loans held for sale
(153
)
5
(148
)
Short-term investments
(10
)
66
56
Long-term investments
462
(107
)
355
Total interest income
$581
($902
)
($321
)
Interest Expense:
Interest-bearing deposits
$42
($79
)
($37
)
Borrowings
(92
)
(149
)
(241
)
Total interest expense
($50
)
($228
)
($278
)
Provision for Loan Losses
The provision for loan losses was $652,000 for the third quarter of 2016 compared to $676,000 in the same period of 2015 and was $1.6 million and $1.4 million for the nine month periods ending September 30, 2016 and 2015, respectively. The increase in the provision for loan losses in the first nine months of 2016 as compared to the same period in 2015 is primarily the result of an increase in adversely classified loans in 2016 and due to the Company's assessment of current economic conditions in our market. See "Analysis of the Allowance for Loan Losses" under the "Financial Condition-Balance Sheet Overview" and Note 6 of the Notes to Consolidated Financial Statements included in Part I of this report for more information on changes in the Company's Allowance.
Other Operating Income
Other operating income for the three-month period ending
September 30, 2016
, decreased $472,000, or 4%, to $11.9 million as compared to the same period in
2015
. This decrease is primarily the result of a $613,000 decrease in other income mainly due to decreased gains on loans acquired in connection with the acquisition of Alaska Pacific Bancshares, Inc. ("Alaska Pacific") in 2014 at a discount to par values that were paid off in the third quarter of 2015. This decrease was partially offset by an increase of $203,000 in mortgage banking income due to increased mortgage servicing revenue.
Other operating income for the nine-month period ending September 30, 2016, decreased $1.6 million, or 5%, to $32.9 million as compared to the same period in 2015 primarily as a result of a $756,000 decrease in mortgage banking income mainly due to lower refinance activity in the first quarter of 2016 as compared to the first quarter of 2015, as well as a $749,000 decrease in other income primarily due to a decrease in gains on loans acquired in connection with the acquisition of Alaska Pacific Alaska Pacific in 2014 at a discount to par values that were paid off in 2015.
46
Other Operating Expense
Other operating expense for the
third
quarter of
2016
increased $3.0 million, or 16%, to $21.2 million as compared to the same period in
2015
. The increase from the previous quarter was primarily the result of a change in the accounting treatment for the earn-out payments related to the acquisition of RML, including a correction for prior periods, that added $2.8 million to pre-tax expenses in the current quarter. Additionally, salaries and other personnel expense increased in the third quarter of 2016 compared to the same quarter of 2015 by $718,000 primarily due to increased salary expense due to the addition of a new management position and a new marketing position at RML, normal annual salary increases, as well as increased originator commission expense due to increased production. These increases were partially offset by a $184,000 decrease in OREO expense mostly due to increased gains on sales of OREO properties and a $141,000 decrease in insurance expense primarily due to a decrease in Keyman insurance expense.
Other operating expense for the first nine months of 2016 increased $3.5 million, or 6%, to $57.9 million as compared to the same period in 2015, mainly as a result of increased salaries and personnel expense combined with the effects of the one-time, non-cash accounting error correction during 2016. Compensation expense related to the RML acquisition payments increased $1.2 million primarily due to the change in accounting and the error correction discussed above. Salaries and personnel expense increased $2.3 million during the first nine months of 2016 compared to the same period in 2015, of which $1.3 million of this increase was attributable to the community banking segment. The increase in salaries and personnel expense in the community banking segment for the first nine months of 2016 was primarily the result of higher medical costs, higher base salaries, and increases in various benefits costs including equity compensation and the estimated profit sharing payment for Northrim Bank employees for 2016. The increase in salaries and personnel expense of approximately $1.0 million in the home mortgage lending segment in the first nine months of 2016 compared to the same period of 2015 was primarily due to the same items noted above for the change in the third quarter of 2016 compared to the same period in 2015. These increases for the first nine months of 2016 as compared to the same period in 2015 were partially offset by a decrease of $258,000 in OREO expense and a decrease of $231,000 in insurance expense in 2016 for the reasons outlined above.
Income Taxes
The provision for income taxes for the three and nine-month periods ending
September 30, 2016
decreased $1.7 million and $2.5 million or 62% and 35%, respectively, as compared to the same periods in
2015
primarily due to a decrease in pre-tax net income. The effective tax rate for the three-month period ending September 30, 2016 decreased to 24% from 33% for the three-month period ending September 30, 2015. The effective tax rate for the nine-month period ending September 30, 2016 decreased to 29% from 34% for the nine-month period ending September 30, 2015. The decrease in tax rate for both the three and nine-month periods ended September 30, 2016 was primarily due to increased tax credits as compared to 2015.
FINANCIAL CONDITION
Balance Sheet Overview
Investment Securities
Investment securities at
September 30, 2016
increased 3%, or $9.2 million, to $301.3 million from $292.0 million at
December 31, 2015
. The Company continues to reinvest proceeds from sales, maturities, and security calls in available for sale securities. The table below details portfolio investment balances by portfolio investment type:
47
September 30, 2016
December 31, 2015
Dollar Amount
Percent of Total
Dollar Amount
Percent of Total
(In Thousands)
Balance
% of total
Balance
% of total
U.S. Treasury and government sponsored entities
$245,505
81.5
%
$237,436
81.3
%
Municipal securities
10,169
3.4
%
11,229
3.8
%
U.S. Agency mortgage-backed securities
4
0.0
%
809
0.3
%
Corporate bonds
40,534
13.5
%
39,018
13.4
%
Preferred stock
5,045
1.7
%
3,524
1.2
%
Total portfolio investments
$301,257
$292,016
Loans and Lending Activities
Our loan products include short and medium-term commercial loans, commercial credit lines, construction and real estate loans, and consumer loans. From our inception, we have emphasized commercial, land development and home construction, and commercial real estate lending. This type of lending has provided us with market opportunities and higher net interest margins than other types of lending. However, it also involves greater risks, including greater exposure to changes in local economic conditions, than certain other types of lending.
Portfolio loans increased by $16.3 million, or 2%, to $997.1 million at
September 30, 2016
from $980.8 million at
December 31, 2015
, primarily the result of increased real estate term loans relating to owner occupied properties, being partially offset by decreased real estate term loans relating to non-owner occupied properties in 2016. Real estate construction one-to-four family loans, which are mostly residential housing construction loans remained consistent at approximately 4% of portfolio loans at September 30, 2016.
The following table details loan balances by loan type as of the dates indicated:
September 30, 2016
December 31, 2015
Dollar Amount
Percent of Total
Dollar Amount
Percent of Total
(In Thousands)
Commercial
$342,632
34.4
%
$329,534
33.6
%
Real estate construction one-to-four family
37,002
3.7
%
44,488
4.5
%
Real estate construction other
72,091
7.2
%
74,931
7.6
%
Real estate term owner occupied
166,941
16.7
%
128,763
13.1
%
Real estate term non-owner occupied
288,975
29.0
%
314,069
32.0
%
Real estate term other
41,864
4.2
%
38,029
3.9
%
Consumer secured by 1st deeds of trust
25,957
2.6
%
26,673
2.7
%
Consumer other
26,022
2.6
%
28,912
2.9
%
Subtotal
$1,001,484
$985,399
Less: Unearned origination fee,
net of origination costs
(4,408
)
(0.3
)%
(4,612
)
(0.3
)%
Total loans
$997,076
$980,787
48
Information about loans directly exposed to the oil and gas industry
The Company defines "direct exposure" to the oil and gas industry as companies that it has identified as significantly reliant upon activity related to the oil and gas industry, such as oilfield services, lodging, equipment rental, transportation, and other logistic services specific to the industry. The Company currently has no loans to oil producers or exploration companies. The Company estimates that $51.9 million, or approximately 5% of loans as of September 30, 2016 have direct exposure to the oil and gas industry as compared to $47.3 million, or approximately 5% of loans as of December 31, 2015. The Company's unfunded commitments to borrowers that have direct exposure to the oil and gas industry were $44.4 million and $48.1 million at September 30, 2016 and December 31, 2015, respectively. The portion of the Company's allowance for loan losses that related to the loans with direct exposure to the oil and gas industry was estimated at $1.3 million and $978,000 as of September 30, 2016 and December 31, 2015, respectively.
The following table details loan balances by loan segment and class of financing receivable for loans with direct oil and gas exposure as of the dates indicated:
(In Thousands)
Commercial
Real estate construction one-to-four family
Real estate construction other
Real estate term owner occupied
Real estate term non-owner occupied
Real estate term other
Consumer secured by 1st deeds of trust
Consumer other
Total
September 30, 2016
AQR Pass
$32,776
$—
$—
$6,639
$8,268
$—
$—
$—
$47,683
AQR Substandard
4,234
—
—
—
—
—
—
—
4,234
Total
$37,010
$—
$—
$6,639
$8,268
$—
$—
$—
$51,917
December 31, 2015
AQR Pass
$31,746
$—
$—
$6,990
$8,544
$—
$—
$—
$47,280
Total
$31,746
$—
$—
$6,990
$8,544
$—
$—
$—
$47,280
Analysis of Allowance for Loan Losses
The Company maintains an Allowance to reflect losses inherent in the loan portfolio. The Allowance is increased by provisions for loan losses and loan recoveries and decreased by loan charge-offs. The size of the Allowance is determined through quarterly assessments of probable estimated losses in the loan portfolio.
Our methodology for making such assessments and determining the adequacy of the Allowance includes the following key elements:
A specific allocation for impaired loans.
Management determines the fair value of the majority of these loans based on the underlying collateral values. This analysis is based upon a specific analysis for each impaired loan, including external appraisals on loans secured by real property, management’s assessment of the current market, recent payment history, and an evaluation of other sources of repayment. In-house evaluations of fair value are used in the impairment analysis in some situations. Inputs to the in-house evaluation process include information about sales of comparable properties in the appropriate markets and changes in tax assessed values. The Company obtains appraisals on real and personal property that secure its loans during the loan origination process in accordance with regulatory guidance and its loan policy. The Company obtains updated appraisals on loans secured by real or personal property based upon its assessment of changes in the current market or particular projects or properties, information from other current appraisals, and other sources of information. Appraisals may be adjusted downward by the Company based on its evaluation of the facts and circumstances on a case by case basis. External appraisals may be discounted when management believes that the absorption period used in the appraisal is unrealistic, when expected liquidation costs exceed those included in the appraisal, or when management’s evaluation of deteriorating market conditions warrants an adjustment. Additionally, the Company may also adjust appraisals in the above circumstances between appraisal dates. The Company uses the information provided in these updated appraisals along with its evaluation of all other information available on a particular property as it assesses the collateral coverage on its performing and nonperforming loans and the impact that may have on the adequacy of its Allowance. The specific allowance for impaired loans, as well as the overall Allowance, may increase based on the Company’s assessment of updated appraisals. When the Company determines that a loss has occurred on an impaired loan, a charge-off equal to the difference between carrying value and fair value is recorded. If a specific allowance is deemed necessary for a loan, and then that loan is partially charged off, the loan remains classified as a nonperforming loan after the charge-off is recognized. Loans measured for impairment based on collateral value and all other loans measured for impairment are accounted
49
for in the same way. As of
September 30, 2016
and
December 31, 2015
, 20% and 48% of net nonperforming loans, which totaled $9.3 million and $2.1 million, respectively, had partially charged-off balances. The ratio of net charge-offs to average loans outstanding during the third quarter of 2016 was negative 0.05% as compared to 0.03% during the same period in 2015.
A general allocation.
The Company has identified segments and classes of loans not considered impaired for purposes of establishing the general allocation allowance. The Company determined the disaggregation of the loan portfolio into segments and classes based on its assessment of how different pools of loans with like characteristics in the portfolio behave over time. This determination is based on historical experience and management’s assessment of how current facts and circumstances are expected to affect the loan portfolio.
The Company has the following loan segments: commercial, real estate construction one-to-four family, real estate construction other, real estate term owner occupied, real estate term non-owner occupied, real estate term other, consumer secured by 1st deeds of trust, and other consumer loans. The Company has five loan classes: pass, special mention, substandard, doubtful, and loss.
After the portfolio has been disaggregated into segments and classes, the Company calculates a general reserve for each segment and class based on the average year loss history for each segment and class using a five year look-back period.
After the Company calculates a general allocation using its loss history, the general reserve is then adjusted for qualitative factors by segment and class. Qualitative factors are based on management’s assessment of current trends that may cause losses inherent in the current loan portfolio to differ significantly from historical losses. Some factors that management considers in determining the qualitative adjustment to the general reserve include loan quality trends in our own portfolio, national and local economic trends, business conditions, underwriting policies and standards, trends in local real estate markets, effects of various political activities, peer group data, and internal factors such as underwriting policies and expertise of the Company’s employees.
An unallocated reserve.
The unallocated portion of the Allowance provides for other credit losses inherent in the Company’s loan portfolio that may not have been contemplated in the specific and general components of the Allowance, and it acknowledges the inherent imprecision of all loss prediction models. The unallocated component is reviewed periodically based on trends in credit losses and overall economic conditions.
The unallocated portion of the Allowance as a percentage of the total Allowance was 7% and 8% at
September 30, 2016
and
December 31, 2015
, respectively.
Further discussion of the enhancement to the Company’s Allowance methodology can be found in Item 7 in the Company's Annual Report on Form 10-K for the year ended
December 31, 2015
.
Allowance related to acquired loans:
In accordance with generally accepted accounting principles, loans acquired in connection with the acquisition of Alaska Pacific on April 1, 2014 were recorded at their fair value at the acquisition date. Credit discounts were included in the determination of fair value; therefore, an allowance for loan losses was not recorded at the acquisition date. Purchased credit impaired loans were evaluated on a loan by loan basis and the valuation allowance for these loans was netted against the carrying value. Deterioration in credit quality of the acquired loans subsequent to acquisition date results in the establishments of an allowance. Management assesses credit impairment for the loans that were acquired from Alaska Pacific as part of the on-going monitoring of the credit quality of the Company’s entire loan portfolio. Management tracks certain credit quality indicators including trends in past due and nonaccrual loans, gross and net charge offs, and movement in loan balances within the risk classifications. As of September 30, 2016, $992,000 of the original $141.5 million of purchased loans, or 0.70%, had migrated from pass grade loans to substandard loans. As of December 31, 2015, $1.0 million of the original $141.5 million of purchased loans, or 0.73%, had migrated from pass grade loans to substandard loans. These loans are included in impaired loans as of September 30, 2016, and have been evaluated for specific impairment as part of the calculation of the Allowance. There was no specific impairment on these loans at December 31, 2015 or September 30, 2016. There was no Allowance related to acquired loans at September 30, 2016.
50
The following table sets forth information regarding changes in the Allowance for the periods indicated:
Three Months Ended September 30,
Nine Months Ended September 30,
(In Thousands)
2016
2015
2016
2015
Balance at beginning of period
$18,385
$17,418
$18,153
$16,723
Charge-offs:
Commercial
—
367
868
474
Real estate term other
—
—
—
81
Consumer other
—
5
1
5
Total charge-offs
22
400
891
588
Recoveries:
Commercial
450
152
643
310
Real estate term other
—
—
—
17
Consumer other
14
2
19
8
Total recoveries
464
154
662
335
Net, charge-offs
(442
)
246
229
253
Provision for loan losses
652
676
1,555
1,378
Balance at end of period
$19,479
$17,848
$19,479
$17,848
While management believes that it uses the best information available to determine the Allowance, unforeseen market conditions and other events could result in adjustment to the Allowance, and net income could be significantly affected if circumstances differed substantially from the assumptions used in making the final determination of the Allowance. Moreover, bank regulators frequently monitor banks' loan loss allowances, and if regulators were to determine that the Company’s Allowance is inadequate, they may require the Company to increase the Allowance, which may adversely impact the Company’s net income and financial condition.
Deposits
Deposits are the Company’s primary source of funds. Total deposits increased $37.6 million, or 3%, to $1.3 billion at September 30, 2016 from $1.2 billion at
December 31, 2015
, respectively. The following table summarizes the Company's composition of deposits as of the periods indicated:
September 30, 2016
December 31, 2015
(In thousands)
Balance
% of total
Balance
% of total
Demand deposits
$474,971
37
%
$430,191
35
%
Interest-bearing demand
194,426
15
%
209,291
17
%
Savings deposits
236,821
19
%
227,969
18
%
Money market deposits
242,102
19
%
236,675
19
%
Time deposits
130,046
10
%
136,666
11
%
Total deposits
$1,278,366
$1,240,792
The Company’s mix of deposits continues to contribute to a low cost of funds with balances in transaction accounts representing 90% and 89% of total deposits
September 30, 2016
and
December 31, 2015
, respectively.
The only deposit category with stated maturity dates is certificates of deposit. At September 30, 2016, the Company had $130.0 million in certificates of deposit as compared to certificates of deposit of $136.7 million at
December 31, 2015
. At
September 30, 2016
, $88.9 million, or 69%, of the Company’s certificates of deposits are scheduled to mature over the next 12 months as compared to $87.3 million, or 64%, of total certificates of deposit at
December 31, 2015
. The aggregate amount of certificates of deposit in amounts of $100,000 and greater at
September 30, 2016
and
December 31, 2015
, was $82.5 million and $84.2 million, respectively. The following table sets forth the amount outstanding of deposits in amounts of $100,000 and greater by time remaining until maturity and percentage of total deposits as of
September 30, 2016
:
51
Time Certificates of Deposit
of $100,000 or More
Percent of Total Deposits
(In Thousands)
Amount
Amounts maturing in:
Three months or less
$12,915
16
%
Over 3 through 6 months
11,026
13
%
Over 6 through 12 months
33,756
41
%
Over 12 months
24,839
30
%
Total
$82,536
100
%
There were no depositors with deposits representing 10% or more of total deposits at
September 30, 2016
or
December 31, 2015
.
Borrowings
FHLB.
The Bank is a member of the Federal Home Loan Bank of Des Moines (the "FHLB"). As a member, the Bank is eligible to obtain advances from the FHLB. FHLB advances are dependent on the availability of acceptable collateral such as marketable securities or real estate loans, although all FHLB advances are secured by a blanket pledge of the Company's assets. At September 30, 2016, our maximum borrowing line from the FHLB was $539.0 million, approximating 35% of eligible assets, subject to the FHLB's collateral requirements. The Company has outstanding FHLB advances totaling $4.4 million and $2.1 million as of
September 30, 2016
and December 31, 2015, respectively which are included in borrowings. These advances were originated to match fund low income housing projects that qualify for long term fixed interest rates. The first advance is a $2.2 million FHLB Community Investment Program advance that has an eighteen year term with a 30 year amortization period and a fixed interest rate of 3.12%, that mirrors the term of the loan made to the borrower. The other advance is a $2.3 million FHLB Community Investment Cash Advance Program advance that was originated in the second quarter of 2016. This advance has a twenty year term with a 30 year amortization period and a fixed interest rate of 2.61%, that mirrors the term of the loan made to the borrower.
Other Short-term Borrowings.
Securities sold under agreements to repurchase were $27.7 million and $31.4 million, for September 30, 2016 and December 31, 2015, respectively. The average balance outstanding of securities sold under agreements to repurchase during the three month periods ending September 30, 2016 and 2015 was $26.7 million and $27.0 million, respectively, and $26.8 million and $20.5 million, respectively, during the nine month periods ending September 30, 2016 and 2015. The maximum outstanding at any month-end was $27.7 million and $33.4 million, respectively, during the three month periods ending September 30, 2016 and 2015 and $28.2 million and $33.4 million, respectively, for the nine month periods ending September 30, 2016 and 2015. The approximate weighted average interest rate for outstanding securities sold under agreements to repurchase was 0.11% and 0.10% for the three months ended September 30, 2016 and 2015, respectively, and 0.11% and 0.10% for the nine months ended September 30, 2016 and 2015, respectively. The securities sold under agreements to repurchase are held by the FHLB under the Company's control.
At
September 30, 2016
and
December 31, 2015
, the Company had no short-term (original maturity of one year or less) borrowings that exceeded 30% of shareholders’ equity.
The Company is subject to further regulatory standards issued by the State of Alaska which limit the amount of outstanding debt to 15% of total assets or $231.0 million and $224.9 million at September 30, 2016 and December 31, 2015, respectively.
Long-term Borrowings.
The Company had no long-term borrowing outstanding other than the FHLB advance noted above as of September 30, 2016 and December 31, 2015, respectively.
Liquidity and Capital Resources
The Company is a single bank holding company and its primary ongoing source of liquidity is from dividends received from Northrim Bank (the "Bank"). Such dividends arise from the cash flow and earnings of the Bank. Banking regulations and regulatory authorities may limit the amount of, or require the Bank to obtain certain approvals before paying, dividends to the Company. Given that the Bank currently meets and the Bank anticipates that they will continue to meet, all applicable capital adequacy requirements for a “well-capitalized” institution by regulatory standards, the Company expects to continue to receive
52
dividends from the Bank during 2016. Beginning in 2016, a requirement to have a conservation buffer will start being phased in and this requirement could adversely affect the Bank's ability to pay dividends.
The Company manages its liquidity through its Asset and Liability Committee. Our primary sources of funds are customer deposits and advances from the FHLB. These funds, together with loan repayments, loan sales, other borrowed funds, retained earnings, and equity are used to make loans, to acquire securities and other assets, and to fund deposit flows and continuing operations. The primary sources of demands on our liquidity are customer demands for withdrawal of deposits and borrowers' demands that we advance funds against unfunded lending commitments. Our total unfunded commitments to fund loans and letters of credit at September 30, 2016 were $231.6 million. We do not expect that all of these loans are likely to be fully drawn upon at any one time. Additionally, as noted above, our total deposits at September 30, 2016 were $1.3 billion.
As shown in the Consolidated Statements of Cash Flows included in Part I - Item 1 "Financial Statements" of this report, net cash used in operating activities was $17.7 million for the first nine months of 2016 primarily due to cash used in the connection with the origination of loans held for sale being partially offset by the cash proceeds received in connection with net sales of loans held for sale. Net cash used by investing activities was $27.0 million for the same period, primarily due to cash used to fund increased net loans and purchases of investment securities available for sale being partially offset by cash provided by the proceeds from calls, sales, and maturities of available for sale securities. Net cash provided by financing activities was $31.9 million, primarily due to cash provided by an increase in deposits being partially offset by cash used in connection with a decrease in securities sold under repurchase agreements.
The sources by which we meet the liquidity needs of our customers are current assets and borrowings available through our correspondent banking relationships and our credit lines with the Federal Reserve Bank and the FHLB. At September 30, 2016, our funds available for borrowing under our existing lines of credit were $
611.5 million
.
Given these sources of liquidity and our expectations for customer demands for cash and for our operating cash needs, we believe our sources of liquidity to be sufficient to fund our ongoing operating activities and our anticipated capital requirements for at least 12 months.
The Company issued 5,342 shares of its common stock in the first nine months of
2016
and did not repurchase any shares of its common stock under the Company’s publicly announced repurchase program. At
September 30, 2016
, the Company had 6,882,482 shares of its common stock outstanding.
Capital Requirements and Ratios
The Company and its wholly-owned subsidiary, the Bank, are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum regulatory capital requirements can result in certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material adverse effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by regulators about the components of regulatory capital, risk weightings, and other factors. The regulatory agencies may establish higher minimum requirements if, for example, a bank or bank holding company has previously received special attention or has a high susceptibility to interest rate risk.
Effective January 1, 2015, both the Company and the Bank were required to meet more stringent minimum capital requirements standards, commonly referred to as “Basel III”. Effective January 1, 2016, the conservation buffer is beginning to be phased in.
The requirements address both risk-based capital and leverage capital. At
September 30, 2016
, all capital ratios of the Company and the Bank exceeded the ratios required for a “well-capitalized” institution under regulatory guidelines.
53
The following table sets forth the actual capital ratios for the Company and the Bank as calculated under regulatory guidelines, compared to the regulatory minimum capital ratios and the regulatory minimum capital ratios needed to be eligible to qualify as a “well-capitalized” institution as of
September 30, 2016
.
Adequately-Capitalized
Well-Capitalized
Northrim BanCorp, Inc.
Northrim Bank
September 30, 2016
Common equity tier 1 capital
4.50%
6.50%
12.89%
12.87%
Tier 1 risk-based capital
6.00%
8.00%
14.24%
12.87%
Total risk-based capital
8.00%
10.00%
15.50%
14.12%
Leverage ratio
4.00%
5.00%
12.36%
11.14%
December 31, 2015
Common equity tier 1 capital
4.50%
6.50%
12.01%
12.21%
Tier 1 risk-based capital
6.00%
8.00%
13.34%
12.16%
Total risk-based capital
8.00%
10.00%
14.60%
13.41%
Leverage ratio
4.00%
5.00%
11.20%
10.18%
The regulatory capital ratios for the Company exceed those for the Bank in certain categories primarily because the $18.6 million junior subordinated debenture offerings that the Company completed in the third quarter of 2003 and the fourth quarter of 2005 are included in the Company’s capital for regulatory purposes although such securities are accounted for as a long-term debt in its financial statements. The junior subordinated debentures are not accounted for on the Bank’s financial statements nor are they included in its capital. As a result, the Company has $18.6 million more in regulatory capital than the Bank.
Off-Balance Sheet Items
The Company is a party to financial instruments with off-balance sheet risk. Among the off-balance sheet items entered into in the ordinary course of business are commitments to extend credit and the issuance of letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized on the balance sheet. Certain commitments are collateralized. As of September 30, 2016 and December 31, 2015, the Company’s commitments to extend credit and to provide letters of credit which are not reflected on its balance sheet amounted to $231.6 million and $228.8 million, respectively. Since many of the commitments are expected to expire without being drawn upon, these total commitment amounts do not necessarily represent future cash requirements. The Company has established reserves of $112,000 at September 30, 2016 and $114,000 at December 31, 2015, for losses related to these commitments that are recorded in other liabilities on the consolidated balance sheet.
Capital Expenditures and Commitments
The Company entered into a contract with a new core banking systems vendor in the third quarter of 2016. Conversion to the new system is expected to occur in the second quarter of 2017. Operating costs after conversion to the new system are expected to remain relatively consistent with current operating costs; however, the Company expects to temporarily incur increased costs during the period of conversion primarily due to a temporary increase in staffing levels in order to facilitate a successful conversion. There were no other material changes outside of the ordinary course of business to any of our material contractual obligations during the third quarter of 2016.
At
September 30, 2016
the Company has capital commitments of $83,000 related to planned improvements to the Company’s corporate office building. The Company expects these capital expenditures to be incurred in the fourth quarter of 2016.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our assessment of market risk as of
September 30, 2016
indicates that there are no material changes in the quantitative and qualitative disclosures from those in our Annual Report on Form 10-K for the year ended
December 31, 2015
.
54
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this report, we evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934). Our principal executive and financial officers supervised and participated in this evaluation. Based on this evaluation, our principal executive and financial officers each concluded that as of
September 30, 2016
, the disclosure controls and procedures are effective in timely alerting them to material information required to be included in the periodic reports to the Securities and Exchange Commission. The design of any system of controls is based in part upon various assumptions about the likelihood of future events, and there can be no assurance that any of our plans, products, services or procedures will succeed in achieving their intended goals under future conditions.
Changes in Internal Control over Disclosure and Reporting
There was no change in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15-d-15(f) of the Securities Exchange Act of 1934) that occurred during the quarterly period ended
September 30, 2016
that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS
During the normal course of its business, the Company is a party to various debtor-creditor legal actions, disputes, claims, and litigation related to the conduct of its banking business. These include cases filed as a plaintiff in collection and foreclosure cases, and the enforcement of creditors’ rights in bankruptcy proceedings. Management does not expect that the resolution of these matters will have a material effect on the Company’s business, financial position, results of operations, or cash flows.
ITEM 1A. RISK FACTORS
For information regarding risk factors, please refer to Item 1A in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2015
. These risk factors have not materially changed as of
September 30, 2016
.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)-(b) Not applicable
(c) There were no stock repurchases by the Company during the nine months ending
September 30, 2016
.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4.
MINE SAFETY DISCLOSURES
Not applicable.
55
ITEM 5. OTHER INFORMATION
(a) Not applicable
(b) There have been no material changes to the procedures by which shareholders may nominate directors to the Company’s board of directors.
ITEM 6.
EXHIBITS
10.1
Employment Agreement with Latosha M. Frye dated August 25, 2016 (incorporated by reference to the Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the SEC on August 30, 2016)
31.1
Certification of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a)
31.2
Certification of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a)
32.1
Certification of Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
32.2
Certification of Chief Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
101.INS
XBRL Instance Document
101.SCH
XBRL Schema Document
101.CAL
XBRL Calculation Linkbase Document
101.LAB
XBRL Labels Linkbase Document
101.PRE
XBRL Presentation Linkbase Document
101.DEF
XBRL Definition Linkbase Document
Notes to Exhibits List:
______________________________________________________________________________________________________
Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheet, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income and Changes in Shareholders’ Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to the Consolidated Financial Statements. In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be part of any registration statement or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
56
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.
NORTHRIM BANCORP, INC.
November 8, 2016
By
/s/ Joseph M. Beedle
Joseph M. Beedle
Chairman, President, and Chief Executive Officer
(Principal Executive Officer)
November 8, 2016
By
/s/ Latosha M. Frye
Latosha M. Frye
Executive Vice President, Chief Financial Officer
(Principal Financial and Accounting Officer)
57