Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2019
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 001-38290
Sterling Bancorp, Inc.
(Exact name of registrant as specified in its charter)
Michigan
38-3163775
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification Number)
One Towne Square, Suite 1900
Southfield, Michigan 48076
(248) 355-2400
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
Accelerated filer x
Non-accelerated filer o
Smaller reporting company x
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common stock, no par
SBT
The NASDAQ Stock Market LLC
value per share
(NASDAQ Capital Market)
As of May 9, 2019, there were 51,834,010 shares of the Registrant’s Common Stock outstanding.
STERLING BANCORP, INC.
INDEX
PART I — FINANCIAL INFORMATION
Item 1.
Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018
2
Condensed Consolidated Statements of Income for the three months ended March 31, 2019 and 2018
3
Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2019 and 2018
4
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2019 and 2018
5
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2019 and 2018
6
Notes to the Condensed Consolidated Financial Statements (Unaudited)
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
32
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
44
Item 4.
Controls and Procedures
45
PART II — OTHER INFORMATION
Legal Proceedings
Item 1A.
Risk Factors
46
Unregistered Sales of Equity Securities and Use of Proceeds
Item 6.
Exhibits
47
Exhibit Index
SIGNATURES
48
1
Condensed Consolidated Balance Sheets (Unaudited)
(dollars in thousands)
PART 1. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
March 31,
December 31,
2019
2018
Assets
Cash and due from banks
$
58,030
52,526
Interest-bearing time deposits with other banks
1,100
Investment securities
151,049
148,896
Mortgage loans held for sale
165
1,248
Loans, net of allowance for loan losses of $20,698 and $21,850
2,923,576
2,895,953
Accrued interest receivable
13,746
13,529
Mortgage servicing rights, net
10,755
10,633
Leasehold improvements and equipment, net
9,680
9,489
Operating lease right-of-use assets
21,398
—
Federal Home Loan Bank stock, at cost
22,950
Cash surrender value of bank-owned life insurance
31,454
31,302
Deferred tax asset, net
5,938
6,122
Other assets
2,351
3,026
Total assets
3,252,192
3,196,774
Liabilities and Shareholders’ Equity
Liabilities:
Noninterest-bearing deposits
70,527
76,815
Interest-bearing deposits
2,366,040
2,375,870
Total deposits
2,436,567
2,452,685
Federal Home Loan Bank borrowings
333,051
293,000
Subordinated notes, net
65,065
65,029
Operating lease liabilities
22,331
Accrued expenses and other liabilities
56,276
51,003
Total liabilities
2,913,290
2,861,717
Shareholders’ equity:
Preferred stock, authorized 10,000,000 shares; no shares issued and outstanding
Common stock, no par value, authorized 500,000,000 shares at March 31, 2019 and December 31, 2018; issued and outstanding 51,870,853 and 53,012,283 shares at March 31, 2019 and December 31, 2018, respectively
99,694
111,238
Additional paid-in capital
12,839
12,713
Retained earnings
226,272
211,115
Accumulated other comprehensive income (loss)
97
(9)
Total shareholders’ equity
338,902
335,057
Total liabilities and shareholders’ equity
See accompanying notes to condensed consolidated financial statements.
Condensed Consolidated Statements of Income (Unaudited)
(dollars in thousands, except per share amounts)
Three Months Ended
Interest income
Interest and fees on loans
41,722
36,400
Interest and dividends on investment securities and restricted stock
1,227
819
Other interest
236
114
Total interest income
43,185
37,333
Interest expense
Interest on deposits
10,656
6,589
Interest on Federal Home Loan Bank borrowings
1,055
833
Interest on subordinated notes
1,174
1,172
Total interest expense
12,885
8,594
Net interest income
30,300
28,739
Provision (recovery) for loan losses
(1,014)
641
Net interest income after provision (recovery) for loan losses
31,314
28,098
Non-interest income
Service charges and fees
104
74
Investment management and advisory fees
340
623
Gain on sale of mortgage loans held for sale
38
65
Gain on sale of portfolio loans
2,442
3,941
Unrealized gains (losses) on equity securities
49
(64)
Income on cash surrender value of bank-owned life insurance
310
295
Other
545
559
Total non-interest income
3,828
5,493
Non-interest expense
Salaries and employee benefits
7,267
6,649
Occupancy and equipment
2,237
1,546
Professional fees
962
622
Advertising and marketing
439
349
FDIC assessments
255
543
Data processing
308
288
1,654
1,506
Total non-interest expense
13,122
11,503
Income before income taxes
22,020
22,088
Income tax expense
6,337
6,339
Net income
15,683
15,749
Income per share, basic and diluted
0.30
Weighted average common shares outstanding:
Basic
52,554,446
52,963,308
Diluted
52,562,820
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on investment securities, arising during the period, net of tax effect of $41 and $(3), respectively
106
(13
)
Reclassification adjustment for (gains) losses included in net income
Total other comprehensive income (loss)
Comprehensive income
15,789
15,736
Condensed Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
(dollars in thousands, except share amounts)
Accumulated
Additional
Total
Common Stock
Paid-in
Retained
Comprehensive
Shareholders’
Shares
Amount
Capital
Earnings
Income (Loss)
Equity
Balance at January 1, 2018
12,416
149,816
(172)
273,298
Cumulative effect adjustment, reclassification of unrealized losses on equity securities
(50)
50
Stock-based compensation
39,655
9
Other comprehensive loss
(13)
Dividends distributed ($0.01 per share)
(531)
(531
Balance at March 31, 2018
53,002,963
12,425
164,984
(135)
288,512
Balance at January 1, 2019
53,012,283
Repurchases of shares of common stock
(1,212,574)
(11,544)
(11,544
71,144
126
Other comprehensive income
(526)
(526
Balance at March 31, 2019
51,870,853
Condensed Consolidated Statements of Cash Flows (Unaudited)
Three Months Ended March 31,
Cash Flows From Operating Activities
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred income taxes
143
(387
Unrealized (gains) losses on equity securities
(49)
64
Accretion on investment securities, net
(441)
(69
Depreciation and amortization of leasehold improvements and equipment
391
318
Net change in operating leases
63
Amortization of intangible asset
113
Origination, premium paid and purchase of loans, net of principal payments, mortgage loans held for sale
(3,166)
(7,424
Proceeds from sale of mortgage loans held for sale
4,152
6,165
(38)
(65
(2,442)
(3,941
Increase in cash surrender value of bank-owned life insurance
(152)
(157
Amortization, net of valuation allowance adjustments, of mortgage servicing rights
721
237
36
34
Change in operating assets and liabilities:
(217)
(443
1,432
(245
5,273
6,134
Net cash provided by operating activities
20,614
16,733
Cash Flows From Investing Activities
Maturities and principal receipts of investment securities
45,124
26,615
Purchases of investment securities
(46,640)
(24,734
Loans originated, net of repayments
(74,766)
(182,870
Proceeds from the sale of portfolio loans
49,891
112,169
Purchase of leasehold improvements and equipment
(582)
(980
Net cash used in investing activities
(26,973)
(69,800
Cash Flows From Financing Activities
Net increase (decrease) in deposits
(16,118)
46,055
Proceeds from advances from Federal Home Loan Bank
1,021,000
505,000
Repayments of advances from Federal Home Loan Bank
(981,000)
(513,000
Net change in line of credit with Federal Home Loan Bank
51
12,937
Dividends paid to shareholders
Net cash provided by financing activities
11,863
50,461
Net change in cash and due from banks
5,504
(2,606
Cash and due from banks at beginning of period
40,147
Cash and due from banks at end of period
37,541
Supplemental cash flows information
Cash paid:
Interest
12,278
6,333
Noncash investing and financing activities:
Transfers of residential real estate loans to mortgage loans held for sale
48,260
198,184
Transfers of residential real estate loans from mortgage loans held for sale
103
2,158
Right-of-use assets obtained in exchange for new operating lease liabilitites
513
Notes to Condensed Consolidated Financial Statements (Unaudited)
Note 1—Nature of Operations and Basis of Presentation
Nature of Operations
Sterling Bancorp, Inc. (the “Company”) is a unitary thrift holding company that was incorporated in 1989 and the parent company to its wholly owned subsidiary, Sterling Bank and Trust, F.S.B. (the “Bank”). The Company’s business is conducted through the Bank which was formed in 1984. The Bank originates construction, residential and commercial real estate loans, commercial lines of credit, and other consumer loans and provides deposit products, consisting primarily of checking, savings and term certificate accounts. The Bank operates through a network of 30 branches of which 26 branches are located in San Francisco and Los Angeles, California with the remaining branches located in New York, New York, Southfield, Michigan and the greater Seattle market.
The Company is headquartered in Southfield, Michigan and its operations are in the financial services industry. Management evaluates the performance of its business based on one reportable segment, community banking.
The Company is subject to regulation, examination and supervision by the Board of Governors of the Federal Reserve (“Federal Reserve”). The Bank is a federally chartered stock savings bank which is subject to regulation, supervision and examination by the Office of the Comptroller of the Currency (“OCC”) of the U.S. Department of Treasury and the Federal Deposit Insurance Corporation (“FDIC”) and is a member of the Federal Home Loan Bank (“FHLB”) system.
Basis of Presentation
The condensed consolidated balance sheet as of March 31, 2019, and the condensed consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for the three months ended March 31, 2019 and 2018 are unaudited. The unaudited condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and reflect all adjustments, in the opinion of management, of a normal recurring nature that are necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented. The financial data and other financial information disclosed in these notes to the condensed consolidated financial statements related to these periods are also unaudited. The results of operations for the three months ended March 31, 2019 are not necessarily indicative of the results that may be expected for the year ended December 31, 2019 or for any future annual or interim period. The consolidated balance sheet at December 31, 2018 included herein was derived from the audited financial statements as of that date. The accompanying unaudited consolidated financial statements and notes thereto should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
Adjustments to Prior Interim Period
In the second quarter of 2018, the Company corrected the classification of commitment fees, net of direct loan origination costs, earned on construction loans and other lines of credit to commercial customers in its condensed consolidated statements of income to the financial statement caption, interest and fees on loans, within interest income, which were previously reported in service charges and fees, within non-interest income. The Company has made the correction to conform with accounting principles generally accepted in the United States of America (“U.S. GAAP”). As a result, prior period financial statements included herein have been adjusted from the amounts previously reported.
The amount of the adjustment to decrease service charges and fees, and increase interest and fees on loans was $544 for the three months ended March 31, 2018. There was no change to the reported net income or income per share, basic and diluted, as previously reported as a result of this immaterial correction. Management has evaluated the materiality of the correction on its previously filed financial statements from a quantitative and qualitative perspective, and has concluded that the correction was not material to the prior period.
Notes to Condensed Consolidated Financial Statements (Unaudited) - Continued
Note 2—New Accounting Standards
Adoption of New Accounting Standard
The Company has adopted Accounting Standards Update No. 2016-02, Leases (Topic 842) and all subsequent amendments as of January 1, 2019. Topic 842 requires a lessee to recognize the following for all leases, except short-term leases, at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Topic 842 also requires expanded disclosures.
Topic 842 permits entities to use a modified retrospective transition approach to apply the guidance as of the beginning of the earliest period presented in the financial statements in the period adopted or the optional transition method which allows entities to apply the new guidance at the adoption date and record a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption, and not to restate the comparative periods presented.
The Company adopted Topic 842 as of January 1, 2019 using the optional transition method. Therefore, the comparative financial information has not been restated and continues to be reported under the accounting standards in effect for those periods. The adoption of the standard resulted in the recognition of operating lease right-of-use assets of $21.8 million and operating lease liabilities of $22.7 million on the condensed consolidated balance sheet as of January 1, 2019. The operating lease right-of-use assets includes the impact of unamortized lease incentives and deferred rent. The Company elected to apply the package of practical expedients upon transition, which includes no reassessment of whether existing contracts are or contain leases and allowed for the lease classification for existing leases to be retained. The Company did not elect the practical expedient to use hindsight, and accordingly the initial lease term did not differ under the new standard versus prior accounting practice. After transition, in certain instances, the cost of renewal options will be recognized earlier in the term of the lease than under the previous lease accounting rules. The Company elected the practical expedient to not separate non-lease components from the lease components contained in the operating lease agreements but instead to combine them and account for them as a single lease component and will continue to do so for its real estate operating leases. The new standard did not have a significant impact on the condensed consolidated statement of income or statement of cash flows for the three months ended March 31, 2019.
The Company’s operating leases are included in operating lease right-of-use assets and operating lease liabilities in the condensed consolidated balance sheet at March 31, 2019. The lessors’ rate implicit in the operating leases were not available to the Company and were not determinable from the terms of the leases. Therefore, the Company’s incremental borrowing rate was used in determining the present value of the future lease payments. The incremental borrowing rates were not observable and therefore, the rates were estimated primarily using observable borrowing rates on the Company’s FHLB advances. The FHLB borrowing rates are generally for over collateralized advances for varying lengths of maturity. Therefore, the risk-free U.S. Government bond rate and high-credit quality unsecured corporate bond rates were also considered in estimating the incremental borrowing rates. The Company’s incremental borrowing rates were developed considering its monthly payment amounts and the initial terms of its leases. These incremental borrowing rates were applied to future lease payments in determining the present value of the operating lease liability for each lease.
As stated, the comparative prior period information for the three months ended March 31, 2018 has not been adjusted and continues to be reported under the Company’s historical lease recognition policies under ASC Topic 840, Leases.
The disclosure requirements of Topic 842 are included within Note 16, Operating Leases.
8
Recently Issued Accounting Guidance Not Yet Adopted
In August 2018, the Financial Accounting Standards Board (FASB) issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, which modifies the disclosure requirements for fair value measurements as follows: (1) removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, and the reporting entity’s policy for timing of transfers between levels; (2) removes the requirement to disclose the valuation processes for Level 3 fair value measurements; (3) clarifies that the measurement uncertainty disclosure for recurring Level 3 fair value measurements is to communicate information about the uncertainty in measurement as of the reporting date; (4) requires disclosure of the changes in unrealized gains and losses for the period included in other comprehensive income (loss) for recurring Level 3 fair value measurements held at the end of the reporting period; and (5) requires disclosure of the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. ASU No. 2018-13 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. An entity is permitted to early adopt the provisions that remove or modify disclosures upon issuance of this ASU and delay adoption of the additional disclosures until the effective date. The Company is currently evaluating the impact adoption will have on its current fair value measurement disclosures.
In June 2016, FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which is intended to improve financial reporting by requiring recording of credit losses on loans and other financial instruments on a more timely basis. The guidance will replace the current incurred loss accounting model with an expected loss approach and requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. The guidance requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. ASU No. 2016-13 is effective for annual periods and interim periods within those annual periods, beginning after December 15, 2019. The Company has formed a cross-functional implementation team consisting of individuals from credit, finance and information systems. A project plan and timeline has been developed and the implementation team has been meeting weekly to assess the project status to ensure adherence to the timeline. The implementation team has been working with a software vendor to assist in implementing required changes to credit loss estimation models and processes, and is finalizing the historical data collected to be used in the credit loss models. The Company expects to recognize a cumulative effect adjustment to the opening balance of retained earnings as of the beginning of the first reporting period in which ASU No. 2016-13 is effective. The Company has not yet determined the magnitude of any such one-time adjustment or the overall impact of ASU No. 2016-13 on its condensed consolidated financial statements.
Note 3—Summary of Significant Accounting Policies
Principles of Consolidation
The accompanying condensed consolidated financial statements have been prepared using U.S. GAAP. The condensed consolidated financial statements include the results of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in the consolidation.
Use of Estimates
The preparation of the condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Due to the inherent uncertainty involved in making estimates, actual results reported in the future periods may be based upon amounts that could differ from those estimates.
Concentration of Credit Risk
The loan portfolio consists primarily of residential real estate loans which are collateralized by real estate. At March 31, 2019 and December 31, 2018, residential real estate loans accounted for 85% and 84%, respectively, of the loan portfolio. In addition, most of these residential loans and other commercial loans have been made to individuals and businesses in the state of California which are dependent on the area economy for their livelihoods and servicing of their loan obligation. Approximately 92% and 94% of the loan portfolio was originated in California at March 31, 2019 and December 31, 2018, respectively.
Note 4—Investment Securities
Debt Securities
The following tables summarize the amortized cost and fair value of debt securities available for sale at March 31, 2019 and December 31, 2018 and the corresponding amounts of gross unrealized gains and losses:
March 31, 2019
Amortized
Gross Unrealized
Fair
Cost
Gain
Loss
Value
Available for sale:
U.S. Treasury securities
144,978
116
(10
145,084
Collateralized mortgage obligations
1,439
1,485
Collateralized debt obligations
307
(17
290
146,724
162
(27
146,859
December 31, 2018
142,905
(56
142,858
1,554
1,600
(11
297
144,767
55
(67
144,755
No securities of any single issuer, other than debt securities issued by the U.S. government were in excess of 10% of total shareholders’ equity as of March 31, 2019 and December 31, 2018.
The amortized cost and fair value of debt securities available for sale issued by U.S. Treasury at March 31, 2019 are shown by contractual maturity. Collateralized mortgage obligations and collateralized debt obligations are disclosed separately in the table below as the expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized Cost
Fair Value
Due less than one year
10
The table summarizes debt securities available for sale, at fair value, with unrealized losses at March 31, 2019 and December 31, 2018 aggregated by major security type and length of time the individual securities have been in a continuous unrealized loss position, as follows:
Less than 12 Months
12 Months or More
Unrealized Losses
28,917
(10)
(17)
29,207
(27)
113,219
(56)
(11)
113,516
(67)
As of March 31, 2019, the Company’s debt securities portfolio consisted of 8 debt securities, with 3 debt securities in an unrealized loss position. For debt securities in an unrealized loss position, management has both the intent and ability to hold these investments until the recovery of the decline; thus, the impairment was determined to be temporary. All interest and dividends are considered taxable.
A collateralized debt obligation with a carrying value of $290 and $297 at March 31, 2019 and December 31, 2018, respectively, was rated high quality at inception, but it was subsequently rated by Moody’s as B1, which is defined as “extremely speculative.” The issuers of the underlying collateral for the security are primarily banks. Management uses in-house and third party other-than-temporary impairment evaluation models to compare the present value of expected cash flows to the previous estimate to ensure there are no adverse changes in cash flows during the period. The other-than-temporary impairment model considers the structure and term of the collateralized debt obligations and the financial condition of the underlying issuers. Assumptions used in the model include expected future default rates and prepayments. The collateralized debt obligation remained classified as available for sale and represented $17 and $11 of the unrealized losses reported at March 31, 2019 and December 31, 2018, respectively.
Equity Securities
Equity securities consist of an investment in a qualified community reinvestment act investment fund, which is a publicly-traded mutual fund, and an investment in Pacific Coast Banker’s Bank, a thinly traded, restricted stock. At March 31, 2019 and December 31, 2018, equity securities totaled $4,190 and $4,141, respectively.
At March 31, 2019 and December 31, 2018, equity securities with readily determinable fair values were $3,944 and $3,895, respectively. The following is a summary of unrealized and realized gains and losses recognized in the condensed consolidated statements of income during the three months ended March 31, 2019 and 2018:
Net gains (losses) recorded during the period on equity securities
(64
Less: net gains (losses) recorded during the period on equity securities sold during the period
Unrealized gains (losses) recorded during the period on equity securities held at the reporting date
11
STERLING BANCORP, INC. Notes to Condensed Consolidated Financial Statements (Unaudited) - Continued
The Company has elected to account for its investment in a thinly traded, restricted stock using the measurement alternative for equity securities without readily determinable fair values. The investment was reported at $246 at March 31, 2019 and December 31, 2018, respectively.
Note 5—Loans
Major categories of loans were as follows:
Residential real estate loans
2,494,030
2,452,441
Commercial real estate loans
240,896
250,955
Construction loans
172,398
176,605
Commercial lines of credit
36,916
37,776
Other consumer loans
26
Total loans
2,944,274
2,917,803
Less: allowance for loan losses
(20,698
(21,850
Loans, net
Loans with carrying values of $1.10 billion and $898.7 million were pledged as collateral on FHLB borrowings at March 31, 2019 and December 31, 2018, respectively.
The table presents the activity in the allowance for loan losses by portfolio segment for the three months ending March 31, 2019 and 2018:
Residential Real Estate
Commercial Real Estate
Construction
Commercial Lines of Credit
Other Consumer
Unallocated
Allowance for loan losses:
Beginning balance
13,826
2,573
3,273
1,058
1,119
21,850
(343
(253
(558
(58
198
(1,014
Charge offs
(176
Recoveries
31
Total ending balance
13,488
2,717
824
1,317
20,698
March 31, 2018
12,279
2,040
2,218
469
1,450
18,457
(782
501
760
147
15
11,499
2,572
2,979
616
1,465
19,132
12
The following tables present the balance in the allowance for loan losses and the recorded investment by portfolio segment and based on impairment method as of March 31, 2019 and December 31, 2018:
Ending allowance balance attributable to loans:
Individually evaluated for impairment
Collectively evaluated for impairment
13,443
818
20,647
Total ending allowance balance
Loans:
Loans individually evaluated for impairment
225
3,743
9,268
238
13,474
Loans collectively evaluated for impairment
2,493,805
237,153
163,130
36,678
2,930,800
Total ending loans balance
30
78
195
13,780
2,543
3,195
863
21,501
228
3,779
7,412
416
11,835
2,452,213
247,176
169,193
37,360
2,905,968
13
The following tables present information related to impaired loans by class of loans as of and for the periods indicated:
At March 31, 2019
At December 31, 2018
Unpaid Principal Balance
Recorded Investment
Allowance for Loan Losses
With no related allowance for loan losses recorded:
Residential real estate, first mortgage
132
Commercial real estate:
Retail
1,355
1,156
1,370
Multifamily
1,082
1,077
1,088
1,083
Offices
1,521
1,510
9,269
4,751
Commercial lines of credit, C&I lending
100
Subtotal
13,459
13,217
7,209
7,008
With an allowance for loan losses recorded:
119
254
Commercial real estate, offices
1,530
1,522
2,661
Commercial lines of credit:
Private banking
138
316
95
C&I lending
257
4,861
4,827
13,716
12,070
Average Recorded Investment
Interest Income Recognized
Cash Basis Interest Recognized
107
1,165
1,238
16
1,080
1,516
25
17
9,325
146
13,293
200
133
1,384
18
120
122
1,550
21
14
Commercial lines of credit, private banking
139
193
259
1,865
13,552
203
135
3,249
43
29
The unpaid principal balance is not reduced for partial charge offs. The recorded investment excludes accrued interest receivable on loans which was not significant.
Also presented in the above table is the average recorded investment of the impaired loans and the related amount of interest recognized during the time within the period that the impaired loans were impaired. When the ultimate collectability of the total principal of an impaired loan is in doubt and the loan is on nonaccrual status, all payments are applied to principal under the cost recovery method. When the ultimate collectability of the total principal of an impaired loan is not in doubt and the loan is on nonaccrual status, contractual interest is credited to interest income when received under the cash basis method. The average balances are calculated based on the month-end balances of the loans for the period reported.
The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2019 and December 31, 2018:
Nonaccrual
Loans Past Due Over 90 Days Still Accruing
Residential real estate:
Residential first mortgage
5,231
80
4,360
60
1,971
7,257
4,420
The following tables present the aging of the recorded investment in past due loan by class of loans as of March 31, 2019 and December 31, 2018:
30 - 59 Days Past Due
60 - 89 Days Past Due
Greater than 89 Days Past Due
Total Past Due
Loans Not Past Due
2,166
2,273
5,311
9,750
2,461,354
2,471,104
Residential second mortgage
22,926
6,550
6,605
63,196
27,139
Hotel/SROs
97,077
Industrial
14,692
32,187
170,427
15,776
21,140
7,337
11,776
2,932,498
3,110
1,257
4,440
8,807
2,421,190
2,429,997
377
672
21,772
22,444
9,957
10,017
64,638
27,670
101,414
14,756
32,460
174,634
176
15,762
15,938
21,838
5,634
1,552
4,500
11,686
2,906,117
The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. For residential real estate and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which is presented above, and by payment activity. The Company reviews the status of nonperforming loans which include loans 90 days past due and still accruing and nonaccrual loans.
Troubled Debt Restructurings
At March 31, 2019 and December 31, 2018, the balance of outstanding loans identified as troubled debt restructurings was $6,968 and $5,826, respectively. The Company has an allowance for loan losses of $51 and $261 on these loans at March 31, 2019 and December 31, 2018, respectively. There were no loans identified as troubled debt restructurings that subsequently defaulted.
During the three months ended March 31, 2019, the terms of a construction loan was modified by providing for an extension of the maturity dates at the contract’s existing rate of interest, which is lower than the current market rate for new debt with similar risk. The total outstanding recorded investments was $1,046 both before and after modification. The effect of the modification on the allowance for loan losses was not significant. The Bank had commitments to lend an additional $498 to customers whose terms have been modified in troubled debt restructuring as of March 31, 2019. During the three months ended March 31, 2018, the Bank did not modify any loans as a troubled debt restructuring.
The terms of certain other loans have been modified during the three months ended March 31, 2019 and 2018 that did not meet the definition of a troubled debt restructuring. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a significant delay in a payment. These other loans that were modified were not considered significant.
Credit Quality
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes homogeneous loans such as residential real estate and
consumer loans and non-homogeneous loans, such as commercial lines of credit, construction and commercial real estate loans. This analysis is performed monthly. The Company uses the following definitions for risk ratings:
Pass: Loans are of satisfactory quality.
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.
Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable and improbable.
At March 31, 2019 and December 31, 2018, the risk rating of loans by class of loans was as follows:
Pass
Special Mention
Substandard
Doubtful
2,465,820
1,046
4,238
5,450
1,155
62,119
93,538
3,539
31,214
973
158,744
4,386
17,085
4,055
2,914,537
7,925
17,574
2,425,584
4,193
220
8,843
63,555
31,451
1,009
158,489
8,733
9,383
17,785
4,053
2,887,779
21,071
During the three months ended March 31, 2019 and 2018, the Bank sold pools of residential real estate mortgages for $49.9 million and $112.2 million, respectively, to third-party investors. The transactions resulted in full derecognition of the mortgages (i.e. transferred assets) from the condensed consolidated balance sheets and recognition of gain on sale of portfolio loans of $2.4 million and $3.9 million for the three months ended March 31, 2019 and 2018, respectively. After the sales, the Bank’s only continuing involvement in the transferred assets is to act as servicer of the mortgages.
Note 6—Mortgage Servicing Rights, Net
The Bank records servicing assets from the sale of mortgage loans to the secondary market for which servicing has been retained. Residential real estate mortgage loans serviced for others are not included in the condensed consolidated balance sheets. The principal balance of these loans at March 31, 2019 and December 31, 2018 are as follows:
Residential real estate mortgage loan portfolios serviced for:
FNMA
87,343
85,364
FHLB
92,096
92,229
Private investors
703,683
713,095
Custodial escrow balances maintained with these serviced loans were $19,376 and $13,593 at March 31, 2019 and December 31, 2018, respectively.
Activity for mortgage servicing rights and the related valuation allowance are as follows:
Mortgage servicing rights:
Beginning of period
10,733
6,706
Additions
843
Amortization
(684
(426
End of period
10,892
7,801
Valuation allowance at beginning of period
210
Additions (recoveries)
37
(189
Valuation allowance at end of period
137
7,780
Servicing fee income, net of amortization of servicing rights and changes in the valuation allowance, was $325 and $477 for the three months ended March 31, 2019 and 2018, respectively, and were included in other non-interest income in the condensed consolidated statements of income.
The fair value of mortgage servicing rights was $12,162 and $11,523 at March 31, 2019 and December 31, 2018, respectively. The fair value of mortgage servicing rights is highly sensitive to changes in underlying assumptions. Changes in prepayment speed assumptions have the most significant impact on the estimate of the fair value of mortgage servicing rights. The fair value at March 31, 2019 was determined using discount rates ranging from 9.5% to 12.0%, prepayment speeds ranging from 6.8% to 33.8%, depending on the stratification of the specific right, and a weighted average default rate of 0.2%. The fair value at December 31, 2018 was determined using discount rates ranging from 9.5% to 12.0%, prepayment speeds ranging from 6.8% to 33.6%, depending on the stratification of the specific right, and a weighted average default rate of 0.2%.
At March 31, 2019 and December 31, 2018, the carrying amount of certain individual groupings exceeded their fair values. See Note 13.
Note 7—Deposits
Time deposits, included in interest-bearing deposits, were $934,325 and $894,279 at March 31, 2019 and December 31, 2018, respectively. At March 31, 2019, there were no outstanding brokered deposits. Time deposits included brokered deposits of $33,750 at December 31, 2018.
Time deposits that meet or exceed the FDIC insurance limit of $250 were $221,503 and $208,888 at March 31, 2019 and December 31, 2018, respectively.
Note 8—Federal Home Loan Bank Borrowings
Federal Home Loan Bank borrowings at March 31, 2019 and December 31, 2018 consist of the following:
Interest Rates
Short-term fixed rate advances
143,000
2.60%
103,000
Long-term fixed rate advances
190,000
0.98%-1.18%
Total FHLB advances
333,000
FHLB overdraft line of credit
2.84%*
*At period end
19
FHLB Advances
The long-term fixed rate advances have maturity dates ranging from July 2019 to October 2026. Interest on advances is payable monthly and each advance is payable at its maturity date, and may contain a prepayment penalty if paid before maturity. At March 31, 2019, advances totaling $157.0 million were callable by the FHLB as follows: $67.0 million in September 2021; and $90.0 million in October 2021. At March 31, 2019, the Bank had additional borrowing capacity of $377.1 million from the FHLB.
FHLB Overdraft Line of Credit
The Bank has established an overdraft line of credit agreement with the FHLB providing maximum borrowings of $50.0 million. The average amount outstanding during the three months ended March 31, 2019 and 2018 was $4,133 and $3,673, respectively. The Bank had $51 outstanding under this agreement at March 31, 2019. Borrowings accrue interest based on a variable rate based on the FHLB’s overnight cost of funds rate, which was 2.84% and 2.87% at March 31, 2019 and December 31, 2018, respectively. The agreement has a one-year term and terminates in October 2019.
The FHLB advances and the overdraft line of credit are collateralized by pledged loans totaling $1.10 billion at March 31, 2019.
Other Borrowings
The Company had available credit lines with other banks totaling $70.0 million at March 31, 2019 and December 31, 2018. There were no borrowings under these credit lines during the three months ended March 31, 2019 and year ended December 31, 2018.
Note 9—Subordinated Notes, net
The subordinated notes were as follows:
7.0% fixed to floating rate subordinated notes
65,000
Unamortized note premium
518
533
Unamortized debt issuance costs
(453
(504
The subordinated notes (“Notes”) bear interest at 7% per annum, payable semi-annually on April 15 and October 15 in arrears, through April 2021 after which the Notes will have a variable interest rate of the three-month LIBOR rate plus a margin of 5.82%. Premiums and debt issuance costs are amortized over the contractual term of the Notes into interest expense using the effective interest method. Interest expense on these Notes was $1,174 and $1,172 for the three months ended March 31, 2019 and 2018, respectively. The Notes mature in April 2026.
On or after April 14, 2021, the Company may redeem the Notes, in whole or in part, at an amount equal to 100% of the outstanding principal amount being redeemed plus accrued interest, in a principal amount with integral multiples of $1. The Notes are not redeemable by the Company prior to April 14, 2021 except in the event that (i) the Notes no longer qualify as Tier 2 Capital, (ii) the interest on the Notes is determined by law to be not deductible for Federal Income Tax reporting or (iii) the Company is considered an investment company pursuant to the Investment Company Act of 1940. The Notes are not subject to redemption by the noteholder.
The Notes are unsecured obligations and are subordinated in right of payment to all existing and future indebtedness, deposits and other liabilities of the Company’s current and future subsidiaries, including the Bank’s deposits as well as the Company’s subsidiaries liabilities to general creditors and liabilities arising during the ordinary course of business. The Notes may be included in Tier 1 capital of the Bank and Tier 2 capital for the Company under current regulatory guidelines and interpretations. As long as the Notes are outstanding, the Company
20
is permitted to pay dividends if prior to such dividends, the Bank is considered well capitalized, as defined in Note 14, Regulatory Capital Requirements.
Note 10—Stock Repurchase Program
In late 2018, the board of directors approved the repurchase of up to $50.0 million of the Company’s outstanding shares of common stock. The stock repurchase program permits the Company to purchase shares of its common stock from time to time in the open market or in privately negotiated transactions. The Company received regulatory approval of its stock repurchase program and publicly announced the program in January 2019. Under this program, the Company is not obligated to repurchase shares of its common stock. The repurchased shares will be canceled and returned to authorized but unissued status.
During the three months ended March 31, 2019, the Company repurchased and cancelled 1,212,574 shares of its common stock for $11,544, including commissions and fees (average repurchase price of $9.52 per share). Such repurchases of common stock were funded through cash on hand.
Note 11—Stock-based Compensation
The board of directors established a 2017 Omnibus Equity Incentive Plan (the “Plan”) which was approved by the shareholders. The Plan provides for the grant of up to 4,237,100 shares of common stock for stock options, stock appreciation rights, restricted stock, restricted stock units and other stock-based awards for issuance to employees, consultants and board of directors of the Company. The stock-based awards are issued at no less than the market price on the date the awards are granted.
Stock Options
Stock option awards are granted with an exercise price equal to the market price of the Company’s common stock on the date of grant. The stock option awards generally vest in installments of 50% in each of the third and fourth year after the date of grant and have a maximum term of ten years.
The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted below. Estimating the grant date fair values for employee stock options requires management to make assumptions regarding expected volatility of the value of those underlying shares, the risk-free rate over the expected life of the stock options and the date on which share-based payments will be settled. Expected volatilities are based on a weighted average of the Company’s historic volatility and an implied volatility for a group of industry-relevant bank holding companies as of the measurement date. The expected term of options granted is calculated using the simplified method (the midpoint between the end of the vesting period and the end of the maximum term). The risk-free rate for the expected term of the option is based upon U.S. Treasury yield curve in effect at the time of grant. Expected dividend yield represents what the Company anticipates will be declared during the expected term of the options.
On March 1, 2019, the board of directors approved the issuance of options to purchase 84,889 shares of common stock with an exercise price of $10.12 to certain key employees which are accounted for as equity awards. These options to purchase shares of common stock had a weighted average grant-date fair value of $3.20 per option. The grant-date fair value of each stock option award for the three months ended March 31, 2019 is estimated using the Black-Scholes option pricing model that uses the assumptions set forth in the following table:
Exercise price of options
$10.12
Risk-free interest rate
2.66
%
Expected term (in years)
6.75
Expected stock price volatility
26.26
Dividend yield
.40
A summary of the Company’s stock option activity as of and for the three months ended March 31, 2019 is as follows:
Number of Shares
Weighted Average Exercise Price
Weighted Average Remaining Contractual Term
Aggregate Intrinsic Value
(Years)
Outstanding at January 1, 2019
92,625
13.73
9.22
Granted
84,889
10.12
Exercised
Forfeited/expired
Outstanding at March 31, 2019
177,514
12.00
9.43
The Company recorded share-based compensation expense associated with stock options of $32 and $3 for the three months ended March 31, 2019 and 2018, respectively. At March 31, 2019, there was $580 of total unrecognized compensation cost related to nonvested stock options granted under the Plan. The cost is expected to be recognized over a weighted-average period of 3.41 years. No options are exercisable at March 31, 2019.
Restricted Stock Awards
On March 1, 2019, the board of directors approved the issuance of 71,144 restricted stock awards to certain key employees. The restricted stock awards vest in installments of 50% in each of the third and fourth year after the date of grant. Upon a change in control, as defined in the Plan, the outstanding restricted stock awards will immediately vest. The value of a restricted stock award is based on the market value of the Company’s common stock at the date of grant reduced by the present value of dividends per share expected to be paid during the period the shares are not vested.
A summary of the Company’s restricted stock awards activity for the three months ended March 31, 2019 is as follows:
Weighted Average Grant Date Fair Value
Nonvested at January 1, 2019
48,975
13.55
9.97
Vested
(6,555)
13.69
Forfeited
Nonvested at March 31, 2019
113,564
11.30
The fair value of the award is recorded as compensation expense on a straight-line basis over the vesting period. The Company recorded share-based compensation expense associated with restricted stock awards of $94 and $6 for the three months ended March 31, 2019 and 2018, respectively. At March 31, 2019, there was $1,065 of total unrecognized compensation cost related to the nonvested stock granted under the Plan. The cost is expected to be recognized over a weighted-average period of 3.50 years.
Note 12—Income Per Share
Basic income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted income per common share further includes any common shares available to be issued upon the exercise of outstanding stock options and restricted stock awards if such inclusions would be dilutive. The Company determines the potentially dilutive common shares using the treasury stock method. The following table presents the computation of income per share, basic and diluted:
22
Numerator:
Denominator:
Weighted average common shares outstanding, basic
Weighted average effect of potentially dilutive common shares:
Stock options
Restricted stock
8,374
Weighted average common shares outstanding, diluted
Income per share:
For the three months ended March 31, 2019, the effect of 104,244 nonvested restricted shares of common stock and 177,514 options to purchase shares of common stock were excluded in computing diluted income per common share, as the inclusion would be antidilutive. For the three months ended March 31, 2018, the effect of 39,655 nonvested restricted shares of common stock and 92,625 options to purchase shares of common stock were excluded in computing diluted income per common share, as the inclusion would be antidilutive.
Note 13—Fair Values of Financial Instruments
Financial instruments include assets carried at fair value, as well as certain assets and liabilities carried at cost or amortized cost but disclosed at fair value in these condensed consolidated financial statements. Fair value is defined as the exit price, the price that would be received for an asset or paid to transfer a liability in the most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date under current market conditions. The inputs to valuation techniques used to measure fair value are prioritized into a three-level hierarchy. The hierarchy gives the highest priority to quoted prices in active markets for identical assets and liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The following methods and significant assumptions are used to estimate fair value:
Investment Securities
The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar investment securities (Level 2). For investment securities where quoted prices or market prices of similar investment securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). Discounted cash flows are calculated using spread to LIBOR curves that are updated to incorporate loss severities, volatility, credit spread and optionality. During times when trading is more liquid, broker quotes are used (if available) to validate the analysis. Rating agency and industry research reports as well as defaults and deferrals on individual investment securities are reviewed and incorporated into the calculations.
Impaired Loans
The fair value of collateral dependent impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach, such as
23
comparable sales or income approach, or a combination of both. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.
Appraisals for collateral-dependent impaired loans are performed by certified general appraisers whose qualifications and licenses have been reviewed and verified by us. Once received, an appraisal compliance review is completed in accordance with regulatory guidelines.
Mortgage Servicing Rights
Fair value of mortgage servicing rights is initially determined at the individual grouping level based on an internal valuation model that calculates the present value of estimated future net servicing income. On a quarterly basis, mortgage servicing rights are evaluated for impairment based upon third party valuations obtained. As disclosed in Note 5, the valuation model utilizes interest rate, prepayment speed, and default rate assumptions that market participants would use in estimating future net servicing income (Level 3).
Assets Measured at Fair Value on a Recurring Basis
The table below presents the assets measured at fair value on a recurring basis categorized by the level of inputs used in the valuation of each asset at March 31, 2019 and December 31, 2018:
Fair Value Measurements at March 31, 2019
Quoted Prices in Active Markets for Identical Assets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs (Level 3)
Financial Assets
Available for sale debt securities:
Equity securities
3,944
Fair Value Measurements at December 31, 2018
3,895
There were no transfers between Level 1 and Level 2 during 2019 and 2018.
24
The table below presents a reconciliation for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) at March 31, 2019 and December 31, 2018:
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Collateralized Debt Obligations
Balance of recurring Level 3 assets at January 1,
571
Total gains or losses (realized/unrealized):
Included in income-realized
Included in other comprehensive income (loss)
(6
Principal maturities/settlements
(1
(298
Sales
Transfers in and/or out of Level 3
Balance of recurring Level 3 assets at end of period
Unrealized losses on Level 3 investments for collateralized debt obligations was $17 at March 31, 2019. In addition to the amounts included in income for the three months ended March 31, 2019 as presented in the table above, interest income recorded on collateralized debt obligations was $4. Unrealized losses on Level 3 investments for collateralized debt obligations were $11 at December 31, 2018. In addition to the amounts included in income for the year ended December 31, 2018 as presented in the table above, interest income recorded on collateralized debt obligations was $16.
The fair value of collateralized debt obligations is determined by calculating discounted cash flows using LIBOR curves plus spreads that adjust for loss severities, volatility, credit risk and optionality. When available, broker quotes are used to validate the internal analysis. Rating agency and industry research reports as well as assumptions about specific-issuer defaults and deferrals are reviewed and incorporated into the calculations. Assumptions are reviewed on a quarterly basis as specific-issuer deferral and defaults that occurred are compared to those that were projected and ongoing assumptions are adjusted in accordance with the level of unexpected deferrals and defaults that occurred.
The following table presents quantitative information about recurring Level 3 fair value measurements at March 31, 2019 and December 31, 2018:
Valuation Technique
Unobservable Inputs
Discounted cash flow
Collateral default rate
0
Recovery probability
The significant unobservable inputs used on the fair value measurement of the collateralized debt obligations are probabilities of specific-issuer defaults and specific-issuer recovery assumptions. Significant increases in specific-issuer default assumptions or decreases in specific-issuer recovery assumptions would result in a significantly lower fair value measurement. Conversely, decreases in specific-issuer default assumptions or increases in specific-issuer recovery assumptions would result in a significantly higher fair value measurement.
Assets Measured at Fair Value on a Non-Recurring Basis
From time to time, the Bank may be required to measure certain other assets at fair value on a nonrecurring basis in accordance with U.S. GAAP. These adjustments to fair value usually result from the application of lower of cost or fair value accounting or write-downs of individual assets. For assets measured at fair value on a nonrecurring basis which were still held in the condensed consolidated balance sheet at March 31, 2019 and December 31, 2018,
the following table provides the level of valuation assumptions used to determine each adjustment and the related carrying value:
Mortgage servicing rights
3,518
Impaired loans:
2,583
Residential real estate
108
1,858
As discussed previously, the fair values of collateral dependent impaired loans carried at fair value are determined by third-party appraisals. Management adjusts these appraised values based on the age of the appraisal and the type of the property. The following table presents quantitative information about Level 3 fair value measurements for the financial instruments measured at fair value on a nonrecurring basis at March 31, 2019 and December 31, 2018:
Quantitative Information about Level 3 Fair Value Measurements at March 31, 2019
Range (Weighted Average)
Discount rate
9.5% – 12.0%
Prepayment speed
7.0% – 33.8%
Weighted average default rate
0.2%
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2018
Sales comparison approach
Management discount for property type and recent market volatility
10%
9.5% - 12.0%
7.0% - 33.6%
Fair Value of Financial Instruments
The carrying amounts and estimated fair values of financial instruments not carried at fair value at March 31, 2019 and December 31, 2018, are as follows:
Carrying Amount
Level 1
Level 2
Level 3
1,102
3,015,358
Financial Liabilities
Time deposits
934,325
934,311
327,242
65,975
1,261
2,893,262
2,987,419
894,279
890,020
285,265
65,650
Note 14—Regulatory Capital Requirements
The Bank is subject to the capital adequacy requirements of the OCC. The Company, as a thrift holding company, is subject to the capital adequacy requirements of the Federal Reserve. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors, and the regulators could lower classifications in certain cases. Prompt corrective action provisions are not applicable to thrift holding companies. Failure to meet minimum capital requirements can initiate regulatory action that could have a direct material effect on the condensed consolidated financial statements.
Prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition.
Under the Basel III rules, the Company must hold a capital conservation buffer over the adequately capitalized risk-based capital ratios. The capital conservation buffer was 2.50% starting January 1, 2019. The net unrealized gain or loss on investment securities is not included in regulatory capital. Management believes that at March 31, 2019, the Company and the Bank meet all regulatory capital requirements to which they are subject.
At March 31, 2019, the most recent regulatory notifications categorized the Bank as well capitalized. There have been no conditions or events since these notifications that management believes would have changed the Bank’s category.
At March 31, 2019 and December 31, 2018, the Bank exceeded all capital requirements to be categorized as well-capitalized and the Company exceeded the Capital Adequacy requirements as presented below. The Company
27
and the Bank’s actual and minimum required capital amounts and ratios, with such regulatory minimum not including the capital conservation buffer, at March 31, 2019 and December 31, 2018 are as follows:
Actual
For Capital Adequacy Purposes
To be Well Capitalized
Ratio
Total adjusted capital to risk weighted assets
Consolidated
424,231
21.64
156,822
8.00
N/A
Bank
335,645
17.12
156,808
196,010
10.00
Tier 1 (core) capital to risk weighted assets
338,468
17.27
117,617
6.00
314,947
16.07
117,606
Common Tier 1 (CET1)
88,213
4.50
88,204
127,406
6.50
Tier 1 (core) capital to adjusted tangible assets
10.49
129,104
4.00
9.76
129,102
161,377
5.00
421,495
21.98
153,426
324,905
16.94
153,403
191,754
334,616
17.45
115,069
303,055
15.80
115,052
86,302
86,289
124,640
10.42
128,431
9.44
128,430
160,538
Dividend Restrictions
As noted above, banking regulations require the Bank to maintain certain capital levels and may limit the dividends paid by the bank to the holding company or by the holding company to its shareholders. The Company’s principal source of funds for dividend payments is dividends received from the Bank and banking regulations limit the dividends that may be paid. Also, pursuant to the terms of the subordinated note agreements, the Company may pay dividends if it is “well capitalized” as defined by regulatory guidelines. At March 31, 2019, $171.8 million of consolidated retained earnings were available to pay dividends to the Company’s shareholders.
The Qualified Thrift Lender (“QTL”) test requires that a minimum of 65% of assets be maintained in housing-related finance and other specified areas. If the QTL test is not met, limits are placed on growth, branching, new
28
investments, FHLB Advances and dividends, or the Bank must convert to a commercial bank charter. Management believes that the QTL test has been met.
Note 15—Related Party Transactions
From time to time, the Company makes charitable contributions to a foundation which certain members of the board of directors of the Company and Bank, and whom are also related to the Company’s principal shareholder, serve as trustees of the foundation. The Company paid $225 to the foundation during each of the three months ended March 31, 2019 and 2018.
The Bank provides monthly data processing and programming services to entities controlled by the Company’s principal shareholders. Aggregate fees received amounted to $27 and $25 during the three months ended March 31, 2019 and 2018, respectively.
Related party leases are disclosed in Note 16, Operating Leases.
Note 16—Operating Leases
The Company leases its corporate headquarters and branch offices through noncancelable operating lease contracts. Such noncancelable operating lease contracts convey the right to control such real estate for a period of time in exchange for consideration. The operating leases have remaining terms ranging from 2019 to 2029, and generally have options to extend for one or two five-year periods. Beginning in 2019, the lease term may include options to extend the lease when it is reasonably certain that the option will be exercised based on the facts and circumstances at lease commencement. The lease agreements, most often, provide for rental payments that increase over the lease term based on a fixed percentage or based on a specified consumer price index. Any changes in the consumer price index after the lease commencement date are considered variable lease payments and recorded in the period when incurred. Additionally, the Company, in most cases, is required to pay insurance costs, real estate taxes and other operating expenses such as common area maintenance.
The Company leases certain storage and office space from entities owned by the Company’s principal shareholders. Amounts paid under such leases totaled $13 and $17 during the three months ended March 31, 2019 and 2018, respectively. The Company also subleases certain office space to entities owned by the Company’s principal shareholders. Amounts received under such subleases totaled $68 during the three months ended March 31, 2019 and 2018.
Lease expense was $921 for the three months ended March 31, 2018. The components of lease expense, which are recorded in noninterest expense – occupancy and equipment, in the condensed consolidated statements of income for the three months ended March 31, 2019 were as follows:
Operating lease cost
1,126
Variable lease cost
274
1,400
Maturities of lease liabilities, including reconciliation to the lease liabilities, based on required contractual payments, were as follows:
Year Ended December 31,
2019 (excluding the three months ended March 31, 2019)
3,231
2020
4,119
2021
3,491
2022
2,709
2023
2,459
Thereafter
9,495
Total lease payments
25,504
Less: future interest costs(a)
(3,173)
Present value of lease liabilities
________________________________
(a) Computed using the estimated interest rate for each lease
Other Information
As of and for the Three Months Ended March 31, 2019
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases
1,064
Weighted Average Remaining Lease Term
7.26 years
Weighted Average Discount Rate
3.55%
Note 17—Commitments and Contingencies
The Company and its subsidiaries may be subject to legal actions and claims arising from contracts or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have a material adverse effect on its financial position, results of operations or liquidity.
Financial Instruments with Off-Balance Sheet Risk
The Bank is a party to financial instruments with off-balance risk in the normal course of business to meet the financial needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit which are not reflected in the condensed consolidated financial statements.
Unfunded Commitments to Extend Credit
A commitment to extend credit, such as a loan commitment, credit line and overdraft protection, is a legally binding agreement to lend funds to a customer, usually at a stated interest rate and for a specific purpose. Such commitments have fixed expiration dates and generally require a fee. The extension of a commitment gives rise to credit risk. The actual liquidity requirements or credit risk that the Bank will experience is expected to be lower than the contractual amount of commitments to extend credit because a significant portion of those commitments are expected to expire without being drawn upon. Certain commitments are subject to loan agreements containing covenants regarding the financial performance of the customer that must be met before the Bank is required to fund the commitment. The Bank uses the same credit policies in making commitments to extend credit as it does in making loans.
The commitments outstanding to make loans include primarily residential real estate loans that are made for a period of 90 days or less. At March 31, 2019, outstanding commitments to make loans consisted of fixed rate loans of
$11,842 with interest rates ranging from 3.25% to 5.375% and maturities ranging from 10 years to 30 years and variable rate loans of $247,001 with varying interest rates (ranging from 4.00% to 7.875% at March 31, 2019) and maturities ranging from 1.5 to 30 years.
Standby Letters of Credit
Standby letters of credit are issued on behalf of customers in connection with construction contracts between the customers and third parties. Under standby letters of credit, the Bank assures that the third parties will receive specified funds if customers fail to meet their contractual obligations. The credit risk to the Bank arises from its obligation to make payment in the event of a customer’s contractual default. The maximum amount of potential future payments guaranteed by the Bank is limited to the contractual amount of these letters. Collateral may be obtained at exercise of the commitment. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.
The following is a summary of the total amount of unfunded commitments to extend credit and standby letters of credit outstanding at March 31, 2019 and December 31, 2018:
Commitments to make loans
258,843
241,809
Unused lines of credit
184,919
160,803
Standby letters of credit
70
Note 18—Subsequent Events
Subsequent to March 31, 2019, the Company repurchased and canceled 36,843 shares of common stock for $367 thousand, including commission and fees.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management’s discussion and analysis of financial condition and results of operations (“MD&A”) should be read in conjunction with the unaudited condensed consolidated financial statements, related notes, and other financial information appearing elsewhere in this Quarterly Report on Form 10-Q and the consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2018, which was filed on March 18, 2019 with the U.S. Securities and Exchange Commission (“SEC”).
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “attribute,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “goal,” “target,” “outlook,” “aim,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
The forward-looking statements in this report should be read in conjunction with other cautionary statements that are included in the items set forth under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise except as required by law. New risks and uncertainties arise from time to time, and it is not possible for us to predict those events or how they may affect us. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
Overview
We are a unitary thrift holding company headquartered in Southfield, Michigan with our primary branch operations in San Francisco and Los Angeles, California. Through our wholly owned bank subsidiary, Sterling Bank and Trust, F.S.B., a qualified thrift lender, we offer a broad range of loan products to the residential and commercial markets, as well as retail and business banking services.
Since 2013, we have experienced significant growth while maintaining stable margins and solid asset quality. We have made significant investments over the last several years in staffing and upgrading technology and system security. In the first quarter of 2019, we opened a new branch in Koreatown in the Los Angeles market. As of March 31, 2019, the Company had total consolidated assets of $3.25 billion, total consolidated deposits of $2.44 billion and total consolidated shareholders’ equity of $338.9 million.
For the three months ended March 31, 2019, we originated loans of $304.9 million, down from $408.0 million for the same period of 2018, which included $257.6 million in residential mortgage loans and $47.3 million in construction loans. Also, for the three months ended March 31, 2019 and 2018, we sold pools of residential real
estate mortgages for $49.9 million and $112.2 million, respectively, to third-party investors. We continue to focus on the residential mortgage market, construction, and commercial real estate lending. Net interest income for the three months ended March 31, 2019 was $30.3 million, an increase of $1.6 million, or 5%, over the same period in 2018, primarily attributable to an increase in average earnings assets. Noninterest income for the first three months of 2019 was $3.8 million, a decrease from $5.5 million for the first three months of 2018.
Critical Accounting Policies and Estimates
Our condensed consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates.
During the three months ended March 31, 2019, there were no significant changes to our critical accounting policies and estimates, which are disclosed in our “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 as filed with the SEC.
Discussion and Analysis of Financial Condition
The following sets forth a discussion and analysis of our financial condition as of the dates presented below.
33
Loan Portfolio Composition. The following table sets forth the composition of our loan portfolio by type of loan at the dates indicated.
(Dollars in thousands)
Real estate:
85
84
Commercial real estate
Total real estate
2,907,324
99
2,880,001
Other consumer
Allowance for loan losses
The following table sets forth our fixed and adjustable-rate loans in our loan portfolio at March 31, 2019:
Fixed
Adjustable
(In thousands)
11,787
2,482,243
30,925
209,971
482
36,434
43,228
2,901,046
The table set forth below contains the repricing dates of adjustable rate loans included within our loan portfolio as of March 31, 2019:
Amounts to adjust in:
6 months or less
414,306
18,144
641,282
More than 6 months through 12 months
455,220
16,481
471,701
More than 12 months through 24 months
359,541
37,092
396,633
More than 24 months through 36 months
671,077
33,066
704,143
More than 36 months through 60 months
510,842
105,188
616,030
More than 60 months
71,257
Fixed to Maturity
At March 31, 2019, $259.3 million, or 9%, of our adjustable interest rate loans were at their interest rate floor.
Delinquent Loans. The following tables set forth our loan delinquencies, including nonaccrual loans, by type and amount at the dates indicated.
90 Days or More Past Due
3,487
Total delinquent loans
Nonperforming Assets
Nonperforming assets include loans that are 90 or more days past due or on nonaccrual status, including troubled debt restructurings and other loan collateral acquired through foreclosure and repossession. Loans 90 days or greater past due may remain on an accrual basis if adequately collateralized and in the process of collection. At March 31, 2019 and December 31, 2018, we had $80 thousand of accruing loans past due 90 days, which consisted primarily of government guaranteed loans. For nonaccrual loans, interest previously accrued but not collected is reversed and charged against income at the time a loan is placed on nonaccrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
Troubled debt restructurings are modified loans in which a borrower demonstrates financial difficulties and for which a concession has been granted. At March 31, 2019 and December 31, 2018, we had troubled debt restructuring loans in nonaccrual with a balance of $160 thousand and $168 thousand, respectively. The total outstanding recorded investment of troubled debt restructurings increased to $7.0 million at March 31, 2019 from $5.8 million at December 31, 2018, primarily because the Company modified the terms of a construction loan by providing for an extension of the maturity dates. The newly modified loan is accruing interest and is considered current.
The following table sets forth information regarding our nonperforming assets at the dates indicated.
Nonaccrual loans (1):
Total nonaccrual loans
Loans past due 90 days and still accruing
Troubled debt restructurings (2)
6,807
5,657
Real estate owned
Total nonperforming assets
14,155
10,157
Total nonaccrual loans to total loans
0.25
0.15
Total nonperforming assets to total assets
0.44
0.32
______________________
(1) Loans are presented before the allowance for loan losses.
(2) Troubled debt restructurings exclude those loans presented above as nonaccrual or past 90 days and still accruing.
35
The allowance for loan losses is maintained at levels considered adequate by management to provide for probable loan losses inherent in the loan portfolio as of the condensed consolidated balance sheet reporting dates. The allowance for loan losses is based on management’s assessment of various factors affecting the loan portfolio, including loss experience, portfolio composition, delinquent and nonaccrual loans, national and local business conditions and an overall evaluation of the quality of the underlying collateral.
The following table sets forth activity in the allowance for loan losses for the periods indicated.
Allowance for loan losses at beginning of period
Charge offs:
Total charge offs
Recoveries:
Total recoveries
Allowance for loan losses at end of period
Nonperforming loans and troubled debt restructurings at end of period
14,144
8,082
Total loans outstanding at end of period
2,599,692
Average loans outstanding during period
2,942,261
2,733,759
Allowance for loan losses to nonperforming loans and troubled debt restructurings
Allowance for loan losses to total loans at end of period
0.70
0.74
Net charge offs (recoveries) to average loans outstanding during the period
Allocation of Allowance for Loan Losses. The following tables set forth the allowance for loan losses allocated by loan category. The allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance for loan losses to absorb losses in other categories.
Percent of Loans in Each Category to Total Loans
The allowance for loan losses as a percentage of loans was 0.70% and 0.75% as of March 31, 2019 and December 31, 2018, respectively. The decrease in the allowance for loan losses as a percentage of total loans at March 31, 2019, as compared to December 31, 2018 was primarily attributable to the release of previously recorded allowance for loan losses as the Company has experienced an elongated period of very low credit losses.
At March 31, 2019 and December 31, 2018, we had impaired loans of $13.5 million and $11.8 million, respectively. The increase in impaired loans was due to the addition of a construction loan to impaired status.
Although we believe that we use the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and our results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Furthermore, while we believe we have established our allowance for loan losses in conformity with generally accepted accounting principles in the United States of America, there can be no assurance that regulators, in reviewing our loan portfolio, will not require us to increase our allowance for loan losses. In addition, because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of any loans deteriorate. Any material increase in the allowance for loan losses may adversely affect our financial condition and results of operations.
Investment Securities Portfolio
The following table sets forth the amortized cost and estimated fair value of our available for sale debt securities portfolio at the dates indicated.
At March 31,
At December 31,
At March 31, 2019 and December 31, 2018, we had no investments in a single company or entity, other than US government, with an aggregate book value in excess of 10% of our total shareholders’ equity.
We review the debt securities portfolio on a quarterly basis to determine the cause, magnitude and duration of declines in the fair value of each security. In estimating other-than-temporary impairment, we consider many factors including: (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions, and
(4) whether we have the intent to sell the security or more likely than not will be required to sell the security before its anticipated recovery. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through income. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows:
(1) other-than-temporary impairment related to credit loss, which must be recognized in the condensed consolidated statements of income and (2) other-than-temporary impairment related to other factors, which is recognized in other comprehensive income (loss). The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. The assessment of whether any other than temporary decline exists may involve a high degree of subjectivity and judgment and is based on the information available to management at a point in time. We evaluate debt securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation.
At March 31, 2019, gross unrealized losses on debt securities totaled $27 thousand. We do not consider the debt securities to be other-than-temporarily impaired at March 31, 2019, since (i) the decline in fair value is attributable to changes in interest rates and illiquidity, not credit quality, (ii) we do not have the intent to sell the debt securities and (iii) it is likely that we will not be required to sell the debt securities before their anticipated recovery.
The Company’s equity securities consist of an investment in a qualified community reinvestment act investment fund, which is a publicly-traded mutual fund and an investment in Pacific Coast Banker’s Bank, a thinly traded, restricted stock. At March 31, 2019 and December 31, 2018, equity securities totaled $4.2 million and $4.1 million, respectively.
Deposits
Total deposits were $2.44 billion at March 31, 2019, compared with $2.45 billion at December 31, 2018. The slight decrease was attributable to a decrease in our money market deposits and brokered deposits, partially offset by growth in our retail time deposit products. Money market deposits decreased by $59.2 million to $1.24 billion at March 31, 2019. Our brokered deposits decreased by $33.8 million to zero balance at March 31, 2019. Retail time deposits increased by $73.8 million to $934.3 million at March 31, 2019. We continue to focus on the acquisition and expansion of core deposit relationships, which we define as all deposits except for time deposits greater than $250 thousand and brokered deposits. Core deposits totaled $2.24 billion at March 31, 2019, or 92% of total deposits at that date.
Borrowings
At March 31, 2019, we had the ability to borrow a total of $760.1 million from the Federal Home Loan Bank, which includes an available line of credit of $50.0 million. We also had available credit lines with additional banks totaling $70.0 million. At March 31, 2019, outstanding FHLB borrowings totaled $333.1 million, and there were no amounts outstanding on lines of credit held by other banks. In addition, we have $65.0 million in subordinated notes outstanding that are due April 15, 2026 but may be redeemed by us, in whole or in part, on or after April 14, 2021.
In addition to deposits, we use short-term borrowings, such as FHLB advances and a FHLB overdraft credit line, as a source of funds to meet our daily liquidity needs of our customers and fund growth in earning assets. Our short-term FHLB advances consists primarily of advances of funds for one or two week periods.
Average Balance Sheet and Related Yields and Rates
The following tables present average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the three months ended March 31, 2019 and 2018. The average balances are daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and net deferred loan origination costs accounted for as yield adjustments.
As of and for the Three Months Ended
Average Balance
Average Yield/ Rate
Interest Earning Assets
Loans(1)
5.67
5.33
Securities, includes restricted stock(2)
170,117
2.89
141,616
2.31
Other interest earning assets
31,293
3.02
24,663
1.85
Total interest earning assets
3,143,671
5.49
2,900,038
5.15
Noninterest earning assets
11,060
12,261
73,131
47,146
Total average assets
3,227,862
2,959,445
Interest-bearing liabilities
Savings, NOW, Money Markets
1,474,129
5,378
1.48
1,525,436
4,135
1.10
922,996
5,278
2.32
705,824
2,454
1.41
2,397,125
1.80
2,231,260
1.20
FHLB borrowings
268,566
1.57
259,056
1.29
65,043
7.22
64,901
Total borrowings
333,609
2,229
2.67
323,957
2,005
2.48
Total interest-bearing liabilities
2,730,734
1.91
2,555,217
1.36
Noninterest-bearing liabilities
Demand deposits
73,564
70,076
Other liabilities
83,343
50,052
Total noninterest-bearing liabilities
156,907
120,128
Shareholders’ equity
340,221
284,100
Total average liabilities and shareholders’ equity
Net interest income and spread
3.58
3.79
Net interest margin
3.86
3.96
(1) Nonaccrual loans are included in the respective average loan balances. Income, if any, on such loans is recognized on a cash basis.
(2) Interest income does not include taxable equivalent adjustments.
39
The following table presents the dollar amount of changes in interest income and interest expense for major components of interest earning assets and interest-bearing liabilities for the periods indicated. The table distinguishes between: (1) changes attributable to volume (changes in volume multiplied by the prior period’s rate), (2) changes attributable to rate (change in rate multiplied by the prior year’s volume) and (3) total increase (decrease) (the sum of the previous columns). Changes attributable to both volume and rate are allocated ratably between the volume and rate categories.
Three Months Ended March 31, 2019 vs. 2018
Increase (Decrease) due to
Total Increase
Volume
Rate
(Decrease)
Change in interest income:
Loans
2,874
2,448
5,322
Securities, includes restricted stock
183
408
86
Total change in interest income
3,093
2,759
5,852
Change in interest expense:
Saving/Now/Money Markets
(139
1,382
1,243
912
1,912
2,824
773
3,294
4,067
190
222
Total change in interest expense
808
3,483
4,291
Change in net interest income
2,285
(724
1,561
Results of Operations for the Three Months Ended March 31, 2019 and 2018
General. Net income was $15.7 million for the three months ended March 31, 2019, comparable to net income for the same period in the 2018.
Net Interest Income. Net interest income was $30.3 million for the three months ended March 31, 2019, an increase of $1.6 million, or 5%, compared to the same period in 2018.
Interest income increased $5.9 million, or 16%, to $43.2 million compared to the three months ended March 31, 2018. The increase in interest income was the result of an increase in volume and rates in 2019. Our average balance on interest-earning assets, primarily related to loans, increased $243.6 million, or 8%. Our average yield on interest-earning assets increased 34 basis points to 5.49%.
Interest expense increased $4.3 million, or 50%, to $12.9 million compared to the three months ended March 31, 2018. The increase was primarily the result of an increase in rates in 2019. Our average rate paid on interest-bearing liabilities increased 55 basis points to 1.91%. Our average balance of interest-bearing liabilities increased $175.5 million, or 7%.
Net Interest Margin and Spreads. Net interest margin was 3.86% for the three months ended March 31, 2019, compared with 3.96% in the three months ended March 31, 2018. The interest rate spread was 3.58% for the three months ended March 31, 2019, compared with 3.79% for the three months ended March 31, 2018. The decrease in net interest margin and spread was due to a 55 basis points increase in the cost of our interest-bearing liabilities, primarily related to interest-bearing deposits, partially offset by a 34 basis points increase in the yield of our interest-earning assets, primarily related to loans.
40
Our average balance of interest-bearing deposits increased $165.9 million, or 7%, to $2.40 billion for the three months ended March 31, 2019. Our average rate paid on interest-bearing deposits increased 60 basis points to 1.80% for the three months ended March 31, 2019. The rate on interest-bearing deposits increased as some customers shifted their deposits from lower-yielding money market, savings and NOW accounts to higher-yielding time deposits.
Our average balance of loans increased $208.5 million, or 8%, to $2.94 billion for the three months ended March 31, 2019. Our average yield on loans increased 34 basis points to 5.67% for the three months ended March 31, 2019 from 5.33% for the three months ended March 31, 2018. The yield on our loan portfolio increased primarily due to our variable rate loans resetting at higher rates.
Provision (recovery) for Loan Losses. During the three months ended March 31, 2019, we reversed $1.0 million of the allowance for loan losses compared to a provision of $0.6 million recorded in the three months ended March 31, 2018. The allowance for loan losses was $20.7 million, or 0.70% of total loans at March 31, 2019, compared to $21.9 million, or 0.75% of total loans at December 31, 2018. The reduced provision expense reflects the migration of certain residential real estate loans to a lower risk level as a result of the seasoning of the loan portfolio in our newer markets, lower volumes of loan originations in the first quarter of 2019, and the elimination of general reserve on certain collateral dependent loans that have valuations higher than our recorded investments.
Non-interest Income. Non-interest income information is as follows:
Change
Percent
41
(283
(45
)%
(42
(1,499
(38
177
(14
(3
(1,665
(30
Non-interest income of $3.8 million for the three months ended March 31, 2019 decreased $1.7 million as compared to the same period of 2018, primarily as a result of decreased gain on sale of portfolio loans due to lower volume of loans sold in the secondary market.
Non-interest Expense. Non-interest expense information is as follows:
618
691
90
(288
(53
148
1,619
Non-interest expense of $13.1 million for the three months ended March 31, 2019 increased $1.6 million as compared to the same period of 2018. Salaries and employee benefits increased primarily as a result of additional full-time equivalent employees to support our growth in loans and new branches in our network. The number of full-time equivalent employees increased to 352 at March 31, 2019 from 314 at March 31, 2018. Occupancy and equipment expenses also increased with the expansion of our branch network in the greater Seattle market, New York and California.
Income Tax Expense. We recorded an income tax expense of $6.3 million for the three months ended March 31, 2019, comparable with the same period of 2018. Our effective tax rate was 28.8% and 28.7% for the three months ended March 31, 2019 and 2018, respectively.
Liquidity and Capital Resources
Liquidity is the ability to meet current and future financial obligations when they come due. Our primary sources of funds consist of deposit inflows, loan repayments, FHLB borrowings and proceeds from the sale of portfolio loans. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
We regularly review the need to adjust our investments in liquid assets based upon our assessment of: (1) expected loan demand, (2) expected deposit flows, (3) yields available on interest earning deposits and securities, and (4) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest earning deposits and short-term securities.
Our most liquid assets are cash and due from banks, interest-bearing deposits with other banks and U.S. Treasury securities classified as available for sale. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At March 31, 2019 and December 31, 2018, cash and due from banks totaled $58.0 million and $52.5 million, respectively; debt securities classified as available-for-sale, which provide additional sources of liquidity, totaled $146.9 million and $144.8 million, respectively. Interest-bearing time deposits with other banks totaled $1.1 million at March 31, 2019 and December 31, 2018.
At March 31, 2019, we had the ability to borrow a total of $760.1 million from the Federal Home Loan Bank including an available line of credit with the Federal Home Loan Bank of $50.0 million. At March 31, 2019, we also had available credit lines with additional banks for $70.0 million. Outstanding borrowings at March 31, 2019 with the Federal Home Loan Bank totaled $333.1 million, and there were no amounts outstanding with the aforementioned additional banks.
In December 2018, the board of directors approved the repurchase of up to $50.0 million of the Company’s outstanding shares of common stock. The stock repurchase program permits the Company to purchase shares of its common stock from time to time in the open market or in privately negotiated transactions. Under this program, the Company is not obligated to repurchase shares of its common stock. During the three months ended March 31, 2019, the Company repurchased and cancelled 1,212,574 shares of its common stock for $11.5 million, including commissions and fees. Such repurchases of shares of common stock were funded from cash on hand.
We have no material commitments or demands that are likely to affect our liquidity other than as set forth below. In the event loan demand were to increase faster than expected, or any unforeseen demand or commitment were to occur, we could access our borrowing capacity with the Federal Home Loan Bank, our bank lines of credit, or obtain additional funds through brokered certificates of deposit.
At March 31, 2019, we had $443.8 million in loan commitments outstanding, and $70 thousand in standby letters of credit. At December 31, 2018, we had $402.6 million in loan commitments outstanding, and $70 thousand in standby letters of credit.
Time deposits due within one year of March 31, 2019 totaled $323.5 million, or 13% of total deposits. Total time deposits at March 31, 2019 were $934.3 million, or 38%, of total deposits. Time deposits due within one year
42
of December 31, 2018 totaled $473.9 million, or 19% of total deposits. Total time deposits at December 31, 2018 were $894.3 million, or 36% of total deposits.
Our primary investing activities are the origination of loans and to a lesser extent, the purchase of investment securities. During the three months ended March 31, 2019, we originated $304.9 million of loans and purchased $46.6 million of investment securities. During the three months ended March 31, 2018, we originated $408.0 million of loans and purchased $24.7 million of investment securities.
Financing activities consist primarily of activity in deposit accounts. We experienced a net decrease in total deposits of $16.1 million for the three months ended March 31, 2019, and a net increase in total deposits of $46.1 million for the three months ended March 31, 2018. We generate deposits from local businesses and individuals through customer referrals and other relationships and through our retail presence. We believe we have a very stable core deposit base evidenced by the average life of our accounts, which we attribute to a high level of customer service and our consistently competitive rates. We expect the high level of core deposits to be maintained. We utilize borrowings, brokered deposits, and bulk sales of whole loans to supplement funding needs and manage overall growth.
We also manage liquidity by selling pools of our portfolio loans into the secondary market from time to time. We generated $49.9 million and $112.2 million in proceeds from the sale of loans in the three months ended March 31, 2019 and 2018, respectively.
The Company and Bank are subject to various regulatory capital requirements administered by the Federal Reserve and the OCC, respectively. We manage our capital to comply with our internal planning targets and regulatory capital standards administered by the Federal Reserve and the OCC. We review capital levels on a monthly basis for purposes of assessing our needs for additional capital and ability to pay cash dividends. At March 31, 2019 and December 31, 2018, each of the Company and Bank exceeded all applicable regulatory capital requirements, and the Bank was considered “well capitalized” under regulatory guidelines. Refer to Note 14 in the Unaudited Condensed Consolidated Financial Statements for additional information.
The following tables present our capital ratios as of the indicated dates for the Company and Bank.
Well Capitalized
Adequately Capitalized
Under Capitalized
Company Actual at March 31, 2019
Company Actual at December 31, 2018
Total adjusted capital to risk-weighted assets
Tier 1 (core) capital to risk-weighted assets
Common Tier 1 (CET 1)
3.00
Bank Actual at March 31, 2019
Bank Actual at December 31, 2018
Effective January 1, 2019, the Basel Rules require the Company to maintain a 2.5% “capital conservation buffer” over the minimum risk-weighted asset ratios. The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a (i) CET1 to risk-weighted assets, (ii) Tier 1 capital to risk-weighted assets or (iii) total capital to risk-weighted assets above the respective minimum but below the
minimum plus the capital conservation buffer will face constraints on dividends, equity repurchases and discretionary bonus payments to executive officers based on the amount of the shortfall.
Recently Issued Accounting Guidance
Refer to Note 2, New Accounting Standards, to our unaudited condensed consolidated financial statements included in Item 1. Financial Statements for a discussion of recently issued accounting guidance and related impact on our financial condition and results of operations.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
General. The principal objective of our asset and liability management function is to evaluate the interest rate risk within the balance sheet and pursue a controlled assumption of interest rate risk while maximizing net income and preserving adequate levels of liquidity and capital. The Asset Liability Committee of our board of directors has oversight of our asset and liability management function, which is implemented and managed by our Management Asset Liability Committee. Our Management Asset Liability Committee meets regularly to review, among other things, the sensitivity of our assets and liabilities to product offering rate changes, local and national market conditions and market interest rates. That group also reviews our liquidity, capital, deposit mix, loan mix and investment positions.
We manage our exposure to interest rates primarily by structuring our balance sheet in the ordinary course of business. We do not typically enter into derivative contracts for the purpose of managing interest rate risk, but we may do so in the future. Based upon the nature of our operations, we are not subject to foreign exchange or commodity price risk. We do not own any trading assets.
Net Interest Income Simulation. We use an interest rate risk simulation model to test the interest rate sensitivity of net interest income and the balance sheet. Instantaneous parallel rate shift scenarios are modeled and utilized to evaluate risk and establish exposure limits for acceptable changes in net interest income. These scenarios, known as rate shocks, simulate an instantaneous change in interest rates and use various assumptions, including, but not limited to, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment and replacement of asset and liability cash flows.
The following table presents the estimated changes in net interest income of the Bank, calculated on a bank-only basis, which would result from changes in market interest rates over a twelve-month period beginning March 31, 2019 and December 31, 2018. The table below demonstrates that for the initial twelve-month period after an immediate and parallel rate shock, we are liability sensitive in a rising interest rate environment.
Change in Interest Rates (Basis Points)
Estimated 12-Months Net Interest Income
400
98,939
(18.1
94,251
(23.4
300
106,239
(12.1
103,028
(16.3
111,964
(7.3
110,806
(10.0
116,763
(3.4
117,419
(4.6
120,826
123,052
–100
119,560
(1.0
125,930
2.3
–200
118,835
(1.6
127,378
3.5
Economic Value of Equity Simulation. We also analyze our sensitivity to changes in interest rates through an economic value of equity (“EVE”) model. EVE represents the present value of the expected cash flows from our assets less the present value of the expected cash flows arising from our liabilities adjusted for the value of off-balance sheet contracts. EVE attempts to quantify our economic value using a discounted cash flow methodology. We estimate what our EVE would be as of a specific date. We then calculate what EVE would be as of the same
date throughout a series of interest rate scenarios representing immediate and permanent parallel shifts in the yield curve. We currently calculate EVE under the assumptions that interest rates increase 100, 200, 300 and 400 basis points from current market rates, and under the assumption that interest rates decrease 100 and 200 basis points from current market rates.
The following table presents the estimated changes in EVE of the Bank, calculated on a bank-only basis, which would result from changes in market interest rates over a twelve-month period beginning March 31, 2019 and December 31, 2018.
Economic Value of Equity
424,184
(3.9
419,344
(10.7
439,372
(0.4
444,120
(5.4
444,365
0.7
455,502
(3.0
446,359
1.1
464,655
441,307
469,560
391,986
(11.2
443,588
(5.5
330,221
(25.2
387,703
(17.4
Many assumptions are used to calculate the impact of interest rate fluctuations. Actual results may be significantly different than our projections due to several factors, including the timing and frequency of rate changes, market conditions and the shape of the yield curve. The computations of interest rate risk shown above do not include actions that our management may undertake to manage the risks in response to anticipated changes in interest rates, and actual results may also differ due to any actions taken in response to the changing rates.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2019. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2019.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the three months ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
ITEM 1. LEGAL PROCEEDINGS
There are no material pending legal proceedings, including ordinary routine litigation incidental to the business, to which the Company or one of its subsidiaries is a party.
ITEM 1A. RISK FACTORS
There are no material changes from the risk factors as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The Registration Statement on Form S-1 (File No. 333-221016) for the initial public offering of our common stock was declared effective by the Securities and Exchange Commission on November 16, 2017. There has been no material change in the planned use of proceeds from our initial public offering as described in our final prospectus filed with the Securities and Exchange Commission on November 17, 2017 pursuant to Rule 424(b)(4).
Stock Repurchase Program
On December 24, 2018, the board of directors approved the repurchase of up to $50.0 million of the Company’s outstanding shares of common stock. The stock repurchase program permits the Company to acquire shares of common stock from time to time in the open market or in privately negotiated transactions. The Company received regulatory approval of the stock repurchase program and publicly announced the program on January 28, 2019. The program does not have an expiration date. Under the stock repurchase program, the Company is not obligated to repurchase shares of its common stock, and there is no assurance that it will continue to do so. Any shares repurchased under this program will be canceled and returned to authorized but unissued status.
The following table provides certain information with respect to our purchases of shares of the Company’s common stock during the three months ended March 31, 2019:
Issuer Purchases of Equity Securities
Period
Total Number of Shares Purchased
Average Price Paid per Share
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
January 1 - 31, 2019
February 1 - 28, 2019
435,087
9.30
45,954,900
March 1 - 31, 2019
777,487
9.60
38,492,228
1,212,574
9.49
ITEM 6. EXHIBITS
A list of exhibits to this Form 10-Q is set forth in the Exhibit Index below.
Incorporated by Reference
Exhibit Number
Exhibit Description
Filed Herewith
Form
Period Ending
Exhibit / Appendix Number
Filing Date
31.1
Section 302 Certification — Chief Executive Officer
X
31.2
Section 302 Certification — Chief Financial Officer
32.1*
Section 906 Certification — Chief Executive Officer
32.2*
Section 906 Certification — Chief Financial Officer
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
* This certification is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
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.
Date: May 9, 2019
(Registrant)
By:
/s/ THOMAS LOPP
Thomas Lopp President Chief Operating Officer Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)