Companies:
10,793
total market cap:
$134.940 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Univest Financial Corporation
UVSP
#5989
Rank
$1.00 B
Marketcap
๐บ๐ธ
United States
Country
$35.37
Share price
1.00%
Change (1 day)
38.81%
Change (1 year)
๐ฆ Insurance
๐ณ Financial services
๐ฐ Investment
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Univest Financial Corporation
Quarterly Reports (10-Q)
Financial Year FY2017 Q3
Univest Financial Corporation - 10-Q quarterly report FY2017 Q3
Text size:
Small
Medium
Large
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 September 30, 2017.
or
¨
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from
to
.
Commission File Number: 0-7617
UNIVEST CORPORATION OF PENNSYLVANIA
(Exact name of registrant as specified in its charter)
Pennsylvania
23-1886144
(State or other jurisdiction of
incorporation or organization)
(IRS Employer
Identification No.)
14 North Main Street, Souderton, Pennsylvania 18964
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code: (215) 721-2400
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
¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
x
No
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
¨
Accelerated filer
x
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
Smaller reporting company
¨
Emerging growth company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
No
x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Common Stock, $5 par value
26,684,355
(Title of Class)
(Number of shares outstanding at October 31, 2017)
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES
INDEX
Page Number
Part I.
Financial Information:
Item 1.
Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets at September 30, 2017 and December 31, 2016
2
Condensed Consolidated Statements of Income for the Three and Nine Months Ended September 30, 2017 and 2016
3
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2017 and 2016
4
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2017 and 2016
6
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2017 and 2016
7
Notes to Condensed Consolidated Financial Statements
8
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
46
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
62
Item 4.
Controls and Procedures
62
Part II.
Other Information
Item 1.
Legal Proceedings
63
Item 1A.
Risk Factors
63
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
63
Item 3.
Defaults Upon Senior Securities
63
Item 4.
Mine Safety Disclosures
63
Item 5.
Other Information
63
Item 6.
Exhibits
64
Signatures
65
1
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1.
Financial Statements
UNIVEST CORPORATION OF PENNSYLVANIA
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(Dollars in thousands, except share data)
At September 30, 2017
At December 31, 2016
ASSETS
Cash and due from banks
$
47,876
$
48,757
Interest-earning deposits with other banks
31,614
9,068
Investment securities held-to-maturity (fair value
$45,633
and
$24,871
at
September 30, 2017
and
December 31, 2016
, respectively)
45,542
24,881
Investment securities available-for-sale
398,280
443,637
Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost
27,244
24,869
Loans held for sale
2,228
5,890
Loans and leases held for investment
3,487,164
3,285,886
Less: Reserve for loan and lease losses
(20,543
)
(17,499
)
Net loans and leases held for investment
3,466,621
3,268,387
Premises and equipment, net
64,586
63,638
Goodwill
172,559
172,559
Other intangibles, net of accumulated amortization and fair value adjustments of
$20,786
and
$17,597
at
September 30, 2017
and
December 31, 2016
, respectively
14,567
16,651
Bank owned life insurance
100,158
99,948
Accrued interest receivable and other assets
46,088
52,243
Total assets
$
4,417,363
$
4,230,528
LIABILITIES
Noninterest-bearing deposits
$
987,881
$
918,337
Interest-bearing deposits:
Demand deposits
1,105,211
909,963
Savings deposits
854,338
803,078
Time deposits
571,160
626,189
Total deposits
3,518,590
3,257,567
Short-term borrowings
32,091
196,171
Long-term debt
206,168
127,522
Subordinated notes
94,270
94,087
Accrued interest payable and other liabilities
37,446
49,972
Total liabilities
3,888,565
3,725,319
SHAREHOLDERS’ EQUITY
Common stock, $5 par value: 48,000,000 shares authorized at
September 30, 2017
and
December 31, 2016
;
28,911,799
shares issued at
September
30, 2017
and
December 31, 2016
;
26,671,336
and
26,589,353
shares outstanding at
September 30, 2017
and
December 31, 2016
, respectively
144,559
144,559
Additional paid-in capital
232,172
230,494
Retained earnings
212,363
194,516
Accumulated other comprehensive loss, net of tax benefit
(16,343
)
(19,454
)
Treasury stock, at cost;
2,240,463
and
2,322,446
shares at
September
30, 2017
and
December 31, 2016
, respectively
(43,953
)
(44,906
)
Total shareholders’ equity
528,798
505,209
Total liabilities and shareholders’ equity
$
4,417,363
$
4,230,528
Note: See accompanying notes to the unaudited consolidated financial statements.
2
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(Dollars in thousands, except per share data)
2017
2016
2017
2016
Interest income
Interest and fees on loans and leases:
Taxable
$
37,153
$
32,236
$
105,955
$
76,397
Exempt from federal income taxes
2,106
1,982
6,225
5,472
Total interest and fees on loans and leases
39,259
34,218
112,180
81,869
Interest and dividends on investment securities:
Taxable
1,855
1,483
5,376
3,945
Exempt from federal income taxes
550
669
1,725
2,113
Interest on deposits with other banks
133
14
188
51
Interest and dividends on other earning assets
375
321
1,129
573
Total interest income
42,172
36,705
120,598
88,551
Interest expense
Interest on deposits
3,068
2,081
7,720
5,072
Interest on short-term borrowings
169
276
756
599
Interest on long-term debt and subordinated notes
2,048
1,479
5,652
2,827
Total interest expense
5,285
3,836
14,128
8,498
Net interest income
36,887
32,869
106,470
80,053
Provision for loan and lease losses
2,689
1,415
7,900
2,571
Net interest income after provision for loan and lease losses
34,198
31,454
98,570
77,482
Noninterest income
Trust fee income
1,924
1,958
5,847
5,820
Service charges on deposit accounts
1,371
1,344
3,927
3,398
Investment advisory commission and fee income
3,455
2,905
9,969
8,352
Insurance commission and fee income
3,492
3,267
11,530
11,328
Other service fee income
2,123
1,965
6,355
5,727
Bank owned life insurance income
742
711
3,147
1,716
Net gain on sales of investment securities
7
30
43
487
Net gain on mortgage banking activities
908
2,006
3,558
4,935
Other income (loss)
87
(49
)
712
206
Total noninterest income
14,109
14,137
45,088
41,969
Noninterest expense
Salaries and benefits
16,909
16,710
49,919
44,972
Commissions
2,244
2,485
6,668
6,743
Net occupancy
2,523
2,534
7,872
6,730
Equipment
1,019
942
3,043
2,468
Data processing
2,118
2,169
6,257
4,980
Professional fees
1,447
1,322
3,934
3,289
Marketing and advertising
271
345
1,125
1,396
Deposit insurance premiums
409
327
1,262
1,192
Intangible expenses
690
854
1,895
2,611
Acquisition-related costs
—
8,784
—
10,156
Integration costs
—
5,365
—
5,398
Restructuring recoveries
—
(85
)
—
(85
)
Other expense
5,065
5,314
15,298
13,701
Total noninterest expense
32,695
47,066
97,273
103,551
Income before income taxes
15,612
(1,475
)
46,385
15,900
Income tax expense (benefit)
4,416
(1,533
)
12,555
3,313
Net income
$
11,196
$
58
$
33,830
$
12,587
Net income per share:
Basic
$
0.42
$
—
$
1.27
$
0.58
Diluted
0.42
—
1.27
0.57
Dividends declared
0.20
0.20
0.60
0.60
Note: See accompanying notes to the unaudited consolidated financial statements.
3
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended September 30,
(Dollars in thousands)
2017
2016
Before
Tax
Amount
Tax
Expense
(Benefit)
Net of
Tax
Amount
Before
Tax
Amount
Tax
Expense
(Benefit)
Net of
Tax
Amount
Income (loss)
$
15,612
$
4,416
$
11,196
$
(1,475
)
$
(1,533
)
$
58
Other comprehensive income:
Net unrealized gains (losses) on available-for-sale investment securities:
Net unrealized holding gains (losses) arising during the period
1,030
362
668
(151
)
(53
)
(98
)
Less: reclassification adjustment for net gains on sales realized in net income (1)
(7
)
(2
)
(5
)
(30
)
(10
)
(20
)
Total net unrealized gains (losses) on available-for-sale investment securities
1,023
360
663
(181
)
(63
)
(118
)
Net unrealized (losses) gains on interest rate swaps used in cash flow hedges:
Net unrealized holding (losses) gains arising during the period
(20
)
(7
)
(13
)
101
35
66
Less: reclassification adjustment for net losses realized in net income (2)
41
14
27
76
27
49
Total net unrealized gains on interest rate swaps used in cash flow hedges
21
7
14
177
62
115
Defined benefit pension plans:
Amortization of net actuarial loss included in net periodic pension costs (3)
320
112
208
330
115
215
Accretion of prior service cost included in net periodic pension costs (3)
(71
)
(25
)
(46
)
(71
)
(25
)
(46
)
Total defined benefit pension plans
249
87
162
259
90
169
Other comprehensive income
1,293
454
839
255
89
166
Total comprehensive income (loss)
$
16,905
$
4,870
$
12,035
$
(1,220
)
$
(1,444
)
$
224
(1) Included in net gain on sales of investment securities on the consolidated statements of income (before tax amount).
(2) Included in interest expense on deposits on the consolidated statements of income (before tax amount).
(3) These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (before tax amount). See Note 7—Retirement Plans and Other Postretirement Benefits for additional details.
Note: See accompanying notes to the unaudited consolidated financial statements.
4
Table of Contents
Nine Months Ended September 30,
(Dollars in thousands)
2017
2016
Before
Tax
Amount
Tax
Expense
(Benefit)
Net of
Tax
Amount
Before
Tax
Amount
Tax
Expense
(Benefit)
Net of
Tax
Amount
Income
$
46,385
$
12,555
$
33,830
$
15,900
$
3,313
$
12,587
Other comprehensive income:
Net unrealized gains on available-for-sale investment securities:
Net unrealized holding gains arising during the period
4,082
1,430
2,652
4,151
1,453
2,698
Less: reclassification adjustment for net gains on sales realized in net income (1)
(43
)
(15
)
(28
)
(487
)
(170
)
(317
)
Total net unrealized gains on available-for-sale investment securities
4,039
1,415
2,624
3,664
1,283
2,381
Net unrealized (losses) gains on interest rate swaps used in cash flow hedges:
Net unrealized holding losses arising during the period
(105
)
(37
)
(68
)
(825
)
(289
)
(536
)
Less: reclassification adjustment for net losses realized in net income (2)
148
52
96
237
83
154
Total net unrealized gains (losses) on interest rate swaps used in cash flow hedges
43
15
28
(588
)
(206
)
(382
)
Defined benefit pension plans:
Amortization of net actuarial loss included in net periodic pension costs (3)
918
321
597
988
345
643
Accretion of prior service cost included in net periodic pension costs (3)
(212
)
(74
)
(138
)
(212
)
(74
)
(138
)
Total defined benefit pension plans
706
247
459
776
271
505
Other comprehensive income
4,788
1,677
3,111
3,852
1,348
2,504
Total comprehensive income
$
51,173
$
14,232
$
36,941
$
19,752
$
4,661
$
15,091
(1) Included in net gain on sales of investment securities on the consolidated statements of income (before tax amount).
(2) Included in interest expense on deposits on the consolidated statements of income (before tax amount).
(3) These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (before tax amount). See Note 7—Retirement Plans and Other Postretirement Benefits for additional details.
Note: See accompanying notes to the unaudited consolidated financial statements.
5
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except share and per share data)
Common
Shares
Outstanding
Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
(Loss) Income
Treasury
Stock
Total
Nine Months Ended September 30, 2017
Balance at December 31, 2016
26,589,353
$
144,559
$
230,494
$
194,516
$
(19,454
)
$
(44,906
)
$
505,209
Net income
—
—
—
33,830
—
—
33,830
Other comprehensive income, net of income tax
—
—
—
—
3,111
—
3,111
Cash dividends declared ($0.60 per share)
—
—
—
(15,983
)
—
—
(15,983
)
Stock issued under dividend reinvestment and employee stock purchase plans
63,683
—
130
—
—
1,709
1,839
Exercise of stock options
84,870
—
(121
)
—
—
1,648
1,527
Stock-based compensation
—
—
2,550
—
—
—
2,550
Purchases of treasury stock
(112,393
)
—
—
—
—
(3,285
)
(3,285
)
Restricted stock awards granted, net of cancellations
45,823
—
(881
)
—
—
881
—
Balance at September 30, 2017
26,671,336
$
144,559
$
232,172
$
212,363
$
(16,343
)
$
(43,953
)
$
528,798
(Dollars in thousands, except share and per share data)
Common
Shares
Outstanding
Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
(Loss) Income
Treasury
Stock
Total
Nine Months Ended September 30, 2016
Balance at December 31, 2015
19,530,930
$
110,271
$
121,280
$
193,446
$
(16,708
)
$
(46,715
)
$
361,574
Net income
—
—
—
12,587
—
—
12,587
Other comprehensive income, net of income tax
—
—
—
—
2,504
—
2,504
Cash dividends declared ($0.60 per share)
—
—
—
(13,125
)
—
—
(13,125
)
Stock issued under dividend reinvestment and employee stock purchase plans
90,420
—
42
—
—
1,806
1,848
Issuance of common stock, acquisition
6,857,529
34,288
109,858
—
—
—
144,146
Exercise of stock options
39,829
—
(2
)
—
—
739
737
Stock-based compensation
—
—
1,407
—
—
—
1,407
Purchases of treasury stock
(118,412
)
—
—
—
—
(2,429
)
(2,429
)
Restricted stock awards granted, net of cancellations
158,116
—
(2,950
)
—
—
2,950
—
Balance at September 30, 2016
26,558,412
$
144,559
$
229,635
$
192,908
$
(14,204
)
$
(43,649
)
$
509,249
Note: See accompanying notes to the unaudited consolidated financial statements.
6
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended September 30,
(Dollars in thousands)
2017
2016
Cash flows from operating activities:
Net income
$
33,830
$
12,587
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan and lease losses
7,900
2,571
Depreciation of premises and equipment
4,151
3,059
Net amortization of investment securities premiums and discounts
1,416
1,238
Net gain on sales of investment securities
(43
)
(487
)
Net gain on mortgage banking activities
(3,558
)
(4,935
)
Bank owned life insurance income
(3,147
)
(1,716
)
Net accretion of acquisition accounting fair value adjustments
(2,572
)
(947
)
Stock-based compensation
2,550
1,407
Intangible expenses
1,895
2,611
Other adjustments to reconcile net income to cash (used in) provided by operating activities
(286
)
3,035
Originations of loans held for sale
(105,557
)
(187,553
)
Proceeds from the sale of loans held for sale
112,602
192,207
Contributions to pension and other postretirement benefit plans
(2,206
)
(2,181
)
Decrease (increase) in accrued interest receivable and other assets
1,395
(2,771
)
(Decrease) increase in accrued interest payable and other liabilities
(3,620
)
5,777
Net cash provided by operating activities
44,750
23,902
Cash flows from investing activities:
Net cash paid due to acquisitions
—
(94,835
)
Net capital expenditures
(5,040
)
(9,292
)
Proceeds from maturities, calls and principal repayments of securities held-to-maturity
21,796
17,000
Proceeds from maturities, calls and principal repayments of securities available-for-sale
72,306
86,092
Proceeds from sales of securities available-for-sale
3,538
75,265
Purchases of investment securities held-to-maturity
(42,585
)
—
Purchases of investment securities available-for-sale
(28,849
)
(58,820
)
Net increase in other investments
(2,375
)
(4,140
)
Net increase in loans and leases
(204,866
)
(239,949
)
Net (increase) decrease in interest-earning deposits
(22,546
)
30,829
Proceeds from sales of other real estate owned
3,996
—
Proceeds from bank owned life insurance
2,937
—
Net cash used in investing activities
(201,688
)
(197,850
)
Cash flows from financing activities:
Net increase in deposits
261,402
46,197
Net (decrease) increase in short-term borrowings
(164,080
)
108,372
Proceeds from issuance of long-term debt
95,000
—
Repayment of long-term debt
(15,000
)
—
Proceeds from issuance of subordinated notes
—
44,515
Payment of contingent consideration on acquisitions
(5,380
)
(2,519
)
Purchases of treasury stock
(3,285
)
(2,429
)
Stock issued under dividend reinvestment and employee stock purchase plans
1,839
1,848
Proceeds from exercise of stock options
1,527
737
Cash dividends paid
(15,966
)
(11,719
)
Net cash provided by financing activities
156,057
185,002
Net (decrease) increase in cash and due from banks
(881
)
11,054
Cash and due from banks at beginning of year
48,757
32,356
Cash and due from banks at end of period
$
47,876
$
43,410
Supplemental disclosures of cash flow information:
Cash paid for interest
$
15,458
$
9,618
Cash paid for income taxes, net of refunds
12,448
6,461
Non cash transactions:
Transfer of loans to other real estate owned
$
649
$
2,347
Assets acquired through acquisitions
—
1,090,859
Liabilities assumed through acquisitions
—
911,316
Note: See accompanying notes to the unaudited consolidated financial statements.
7
Table of Contents
UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES
Notes to the Condensed Unaudited Consolidated Financial Statements
Note 1. Summary of Significant Accounting Policies
Principles of Consolidation and Basis of Presentation
The accompanying unaudited consolidated financial statements include the accounts of Univest Corporation of Pennsylvania (the Corporation or Univest) and its wholly owned subsidiaries. The Corporation’s direct subsidiary is Univest Bank and Trust Co. (the Bank). All significant intercompany balances and transactions have been eliminated in consolidation. The unaudited interim consolidated financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP) have been condensed or omitted pursuant to such rules and regulations for interim financial information. The accompanying unaudited consolidated financial statements reflect all adjustments which are of a normal recurring nature and are, in the opinion of management, necessary for a fair presentation of the financial statements for the interim periods presented. Certain prior period amounts have been reclassified to conform to the current-year presentation. Operating results for the three and
nine
-month periods ended
September 30, 2017
are not necessarily indicative of the results that may be expected for the year ended
December 31, 2017
or for any other period. It is suggested that these unaudited consolidated financial statements be read in conjunction with the audited financial statements and the notes thereto included in the registrant’s Annual Report on Form 10-K for the year ended
December 31, 2016
, which was filed with the SEC on
March 3, 2017
.
Use of Estimates
The preparation of the unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes include fair value measurement of investment securities available-for-sale and assessment for impairment of certain investment securities, reserve for loan and lease losses, purchase accounting, valuation of goodwill and other intangible assets, servicing rights, deferred tax assets and liabilities, benefit plans and stock-based compensation.
Recent Accounting Pronouncements
In August 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2017-12,
“Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities.
" The amendments in this update expand and refine hedge accounting for both non-financial and financial risk components and aligns the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. Additional hedging strategies permitted for hedge accounting include: hedges of contractually-specified price components of commodity purchases or sales, hedges of the benchmark rate component of the contractual coupon cash flows of fixed-rate assets or liabilities, hedges of the portion of a closed portfolio of prepayable assets not expected to prepay, and partial-term hedges of fixed-rate assets or liabilities. The ASU amends the presentation and disclosure requirements and changes how entities assess effectiveness. The ASU eliminates the requirement to separately measure and report hedge ineffectiveness and requires all items that affect earnings be presented in the same income statement line as the hedged items. After initial qualification, the new guidance permits a qualitative effectiveness assessment for certain hedges instead of a quantitative test, such as a regression analysis, if the entity can reasonably support an expectation of high effectiveness throughout the term of the hedge. An initial quantitative test to establish that the hedge relationship is highly effective is still required. The ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years for public business entities, or January 1, 2019 for the Corporation. Early adoption is permitted, including an interim period. The amended presentation and disclosure guidance is required only prospectively. The Corporation does not expect the adoption of this ASU will have a material impact on the Corporation's financial statements.
In May 2017, the FASB issued ASU No. 2017-09,
“Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting."
This ASU provides clarification on when modification accounting should be used for changes to the terms or conditions of a share-based payment award. The ASU does not change the accounting for modifications but clarifies that modification accounting guidance should only be applied if there is a change to the value, vesting conditions, or award classification. This ASU is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, or January 1, 2018 for the Corporation. Early adoption is permitted, including an interim period. The amendments in this ASU should be applied prospectively to an award modified on or after the adoption. The Corporation does not expect the adoption of this ASU will have a material impact on the Corporation's financial statements.
8
Table of Contents
In March 2017, the FASB issued ASU No. 2017-08,
“Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.”
This ASU shortens the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. The guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, or January 1, 2019 for the Corporation. Early adoption is permitted, including an interim period. This ASU is to be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption.The Corporation does not expect the adoption of this ASU will have a material impact on the Corporation's financial statements.
In March 2017, the FASB issued ASU No. 2017-07,
"Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost."
The amendments in this ASU require that an employer that sponsors defined benefit pension plans and other postretirement plans present the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. Other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are not used, the line item or items used in the income statement to present the other components of net benefit cost must be disclosed. The amendments also allow only the service cost component to be eligible for capitalization, when applicable. This ASU is effective for public business entities for annual periods beginning after December 15, 2017, including interim periods within those annual periods, or January 1, 2018 for the Corporation. This ASU should be applied retrospectively for the presentation requirements and prospectively for the capitalization of the service cost component requirements. The amendments allow a practical expedient that permits an employer to use the amounts disclosed in its pension and other postretirement benefit plan note for the prior comparative periods as the estimation basis for applying the retrospective presentation requirements. Disclosure that the practical expedient was used is required. The Corporation does not expect the adoption of this ASU will have a material impact on the Corporation's financial statements.
In January 2017, the FASB issued ASU No. 2017-04,
"Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment."
This ASU eliminates Step 2 of the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of that goodwill. Under the new guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. Public business entities that are SEC filers should adopt the amendments in this ASU for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019, or for the Corporation's goodwill impairment test in 2020. Early adoption is permitted for goodwill impairment tests with measurement dates after January 1, 2017. The Corporation does not expect the adoption of this ASU will have a material impact on the Corporation's financial statements.
In January 2017, the FASB issued ASU No. 2017-01,
"Business Combinations (Topic 805): Clarifying the Definition of a Business."
The amendments in this ASU clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Under the current implementation guidance in Topic 805, there are three elements of a business – inputs, processes, and outputs. While an integrated set of assets and activities (collectively referred to as a “set”) that is a business usually has outputs, outputs are not required to be present. In addition, all the inputs and processes that a seller uses in operating a set are not required if market participants can acquire the set and continue to produce outputs. The amendments in this ASU provide a screen to determine when a set is not a business. If the screen is not met, the amendments (1) require that to be considered a business, a set must include, at a minimum, an input and a substantive process that together significantly contribute to the ability to create output, and (2) remove the evaluation of whether a market participant could replace missing elements. The ASU provides a framework to assist entities in evaluating whether both an input and a substantive process are present. The amendments in this ASU are effective for annual periods beginning after December 15, 2017, including interim periods within those annual periods, or January 1, 2018 for the Corporation. The amendments in this ASU should be applied prospectively on or after the effective date. The Corporation does not anticipate the adoption of this ASU will have a material impact on the Corporation's financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “
Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”
This ASU requires businesses and other organizations to measure the current expected credit losses (CECL) on financial assets, such as loans, net investments in leases, certain debt securities, bond insurance and other receivables. The amendments affect entities holding financial assets and net investments in leases that are not accounted for at
9
Table of Contents
fair value through net income. Current GAAP requires an incurred loss methodology for recognizing credit losses that delays recognition until it is probable a loss has been incurred. The amendments in this ASU replace the incurred loss impairment methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonableness and supportable information to inform credit loss estimates. An entity should apply the amendments through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (modified-retrospective approach). Acquired credit impaired loans for which the guidance in Accounting Standards Codification (ASC) Topic 310-30 has been previously applied should prospectively apply the guidance in this ASU. A prospective transition approach is required for debt securities for which an other-than-temporary impairment has been recognized before the effective date. The ASU is effective for fiscal years beginning after December 15, 2019, and interim periods within those years for public business entities that are SEC filers, or January 1, 2020 for the Corporation. The Corporation is in the process of evaluating the impact of the adoption of this guidance on the Corporation's financial statements; however, it is anticipated that the allowance will increase upon adoption of CECL and that the increased allowance level will decrease shareholders' equity and regulatory capital and ratios.
In February 2016, the FASB issued ASU No. 2016-02,
"Leases (Topic 842)"
to revise the accounting related to lessee accounting. Under the new guidance, lessees will be required to recognize a lease liability and a right-of-use asset for all leases. Disclosures will be required by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. Lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may elect to apply. These practical expedients relate to the identification and classification of leases that commenced before the effective date, initial direct costs for leases that commenced before the effective date, and the ability to use hindsight in evaluating lessee options to extend or terminate a lease or to purchase the underlying asset. An entity that elects to apply the practical expedients will, in effect, continue to account for leases that commence before the effective date in accordance with previous GAAP unless the lease is modified, except that lessees are required to recognize a right-of-use asset and a lease liability for all operating leases at each reporting date based on the present value of the remaining minimum rental payments that were tracked and disclosed under previous GAAP. The ASU is effective for the first interim period within annual periods beginning after December 15, 2018, or January 1, 2019, with early adoption permitted. The Corporation is in the process of evaluating the impact of the adoption of this guidance on the Corporation's financial statements; however, the adoption of this ASU will impact the balance sheet for the recording of assets and liabilities for operating leases; any initial or continued impact of the recording of assets will have a negative impact on all Corporation and Bank capital ratios under current regulatory guidance and possibly equity ratios.
In January 2016, the FASB issued ASU No. 2016-01,
“Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities."
This ASU addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The ASU will require equity investments to be measured at fair value with changes in fair value recognized in net income. When fair value is not readily determinable, an entity may elect to measure the equity investment at cost, minus impairment, plus or minus any change in the investment’s observable price. The ASU will simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value. A valuation allowance on a deferred tax asset related to available-for-sale securities will need to be included. For financial liabilities that are measured at fair value, the ASU requires an entity to present separately, in other comprehensive income, any change in fair value resulting from a change in instrument-specific credit risk. An entity should apply the amendments by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The amendments related to equity securities without readily determinable fair values (including disclosure requirements) should be applied prospectively to equity investments that exist as of the date of adoption. The amendments in this ASU are effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2017 or January 1, 2018 for the Corporation. At
September 30, 2017
, the Corporation's equity portfolio had a carrying value of
$1.0 million
which included an unrealized net gain of
$590 thousand
. This unrealized net gain, net of income taxes, amounted to
$384 thousand
and was recorded in accumulated other comprehensive income. Upon implementation using the prospective approach, the balance in accumulated other comprehensive income will be reclassed to retained earnings. The carrying value of the equity securities, upon implementation, will not change; however, any future increases or decreases in fair value will be recorded as an increase or decrease to the carrying value and recognized in non-interest income.
In May 2014, the FASB issued ASU No. 2014-09, "
Revenue from Contracts with Customers (Topic 606)”
and subsequent related updates. This ASU clarifies the principles for recognizing revenue and develops a common standard for U.S. GAAP and International Financial Reporting Standards. The ASU establishes a core principle that requires an entity to identify the contract(s) with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract and recognize revenue when (or as) the entity satisfies a performance obligation. The ASU provides for improved disclosure requirements that require entities to disclose sufficient information that enables users
10
Table of Contents
of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.
The Corporation will adopt the guidance effective January 1, 2018 and expects to use the modified retrospective method with a cumulative-effect adjustment to opening retained earnings, if such adjustment is deemed significant. The Corporation’s revenue is the sum of net interest income and noninterest income. The scope of the guidance excludes nearly all net interest income as well as many other revenues for financial assets and liabilities including loans, leases, securities, and derivatives. The Corporation has completed the initial scoping review and determined that approximately
82%
of non-interest income revenue streams are within the scope of the new standard. Non-interest income streams that are out of scope of the new standard include BOLI, sales of investment securities, mortgage banking activities, certain items within other service fee income such as mortgage servicing income, and certain items within other income. Management is currently reviewing contracts related to trust fee income, service charges on deposits, investment advisory commissions and fee income, insurance commission and fee income and certain items within other service fee income and other income. While the Corporation has not identified material changes to the timing or amount of revenue recognition, the review is ongoing. The Corporation is evaluating changes that may be necessary to applicable disclosures of disaggregation of total revenue, information about performance obligations, information about key judgments and estimates and policy decisions regarding revenue recognition.
Note 2. Earnings per Share
The Corporation uses the two-class method to calculate earnings per share as the unvested restricted stock issued under the Corporation's equity incentive plans are participating shares with nonforfeitable rights to dividends. Under the two-class method, earnings per common share are computed by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding for the period. In applying the two-class method, undistributed earnings are allocated to both common shares and participating securities based on the number of weighted average shares outstanding during the period. The table also notes anti-dilutive options which are those options with weighted average exercise prices in excess of the weighted average market value for the periods presented.
The following table sets forth the computation of basic and diluted earnings per share:
Three Months Ended
September 30,
Nine Months Ended
September 30,
(Dollars and shares in thousands, except per share data)
2017
2016
2017
2016
Numerator:
Net income
$
11,196
$
58
$
33,830
$
12,587
Net income allocated to unvested restricted stock
(96
)
—
(330
)
(102
)
Net income allocated to common shares
$
11,100
$
58
$
33,500
$
12,485
Denominator:
Denominator for basic earnings per share—
weighted-average shares outstanding
26,437
26,274
26,388
21,720
Effect of dilutive securities—employee stock options
105
67
102
41
Denominator for diluted earnings per share—
adjusted weighted-average shares outstanding
26,542
26,341
26,490
21,761
Basic earnings per share
$
0.42
$
—
$
1.27
$
0.58
Diluted earnings per share
$
0.42
$
—
$
1.27
$
0.57
Average anti-dilutive options excluded from computation of diluted earnings per share
185
201
166
550
11
Table of Contents
Note 3. Investment Securities
The following table shows the amortized cost and the estimated fair value of the held-to-maturity securities and available-for-sale securities at
September 30, 2017
and
December 31, 2016
, by contractual maturity within each type:
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair Value
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair Value
Securities Held-to-Maturity
U.S. government corporations and agencies:
After 1 year to 5 years
$
6,995
$
—
$
(10
)
$
6,985
$
—
$
—
$
—
$
—
6,995
—
(10
)
6,985
—
—
—
—
Residential mortgage-backed securities:
After 5 years to 10 years
9,418
3
—
9,421
—
—
—
—
Over 10 years
29,129
100
(2
)
29,227
5,071
—
(3
)
5,068
38,547
103
(2
)
38,648
5,071
—
(3
)
5,068
Corporate bonds:
Within 1 year
—
—
—
—
19,810
2
(9
)
19,803
—
—
—
—
19,810
2
(9
)
19,803
Total
$
45,542
$
103
$
(12
)
$
45,633
$
24,881
$
2
$
(12
)
$
24,871
Securities Available-for-Sale
U.S. government corporations and agencies:
Within 1 year
$
1,499
$
—
$
(3
)
$
1,496
$
15,000
$
20
$
—
$
15,020
After 1 year to 5 years
15,634
—
(40
)
15,594
17,265
—
(19
)
17,246
17,133
—
(43
)
17,090
32,265
20
(19
)
32,266
State and political subdivisions:
Within 1 year
1,258
4
—
1,262
964
—
(1
)
963
After 1 year to 5 years
17,838
52
(23
)
17,867
18,705
38
(75
)
18,668
After 5 years to 10 years
57,334
1,166
(16
)
58,484
55,541
829
(426
)
55,944
Over 10 years
3,120
9
(17
)
3,112
12,663
226
(114
)
12,775
79,550
1,231
(56
)
80,725
87,873
1,093
(616
)
88,350
Residential mortgage-backed securities:
After 1 year to 5 years
4,814
33
(6
)
4,841
6,086
—
(66
)
6,020
After 5 years to 10 years
58,482
14
(718
)
57,778
23,479
—
(622
)
22,857
Over 10 years
113,530
133
(1,712
)
111,951
174,388
99
(4,794
)
169,693
176,826
180
(2,436
)
174,570
203,953
99
(5,482
)
198,570
Collateralized mortgage obligations:
Over 10 years
3,879
20
(57
)
3,842
4,659
—
(105
)
4,554
3,879
20
(57
)
3,842
4,659
—
(105
)
4,554
Corporate bonds:
Within 1 year
9,015
—
(3
)
9,012
250
—
—
250
After 1 year to 5 years
33,302
87
(67
)
33,322
35,923
34
(241
)
35,716
After 5 years to 10 years
15,176
43
(215
)
15,004
15,193
—
(516
)
14,677
Over 10 years
60,000
—
(2,909
)
57,091
60,000
27
(2,472
)
57,555
117,493
130
(3,194
)
114,429
111,366
61
(3,229
)
108,198
Money market mutual funds:
No stated maturity
6,624
—
—
6,624
10,784
—
—
10,784
6,624
—
—
6,624
10,784
—
—
10,784
Equity securities:
No stated maturity
410
591
(1
)
1,000
411
504
—
915
410
591
(1
)
1,000
411
504
—
915
Total
$
401,915
$
2,152
$
(5,787
)
$
398,280
$
451,311
$
1,777
$
(9,451
)
$
443,637
12
Table of Contents
Expected maturities may differ from contractual maturities because debt issuers may have the right to call or prepay obligations without call or prepayment penalties and mortgage-backed securities typically prepay at a rate faster than contractually due. Unrealized losses in investment securities at
September 30, 2017
and
December 31, 2016
do not represent other-than-temporary impairments in management's judgment.
Securities with a carrying value of
$335.5 million
and
$356.7 million
at
September 30, 2017
and
December 31, 2016
, respectively, were pledged to secure public deposits and other contractual obligations. In addition, securities of
$1.9 million
and
$1.4 million
were pledged to secure credit derivatives and interest rate swaps at
September 30, 2017
and
December 31, 2016
, respectively. See Note 10, "Derivative Instruments and Hedging Activities" for additional information.
The following table presents information related to sales of securities available-for-sale during the
nine
months ended
September 30, 2017
and
2016
:
Nine Months Ended September 30,
(Dollars in thousands)
2017
2016
Securities available-for-sale:
Proceeds from sales
$
3,538
$
75,265
Gross realized gains on sales
43
568
Gross realized losses on sales
—
81
Tax expense related to net realized gains on sales
15
170
Management evaluates debt securities, which are comprised of U.S. government, government sponsored agencies, municipalities, corporate bonds and other issuers, for other-than-temporary impairment by considering the current economic conditions, the length of time and the extent to which the fair value has been less than cost, market interest rates and the credit rating of each security. The Corporation does not have the intent to sell the debt securities and believes it is more likely than not, that it will not have to sell the securities before recovery of their cost basis. The Corporation did not recognize any other-than-temporary impairment charges on debt securities for the
nine
months ended
September 30, 2017
and
2016
.
At
September 30, 2017
and
December 31, 2016
, there were
no
investments in any single non-federal issuer representing more than
10%
of shareholders’ equity.
13
Table of Contents
The following table shows the fair value of securities that were in an unrealized loss position at
September 30, 2017
and
December 31, 2016
by the length of time those securities were in a continuous loss position. For the investment securities in an unrealized loss position, the Corporation has concluded, based on its analysis, that the unrealized losses are primarily caused by the movement of interest rates and current market conditions. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the par value of the investment. It is more likely than not that the Corporation will not be required to sell the investment before a recovery of carrying value.
Less than
Twelve Months
Twelve Months
or Longer
Total
(Dollars in thousands)
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
At September 30, 2017
Securities Held-to-Maturity
U.S. government corporations and agencies
$
6,985
$
(10
)
$
—
$
—
$
6,985
$
(10
)
Residential mortgage-backed securities
10,845
(2
)
—
—
10,845
(2
)
Total
$
17,830
$
(12
)
$
—
$
—
$
17,830
$
(12
)
Securities Available-for-Sale
U.S. government corporations and agencies
$
16,791
$
(38
)
$
300
$
(5
)
$
17,091
$
(43
)
State and political subdivisions
8,508
(35
)
4,402
(21
)
12,910
(56
)
Residential mortgage-backed securities
136,652
(1,955
)
22,819
(481
)
159,471
(2,436
)
Collateralized mortgage obligations
—
—
2,167
(57
)
2,167
(57
)
Corporate bonds
42,377
(906
)
49,760
(2,288
)
92,137
(3,194
)
Equity securities
3
(1
)
—
—
3
(1
)
Total
$
204,331
$
(2,935
)
$
79,448
$
(2,852
)
$
283,779
$
(5,787
)
At December 31, 2016
Securities Held-to-Maturity
Residential mortgage-backed securities
$
5,068
$
(3
)
$
—
$
—
$
5,068
$
(3
)
Corporate bonds
9,779
(9
)
—
—
9,779
(9
)
Total
$
14,847
$
(12
)
$
—
$
—
$
14,847
$
(12
)
Securities Available-for-Sale
U.S. government corporations and agencies
$
11,850
$
(19
)
$
—
$
—
$
11,850
$
(19
)
State and political subdivisions
40,771
(610
)
423
(6
)
41,194
(616
)
Residential mortgage-backed securities
192,782
(5,482
)
—
—
192,782
(5,482
)
Collateralized mortgage obligations
2,012
(26
)
2,542
(79
)
4,554
(105
)
Corporate bonds
58,535
(1,333
)
33,104
(1,896
)
91,639
(3,229
)
Total
$
305,950
$
(7,470
)
$
36,069
$
(1,981
)
$
342,019
$
(9,451
)
14
Table of Contents
Note 4. Loans and Leases
Summary of Major Loan and Lease Categories
At September 30, 2017
(Dollars in thousands)
Originated
Acquired
Total
Commercial, financial and agricultural
$
782,769
$
76,448
$
859,217
Real estate-commercial
1,176,956
339,018
1,515,974
Real estate-construction
149,917
6,156
156,073
Real estate-residential secured for business purpose
213,811
96,209
310,020
Real estate-residential secured for personal purpose
249,283
66,623
315,906
Real estate-home equity secured for personal purpose
166,810
11,585
178,395
Loans to individuals
27,297
144
27,441
Lease financings
124,138
—
124,138
Total loans and leases held for investment, net of deferred income
$
2,890,981
$
596,183
$
3,487,164
Unearned lease income, included in the above table
$
(13,864
)
$
—
$
(13,864
)
Net deferred costs, included in the above table
4,725
—
4,725
Overdraft deposits included in the above table
68
—
68
At December 31, 2016
(Dollars in thousands)
Originated
Acquired
Total
Commercial, financial and agricultural
$
663,221
$
160,045
$
823,266
Real estate-commercial
909,581
465,368
1,374,949
Real estate-construction
142,891
31,953
174,844
Real estate-residential secured for business purpose
151,931
142,137
294,068
Real estate-residential secured for personal purpose
210,377
80,431
290,808
Real estate-home equity secured for personal purpose
147,982
14,857
162,839
Loans to individuals
30,110
263
30,373
Lease financings
134,739
—
134,739
Total loans and leases held for investment, net of deferred income
$
2,390,832
$
895,054
$
3,285,886
Unearned lease income, included in the above table
$
(15,970
)
$
—
$
(15,970
)
Net deferred costs, included in the above table
4,503
—
4,503
Overdraft deposits included in the above table
84
—
84
Overdraft deposits are re-classified as loans and are included in the total loans and leases on the balance sheet.
The carrying amount of acquired loans at
September 30, 2017
totaled
$596.2 million
, including
$466.5 million
of loans from the Fox Chase acquisition and
$129.7 million
from the Valley Green Bank acquisition. At
September 30, 2017
, loans acquired with deteriorated credit quality, or acquired credit impaired loans, totaled
$1.6 million
representing
$832 thousand
from the Fox Chase acquisition and
$790 thousand
from the Valley Green Bank acquisition. Acquired credit impaired loans are accounted for in accordance with Accounting Standards Codification (ASC) Topic 310-30.
The outstanding principal balance and carrying amount for acquired credit impaired loans at
September 30, 2017
and
December 31, 2016
were as follows:
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Outstanding principal balance
$
2,428
$
8,993
Carrying amount
1,622
7,352
Allowance for loan losses
—
—
15
Table of Contents
The following table presents the changes in accretable yield on acquired credit impaired loans:
Nine Months Ended September 30,
(Dollars in thousands)
2017
2016
Beginning of period
$
50
$
144
Acquisition of credit impaired loans
—
283
Reclassification from nonaccretable discount
823
318
Accretable discount amortized to interest income
(850
)
(501
)
Disposals
(4
)
(34
)
End of period
$
19
$
210
Age Analysis of Past Due Loans and Leases
The following presents, by class of loans and leases, an aging of past due loans and leases, loans and leases which are current and the recorded investment in loans and leases 90 days or more past due which are accruing interest at
September 30, 2017
and
December 31, 2016
:
(Dollars in thousands)
30-59
Days
Past Due
60-89
Days
Past Due
90 Days
or more
Past Due
Total
Past Due
Current
Acquired Credit Impaired
Total Loans
and Leases
Held for
Investment
Recorded
Investment 90
Days or more
Past Due and
Accruing
Interest
At September 30, 2017
Commercial, financial and agricultural
$
1,537
$
164
$
1,594
$
3,295
$
855,457
$
465
$
859,217
$
—
Real estate—commercial real estate and construction:
Commercial real estate
4,510
164
1,688
6,362
1,509,256
356
1,515,974
164
Construction
861
—
365
1,226
154,847
—
156,073
—
Real estate—residential and home equity:
Residential secured for business purpose
541
265
1,255
2,061
307,375
584
310,020
—
Residential secured for personal purpose
2,428
172
446
3,046
312,643
217
315,906
423
Home equity secured for personal purpose
1,497
36
451
1,984
176,411
—
178,395
282
Loans to individuals
155
154
198
507
26,934
—
27,441
198
Lease financings
1,458
1,318
2,231
5,007
119,131
—
124,138
528
Total
$
12,987
$
2,273
$
8,228
$
23,488
$
3,462,054
$
1,622
$
3,487,164
$
1,595
At December 31, 2016
Commercial, financial and agricultural
$
1,536
$
256
$
1,335
$
3,127
$
819,550
$
589
$
823,266
$
—
Real estate—commercial real estate and construction:
Commercial real estate
1,482
1,560
2,591
5,633
1,363,606
5,710
1,374,949
—
Construction
202
—
—
202
174,642
—
174,844
—
Real estate—residential and home equity:
Residential secured for business purpose
1,390
428
1,539
3,357
289,927
784
294,068
—
Residential secured for personal purpose
3,243
905
879
5,027
285,512
269
290,808
481
Home equity secured for personal purpose
717
142
521
1,380
161,459
—
162,839
171
Loans to individuals
324
95
142
561
29,812
—
30,373
142
Lease financings
1,731
1,418
729
3,878
130,861
—
134,739
193
Total
$
10,625
$
4,804
$
7,736
$
23,165
$
3,255,369
$
7,352
$
3,285,886
$
987
16
Table of Contents
Nonperforming Loans and Leases
The following presents, by class of loans and leases, nonperforming loans and leases at
September 30, 2017
and
December 31, 2016
. Nonperforming loans exclude acquired credit impaired loans from Fox Chase and Valley Green.
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Nonaccrual
Loans and
Leases*
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
Total Nonperforming
Loans and
Leases
Nonaccrual
Loans and
Leases*
Accruing
Troubled
Debt
Restructured
Loans and
Lease
Modifications
Loans and
Leases
90 Days
or more
Past Due
and
Accruing
Interest
Total Nonperforming
Loans and
Leases
Commercial, financial and agricultural
$
5,143
$
929
$
—
$
6,072
$
5,746
$
967
$
—
$
6,713
Real estate—commercial real estate and construction:
Commercial real estate
4,514
10,279
164
14,957
5,651
1,519
—
7,170
Construction
365
—
—
365
—
—
—
—
Real estate—residential and home equity:
Residential secured for business purpose
3,333
218
—
3,551
4,898
766
—
5,664
Residential secured for personal purpose
530
42
423
995
560
—
481
1,041
Home equity secured for personal purpose
361
—
282
643
525
—
171
696
Loans to individuals
—
—
198
198
—
—
142
142
Lease financings
1,703
—
528
2,231
536
—
193
729
Total
$
15,949
$
11,468
$
1,595
$
29,012
$
17,916
$
3,252
$
987
$
22,155
*
Includes nonaccrual troubled debt restructured loans and lease modifications of
$1.7 million
and
$1.8 million
at
September 30, 2017
and
December 31, 2016
, respectively.
Accruing troubled debt restructuring loans of
$11.5 million
includes balances of
$9.2 million
related to
one
borrower which were classified as troubled debt restructurings as the related loans were granted amortization period extensions during the second quarter of 2017.
Credit Quality Indicators
The following tables present by class, the recorded investment in loans and leases held for investment by credit quality indicator at
September 30, 2017
and
December 31, 2016
.
The Corporation employs a ten (10) grade risk rating system related to the credit quality of commercial loans and residential real estate loans secured for a business purpose of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating.
1.
Cash Secured—No credit risk
2.
Fully Secured—Negligible credit risk
3.
Strong—Minimal credit risk
4.
Satisfactory—Nominal credit risk
5.
Acceptable—Moderate credit risk
6.
Pre-Watch—Marginal, but stable credit risk
7.
Special Mention—Potential weakness
8.
Substandard—Well-defined weakness
9.
Doubtful—Collection in-full improbable
10.
Loss—Considered uncollectible
17
Table of Contents
Commercial Credit Exposure Credit Risk by Internally Assigned Grades
The following table presents classifications for originated loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
Real Estate—
Commercial
Real Estate—
Construction
Real Estate—
Residential Secured
for Business Purpose
Total
At September 30, 2017
Grade:
1. Cash secured/ 2. Fully secured
$
2,314
$
—
$
15,194
$
1,700
$
19,208
3. Strong
13,707
1,921
—
—
15,628
4. Satisfactory
31,732
30,158
—
350
62,240
5. Acceptable
537,421
901,571
74,898
184,904
1,698,794
6. Pre-watch
174,775
203,340
58,266
21,587
457,968
7. Special Mention
1,891
10,499
1,194
299
13,883
8. Substandard
20,929
29,467
365
4,971
55,732
9. Doubtful
—
—
—
—
—
10.Loss
—
—
—
—
—
Total
$
782,769
$
1,176,956
$
149,917
$
213,811
$
2,323,453
At December 31, 2016
Grade:
1. Cash secured/ 2. Fully secured
$
272
$
—
$
13,714
$
162
$
14,148
3. Strong
14,980
2,045
—
—
17,025
4. Satisfactory
35,529
38,861
—
367
74,757
5. Acceptable
465,675
676,212
110,650
133,716
1,386,253
6. Pre-watch
113,499
128,646
18,213
12,025
272,383
7. Special Mention
8,820
22,439
314
1,199
32,772
8. Substandard
24,446
41,378
—
4,462
70,286
9. Doubtful
—
—
—
—
—
10.Loss
—
—
—
—
—
Total
$
663,221
$
909,581
$
142,891
$
151,931
$
1,867,624
18
Table of Contents
The following table presents classifications for acquired loans:
(Dollars in thousands)
Commercial,
Financial and
Agricultural
Real Estate—
Commercial
Real Estate—
Construction
Real Estate—
Residential Secured
for Business Purpose
Total
At September 30, 2017
Grade:
1. Cash secured/ 2. Fully secured
$
1,115
$
—
$
—
$
—
$
1,115
3. Strong
—
—
—
—
—
4. Satisfactory
132
501
—
—
633
5. Acceptable
62,601
199,298
—
75,749
337,648
6. Pre-watch
7,206
130,897
6,156
17,918
162,177
7. Special Mention
—
1,143
—
—
1,143
8. Substandard
5,394
7,179
—
2,542
15,115
9. Doubtful
—
—
—
—
—
10.Loss
—
—
—
—
—
Total
$
76,448
$
339,018
$
6,156
$
96,209
$
517,831
December 31, 2016
Grade:
1. Cash secured/ 2. Fully secured
$
583
$
—
$
—
$
—
$
583
3. Strong
—
—
—
—
—
4. Satisfactory
4,399
1,018
—
—
5,417
5. Acceptable
113,512
282,199
20,565
117,322
533,598
6. Pre-watch
31,697
163,623
11,388
14,405
221,113
7. Special Mention
73
7,705
—
6,245
14,023
8. Substandard
9,781
10,823
—
4,165
24,769
9. Doubtful
—
—
—
—
—
10.Loss
—
—
—
—
—
Total
$
160,045
$
465,368
$
31,953
$
142,137
$
799,503
Credit Exposure—Real Estate—Residential Secured for Personal Purpose, Real Estate—Home Equity Secured for Personal Purpose, Loans to individuals, Lease Financing Credit Risk Profile by Payment Activity
The Corporation monitors the credit risk profile by payment activity for the following classifications of loans and leases: residential real estate loans secured for a personal purpose, home equity loans secured for a personal purpose, loans to individuals and lease financings. Nonperforming loans and leases are loans and leases past due 90 days or more, loans and leases on nonaccrual of interest and troubled debt restructured loans and lease modifications. Performing loans and leases are reviewed only if the loan becomes 60 days or more past due. Nonperforming loans and leases are reviewed monthly. Performing loans and leases have a nominal to moderate risk of loss.
The following table presents classifications for originated loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
Real Estate—
Home Equity
Secured for
Personal Purpose
Loans to
Individuals
Lease
Financings
Total
At September 30, 2017
Performing
$
248,796
$
166,414
$
27,099
$
121,907
$
564,216
Nonperforming
487
396
198
2,231
3,312
Total
$
249,283
$
166,810
$
27,297
$
124,138
$
567,528
At December 31, 2016
Performing
$
210,208
$
147,286
$
29,968
$
134,010
$
521,472
Nonperforming
169
696
142
729
1,736
Total
$
210,377
$
147,982
$
30,110
$
134,739
$
523,208
19
Table of Contents
The following table presents classifications for acquired loans:
(Dollars in thousands)
Real Estate—
Residential
Secured for
Personal Purpose
Real Estate—
Home Equity
Secured for
Personal Purpose
Loans to
Individuals
Lease
Financings
Total
At September 30, 2017
Performing
$
66,115
$
11,338
$
144
$
—
$
77,597
Nonperforming
508
247
—
—
755
Total
$
66,623
$
11,585
$
144
$
—
$
78,352
At December 31, 2016
Performing
$
79,559
$
14,857
$
263
$
—
$
94,679
Nonperforming
872
—
—
—
872
Total
$
80,431
$
14,857
$
263
$
—
$
95,551
20
Table of Contents
Reserve for Loan and Lease Losses and Recorded Investment in Loans and Leases
The following presents, by portfolio segment, a summary of the activity in the reserve for loan and lease losses for the
three and nine
months ended
September 30, 2017
and
2016
:
(Dollars in thousands)
Commercial,
Financial
and
Agricultural
Real Estate—
Commercial
and
Construction
Real Estate—
Residential
Secured for
Business
Purpose
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
Loans to
Individuals
Lease
Financings
Unallocated
Total
Three Months Ended September 30, 2017
Reserve for loan and lease losses:
Beginning balance
$
8,313
$
8,468
$
1,129
$
974
$
329
$
1,660
$
37
$
20,910
Charge-offs
(290
)
—
(56
)
(83
)
(61
)
(3,097
)
N/A
(3,587
)
Recoveries
325
1
29
68
35
73
N/A
531
(Recovery of provision) provision
(1,732
)
787
204
756
51
2,654
(30
)
2,690
Recovery of provision for acquired credit impaired loans
—
—
(1
)
—
—
—
—
(1
)
Ending balance
$
6,616
$
9,256
$
1,305
$
1,715
$
354
$
1,290
$
7
$
20,543
Three Months Ended September 30, 2016
Reserve for loan and lease losses:
Beginning balance
$
5,788
$
7,549
$
56
$
1,301
$
411
$
1,121
$
927
$
17,153
Charge-offs
(1,753
)
(100
)
(3
)
(34
)
(123
)
(176
)
N/A
(2,189
)
Recoveries
351
83
9
15
28
34
N/A
520
Provision (recovery of provision)
1,300
(388
)
(32
)
268
114
184
(30
)
1,416
Recovery of provision for acquired credit impaired loans
—
—
—
(1
)
—
—
—
(1
)
Ending balance
$
5,686
$
7,144
$
30
$
1,549
$
430
$
1,163
$
897
$
16,899
Nine Months Ended September 30, 2017
Reserve for loan and lease losses:
Beginning balance
$
7,037
$
7,505
$
774
$
993
$
364
$
788
$
38
$
17,499
Charge-offs
(576
)
(30
)
(1,237
)
(177
)
(301
)
(3,681
)
N/A
(6,002
)
Recoveries
722
4
47
89
116
168
N/A
1,146
(Recovery of provision) provision
(567
)
1,777
1,722
808
175
4,015
(31
)
7,899
(Recovery of provision) provision for acquired credit impaired loans
—
—
(1
)
2
—
—
—
1
Ending balance
$
6,616
$
9,256
$
1,305
$
1,715
$
354
$
1,290
$
7
$
20,543
Nine Months Ended September 30, 2016
Reserve for loan and lease losses:
Beginning balance
$
6,418
$
6,572
$
763
$
1,575
$
346
$
1,042
$
912
$
17,628
Charge-offs
(3,580
)
(305
)
(268
)
(90
)
(307
)
(541
)
N/A
(5,091
)
Recoveries
1,316
99
62
66
91
157
N/A
1,791
Provision (recovery of provision)
1,532
600
(527
)
1
300
505
(15
)
2,396
Provision (recovery of provision) for acquired credit impaired loans
—
178
—
(3
)
—
—
—
175
Ending balance
$
5,686
$
7,144
$
30
$
1,549
$
430
$
1,163
$
897
$
16,899
N/A – Not applicable
21
Table of Contents
During the quarter ended September 30, 2017, the Corporation recorded charge-offs of
$2.8 million
related to
$5.0 million
of software leases under a vendor referral program. The provision for loan losses related to this program was
$1.9 million
during the quarter ended September 30, 2017 as the Corporation had an allowance for loan and lease losses reserve of
$886 thousand
as of June 30, 2017. These leases are personally guaranteed by
29
high net worth individuals. During the first quarter of 2017, the lessees stopped making payments due to disputes with the vendor, and Univest Capital, Inc., a subsidiary of the Corporation, filed legal complaints to pursue collection of all amounts owed. A complaint was subsequently filed against Univest Capital Inc. and certain other defendants on March 28, 2017 by one of the lessees in federal court in Texas seeking, among other things, class action certification and a declaration that the contracts and related guarantees are null and void. On
September 25, 2017
, Univest Capital, Inc. entered into a Release and Settlement Agreement whereby Univest Capital, Inc. will receive
$1.0 million
based upon court approval of the Agreement and is eligible to receive up to an additional
$1.3 million
. Payment of the
$1.3 million
is subject to the individual guarantor's election of whether or not they will be subject to the Release and Settlement Agreement. It is expected this election process will be completed by
March 31, 2018
. If a guarantor elects to be subject to the Release and Settlement Agreement, Univest Capital, Inc. will receive a payment of
$43 thousand
per guarantor. If a guarantor elects not to be subject to the Release and Settlement Agreement, Univest Capital, Inc. has the right to pursue collection of the full amount owed, which ranges from
$108 thousand
to
$228 thousand
per guarantor, via the normal collection process. As of September 30, 2017, Univest Capital, Inc. has a receivable totaling
$2.3 million
related to this matter, of which
$1.3 million
is recorded as a nonaccruing lease receivable and
$1.0 million
is included in other assets. The
$1.0 million
payment under the Release and Settlement Agreement, which is subject to court approval, is currently in escrow and is expected to be received during the fourth quarter of 2017.
22
Table of Contents
The following presents, by portfolio segment, a summary of the balance in the reserve for loan and lease losses disaggregated on the basis of impairment method and the recorded investment in loans and leases disaggregated on the basis of impairment method at
September 30, 2017
and
2016
:
(Dollars in thousands)
Commercial,
Financial
and
Agricultural
Real Estate—
Commercial
and
Construction
Real Estate—
Residential
Secured for
Business
Purpose
Real Estate—
Residential
and Home
Equity
Secured for
Personal
Purpose
Loans to
Individuals
Lease
Financings
Unallocated
Total
At September 30, 2017
Reserve for loan and lease losses:
Ending balance: individually evaluated for impairment
$
15
$
40
$
33
$
—
$
—
$
—
N/A
$
88
Ending balance: collectively evaluated for impairment
6,601
9,216
1,272
1,715
354
1,290
7
20,455
Total ending balance
$
6,616
$
9,256
$
1,305
$
1,715
$
354
$
1,290
$
7
$
20,543
Loans and leases held for investment:
Ending balance: individually evaluated for impairment
$
7,883
$
17,274
$
4,471
$
932
$
—
$
1,250
$
31,810
Ending balance: collectively evaluated for impairment
774,886
1,307,585
209,340
415,161
27,297
122,888
2,857,157
Loans measured at fair value
—
2,014
—
—
—
—
2,014
Acquired non-credit impaired loans
75,983
344,818
95,625
77,991
144
—
594,561
Acquired credit impaired loans
465
356
584
217
—
—
1,622
Total ending balance
$
859,217
$
1,672,047
$
310,020
$
494,301
$
27,441
$
124,138
$
3,487,164
At September 30, 2016
Reserve for loan and lease losses:
Ending balance: individually evaluated for impairment
$
—
$
—
$
5
$
—
$
—
$
—
N/A
$
5
Ending balance: collectively evaluated for impairment
5,686
7,144
25
1,549
430
1,163
897
16,894
Total ending balance
$
5,686
$
7,144
$
30
$
1,549
$
430
$
1,163
$
897
$
16,899
Loans and leases held for investment:
Ending balance: individually evaluated for impairment
$
10,273
$
23,014
$
4,614
$
1,078
$
—
$
—
$
38,979
Ending balance: collectively evaluated for impairment
587,901
950,730
127,096
341,647
30,137
129,885
2,167,396
Loans measured at fair value
—
2,234
—
—
—
—
2,234
Acquired non-credit impaired loans
184,784
525,944
155,348
100,589
512
—
967,177
Acquired credit impaired loans
722
12,451
1,136
266
—
—
14,575
Total ending balance
$
783,680
$
1,514,373
$
288,194
$
443,580
$
30,649
$
129,885
$
3,190,361
N/A – Not applicable
The Corporation records a provision for loan loss for the acquired non-impaired loans only when additional deterioration of the portfolio is identified over the projections utilized in the initial fair value analysis. After the acquisition measurement period, the present value of any decreases in expected cash flows of acquired credit impaired loans will generally result in an impairment charge recorded as a provision for loan loss, resulting in an increase to the allowance.
23
Table of Contents
Impaired Loans
The following presents, by class of loans, the recorded investment and unpaid principal balance of impaired loans, the amounts of the impaired loans for which there is not a reserve for credit losses and the amounts for which there is a reserve for credit losses at
September 30, 2017
and
December 31, 2016
. The impaired loans exclude acquired credit impaired loans.
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Recorded
Investment
Unpaid
Principal
Balance
Related
Reserve
Recorded
Investment
Unpaid
Principal
Balance
Related
Reserve
Impaired loans with no related reserve recorded:
Commercial, financial and agricultural
$
7,721
$
9,332
$
10,911
$
12,561
Real estate—commercial real estate
15,727
16,616
24,469
25,342
Real estate—construction
365
365
—
—
Real estate—residential secured for business purpose
3,933
5,040
5,704
6,253
Real estate—residential secured for personal purpose
572
628
560
594
Real estate—home equity secured for personal purpose
360
367
525
528
Total impaired loans with no related reserve recorded
$
28,678
$
32,348
$
42,169
$
45,278
Impaired loans with a reserve recorded:
Commercial, financial and agricultural
$
162
$
165
$
15
$
166
$
166
$
19
Real estate—commercial real estate
1,182
1,182
40
597
597
25
Real estate—residential secured for business purpose
538
539
33
983
1,105
191
Total impaired loans with a reserve recorded
$
1,882
$
1,886
$
88
$
1,746
$
1,868
$
235
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Recorded
Investment
Unpaid
Principal
Balance
Related
Reserve
Recorded
Investment
Unpaid
Principal
Balance
Related
Reserve
Total impaired loans:
Commercial, financial and agricultural
$
7,883
$
9,497
$
15
$
11,077
$
12,727
$
19
Real estate—commercial real estate
16,909
17,798
40
25,066
25,939
25
Real estate—construction
365
365
—
—
—
—
Real estate—residential secured for business purpose
4,471
5,579
33
6,687
7,358
191
Real estate—residential secured for personal purpose
572
628
—
560
594
—
Real estate—home equity secured for personal purpose
360
367
—
525
528
—
Total impaired loans
$
30,560
$
34,234
$
88
$
43,915
$
47,146
$
235
Impaired loans include nonaccrual loans, accruing troubled debt restructured loans and other accruing impaired loans for which it is probable that not all principal and interest payments due will be collectible in accordance with the contractual terms. These loans are individually measured to determine the amount of potential impairment. The loans are reviewed for impairment based on the fair value of the collateral for collateral dependent loans and for certain loans based on discounted cash flows using the loans’ initial effective interest rates. Impaired loans include other accruing impaired loans of
$4.8 million
and
$23.3 million
at
September 30, 2017
and
December 31, 2016
, respectively. Specific reserves on other accruing impaired loans were
$73 thousand
and
$84 thousand
at
September 30, 2017
and
December 31, 2016
, respectively.
24
Table of Contents
The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. Therefore, interest income on accruing impaired loans is recognized using the accrual method.
Three Months Ended September 30, 2017
Three Months Ended September 30, 2016
(Dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized*
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Average
Recorded
Investment
Interest
Income
Recognized*
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Commercial, financial and agricultural
$
10,211
$
52
$
92
$
12,880
$
62
$
108
Real estate—commercial real estate
18,583
201
69
25,309
273
58
Real estate—construction
365
—
5
—
—
—
Real estate—residential secured for business purpose
3,579
16
34
3,178
11
34
Real estate—residential secured for personal purpose
635
1
8
447
—
6
Real estate—home equity secured for personal purpose
288
—
5
598
—
7
Total
$
33,661
$
270
$
213
$
42,412
$
346
$
213
*
Includes interest income recognized on a cash basis for nonaccrual loans of
$0 thousand
for the
three
months ended
September 30, 2017
and
2016
, and interest income recognized on the accrual method for accruing impaired loans of
$270 thousand
and
$346 thousand
for the
three
months ended
September 30, 2017
and
2016
, respectively.
Nine Months Ended September 30, 2017
Nine Months Ended September 30, 2016
(Dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized*
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Average
Recorded
Investment
Interest
Income
Recognized*
Additional
Interest Income
That Would
Have Been
Recognized
Under Original
Terms
Commercial, financial and agricultural
$
11,030
$
162
$
263
$
13,233
$
204
$
281
Real estate—commercial real estate
21,120
618
223
27,346
859
186
Real estate—construction
219
—
15
—
—
—
Real estate—residential secured for business purpose
4,053
53
139
3,818
47
141
Real estate—residential secured for personal purpose
629
2
31
485
2
15
Real estate—home equity secured for personal purpose
391
—
15
408
—
18
Total
$
37,442
$
835
$
686
$
45,290
$
1,112
$
641
*
Includes interest income recognized on a cash basis for nonaccrual loans of
$4 thousand
and
$7 thousand
for the
nine
months ended
September 30, 2017
and
2016
, respectively, and interest income recognized on the accrual method for accruing impaired loans of
$831 thousand
and
$1.1 million
for the
nine
months ended
September 30, 2017
and
2016
, respectively.
Impaired Leases
The Corporation had impaired leases of
$1.3 million
with
no
related reserves at
September 30, 2017
. The Corporation had
no
impaired leases at
December 31, 2016
. See discussion in
Nonperforming Loans and Leases.
25
Table of Contents
Troubled Debt Restructured Loans
The following presents, by class of loans, information regarding accruing and nonaccrual loans that were restructured:
Three Months Ended September 30, 2017
Three Months Ended September 30, 2016
(Dollars in thousands)
Number
of
Loans
Pre-
Restructuring
Outstanding
Recorded
Investment
Post-
Restructuring
Outstanding
Recorded
Investment
Related
Reserve
Number
of
Loans
Pre-
Restructuring
Outstanding
Recorded
Investment
Post-
Restructuring
Outstanding
Recorded
Investment
Related
Reserve
Accruing Troubled Debt Restructured Loans:
Total
—
$
—
$
—
$
—
—
$
—
$
—
$
—
Nonaccrual Troubled Debt Restructured Loans:
Real estate—residential secured for personal purpose
—
$
—
$
—
$
—
1
$
34
$
34
$
—
Total
—
$
—
$
—
$
—
1
$
34
$
34
$
—
Nine Months Ended September 30, 2017
Nine Months Ended September 30, 2016
(Dollars in thousands)
Number
of
Loans
Pre-
Restructuring
Outstanding
Recorded
Investment
Post-
Restructuring
Outstanding
Recorded
Investment
Related
Allowance
Number
of
Loans
Pre-
Restructuring
Outstanding
Recorded
Investment
Post-
Restructuring
Outstanding
Recorded
Investment
Related
Allowance
Accruing Troubled Debt Restructured Loans:
Commercial, financial and agricultural
—
$
—
$
—
$
—
1
$
1,545
$
1,545
$
—
Real estate—commercial real estate
3
9,206
9,206
—
—
—
—
—
Real estate—residential secured for business purpose
—
—
—
—
1
415
415
—
Total
3
$
9,206
$
9,206
$
—
2
$
1,960
$
1,960
$
—
Nonaccrual Troubled Debt Restructured Loans:
Real estate—commercial real estate
1
$
328
$
328
$
—
—
$
—
$
—
$
—
Real estate—residential secured for personal purpose
—
—
—
—
1
34
34
—
Total
1
$
328
$
328
$
—
1
$
34
$
34
$
—
The Corporation grants concessions to existing borrowers primarily related to extensions of interest-only payment periods and an occasional payment modification. These modifications typically are for up to
one year
. The goal when restructuring a credit is to establish a reasonable period of time to provide cash flow relief to customers experiencing cash flow difficulties. Accruing troubled debt restructured loans are primarily comprised of loans on which interest is being accrued under the restructured terms, and the loans are current or less than
ninety days
past due.
26
Table of Contents
The following presents, by class of loans, information regarding the types of concessions granted on accruing and nonaccrual loans that were restructured during the
three and nine
months ended
September 30, 2017
and
2016
.
Interest Only Term
Extension
Maturity Date
Extension
Amortization Period Extension
Total Concessions
Granted
(Dollars in thousands)
No. of
Loans
Amount
No. of
Loans
Amount
No. of
Loans
Amount
No. of
Loans
Amount
Three Months Ended September 30, 2017
Accruing Troubled Debt Restructured Loans:
Total
—
$
—
—
$
—
—
$
—
—
$
—
Nonaccrual Troubled Debt Restructured Loans:
Total
—
$
—
—
$
—
—
$
—
—
$
—
Three Months Ended September 30, 2016
Accruing Troubled Debt Restructured Loans:
Total
—
$
—
—
$
—
—
$
—
—
$
—
Nonaccrual Troubled Debt Restructured Loans:
Real estate—residential secured for personal purpose
—
$
—
1
$
34
—
$
—
1
$
34
Total
—
$
—
1
$
34
—
$
—
1
$
34
Nine Months Ended September 30, 2017
Accruing Troubled Debt Restructured Loans:
Real estate—commercial real estate
—
$
—
—
$
—
3
$
9,206
3
$
9,206
Total
—
$
—
—
$
—
3
$
9,206
3
$
9,206
Nonaccrual Troubled Debt Restructured Loans:
Real estate—commercial real estate
—
$
—
1
$
328
—
$
—
1
$
328
Total
—
$
—
1
$
328
—
$
—
1
$
328
Nine Months Ended September 30, 2016
Accruing Troubled Debt Restructured Loans:
Commercial, financial and agricultural
—
$
—
—
$
—
1
$
1,545
1
$
1,545
Real estate—residential secured for business purpose
1
415
—
—
—
—
1
415
Total
1
$
415
—
$
—
1
$
1,545
2
$
1,960
Nonaccrual Troubled Debt Restructured Loans:
Real estate—residential secured for personal purpose
—
$
—
1
$
34
—
$
—
1
$
34
Total
—
$
—
1
$
34
—
$
—
1
$
34
The following presents, by class of loans, information regarding accruing and nonaccrual troubled debt restructured loans, for which there were payment defaults within twelve months of the restructuring date:
Three Months Ended September 30,
Nine Months Ended September 30,
2017
2016
2017
2016
(Dollars in thousands)
Number
of Loans
Recorded
Investment
Number
of Loans
Recorded
Investment
Number
of Loans
Recorded
Investment
Number
of Loans
Recorded
Investment
Accruing Troubled Debt Restructured Loans:
Total
—
$
—
—
$
—
—
$
—
—
$
—
Nonaccrual Troubled Debt Restructured Loans:
Real estate—residential secured for personal purpose
—
$
—
1
$
34
—
$
—
1
$
34
Total
—
$
—
1
$
34
—
$
—
1
$
34
27
Table of Contents
The following presents, by class of loans, information regarding consumer mortgages collateralized by residential real estate property that are in the process of foreclosure at
September 30, 2017
and
December 31, 2016
:
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Real estate-home equity secured for personal purpose
$
—
$
180
Total
$
—
$
180
The Corporation held
no
foreclosed consumer residential real estate property at
September 30, 2017
and
December 31, 2016
.
Note 5. Goodwill and Other Intangible Assets
The Corporation has covenants not to compete agreements with certain individuals, core deposit and customer-related intangibles and servicing rights, which are not deemed to have an indefinite life and therefore will continue to be amortized over their useful life using the present value of projected cash flows. The Corporation also has goodwill which is deemed to be an indefinite intangible asset and is not amortized.
Changes in the carrying amount of the Corporation's goodwill by business segment for the
nine
months ended
September 30, 2017
were as follows:
(Dollars in thousands)
Banking
Wealth Management
Insurance
Consolidated
Balance at December 31, 2016
$
138,476
$
15,434
$
18,649
$
172,559
Addition to goodwill from acquisitions
—
—
—
—
Balance at September 30, 2017
$
138,476
$
15,434
$
18,649
$
172,559
The following table reflects the components of intangible assets at the dates indicated:
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Gross Carrying Amount
Accumulated Amortization and Fair Value Adjustments
Net Carrying Amount
Gross Carrying Amount
Accumulated Amortization and Fair Value Adjustments
Net Carrying Amount
Amortized intangible assets:
Covenants not to compete
$
710
$
495
$
215
$
710
$
205
$
505
Core deposit intangibles
6,788
1,864
4,924
6,788
1,004
5,784
Customer related intangibles
12,381
9,509
2,872
12,381
8,504
3,877
Servicing rights
15,474
8,918
6,556
14,369
7,884
6,485
Total amortized intangible assets
$
35,353
$
20,786
$
14,567
$
34,248
$
17,597
$
16,651
The estimated aggregate amortization expense for covenants not to compete and core deposit and customer related intangibles for the remainder of
2017
and the succeeding fiscal years is as follows:
Year
(Dollars in thousands)
Amount
Remainder of 2017
$
674
2018
2,115
2019
1,565
2020
1,200
2021
923
Thereafter
1,534
The Corporation has originated mortgage servicing rights, which are included in other intangible assets on the consolidated balance sheets. Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing income on a basis similar to the interest method and an accelerated amortization method for loan payoffs. Mortgage servicing rights are subject to impairment testing on a quarterly basis. The aggregate fair value of these rights was
$9.5 million
at
September 30, 2017
and
December 31, 2016
. The fair value of mortgage servicing rights was determined using a discount rate of
10.0%
at
September 30,
28
Table of Contents
2017
and
December 31, 2016
. The Corporation also records servicing rights on small business administration (SBA) loans. The value of these servicing rights was
$16 thousand
and
$0 thousand
at
September 30, 2017
and
December 31, 2016
, respectively.
Changes in the servicing rights balance are summarized as follows:
Three Months Ended September 30,
Nine Months Ended September 30,
(Dollars in thousands)
2017
2016
2017
2016
Beginning of period
$
6,548
$
5,896
$
6,485
$
5,877
Servicing rights capitalized
376
652
1,106
1,429
Acquired servicing rights
—
87
—
87
Amortization of servicing rights
(368
)
(468
)
(1,035
)
(1,226
)
Changes in valuation allowance
—
—
—
—
End of period
$
6,556
$
6,167
$
6,556
$
6,167
Residential mortgage and SBA loans serviced for others
$
997,169
$
933,470
$
997,169
$
933,470
There was
no
activity in the valuation allowance for the
three and nine
months ended
September 30, 2017
and
September 30, 2016
.
The estimated amortization expense of servicing rights for the remainder of
2017
and the succeeding fiscal years is as follows:
Year
(Dollars in thousands)
Amount
Remainder of 2017
$
989
2018
857
2019
737
2020
632
2021
542
Thereafter
2,799
Note 6. Borrowings
The following is a summary of borrowings by type. Short-term borrowings consist of overnight borrowings and term borrowings with an original maturity of one year or less. The long-term debt balances and weighted average interest rates include purchase accounting fair value adjustments, net of related amortization, from the Fox Chase acquisition.
At September 30, 2017
At December 31, 2016
(Dollars in thousands)
Balance at End of Period
Weighted Average Interest Rate at End of Period
Balance at End of Period
Weighted Average Interest Rate at End of Period
Short-term borrowings:
FHLB borrowings
$
11,000
1.27
%
$
91,300
0.74
%
Federal funds purchased
—
—
80,000
0.81
Customer repurchase agreements
21,091
0.05
24,871
0.05
Long-term debt:
FHLB advances
$
175,256
1.50
%
$
96,248
0.94
%
Security repurchase agreements
30,912
1.39
31,274
0.91
Subordinated notes
$
94,270
5.35
%
$
94,087
5.36
%
The Corporation, through the Bank, has a credit facility with the Federal Home Loan Bank (FHLB) with a maximum borrowing capacity of approximately
$1.4 billion
. Advances from the FHLB are collateralized by a blanket floating lien on all first mortgage loans of the Bank, FHLB capital stock owned by the Bank and any funds on deposit with the FHLB. At
September 30, 2017
and
December 31, 2016
, the Bank had outstanding short-term letters of credit with the FHLB totaling
$328.8 million
and
$148.5 million
, respectively, which were utilized to collateralize public funds deposits. The maximum borrowing capacity with the FHLB changes as a function of the Bank’s qualifying collateral assets as well as the FHLB’s internal credit rating of the Bank.
29
Table of Contents
The Corporation, through the Bank, maintains uncommitted federal fund credit lines with several correspondent banks totaling
$367.0 million
and
$302.0 million
at
September 30, 2017
and
December 31, 2016
, respectively. Future availability under these lines is subject to the prerogatives of the granting banks and may be withdrawn at will.
The Corporation, through the Bank, holds collateral at the Federal Reserve Bank of Philadelphia in order to access their Discount Window Lending program. The collateral consisting of investment securities was valued at
$52.5 million
and
$55.7 million
at
September 30, 2017
and
December 31, 2016
, respectively. At
September 30, 2017
and
December 31, 2016
, the Corporation had
no
outstanding borrowings under this program.
The Corporation has a
$10.0 million
line of credit with a correspondent bank. At
September 30, 2017
, the Corporation had
no
outstanding borrowings under this line.
Long-term advances with the FHLB of Pittsburgh mature as follows:
(Dollars in thousands)
As of September 30, 2017
Weighted Average Rate
Remainder of 2017
$
50,204
0.93
%
2018
10,052
0.69
2019
10,000
1.35
2020
40,000
1.70
2021
55,000
1.94
Thereafter
10,000
2.09
Total
$
175,256
1.50
%
Long-term debt under security repurchase agreements with large commercial banks mature as follows:
(Dollars in thousands)
As of September 30, 2017
Weighted Average Rate
Remainder of 2017
$
—
—
%
2018
10,244
1.06
2019
10,304
1.55
2020
10,364
1.56
2021
—
—
Thereafter
—
—
Total
$
30,912
1.39
%
Long-term debt under security repurchase agreements totaling
$25.8 million
are variable based on the one-month LIBOR rate plus a spread. One borrowing for
$5.1 million
has a fixed interest rate and may be called by the lender based on the underlying agreement.
Note 7. Retirement Plans and Other Postretirement Benefits
Substantially all employees who were hired before
December 8, 2009
are covered by a noncontributory retirement plan. Employees hired on or after
December 8, 2009
are not eligible to participate in the noncontributory retirement plan. The Corporation also provides supplemental executive retirement benefits to certain former executives, a portion of which is in excess of limits imposed on qualified plans by federal tax law; these plans are non-qualified benefit plans. These non-qualified benefit plans are not offered to new participants; all current participants are now retired. Information on these plans are aggregated and reported under “Retirement Plans” within this footnote.
The Corporation also provides certain postretirement healthcare and life insurance benefits for retired employees. Information on these benefits is reported under “Other Postretirement Benefits” within this footnote.
The Corporation sponsors a Supplemental Non-Qualified Pension Plan, which was established in 1981 prior to the existence of a 401(k) deferred salary savings plan, employee stock purchase plan and long-term incentive plans and therefore is not offered to new participants; all current participants are now retired.
30
Table of Contents
Components of net periodic benefit cost (income) were as follows:
Three Months Ended September 30,
2017
2016
2017
2016
(Dollars in thousands)
Retirement Plans
Other Post Retirement
Benefits
Service cost
$
124
$
160
$
12
$
11
Interest cost
487
516
29
23
Expected return on plan assets
(797
)
(731
)
—
—
Amortization of net actuarial loss
309
313
11
17
Accretion of prior service cost
(71
)
(71
)
—
—
Net periodic benefit cost
$
52
$
187
$
52
$
51
Nine Months Ended September 30,
2017
2016
2017
2016
(Dollars in thousands)
Retirement Plans
Other Post Retirement
Benefits
Service cost
$
399
$
501
$
36
$
34
Interest cost
1,439
1,553
88
89
Expected return on plan assets
(2,298
)
(2,238
)
—
—
Amortization of net actuarial loss
886
958
32
30
Accretion of prior service cost
(212
)
(212
)
—
—
Net periodic benefit cost
$
214
$
562
$
156
$
153
The Corporation made a contribution of
$2.0 million
to its qualified retirement plan on July 24, 2017. The Corporation previously disclosed in its financial statements for the year ended
December 31, 2016
that it expected to make contributions of
$160 thousand
to its non-qualified retirement plans and
$121 thousand
to its other postretirement benefit plans in
2017
. During the
nine
months ended
September 30, 2017
,
the
Corporation contributed
$120 thousand
to its non-qualified retirement plans and
$86 thousand
to its other postretirement plans. During the
nine
months ended
September 30, 2017
,
$2.0 million
was paid to participants from the retirement plans and
$86 thousand
was paid to participants from the other postretirement plans.
Note 8. Stock-Based Incentive Plan
The Corporation has a shareholder approved 2013 Long-Term Incentive Plan, which replaced the expired 2003 Long-Term Incentive Plan. Under the 2013 Long-Term Incentive Plan, the Corporation may grant up to
3,355,786
options and restricted stock to employees and non-employee directors, which includes
857,191
shares as a result of the completion of the acquisition of Fox Chase on July 1, 2016 and
473,483
shares as a result of the completion of the acquisition of Valley Green Bank on January 1, 2015.
The following is a summary of the Corporation's stock option activity and related information for the
nine
months ended
September 30, 2017
:
(Dollars in thousands, except per share data)
Shares Under Option
Weighted Average Exercise Price Per Share
Weighted Average Remaining Contractual Life (Years)
Aggregate Intrinsic Value at September 30,
2017
Outstanding at December 31,
2016
504,908
$
19.06
Granted
191,297
28.15
Expired
(73,000
)
22.70
Forfeited
(14,500
)
22.85
Exercised
(84,870
)
17.99
Outstanding at
September 30
,
2017
523,835
21.91
7.6
$
5,287
Exercisable at
September
30,
2017
168,693
17.91
5.7
2,377
31
Table of Contents
The following is a summary of nonvested stock options at
September 30, 2017
including changes during the
nine
months then ended:
(Dollars in thousands, except per share data)
Nonvested Stock Options
Weighted Average Grant Date Fair Value
Nonvested stock options at December 31,
2016
308,940
$
6.15
Granted
191,297
6.72
Vested
(130,595
)
6.06
Forfeited
(14,500
)
6.44
Nonvested stock options at
September 30, 2017
355,142
6.47
The following aggregated assumptions were used to estimate the fair value of options granted during the
nine
months ended
September 30, 2017
and
2016
:
Nine months ended September 30,
2017
2016
Actual
Range
Weighted Average
Expected option life in years
6.9
7.6
-
8.2
7.9
Risk free interest rate
2.30
%
1.38%
-
1.89%
1.87
%
Expected dividend yield
2.84
%
3.80%
-
4.19%
4.06
%
Expected volatility
29.75
%
37.71%
-
46.22%
45.82
%
Fair value of options
$6.72
$5.40
-
$6.27
$6.23
The following is a summary of nonvested restricted stock awards at
September 30, 2017
including changes during the
nine
months then ended:
(Dollars in thousands, except per share data)
Nonvested Share Awards
Weighted Average Grant Date Fair Value
Nonvested share awards at December 31,
2016
285,158
$
19.74
Granted
61,823
28.08
Vested
(99,955
)
19.76
Forfeited
(16,000
)
19.93
Nonvested share awards at September 30,
2017
231,026
21.95
The fair value of restricted stock is equivalent to the fair value on the date of grant and is amortized over the vesting period. Certain information regarding restricted stock is summarized below for the periods indicated:
Nine months ended September 30,
(Dollars in thousands, except per share data)
2017
2016
Shares granted
61,823
176,255
Weighted average grant date fair value
$
28.08
$
20.60
Intrinsic value of awards vested
$
2,914
$
971
The total unrecognized compensation expense and the weighted average period over which unrecognized compensation expense is expected to be recognized related to nonvested stock options and nonvested restricted stock awards at
September 30, 2017
is presented below:
(Dollars in thousands)
Unrecognized Compensation Cost
Weighted-Average Period Remaining (Years)
Stock options
$
1,532
1.9
Restricted stock awards
2,945
1.6
$
4,477
1.7
32
Table of Contents
The following table presents information related to the Corporation’s compensation expense related to stock incentive plans recognized for the periods indicated:
Nine months ended September 30,
(Dollars in thousands)
2017
2016
Stock-based compensation expense:
Stock options
$
678
$
463
Restricted stock awards
1,872
944
Employee stock purchase plan
47
50
Total
$
2,597
$
1,457
Tax benefit on nonqualified stock option expense, restricted stock awards and disqualifying dispositions of incentive stock options
$
1,263
$
407
Note 9. Accumulated Other Comprehensive (Loss) Income
The following table shows the components of accumulated other comprehensive (loss) income, net of taxes, for the periods presented:
(Dollars in thousands)
Net Unrealized
(Losses) Gains on
Available-for-Sale
Investment
Securities
Net Change
Related to
Derivatives Used for Cash Flow Hedges
Net Change
Related to
Defined Benefit
Pension Plans
Accumulated
Other
Comprehensive
(Loss) Income
Balance, December 31, 2016
$
(4,988
)
$
(141
)
$
(14,325
)
$
(19,454
)
Net Change
2,624
28
459
3,111
Balance, September 30, 2017
$
(2,364
)
$
(113
)
$
(13,866
)
$
(16,343
)
Balance, December 31, 2015
$
(592
)
$
(285
)
$
(15,831
)
$
(16,708
)
Net Change
2,381
(382
)
505
2,504
Balance, September 30, 2016
$
1,789
$
(667
)
$
(15,326
)
$
(14,204
)
Note 10. Derivative Instruments and Hedging Activities
Interest Rate Swaps
The Corporation may use interest rate swap agreements to modify interest rate characteristics from variable to fixed or fixed to variable in order to reduce the impact of interest rate changes on future net interest income. Recorded amounts related to interest-rate swaps are included in other assets or liabilities. The Corporation’s credit exposure on interest rate swaps includes fair value and any collateral that is held by a third party. Changes in the fair value of derivative instruments designated as hedges of future cash flows are recognized in accumulated other comprehensive income until the underlying forecasted transactions occur, at which time the deferred gains and losses are recognized in earnings. For a qualifying fair value hedge, the gain or loss on the hedging instrument is recognized in earnings, and the change in fair value of the hedge item, to the extent attributable to the hedged risk, adjusts the carrying amount of the hedge item and is recognized in earnings.
In 2014, the Corporation entered into an amortizing interest rate swap classified as a cash flow hedge with a notional amount of
$20.0 million
to hedge a portion of the debt financing of a pool of
10
-year maturity fixed rate loans with balances totaling
$29.1 million
, at time of the hedge, that were originated in 2013. A brokered money market demand account with a balance exceeding the amortizing interest rate swap balance is being used for the cash flow hedge. Under the terms of the swap agreement, the Corporation pays a fixed rate of
2.10%
and receives a floating rate of
one-month
LIBOR
. The swap matures in
November 2022
. The Corporation performed an assessment of the hedge for effectiveness at the inception of the hedge and on a recurring basis to determine that the derivative has been and is expected to continue to be highly effective in offsetting changes in cash flows of the hedged item. The Corporation expects that there will be no ineffectiveness over the life of the interest rate swap. At
September 30, 2017
, approximately
$108 thousand
in net deferred losses, net of tax, recorded in accumulated other comprehensive loss are expected to be reclassified into earnings during the next twelve months. This amount could differ from amounts actually recognized due to changes in interest rates, hedge de-designations, and the addition of other hedges subsequent to
September 30, 2017
. At
September 30, 2017
, the notional amount of the interest rate swap was
$18.0 million
, with a
negative
fair value of
$174 thousand
.
The Corporation has an interest rate swap classified as a fair value hedge with a current notional amount of
$1.4 million
to hedge a
10
-year fixed rate loan that is earning interest at
5.83%
. The Corporation pays a fixed rate of
5.83%
and receives a floating rate based on the one-month LIBOR plus 350 basis points. The swap matures in October 2021. The difference between changes
33
Table of Contents
in the fair values of the interest rate swap agreement and the hedged loan represents hedge ineffectiveness and is recorded in other noninterest income in the consolidated statements of operations.
The Corporation has an interest rate swap with a current notional amount of
$549 thousand
, for a
15
-year fixed rate loan that is earning interest at
7.43%
. The Corporation pays a fixed rate of
7.43%
and receives a floating rate based on the one-month LIBOR plus 224 basis points. The swap matures in April 2022. The interest rate swap is carried at fair value in accordance with FASB ASC 815 "Derivatives and Hedging." The loan is carried at fair value under the fair value option as permitted by FASB ASC 825 "Financial Instruments."
Credit Derivatives
The Corporation has agreements with third-party financial institutions whereby the third-party financial institution enters into interest rate derivative contracts and foreign currency swap contracts with loan customers referred to them by the Corporation. By the terms of the agreements, the third-party financial institution has recourse to the Corporation for any exposure created under each swap contract in the event the customer defaults on the swap agreement and the agreement is in a paying position to the third-party financial institution. These transactions represent credit derivatives and are a customary arrangement that allows the Corporation to provide access to interest rate and foreign currency swap transactions for customers without creating the swap. The Corporation records the fair value of credit derivatives in other liabilities on the consolidated balance sheets. The Corporation recognizes changes in the fair value of credit derivatives, net of any fees received, in other noninterest income in the consolidated statements of income.
At
September 30, 2017
, the Corporation has
fourteen
variable-rate to fixed-rate interest rate swap transactions between the third-party financial institution and customers with a current notional amount of
$66.1 million
, and remaining maturities ranging from
one
to
10
years. At
September 30, 2017
, the fair value of the swaps to the customers was a liability of
$132 thousand
and all swaps were in paying positions to the third-party financial institution.
At
September 30, 2017
, there were no material foreign currency swap transactions between the third-party institution and loan customers.
The maximum potential payments by the Corporation to the third-party financial institution under these credit derivatives are not estimable as they are contingent on future interest rates and exchange rates, and the agreement does not provide for a limitation of the maximum potential payment amount.
Mortgage Banking Derivatives
Derivative loan commitments represent agreements for delayed delivery of financial instruments in which the buyer agrees to purchase and the seller agrees to deliver, at a specified future date, a specified instrument at a specified price or yield. The Corporation’s derivative loan commitments are commitments to sell loans secured by 1-to 4-family residential properties whose predominant risk characteristic is interest rate risk. The fair values of these derivative loan commitments are based upon the estimated amount the Corporation would receive or pay to terminate the contracts or agreements, taking into account current interest rates and, when appropriate, the current creditworthiness of the counterparties.
34
Table of Contents
Derivatives Tables
The following table presents the notional amounts and fair values of derivatives designated as hedging instruments recorded on the consolidated balance sheets at
September 30, 2017
and
December 31, 2016
. The Corporation pledges cash or securities to cover the negative fair value of derivative instruments. Cash collateral associated with derivative instruments are not added to or netted against the fair value amounts.
Derivative Assets
Derivative Liabilities
(Dollars in thousands)
Notional
Amount
Balance Sheet
Classification
Fair
Value
Balance Sheet
Classification
Fair
Value
At September 30, 2017
Interest rate swap - cash flow hedge
$
18,021
$
—
Other liabilities
$
174
Interest rate swap - fair value hedge
1,398
—
Other liabilities
28
Total
$
19,419
$
—
$
202
At December 31, 2016
Interest rate swap - cash flow hedge
$
18,566
$
—
Other liabilities
$
217
Interest rate swap - fair value hedge
1,427
—
Other liabilities
37
Total
$
19,993
$
—
$
254
The following table presents the notional amounts and fair values of derivatives not designated as hedging instruments recorded on the consolidated balance sheets at
September 30, 2017
and
December 31, 2016
:
Derivative Assets
Derivative Liabilities
(Dollars in thousands)
Notional
Amount
Balance Sheet
Classification
Fair
Value
Balance Sheet
Classification
Fair
Value
At September 30, 2017
Interest rate swap
$
549
$
—
Other liabilities
$
47
Credit derivatives
66,140
—
Other liabilities
132
Interest rate locks with customers
37,661
Other assets
1,234
—
Forward loan sale commitments
39,962
—
Other liabilities
1
Total
$
144,312
$
1,234
$
180
At December 31, 2016
Interest rate swap
$
622
$
—
Other liabilities
$
65
Credit derivatives
27,919
—
Other liabilities
9
Interest rate locks with customers
36,541
Other assets
801
—
Forward loan sale commitments
42,366
Other assets
257
—
Total
$
107,448
$
1,058
$
74
The following table presents amounts included in the consolidated statements of income for derivatives designated as hedging instruments for the periods indicated:
Statement of Income
Classification
Three Months Ended
September 30,
Nine Months Ended
September 30,
(Dollars in thousands)
2017
2016
2017
2016
Interest rate swap—cash flow hedge—net interest payments
Interest expense
$
41
$
76
$
148
$
237
Interest rate swap—fair value hedge—ineffectiveness
Other noninterest income
—
—
5
—
Net loss
$
(41
)
$
(76
)
$
(143
)
$
(237
)
35
Table of Contents
The following table presents amounts included in the consolidated statements of income for derivatives not designated as hedging instruments for the periods indicated:
Statement of Income Classification
Three Months Ended
September 30,
Nine Months Ended
September 30,
(Dollars in thousands)
2017
2016
2017
2016
Credit derivatives
Other noninterest income
$
25
$
21
$
149
$
21
Interest rate locks with customers
Net gain on mortgage banking activities
(129
)
(257
)
433
1,086
Forward loan sale commitments
Net loss on mortgage banking activities
(166
)
439
(258
)
31
Total
$
(270
)
$
203
$
324
$
1,138
The following table presents amounts included in accumulated other comprehensive (loss) income for derivatives designated as hedging instruments at
September 30, 2017
and
December 31, 2016
:
(Dollars in thousands)
Accumulated Other
Comprehensive (Loss) Income
At September 30, 2017
At December 31, 2016
Interest rate swap—cash flow hedge
Fair value, net of taxes
$
(113
)
$
(141
)
Total
$
(113
)
$
(141
)
Note 11. Fair Value Disclosures
Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The Corporation determines the fair value of financial instruments based on the fair value hierarchy. The Corporation maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Corporation. Unobservable inputs are inputs that reflect the Corporation’s assumptions that market participants would use in pricing the asset or liability based on the best information available in the circumstances, including assumptions about risk. Three levels of inputs are used to measure fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input significant to the fair value measurement. Transfers between levels are recognized at the end of the reporting period.
Level 1: Valuations are based on quoted prices in active markets for identical assets or liabilities that the Corporation can access at the measurement date. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.
Level 2: Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3: Valuations are based on inputs that are unobservable and significant to the overall fair value measurement. Assets and liabilities utilizing Level 3 inputs include: financial instruments whose value is determined using pricing models, discounted cash-flow methodologies, or similar techniques, as well as instruments for which the fair value calculation requires significant management judgment or estimation.
Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy.
Investment Securities
Where quoted prices are available in an active market for identical instruments, investment securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities include U.S. Treasury securities, most equity securities and money market mutual funds. Mutual funds are registered investment companies which are valued at net asset value of shares on a market exchange at the end of each trading day. Level 2 of the valuation hierarchy includes securities issued by U.S. Government sponsored enterprises, mortgage-backed securities, collateralized mortgage obligations, corporate and municipal bonds and certain equity securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. In cases where there is limited activity or less transparency around inputs to the valuation, investment securities are classified within Level 3 of the valuation hierarchy.
Fair values for securities are determined using independent pricing services and market-participating brokers. The Corporation’s independent pricing service utilizes evaluated pricing models that vary by asset class and incorporate available trade, bid and other market information for structured securities, cash flow and, when available, loan performance data. Because
36
Table of Contents
many fixed income securities do not trade on a daily basis, the pricing service’s evaluated pricing applications apply information as applicable through processes, such as benchmarking of like securities, sector groupings, and matrix pricing, to prepare evaluations. If at any time, the pricing service determines that it does not have sufficient verifiable information to value a particular security, the Corporation will utilize valuations from another pricing service. Management has a sufficient understanding of the third party service’s valuation models, assumptions and inputs used in determining the fair value of securities to enable management to maintain an appropriate system of internal control.
Certain corporate bonds owned by the Corporation are classified as Level 3 as they are not traded in active markets. The fair value of each bond is estimated by benchmarking similar transactions of structure, yield and credit which are owned by the Corporation and are actively traded in the market.
On a quarterly basis, the Corporation reviews changes, as submitted by the pricing service, in the market value of its security portfolio. Individual changes in valuations are reviewed for consistency with general interest rate movements and any known credit concerns for specific securities. If, upon the Corporation’s review or in comparing with another service, a material difference between pricing evaluations were to exist, the Corporation may submit an inquiry to the current pricing service regarding the data used to determine the valuation of a particular security. If the Corporation determines there is market information that would support a different valuation than from the current pricing service’s evaluation, the Corporation may utilize and change the security's valuation. There were no material differences in valuations noted at
September 30, 2017
.
Derivative Financial Instruments
The fair values of derivative financial instruments are based upon the estimated amount the Corporation would receive or pay to terminate the contracts or agreements, taking into account current interest rates and, when appropriate, the current creditworthiness of the counterparties. Interest rate swaps and mortgage banking derivative financial instruments are classified within Level 2 of the valuation hierarchy. Credit derivatives are valued based on credit worthiness of the underlying borrower which is a significant unobservable input and therefore classified in Level 3 of the valuation hierarchy.
Two commercial loans, associated with interest rate swaps are classified in Level 3 of the valuation hierarchy since lending credit risk is not an observable input for these loans. The unrealized gain on the
two
loans was
$75 thousand
at
September 30, 2017
.
Contingent Consideration Liability
The Corporation estimates the fair value of the contingent consideration liability by using a discounted cash flow model of future contingent payments based on projected revenue related to the acquired business. The estimated fair value of the contingent consideration liability is reviewed on a quarterly basis and any valuation adjustments resulting from a change of estimated future contingent payments based on projected revenue of the acquired business affecting the contingent consideration liability will be recorded through noninterest expense. Changes in the original assumptions utilized at the time the acquisition closes and identified during the measurement period are recorded in accordance with ASC Topic 805 as an adjustment to goodwill. Due to the significant unobservable input related to the projected revenue, the contingent consideration liability is classified within Level 3 of the valuation hierarchy. An increase in the projected revenue may result in a higher fair value of the contingent consideration liability. Alternatively, a decrease in the projected revenue may result in a lower estimated fair value of the contingent consideration liability.
For the Sterner Insurance Associates acquisition, the conclusion for the earn-out period ending June 30, 2017 resulted in a reversal of a prior noninterest expense accrual of
$301 thousand
primarily during the second quarter of 2017.
37
Table of Contents
The following table presents the assets and liabilities measured at fair value on a recurring basis at
September 30, 2017
and
December 31, 2016
, classified using the fair value hierarchy:
At September 30, 2017
(Dollars in thousands)
Level 1
Level 2
Level 3
Assets/
Liabilities at
Fair Value
Assets:
Available-for-sale securities:
U.S. government corporations and agencies
$
—
$
17,090
$
—
$
17,090
State and political subdivisions
—
80,725
—
80,725
Residential mortgage-backed securities
—
174,570
—
174,570
Collateralized mortgage obligations
—
3,842
—
3,842
Corporate bonds
—
85,884
28,545
114,429
Money market mutual funds
6,624
—
—
6,624
Equity securities
1,000
—
—
1,000
Total available-for-sale securities
7,624
362,111
28,545
398,280
Loans*
—
—
2,014
2,014
Interest rate locks with customers*
—
1,234
—
1,234
Total assets
$
7,624
$
363,345
$
30,559
$
401,528
Liabilities:
Contingent consideration liability
$
—
$
—
$
359
$
359
Interest rate swaps*
—
249
—
249
Credit derivatives*
—
—
132
132
Forward loan sale commitments*
—
1
—
1
Total liabilities
$
—
$
250
$
491
$
741
At December 31, 2016
(Dollars in thousands)
Level 1
Level 2
Level 3
Assets/
Liabilities at
Fair Value
Assets:
Available-for-sale securities:
U.S. government corporations and agencies
$
—
$
32,266
$
—
$
32,266
State and political subdivisions
—
88,350
—
88,350
Residential mortgage-backed securities
—
198,570
—
198,570
Collateralized mortgage obligations
—
4,554
—
4,554
Corporate bonds
—
79,420
28,778
108,198
Money market mutual funds
10,784
—
—
10,784
Equity securities
915
—
—
915
Total available-for-sale securities
11,699
403,160
28,778
443,637
Loans*
—
—
2,138
2,138
Interest rate locks with customers*
—
801
—
801
Forward loan sale commitments*
—
257
—
257
Total assets
$
11,699
$
404,218
$
30,916
$
446,833
Liabilities:
Contingent consideration liability
$
—
$
—
$
5,999
$
5,999
Interest rate swaps*
—
319
—
319
Credit derivatives*
—
—
9
9
Total liabilities
$
—
$
319
$
6,008
$
6,327
* Such financial instruments are recorded at fair value as further described in Note 10 - Derivative Instruments.
38
Table of Contents
The following table includes a rollforward of corporate bonds, loans and credit derivatives for which the Corporation utilized Level 3 inputs to determine fair value on a recurring basis for the
nine
months ended
September 30, 2017
and
2016
:
Nine Months Ended September 30, 2017
(Dollars in thousands)
Balance at
December 31,
2016
Purchases/additions
Sales
Payments received
Premium amortization, net
(Decrease) increase in value
Balance at September 30, 2017
Corporate bonds
$
28,778
$
—
$
—
$
—
$
—
$
(233
)
$
28,545
Loans
2,138
—
—
(102
)
—
(22
)
2,014
Credit derivatives
(9
)
(272
)
—
—
—
149
(132
)
Net total
$
30,907
$
(272
)
$
—
$
(102
)
$
—
$
(106
)
$
30,427
Nine Months Ended September 30, 2016
(Dollars in thousands)
Balance at
December 31,
2015
Purchases/additions
Sales
Payments received
Premium amortization, net
(Decrease) increase in value
Balance at September 30, 2016
Loans
$
—
$
2,313
$
—
$
(32
)
$
—
$
(47
)
$
2,234
Credit derivatives
—
(20
)
—
—
—
4
(16
)
Net total
$
—
$
2,293
$
—
$
(32
)
$
—
$
(43
)
$
2,218
The following table presents the change in the balance of the contingent consideration liability related to acquisitions for which the Corporation utilized Level 3 inputs to determine fair value on a recurring basis for the
nine
months ended
September 30, 2017
and
2016
:
Nine Months Ended September 30, 2017
(Dollars in thousands)
Balance at
December 31,
2016
Contingent
Consideration
from New
Acquisition
Payment of
Contingent
Consideration
Adjustment
of Contingent
Consideration
Balance at September 30, 2017
Sterner Insurance Associates
$
331
$
—
$
30
$
(301
)
$
—
Girard Partners
5,668
—
5,350
41
359
Total contingent consideration liability
$
5,999
$
—
$
5,380
$
(260
)
$
359
Nine Months Ended September 30, 2016
(Dollars in thousands)
Balance at
December 31,
2015
Contingent
Consideration
from New
Acquisition
Payment of
Contingent
Consideration
Adjustment
of Contingent
Consideration
Balance at September 30, 2016
Sterner Insurance Associates
$
1,144
$
—
$
1,325
$
501
$
320
Girard Partners
4,241
$
—
934
284
3,591
John T. Fretz Insurance Agency
192
—
260
68
—
Total contingent consideration liability
$
5,577
$
—
$
2,519
$
853
$
3,911
39
Table of Contents
The Corporation may be required to periodically measure certain assets and liabilities at fair value on a non-recurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of lower of cost or market accounting or impairment charges of individual assets. The following table represents assets measured at fair value on a non-recurring basis at
September 30, 2017
and
December 31, 2016
:
At September 30, 2017
(Dollars in thousands)
Level 1
Level 2
Level 3
Assets at
Fair Value
Impaired loans held for investment
$
—
$
—
$
30,472
$
30,472
Impaired leases held for investment
—
—
1,250
1,250
Other real estate owned
—
—
1,763
1,763
Total
$
—
$
—
$
33,485
$
33,485
At December 31, 2016
(Dollars in thousands)
Level 1
Level 2
Level 3
Assets at
Fair Value
Impaired loans held for investment
$
—
$
—
$
43,680
$
43,680
Other real estate owned
—
—
4,969
4,969
Total
$
—
$
—
$
48,649
$
48,649
The following table presents assets and liabilities and off-balance sheet items not measured at fair value on a recurring or non-recurring basis in the Corporation’s consolidated balance sheets but for which the fair value is required to be disclosed at
September 30, 2017
and
December 31, 2016
. The disclosed fair values are classified using the fair value hierarchy.
At September 30, 2017
(Dollars in thousands)
Level 1
Level 2
Level 3
Fair
Value
Carrying
Amount
Assets:
Cash and short-term interest-earning assets
$
79,490
$
—
$
—
$
79,490
$
79,490
Held-to-maturity securities
—
45,633
—
45,633
45,542
Federal Home Loan Bank, Federal Reserve Bank and other stock
NA
NA
NA
NA
27,244
Loans held for sale
—
2,265
—
2,265
2,228
Net loans and leases held for investment
—
—
3,405,465
3,405,465
3,432,885
Servicing rights
—
—
9,562
9,562
6,556
Total assets
$
79,490
$
47,898
$
3,415,027
$
3,542,415
$
3,593,945
Liabilities:
Deposits:
Demand and savings deposits, non-maturity
$
2,947,430
$
—
$
—
$
2,947,430
$
2,947,430
Time deposits
—
570,749
—
570,749
571,160
Total deposits
2,947,430
570,749
—
3,518,179
3,518,590
Short-term borrowings
—
32,091
—
32,091
32,091
Long-term debt
—
207,770
—
207,770
206,168
Subordinated notes
—
97,963
—
97,963
94,270
Total liabilities
$
2,947,430
$
908,573
$
—
$
3,856,003
$
3,851,119
Off-Balance-Sheet:
Commitments to extend credit
$
—
$
(2,363
)
$
—
$
(2,363
)
$
—
40
Table of Contents
At December 31, 2016
(Dollars in thousands)
Level 1
Level 2
Level 3
Fair
Value
Carrying
Amount
Assets:
Cash and short-term interest-earning assets
$
57,825
$
—
$
—
$
57,825
$
57,825
Held-to-maturity securities
—
24,871
—
24,871
24,881
Federal Home Loan Bank, Federal Reserve Bank and other stock
NA
NA
NA
NA
24,869
Loans held for sale
—
5,943
—
5,943
5,890
Net loans and leases held for investment
—
—
3,193,886
3,193,886
3,222,569
Servicing rights
—
—
9,548
9,548
6,485
Total assets
$
57,825
$
30,814
$
3,203,434
$
3,292,073
$
3,342,519
Liabilities:
Deposits:
Demand and savings deposits, non-maturity
$
2,631,378
$
—
$
—
$
2,631,378
$
2,631,378
Time deposits
—
628,096
—
628,096
626,189
Total deposits
2,631,378
628,096
—
3,259,474
3,257,567
Short-term borrowings
—
195,572
—
195,572
196,171
Long-term debt
—
130,157
—
130,157
127,522
Subordinated notes
—
95,188
—
95,188
94,087
Total liabilities
$
2,631,378
$
1,049,013
$
—
$
3,680,391
$
3,675,347
Off-Balance-Sheet:
Commitments to extend credit
$
—
$
(2,218
)
$
—
$
(2,218
)
$
—
The following valuation methods and assumptions were used by the Corporation in estimating the fair value for financial instruments measured at fair value on a non-recurring basis and financial instruments not measured at fair value on a recurring or non-recurring basis in the Corporation’s consolidated balance sheets but for which the fair value is required to be disclosed:
Cash and short-term interest-earning assets:
The carrying amounts reported in the balance sheet for cash and due from banks, interest-earning deposits with other banks, federal funds sold and other short-term investments is their stated value. Cash and short-term interest-earning assets are classified within Level 1 in the fair value hierarchy.
Held-to-maturity securities:
Fair values for the held-to-maturity investment securities are estimated by using pricing models or quoted prices of securities with similar characteristics and are classified in Level 2 in the fair value hierarchy.
Federal Home Loan Bank, Federal Reserve Bank and other stock:
It is not practical to determine the fair values of Federal Home Loan Bank, Federal Reserve Bank and other stock, due to restrictions placed on their transferability.
Loans held for sale:
The fair value of the Corporation’s mortgage loans held for sale are generally determined using a pricing model based on current market information obtained from external sources, including interest rates, bids or indications provided by market participants on specific loans that are actively marketed for sale. These loans are primarily residential mortgage loans and are generally classified in Level 2 due to the observable pricing data. Loans held for sale are carried at the lower of cost or estimated fair value. There were
no
valuation adjustments for loans held for sale at
September 30, 2017
and
December 31, 2016
.
Loans and leases held for investment:
The fair values for loans and leases held for investment are estimated using discounted cash flow analyses, using a discount rate based on current interest rates at which similar loans with similar terms would be made to borrowers and include components for credit risk, operating expense and embedded prepayment options. An overall valuation adjustment is made for specific credit risks in addition to general portfolio risk and is significant to the valuation. As permitted, the fair value of the loans and leases are not based on the exit price concept as discussed in the first paragraph of this note. Loans and leases are classified within Level 3 in the fair value hierarchy.
Impaired loans and leases held for investment:
For impaired loans and leases, the Corporation uses a variety of techniques to measure fair value, such as using the current appraised value of the collateral, agreements of sale, discounting the contractual cash flows, and analyzing market data that the Corporation may adjust due to specific characteristics of the loan/lease or collateral. At
September 30, 2017
, impaired loans held for investment had a carrying amount of
$30.6 million
with a valuation allowance of
41
Table of Contents
$88 thousand
. At
December 31, 2016
, impaired loans held for investment had a carrying amount of
$43.9 million
with a valuation allowance of
$235 thousand
. The Corporation had impaired leases of
$1.3 million
with
no
reserve at
September 30, 2017
. The Corporation had
no
impaired leases at
December 31, 2016
.
Servicing rights:
The Corporation estimates the fair value of mortgage servicing rights using discounted cash flow models that calculate the present value of estimated future net servicing income. The model uses readily available prepayment speed assumptions for the interest rates of the portfolios serviced. Mortgage servicing rights are classified within Level 3 in the fair value hierarchy based upon management's assessment of the inputs. The Corporation reviews the mortgage servicing rights portfolio on a quarterly basis for impairment and the mortgage servicing rights are carried at the lower of amortized cost or estimated fair value. The Corporation also records servicing rights on SBA loans. At
September 30, 2017
and
December 31, 2016
, servicing rights had a carrying amount of
$6.6 million
with
no
valuation allowance.
Goodwill and other identifiable assets:
Certain non-financial assets subject to measurement at fair value on a non-recurring basis include goodwill and other identifiable intangible assets. During the
nine
months ended
September 30, 2017
, there were no triggering events that required valuation of goodwill and other identifiable intangible assets.
Other real estate owned:
The fair value of other real estate owned (OREO) is originally estimated based upon the appraised value less estimated costs to sell. The fair value less cost to sell becomes the "original cost" of the OREO asset. Subsequently, OREO is reported as the lower of the original cost and the current the fair value less cost to sell. Capital improvement expenses associated with the construction or repair of the property are capitalized as part of the cost of the OREO asset; however, the capitalized expenses may not increase the OREO asset's recorded value to an amount greater than the asset's fair value after improvements and less cost to sell. During 2017,
two
properties had write-downs totaling
$199 thousand
and
seven
properties were sold at a net gain of
$383 thousand
which were both included in other noninterest income in the statement of income. New appraisals are generally obtained on an annual basis if an agreement of sale does not exist. Other real estate owned is classified within Level 3 of the valuation hierarchy due to the unique characteristics of the collateral for each loan.
Deposit liabilities:
The fair values for demand and savings accounts, with no stated maturities, is the amount payable on demand at the reporting date (carrying value) and are classified within Level 1 in the fair value hierarchy. The fair values for time deposits with fixed maturities are estimated by discounting the final maturity using interest rates currently offered for deposits with similar remaining maturities. Time deposits are classified within Level 2 in the fair value hierarchy.
Short-term borrowings:
The fair value of short-term borrowings are estimated using current market rates for similar borrowings and are classified within Level 2 in the fair value hierarchy.
Long-term debt:
The fair value of long-term debt is estimated by using discounted cash flow analysis, based on current market rates for debt with similar terms and remaining maturities. Long-term debt is classified within Level 2 in the fair value hierarchy.
Subordinated notes:
The fair value of the subordinated notes are estimated by discounting the principal balance using the treasury yield curve for the term to the call date as the Corporation has the option to call the subordinated notes. The subordinated notes are classified within Level 2 in the fair value hierarchy.
Off-balance-sheet instruments:
Fair values for the Corporation’s off-balance-sheet instruments are based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing and are classified within Level 2 in the fair value hierarchy.
Note 12. Segment Reporting
At
September 30, 2017
, the Corporation has
three
reportable business segments: Banking, Wealth Management and Insurance. The Corporation determines the segments based primarily upon product and service offerings, through the types of income generated and the regulatory environment. This is strategically how the Corporation operates and has positioned itself in the marketplace. Accordingly, significant operating decisions are based upon analysis of each of these segments. The parent holding company and intercompany eliminations are included in the "Other" segment.
The Corporation's Banking segment consists of commercial, consumer and mortgage banking as well as lease financing. The Wealth Management segment consists of investment advisory services, retirement plan services, trust, municipal pension services and broker/dealer services. The Insurance segment consists of commercial lines, personal lines, benefits and human resources consulting.
42
Table of Contents
Each segment generates revenue from a variety of products and services it provides. Examples of products and services provided for each reportable segment are indicated below.
The Banking segment provides financial services to consumers, businesses and governmental units. These services include a full range of banking services such as deposit taking, loan origination and servicing, mortgage banking, other general banking services and equipment lease financing.
The Wealth Management segment offers trust and investment advisory services, guardian and custodian of employee benefits and other trust and brokerage services, as well as a registered investment advisory managing private investment accounts for both individuals and institutions.
The Insurance segment includes a full-service insurance brokerage agency offering commercial property and casualty insurance, group life and health coverage, employee benefit solutions, personal insurance lines and human resources consulting.
The following table provides total assets by reportable business segment as of the dates indicated.
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
At September 30, 2016
Banking
$
4,327,920
$
4,137,873
$
4,045,419
Wealth Management
34,903
35,061
32,721
Insurance
25,139
24,472
23,830
Other
29,401
33,122
38,474
Consolidated assets
$
4,417,363
$
4,230,528
$
4,140,444
The following tables provide reportable segment-specific information and reconciliations to consolidated financial information for the
three
and
nine
months ended
September 30, 2017
and
2016
.
Three Months Ended
September 30, 2017
(Dollars in thousands)
Banking
Wealth Management
Insurance
Other
Consolidated
Interest income
$
42,161
$
4
$
—
$
7
$
42,172
Interest expense
5,285
—
—
—
5,285
Net interest income
36,876
4
—
7
36,887
Provision for loan and lease losses
2,689
—
—
—
2,689
Noninterest income
4,993
5,428
3,620
68
14,109
Intangible expenses
357
168
165
—
690
Other noninterest expense
24,479
3,472
2,803
1,251
32,005
Intersegment (revenue) expense*
(611
)
261
350
—
—
Income (expense) before income taxes
14,955
1,531
302
(1,176
)
15,612
Income tax expense (benefit)
4,166
611
128
(489
)
4,416
Net income (loss)
$
10,789
$
920
$
174
$
(687
)
$
11,196
Capital expenditures
$
582
$
5
$
3
$
178
$
768
43
Table of Contents
Three Months Ended
September 30, 2016
(Dollars in thousands)
Banking
Wealth Management
Insurance
Other
Consolidated
Interest income
$
36,697
$
1
$
—
$
7
$
36,705
Interest expense
3,836
—
—
—
3,836
Net interest income
32,861
1
—
7
32,869
Provision for loan and lease losses
1,415
—
—
—
1,415
Noninterest income
5,802
4,902
3,396
37
14,137
Intangible expenses
403
231
220
—
854
Acquisition-related and integration costs and restructuring charges
14,156
—
—
(92
)
14,064
Other noninterest expense
23,580
3,437
2,906
2,225
32,148
Intersegment (revenue) expense*
(292
)
133
159
—
—
(Expense) income before income taxes
(599
)
1,102
111
(2,089
)
(1,475
)
Income tax (benefit) expense
(1,375
)
413
61
(632
)
(1,533
)
Net income (loss)
$
776
$
689
$
50
$
(1,457
)
$
58
Capital expenditures
$
2,814
$
5
$
9
$
672
$
3,500
Nine Months Ended
September 30, 2017
(Dollars in thousands)
Banking
Wealth Management
Insurance
Other
Consolidated
Interest income
$
120,575
$
6
$
—
$
17
$
120,598
Interest expense
14,128
—
—
—
14,128
Net interest income
106,447
6
—
17
106,470
Provision for loan and lease losses
7,900
—
—
—
7,900
Noninterest income
16,945
15,965
11,913
265
45,088
Intangible expenses
1,151
506
238
—
1,895
Other noninterest expense
71,173
10,404
8,718
5,083
95,378
Intersegment (revenue) expense*
(1,669
)
693
976
—
—
Income (expense) before income taxes
44,837
4,368
1,981
(4,801
)
46,385
Income tax expense (benefit)
12,086
1,738
837
(2,106
)
12,555
Net income (loss)
$
32,751
$
2,630
$
1,144
$
(2,695
)
$
33,830
Capital expenditures
$
6,921
$
27
$
202
$
262
$
7,412
Nine Months Ended
September 30, 2016
(Dollars in thousands)
Banking
Wealth Management
Insurance
Other
Consolidated
Interest income
$
88,526
$
4
$
—
$
21
$
88,551
Interest expense
8,210
—
—
288
8,498
Net interest income
80,316
4
—
(267
)
80,053
Provision for loan and lease losses
2,571
—
—
—
2,571
Noninterest income
15,842
14,286
11,736
105
41,969
Intangible expenses
527
838
1,246
—
2,611
Acquisition-related and integration costs and restructuring charges
14,204
—
—
1,265
15,469
Other noninterest expense
62,016
9,742
8,962
4,751
85,471
Intersegment (revenue) expense*
(1,282
)
563
719
—
—
Income (expense) before income taxes
18,122
3,147
809
(6,178
)
15,900
Income tax expense (benefit)
3,273
1,191
357
(1,508
)
3,313
Net income (loss)
$
14,849
$
1,956
$
452
$
(4,670
)
$
12,587
Capital expenditures
$
6,134
$
29
$
30
$
1,501
$
7,694
*
Includes an allocation of general and administrative expenses from both the parent holding company and the Bank. These expenses are generally allocated based upon number of employees and square footage utilized.
44
Table of Contents
Note 13. Restructuring Charges
During 2015 and 2016, the Corporation exited
five
financial centers, a lease for a new financial center and two administrative offices, and reduced staff due to rationalization; resulting in accrued expenses totaling
$3.4 million
, primarily related to the Banking business segment.
A roll-forward of the remaining accrued restructuring expense for the
nine
months ended
September 30, 2017
is as follows:
(Dollars in thousands)
Severance expenses
Write-downs and retirements of fixed assets
Lease cancellations
Total
Accrued at January 1, 2017
$
901
$
228
$
81
$
1,210
Payments
(832
)
—
(51
)
(883
)
Non-cash settlement
—
(228
)
—
(228
)
Accrued at September 30, 2017
$
69
$
—
$
30
$
99
Note 14. Contingencies
The Corporation is periodically subject to various pending and threatened legal actions, which involve claims for monetary relief. Based upon information presently available to the Corporation, it is the Corporation's opinion that any legal and financial responsibility arising from such claims will not have a material adverse effect on the Corporation's results of operations, financial position or cash flows.
As discussed in Note 4, during the first quarter of 2017, certain lessees stopped making payments and Univest Capital, Inc., a subsidiary of the Corporation, filed legal complaints to pursue collection of all amounts owed. A complaint was subsequently filed against Univest Capital, Inc. and certain other defendants on March 28, 2017 by one of the lessees in federal court in Texas seeking, among other things, class action certification and a declaration that the contracts and related guarantees are null and void. On
September 25, 2017
, Univest Capital, Inc. entered into a Release and Settlement Agreement whereby Univest Capital, Inc. will receive
$1.0 million
based upon court approval of the Agreement and is eligible to receive up to an additional
$1.3 million
. Payment of the
$1.3 million
is subject to the individual guarantor's election of whether or not they will be subject to the Release and Settlement Agreement. It is expected this election process will be completed by
March 31, 2018
. If a guarantor elects to be subject to the Release and Settlement Agreement, Univest Capital, Inc. will receive a payment of
$43 thousand
per guarantor. If a guarantor elects not to be subject to the Release and Settlement Agreement, Univest Capital, Inc. has the right to pursue collection of the full amount owed, which ranges from
$108 thousand
to
$228 thousand
per guarantor, via the normal collection process. As of September 30, 2017, Univest Capital, Inc. has a receivable totaling
$2.3 million
related to this matter, of which
$1.3 million
is recorded as a nonaccruing lease receivable and
$1.0 million
is included in other assets. The
$1.0 million
payment under the Release and Settlement Agreement, which is subject to court approval, is currently in escrow and is expected to be received during the fourth quarter of 2017.
45
Table of Contents
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(All dollar amounts presented in tables are in thousands, except per share data. “BP” equates to “basis points”; “N/ M” equates to “not meaningful”; “—” equates to “zero” or “doesn’t round to a reportable number”; and “N/A” equates to “not applicable.” Certain prior period amounts have been reclassified to conform to the current-year presentation.)
Forward-Looking Statements
The information contained in this report may contain forward-looking statements. When used or incorporated by reference in disclosure documents, the words “believe,” “anticipate,” “estimate,” “expect,” “project,” “target,” “goal” and similar expressions are intended to identify forward-looking statements within the meaning of section 27A of the Securities Act of 1933 and section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including those set forth below:
•
Operating, legal and regulatory risks;
•
Economic, political and competitive forces impacting various lines of business;
•
The risk that our analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful;
•
Legislative, regulatory and accounting changes;
•
Demand for our financial products and services in our market area;
•
Volatility in interest rates;
•
The quality and composition of our loan and investment portfolios;
•
Timing of revenues and expenditures;
•
Returns on investment decisions; and
•
Other risks and uncertainties, including those occurring in the U.S. and world financial systems;
Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, expected or projected. These and other risk factors are more fully described in this report and in the Univest Corporation of Pennsylvania (the Corporation) Annual Report on Form 10-K for the year ended
December 31, 2016
under the section entitled "Item 1A -- Risk Factors," and from time to time in other filings made by the Corporation with the SEC.
These forward-looking statements speak only at the date of the report. The Corporation expressly disclaims any obligation to publicly release any updates or revisions to reflect any change in the Corporation’s expectations with regard to any change in events, conditions or circumstances on which any such statement is based.
Critical Accounting Policies
Management, in order to prepare the Corporation’s financial statements in conformity with U.S. generally accepted accounting principles, is required to make estimates and assumptions that affect the amounts reported in the Corporation’s financial statements. There are uncertainties inherent in making these estimates and assumptions. Certain critical accounting policies, discussed below, could materially affect the results of operations and financial position of the Corporation should changes in circumstances require a change in related estimates or assumptions. The Corporation has identified the fair value measurement of investment securities available-for-sale and assessment for impairment of certain investment securities, reserve for loan and lease losses, purchase accounting, valuation of goodwill and other intangible assets, servicing rights, deferred tax assets and liabilities, benefit plans and stock-based compensation as areas with critical accounting policies. For more information on these critical accounting policies, please refer to the Corporation’s
2016
Annual Report on Form 10-K.
46
Table of Contents
General
The Corporation is a bank holding company and owns all of the capital stock of Univest Bank and Trust Co. (the Bank).
The Bank is engaged in the commercial and consumer banking business and provides a full range of banking and trust services to customers. The Bank is the parent company of Delview, Inc., which is the parent company of Univest Insurance, Inc., an independent insurance agency, Univest Investments, Inc., a full-service broker-dealer and investment advisory firm and Girard Partners (Girard), a registered investment advisory firm. The Bank is also the parent company of Univest Capital, Inc., an equipment financing business, and TCG Investment Advisory, a registered investment advisor, which provides discretionary investment consulting and management services. Through its wholly-owned subsidiaries, the Bank provides a variety of financial services to individuals, municipalities and businesses throughout the Bank's markets of operation.
The Corporation earns revenue primarily from the margins and fees generated from lending and depository services to customers as well as fee-based income from trust, insurance, mortgage banking and investment services to customers. The Corporation seeks to achieve adequate and reliable earnings through business growth while maintaining adequate levels of capital and liquidity and limiting exposure to credit and interest rate risk to Board of Directors approved levels.
The Corporation seeks to establish itself as the financial provider of choice in the markets it serves. The Corporation plans to achieve this goal by offering a broad range of high quality financial products and services and by increasing market awareness of its brand and the benefits that can be derived from its products. The Corporation operates in an attractive market for financial services but also faces intense competition from domestic and international banking organizations and other insurance and wealth management providers. The Corporation has taken initiatives to achieve its business objectives by acquiring banks and other financial service providers in strategic markets, through marketing, public relations and advertising, by establishing standards of service excellence for customers, and by using technology to ensure that the needs of customers are understood and satisfied.
Executive Overview
The Corporation’s consolidated net income, earnings per share and return on average assets and average equity were as follows:
Three Months Ended
September 30,
Change
Nine Months Ended
September 30,
Change
(Dollars in thousands, except per share data)
2017
2016
Amount
Percent
2017
2016
Amount
Percent
Net income
$
11,196
$
58
$
11,138
N/M
$
33,830
$
12,587
$
21,243
N/M
Net income per share:
Basic
$
0.42
$
—
$
0.42
N/M
$
1.27
$
0.58
$
0.69
N/M
Diluted
0.42
—
0.42
N/M
1.27
0.57
0.70
N/M
Return on average assets
1.01
%
0.01
%
100 BP
N/M
1.05
%
0.51
%
54 BP
N/M
Return on average equity
8.43
0.05
838 BP
N/M
8.73
%
4.07
%
466 BP
N/M
The Corporation reported net income of
$11.2 million
, or
$0.42
diluted earnings per share, for the
three
months ended
September 30, 2017
, compared to net income of
$58 thousand
, or
$0.00
diluted earnings per share, for the
three
months ended
September 30, 2016
. Net income for the
nine
months ended
September 30, 2017
was
$33.8 million
, or
$1.27
diluted earnings per share, compared to
$12.6 million
, or
$0.57
diluted earnings per share, for the comparable period in the prior year. The financial results for the nine months ended September 30, 2017 included a tax-free bank owned life insurance (BOLI) death benefit claim of $889 thousand recognized in the second quarter of 2017, which represents $0.03 diluted earnings per share. The financial results for the three and nine months ended September 30, 2016 included acquisition and integration costs related to the acquisition of Fox Chase Bancorp (Fox Chase) of $9.2 million and $10.6 million, or $0.35 and $0.48 of diluted earnings per share net of tax, respectively. There were no acquisition and integration costs during the nine months ended September 30, 2017.
.
47
Table of Contents
Results of Operations
On July 1, 2016, the Corporation acquired Fox Chase. The comparative results of operations for the three and nine months ended
September 30, 2017
include the impact of this acquisition.
Net Interest Income
Net interest income is the difference between interest earned on loans and leases, investments and other interest-earning assets and interest paid on deposits and other interest-bearing liabilities. Net interest income is the principal source of the Corporation’s revenue. Table 1 presents a summary of the Corporation’s average balances, tax-equivalent interest income and interest expense and the tax-equivalent yields earned on average assets, and the cost of average liabilities, and shareholders’ equity on a tax-equivalent basis for the
three and nine
months ended
September 30, 2017
and
2016
. The tax-equivalent net interest margin is tax-equivalent net interest income as a percentage of average interest-earning assets. The tax-equivalent net interest spread represents the weighted average tax-equivalent yield on interest-earning assets less the weighted average cost of interest-bearing liabilities. The effect of net interest free funding sources represents the effect on the net interest margin of net funding provided by noninterest-earning assets, noninterest-bearing liabilities and shareholders’ equity. Table 2 analyzes the changes in the tax-equivalent net interest income for the periods broken down by their rate and volume components.
Table 1, Table 2, and the interest income and net interest income analysis contain tax-equivalent financial information and measures determined by methods other than in accordance with U.S. GAAP. The management of the Corporation uses this non-GAAP financial information and measures in its analysis of the Corporation's performance. This financial information and measures should not be considered a substitute for GAAP basis financial information or measures nor should they be viewed as a substitute for operating results determined in accordance with GAAP. Management believes the presentation of the non-GAAP financial information and measures provide useful information that is essential to a proper understanding of the financial results of the Corporation.
Three and nine
months ended
September 30, 2017
versus
2016
Net interest income on a tax-equivalent basis for the
three
months ended
September 30, 2017
was
$38.3 million
, an increase of
$4.0 million
, or
11.7%
, compared to the same period in
2016
. Net interest income on a tax-equivalent basis for the
nine
months ended
September 30, 2017
was
$110.7 million
, an increase of
$26.6 million
, or
31.6%
, compared to the same period in
2016
. The net interest margin on a tax-equivalent basis for the
third
quarter of
2017
was
3.80%
, compared to
3.68%
for the
third
quarter of
2016
. The increase in net interest income (tax-equivalent) for the third quarter of 2017 as compared to the same period in the prior year was primarily due to loan growth and increases in loan yields partially offset by higher funding costs. The increase in net interest income (tax-equivalent) for the nine months ended
September 30, 2017
was mainly due to the impact of the acquisition of Fox Chase, which occurred on the July 1, 2016 and organic loan growth during the past year. The favorable impact of purchase accounting accretion was 11 basis points ($1.1 million) for the three months ended September 30, 2017 compared to seven basis points ($647 thousand) for the three months ended September 30, 2016. The favorable impact of purchase accounting accretion was nine basis points ($2.6 million) for the nine months ended September 30, 2017 compared to five basis points ($950 thousand) for the nine months ended September 30, 2016.
48
Table of Contents
Table 1—Average Balances and Interest Rates—Tax-Equivalent Basis
Three Months Ended September 30,
2017
2016
(Dollars in thousands)
Average
Balance
Income/
Expense
Average
Rate
Average
Balance
Income/
Expense
Average
Rate
Assets:
Interest-earning deposits with other banks
$
43,941
$
133
1.20
%
$
16,248
$
14
0.34
%
U.S. government obligations
31,126
110
1.40
43,622
125
1.14
Obligations of states and political subdivisions
81,114
846
4.14
96,581
1,030
4.24
Other debt and equity securities
347,622
1,745
1.99
363,587
1,358
1.49
Federal funds sold and other earning assets
28,063
375
5.30
18,987
321
6.73
Total interest-earning deposits, investments, federal funds sold and other earning assets
531,866
3,209
2.39
539,025
2,848
2.10
Commercial, financial and agricultural loans
762,418
8,656
4.50
674,569
6,571
3.88
Real estate—commercial and construction loans
1,549,799
17,999
4.61
1,382,947
15,816
4.55
Real estate—residential loans
770,839
8,751
4.50
710,814
7,887
4.41
Loans to individuals
27,509
416
6.00
31,416
415
5.26
Municipal loans and leases
281,509
3,208
4.52
288,391
3,030
4.18
Lease financings
75,161
1,331
7.03
76,136
1,547
8.08
Gross loans and leases
3,467,235
40,361
4.62
3,164,273
35,266
4.43
Total interest-earning assets
3,999,101
43,570
4.32
3,703,298
38,114
4.09
Cash and due from banks
46,969
40,835
Reserve for loan and lease losses
(21,425
)
(17,110
)
Premises and equipment, net
65,025
61,361
Other assets
326,662
359,084
Total assets
$
4,416,332
$
4,147,468
Liabilities:
Interest-bearing checking deposits
$
438,956
132
0.12
$
389,079
114
0.12
Money market savings
587,590
919
0.62
483,579
428
0.35
Regular savings
904,528
646
0.28
793,644
352
0.18
Time deposits
557,757
1,371
0.98
606,561
1,187
0.78
Total time and interest-bearing deposits
2,488,831
3,068
0.49
2,272,863
2,081
0.36
Short-term borrowings
72,719
169
0.92
229,282
276
0.48
Long-term debt
207,057
794
1.52
93,188
218
0.93
Subordinated notes
94,238
1,254
5.28
94,035
1,261
5.33
Total borrowings
374,014
2,217
2.35
416,505
1,755
1.68
Total interest-bearing liabilities
2,862,845
5,285
0.73
2,689,368
3,836
0.57
Noninterest-bearing deposits
991,487
904,197
Accrued expenses and other liabilities
34,968
47,439
Total liabilities
3,889,300
3,641,004
Shareholders’ Equity:
Common stock
144,559
144,559
Additional paid-in capital
231,575
229,319
Retained earnings and other equity
150,898
132,586
Total shareholders’ equity
527,032
506,464
Total liabilities and shareholders’ equity
$
4,416,332
$
4,147,468
Net interest income
$
38,285
$
34,278
Net interest spread
3.59
3.52
Effect of net interest-free funding sources
0.21
0.16
Net interest margin
3.80
%
3.68
%
Ratio of average interest-earning assets to average interest-bearing liabilities
139.69
%
137.70
%
Notes:
For rate calculation purposes, average loan and lease categories include deferred fees and costs, purchase accounting adjustments,
and unearned discount.
Nonaccrual loans and leases have been included in the average loan and lease balances.
Loans held for sale have been included in the average loan balances.
Tax-equivalent amounts for the
three
months ended
September 30, 2017
and
2016
have been calculated using the
Corporation’s federal applicable rate of 35%.
49
Table of Contents
Nine Months Ended September 30,
2017
2016
(Dollars in thousands)
Average
Balance
Income/
Expense
Average
Rate
Average
Balance
Income/
Expense
Average
Rate
Assets:
Interest-earning deposits with other banks
$
23,624
$
188
1.06
%
$
14,514
$
51
0.47
%
U.S. government obligations
32,862
329
1.34
61,231
551
1.20
Obligations of states and political subdivisions
83,424
2,654
4.25
99,617
3,251
4.36
Other debt and equity securities
349,930
5,047
1.93
222,427
3,394
2.04
Federal funds sold and other earning assets
27,952
1,129
5.40
14,956
573
5.12
Total interest-earning deposits, investments, federal funds sold and other earning assets
517,792
9,347
2.41
412,745
7,820
2.53
Commercial, financial and agricultural loans
748,489
24,669
4.41
508,195
14,717
3.87
Real estate—commercial and construction loans
1,504,024
50,368
4.48
1,057,379
35,841
4.53
Real estate—residential loans
753,186
25,466
4.52
603,900
20,004
4.42
Loans to individuals
28,304
1,222
5.77
30,402
1,222
5.37
Municipal loans and leases
281,347
9,513
4.52
253,925
8,378
4.41
Lease financings
77,050
4,230
7.34
75,538
4,613
8.16
Gross loans and leases
3,392,400
115,468
4.55
2,529,339
84,775
4.48
Total interest-earning assets
3,910,192
124,815
4.27
2,942,084
92,595
4.20
Cash and due from banks
44,257
35,070
Reserve for loan and lease losses
(20,045
)
(17,223
)
Premises and equipment, net
65,076
49,451
Other assets
328,010
272,087
Total assets
$
4,327,490
$
3,281,469
Liabilities:
Interest-bearing checking deposits
$
437,099
355
0.11
$
380,780
273
0.10
Money market savings
560,071
2,177
0.52
394,532
1,090
0.37
Regular savings
849,629
1,441
0.23
688,630
725
0.14
Time deposits
565,437
3,747
0.89
467,192
2,984
0.85
Total time and interest-bearing deposits
2,412,236
7,720
0.43
1,931,134
5,072
0.35
Short-term borrowings
120,390
756
0.84
103,974
599
0.77
Long-term debt
185,315
1,876
1.35
31,290
218
0.93
Subordinated notes
94,177
3,776
5.36
64,395
2,609
5.41
Total borrowings
399,882
6,408
2.14
199,659
3,426
2.29
Total interest-bearing liabilities
2,812,118
14,128
0.67
2,130,793
8,498
0.53
Noninterest-bearing deposits
960,797
694,165
Accrued expenses and other liabilities
36,581
43,163
Total liabilities
3,809,496
2,868,121
Shareholders’ Equity:
Common stock
144,559
121,784
Additional paid-in capital
230,793
157,334
Retained earnings and other equity
142,642
134,230
Total shareholders’ equity
517,994
413,348
Total liabilities and shareholders’ equity
$
4,327,490
$
3,281,469
Net interest income
$
110,687
$
84,097
Net interest spread
3.60
3.67
Effect of net interest-free funding sources
0.18
0.15
Net interest margin
3.78
%
3.82
%
Ratio of average interest-earning assets to average interest-bearing liabilities
139.05
%
138.07
%
Notes:
For rate calculation purposes, average loan and lease categories include deferred fees and costs, purchase accounting adjustments,
and unearned discount.
Nonaccrual loans and leases have been included in the average loan and lease balances.
Loans held for sale have been included in the average loan balances.
Tax-equivalent amounts for the
nine
months ended
September 30, 2017
and
2016
have been calculated using the
Corporation’s federal applicable rate of 35%.
50
Table of Contents
Table 2—Analysis of Changes in Net Interest Income
The rate-volume variance analysis set forth in the table below compares changes in tax-equivalent net interest income for the periods indicated by their rate and volume components. The change in interest income/expense due to both volume and rate has been allocated proportionately.
Three Months Ended
Nine Months Ended
September 30, 2017 Versus 2016
September 30, 2017 Versus 2016
(Dollars in thousands)
Volume
Change
Rate
Change
Total
Volume
Change
Rate
Change
Total
Interest income:
Interest-earning deposits with other banks
$
48
$
71
$
119
$
46
$
91
$
137
U.S. government obligations
(40
)
25
(15
)
(280
)
58
(222
)
Obligations of states and political subdivisions
(161
)
(23
)
(184
)
(517
)
(80
)
(597
)
Other debt and equity securities
(61
)
448
387
1,845
(192
)
1,653
Federal funds sold and other earning assets
132
(78
)
54
523
33
556
Interest on deposits, investments, federal funds sold and other earning assets
(82
)
443
361
1,617
(90
)
1,527
Commercial, financial and agricultural loans
938
1,147
2,085
7,683
2,269
9,952
Real estate—commercial and construction loans
1,968
215
2,183
14,928
(401
)
14,527
Real estate—residential loans
696
168
864
5,004
458
5,462
Loans to individuals
(54
)
55
1
—
—
—
Municipal loans and leases
(72
)
250
178
922
213
1,135
Lease financings
(20
)
(196
)
(216
)
90
(473
)
(383
)
Interest and fees on loans and leases
3,456
1,639
5,095
28,627
2,066
30,693
Total interest income
3,374
2,082
5,456
30,244
1,976
32,220
Interest expense:
Interest-bearing checking deposits
18
—
18
49
33
82
Money market savings
108
383
491
553
534
1,087
Regular savings
59
235
294
191
525
716
Time deposits
(102
)
286
184
623
140
763
Interest on time and interest-bearing deposits
83
904
987
1,416
1,232
2,648
Short-term borrowings
(262
)
155
(107
)
100
57
157
Long-term debt
380
196
576
1,519
139
1,658
Subordinated notes
3
(10
)
(7
)
1,191
(24
)
1,167
Interest on borrowings
121
341
462
2,810
172
2,982
Total interest expense
204
1,245
1,449
4,226
1,404
5,630
Net interest income
$
3,170
$
837
$
4,007
$
26,018
$
572
$
26,590
51
Table of Contents
Interest Income
Three and nine
months ended
September 30, 2017
versus
2016
Interest income on a tax-equivalent basis for the
three
months ended
September 30, 2017
was
$43.6 million
,
an increase
of
$5.5 million
from the same period in
2016
. Interest income on a tax-equivalent basis for the
nine
months ended
September 30, 2017
was
$124.8 million
,
an increase
of
$32.2 million
from the same period in
2016
. The increase in interest income (tax-equivalent) for the
three
months ended
September 30, 2017
was primarily due to organic loan growth in commercial real estate, commercial business and residential real estate loans and an increase in loan yields, primarily due to Federal Reserve interest rate increases in the fourth quarter of 2016 and 2017. The increase in interest income (tax-equivalent) for the
nine
months ended
September 30, 2017
was mainly due to the impact of the Fox Chase acquisition and organic loan growth in commercial real estate, commercial business and residential real estate loans. The favorable impact of purchase accounting accretion on interest-earning assets was five basis points ($527 thousand) for the three months ended
September 30, 2017
. The purchase accounting accretion had no impact on the yield on total interest-earning assets for the three months ended September 30, 2016. The favorable impact of purchase accounting accretion on interest-earning assets was three basis points ($837 thousand) for the
nine
months ended
September 30, 2017
compared to a favorable impact of one basis point ($167 thousand) for the same period in the prior year.
Interest Expense
Three and nine
months ended
September 30, 2017
versus
2016
Interest expense for the
three
months ended
September 30, 2017
was
$5.3 million
,
an increase
of
$1.4 million
from the same period in
2016
. Interest expense for the
nine
months ended
September 30, 2017
was
$14.1 million
,
an increase
of
$5.6 million
from the same period in
2016
. The increase in interest expense for the
three
months ended
September 30, 2017
was primarily due to higher deposit and borrowing costs, primarily due to Federal Reserve interest rate increases in the fourth quarter of 2016 and 2017. The increase in interest expense for the
nine
months ended
September 30, 2017
was mainly due to the impact of the Fox Chase acquisition and higher deposit and borrowing costs. The favorable impact of purchase accounting accretion on interest-bearing liabilities was eight basis points ($539 thousand) for the three months ended
September 30, 2017
compared to a favorable impact of ten basis points ($669 thousand) for the same period in the prior year. The favorable impact of purchase accounting accretion on interest-bearing liabilities was eight basis points ($1.7 million) for the
nine
months ended
September 30, 2017
compared to a favorable impact of five basis point ($783 thousand) for the same period in the prior year.
Provision for Loan and Lease Losses
The provision for loan and lease losses for the
three
months ended
September 30, 2017
was
$2.7 million
compared to
$1.4 million
for the same period in
2016
. Net loan and lease charge-offs were $3.1 million for the three months ended September 30, 2017 compared to $1.7 million for the same period in the prior year. During the three months ended
September 30, 2017
, the Corporation charged-off $2.8 million related to $5.0 million of software leases under a vendor referral program. The provision for loan losses related to this program was $1.9 million during the three months ended September 30, 2017 as the Corporation had an allowance for loan and lease loss reserve of $886 thousand related to this program at June 30, 2017.
The provision for loan and lease losses for the
nine
months ended
September 30, 2017
was
$7.9 million
compared to
$2.6 million
for the same period in
2016
. Net loan and lease charge-offs were $4.9 million for the nine months ended September 30, 2017 compared to $3.3 million for the same period in the prior year. Total provision for loan and lease losses for the vendor referral program previously discussed was $2.8 million during the nine months ended September 30, 2017. The provision for loan and lease losses increased for the
nine
months ended
September 30, 2017
due to the increased charge-offs and an increase in originated loans in the amount of
$500.1 million
at September 30, 2017 from December 31, 2016.
52
Table of Contents
Noninterest Income
The following table presents noninterest income for the
three and nine
months ended
September 30, 2017
and
2016
:
Three Months Ended
September 30,
Change
Nine Months Ended
September 30,
Change
(Dollars in thousands)
2017
2016
Amount
Percent
2017
2016
Amount
Percent
Trust fee income
$
1,924
$
1,958
$
(34
)
(1.7
)%
$
5,847
$
5,820
$
27
0.5
%
Service charges on deposit accounts
1,371
1,344
27
2.0
3,927
3,398
529
15.6
Investment advisory commission and fee income
3,455
2,905
550
18.9
9,969
8,352
1,617
19.4
Insurance commission and fee income
3,492
3,267
225
6.9
11,530
11,328
202
1.8
Other service fee income
2,123
1,965
158
8.0
6,355
5,727
628
11.0
Bank owned life insurance income
742
711
31
4.4
3,147
1,716
1,431
83.4
Net gain on sales of investment securities
7
30
(23
)
(76.7
)
43
487
(444
)
(91.2
)
Net gain on mortgage banking activities
908
2,006
(1,098
)
(54.7
)
3,558
4,935
(1,377
)
(27.9
)
Other income (loss)
87
(49
)
136
N/M
712
206
506
N/M
Total noninterest income
$
14,109
$
14,137
$
(28
)
(0.2
)%
$
45,088
$
41,969
$
3,119
7.4
%
Three and nine
months ended
September 30, 2017
versus
2016
Noninterest income for the
three
months ended
September 30, 2017
was
$14.1 million
, consistent with the same period in the prior year. Noninterest income for the
nine
months ended
September 30, 2017
was
$45.1 million
,
an increase
of
$3.1 million
, or
7.4%
, from the same period in the prior year. Service charges on deposits increased $529 thousand, or 15.6%, for the nine months ended September 30, 2017, mostly due to fees on deposit accounts acquired from Fox Chase. Investment advisory commission and fee income increased $550 thousand, or 18.9%, for the three months and $1.6 million, or 19.4%, for the nine months ended September 30, 2017 primarily due to new customer relationships and favorable market performance during 2017. BOLI income increased $1.4 million for the nine months ended September 30, 2017, primarily due to proceeds from BOLI death benefits of $889 thousand recognized in the second quarter of 2017 and policies acquired from Fox Chase. Other service fee income increased $158 thousand, or 8% for the three months and $628 thousand, or 11% for the nine months ended September 30, 2017 primarily due to interchange fee income, partially related to Fox Chase customers and an increase in mortgage servicing fee income mainly due to higher volume and lower amortization expense as a result of reduced loan prepayments. Other income increased $506 thousand for the nine months ended September 30, 2017 primarily due to an increase in net gains on sales of other real estate owned of $280 thousand and an increase in net gains on sales of fixed assets of $173 thousand compared to the same period in the prior year.
These increases were partially offset by decreases in the net gain on sale of securities of $23 thousand for the three months and $444 thousand for the nine months ended September 30, 2017 as less securities were sold. In addition, the net gain on mortgage banking decreased $1.1 million, or 54.7%, for the three months and $1.4 million, or 27.9%, for the nine months ended September 30, 2017 primarily due to a decrease in mortgage refinance volume and a shortage of housing supply.
53
Table of Contents
Noninterest Expense
The following table presents noninterest expense for the
three and nine
months ended
September 30, 2017
and
2016
:
Three Months Ended
September 30,
Change
Nine Months Ended
September 30,
Change
(Dollars in thousands)
2017
2016
Amount
Percent
2017
2016
Amount
Percent
Salaries and benefits
$
16,909
$
16,710
$
199
1.2
%
$
49,919
$
44,972
$
4,947
11.0
%
Commissions
2,244
2,485
(241
)
(9.7
)
6,668
6,743
(75
)
(1.1
)
Net occupancy
2,523
2,534
(11
)
(0.4
)
7,872
6,730
1,142
17.0
Equipment
1,019
942
77
8.2
3,043
2,468
575
23.3
Data processing
2,118
2,169
(51
)
(2.4
)
6,257
4,980
1,277
25.6
Professional fees
1,447
1,322
125
9.5
3,934
3,289
645
19.6
Marketing and advertising
271
345
(74
)
(21.4
)
1,125
1,396
(271
)
(19.4
)
Deposit insurance premiums
409
327
82
25.1
1,262
1,192
70
5.9
Intangible expenses
690
854
(164
)
(19.2
)
1,895
2,611
(716
)
(27.4
)
Acquisition-related costs
—
8,784
(8,784
)
N/M
—
10,156
(10,156
)
N/M
Integration costs
—
5,365
(5,365
)
N/M
—
5,398
(5,398
)
N/M
Restructuring recoveries
—
(85
)
85
N/M
—
(85
)
85
N/M
Other expense
5,065
5,314
(249
)
(4.7
)
15,298
13,701
1,597
11.7
Total noninterest expense
$
32,695
$
47,066
$
(14,371
)
(30.5
)%
$
97,273
$
103,551
$
(6,278
)
(6.1
)%
Three and nine
months ended
September 30, 2017
versus
2016
Noninterest expense for the
three
months ended
September 30, 2017
was
$32.7 million
,
a decrease
of
$14.4 million
, or
30.5%
, from the same period in the prior year. Noninterest expense for the
nine
months ended
September 30, 2017
was
$97.3 million
,
a decrease
of
$6.3 million
, or
6.1%
, from the same period in the prior year. Acquisition and integration costs during 2016 related to the Fox Chase acquisition were $14.1 million for the three months and $15.6 million for the nine months ended September 30, 2016. There were no acquisition or integration costs during the three or nine months ended September 30, 2017. In addition, intangible expense decreased $164 thousand for the three months and $716 thousand for the nine months ended September 30, 2017 primarily as a result of the settlement of the Girard Partners acquisition earn-out in the fourth quarter of 2016 and the conclusion of the earn-out period for the Sterner Insurance Associates acquisition, which resulted in a reversal of a prior accrual of $303 thousand during the second quarter of 2017.
These decreases were partially offset by the following increases in non-interest expense for the nine months ended September 30, 2017. Salaries and benefit expense increased $4.9 million for the nine months ended September 30, 2017, primarily attributable to higher staffing levels resulting from the Fox Chase acquisition, additional staff hired to support revenue generation across all business lines and the expansion into Lancaster County. Premises and equipment expenses increased $1.7 million for the nine months ended September 30, 2017, primarily due to higher premises expense related to Fox Chase locations and expansion into Philadelphia, Lancaster County and the Lehigh Valley. Data processing expense increased $1.3 million for the nine months ended September 30, 2017 due to increased investments in customer relationship management software and outsourced data processing solutions as well as the addition of Fox Chase processing expense. Other expense increased $1.6 million for the nine months ended September 30, 2017 primarily due to inclusion of Fox Chase-related expenses and an increase of $963 thousand for the nine months ended September 30, 2017 related to Bank shares tax as a result of a statutory rate increase in 2017 and the Corporation's growth primarily due to the Fox Chase acquisition.
Tax Provision
The provision for income taxes for the
three
months ended
September 30, 2017
and
2016
was an expense of
$4.4 million
and benefit of
$1.5 million
, at effective rates of
28.3%
and
103.9%
, respectively. The provision for income taxes for the
nine
months ended
September 30, 2017
and
2016
was
$12.6 million
and
$3.3 million
at effective rates of
27.1%
and
20.8%
, respectively. During the three and nine months ended September 30, 2017, the Corporation recognized a BOLI death benefit of $0 thousand and $889 thousand, respectively, and a discrete tax benefit related to the vesting of restricted stock and exercise of stock options of $212 thousand and $591 thousand, respectively, which provided a tax deduction greater than previously recorded. This change was in accordance with ASU No. 2016-09, which was implemented by the Corporation in the fourth quarter of 2016 and requires the tax impact of such equity-based compensation activities to be recorded as an adjustment to the income tax provision in the period
54
Table of Contents
incurred, rather than an adjustment to equity. Excluding these two items, the effective income tax rate was 30.1% and 29.1% for the three and nine months ended
September 30, 2017
, respectively, which reflects the impact of the Corporation's level of tax-exempt income for the period relative to the overall level of taxable income.
Financial Condition
Assets
The following table presents assets at the dates indicated:
At September 30,
2017
At December 31,
2016
Change
(Dollars in thousands)
Amount
Percent
Cash and interest-earning deposits
$
79,490
$
57,825
$
21,665
37.5
Investment securities
443,822
468,518
(24,696
)
(5.3
)
Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost
27,244
24,869
2,375
9.6
Loans held for sale
2,228
5,890
(3,662
)
(62.2
)
Loans and leases held for investment
3,487,164
3,285,886
201,278
6.1
Reserve for loan and lease losses
(20,543
)
(17,499
)
(3,044
)
(17.4
)
Premises and equipment, net
64,586
63,638
948
1.5
Goodwill and other intangibles, net
187,126
189,210
(2,084
)
(1.1
)
Bank owned life insurance
100,158
99,948
210
0.2
Accrued interest receivable and other assets
46,088
52,243
(6,155
)
(11.8
)
Total assets
$
4,417,363
$
4,230,528
$
186,835
4.4
%
Investment Securities
Total investments securities at
September 30, 2017
decreased
$24.7 million
from
December 31, 2016
. Maturities and pay-downs of
$86.7 million
, calls of
$7.4 million
and sales of
$3.5 million
were partially offset by purchases of
$71.4 million
and increases in the fair value of available-for-sale investment securities of
$4.0 million
. The yield curve flattened since year end resulting in lower long-term rates and an
increased
fair value on the available-for-sale investment securities.
Federal Home Loan Bank, Federal Reserve Bank and other stock, at cost
The Bank is a member of the FHLB, and as such, is required to hold FHLB stock as a condition of membership as determined by the FHLB. The Bank is required to hold additional stock in the FHLB in relation to the level of outstanding borrowings. The Bank held FHLB stock of
$12.5 million
and
$10.1 million
at
September 30, 2017
and
December 31, 2016
, respectively. FHLB stock
increased
$2.4 million
mainly due to purchase requirements related to the increase in FHLB borrowings during the year.
The Bank held
$14.6 million
in Federal Reserve Bank stock as required by the Federal Reserve Bank at
September 30, 2017
and
December 31, 2016
.
Loans and Leases
Gross loans and leases held for investment grew
$201.3 million
, or
6.1%
, from
December 31, 2016
. The growth in loans was primarily in commercial real estate, commercial business and residential real estate loans, as the Bank increased its number of commercial lenders due to the Fox Chase acquisition and expansion into Lancaster County.
Asset Quality
The Bank's strategy for credit risk management focuses on having well-defined credit policies and uniform underwriting criteria and providing prompt attention to potential problem loans and leases. Performance of the loan and lease portfolio is monitored on a regular basis by Bank management and lending officers.
Loans and leases are deemed impaired when, based on current information and events, it is probable that the Bank will be unable to collect all proceeds due according to the contractual terms of the agreement or when a loan or lease is classified as a
55
Table of Contents
troubled debt restructuring. Factors considered by management in determining impairment include payment status, borrower cash flows, collateral value and the probability of collecting scheduled principal and interest payments when due.
When a loan or lease, including a loan or lease that is impaired, is classified as nonaccrual, the accrual of interest on such a loan or lease is discontinued. A loan or lease is typically classified as nonaccrual when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about the further collectability of principal or interest, even though the loan or lease is currently performing. A loan or lease may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan or lease is placed on nonaccrual status, unpaid interest credited to income is reversed and the amortization of net deferred fees is suspended. Interest payments received on nonaccrual loans and leases are either applied against principal or reported as interest income, according to management’s judgment as to the ultimate collectability of principal.
Loans or leases are usually restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.
At
September 30, 2017
, the recorded investment in loans and leases held for investment that were considered to be impaired was
$31.8 million
. The related reserve for loan and lease losses was
$88 thousand
. At
December 31, 2016
, the recorded investment in loans and leases that were considered to be impaired was
$43.9 million
. The related reserve for loan and lease losses was
$235 thousand
. During the second quarter of 2017, an accruing impaired commercial real estate loan for $10.4 million was removed from impaired status. During the third quarter of 2017, the Corporation charged-off $2.8 million related to $5.0 million of software leases under a vendor referral program. See Notes 4 and 14 to the financial statements included in Part I, Item I of this Form 10-Q, for additional information. The impaired loan and lease balances consisted mainly of commercial real estate loans and business loans. Impaired loans and leases include nonaccrual loans and leases, accruing troubled debt restructured loans and lease modifications and other accruing impaired loans for which it is probable that not all principal and interest payments due will be collectible in accordance with the contractual terms. The amount of the specific reserve needed for these credits could change in future periods subject to changes in facts and judgments related to these credits. Specific reserves have been established based on current facts and management’s judgments about the ultimate outcome of these credits.
Other real estate owned was
$1.8 million
at
September 30, 2017
, compared to
$5.0 million
at
December 31, 2016
. During the
nine
months ended
September 30, 2017
, five commercial real estate properties with a total carrying value of $1.9 million were sold for a net gain of $204 thousand, of which one property with a carrying value of $653 thousand was transferred to other real estate owned during the first quarter. Six units of a condominium complex with a carrying value of $1.5 million were sold for a gain of $231 thousand and a vacant parcel of land with a carrying value of $225 thousand was sold at a loss of $52 thousand.
Reserve for Loan and Lease Losses
The reserve for loan and lease losses is maintained at a level representing management's best estimate of known risks and inherent losses in the portfolio, based upon management's evaluation of the portfolio's collectability. Management evaluates the need to establish reserves against losses on loans and leases on a quarterly basis. When changes in the reserve are necessary, an adjustment is made.
The reserve for loan and lease losses consists of a reserve for impaired loans and leases and a general valuation allowance on the remainder of the originated portfolio. Although management determines the amount of each element of the reserve separately, the entire reserve for loan and lease losses is available for losses on the portfolio.
The Corporation records a provision for loan loss for the acquired non-impaired loans only when additional deterioration of the portfolio is identified over the projections utilized in the initial fair value analysis. After the acquisition measurement period, the present value of any decreases in expected cash flows of acquired credit impaired loans will generally result in an impairment charge recorded as a provision for loan loss, resulting in an increase to the allowance.
The Corporation maintains a reserve in other liabilities for off-balance sheet credit exposures that currently are unfunded in categories with historical loss experience. The reserve for these off-balance sheet credits was
$385 thousand
at
September 30, 2017
and
December 31, 2016
.
56
Table of Contents
Table 3—Nonaccrual and Past Due Loans and Leases; Troubled Debt Restructured Loans and Lease Modifications; Other Real Estate Owned; and Related Ratios
The following table details information pertaining to the Corporation’s nonperforming assets at the dates indicated. Nonperforming loans and assets exclude acquired credit impaired loans from Fox Chase and Valley Green.
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications*:
Commercial, financial and agricultural
$
5,143
$
5,746
Real estate—commercial
4,514
5,651
Real estate—construction
365
—
Real estate—residential
4,224
5,983
Lease financings
1,703
536
Total nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications*
15,949
17,916
Accruing troubled debt restructured loans and lease modifications not included in the above
11,468
3,252
Accruing loans and leases 90 days or more past due:
Real estate—commercial
164
—
Real estate—residential
705
652
Loans to individuals
198
142
Lease financings
528
193
Total accruing loans and leases, 90 days or more past due
1,595
987
Total nonperforming loans and leases
29,012
22,155
Other real estate owned
1,763
4,969
Total nonperforming assets
$
30,775
$
27,124
Nonaccrual loans and leases (including nonaccrual troubled debt restructured loans and lease modifications) / loans and leases held for investment
0.46
%
0.55
%
Nonperforming loans and leases / loans and leases held for investment
0.83
0.67
Nonperforming assets / total assets
0.70
0.64
Allowance for loan and lease losses
$
20,543
$
17,499
Allowance for loan and lease losses / loans and leases held for investment
0.59
0.53
Allowance for loan and lease losses / loans and leases held for investment (excluding acquired loans at period-end)
0.71
0.73
Allowance for loan and lease losses / nonaccrual loans and leases held for investment
128.80
97.67
Allowance for loan and lease losses / nonperforming loans and leases held for investment
70.81
78.98
Acquired credit impaired loans
1,622
7,352
Nonperforming loans and leases and acquired credit impaired loans / loans and leases held for investment
0.88
%
0.90
%
Nonperforming assets and acquired credit impaired loans / total assets
0.73
0.81
* Nonaccrual troubled debt restructured loans and lease modifications included in nonaccrual loans and leases in the above table
$
1,724
$
1,753
57
Table of Contents
The following table provides additional information on the Corporation’s nonaccrual loans held for investment:
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Total nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications
$
15,949
$
17,916
Nonaccrual loans and leases with partial charge-offs
5,430
5,000
Life-to-date partial charge-offs on nonaccrual loans and leases
4,432
2,857
Charge-off rate of nonaccrual loans and leases with partial charge-offs
44.9
%
36.4
%
Specific reserves on impaired loans
$
88
$
235
Goodwill and Other Intangible Assets
Goodwill and other intangible assets have been recorded on the books of the Corporation in connection with acquisitions. The Corporation has covenants not to compete, core deposit and customer-related intangibles and servicing rights, which are not deemed to have an indefinite life and therefore will continue to be amortized over their useful life using the present value of projected cash flows. The amortization of intangible assets was
$1.0 million
and
$1.3 million
for the
three
months ended
September 30, 2017
and
2016
, respectively. The amortization of intangible assets was
$3.2 million
and
$3.0 million
for the
nine
months ended
September 30, 2017
and
2016
, respectively. See Note 5 to the Consolidated Financial Statements, "Goodwill and Other Intangible Assets" for a summary of intangible assets at
September 30, 2017
and December 31,
2016
. The Corporation also has goodwill with a net carrying value of
$172.6 million
at
September 30, 2017
and
December 31, 2016
, which is deemed to be an indefinite intangible asset and is not amortized.
The Corporation completes a goodwill impairment analysis at least on an annual basis, or more often, if events and circumstances indicate that there may be impairment. The Corporation also completes an impairment test for other identifiable intangible assets on an annual basis or more often if events and circumstances indicate there may be impairment. There was no impairment of goodwill or identifiable intangibles during the
nine
months ended
September 30, 2017
and
2016
. Since the last annual impairment analysis during
2016
, there have been no circumstances to indicate impairment. There can be no assurance that future impairment assessments or tests will not result in a charge to earnings.
Liabilities
The following table presents liabilities at the dates indicated:
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Change
Amount
Percent
Deposits
$
3,518,590
$
3,257,567
$
261,023
8.0
%
Short-term borrowings
32,091
196,171
(164,080
)
(83.6
)
Long-term debt
206,168
127,522
78,646
61.7
Subordinated notes
94,270
94,087
183
0.2
Accrued interest payable and other liabilities
37,446
49,972
(12,526
)
(25.1
)
Total liabilities
$
3,888,565
$
3,725,319
$
163,246
4.4
%
Deposits
Total deposits increased
$261.0 million
, or
8.0%
, from
December 31, 2016
, primarily due to growth in commercial customer relationships and the related deposits and increases in public funds deposits.
Borrowings
Total borrowings
decreased
$85.3 million
from
December 31, 2016
, primarily due to a
decrease
in short-term borrowings of
$164.1 million
partially offset by an increase in long-term FHLB advances of $80.0 million. The Corporation increased its long-term advances as part of a balance sheet management strategy to take advantage of the flattening yield curve and obtain relatively low cost longer term fixed rate borrowings.
58
Table of Contents
Shareholders’ Equity
The following table presents total shareholders’ equity at the dates indicated:
(Dollars in thousands)
At September 30, 2017
At December 31, 2016
Change
Amount
Percent
Common stock
$
144,559
$
144,559
$
—
N/M
Additional paid-in capital
232,172
230,494
1,678
0.7
Retained earnings
212,363
194,516
17,847
9.2
Accumulated other comprehensive loss
(16,343
)
(19,454
)
3,111
16.0
Treasury stock
(43,953
)
(44,906
)
953
2.1
Total shareholders’ equity
$
528,798
$
505,209
$
23,589
4.7
%
The increase in shareholder's equity at
September 30, 2017
of
$23.6 million
from December 31,
2016
was primarily related to an increase in retained earnings of
$17.8 million
. Retained earnings at
September 30, 2017
were impacted by the
nine
months of net income of
$33.8 million
partially offset by cash dividends declared of
$16.0 million
. Accumulated other comprehensive loss
decreased
by
$3.1 million
mainly attributable to increases in the fair value of available-for-sale investment securities. Treasury stock
decreased
by
$1.0 million
primarily due to the issuance of restricted stock.
Capital Adequacy
The Corporation and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s and the Bank’s financial statements. Capital adequacy guidelines, and additionally for the Bank the prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the following table) of Total capital, Tier 1 capital and Tier 1 common capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined), or leverage ratio.
In July 2013, the federal bank regulatory agencies adopted final rules revising the agencies’ capital adequacy guidelines and prompt corrective action rules, designed to enhance such requirements and implement the revised standards of the Basel Committee on Banking Supervision, commonly referred to as Basel III. The new minimum capital requirements were effective on January 1, 2015. Under the new rules, in order to avoid limitations on capital distributions (including dividend payments and certain discretionary bonus payments to executive officers), a banking organization must hold a capital conservation buffer comprised of common equity Tier 1 capital above its minimum risk-based capital requirements in an amount greater than 2.5% of total risk-weighted assets. The capital conservation buffer requirements began to be phased in over a four-year period beginning January 1, 2016 with final phase in occurring 2019.
The Corporation adopted the new Basel III regulatory capital rules during the first quarter of 2015 under the transition rules, primarily relating to regulatory deductions and adjustments impacting common equity tier 1 capital and tier 1 capital, to be phased in over a three-year period beginning January 1, 2015. Under Basel III rules, the decision was made to opt-out of including accumulated other comprehensive income in regulatory capital. During 2017, the Corporation and the Bank must hold a capital conservation buffer greater than 1.250% above its minimum risk-based capital requirements in order to avoid limitations on capital distributions. It is the Corporation's and Bank's intent to maintain capital levels in excess of the capital conservation buffer which would require Tier 1 Capital to Risk Weighted Assets to exceed 8.50% and Total Capital to Risk Weighted Assets to exceed 10.50% beginning in the first quarter of 2019.
59
Table of Contents
Table 4—Regulatory Capital
The Corporation's and Bank's actual and required capital ratios as of
September 30, 2017
and
December 31, 2016
under regulatory capital rules were as follows.
Actual
For Capital Adequacy
Purposes
To Be Well-Capitalized
Under Prompt
Corrective Action
Provisions
(Dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
At September 30, 2017
Total Capital (to Risk-Weighted Assets):
Corporation
$
486,053
12.47
%
$
311,879
8.00
%
$
389,849
10.00
%
Bank
455,837
11.78
309,581
8.00
386,977
10.00
Tier 1 Capital (to Risk-Weighted Assets):
Corporation
370,564
9.51
233,909
6.00
311,879
8.00
Bank
434,618
11.23
232,186
6.00
309,581
8.00
Tier 1 Common Capital (to Risk-Weighted Assets):
Corporation
370,564
9.51
175,432
4.50
253,402
6.50
Bank
434,618
11.23
174,139
4.50
251,535
6.50
Tier 1 Capital (to Average Assets):
Corporation
370,564
8.74
169,670
4.00
212,088
5.00
Bank
434,618
10.32
168,431
4.00
210,538
5.00
At December 31, 2016
Total Capital (to Risk-Weighted Assets):
Corporation
$
462,198
12.44
%
$
297,284
8.00
%
$
371,604
10.00
%
Bank
436,435
11.85
294,679
8.00
368,349
10.00
Tier 1 Capital (to Risk-Weighted Assets):
Corporation
349,942
9.42
222,963
6.00
297,284
8.00
Bank
418,266
11.36
221,010
6.00
294,679
8.00
Tier 1 Common Capital (to Risk-Weighted Assets):
Corporation
349,942
9.42
167,222
4.50
241,543
6.50
Bank
418,266
11.36
165,757
4.50
239,427
6.50
Tier 1 Capital (to Average Assets):
Corporation
349,942
8.84
158,410
4.00
198,013
5.00
Bank
418,266
10.64
157,254
4.00
196,567
5.00
At
September 30, 2017
and
December 31, 2016
, management believes that the Corporation and the Bank continued to meet all capital adequacy requirements to which they are subject. The Corporation, like other bank holding companies, currently is required to maintain Tier 1 Capital and Total Capital equal to at least 6.0% and 8.0%, respectively, of total risk-weighted assets (including various off-balance-sheet items). The Bank, like other depository institutions, is required to maintain similar capital levels under capital adequacy guidelines. During 2017, the Corporation and the Bank must hold a capital conservation buffer comprised of common equity Tier 1 capital above its minimum risk-based capital requirements in an amount greater than 1.250% of total risk-weighted assets in order to avoid limitations on capital distributions. For a depository institution to be considered “well capitalized” under the regulatory framework for prompt corrective action, Tier 1 and Total Capital ratios must be at least 8.0% and 10.0% on a risk-adjusted basis, respectively. At
September 30, 2017
, the Bank is categorized as “well capitalized” under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank’s category. The Corporation will continue to analyze the impact of the phase in of the capital conservation buffer as well as the impact of new accounting rules, such as Lease Accounting (ASU No. 2016-02
)
and CECL (ASU No. 2016-13) on its regulatory capital ratios. See Note 1 to the financial statements included in Part I, Item I of this Form 10-Q for additional information.
60
Table of Contents
Asset/Liability Management
The primary functions of Asset/Liability Management are to assure adequate earnings, capital and liquidity while maintaining an appropriate balance between interest-earning assets and interest-bearing liabilities. Liquidity management involves the ability to meet cash flow requirements of customers and corporate needs. Management's objective to address interest rate risk is to understand the Corporation's susceptibility to changes in interest rates and develop and implement strategies to minimize volatility while maximizing net interest income.
The Corporation uses both interest-sensitivity gap analysis and simulation modeling to quantify exposure to interest rate risk. The Corporation uses the gap analysis to identify and monitor long-term rate exposure and uses a simulation model to measure the short-term rate exposures. The Corporation runs various earnings simulation scenarios to quantify the impact of declining or rising interest rates on net interest income over a one-year and two-year horizon. The simulation uses expected cash flows and repricing characteristics for all financial instruments at a point in time and incorporates company developed, market-based assumptions regarding growth, pricing, and optionality such as prepayment speeds. As interest rates increase, fixed-rate assets that banks hold will tend to decrease in value; conversely, as interest rates decline, fixed-rate assets that banks hold will tend to increase in value.
Liquidity
The Corporation, in its role as a financial intermediary, is exposed to certain liquidity risks. Liquidity refers to the Corporation’s ability to ensure that sufficient cash flow and liquid assets are available to satisfy demand for loans, deposit withdrawals, repayment of borrowings and certificates of deposit at maturity, operating expenditures, and capital expansion. The Corporation manages liquidity risk by measuring and monitoring liquidity sources and estimated funding needs on a weekly basis. The Corporation has a contingency funding plan in place to address liquidity needs in the event of an institution-specific or a systemic financial crisis.
Sources of Funds
Core deposits continue to be the largest significant funding source for the Corporation. These deposits are primarily generated from a base of consumer, business and public customers located in our primary service areas. The Corporation faces increased competition for these deposits from a large array of financial market participants, including banks, credit unions, savings institutions, mutual funds, security dealers and others.
The Corporation also utilizes a mix of short-term and long-term wholesale funding providers. Wholesale funding includes correspondent bank borrowings, secured borrowing lines from the Federal Home Loan Bank, the Federal Reserve Bank of Philadelphia and, at times, brokered deposits and other similar sources.
The Corporation, through the Bank, has a credit facility with the FHLB with a maximum borrowing capacity of approximately
$1.4 billion
. At
September 30, 2017
and
December 31, 2016
, the carrying amount of overnight borrowings with the FHLB was
$11.0 million
and
$91.3 million
, respectively. At
September 30, 2017
and
December 31, 2016
, the carrying amount of long-term borrowings with the FHLB was
$175.3 million
and
$96.2 million
, respectively. At
September 30, 2017
and
December 31, 2016
, the Bank had outstanding short-term letters of credit with the FHLB totaling
$328.8 million
and
$148.5 million
, respectively, which were utilized to collateralize public funds deposits. The maximum borrowing capacity with the FHLB changes as a function of qualifying collateral assets as well as the FHLB’s internal credit rating of the Bank.
The Corporation, through the Bank, maintains uncommitted federal fund lines with several correspondent banks totaling
$367.0 million
and
$302.0 million
at
September 30, 2017
and
December 31, 2016
, respectively. At
September 30, 2017
and
December 31, 2016
, the Corporation had
$0.0 million
and
$80.0 million
, respectively, outstanding federal funds purchased with these correspondent banks. Future availability under these lines is subject to the prerogatives of the granting banks and may be withdrawn at will.
The Corporation, through the Bank, holds collateral at the Federal Reserve Bank of Philadelphia in order to access their Discount Window Lending program. The collateral consisting of investment securities was valued at
$52.5 million
and
$55.7 million
at
September 30, 2017
and
December 31, 2016
, respectively. At
September 30, 2017
and
December 31, 2016
, the Corporation had no outstanding borrowings under this program.
The Corporation has a
$10.0 million
line of credit with a correspondent bank. At
September 30, 2017
, the Corporation had no outstanding borrowings under this line.
61
Table of Contents
Cash Requirements
The Corporation has cash requirements for various financial obligations, including contractual obligations and commitments that require cash payments. The most significant contractual obligation, in both the under and over one year time period, is for the Bank to repay certificates of deposit and short-term and long-term borrowings. The Bank anticipates meeting these obligations by continuing to provide convenient depository and cash management services through its financial center network, thereby replacing these contractual obligations with similar fund sources at rates that are competitive in our market. The Bank will also use borrowings and brokered deposits to meet its obligations.
Commitments to extend credit are the Bank’s most significant commitment in both the under and over one year time periods. These commitments do not necessarily represent future cash requirements in that these commitments often expire without being drawn upon.
Recent Accounting Pronouncements
For information regarding recent accounting pronouncements, refer to Note 1 to the Consolidated Financial Statements, “Summary of Significant Accounting Policies.”
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
No material changes in the Corporation’s market risk or market strategy occurred during the current period. A detailed discussion of market risk is provided in the Corporation's Annual Report on Form 10-K for the year ended
December 31, 2016
.
Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Management is responsible for the disclosure controls and procedures of the Corporation. Disclosure controls and procedures are controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods required by the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be so disclosed by an issuer is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Corporation’s management, including the Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial and Accounting Officer), of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures. Based on that evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of
September 30, 2017
.
Changes in Internal Control over Financial Reporting
There were no changes in the Corporation’s internal control over financial reporting (as defined in Rule 13a-15(f)) during the quarter ended
September 30, 2017
that materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
62
Table of Contents
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
The Corporation is periodically subject to various pending and threatened legal actions, which involve claims for monetary relief. Based upon information presently available to the Corporation, it is the Corporation's opinion that any legal and financial responsibility arising from such claims will not have a material adverse effect on the Corporation's results of operations, financial position or cash flows.
As discussed in Notes 4 and 14 to the financial statements included in Part I, Item I of this Form 10-Q, Univest Capital, Inc. is party to a Release and Settlement Agreement related to previously disclosed legal proceedings.
Item 1A.
Risk Factors
There have been no material changes in risk factors from those disclosed under Item 1A, “Risk Factors” in the Corporation’s Annual Report on Form 10-K for the year ended
December 31, 2016
.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information on repurchases by the Corporation of its common stock under the Corporation's Board approved program.
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
Maximum Number of
Shares that May Yet Be
Purchased Under the
Plans or Programs
July 1 – 31, 2017
—
$
—
—
1,014,246
August 1 – 31, 2017
—
—
—
1,014,246
September 1 – 30, 2017
—
—
—
1,014,246
Total
—
$
—
—
1.
Transactions are reported as of trade dates.
2.
On October 23, 2013, the Corporation’s Board of Directors approved a new stock repurchase plan for the repurchase of up to 800,000 shares, or approximately 5% of the shares outstanding. On May 27, 2015, the Corporation's Board of Directors approved an increase of 1,000,000 shares available for repurchase under the Corporation's share repurchase program, or approximately 5% of the Corporation's common stock outstanding as of May 27, 2015. The repurchased shares limit does not include normal treasury activity such as purchases to fund the dividend reinvestment, employee stock purchase and equity compensation plans. The program has no scheduled expiration date and the Board of Directors has the right to suspend or discontinue the program at any time.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosures
Not Applicable.
Item 5.
Other Information
None.
63
Table of Contents
Item 6.
Exhibits
a.
Exhibits
Exhibit 3.1
Amended and Restated Articles of Incorporation are incorporated by reference to Exhibit 3.1 of Form 8-K, filed with the SEC on April 22, 2015.
Exhibit 3.2
Amended By-Laws effective November 23, 2016 are incorporated by reference to Exhibit 3.2 of Form 8-K, filed with the SEC on November 23, 2016.
Exhibit 31.1
Certification of Jeffrey M. Schweitzer, President and Chief Executive Officer of the Corporation, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2
Certification of Roger S. Deacon, Senior Executive Vice President and Chief Financial Officer of the Corporation, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.1
Certification of Jeffrey M. Schweitzer, President and Chief Executive Officer of the Corporation, pursuant to 18 United States Code Section 1350, as enacted by Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.2
Certification of Roger S. Deacon, Senior Executive Vice President and Chief Financial Officer of the Corporation, pursuant to 18 United States Code Section 1350, as enacted by Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 101.INS
XBRL Instance Document
Exhibit 101.SCH
XBRL Taxonomy Extension Schema Document
Exhibit 101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
Exhibit 101.LAB
XBRL Taxonomy Extension Label Linkbase Document
Exhibit 101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
Exhibit 101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
64
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Univest Corporation of Pennsylvania
(Registrant)
Date: November 3, 2017
/s/ Jeffrey M. Schweitzer
Jeffrey M. Schweitzer
President and Chief Executive Officer
(Principal Executive Officer)
Date: November 3, 2017
/s/ Roger S. Deacon
Roger S. Deacon
Senior Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)
65