Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31,September 30, 2019

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______________ to _______________

Commission File Number 001-35272


MIDLAND STATES BANCORP, INC.

(Exact name of registrant as specified in its charter)


Illinois

ILLINOIS

37-1233196

(State of other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

1201 Network Centre Drive

Effingham, IL

62401

(Address of principal executive offices)

(Zip Code)

(217) (217) 342-7321

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading symbol(s)

Name of each exchange on which registered

Common stock, $0.01 par value

MSBI

Nasdaq Global Select Market


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   ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes  ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

���

Large accelerated filer 

Accelerated filer 

Non-accelerated filer

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 any 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 Act). Yes  No

As of April 30,October 31, 2019, the Registrant had 24,063,47124,270,134 shares of outstanding common stock, $0.01 par value.


Table of Contents

MIDLAND STATES BANCORP, INC.

TABLE OF CONTENTS

Page

PART I.FINANCIAL INFORMATION

Item 1.1.

Financial StatementsStatements:

Consolidated Balance Sheets at March 31,September 30, 2019 (Unaudited) and December 31, 2018

1

2

Consolidated Statements of Income (Loss) (Unaudited) for the three and nine months ended March 31,September 30, 2019 and 2018

2

3

Consolidated Statements of Comprehensive Income (Unaudited) for the three and nine months ended March 31,September 30, 2019 and 2018

3

4

Consolidated Statements of Shareholders’ Equity (Unaudited) for the three and nine months ended March 31,September 30, 2019 and 2018

4

5

Consolidated Statements of Cash Flows (Unaudited) for the threenine months ended March 31,September 30, 2019 and 2018

5

6

Notes to Consolidated Financial Statements (Unaudited)

6

7

Item 2.2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

34

39

Item 3.3.

Quantitative and Qualitative Disclosures about Market Risk

51

59

Item 4.4.

Controls and Procedures

51

59

PART II.OTHER INFORMATION

Item 1.1.

Legal Proceedings

51

59

Item 1A.1A.

Risk Factors

51

59

Item 2.2.

Unregistered Sales of Equity Securities and Use of Proceeds

52

59

Item 5.6.

Other InformationExhibits

52

61

Item 6.SIGNATURES

Exhibits

55

SIGNATURES

56


1

Table of Contents

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

MIDLAND STATES BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

 

    

2019

    

2018

 

 

 

(unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

275,939

 

$

210,780

 

Federal funds sold

 

 

541

 

 

2,920

 

Cash and cash equivalents

 

 

276,480

 

 

213,700

 

Investment securities available for sale, at fair value

 

 

652,739

 

 

657,451

 

Equity securities, at fair value

 

 

3,413

 

 

3,334

 

Loans

 

 

4,092,106

 

 

4,137,551

 

Allowance for loan losses

 

 

(23,091)

 

 

(20,903)

 

Total loans, net

 

 

4,069,015

 

 

4,116,648

 

Loans held for sale, at fair value

 

 

16,851

 

 

30,401

 

Premises and equipment, net

 

 

94,514

 

 

94,840

 

Operating lease right-of-use asset

 

 

10,677

 

 

 —

 

Other real estate owned

 

 

2,020

 

 

3,483

 

Nonmarketable equity securities

 

 

46,009

 

 

42,472

 

Accrued interest receivable

 

 

16,669

 

 

16,560

 

Mortgage servicing rights, at lower of cost or fair value

 

 

52,957

 

 

53,447

 

Mortgage servicing rights held for sale

 

 

257

 

 

3,545

 

Intangible assets

 

 

35,566

 

 

37,376

 

Goodwill

 

 

164,673

 

 

164,673

 

Cash surrender value of life insurance policies

 

 

139,686

 

 

138,783

 

Accrued income taxes receivable

 

 

5,070

 

 

8,809

 

Deferred tax assets, net

 

 

 —

 

 

1,251

 

Other assets

 

 

55,184

 

 

50,900

 

Total assets

 

$

5,641,780

 

$

5,637,673

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing

 

$

941,344

 

$

972,164

 

Interest-bearing

 

 

3,094,944

 

 

3,102,006

 

Total deposits

 

 

4,036,288

 

 

4,074,170

 

Short-term borrowings

 

 

115,832

 

 

124,235

 

FHLB advances and other borrowings

 

 

669,009

 

 

640,631

 

Subordinated debt

 

 

94,174

 

 

94,134

 

Trust preferred debentures

 

 

47,918

 

 

47,794

 

Accrued interest payable

 

 

6,254

 

 

4,855

 

Deferred tax liabilities, net

 

 

868

 

 

 —

 

Operating lease liabilities

 

 

11,198

 

 

 —

 

Other liabilities

 

 

36,071

 

 

43,329

 

Total liabilities

 

 

5,017,612

 

 

5,029,148

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

Preferred stock, Series H, $2 par value; $1,000 per share liquidation value; 2,636 shares authorized, issued and outstanding at March 31, 2019 and December 31, 2018

 

 

2,733

 

 

2,781

 

Common stock, $0.01 par value; 40,000,000 shares authorized; 23,827,438 and 23,751,798 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively

 

 

238

 

 

238

 

Capital surplus

 

 

475,811

 

 

473,833

 

Retained earnings

 

 

141,906

 

 

133,781

 

Accumulated other comprehensive income (loss)

 

 

3,480

 

 

(2,108)

 

Total shareholders’ equity

 

 

624,168

 

 

608,525

 

Total liabilities and shareholders’ equity

 

$

5,641,780

 

$

5,637,673

 

    

September 30, 

    

December 31, 

 

    

2019

    

2018

 

(unaudited)

Assets

Cash and due from banks

$

407,361

$

210,780

Federal funds sold

 

1,985

 

2,920

Cash and cash equivalents

 

409,346

 

213,700

Investment securities available for sale, at fair value

 

663,018

 

657,451

Equity securities, at fair value

5,612

3,334

Loans

 

4,328,835

 

4,137,551

Allowance for loan losses

 

(24,917)

 

(20,903)

Total loans, net

 

4,303,918

 

4,116,648

Loans held for sale

 

88,322

 

30,401

Premises and equipment, net

 

93,896

 

94,840

Operating lease right-of-use asset

14,843

Other real estate owned

 

4,890

 

3,483

Nonmarketable equity securities

 

45,421

 

42,472

Accrued interest receivable

 

17,185

 

16,560

Loan servicing rights, at lower of cost or fair value

 

54,124

 

53,447

Mortgage servicing rights held for sale

1,860

3,545

Intangible assets

 

36,690

 

37,376

Goodwill

 

171,074

 

164,673

Cash surrender value of life insurance policies

 

141,510

 

138,783

Accrued income taxes receivable

 

3,963

 

8,809

Deferred tax assets, net

 

 

1,251

Other assets

 

58,232

 

50,900

Total assets

$

6,113,904

$

5,637,673

Liabilities and Shareholders’ Equity

Liabilities:

Deposits:

Noninterest-bearing

$

1,015,081

$

972,164

Interest-bearing

 

3,430,090

 

3,102,006

Total deposits

 

4,445,171

 

4,074,170

Short-term borrowings

 

122,294

 

124,235

FHLB advances and other borrowings

 

559,932

 

640,631

Subordinated debt

 

192,689

 

94,134

Trust preferred debentures

 

48,165

 

47,794

Accrued interest payable

 

6,818

 

4,855

Deferred tax liabilities, net

5,391

Operating lease liabilities

16,353

Other liabilities

 

61,569

 

43,329

Total liabilities

 

5,458,382

 

5,029,148

Shareholders’ Equity:

Preferred stock, Series H, $2 par value; $1,000 per share liquidation value; 2,636 shares authorized, issued and outstanding at December 31, 2018

2,781

Common stock, $0.01 par value; 40,000,000 shares authorized; 24,338,748 and 23,751,798 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively

 

243

 

238

Capital surplus

 

488,025

 

473,833

Retained earnings

 

159,102

 

133,781

Accumulated other comprehensive income (loss)

 

8,152

 

(2,108)

Total shareholders’ equity

 

655,522

 

608,525

Total liabilities and shareholders’ equity

$

6,113,904

$

5,637,673

The accompanying notes are an integral part of the consolidated financial statements.

12


Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME—INCOME—(UNAUDITED)

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

    

Three Months Ended

 

 

 

March 31, 

 

 

    

2019

    

2018

 

Interest income:

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Taxable

 

$

51,882

 

$

41,031

 

Tax exempt

 

 

974

 

 

467

 

Loans held for sale

 

 

299

 

 

428

 

Investment securities:

 

 

 

 

 

 

 

Taxable

 

 

3,683

 

 

2,643

 

Tax exempt

 

 

1,066

 

 

1,016

 

Nonmarketable equity securities

 

 

621

 

 

399

 

Federal funds sold and cash investments

 

 

907

 

 

521

 

Total interest income

 

 

59,432

 

 

46,505

 

Interest expense:

 

 

 

 

 

 

 

Deposits

 

 

7,363

 

 

4,117

 

Short-term borrowings

 

 

237

 

 

124

 

FHLB advances and other borrowings

 

 

3,847

 

 

1,871

 

Subordinated debt

 

 

1,514

 

 

1,514

 

Trust preferred debentures

 

 

870

 

 

694

 

Total interest expense

 

 

13,831

 

 

8,320

 

Net interest income

 

 

45,601

 

 

38,185

 

Provision for loan losses

 

 

3,243

 

 

2,006

 

Net interest income after provision for loan losses

 

 

42,358

 

 

36,179

 

Noninterest income:

 

 

 

 

 

 

 

Commercial FHA revenue

 

 

3,270

 

 

3,330

 

Residential mortgage banking revenue

 

 

834

 

 

1,418

 

Wealth management revenue

 

 

4,953

 

 

4,079

 

Service charges on deposit accounts

 

 

2,520

 

 

1,967

 

Interchange revenue

 

 

2,680

 

 

2,045

 

Gain on sales of investment securities, net

 

 

 —

 

 

65

 

Gain on sales of other real estate owned

 

 

66

 

 

307

 

Other income

 

 

2,752

 

 

3,291

 

Total noninterest income

 

 

17,075

 

 

16,502

 

Noninterest expense:

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

22,039

 

 

28,395

 

Occupancy and equipment

 

 

4,832

 

 

4,252

 

Data processing

 

 

4,891

 

 

4,479

 

FDIC insurance

 

 

435

 

 

548

 

Professional

 

 

2,073

 

 

3,749

 

Marketing

 

 

1,234

 

 

1,206

 

Communications

 

 

671

 

 

1,576

 

Loan expense

 

 

360

 

 

524

 

Other real estate owned

 

 

93

 

 

90

 

Amortization of intangible assets

 

 

1,810

 

 

1,675

 

Other expense

 

 

2,659

 

 

3,005

 

Total noninterest expense

 

 

41,097

 

 

49,499

 

Income before income taxes

 

 

18,336

 

 

3,182

 

Income taxes

 

 

4,354

 

 

1,376

 

Net income

 

 

13,982

 

 

1,806

 

Preferred stock dividends and premium amortization

 

 

34

 

 

36

 

Net income available to common shareholders

 

$

13,948

 

$

1,770

 

Per common share data:

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.58

 

$

0.08

 

Diluted earnings per common share

 

$

0.57

 

$

0.08

 

Weighted average common shares outstanding

 

 

23,998,119

 

 

20,901,738

 

Weighted average diluted common shares outstanding

 

 

24,204,661

 

 

21,351,511

 

    

Three Months Ended

    

Nine Months Ended

September 30, 

September 30, 

    

2019

    

2018

    

2019

    

2018

 

Interest income:

Loans:

Taxable

$

57,162

$

49,216

$

162,065

$

140,946

Tax exempt

 

877

 

1,006

 

2,769

 

2,275

Loans held for sale

241

512

991

1,235

Investment securities:

Taxable

 

3,725

 

3,753

 

11,014

 

10,152

Tax exempt

 

1,011

 

1,195

 

3,138

 

3,446

Nonmarketable equity securities

592

540

1,810

1,421

Federal funds sold and cash investments

 

1,398

 

765

 

3,287

 

2,300

Total interest income

 

65,006

 

56,987

 

185,074

 

161,775

Interest expense:

Deposits

 

9,320

6,151

25,120

15,273

Short-term borrowings

 

212

213

659

453

FHLB advances and other borrowings

 

3,524

3,211

10,912

7,664

Subordinated debt

 

1,671

1,514

4,699

4,542

Trust preferred debentures

 

829

817

2,556

2,291

Total interest expense

 

15,556

 

11,906

 

43,946

 

30,223

Net interest income

 

49,450

 

45,081

 

141,128

 

131,552

Provision for loan losses

 

4,361

2,103

11,680

5,963

Net interest income after provision for loan losses

 

45,089

 

42,978

 

129,448

 

125,589

Noninterest income:

Wealth management revenue

 

5,998

5,467

16,455

14,862

Commercial FHA revenue

 

2,894

3,130

11,081

6,786

Residential mortgage banking revenue

 

720

1,154

2,165

4,688

Service charges on deposit accounts

 

3,008

2,804

8,167

7,464

Interchange revenue

 

3,249

2,759

8,939

7,733

Gain (loss) on sales of investment securities, net

 

25

39

(5)

Gain on sales of other real estate owned

 

44

86

98

559

Other income

 

3,668

2,872

9,324

8,534

Total noninterest income

 

19,606

 

18,272

 

56,268

 

50,621

Noninterest expense:

Salaries and employee benefits

 

25,083

22,528

68,256

74,390

Occupancy and equipment

 

4,793

5,040

14,125

14,000

Data processing

 

5,443

10,817

15,321

20,402

FDIC insurance

 

(37)

549

765

1,636

Professional

 

2,348

3,087

6,831

10,031

Marketing

 

815

1,137

3,167

3,754

Communications

 

765

1,289

2,113

3,606

Loan expense

 

660

262

1,636

1,338

Other real estate owned

 

131

42

325

298

Amortization of intangible assets

 

1,803

1,853

5,286

5,104

(Gain) loss on mortgage servicing rights held for sale

(70)

270

(585)

458

Other expense

 

6,291

3,443

12,076

11,251

Total noninterest expense

 

48,025

 

50,317

 

129,316

 

146,268

Income before income taxes

 

16,670

 

10,933

 

56,400

 

29,942

Income taxes

 

4,015

2,436

13,408

6,857

Net income

12,655

8,497

42,992

23,085

Preferred stock dividends and premium amortization

(22)

35

46

107

Net income available to common shareholders

$

12,677

$

8,462

$

42,946

$

22,978

Per common share data:

Basic earnings per common share

$

0.51

$

0.35

$

1.76

$

1.00

Diluted earnings per common share

$

0.51

$

0.35

$

1.75

$

0.98

Weighted average common shares outstanding

 

24,488,422

 

23,855,805

 

24,190,574

 

22,868,256

Weighted average diluted common shares outstanding

 

24,684,529

 

24,325,743

 

24,400,063

 

23,327,140

The accompanying notes are an integral part of the consolidated financial statements.

23


Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)—INCOME—(UNAUDITED)

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

 

    

2019

    

2018

 

Net income

 

$

13,982

 

$

1,806

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

Unrealized gains (losses) that occurred during the period

 

 

7,708

 

 

(3,337)

 

Reclassification adjustment for realized net gains on sales of investment securities included in net income

 

 

 —

 

 

(65)

 

Income tax effect

 

 

(2,120)

 

 

924

 

Change in investment securities available for sale, net of tax

 

 

5,588

 

 

(2,478)

 

Other comprehensive income (loss), net of tax

 

 

5,588

 

 

(2,478)

 

Total comprehensive income (loss)

 

$

19,570

 

$

(672)

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

    

2019

    

2018

    

2019

    

2018

 

Net income

$

12,655

$

8,497

$

42,992

$

23,085

Other comprehensive income (loss):

Investment securities available for sale:

Unrealized gains (losses) that occurred during the period

 

1,368

 

(3,330)

 

14,174

(8,919)

Reclassification adjustment for realized net (gains) losses on sales of investment securities included in net income

 

(25)

 

 

(39)

5

Income tax effect

 

(357)

 

915

 

(3,875)

2,434

Change in investment securities available for sale, net of tax

 

986

 

(2,415)

 

10,260

 

(6,480)

Other comprehensive income (loss), net of tax

 

986

 

(2,415)

 

10,260

 

(6,480)

Total comprehensive income

$

13,641

$

6,082

$

53,252

$

16,605

The accompanying notes are an integral part of the consolidated financial statements.

34


Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY—EQUITY(UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2019 AND 2018

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

    

 

 

    

 

 

    

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other

 

Total

 

Preferred

 

Common

 

Capital

 

Retained

 

comprehensive

 

shareholders'

 

stock

 

stock

 

surplus

 

earnings

 

(loss) income

 

equity

Balances, December 31, 2018

$

2,781

 

$

238

 

$

473,833

 

$

133,781

 

$

(2,108)

 

$

608,525

Net income

 

 —

 

 

 —

 

 

 —

 

 

13,982

 

 

 —

 

 

13,982

Other comprehensive income

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,588

 

 

5,588

Common dividends declared ($0.2425 per share)

 

 —

 

 

 —

 

 

 —

 

 

(5,823)

 

 

 —

 

 

(5,823)

Preferred dividends declared

 

 —

 

 

 —

 

 

 —

 

 

(82)

 

 

 —

 

 

(82)

Preferred stock, premium amortization

 

(48)

 

 

 —

 

 

 —

 

 

48

 

 

 —

 

 

 —

Share-based compensation expense

 

 —

 

 

 —

 

 

846

 

 

 —

 

 

 —

 

 

846

Issuance of common stock under employee benefit plans

 

 —

 

 

 —

 

 

1,132

 

 

 —

 

 

 —

 

 

1,132

Balances, March 31, 2019

$

2,733

 

$

238

 

$

475,811

 

$

141,906

 

$

3,480

 

$

624,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, December 31, 2017

$

2,970

 

$

191

 

$

330,148

 

$

114,478

 

$

1,758

 

$

449,545

Net income

 

 —

 

 

 —

 

 

 —

 

 

1,806

 

 

 —

 

 

1,806

Other comprehensive loss

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(2,478)

 

 

(2,478)

Common dividends declared ($0.22 per share)

 

 —

 

 

 —

 

 

 —

 

 

(4,239)

 

 

 —

 

 

(4,239)

Preferred dividends declared

 

 —

 

 

 —

 

 

 —

 

 

(83)

 

 

 —

 

 

(83)

Preferred stock, premium amortization

 

(47)

 

 

 —

 

 

 —

 

 

47

 

 

 —

 

 

 —

Acquisition of Alpine Bancorporation, Inc.

 

 —

 

 

45

 

 

139,876

 

 

 —

 

 

 —

 

 

139,921

Share-based compensation expense

 

 —

 

 

 —

 

 

433

 

 

 —

 

 

 —

 

 

433

Issuance of common stock under employee benefit plans

 

 —

 

 

 —

 

 

480

 

 

 —

 

 

 —

 

 

480

Balances, March 31, 2018

$

2,923

 

$

236

 

$

470,937

 

$

112,009

 

$

(720)

 

$

585,385

    

    

    

    

Accumulated

other

Total

Preferred

Common

Capital

Retained

comprehensive

shareholders'

stock

stock

surplus

earnings

income (loss)

equity

For the three months ended September 30, 2019:

Balances, June 30, 2019

$

2,684

$

239

$

477,412

$

152,387

$

7,166

$

639,888

Net income

 

 

12,655

 

12,655

Other comprehensive income

 

 

 

986

986

Acquisition of HomeStar Financial Group, Inc.

4

10,335

10,339

Common dividends declared ($0.2425 per share)

 

 

(5,962)

 

(5,962)

Common stock repurchased

(1)

(1,831)

(1,832)

Preferred dividends declared

(26)

(26)

Preferred stock, premium amortization

(48)

48

Redemption of Series H preferred stock

(2,636)

(2,636)

Share-based compensation expense

 

 

452

 

452

Issuance of common stock under employee benefit plans

1

1,657

1,658

Balances, September 30, 2019

$

$

243

$

488,025

$

159,102

$

8,152

$

655,522

For the nine months ended September 30, 2019:

Balances, December 31, 2018

$

2,781

$

238

$

473,833

$

133,781

$

(2,108)

$

608,525

Net income

 

 

42,992

 

42,992

Other comprehensive income

 

 

 

10,260

10,260

Acquisition of HomeStar Financial Group, Inc.

4

10,335

10,339

Common dividends declared ($0.7275 per share)

 

 

(17,625)

 

(17,625)

Common stock repurchased

(1)

(1,831)

(1,832)

Preferred dividends declared

(191)

(191)

Preferred stock, premium amortization

(145)

145

Redemption of Series H preferred stock

(2,636)

(2,636)

Share-based compensation expense

 

 

1,791

 

1,791

Issuance of common stock under employee benefit plans

 

 

2

3,897

 

3,899

Balances, September 30, 2019

$

$

243

$

488,025

$

159,102

$

8,152

$

655,522

For the three months September 30, 2018:

Balances, June 30, 2018

$

2,876

$

237

$

472,207

$

119,522

$

(2,307)

$

592,535

Net income

 

 

 

8,497

 

8,497

Other comprehensive loss

 

 

 

 

(2,415)

(2,415)

Common dividends declared ($0.22 per share)

 

 

 

(5,239)

 

(5,239)

Preferred dividends declared

(82)

(82)

Preferred stock, premium amortization

(47)

47

Share-based compensation expense

273

273

Issuance of common stock under employee benefit plans

577

577

Balances, September 30, 2018

$

2,829

$

237

$

473,057

$

122,745

$

(4,722)

$

594,146

For the nine months ended September 30, 2018:

Balances, December 31, 2017

$

2,970

$

191

$

330,148

$

114,478

$

1,758

$

449,545

Net income

 

 

 

23,085

 

23,085

Other comprehensive loss

 

 

 

 

(6,480)

(6,480)

Acquisition of Alpine Bancorporation, Inc.

45

139,876

139,921

Common dividends declared ($0.66 per share)

(14,711)

(14,711)

Preferred dividends declared

(248)

(248)

Preferred stock, premium amortization

(141)

141

Share-based compensation expense

1,104

1,104

Issuance of common stock under employee benefit plans

 

 

1

 

1,929

 

1,930

Balances, September 30, 2018

$

2,829

$

237

$

473,057

$

122,745

$

(4,722)

$

594,146

The accompanying notes are an integral part of the consolidated financial statements.

45


Table of Contents

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASHCASH FLOWS—(UNAUDITED)

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

 

    

2019

    

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

 

$

13,982

 

$

1,806

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Provision for loan losses

 

 

3,243

 

 

2,006

 

Depreciation on premises and equipment

 

 

1,601

 

 

1,454

 

Amortization of intangible assets

 

 

1,810

 

 

1,675

 

Amortization of operating lease right-of-use asset

 

 

708

 

 

 —

 

Share-based compensation expense

 

 

846

 

 

433

 

Increase in cash surrender value of life insurance

 

 

(903)

 

 

(822)

 

Investment securities amortization, net

 

 

964

 

 

689

 

Gain on sales of investment securities, net

 

 

 —

 

 

(65)

 

Gain on sales of other real estate owned

 

 

(66)

 

 

(307)

 

Impairment of other real estate owned

 

 

16

 

 

 —

 

Origination of loans held for sale

 

 

(84,231)

 

 

(122,749)

 

Proceeds from sales of loans held for sale

 

 

99,323

 

 

154,020

 

Gain on loans sold and held for sale

 

 

(3,121)

 

 

(3,951)

 

Loss on disposals of premises and equipment

 

 

 7

 

 

26

 

Amortization of mortgage servicing rights

 

 

678

 

 

863

 

Impairment of mortgage servicing rights

 

 

25

 

 

133

 

Net change in operating assets and liabilities:

 

 

 

 

 

 

 

Accrued interest receivable

 

 

(109)

 

 

1,081

 

Accrued interest payable

 

 

1,399

 

 

1,698

 

Accrued income taxes receivable

 

 

3,739

 

 

448

 

Operating lease liabilities

 

 

(741)

 

 

 —

 

Other assets

 

 

(1,920)

 

 

(131)

 

Other liabilities

 

 

(7,252)

 

 

(429)

 

Net cash provided by operating activities

 

 

29,998

 

 

37,878

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

Purchases

 

 

(15,565)

 

 

(17,375)

 

Sales

 

 

 —

 

 

1,609

 

Maturities and payments

 

 

27,023

 

 

26,022

 

Equity securities:

 

 

 

 

 

 

 

Purchases

 

 

(16)

 

 

(14)

 

Net decrease (increase) in loans

 

 

44,390

 

 

(13,051)

 

Proceeds from sale of premises and equipment

 

 

 —

 

 

 7

 

Purchases of premises and equipment

 

 

(1,282)

 

 

(1,373)

 

Proceeds from sales of mortgage servicing rights held for sale

 

 

3,288

 

 

10,176

 

Purchases of nonmarketable equity securities

 

 

(7,971)

 

 

(7,610)

 

Sales of nonmarketable equity securities

 

 

4,434

 

 

5,576

 

Proceeds from sales of other real estate owned

 

 

1,164

 

 

1,621

 

Net cash acquired in acquisition

 

 

 —

 

 

36,153

 

Net cash provided by investing activities

 

 

55,465

 

 

41,741

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Net decrease in deposits

 

 

(37,882)

 

 

(7,299)

 

Net decrease in short-term borrowings

 

 

(8,403)

 

 

(25,433)

 

Proceeds from FHLB borrowings

 

 

195,000

 

 

217,000

 

Payments made on FHLB borrowings

 

 

(165,196)

 

 

(144,064)

 

Payments made on other borrowings

 

 

(1,429)

 

 

 —

 

Cash dividends paid on preferred stock

 

 

(82)

 

 

(83)

 

Cash dividends paid on common stock

 

 

(5,823)

 

 

(4,239)

 

Proceeds from issuance of common stock under employee benefit plans

 

 

1,132

 

 

480

 

Net cash (used in) provided by financing activities

 

 

(22,683)

 

 

36,362

 

Net increase in cash and cash equivalents

 

$

62,780

 

$

115,981

 

Cash and cash equivalents:

 

 

 

 

 

 

 

Beginning of period

 

$

213,700

 

$

215,202

 

End of period

 

$

276,480

 

$

331,183

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash payments for:

 

 

 

 

 

 

 

Interest paid on deposits and borrowed funds

 

$

12,432

 

$

6,083

 

Income tax paid

 

 

337

 

 

29

 

Supplemental disclosures of noncash investing and financing activities:

 

 

 

 

 

 

 

Transfer of investment securities available for sale to equity securities

 

$

 —

 

$

2,830

 

Transfer of loans to other real estate owned

 

 

 —

 

 

346

 

Nine Months Ended

September 30, 

    

2019

    

2018

 

Cash flows from operating activities:

Net income

$

42,992

$

23,085

Adjustments to reconcile net income to net cash provided by operating activities:

Provision for loan losses

 

11,680

5,963

Depreciation on premises and equipment

 

4,947

4,552

Amortization of intangible assets

 

5,286

5,104

Amortization of operating lease right-of-use asset

2,153

Share-based compensation expense

 

1,791

1,104

Increase in cash surrender value of life insurance

 

(2,727)

(2,656)

Investment securities amortization, net

 

2,842

2,846

(Gain) loss on sales of investment securities, net

 

(39)

5

Gain on sales of other real estate owned

 

(98)

(559)

Impairment of other real estate owned

 

16

126

Origination of loans held for sale

 

(400,974)

(399,109)

Proceeds from sales of loans held for sale

 

417,186

424,874

Gain on loans sold and held for sale

 

(11,580)

(8,649)

Loss on disposals of premises and equipment

107

395

Amortization of loan servicing rights

2,079

2,303

Impairment of loan servicing rights

526

931

(Gain) loss on mortgage servicing rights held for sale

 

(585)

458

Impairment of assets held for sale

3,139

Net change in operating assets and liabilities:

Accrued interest receivable

 

560

(1,371)

Accrued interest payable

 

1,848

2,494

Accrued income taxes receivable

 

11,894

3,278

Operating lease liabilities

(2,370)

Other assets

 

(4,571)

(1,757)

Other liabilities

 

15,790

2,517

Net cash provided by operating activities

 

101,892

 

65,934

Cash flows from investing activities:

Investment securities available for sale:

Purchases

 

(121,088)

(68,556)

Sales

 

29,490

16,805

Maturities and payments

 

152,252

98,838

Equity securities:

Purchases

 

(71)

(44)

Sales

 

105

7,789

Net increase in loans

 

(74,294)

(147,450)

Proceeds from sale of premises and equipment

458

22

Purchases of premises and equipment

 

(4,084)

(5,807)

Proceeds from sales of mortgage servicing rights held for sale

3,288

12,994

Purchases of nonmarketable equity securities

 

(13,197)

(20,637)

Sales of nonmarketable equity securities

 

10,702

12,540

Proceeds from sales of other real estate owned

 

1,393

3,676

Net cash acquired in acquisition

 

69,879

36,153

Net cash provided by (used in) investing activities

 

54,833

 

(53,677)

Cash flows from financing activities:

Net increase (decrease) in deposits

 

49,261

(99,013)

Net decrease in short-term borrowings

 

(1,941)

(10,676)

Proceeds from FHLB borrowings

 

360,000

902,080

Payments made on FHLB borrowings

 

(415,591)

(761,531)

Payments made on other borrowings

 

(32,857)

(2,857)

Proceeds from issuance of subordinated debt, net of issuance costs

98,434

Cash dividends paid on preferred stock

 

(191)

(248)

Redemption of Series H preferred stock

 

(2,636)

Cash dividends paid on common stock

 

(17,625)

(14,711)

Common stock repurchased

 

(1,832)

Proceeds from issuance of common stock under employee benefit plans

 

3,899

1,930

Net cash provided by financing activities

 

38,921

 

14,974

Net increase in cash and cash equivalents

195,646

27,231

Cash and cash equivalents:

Beginning of period

213,700

215,202

End of period

$

409,346

$

242,433

Supplemental disclosures of cash flow information:

Cash payments for:

Interest paid on deposits and borrowed funds

$

41,984

$

27,190

Income tax paid (net of refunds)

 

612

 

575

Supplemental disclosures of noncash investing and financing activities:

Transfer of loans to loans held for sale

$

61,137

$

Transfer of loans to other real estate owned

1,793

904

Transfer of premises and equipment, net to assets held for sale

952

Transfer of loan servicing rights, at lower of cost or market to mortgage servicing rights held for sale

3,649

The accompanying notes are an integral part of the consolidated financial statements.

5


6

Table of Contents

MIDLAND STATES BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS—(UNAUDITED)

Note 1 – Business Description

Midland States Bancorp, Inc. (the “Company,” “we,” “our,” or “us”) is a diversified financial holding company headquartered in Effingham, Illinois. Its wholly owned banking subsidiary, Midland States Bank (the “Bank”), has branches across Illinois and in Missouri and provides a full range of commercial and consumer banking products and services, business equipment financing, merchant credit card services, trust and investment management, and insurance and financial planning services. In addition, multifamily and healthcare facility Federal Housing Administration (“FHA”) financing is provided through Love Funding Corporation (“Love Funding”), our non-bank subsidiary.

On July 17, 2019, we completed the acquisition of HomeStar Financial Group, Inc. (“HomeStar”) and its banking subsidiary, HomeStar Bank and Financial Services (“HomeStar Bank”), as more fully described in Note 3 to the consolidated financial statements. Through the acquisition of HomeStar, we expanded our commercial and retail banking presence in northern Illinois. After the acquisition, HomeStar Bank operated as a subsidiary of the Company until its merger into the Bank in October 2019.

Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; residential mortgage loan originations, sales and servicing; and, from time to time, gains on sales of assets. Our income sources also include Love Funding’s commercial FHA loan origination and servicing income. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for loan losses and income tax expense.

Note 2 – Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements of the Company are unaudited and should be read in conjunction with the consolidated financial statements and related notes contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, filed with the Securities and Exchange Commission (the “SEC”) on February 28, 2019. The consolidated financial statements have been prepared in accordance with the accounting principles generally accepted in the United States of America (“GAAP”) and conform to predominant practices within the banking industry. A discussion of these policies can be found in Note 1 – Summary of Significant Accounting Policies included inin the Company's 2018 Annual Report on Form 10-K. There has been one change to our significant accounting policies since December 31, 2018, which is described below. Management of the Company has made a number of estimates and assumptions related to the reporting of assets and liabilities to prepare the consolidated financial statements in conformity with GAAP. Actual results may differ from those estimates. In the opinion of management, all adjustments, consisting of normal recurring accruals considered necessary for a fair presentation of the results of operations for the interim periods presented herein, have been included. Certain reclassifications of 2018 amounts have been made to conform to the 2019 presentation. Management has evaluated subsequent events for potential recognition or disclosure. Operating results for the three and nine months ended March 31,September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019 or any other period.

Leases

The Company determines if a lease is present at the inception of an agreement. Operating leases are capitalized at commencement and are discounted using the Company’s FHLB borrowing rate for a similar term borrowing unless the lease defines an implicit rate within the contract. For operating leases existing prior to January 1, 2019, the rate for the remaining lease term as of January 1, 2019 was used.

The right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and operating lease liabilities are recognized on the lease commencement date based on the present value of lease payments over the lease term. No significant judgments or assumptions were involved in developing the estimated operating lease liabilities as the Company’s operating lease liabilities largely represent future rental expenses associated with operating leases and the borrowing rates are based on publicly available interest rates.

6


Table of Contents

Principles of Consolidation

The consolidated financial statements include the accounts of the parent company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated. Assets held for customers in a fiduciary or agency capacity, other than trust cash on deposit with the Bank, are not assets of the Company and, accordingly, are not included in the accompanying unaudited consolidated financial statements.

Impact

7

Table of Recently Issued Contents

Accounting StandardsGuidance Adopted in 2019

FASB ASU 2016-02, “Leases (Topic 842)” – In February 2016, the FASBFinancial Accounting Standards Board (the “FASB”) issued ASU No. 2016-02, “Leases (Topic 842),” which requires lessees to recognize leases on-balance sheet and to disclose key information about leasing arrangements. Topic 842 was subsequently amended by ASU No. 2018-10, “Codification Improvements to Topic 842, Leases;Leases, and ASU No. 2018-11, “Targeted Improvements.” The new standard established a ROUright-of-use(“ROU”) model that requires a lessee to recognize ROU assets and lease liabilities on the balance sheet for all leases with a term longer than 12 months. Under the new guidance, leases are classified as either finance or operating, with classification affecting the pattern and classification of expense recognition in the statement of income. The Company adopted the new standard on January 1, 2019, and used the effective date as ourits date of initial application.

A modified retrospective adoption approach is required, applying the new standard to all existing leases in effect at the adoption date and new leases going forward. Consequently, financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods prior to January 1, 2019. This update also allows lessors to not separate non-lease components from the associated lease component if certain conditions are met.  The Company elected the “package of practical expedients” permitted by ASU 2018-11, which allows us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs.

The new standard also provides practical expedients for ongoing accounting. The Company elected the short-term lease recognition exemption for ourits office equipment leases. This means, for those leases that qualify, we did not recognize ROU assets or lease liabilities, and this includes not recognizing ROU assets or lease liabilities for existing short-term leases of those assets in transition.

At the adoption date, the Company reported increased assets and liabilities of approximately $12.1 million on its consolidated balance sheet as a result of recognizing ROU assets and lease liabilities related to non-cancelable operating lease agreements for office space. The adoption of this guidance did not have a material effect toon its consolidated statement of income.

Accounting Guidance Issued But Not Yet Adopted

FASB ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”).” The objective of this update is to improve financial reporting by providing timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The ASU requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will use forward-looking information to better understand their credit loss estimates. For public companies that are filers with the SEC and not smaller reporting companies, this update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. As previously disclosed, the Company has established a cross-functional governance structure, which oversees overall strategy for implementation of Topic 326. Additionally, a working group was formed and has developed a project plan focused on understanding the ASU, researching issues, data requirements, technology solutions and future state processes. The project plan is targeting the data andCompany engaged a third party to carry out model validation completion during the secondthird quarter of 2019, with parallel processing2019. The model validation is in its final stages of ourreview and will be finalized in the fourth quarter of 2019. The existing allowance for loan loss model withis running parallel to the CECL model prior to implementation.final implementation in the first quarter of 2020. The working group has identified 12 distinct loan portfoliosclasses for which a model has been or is in the process of being developed.developed and internally validated. The Company is focused on completing data and model validation, refining assumptions and continued review of the models. The Company also continues to focus on researching and resolving interpretive accounting issues in the ASU, contemplating various related accounting policies, developingfinalizing processes and related controls and considering various reporting disclosures. The Company also continues to believe that the adoption of the standard will result in an overall increase in the allowance for loan losses to cover credit losses over the estimated life of the financial assets. However, the magnitude of the increase in its allowance for loan losses at the adoption date will depend upon the nature and characteristics of the portfolio at the adoption date, as well as macroeconomic conditions and forecasts at that time. 

7


8

Table of Contents

FASB ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement” – In August 2018, the FASB issued ASU No. 2018-13 to improve the disclosure requirements on fair value measurements. The amendment removes certain disclosures required by Topic 820 related to transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; the valuation processes for Level 3 fair value measurements. The update also adds certain disclosure requirements related to changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. For certain unobservable inputs, an entity may disclose other quantitative information in lieu of the weighted average if the entity determines that other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements. The amendments in this update become effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements, but it is not expected to have a material impact.

Note 3 – Acquisitions

HomeStar Financial Group, Inc.

On July 17, 2019, the Company completed its acquisition of HomeStar, and its wholly owned subsidiary, HomeStar Bank, which operated 5 full-service banking centers in northern Illinois. In aggregate, the Company acquired HomeStar for consideration valued at approximately $11.4 million, which consisted of approximately $1.0 million in cash and the issuance of 404,968 shares of the Company’s common stock. The acquisition was accounted for under the acquisition method of accounting. Accordingly, the Company recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values, while $5.0 million of transaction and integration costs associated with the acquisition have been expensed during 2019, and remaining integration costs will be expensed in future periods as incurred.

9

Table of Contents

Management’s preliminary valuation of the tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, and the resulting allocation of the consideration paid for the allocation is reflected in the table below. Prior to the end of the one-year measurement period for finalizing the consideration paid allocation, if information becomes available which would indicate adjustments are required to the allocation, such adjustments will be included in the allocation in the reporting period in which the adjustment amounts are determined.

(dollars in thousands)

    

    

HomeStar

Assets acquired:

Cash and cash equivalents

$

70,900

Investment securities available for sale

 

54,963

Equity securities

2,153

Loans

 

211,213

Loans held for sale

 

3,562

Premises and equipment

 

4,049

Operating lease right-of-use asset

5,177

Other real estate owned

 

1,092

Nonmarketable equity securities

 

454

Accrued interest receivable

 

1,185

Loan servicing rights

1,089

Mortgage servicing rights held for sale

 

1,701

Intangible assets

 

4,600

Deferred tax assets, net

 

4,336

Other assets

 

1,511

Total assets acquired

 

367,985

Liabilities assumed:

Deposits

 

321,740

FHLB advances and other borrowings

 

31,369

Accrued interest payable

 

115

Operating lease liabilities

 

6,241

Other liabilities

 

3,561

Total liabilities assumed

 

363,026

Net assets acquired

 

4,959

Goodwill

 

6,401

Total consideration paid

$

11,360

Intangible assets:

Core deposit intangible

$

4,300

Customer relationship intangible

300

Total intangible assets

$

4,600

Estimated useful lives:

Core deposit intangible

12 years

Customer relationship intangible

6 years

Goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of HomeStar into the Company. The goodwill is assigned as part of the Company’s banking reporting unit. The portion of the consideration paid allocated to goodwill will not be deductible for tax purposes.

The identifiable assets acquired from HomeStar included core deposit intangibles and customer relationship intangibles, which are being amortized on an accelerated basis as shown above.

Acquired loan data for HomeStar can be found in the table below:

Best Estimate at

Acquisition Date of

Fair Value

Gross Contractual

Contractual Cash

of Acquired Loans

Amounts Receivable

Flows Not Expected

(dollars in thousands)

at Acquisition Date

at Acquisition Date

to be Collected

Acquired receivables subject to ASC 310-30

$

17,645

$

19,587

$

1,515

Acquired receivables not subject to ASC 310-30

193,568

203,693

5,229

10

Table of Contents

The unaudited pro-forma financial information below for the three and nine months ended September 30, 2019 and 2018 gives effect to the acquisition of HomeStar as if it had occurred on January 1, 2018, which combines the historical results of HomeStar with the Company’s consolidated statements of income, adjusted for the impact of the application of the acquisition method of accounting including loan discount accretion, intangible assets amortization, and deposit premium accretion, net of taxes. The unaudited pro-forma financial information also gives effect to the acquisition of Alpine Bancorporation, Inc. that closed on February 28, 2018 as if that transaction became effective January 1, 2018. The unaudited pro-forma financial information has been prepared for comparative purposes only and is not necessarily indicative of the results of operations had the acquisition actually occurred on January 1, 2018. No assumptions have been applied regarding revenue enhancements, expense efficiencies or asset dispositions. Only the acquisition-related expenses that have been incurred as of September 30, 2019 are included in net income in the table below. Acquisition-related expenses associated with HomeStar that were recognized and are included in the unaudited pro-forma net income for the three and nine months ended September 30, 2019 totaled $4.6 million and $5.0 million, respectively, on a pre-tax basis.

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands, except per share data)

2019

2018

2019

2018

Revenue (1)

$

69,056

$

68,676

$

210,550

$

210,667

Net income

12,655

9,262

44,419

28,120

Diluted earnings per common share

0.51

0.37

1.78

1.13

(1)Net interest income plus noninterest income

Alpine Bancorporation, Inc.

On February 28, 2018, the Company completed its acquisition of Alpine Bancorporation, Inc. (“Alpine”) and its banking subsidiary, Alpine Bank & Trust Co. (“Alpine Bank”), which operated 19 locations in northern Illinois. In the aggregate, the Company acquired Alpine for consideration valued at approximately $173.2 million, which consisted of approximately $33.3 million in cash and the issuance of 4,463,200 shares of the Company’s common stock.stock. The acquisition was accounted for under the acquisition method of accounting. Accordingly, the Company recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values, while $22.4 million of transaction and integration costs associated with the acquisition were expensed as incurred.As of February 28, 2019, the Company finalized its valuation of all assets acquired liabilities assumed in its acquisition of Alpine, resulting in no material change to acquisition accounting adjustments.

Note 4 – Investment Securities

Investment securities as of March 31,September 30, 2019 and December 31, 2018 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

    

Amortized

 

unrealized

 

unrealized

 

Fair

 

(dollars in thousands)

    

cost

    

gains

    

losses

    

value

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

25,009

 

$

 —

 

$

241

 

$

24,768

 

Government sponsored entity debt securities

 

 

75,620

 

 

133

 

 

166

 

 

75,587

 

Agency mortgage-backed securities

 

 

321,127

 

 

1,840

 

 

1,516

 

 

321,451

 

State and municipal securities

 

 

146,557

 

 

4,501

 

 

146

 

 

150,912

 

Corporate securities

 

 

79,626

 

 

863

 

 

468

 

 

80,021

 

Total available for sale securities

 

$

647,939

 

$

7,337

 

$

2,537

 

$

652,739

 

Equity securities

 

 

 

 

 

 

 

 

 

 

$

3,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

    

 

    

Gross

    

Gross

    

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

 

September 30, 2019

Gross

Gross

    

Amortized

unrealized

unrealized

Fair

(dollars in thousands)

 

cost

 

gains

 

losses

 

value

 

    

cost

    

gains

    

losses

    

value

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

25,018

 

$

 —

 

$

368

 

$

24,650

 

$

72,393

$

$

3

$

72,390

Government sponsored entity debt securities

 

 

76,554

 

 

17

 

 

887

 

 

75,684

 

U.S. government sponsored entities and U.S. agency securities

67,597

538

68,135

Agency mortgage-backed securities

 

 

329,690

 

 

371

 

 

3,756

 

 

326,305

 

 

279,464

 

3,432

 

102

 

282,794

State and municipal securities

 

 

156,795

 

 

3,282

 

 

815

 

 

159,262

 

 

131,927

 

6,012

 

11

 

137,928

Corporate securities

 

 

72,302

 

 

383

 

 

1,135

 

 

71,550

 

 

100,410

 

1,844

 

483

 

101,771

Total available for sale securities

 

$

660,359

 

$

4,053

 

$

6,961

 

$

657,451

 

$

651,791

$

11,826

$

599

$

663,018

Equity securities

 

 

 

 

 

 

 

 

 

 

$

3,334

 

$

5,612

8


11

Table of Contents

December 31, 2018

 

    

    

Gross

    

Gross

    

 

Amortized

unrealized

unrealized

Fair

 

(dollars in thousands)

cost

gains

losses

value

 

Available for sale securities

U.S. Treasury securities

$

25,018

$

$

368

$

24,650

U.S. government sponsored entities and U.S. agency securities

 

76,554

 

17

 

887

 

75,684

Agency mortgage-backed securities

 

329,690

 

371

 

3,756

 

326,305

State and municipal securities

 

156,795

 

3,282

 

815

 

159,262

Corporate securities

 

72,302

 

383

 

1,135

 

71,550

Total available for sale securities

$

660,359

$

4,053

$

6,961

$

657,451

Equity securities

$

3,334

Unrealized losses and fair values for investment securities available for sale as of March 31,September 30, 2019 and December 31, 2018, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

Less than 12 Months

 

12 Months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

(dollars in thousands)

    

value

    

loss

    

value

    

loss

    

value

    

loss

 

Available for sale securities

    

 

    

    

 

    

    

 

    

    

 

    

    

 

 

    

 

 

 

U.S. Treasury securities

 

$

5,004

 

$

 1

 

$

19,764

 

$

240

 

$

24,768

 

$

241

 

Government sponsored entity debt securities

 

 

6,056

 

 

 8

 

 

34,855

 

 

158

 

 

40,911

 

 

166

 

Agency mortgage-backed securities

 

 

13,390

 

 

26

 

 

124,358

 

 

1,490

 

 

137,748

 

 

1,516

 

State and municipal securities

 

 

5,429

 

 

 2

 

 

16,839

 

 

144

 

 

22,268

 

 

146

 

Corporate securities

 

 

16,096

 

 

186

 

 

8,804

 

 

282

 

 

24,900

 

 

468

 

Total available for sale securities

 

$

45,975

 

$

223

 

$

204,620

 

$

2,314

 

$

250,595

 

$

2,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

Less than 12 Months

 

12 Months or more

 

Total

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

September 30, 2019

Less than 12 Months

12 Months or more

Total

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized

(dollars in thousands)

 

value

 

loss

 

value

 

loss

 

value

 

loss

 

    

value

    

loss

    

value

    

loss

    

value

    

loss

Available for sale securities

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

    

    

    

    

    

    

    

    

    

 

U.S. Treasury securities

 

$

5,012

 

$

 1

 

$

19,638

 

$

367

 

$

24,650

 

$

368

 

$

26,973

$

3

$

$

$

26,973

$

3

Government sponsored entity debt securities

 

 

51,717

 

 

195

 

 

23,223

 

 

692

 

 

74,940

 

 

887

 

U.S. government sponsored entities and U.S. agency securities

Agency mortgage-backed securities

 

 

139,115

 

 

528

 

 

126,561

 

 

3,228

 

 

265,676

 

 

3,756

 

 

22,897

48

5,359

54

 

28,256

 

102

State and municipal securities

 

 

15,791

 

 

146

 

 

27,692

 

 

669

 

 

43,483

 

 

815

 

 

2,909

10

1,072

1

 

3,981

 

11

Corporate securities

 

 

32,616

 

 

575

 

 

8,535

 

 

560

 

 

41,151

 

 

1,135

 

 

17,538

307

3,815

176

 

21,353

 

483

Total available for sale securities

 

$

244,251

 

$

1,445

 

$

205,649

 

$

5,516

 

$

449,900

 

$

6,961

 

$

70,317

$

368

$

10,246

$

231

$

80,563

$

599

December 31, 2018

Less than 12 Months

12 Months or more

Total

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized

(dollars in thousands)

value

loss

value

loss

value

loss

Available for sale securities

    

    

    

    

    

    

 

U.S. Treasury securities

$

5,012

$

1

$

19,638

$

367

$

24,650

$

368

U.S. government sponsored entities and U.S. agency securities

 

51,717

195

23,223

692

 

74,940

 

887

Agency mortgage-backed securities

 

139,115

528

126,561

3,228

 

265,676

 

3,756

State and municipal securities

 

15,791

146

27,692

669

 

43,483

 

815

Corporate securities

 

32,616

575

8,535

560

 

41,151

 

1,135

Total available for sale securities

$

244,251

$

1,445

$

205,649

$

5,516

$

449,900

$

6,961

For all of the above investment securities, the unrealized losses are generally due to changes in interest rates, and unrealized losses are considered to be temporary as the fair value is expected to recover as the securities approach their respective maturity date.dates.

We evaluate securities for other-than-temporary impairment (“OTTI”) on a quarterly basis, at a minimum, and more frequently when economic or market concerns warrant such evaluation. In estimating OTTI losses, we consider the severity and duration of the impairment; the financial condition and near-term prospects of the issuer, which for debt securities considers external credit ratings and recent downgrades; and the intent and ability of the Company to hold the security for a period of time sufficient for a recovery in value.

At March 31,September 30, 2019, 14147 investment securities available for sale had unrealized losses with aggregate depreciation of 1.0%0.74% from their amortized cost basis. The unrealized losses relaterelated principally to the fluctuations in the current interest rate environment. In analyzing an issuer’s financial condition, we consider whether the securities are issued by the federal government or its agencies and whether downgrades by bond rating agencies have occurred. The Company does not have the intent to sell and it is not more likely than not that it will be required to sell a security in an unrealized loss position prior to recovery in value; therefore, the Company does not consider these securities to be other than temporarily impaired at March 31,September 30, 2019.

12

Table of Contents

For the three and nine months ended March 31,September 30, 2019 and 2018, the Company did not recognize OTTI losses on its investment securities.

The following is a summary of the amortized cost and fair value of the available-for-sale investment securities, by maturity, at March 31,September 30, 2019. Expected maturities may differ from contractual maturities in mortgage-backed

9


securities because the mortgages underlying the securities may be prepaid without penalties. The maturities of all other available-for-sale investment securities are based on final contractual maturity.

 

 

 

 

 

 

 

 

 

    

Amortized

    

Fair

 

(dollars in thousands)

 

cost

 

value

 

Available for sale securities

 

 

 

 

 

 

 

Within one year

 

$

45,564

 

$

45,610

 

After one year through five years

 

 

110,602

 

 

111,624

 

After five years through ten years

 

 

142,380

 

 

145,013

 

After ten years

 

 

28,266

 

 

29,041

 

Mortgage-backed securities

 

 

321,127

 

 

321,451

 

Total available for sale securities

 

$

647,939

 

$

652,739

 

    

Amortized

    

Fair

 

(dollars in thousands)

cost

value

 

Available for sale securities

Within one year

$

116,523

$

116,643

After one year through five years

 

78,782

 

80,803

After five years through ten years

 

153,074

 

157,363

After ten years

 

23,948

 

25,415

Mortgage-backed securities

279,464

282,794

Total available for sale securities

$

651,791

$

663,018

Proceeds from the sale of securities available for sale were $1.0 million and $29.5 million for the three and nine months ended September 30, 2019, respectively. Gross realized gains from the sale of securities available for sale were $25,000 and $151,000 for the three and nine months ended September 30, 2019, respectively. There were no0 gross realized losses from the sale of securities available for sale for the three months ended September 30, 2019. Gross realized losses from the sale of securities available for sale were $190,000 for the nine months ended September 30, 2019.

Proceeds from the sale of securities available for sale were $16.8 million for the nine months ended September 30, 2018. There were 0 sales of securities available for sale during the three months ended March 31, 2019.

Proceeds from the sale of securities available for sale were $1.6 million for the three months ended March 31,September 30, 2018. Gross realized gains and gross realized losses from the sale of securities available for sale were $65,000$73,000 and $0$25,000, respectively, for the nine months ended September 30, 2018.  

Proceeds from the sale of equity securities were $105,000 for the nine months ended September 30, 2019. There were 0 sales of equity securities during the three months ended March 31, 2018, respectively.

September 30, 2019. Gross realized gains from the sale of equity securities were $78,000 for the nine months ended September 30, 2019. There were 0 gross realized losses from the sale of equity securities for the nine months ended September 30, 2019. During the three and nine months ended March 31,September 30, 2019, and 2018, the Company recognized net unrealized gains of $67,000$54,000 and $111,000,$92,000, respectively, on equity securities, which was recorded as other income in the consolidated statements of income.

Proceeds from the sale of equity securities were $7.8 million for the nine months ended September 30, 2018. There were no0 sales of equity securities during the three months ended March 31, 2019September 30, 2018. Gross realized losses from the sale of equity securities were $53,000 for the nine months ended September 30, 2018. There were 0 gross realized gains for the nine months ended September 30, 2018. During the three and 2018.nine months ended September 30, 2018, the Company recognized net unrealized losses of $67,000 and net unrealized gains of $26,000, respectively, on equity securities, which was recorded as other income in the consolidated statements of income.

13

Table of Contents

Note 5 – Loans

The following table presents total loans outstanding by portfolio, which includes non-purchased credit impaired (“Non-PCI”) loans and purchased credit impaired (“PCI”) loans, as of March 31,September 30, 2019 and December 31, 2018:

September 30, 2019

December 31, 2018

 

Non-PCI

PCI

Non-PCI

PCI

 

(dollars in thousands)

Loans

Loans (1)

Total

Loans

Loans (1)

Total

 

Commercial

$

980,805

$

2,814

$

983,619

    

$

806,027

$

4,857

$

810,884

Commercial real estate

 

1,601,928

20,435

1,622,363

 

1,619,903

19,252

1,639,155

Construction and land development

 

209,546

6,432

215,978

 

223,898

8,331

232,229

Total commercial loans

 

2,792,279

29,681

2,821,960

 

2,649,828

32,440

2,682,268

Residential real estate

 

571,415

16,569

587,984

 

569,289

8,759

578,048

Consumer

 

608,431

1,568

609,999

 

611,408

1,776

613,184

Lease financing

 

308,892

308,892

 

264,051

264,051

Total loans

$

4,281,017

$

47,818

$

4,328,835

$

4,094,576

$

42,975

$

4,137,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

(dollars in thousands)

 

Loans

 

Loans(1)

 

Total

 

Loans

 

Loans(1)

 

Total

 

Commercial

 

$

839,731

 

$

3,358

 

$

843,089

    

$

806,027

 

$

4,857

 

$

810,884

 

Commercial real estate

 

 

1,542,997

 

 

17,430

 

 

1,560,427

 

 

1,619,903

 

 

19,252

 

 

1,639,155

 

Construction and land development

 

 

233,332

 

 

6,044

 

 

239,376

 

 

223,898

 

 

8,331

 

 

232,229

 

Total commercial loans

 

 

2,616,060

 

 

26,832

 

 

2,642,892

 

 

2,649,828

 

 

32,440

 

 

2,682,268

 

Residential real estate

 

 

560,427

 

 

8,624

 

 

569,051

 

 

569,289

 

 

8,759

 

 

578,048

 

Consumer

 

 

599,151

 

 

1,480

 

 

600,631

 

 

611,408

 

 

1,776

 

 

613,184

 

Lease financing

 

 

279,532

 

 

 —

 

 

279,532

 

 

264,051

 

 

 —

 

 

264,051

 

Total loans

 

$

4,055,170

 

$

36,936

 

$

4,092,106

 

$

4,094,576

 

$

42,975

 

$

4,137,551

 


(1)

(1)

The customers’ unpaid principal balance for PCI loans totaled $50.5$58.6 million and $56.9 million as of March 31,September 30, 2019 and December 31, 2018, respectively.

Total loans include net deferred loan fees of $7.3$6.5 million and $11.6 million at March 31,September 30, 2019 and December 31, 2018, respectively, and unearned income of $32.9$30.7 million and $29.2 million within the lease financing portfolio at March 31,September 30, 2019 and December 31, 2018, respectively.

At March 31,September 30, 2019, the Company had commercial, residential and consumer loans held for sale totaling $88.3 million. At December 31, 2018, the Company had commercial and residential loans held for sale totaling $16.9$30.4 million. During the third quarter of 2019, the Company had committed to a plan to sell certain consumer loans and transferred $61.1 million and $30.4 million, respectively.of consumer loans to loans held for sale with no gain or loss recognized upon the transfer. The sale was completed on October 18, 2019. During the three and nine months ended March 31,September 30, 2019, and 2018, the Company sold commercial and residential real estate loans with proceeds totaling $99.3$168.5 million and $154.0$417.2 million, respectively, and sold commercial and residential real estate loans with proceeds totaling $155.0 million and $424.9 million for the comparable periods in 2018, respectively.

The aggregate loans outstanding to the directors, executive officers, principal shareholders and their affiliates totaled $23.5$23.4 million and $26.5 million at March 31,September 30, 2019 and December 31, 2018, respectively. During the three and nine months ended March 31,September 30, 2019, there were $1.5$143,000 and $3.2 million of new loans and other additions, respectively, while repayments and other reductions totaled $4.5 million.$1.3 million and $6.4 million, respectively.

10


Credit Quality Monitoring

The Company maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally within the Company’s four4 main regions, which include eastern, northern and southern Illinois and the St. Louis metropolitan area. Our equipment leasing business provides financing to business customers across the country.

The Company has a loan approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Company’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. All loan authority is based on the aggregate credit to a borrower and its related entities. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various individuals within the Company at least quarterly.

The Company’s consumer loan portfolio is primarily comprised of both secured and unsecured loans that are relatively small and are evaluated at origination on a centralized basis against standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Company’s Consumer Collections Group for resolution. Credit quality for the

14

entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.

Loans in the commercial loan portfolio tend to be larger and more complex than those in the other loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various individuals within the Company at least quarterly.

The Company maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Company also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Company.

Credit Quality Indicators

The Company uses a ten grade risk rating system to monitor the ongoing credit quality of its commercial loan portfolio.portfolio, which includes commercial, commercial real estate and construction and land development loans. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, and coverage and payment behavior as shown in the borrower’s financial statements. The risk grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors.

The Company considers all loans with Risk Grades of 1 – 6 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans with Risk Grades of 7 are considered “watch credits” and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans with Risk Grades of 8 – 10 are considered problematic and require special care. Further, loans with Risk Grades of 7 – 10 are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Company, which includes highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the Company’s Special Assets Group. Loans not graded in the commercial loan portfolio are monitored by aging status and payment activity.

11


The following table presents the recorded investment of the commercial loan portfolio (excluding PCI loans) by risk category as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

March 31, 2019

 

 

December 31, 2018

 

 

 

 

 

 

Commercial

 

Construction

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

 

 

 

 

 

 

 

Real

 

and Land

 

 

 

 

(dollars in thousands)

 

Commercial

 

Estate

 

Development

 

Total

 

 

Commercial

 

Estate

 

Development

 

Total

 

Acceptable credit quality

 

$

788,619

 

$

1,449,480

 

$

227,953

 

$

2,466,052

 

 

$

748,296

 

$

1,536,127

 

$

218,798

 

$

2,503,221

 

Special mention

 

 

21,121

 

 

14,627

 

 

2,522

 

 

38,270

 

 

 

35,103

 

 

15,306

 

 

3,448

 

 

53,857

 

Substandard

 

 

21,498

 

 

51,574

 

 

890

 

 

73,962

 

 

 

14,139

 

 

46,976

 

 

 —

 

 

61,115

 

Substandard – nonaccrual

 

 

8,493

 

 

27,316

 

 

1,168

 

 

36,977

 

 

 

8,489

 

 

21,494

 

 

1,171

 

 

31,154

 

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Not graded

 

 

 —

 

 

 —

 

 

799

 

 

799

 

 

 

 —

 

 

 —

 

 

481

 

 

481

 

Total (excluding PCI)

 

$

839,731

 

$

1,542,997

 

$

233,332

 

$

2,616,060

 

 

$

806,027

 

$

1,619,903

 

$

223,898

 

$

2,649,828

 

    

September 30, 2019

December 31, 2018

 

Commercial

Construction

Commercial

Construction

Real

and Land

Real

and Land

(dollars in thousands)

Commercial

Estate

Development

Total

Commercial

Estate

Development

Total

 

Acceptable credit quality

$

935,372

$

1,491,969

$

203,027

$

2,630,368

$

748,296

$

1,536,127

$

218,798

$

2,503,221

Special mention

 

19,007

 

24,747

 

2,459

 

46,213

 

35,103

 

15,306

 

3,448

 

53,857

Substandard

 

21,092

 

60,212

 

882

 

82,186

 

14,139

 

46,976

 

 

61,115

Substandard – nonaccrual

 

5,316

 

25,000

 

1,307

 

31,623

 

8,489

 

21,494

 

1,171

 

31,154

Doubtful

 

 

 

 

 

 

 

 

Not graded

 

18

 

 

1,871

 

1,889

 

 

 

481

 

481

Total (excluding PCI)

$

980,805

$

1,601,928

$

209,546

$

2,792,279

$

806,027

$

1,619,903

$

223,898

$

2,649,828

The Company evaluates the credit quality of its other loan portfolio, which includes residential real estate, consumer and lease financing loans, based primarily on the aging status of the loan and payment activity. Accordingly, loans on nonaccrual status, loans past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings are considered to be impaired for purposes of credit quality evaluation. The following table presents the recorded investment of our other loan portfolio (excluding PCI loans) based on the credit risk profile of loans that are performing and loans that are impaired as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

    

Residential

    

 

 

    

Lease

    

 

 

 

Residential

    

 

 

    

Lease

    

 

 

 

September 30, 2019

December 31, 2018

    

Residential

    

    

Lease

    

Residential

    

    

Lease

    

 

(dollars in thousands)

 

Real Estate

 

Consumer

 

Financing

 

Total

 

Real Estate

 

Consumer

 

Financing

 

Total

 

Real Estate

Consumer

Financing

Total

Real Estate

Consumer

Financing

Total

 

Performing

 

$

552,674

 

$

598,618

 

$

278,284

 

$

1,429,576

 

$

562,019

 

$

610,839

 

$

263,094

 

$

1,435,952

 

$

562,514

$

608,116

$

307,625

$

1,478,255

$

562,019

$

610,839

$

263,094

$

1,435,952

Impaired

 

 

7,753

 

 

533

 

 

1,248

 

 

9,534

 

 

7,270

 

 

569

 

 

957

 

 

8,796

 

 

8,901

 

315

 

1,267

 

10,483

 

7,270

 

569

 

957

 

8,796

Total (excluding PCI)

 

$

560,427

 

$

599,151

 

$

279,532

 

$

1,439,110

 

$

569,289

 

$

611,408

 

$

264,051

 

$

1,444,748

 

$

571,415

$

608,431

$

308,892

$

1,488,738

$

569,289

$

611,408

$

264,051

$

1,444,748

Impaired Loans

Impaired loans include loans on nonaccrual status, loans past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings. Impaired loans at March 31,September 30, 2019 and December 31, 2018 do not include $36.9$47.8 million and $43.0 million, respectively, of PCI loans. The risk of credit loss on acquired loans was recognized as part of the fair value adjustment at the acquisition date.

15

There was no0 interest income recognized on nonaccrual loans during the three and nine months ended March 31,September 30, 2019 and 2018 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $653,000$532,000 and $500,000$1.9 million for the three and nine months ended March 31,September 30, 2019, respectively, and $421,000 and $1.3 million for the three and nine months ended September 30, 2018, respectively. The Company recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $32,000$26,000 and $30,000$89,000 for the three and nine months ended March 31,September 30, 2019, respectively, and $17,000 and $75,000 for the comparable periods in 2018, respectively.

12


The following table presents impaired loans (excluding PCI loans) by portfolio and related valuation allowance as of March 31,September 30, 2019 and December 31, 2018:

    

September 30, 2019

    

December 31, 2018

Unpaid

Related

Unpaid

Related

Recorded

Principal

Valuation

Recorded

Principal

Valuation

(dollars in thousands)

Investment

Balance

Allowance

Investment

Balance

Allowance

Impaired loans with a valuation allowance:

Commercial

$

5,732

$

5,915

$

2,806

$

7,945

$

8,102

$

4,448

Commercial real estate

 

9,607

 

12,277

 

4,438

 

7,496

 

13,844

 

523

Construction and land development

 

107

 

152

 

12

 

171

 

171

 

54

Residential real estate

 

5,382

 

6,166

 

713

 

4,055

 

4,662

 

554

Consumer

 

306

 

368

 

24

 

428

 

444

 

45

Lease financing

 

976

 

976

 

268

 

766

 

766

 

361

Total impaired loans with a valuation allowance

 

22,110

 

25,854

 

8,261

 

20,861

 

27,989

 

5,985

Impaired loans with no related valuation allowance:

Commercial

 

218

3,651

983

 

4,392

 

Commercial real estate

 

17,774

25,278

16,372

 

16,921

 

Construction and land development

 

1,247

1,253

1,136

 

1,136

 

Residential real estate

 

3,519

3,840

3,215

 

3,516

 

Consumer

 

9

10

141

 

145

 

Lease financing

 

291

291

191

 

191

 

Total impaired loans with no related valuation allowance

 

23,058

 

34,323

 

 

22,038

 

26,301

 

Total impaired loans:

Commercial

 

5,950

9,566

2,806

8,928

12,494

4,448

Commercial real estate

 

27,381

37,555

4,438

23,868

30,765

523

Construction and land development

 

1,354

1,405

12

1,307

1,307

54

Residential real estate

 

8,901

10,006

713

7,270

8,178

554

Consumer

 

315

378

24

569

589

45

Lease financing

 

1,267

1,267

268

957

957

361

Total impaired loans (excluding PCI)

$

45,168

$

60,177

$

8,261

$

42,899

$

54,290

$

5,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

March 31, 2019

    

December 31, 2018

 

 

 

 

 

 

Unpaid

 

Related

 

 

 

 

Unpaid

 

Related

 

 

 

Recorded

 

Principal

 

Valuation

 

Recorded

 

Principal

 

Valuation

 

(dollars in thousands)

 

Investment

 

Balance

 

Allowance

 

Investment

 

Balance

 

Allowance

 

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

8,191

 

$

8,356

 

$

4,730

 

$

7,945

 

$

8,102

 

$

4,448

 

Commercial real estate

 

 

5,592

 

 

6,221

 

 

2,437

 

 

7,496

 

 

13,844

 

 

523

 

Construction and land development

 

 

125

 

 

169

 

 

14

 

 

171

 

 

171

 

 

54

 

Residential real estate

 

 

4,457

 

 

5,203

 

 

512

 

 

4,055

 

 

4,662

 

 

554

 

Consumer

 

 

522

 

 

547

 

 

41

 

 

428

 

 

444

 

 

45

 

Lease financing

 

 

436

 

 

436

 

 

146

 

 

766

 

 

766

 

 

361

 

Total impaired loans with a valuation allowance

 

 

19,323

 

 

20,932

 

 

7,880

 

 

20,861

 

 

27,989

 

 

5,985

 

Impaired loans with no related valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

708

 

 

4,124

 

 

 —

 

 

983

 

 

4,392

 

 

 —

 

Commercial real estate

 

 

24,019

 

 

30,492

 

 

 —

 

 

16,372

 

 

16,921

 

 

 —

 

Construction and land development

 

 

1,093

 

 

1,093

 

 

 —

 

 

1,136

 

 

1,136

 

 

 —

 

Residential real estate

 

 

3,296

 

 

3,557

 

 

 —

 

 

3,215

 

 

3,516

 

 

 —

 

Consumer

 

 

11

 

 

13

 

 

 —

 

 

141

 

 

145

 

 

 —

 

Lease financing

 

 

812

 

 

813

 

 

 —

 

 

191

 

 

191

 

 

 —

 

Total impaired loans with no related valuation allowance

 

 

29,939

 

 

40,092

 

 

 —

 

 

22,038

 

 

26,301

 

 

 —

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

8,899

 

 

12,480

 

 

4,730

 

 

8,928

 

 

12,494

 

 

4,448

 

Commercial real estate

 

 

29,611

 

 

36,713

 

 

2,437

 

 

23,868

 

 

30,765

 

 

523

 

Construction and land development

 

 

1,218

 

 

1,262

 

 

14

 

 

1,307

 

 

1,307

 

 

54

 

Residential real estate

 

 

7,753

 

 

8,760

 

 

512

 

 

7,270

 

 

8,178

 

 

554

 

Consumer

 

 

533

 

 

560

 

 

41

 

 

569

 

 

589

 

 

45

 

Lease financing

 

 

1,248

 

 

1,249

 

 

146

 

 

957

 

 

957

 

 

361

 

Total impaired loans (excluding PCI)

 

$

49,262

 

$

61,024

 

$

7,880

 

$

42,899

 

$

54,290

 

$

5,985

 

16

The difference between a loan’s recorded investment and the unpaid principal balance represents: (1) a partial charge-off resulting from a confirmed loss due to the value of the collateral securing the loan being below the loan’s principal balance and management’s assessment that the full collection of the loan balance is not likely and/or (2) payments received on nonaccrual loans that are fully applied to principal on the loan’s recorded investment as compared to being applied to principal and interest on the unpaid customer principal and interest balance. The difference between the recorded investment and the unpaid principal balance on loans was $11.8$15.0 million and $11.4 million at March 31,September 30, 2019 and December 31, 2018, respectively.

13


The average balance of impaired loans (excluding PCI loans) and interest income recognized on impaired loans during the three months ended March 31,September 30, 2019 and 2018 are included in the table below:

Three Months Ended September 30, 

2019

2018

    

    

Interest Income

    

Interest Income

Average

Recognized

Average

Recognized

Recorded

While on

Recorded

While on

(dollars in thousands)

Investment

Impaired Status

Investment

Impaired Status

Impaired loans with a valuation allowance:

Commercial

$

2,814

$

7

$

3,006

$

7

Commercial real estate

 

11,696

 

19

6,929

 

10

Construction and land development

 

108

 

180

 

1

Residential real estate

 

5,410

 

7

3,901

 

10

Consumer

 

348

 

447

 

Lease financing

 

976

 

698

 

Total impaired loans with a valuation allowance

 

21,352

 

33

15,161

 

28

Impaired loans with no related valuation allowance:

Commercial

 

3,294

5,906

Commercial real estate

 

18,395

13,713

Construction and land development

 

1,249

1

1,115

Residential real estate

 

3,537

2

2,802

2

Consumer

 

10

14

Lease financing

 

291

Total impaired loans with no related valuation allowance

 

26,776

 

3

23,550

 

2

Total impaired loans:

Commercial

 

6,108

7

8,912

7

Commercial real estate

 

30,091

19

20,642

10

Construction and land development

 

1,357

1

1,295

1

Residential real estate

 

8,947

9

6,703

12

Consumer

 

358

461

Lease financing

 

1,267

698

Total impaired loans (excluding PCI)

$

48,128

$

36

$

38,711

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

 

2019

 

2018

 

 

    

 

    

Interest Income

 

 

    

Interest Income

 

 

 

Average

 

Recognized

 

Average

 

Recognized

 

 

 

Recorded

 

While on

 

Recorded

 

While on

 

(dollars in thousands)

 

Investment

 

Impaired Status

 

Investment

 

Impaired Status

 

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

8,240

 

$

 6

 

$

2,291

 

$

10

 

Commercial real estate

 

 

5,563

 

 

27

 

 

2,104

 

 

20

 

Construction and land development

 

 

141

 

 

 —

 

 

101

 

 

 1

 

Residential real estate

 

 

4,465

 

 

10

 

 

3,579

 

 

10

 

Consumer

 

 

527

 

 

 —

 

 

208

 

 

 —

 

Lease financing

 

 

436

 

 

 —

 

 

1,014

 

 

 —

 

Total impaired loans with a valuation allowance

 

 

19,372

 

 

43

 

 

9,297

 

 

41

 

Impaired loans with no related valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

723

 

 

 —

 

 

518

 

 

 —

 

Commercial real estate

 

 

24,153

 

 

 —

 

 

13,731

 

 

 —

 

Construction and land development

 

 

1,110

 

 

 1

 

 

739

 

 

 —

 

Residential real estate

 

 

3,306

 

 

 2

 

 

2,370

 

 

 1

 

Consumer

 

 

12

 

 

 —

 

 

42

 

 

 —

 

Lease financing

 

 

813

 

 

 —

 

 

247

 

 

 —

 

Total impaired loans with no related valuation allowance

 

 

30,117

 

 

 3

 

 

17,647

 

 

 1

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

8,963

 

 

 6

 

 

2,809

 

 

10

 

Commercial real estate

 

 

29,716

 

 

27

 

 

15,835

 

 

20

 

Construction and land development

 

 

1,251

 

 

 1

 

 

840

 

 

 1

 

Residential real estate

 

 

7,771

 

 

12

 

 

5,949

 

 

11

 

Consumer

 

 

539

 

 

 —

 

 

250

 

 

 —

 

Lease financing

 

 

1,249

 

 

 —

 

 

1,261

 

 

 —

 

Total impaired loans (excluding PCI)

 

$

49,489

 

$

46

 

$

26,944

 

$

42

 

17

The average balance of impaired loans (excluding PCI loans) and interest income recognized on impaired loans during the nine months ended September 30, 2019 and 2018 are included in the table below:

Nine Months Ended September 30, 

2019

2018

    

Interest Income

    

Interest Income

Average

Recognized

Average

Recognized

Recorded

While on

Recorded

While on

(dollars in thousands)

Investment

Impaired Status

Investment

Impaired Status

Impaired loans with a valuation allowance:

Commercial

$

3,149

$

20

$

3,129

$

24

Commercial real estate

12,286

 

69

7,197

 

29

Construction and land development

116

 

182

 

3

Residential real estate

5,528

 

25

3,845

 

30

Consumer

388

 

420

 

Lease financing

976

 

698

 

Total impaired loans with a valuation allowance

22,443

 

114

15,471

 

86

Impaired loans with no related valuation allowance:

Commercial

3,324

6,037

Commercial real estate

18,728

13,815

22

Construction and land development

1,257

2

1,134

Residential real estate

3,571

7

2,809

4

Consumer

10

1

15

Lease financing

291

Total impaired loans with no related valuation allowance

27,181

 

10

23,810

 

26

Total impaired loans:

Commercial

6,473

20

9,166

24

Commercial real estate

31,014

69

21,012

51

Construction and land development

1,373

2

1,316

3

Residential real estate

9,099

32

6,654

34

Consumer

398

1

435

Lease financing

1,267

698

Total impaired loans (excluding PCI)

$

49,624

$

124

$

39,281

$

112

The aging status of the recorded investment in loans by portfolio (excluding PCI loans) as of March 31,September 30, 2019 and December 31, 2018 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59

 

60-89

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

 

 

Total

 

 

 

 

Total

 

Accruing

 

30-59

60-89

Past Due

 

Days

Days

90 Days

Total

Total

 

(dollars in thousands)

 

Past Due

 

Past Due

 

or More

 

Nonaccrual

 

Past Due

 

Current

 

Loans

 

Past Due

Past Due

or More

Nonaccrual

Past Due

Current

Loans

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

Commercial

 

$

2,323

 

$

2,147

 

$

 —

 

$

8,493

 

$

12,963

 

$

826,768

 

$

839,731

 

$

4,235

$

2,275

$

177

$

5,316

$

12,003

$

968,802

$

980,805

Commercial real estate

 

 

4,862

 

 

1,160

 

 

 —

 

 

27,316

 

 

33,338

 

 

1,509,659

 

 

1,542,997

 

 

966

 

469

 

634

 

25,000

 

27,069

 

1,574,859

 

1,601,928

Construction and land development

 

 

1,020

 

 

160

 

 

 —

 

 

1,168

 

 

2,348

 

 

230,984

 

 

233,332

 

 

182

 

 

 

1,307

 

1,489

 

208,057

 

209,546

Residential real estate

 

 

1,305

 

 

716

 

 

 —

 

 

6,884

 

 

8,905

 

 

551,522

 

 

560,427

 

 

1,407

 

312

 

84

 

8,274

 

10,077

 

561,338

 

571,415

Consumer

 

 

4,735

 

 

3,365

 

 

 —

 

 

431

 

 

8,531

 

 

590,620

 

 

599,151

 

 

6,945

 

3,670

 

9

 

287

 

10,911

 

597,520

 

608,431

Lease financing

 

 

1,829

 

 

377

 

 

255

 

 

993

 

 

3,454

 

 

276,078

 

 

279,532

 

 

2,145

 

512

 

154

 

1,113

 

3,924

 

304,968

 

308,892

Total (excluding PCI)

 

$

16,074

 

$

7,925

 

$

255

 

$

45,285

 

$

69,539

 

$

3,985,631

 

$

4,055,170

 

$

15,880

$

7,238

$

1,058

$

41,297

$

65,473

$

4,215,544

$

4,281,017

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,013

 

$

2,581

 

$

 4

 

$

8,489

 

$

15,087

 

$

790,940

 

$

806,027

 

$

4,013

$

2,581

$

4

$

8,489

$

15,087

$

790,940

$

806,027

Commercial real estate

 

 

1,667

 

 

945

 

 

149

 

 

21,494

 

 

24,255

 

 

1,595,648

 

 

1,619,903

 

 

1,667

 

945

 

149

 

21,494

 

24,255

 

1,595,648

 

1,619,903

Construction and land development

 

 

989

 

 

 —

 

 

85

 

 

1,171

 

 

2,245

 

 

221,653

 

 

223,898

 

 

989

 

 

85

 

1,171

 

2,245

 

221,653

 

223,898

Residential real estate

 

 

1,292

 

 

728

 

 

566

 

 

5,894

 

 

8,480

 

 

560,809

 

 

569,289

 

 

1,292

 

728

 

566

 

5,894

 

8,480

 

560,809

 

569,289

Consumer

 

 

5,211

 

 

2,533

 

 

51

 

 

388

 

 

8,183

 

 

603,225

 

 

611,408

 

 

5,211

 

2,533

 

51

 

388

 

8,183

 

603,225

 

611,408

Lease financing

 

 

4,322

 

 

932

 

 

206

 

 

751

 

 

6,211

 

 

257,840

 

 

264,051

 

 

4,322

 

932

 

206

 

751

 

6,211

 

257,840

 

264,051

Total (excluding PCI)

 

$

17,494

 

$

7,719

 

$

1,061

 

$

38,187

 

$

64,461

 

$

4,030,115

 

$

4,094,576

 

$

17,494

$

7,719

$

1,061

$

38,187

$

64,461

$

4,030,115

$

4,094,576

Troubled Debt Restructurings

Loans modified as TDRs for commercial and commercial real estate loans generally consist of allowing commercial borrowers to defer scheduled principal payments and make interest only payments for a specified period of time at the stated interest rate of the original loan agreement or lower payments due to a modification of the loans’

1418


contractual terms. TDRs that continue to accrue interest and are greater than $50,000 are individually evaluated for impairment on a quarterly basis, and transferred to nonaccrual status when it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default are individually evaluated for impairment at the time of default. The allowance for loan losses on TDRs totaled $446,000$584,000 and $557,000 as of March 31,September 30, 2019 and December 31, 2018, respectively. The Company had no0 unfunded commitments in connection with TDRs at March 31,September 30, 2019 and December 31, 2018.

The Company’s TDRs are identified on a case-by-case basis in connection with the ongoing loan collection processes. The following table presents TDRs by loan portfolio (excluding PCI loans) as of March 31,September 30, 2019 and December 31, 2018:

September 30, 2019

December 31, 2018

(dollars in thousands)

Accruing (1)

Non-accrual (2)

Total

Accruing (1)

Non-accrual (2) 

Total

Commercial

    

$

457

    

$

385

    

$

842

    

$

435

    

$

406

    

$

841

Commercial real estate

 

1,747

 

10,666

 

12,413

 

2,225

 

9,103

 

11,328

Construction and land development

 

47

 

170

 

217

 

51

 

 

51

Residential real estate

 

543

 

1,963

 

2,506

 

810

 

853

 

1,663

Consumer

 

19

 

 

19

 

130

 

 

130

Lease financing

 

 

 

 

 

 

Total loans (excluding PCI)

$

2,813

$

13,184

$

15,997

$

3,651

$

10,362

$

14,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

(dollars in thousands)

 

Accruing (1)

 

Non-accrual (2)

 

Total

 

Accruing (1)

 

Non-accrual (2) 

 

Total

Commercial

    

$

406

    

$

399

    

$

805

    

$

435

    

$

406

    

$

841

Commercial real estate

 

 

2,295

 

 

10,713

 

 

13,008

 

 

2,225

 

 

9,103

 

 

11,328

Construction and land development

 

 

50

 

 

17

 

 

67

 

 

51

 

 

 —

 

 

51

Residential real estate

 

 

869

 

 

1,398

 

 

2,267

 

 

810

 

 

853

 

 

1,663

Consumer

 

 

102

 

 

 —

 

 

102

 

 

130

 

 

 —

 

 

130

Lease financing

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total loans (excluding PCI)

 

$

3,722

 

$

12,527

 

$

16,249

 

$

3,651

 

$

10,362

 

$

14,013


(1)

(1)

These loans are still accruing interest.

(2)

(2)

These loans are included in non-accrual loans in the preceding tables.

The following table presents a summary of loans by portfolio that were restructured during the three and nine months ended March 31,September 30, 2019 and the loans by portfolio that were modified as TDRs within the previous twelve months that subsequently defaulted during the three and nine months ended March 31,September 30, 2019:

Commercial Loan Portfolio

Other Loan Portfolio

Commercial

Construction

Residential

Real

and Land

Real

Lease

(dollars in thousands)

Commercial

Estate

Development

Estate

Consumer

Financing

Total

For the three months ended September 30, 2019

Troubled debt restructurings:

    

    

    

    

    

    

Number of loans

 

 

1

 

7

 

 

8

Pre-modification outstanding balance

$

$

$

159

$

361

$

$

$

520

Post-modification outstanding balance

 

 

 

155

347

 

 

 

502

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 

 

 

 

 

Recorded balance

$

$

$

$

$

$

$

For the nine months ended September 30, 2019

Troubled debt restructurings:

    

    

    

    

    

    

Number of loans

1

 

3

 

2

 

16

 

2

 

24

Pre-modification outstanding balance

$

249

$

1,924

$

221

$

691

$

15

$

$

3,100

Post-modification outstanding balance

 

249

 

1,837

 

170

 

664

 

8

 

 

2,928

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 

 

 

 

 

Recorded balance

$

$

$

$

$

$

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

(dollars in thousands)

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

 

For the three months ended March 31, 2019

 

Troubled debt restructurings:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

Number of loans

 

 

 —

 

 

 3

 

 

 1

 

 

 7

 

 

 1

 

 

 —

 

 

12

 

Pre-modification outstanding balance

 

$

 —

 

$

1,924

 

$

62

 

$

224

 

$

15

 

$

 —

 

$

2,225

 

Post-modification outstanding balance

 

 

 —

 

 

1,838

 

 

17

 

 

222

 

 

15

 

 

 —

 

 

2,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings that subsequently defaulted

 

Number of loans

 

 

 —

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

 —

 

 

 1

 

Recorded balance

 

$

 —

 

$

 —

 

$

43

 

$

 —

 

$

 —

 

$

 —

 

$

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

The following table presents a summary of loans by portfolio that were restructured during the three and nine months ended March 31,September 30, 2018 thereand the loans by portfolio that were no loans restructured. There were also no loans modified as TDRs within the previous twelve months that subsequently defaulted during the three and nine months ended March 31, 2018.September 30, 2018:

Commercial Loan Portfolio

Other Loan Portfolio

Commercial

Construction

Residential

Real

and Land

Real

Lease

(dollars in thousands)

Commercial

Estate

Development

Estate

Consumer

Financing

Total

For the three months ended September 30, 2018:

Troubled debt restructurings:

    

    

    

    

    

    

    

    

    

    

    

    

Number of loans

 

 

 

 

 

 

Pre-modification outstanding balance

$

$

$

$

$

$

$

Post-modification outstanding balance

 

 

 

 

 

 

 

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 

 

 

 

 

Recorded balance

$

$

$

$

$

$

$

For the nine months ended September 30, 2018:

Troubled debt restructurings:

    

    

    

    

    

    

    

    

    

    

    

    

Number of loans

 

1

 

 

3

 

5

 

9

Pre-modification outstanding balance

$

23

$

$

$

212

$

19

$

$

254

Post-modification outstanding balance

 

22

 

 

 

207

 

19

 

 

248

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 

 

 

 

 

Recorded balance

$

$

$

$

$

$

$

Purchased Credit Impaired Loans

The Company has purchased loans for which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

15


Accretable yield of PCI loans, or income expected to be collected, was as follows:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Balance, at beginning of period

 

$

12,240

 

$

5,732

 

New loans purchased – Alpine acquisition

 

 

 —

 

 

842

 

Accretion

 

 

(1,076)

 

 

(1,161)

 

Other adjustments (including maturities, charge-offs and impact of changes in timing of expected cash flows)

 

 

(106)

 

 

660

 

Reclassification from non-accretable

 

 

 5

 

 

1,154

 

Balance, at end of period

 

$

11,063

 

$

7,227

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

    

2019

    

2018

    

2019

    

2018

 

Balance, beginning of period

$

10,399

$

11,114

$

12,240

$

5,732

New loans purchased – Alpine acquisition

 

 

 

 

6,095

New loans purchased – HomeStar acquisition

1,515

1,515

Accretion

 

(1,751)

 

(1,308)

 

(4,764)

 

(3,659)

Other adjustments (including maturities, charge-offs and impact of changes in timing of expected cash flows)

 

314

 

136

 

402

 

1,150

Reclassification from non-accretable

 

785

 

1,350

 

1,869

 

1,974

Balance, end of period

$

11,262

$

11,292

$

11,262

$

11,292

Accretion recorded as loan interest income totaled $1.1$1.8 million and $1.2$4.8 million during the three and nine months ended March 31,September 30, 2019, respectively, and $1.3 million and $3.7 million for the comparable periods in 2018, respectively.

Allowance for Loan Losses

The Company’s loan portfolio is principally comprised of commercial, commercial real estate, construction and land development, residential real estate and consumer loans and lease financing receivables. The principal risks to each category of loans are as follows:

Commercial – The principal risk of commercial loans is that these loans are primarily made based on the identified cash flow of the borrower and secondarily on the collateral underlying the loans. Most often, this collateral consists of accounts receivable, inventory and equipment. Inventory and equipment may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. If the cash flow from business

20

operations is reduced, the borrower’s ability to repay the loan may be impaired. As such, repayment of such loans is often more sensitive than other types of loans to adverse conditions in the general economy.

Commercial real estate – As with commercial loans, repayment of commercial real estate loans is often dependent on the borrower’s ability to make repayment from the cash flow of the commercial venture. While commercial real estate loans are collateralized by the borrower’s underlying real estate, foreclosure on such assets may be more difficult than with other types of collateralized loans because of the possible effect the foreclosure would have on the borrower’s business, and property values may tend to be partially based upon the value of the business situated on the property.

Construction and land development – Construction and land development lending involves additional risks not generally present in other types of lending because funds are advanced upon the estimated future value of the project, which is uncertain prior to its completion and at the time the loan is made, and costs may exceed realizable values in declining real estate markets. Moreover, if the estimate of the value of the completed project proves to be overstated or market values or rental rates decline, the collateral may prove to be inadequate security for the repayment of the loan. Additional funds may also be required to complete the project, and the project may have to be held for an unspecified period of time before a disposition can occur.

Residential real estate – The principal risk to residential real estate lending is associated with residential loans not sold into the secondary market. In such cases, the value of the underlying property may have deteriorated as a result of a change in the residential real estate market, and the borrower may have little incentive to repay the loan or continue living in the property. Additionally, in areas with high vacancy rates, reselling the property without substantial loss may be difficult.

Consumer – The repayment of consumer loans is typically dependent on the borrower remaining employed through the life of the loan, as well as the possibility that the collateral underlying the loan, if applicable, may not be adequately maintained by the borrower.

Lease financing – Our financing leases are primarily for business equipment leased to varying types of businesses nationwide for the purchase of business equipment and software. If the cash flow from business operations is reduced, the business’s ability to repay may become impaired.

16


21

The following table represents, by loan portfolio, a summary of changes in the allowance for loan losses for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

Commercial Loan Portfolio

Other Loan Portfolio

 

Commercial

Construction

Residential

 

Real

and Land

Real

Lease

 

(dollars in thousands)

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

 

Commercial

Estate

Development

Estate

Consumer

Financing

Total

 

Changes in allowance for loan losses for the three months ended March 31, 2019:

 

Changes in allowance for loan losses for the three months ended September 30, 2019:

Changes in allowance for loan losses for the three months ended September 30, 2019:

Balance, beginning of period

 

$

9,524

 

$

4,723

 

$

372

 

$

2,041

 

$

2,154

 

$

2,089

 

$

20,903

 

$

10,115

$

8,639

$

316

$

2,424

$

2,219

$

2,212

$

25,925

Provision for loan losses

 

 

118

 

 

1,945

 

 

63

 

 

514

 

 

329

 

 

274

 

 

3,243

 

 

1,619

 

2,211

 

(13)

 

(101)

 

402

 

243

 

4,361

Charge-offs

 

 

(112)

 

 

(58)

 

 

(44)

 

 

(153)

 

 

(556)

 

 

(459)

 

 

(1,382)

 

 

(2,971)

 

(2,611)

 

 

(79)

 

(519)

 

(394)

 

(6,574)

Recoveries

 

 

15

 

 

 7

 

 

 7

 

 

22

 

 

210

 

 

66

 

 

327

 

 

16

 

854

 

3

 

39

 

165

 

128

 

1,205

Balance, end of period

 

$

9,545

 

$

6,617

 

$

398

 

$

2,424

 

$

2,137

 

$

1,970

 

$

23,091

 

$

8,779

$

9,093

$

306

$

2,283

$

2,267

$

2,189

$

24,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in allowance for loan losses for the three months ended March 31, 2018:

 

Changes in allowance for loan losses for the nine months ended September 30, 2019:

Changes in allowance for loan losses for the nine months ended September 30, 2019:

Balance, beginning of period

 

$

5,256

 

$

5,044

 

$

518

 

$

2,750

 

$

1,344

 

$

1,519

 

$

16,431

 

$

9,524

$

4,723

$

372

$

2,041

$

2,154

$

2,089

$

20,903

Provision for loan losses

 

 

567

 

 

507

 

 

(215)

 

 

(261)

 

 

304

 

 

1,104

 

 

2,006

 

 

2,295

6,418

(35)

587

1,057

 

1,358

 

11,680

Charge-offs

 

 

(25)

 

 

(160)

 

 

 —

 

 

(36)

 

 

(434)

 

 

(486)

 

 

(1,141)

 

 

(3,085)

 

(2,938)

 

(44)

 

(455)

 

(1,540)

 

(1,544)

 

(9,606)

Recoveries

 

 

104

 

 

94

 

 

25

 

 

51

 

 

95

 

 

39

 

 

408

 

 

45

 

890

 

13

 

110

 

596

 

286

 

1,940

Balance, end of period

 

$

5,902

 

$

5,485

 

$

328

 

$

2,504

 

$

1,309

 

$

2,176

 

$

17,704

 

$

8,779

$

9,093

$

306

$

2,283

$

2,267

$

2,189

$

24,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in allowance for loan losses for the three months ended September 30, 2018:

Changes in allowance for loan losses for the three months ended September 30, 2018:

Balance, beginning of period

$

6,203

$

5,377

$

505

$

2,742

$

1,629

$

1,790

$

18,246

Provision for loan losses

 

1,117

 

(41)

 

(98)

 

(268)

 

727

 

666

 

2,103

Charge-offs

 

 

 

 

(69)

 

(453)

 

(816)

 

(1,338)

Recoveries

 

248

 

(52)

 

29

 

33

 

202

 

160

 

620

Balance, end of period

$

7,568

$

5,284

$

436

$

2,438

$

2,105

$

1,800

$

19,631

Changes in allowance for loan losses for the nine months ended September 30, 2018:

Changes in allowance for loan losses for the nine months ended September 30, 2018:

Balance, beginning of period

$

5,256

$

5,044

$

518

$

2,750

$

1,344

$

1,519

$

16,431

Provision for loan losses

 

2,908

 

155

 

(156)

 

(250)

 

1,554

 

1,752

���

 

5,963

Charge-offs

 

(1,145)

 

(259)

 

 

(209)

 

(1,236)

 

(1,775)

 

(4,624)

Recoveries

 

549

 

344

 

74

 

147

 

443

 

304

 

1,861

Balance, end of period

$

7,568

$

5,284

$

436

$

2,438

$

2,105

$

1,800

$

19,631

17


22

The following table represents, by loan portfolio, details regarding the balance in the allowance for loan losses and the recorded investment in loans as of March 31,September 30, 2019 and December 31, 2018 by impairment evaluation method:

Commercial Loan Portfolio

Other Loan Portfolio

Commercial

Construction

Residential

Real

and Land

Real

Lease

(dollars in thousands)

Commercial

Estate

Development

Estate

Consumer

Financing

Total

September 30, 2019:

Allowance for loan losses:

Loans individually evaluated for impairment

$

2,739

$

4,375

$

$

302

$

$

183

$

7,599

Loans collectively evaluated for impairment

 

67

 

63

 

12

 

411

24

85

 

662

Non-impaired loans collectively evaluated for impairment

 

5,946

 

3,786

 

294

 

1,136

2,165

1,921

 

15,248

Loans acquired with deteriorated credit quality (1)

 

27

 

869

 

 

434

78

 

1,408

Total allowance for loan losses

$

8,779

$

9,093

$

306

$

2,283

$

2,267

$

2,189

$

24,917

Recorded investment (loan balance):

Impaired loans individually evaluated for impairment

$

5,377

$

26,773

$

1,247

$

4,964

$

$

544

$

38,905

Impaired loans collectively evaluated for impairment

 

573

 

608

107

3,937

315

723

 

6,263

Non-impaired loans collectively evaluated for impairment

 

974,855

 

1,574,547

208,192

562,514

608,116

307,625

 

4,235,849

Loans acquired with deteriorated credit quality (1)

 

2,814

 

20,435

6,432

16,569

1,568

 

47,818

Total recorded investment (loan balance)

$

983,619

$

1,622,363

$

215,978

$

587,984

$

609,999

$

308,892

$

4,328,835

December 31, 2018:

Allowance for loan losses:

Loans individually evaluated for impairment

$

4,405

$

476

$

48

$

233

$

$

330

$

5,492

Loans collectively evaluated for impairment

 

43

 

47

6

321

45

31

 

493

Non-impaired loans collectively evaluated for impairment

 

4,971

 

3,356

318

1,051

1,926

1,728

 

13,350

Loans acquired with deteriorated credit quality (1)

 

105

 

844

436

183

 

1,568

Total allowance for loan losses

$

9,524

$

4,723

$

372

$

2,041

$

2,154

$

2,089

$

20,903

Recorded investment (loan balance):

Impaired loans individually evaluated for impairment

$

8,520

$

23,431

$

1,249

$

3,929

$

5

$

668

$

37,802

Impaired loans collectively evaluated for impairment

 

408

437

 

58

 

3,341

 

564

 

289

 

5,097

Non-impaired loans collectively evaluated for impairment

 

797,099

1,596,035

 

222,591

 

562,019

 

610,839

 

263,094

 

4,051,677

Loans acquired with deteriorated credit quality (1)

 

4,857

19,252

 

8,331

 

8,759

 

1,776

 

 

42,975

Total recorded investment (loan balance)

$

810,884

$

1,639,155

$

232,229

$

578,048

$

613,184

$

264,051

$

4,137,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

(dollars in thousands)

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

March 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

4,671

 

$

2,391

 

$

 —

 

$

177

 

$

 —

 

$

114

 

$

7,353

Loans collectively evaluated for impairment

 

 

59

 

 

46

 

 

14

 

 

335

 

 

41

 

 

32

 

 

527

Non-impaired loans collectively evaluated for impairment

 

 

4,797

 

 

3,375

 

 

384

 

 

1,481

 

 

1,898

 

 

1,824

 

 

13,759

Loans acquired with deteriorated credit quality (1)

 

 

18

 

 

805

 

 

 —

 

 

431

 

 

198

 

 

 —

 

 

1,452

Total allowance for loan losses

 

$

9,545

 

$

6,617

 

$

398

 

$

2,424

 

$

2,137

 

$

1,970

 

$

23,091

Recorded investment (loan balance):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans individually evaluated for impairment

 

$

8,354

 

$

29,186

 

$

1,093

 

$

4,408

 

$

 —

 

$

957

 

$

43,998

Impaired loans collectively evaluated for impairment

 

 

545

 

 

425

 

 

125

 

 

3,345

 

 

533

 

 

291

 

 

5,264

Non-impaired loans collectively evaluated for impairment

 

 

830,832

 

 

1,513,386

 

 

232,114

 

 

552,674

 

 

598,618

 

 

278,284

 

 

4,005,908

Loans acquired with deteriorated credit quality (1)

 

 

3,358

 

 

17,430

 

 

6,044

 

 

8,624

 

 

1,480

 

 

 —

 

 

36,936

Total recorded investment (loan balance)

 

$

843,089

 

$

1,560,427

 

$

239,376

 

$

569,051

 

$

600,631

 

$

279,532

 

$

4,092,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

4,405

 

$

476

 

$

48

 

$

233

 

$

 —

 

$

330

 

$

5,492

Loans collectively evaluated for impairment

 

 

43

 

 

47

 

 

 6

 

 

321

 

 

45

 

 

31

 

 

493

Non-impaired loans collectively evaluated for impairment

 

 

4,971

 

 

3,356

 

 

318

 

 

1,051

 

 

1,926

 

 

1,728

 

 

13,350

Loans acquired with deteriorated credit quality (1)

 

 

105

 

 

844

 

 

 —

 

 

436

 

 

183

 

 

 —

 

 

1,568

Total allowance for loan losses

 

$

9,524

 

$

4,723

 

$

372

 

$

2,041

 

$

2,154

 

$

2,089

 

$

20,903

Recorded investment (loan balance):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans individually evaluated for impairment

 

$

8,520

 

$

23,431

 

$

1,249

 

$

3,929

 

$

 5

 

$

668

 

$

37,802

Impaired loans collectively evaluated for impairment

 

 

408

 

 

437

 

 

58

 

 

3,341

 

 

564

 

 

289

 

 

5,097

Non-impaired loans collectively evaluated for impairment

 

 

797,099

 

 

1,596,035

 

 

222,591

 

 

562,019

 

 

610,839

 

 

263,094

 

 

4,051,677

Loans acquired with deteriorated credit quality (1)

 

 

4,857

 

 

19,252

 

 

8,331

 

 

8,759

 

 

1,776

 

 

 —

 

 

42,975

Total recorded investment (loan balance)

 

$

810,884

 

$

1,639,155

 

$

232,229

 

$

578,048

 

$

613,184

 

$

264,051

 

$

4,137,551


(1)

(1)

Loans acquired with deteriorated credit quality were originally recorded at fair value at the acquisition date and the risk of credit loss was recognized at that date based on estimates of expected cash flows

flows.

Note 6 – Premises and Equipment, Net

A summary of premises and equipment as of March 31,September 30, 2019 and December 31, 2018 is as follows:

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

(dollars in thousands)

    

2019

    

2018

Land

 

$

20,231

 

$

20,231

Buildings and improvements

 

 

77,290

 

 

76,141

Furniture and equipment

 

 

29,873

 

 

29,858

Total

 

 

127,394

 

 

126,230

Accumulated depreciation

 

 

(32,880)

 

 

(31,390)

Premises and equipment, net

 

$

94,514

 

$

94,840

September 30, 

December 31, 

(dollars in thousands)

    

2019

    

2018

Land

$

20,571

$

20,231

Buildings and improvements

 

78,170

 

76,141

Furniture and equipment

 

30,904

 

29,858

Total

 

129,645

 

126,230

Accumulated depreciation

 

(35,749)

 

(31,390)

Premises and equipment, net

$

93,896

$

94,840

Depreciation expense of $1.6$1.8 million and $1.5$4.9 million was recorded for the three and nine months ended March 31,September 30, 2019, respectively, and $1.5 million and $4.6 million for the comparable periods in 2018, respectively.

18


23

During the third quarter of 2019, the Company committed to a branch network consolidation plan. The Company plans to close 1 facility and consolidate 2 additional facilities as a result of the acquisition of HomeStar, as further discussed in Note 3 to the consolidated financial statements. The Company also plans to consolidate 3 other existing facilities in other areas of its footprint. Consequently, during the three and nine months ended September 30, 2019, the Company recorded $3.1 million of asset impairment on banking facilities to be closed, which was recognized in other expense in the consolidated statements of income.

Note 7 – MortgageLeases

The Company determines if a lease is present at the inception of an agreement. Operating leases are capitalized at commencement and are discounted using the Company’s FHLB borrowing rate for a similar term borrowing unless the lease defines an implicit rate within the contract. For operating leases existing prior to January 1, 2019, the rate for the remaining lease term as of January 1, 2019 was used.

The ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and operating lease liabilities are recognized on the lease commencement date based on the present value of lease payments over the lease term. No significant judgments or assumptions were involved in developing the estimated operating lease liabilities as the Company’s operating lease liabilities largely represent future rental expenses associated with operating leases and the borrowing rates are based on publicly available interest rates.

The Company has operating leases for banking centers and operating facilities. Our leases have remaining lease terms of 2 months to 13 years, some of which may include options to extend the lease terms for up to an additional 5 years. The options to extend are included if they are reasonably certain to be exercised.

As of September 30, 2019, operating lease ROU assets totaled $14.8 million and operating lease liabilities totaled $16.4 million.

Information related to operating leases for the three and nine months ended September 30, 2019 was as follows:

Three Months Ended

Nine Months Ended

(dollars in thousands)

September 30, 2019

September 30, 2019

Operating lease cost

$

835

$

2,250

Operating cash flows from leases

887

2,370

Right-of-use assets obtained in exchange for lease obligations

6,434

18,715

Weighted average remaining lease term

8.44 years

8.44 years

Weighted average discount rate

2.98

%

2.98

%

The projected minimum rental payments under the terms of the leases as of September 30, 2019 were as follows:

(dollars in thousands)

    

Amount

Year ending December 31:

2019 remaining

$

562

2020

 

3,013

2021

 

2,778

2022

 

2,633

2023

 

2,118

Thereafter

 

7,515

Total future minimum lease payments

18,619

Less imputed interest

(2,266)

Total operating lease liabilities

$

16,353

24

Table of Contents

Note 8 – Loan Servicing Rights

Commercial FHA and Residential Mortgage Loan Servicing

The Company serviced commercial FHA mortgage loans for others with unpaid principal balances of approximately $3.97$4.02 billion and $3.98 billion at March 31,September 30, 2019 and December 31, 2018, respectively. Changes in our commercial FHA mortgageloan servicing rights were as follows for the three and nine months ended March 31,September 30, 2019 and 2018:2018 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

(dollars in thousands)

    

2019

    

2018

    

Mortgage servicing rights:

 

 

 

 

 

 

 

Balance, beginning of period

 

$

56,252

 

$

55,714

 

Originated servicing

 

 

213

 

 

1,001

 

Amortization

 

 

(678)

 

 

(676)

 

Balance, end of period

 

 

55,787

 

 

56,039

 

Valuation allowances:

 

 

 

 

 

 

 

Balance, beginning of period

 

 

2,805

 

 

3,254

 

Additions

 

 

25

 

 

133

 

Reductions

 

 

 —

 

 

 —

 

Balance, end of period

 

 

2,830

 

 

3,387

 

Mortgage servicing rights, net

 

$

52,957

 

$

52,652

 

Fair value:

 

 

 

 

 

 

 

At beginning of period

 

$

53,447

 

$

52,460

 

At end of period

 

$

52,957

 

$

52,652

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

    

2019

    

2018

    

2019

    

2018

    

Loan servicing rights:

Balance, beginning of period

$

56,462

$

56,268

$

56,252

$

55,714

Originated servicing

 

526

 

176

 

2,089

 

2,087

Amortization

(684)

(633)

(2,037)

(1,990)

Balance, end of period

 

56,304

 

55,811

 

56,304

 

55,811

Valuation allowances:

Balance, beginning of period

 

2,271

3,887

2,805

3,254

Additions

 

1,060

298

1,085

931

Reductions

(559)

Balance, end of period

 

3,331

 

4,185

 

3,331

 

4,185

Loan servicing rights, net

$

52,973

$

51,626

$

52,973

$

51,626

Fair value:

At beginning of period

$

54,191

$

52,381

$

53,447

$

52,460

At end of period

$

52,973

$

51,626

$

52,973

$

51,626

The following table is a summary of key assumptions, representing both general economic and other published information and the weighted average characteristics of the commercial portfolio, used in the valuation of servicing rights at March 31,September 30, 2019 and December 31, 2018. Assumptions used in the prepayment rate consider many factors as appropriate, including lockouts, balloons, prepayment penalties, interest rate ranges, delinquencies and geographic location. The discount rate is based on an average pre‑taxpre-tax internal rate of return utilized by market participants in pricing the servicing portfolio. Significant increases or decreases in any one of these assumptions would result in a significantly lower or higher fair value measurement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

 

Remaining

    

 

    

 

 

    

 

 

 

 

Servicing

 

Interest

 

Years to

    

Prepayment

 

Servicing

    

Discount

(dollars in thousands)

 

Fee

 

Rate

 

 Maturity

    

Rate

 

Cost

    

Rate

March 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial FHA mortgage loans

 

0.13

%

 

3.67

%

 

30.0

 

8.21

%

 

$

1,000

 

10 - 14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial FHA mortgage loans

 

0.13

%

 

3.67

%

 

30.1

 

8.24

%

 

$

1,000

 

10 - 14

%

    

    

    

Remaining

    

    

    

 

Servicing

Interest

Years to

    

Prepayment

Servicing

    

Discount

(dollars in thousands)

Fee

Rate

 Maturity

    

Rate

Cost

    

Rate

September 30, 2019:

Commercial FHA mortgage loans

0.12

%

3.69

%

29.8

8.20

%

$

1,000

10 - 14

%

December 31, 2018:

Commercial FHA mortgage loans

0.13

%

3.67

%

30.1

8.24

%

$

1,000

10 - 14

%

We recognize revenue from servicing commercial FHA and residential mortgages as earned based on the specific contractual terms. This revenue, along with amortization of and changes in impairment onof servicing rights, is reported in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income. MortgageLoan servicing rights do not trade in an active market with readily observable prices. The fair value of mortgageloan servicing rights and their sensitivity to changes in interest rates is influenced by the mix of the servicing portfolio and characteristics of each segment of the portfolio. The Company’s servicing portfolio consists of the distinct portfolios of government-insured residential and commercial mortgages and conventional residential mortgages. TheThe fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, cost to service, contractual servicing fee income, ancillary income, late fees,, replacement reserves and other economic factors that are determined based on current market conditions.

At March 31,September 30, 2019 and December 31, 2018, the Company serviced residential mortgage loans for others with unpaid principal balances of approximately $861.9$401.6 million and $897.6 million, respectively. During the first quarters ofnine months ended September 30, 2019 and 2018, the Company sold mortgage servicing rights held for sale of $3.3 million and $10.2$12.9 million, respectively. There were 0 sales of mortgage servicing rights held for sale during the three months ended September 30, 2019 and 2018. At March 31,September 30, 2019, total residential mortgage servicing rights of $257,000$1.9 million are reflected in the consolidated balance sheet as mortgage servicing rights held for sale.

19


sale in the consolidated balance sheet.

25

Table of Contents

United States Small Business Administration (“SBA”) Loan Servicing

As a result of the acquisition of HomeStar, as further discussed in Note 83 to the consolidated financial statements, the Company acquired SBA loan servicing rights. At September 30, 2019, the Company serviced SBA loans for others with unpaid principal balances of $48.1 million. At September 30, 2019, SBA loan servicing rights of $1.2 million are reflected in loan servicing rights in the consolidated balance sheet. We recognize revenue from servicing SBA loans as earned based on the specific contract terms. This revenue, along with amortization of and changes in impairment of servicing rights, is reported in other income in the consolidated statements of income.

Note 9 – Goodwill and Intangible Assets

At March 31,September 30, 2019 and December 31, 2018, goodwill totaled $171.1 million and $164.7 million.million, reflecting an increase of $6.4 million as a result of the acquisition of HomeStar, as further discussed in Note 3 to the consolidated financial statements.

The following table summarizes the carrying amount of goodwill by segment at both March 31,September 30, 2019 and December 31, 2018.

 

 

 

 

(dollars in thousands)

 

Goodwill

Banking

    

$

149,035

Commercial FHA origination and servicing

 

 

10,892

Wealth management

 

 

4,746

Total goodwill

 

$

164,673

September 30, 

December 31, 

(dollars in thousands)

2019

2018

Banking

    

$

155,436

    

$

149,035

Commercial FHA origination and servicing

10,892

10,892

Wealth management

 

4,746

 

4,746

Total goodwill

$

171,074

$

164,673

The Company’s intangible assets, consisting of core deposit and customer relationship intangibles, as of March 31,September 30, 2019 and December 31, 2018 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

 

Gross

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

 

Carrying

 

Accumulated

 

 

 

 

September 30, 2019

December 31, 2018

 

Gross

Gross

 

Carrying

Accumulated

Carrying

Accumulated

 

(dollars in thousands)

 

Amount

 

Amortization

 

Total

 

Amount

 

Amortization

 

Total

 

Amount

Amortization

Total

Amount

Amortization

Total

 

Core deposit intangibles

    

$

52,712

    

$

(26,309)

    

$

26,403

    

$

52,712

    

$

(24,803)

    

$

27,909

 

    

$

57,012

    

$

(29,182)

    

$

27,830

    

$

52,712

    

$

(24,803)

    

$

27,909

Customer relationship intangibles

 

 

13,771

 

 

(4,608)

 

 

9,163

 

 

13,771

 

 

(4,304)

 

 

9,467

 

 

14,071

 

(5,211)

 

8,860

 

13,771

 

(4,304)

 

9,467

Total intangible assets

 

$

66,483

 

$

(30,917)

 

$

35,566

 

$

66,483

 

$

(29,107)

 

$

37,376

 

$

71,083

$

(34,393)

$

36,690

$

66,483

$

(29,107)

$

37,376

In conjunction with the acquisition of HomeStar, the Company recorded $4.3 million of core deposit intangibles and $300,000 of customer relationship intangibles, which are being amortized on an accelerated basis over an estimated useful life of 12 years and six years, respectively.

Amortization of intangible assets was $1.8 million and $1.7$5.3 million for the three and nine months ended March 31,September 30, 2019, respectively, and $1.9 million and $5.1 million for the comparable periods in 2018, respectively.

Note 910 – Derivative Instruments

As part of the Company’s overall management of interest rate sensitivity, the Company utilizes derivative instruments to minimize significant, unanticipated earnings fluctuations caused by interest rate volatility, including interest rate lock commitments, forward commitments to sell mortgage-backed securities and interest rate swap contracts.

Interest Rate Lock Commitments / Forward Commitments to Sell Mortgage-Backed Securities

The Company issues interest rate lock commitments on originated fixed-rate commercial and residential real estate loans to be sold. The interest rate lock commitments and loans held for sale are hedged with forward contracts to sell mortgage-backed securities. The fair value of the interest rate lock commitments and forward contracts to sell mortgage-backed securities are included in other assets or other liabilities in the consolidated balance sheets. Changes in

26

Table of Contents

the fair value of derivative financial instruments are recognized in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

The following table summarizes the interest rate lock commitments and forward commitments to sell mortgage-backed securities held by the Company, their notional amount and estimated fair values at March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional Amount

 

Fair Value Gain

 

 

    

March 31, 

    

December 31, 

    

March 31, 

    

December 31, 

 

(dollars in thousands)

 

2019

 

2018

 

2019

 

2018

 

Derivative Instruments (included in Other Assets):

 

Interest rate lock commitments

 

$

275,324

 

$

264,710

 

$

5,752

 

$

4,492

 

Forward commitments to sell mortgage-backed securities

 

 

274,234

 

 

276,871

 

 

 —

 

 

 —

 

Total

 

$

549,558

 

$

541,581

 

$

5,752

 

$

4,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional Amount

 

Fair Value Loss

 

March 31, 

 

December 31, 

 

March 31, 

 

December 31, 

Notional Amount

Fair Value Gain

    

September 30, 

    

December 31, 

    

September 30, 

    

December 31, 

(dollars in thousands)

    

2019

    

2018

    

2019

    

2018

2019

2018

2019

2018

Derivative Instruments (included in Other Liabilities):

Derivative Instruments (included in Other Assets):

Derivative Instruments (included in Other Assets):

Interest rate lock commitments

$

214,477

$

264,710

$

4,304

$

4,492

Forward commitments to sell mortgage-backed securities

 

$

67

 

$

54

 

$

 —

 

$

 —

209,505

276,871

Total

$

423,982

$

541,581

$

4,304

$

4,492

Notional Amount

Fair Value Loss

September 30, 

December 31, 

September 30, 

December 31, 

(dollars in thousands)

    

2019

    

2018

    

2019

    

2018

Derivative Instruments (included in Other Liabilities):

Forward commitments to sell mortgage-backed securities

$

$

54

$

$

20


During the three and nine months ended March 31,September 30, 2019, the Company recognized net gains of $1.3 million$513,000 and net losses of $188,000, respectively, on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

During the three and nine months ended March 31,September 30, 2018, the Company recognized net gains of $1.2 million and net losses of $74,000$941,000, respectively, on derivative instruments in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

Interest Rate Swap Contracts

The Company entered into interest rate swap contracts sold to commercial customers who wish to modify their interest rate sensitivity. TheseThe swaps are offset by contracts simultaneously purchased by the Company from other financial dealer institutions with mirror-image terms. Because of the mirror-image terms of the offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in the fair value subsequent to initial recognition have a minimal effect on earnings. These derivative contracts do not qualify for hedge accounting.

The notional amounts of thesethe customer derivative instruments and the offsetting counterparty derivative instruments were $9.4$9.1 million and $9.5 million at March 31,September 30, 2019 and December 31, 2018, respectively. The fair value of the customer derivative instruments and the offsetting counterparty derivative instruments was $18,000$454,000 and $145,000 at March 31,September 30, 2019 and December 31, 2018, respectively, which are included in other assets and other liabilities, respectively, on the consolidated balance sheets.

Note 1011 – Deposits

The following table summarizes the classification of deposits as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Noninterest-bearing demand

 

$

941,344

 

$

972,164

 

Interest-bearing:

 

 

 

 

 

 

 

Checking

 

 

968,844

 

 

1,002,275

 

Money market

 

 

802,036

 

 

862,171

 

Savings

 

 

457,176

 

 

442,132

 

Time

 

 

866,888

 

 

795,428

 

Total deposits

 

$

4,036,288

 

$

4,074,170

 

    

September 30, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Noninterest-bearing demand

$

1,015,081

$

972,164

Interest-bearing:

Checking

 

1,222,599

 

1,002,275

Money market

 

753,869

 

862,171

Savings

 

526,938

 

442,132

Time

 

926,684

 

795,428

Total deposits

$

4,445,171

$

4,074,170

27

Table of Contents

Note 1112 – Short-Term Borrowings

The following table presents the distribution of short-term borrowings and related weighted average interest rates as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

March 31, 

 

December 31, 

(dollars in thousands)

 

2019

 

2018

Outstanding at period-end

    

$

115,832

 

 

$

124,235

 

Average amount outstanding

 

 

135,337

 

 

 

138,135

 

Maximum amount outstanding at any month end

 

 

138,907

 

 

 

173,387

 

Weighted average interest rate:

 

 

 

 

 

 

 

 

During period

 

 

0.71

%  

 

 

0.51

%

End of period

 

 

0.73

%  

 

 

0.71

%

Repurchase Agreements

September 30, 

December 31, 

(dollars in thousands)

2019

2018

Outstanding at period-end

    

$

122,294

$

124,235

Average amount outstanding

 

126,752

 

138,135

Maximum amount outstanding at any month end

 

138,907

 

173,387

Weighted average interest rate:

During period

 

0.70

%  

 

0.51

%

End of period

 

0.67

%  

 

0.71

%

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction, which represents the amount of the Bank’s obligation. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Investment securities with a carrying amount of $123.4$137.4 million and $132.2 million at March 31,September 30, 2019 and December 31, 2018, respectively, were pledged for securities sold under agreements to repurchase.

The Company had available lines of credit of $50.0$34.3 million and $56.8 million at March 31,September 30, 2019 and December 31, 2018,

21


respectively, from the Federal Reserve Discount Window. The lines are collateralized by a collateral agreement with respect to a pool of commercial real estate loans totaling $59.4$41.6 million and $67.6 million at March 31,September 30, 2019 and December 31, 2018, respectively. There were no0 outstanding borrowings at March 31,September 30, 2019 and December 31, 2018.

At March 31,September 30, 2019, the Company had available federal funds lines of credit totaling $45.0$26.0 million. These lines of credit were unused at March 31,September 30, 2019.

Note 1213 – FHLB Advances and Other Borrowings

The following table summarizes our Federal Home Loan Bank (“FHLB”) advances and other borrowings as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Midland States Bancorp, Inc.

 

 

 

 

 

 

 

Term loan - variable interest rate equal to LIBOR plus 2.25%, which was 4.75% and 4.63% at March 31, 2019 and December 31, 2018, respectively, – maturing May 25, 2020

 

$

31,414

 

$

32,840

 

Series G redeemable preferred stock - 181 shares at $1,000 per share

 

 

181

 

 

181

 

Midland States Bank

 

 

 

 

 

 

 

FHLB advances – fixed rate, fixed term of $62.5 million and $87.7 million, at rates averaging 2.50% and 2.35% at March 31, 2019 and December 31, 2018, respectively – maturing through February 2023 and putable fixed rate of $565.0 million and $520.0 million at rates averaging 2.11% and 2.09% at March 31, 2019 and December 31, 2018, respectively – maturing through August 2025 with call provisions through August 2021

 

 

627,414

 

 

607,610

 

FHLB advances – variable rate, fixed term, at a rate averaging 2.60% at March 31, 2019 – maturing in June 2019

 

 

10,000

 

 

 —

 

Total FHLB advances and other borrowings

 

$

669,009

 

$

640,631

 

In May 2017, the Company entered into a loan agreement with another bank for a revolving line of credit in the original principal amount of up to $10.0 million and a term loan in the original principal amount of $40.0 million. The term loan matures on May 25, 2020 and has a variable rate of interest equal to one-month LIBOR plus 2.25%. Beginning September 1, 2018, the Company was required to make quarterly principal and interest payments on the term loan of $1.4 million with the remaining principal and any unpaid interest due at maturity. The loan is unsecured with a negative pledge of shares of the Bank’s common stock. The loan agreement contains financial covenants that require the Company to maintain a minimum total capital to risk-weighted assets ratio, a minimum adjusted loan loss reserves to nonperforming loans ratio, a minimum fixed charge coverage ratio and a maximum percentage of nonperforming assets to tangible capital. At March 31, 2019, the Company was in compliance with each of these financial covenants.

    

September 30, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Midland States Bancorp, Inc.

Term loan - variable interest rate equal to LIBOR plus 2.25%, which was 4.63% at December 31, 2018

$

$

32,840

Series G redeemable preferred stock - 181 shares at $1,000 per share

181

181

Midland States Bank

FHLB advances – fixed rate, fixed term of $22.0 million and $87.7 million, at rates averaging 2.37% and 2.35% at September 30, 2019 and December 31, 2018, respectively – maturing through February 2023 and putable fixed rate of $530.0 million and $520.0 million at rates averaging 2.15% and 2.09% at September 30, 2019 and December 31, 2018, respectively – maturing through August 2029 with call provisions through August 2021

552,020

607,610

HomeStar Bank

FHLB advances – fixed rate, fixed term of $7.5 million, at rates averaging 2.92% at September 30, 2019 – maturing through June 2023

7,731

Total FHLB advances and other borrowings

$

559,932

$

640,631

The Company’s advances from the FHLB are collateralized by a blanket collateral agreement of qualifying mortgage and home equity line of credit loans and certain commercial real estate loans totaling approximately $2.11$1.95 billion and $2.22 billion at March 31,September 30, 2019 and December 31, 2018, respectively.

28

Table of Contents

Note 14 – Subordinated Debt

The following table summarizes the Company’s subordinated debt as of September 30, 2019 and December 31, 2018:

    

September 30, 

    

December 31, 

(dollars in thousands)

2019

2018

Subordinated debt issued June 2015 – fixed interest rate of 6.00% through June 2020 and a variable interest rate equivalent to three month LIBOR plus 4.35% thereafter, $40,325 maturing June 18, 2025

$

39,924

$

39,871

Subordinated debt issued June 2015 – fixed interest rate of 6.50%, $15,000 maturing June 18, 2025

 

14,851

 

14,831

Subordinated debt issued October 2017 – fixed interest rate of 6.25% through October 2022 and a variable interest rate equivalent to three month LIBOR plus 4.23% thereafter, $40,000 maturing October 15, 2027

39,480

39,432

Subordinated debt issued September 2019 – fixed interest rate of 5.00% through September 2024 and a variable interest rate equivalent to three month SOFR plus 3.61% thereafter, $72,750 maturing September 30, 2029

71,611

Subordinated debt issued September 2019 – fixed interest rate of 5.50% through September 2029 and a variable interest rate equivalent to three month SOFR plus 4.05% thereafter, $27,250 maturing through September 30, 2034

26,823

Total subordinated debt

$

192,689

$

94,134

On September 20, 2019, the Company issued, through a private placement, $100.0 million aggregate principal amount of subordinated debentures. The transaction was structured in 2 tranches: (1) $72.75 million, maturing on September 30, 2029 with a redemption option on or after September 30, 2024, with a fixed rate of interest of 5.00% for the first five years, payable semiannually in arrears beginning March 30, 2020, and a floating rate of interest equivalent to the three-month Secured Overnight Financing Rate (“SOFR”) plus 361.0 basis points thereafter, payable quarterly in arrears beginning on December 30, 2024; and (2) $27.25 million, maturing on September 30, 2034 with a redemption option on or after September 30, 2029, with a fixed rate of interest of 5.50% for the first ten years, payable semiannually in arrears beginning March 30, 2020, and a floating rate of interest equivalent to the three-month SOFR plus 404.5 basis points thereafter, payable quarterly in arrears beginning on December 30, 2029. The value of the subordinated debentures was reduced by $­­­1.6 million of issuance costs, which are being amortized on a straight line basis through the redemption option of the subordinated notes. The subordinated debentures may be included in Tier 2 capital (with certain limitations applicable) under current regulatory guidelines and interpretations.

Note 15 – Preferred stock

Fixed Rate Non-Voting Perpetual Non-Cumulative Preferred Stock, Series H

On July 29, 2019, the Company redeemed, in whole, the shares of Series H preferred stock. The price paid by the Company for such shares was equal to $1,000 per share plus any unpaid dividends.

Note 1316 – Earnings Per Share

Earnings per share are calculated utilizing the two‑classtwo-class method. Basic earnings per share are calculated 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. Diluted earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of common stock awards. The diluted earnings per share computation for both the three and nine months ended March 31,September 30, 2019 and 2018 excluded antidilutive stock options of 97,62891,943 and 31,259, respectively,for both the three and nine months ended September 30, 3018 excluded antidilutive stock options of 662 because the exercise prices of these stock options exceeded the average

22


market prices of

29

Table of Contents

market prices of the Company’s common shares for those respective periods. Presented below are the calculations for basic and diluted earnings per common share for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

    

Three Months Ended

    

 

 

March 31, 

 

(dollars in thousands, except per share data)

    

2019

    

2018

    

Net income

 

$

13,982

 

$

1,806

 

Preferred dividends declared

 

 

(82)

 

 

(83)

 

Preferred stock, premium amortization

 

 

48

 

 

47

 

Net income available to common shareholders

 

 

13,948

 

 

1,770

 

Common shareholder dividends

 

 

(5,776)

 

 

(4,208)

 

Unvested restricted stock award dividends

 

 

(47)

 

 

(31)

 

Undistributed earnings to unvested restricted stock awards

 

 

(65)

 

 

 —

 

Undistributed earnings to common shareholders

 

$

8,060

 

$

(2,469)

 

Basic

 

 

 

 

 

 

 

Distributed earnings to common shareholders

 

$

5,776

 

$

4,208

 

Undistributed earnings to common shareholders

 

 

8,060

 

 

(2,469)

 

Total common shareholders earnings, basic

 

$

13,836

 

$

1,739

 

Diluted

 

 

 

 

 

 

 

Distributed earnings to common shareholders

 

$

5,776

 

$

4,208

 

Undistributed earnings to common shareholders

 

 

8,060

 

 

(2,469)

 

Total common shareholders earnings

 

 

13,836

 

 

1,739

 

Add back:

 

 

 

 

 

 

 

Undistributed earnings reallocated from unvested restricted stock awards

 

 

 —

 

 

 —

 

Total common shareholders earnings, diluted

 

$

13,836

 

$

1,739

 

Weighted average common shares outstanding, basic

 

 

23,998,119

 

 

20,901,738

 

Options and warrants

 

 

206,542

 

 

449,773

 

Weighted average common shares outstanding, diluted

 

 

24,204,661

 

 

21,351,511

 

Basic earnings per common share

 

$

0.58

 

$

0.08

 

Diluted earnings per common share

 

 

0.57

 

 

0.08

 

    

Three Months Ended

    

Nine Months Ended

    

September 30, 

September 30, 

(dollars in thousands, except per share data)

    

2019

    

2018

    

2019

    

2018

    

Net income

$

12,655

$

8,497

$

42,992

$

23,085

Preferred dividends declared

 

(26)

 

(82)

 

(191)

 

(248)

Preferred stock, premium amortization

48

47

145

141

Net income available to common shareholders

 

12,677

 

8,462

 

42,946

 

22,978

Common shareholder dividends

 

(5,914)

(5,208)

(17,481)

(14,617)

Unvested restricted stock award dividends

 

(48)

(31)

(144)

(94)

Undistributed earnings to unvested restricted stock awards

 

(52)

(18)

(202)

(49)

Undistributed earnings to common shareholders

$

6,663

$

3,205

$

25,119

$

8,218

Basic

Distributed earnings to common shareholders

$

5,914

$

5,208

$

17,481

$

14,617

Undistributed earnings to common shareholders

 

6,663

 

3,205

 

25,119

 

8,218

Total common shareholders earnings, basic

$

12,577

$

8,413

$

42,600

$

22,835

Diluted

Distributed earnings to common shareholders

$

5,914

$

5,208

$

17,481

$

14,617

Undistributed earnings to common shareholders

 

6,663

 

3,205

 

25,119

 

8,218

Total common shareholders earnings

 

12,577

 

8,413

 

42,600

 

22,835

Add back:

Undistributed earnings reallocated from unvested restricted stock awards

 

1

1

2

1

Total common shareholders earnings, diluted

$

12,578

$

8,414

$

42,602

$

22,836

Weighted average common shares outstanding, basic

 

24,488,422

23,855,805

24,190,574

22,868,256

Options

 

196,107

469,938

209,489

458,884

Weighted average common shares outstanding, diluted

 

24,684,529

 

24,325,743

 

24,400,063

 

23,327,140

Basic earnings per common share

$

0.51

$

0.35

$

1.76

$

1.00

Diluted earnings per common share

 

0.51

 

0.35

 

1.75

 

0.98

23


30

Table of Contents

Note 1417 – Fair Value of Financial Instruments

Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

·

Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.

·

Level 2: Significant other observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data.

·

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and nonrecurring basis as of March 31,September 30, 2019 and December 31, 2018, are summarized below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

 

 

 

assets

 

inputs

 

inputs

 

(dollars in thousands)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

 

    

    

 

    

    

 

    

    

 

    

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

24,768

 

$

24,768

 

$

 —

 

$

 —

 

Government sponsored entity debt securities

 

 

75,587

 

 

 —

 

 

75,587

 

 

 —

 

Agency mortgage-backed securities

 

 

321,451

 

 

 —

 

 

321,451

 

 

 —

 

State and municipal securities

 

 

150,912

 

 

 —

 

 

150,912

 

 

 —

 

Corporate securities

 

 

80,021

 

 

 —

 

 

78,091

 

 

1,930

 

Equity securities

 

 

3,413

 

 

 —

 

 

3,413

 

 

 —

 

Loans held for sale

 

 

16,851

 

 

 —

 

 

16,851

 

 

 —

 

Interest rate lock commitments

 

 

5,752

 

 

 —

 

 

5,752

 

 

 —

 

Interest rate swap contracts

 

 

18

 

 

 —

 

 

18

 

 

 —

 

Total

 

$

678,773

 

$

24,768

 

$

652,075

 

$

1,930

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

$

18

 

$

 —

 

$

18

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

52,957

 

$

 —

 

$

 —

 

$

52,957

 

Mortgage servicing rights held for sale

 

 

257

 

 

257

 

 

 —

 

 

 —

 

Impaired loans

 

 

6,734

 

 

 —

 

 

4,639

 

 

2,095

 

Other real estate owned

 

 

47

 

 

 —

 

 

47

 

 

 —

 

Assets held for sale

 

 

1,687

 

 

 —

 

 

1,687

 

 

 —

 

September 30, 2019

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

assets

inputs

inputs

 

(dollars in thousands)

Total

(Level 1)

(Level 2)

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

    

    

    

    

    

    

    

Assets

Investment securities available for sale:

U.S. Treasury securities

$

72,390

$

72,390

$

$

U.S. government sponsored entities and U.S. agency securities

68,135

68,135

Agency mortgage-backed securities

 

282,794

 

 

282,794

 

State and municipal securities

 

137,928

 

 

137,928

 

Corporate securities

 

101,771

 

 

100,843

 

928

Equity securities

5,612

5,612

Loans held for sale

 

88,322

 

 

88,322

 

Interest rate lock commitments

 

4,304

 

 

4,304

 

Interest rate swap contracts

454

454

Total

$

761,710

$

72,390

$

688,392

$

928

Liabilities

Interest rate swap contracts

$

454

$

$

454

$

Assets measured at fair value on a non-recurring basis:

Loan servicing rights

$

54,124

$

$

$

54,124

Mortgage servicing rights held for sale

1,860

1,860

Impaired loans

 

11,906

 

 

10,226

 

1,680

Other real estate owned

47

47

Assets held for sale

 

4,337

 

 

4,337

 

24


31

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

 

 

 

assets

 

inputs

 

inputs

 

(dollars in thousands)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

 

    

    

 

    

    

 

    

    

 

    

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

24,650

 

$

24,650

 

$

 —

 

$

 —

 

Government sponsored entity debt securities

 

 

75,684

 

 

 —

 

 

75,684

 

 

 —

 

Agency mortgage-backed securities

 

 

326,305

 

 

 —

 

 

326,305

 

 

 —

 

State and municipal securities

 

 

159,262

 

 

 —

 

 

159,262

 

 

 —

 

Corporate securities

 

 

71,550

 

 

 —

 

 

69,627

 

 

1,923

 

Equity securities

 

 

3,334

 

 

 —

 

 

3,334

 

 

 —

 

Loans held for sale

 

 

30,401

 

 

 —

 

 

30,401

 

 

 —

 

Interest rate lock commitments

 

 

4,492

 

 

 —

 

 

4,492

 

 

 —

 

Forward commitments to sell mortgage-backed securities

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Interest rate swap contracts

 

 

145

 

 

 —

 

 

145

 

 

 —

 

Total

 

$

695,823

 

$

24,650

 

$

669,250

 

$

1,923

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

$

145

 

$

 —

 

$

145

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

53,447

 

$

 —

 

$

 —

 

$

53,447

 

Mortgage servicing rights held for sale

 

 

3,545

 

 

3,545

 

 

 —

 

 

 —

 

Impaired loans

 

 

11,238

 

 

 —

 

 

9,226

 

 

2,012

 

Other real estate owned

 

 

1,439

 

 

 —

 

 

1,439

 

 

 —

 

Assets held for sale

 

 

1,687

 

 

 —

 

 

1,687

 

 

 —

 

December 31, 2018

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

assets

inputs

inputs

 

(dollars in thousands)

Total

(Level 1)

(Level 2)

(Level 3)

 

Assets and liabilities measured at fair value on a recurring basis:

    

    

    

    

    

    

    

    

Assets

Investment securities available for sale:

U.S. Treasury securities

$

24,650

$

24,650

$

$

U.S. government sponsored entities and U.S. agency securities

 

75,684

 

 

75,684

 

Agency mortgage-backed securities

 

326,305

 

 

326,305

 

State and municipal securities

 

159,262

 

 

159,262

 

Corporate securities

 

71,550

 

 

69,627

 

1,923

Equity securities

3,334

3,334

Loans held for sale

 

30,401

 

 

30,401

 

Interest rate lock commitments

 

4,492

 

 

4,492

 

Interest rate swap contracts

 

145

 

 

145

 

Total

$

695,823

$

24,650

$

669,250

$

1,923

Liabilities

Interest rate swap contracts

$

145

$

$

145

$

Assets measured at fair value on a non-recurring basis:

Loan servicing rights

$

53,447

$

$

$

53,447

Mortgage servicing rights held for sale

3,545

3,545

Impaired loans

11,238

9,226

2,012

Other real estate owned

 

1,439

 

 

1,439

 

Assets held for sale

1,687

1,687

The following table presents (gains) losses recognized on assets measured on a non‑recurringnon-recurring basis for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Mortgage servicing rights

 

$

25

 

$

133

 

Impaired loans

 

 

981

 

 

875

 

Other real estate owned

 

 

16

 

 

 —

 

Total loss on assets measured on a nonrecurring basis

 

$

1,022

 

$

1,008

 

��

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

    

2019

    

2018

     

2019

    

2018

 

Loan servicing rights

$

1,060

$

298

$

526

$

931

Mortgage servicing rights held for sale

(70)

270

(585)

458

Impaired loans

6,187

989

8,420

3,906

Other real estate owned

16

126

Assets held for sale

3,139

3,139

Total losses on assets measured on a nonrecurring basis

$

10,316

$

1,557

$

11,516

$

5,421

The following table presents activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended March 31,September 30, 2019 and 2018:

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

2019

2018

2019

2018

Balance, beginning of period

$

935

$

5,357

$

1,923

$

4,779

Total realized in earnings (1)

6

67

 

48

187

Total unrealized in other comprehensive income

(7)

55

 

5

616

Net settlements (principal and interest)

(6)

(59)

 

(1,048)

(162)

Balance, end of period

$

928

$

5,420

$

928

$

5,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

Securities

 

 

Three Months Ended

 

 

March 31,

(dollars in thousands)

    

2019

 

2018

Balance, beginning of period

 

$

1,923

 

$

4,779

Total realized in earnings (1)

 

 

22

 

 

187

Total unrealized in other comprehensive income

 

 

 7

 

 

616

Net settlements (principal and interest)

 

 

(22)

 

 

(162)

Balance, end of period

 

$

1,930

 

$

5,420


(1)

(1)

Amounts included in interest income from investment securities taxable in the consolidated statements of income.

25


32

The following table presents quantitative information about significant unobservable inputs used in fair value measurements of non-recurring assets (Level 3) at March 31,September 30, 2019:

 

 

 

 

 

 

 

 

 

Non-recurring

 

 

Fair Value

 

 

Valuation

 

 

Unobservable

 

 

Fair Value

Valuation

Unobservable

fair value measurements

 

 

(dollars in thousands

 

 

technique

 

 

input / assumptions

 

 

Range (weighted average)

(dollars in thousands)

technique

input / assumptions

Range (weighted average)

Mortgage servicing rights

 

$

52,957

 

 

Discounted cash flow

 

 

Prepayment speed

 

 

8.00% - 18.00% (8.21%)

 

 

 

 

 

 

 

 

Discount rate

 

 

10.00% - 12.00% (11.12%)

 

 

 

 

 

 

 

 

 

 

 

 

Loan servicing rights:

Commercial MSR

$

52,973

Discounted cash flow

Prepayment speed

8.00% - 18.00% (8.20%)

Discount rate

10.00% - 14.00% (11.02%)

SBA servicing rights

$

1,151

Discounted cash flow

Prepayment speed

8.31% - 9.21% (8.72%)

Discount rate

No range (16.29%)

Other:

Impaired loans

 

$

2,095

 

 

Fair value of collateral

 

 

Discount for type of property,

 

 

4.32% - 7.33% (5.49%)

$

1,680

Fair value of collateral

Discount for type of property,

4.32% - 8.00% (5.17%)

 

 

 

 

 

 

age of appraisal and current status

 

 

age of appraisal and current status

The following table presents quantitative information about significant unobservable inputs used in fair value

measurements of non-recurring assets (Level 3) at December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring

 

 

Fair Value

 

 

Valuation

 

 

Unobservable

 

 

 

fair value measurements

 

 

(dollars in thousands

 

 

technique

 

 

input / assumptions

 

 

Range (weighted average)

Mortgage servicing rights

 

$

53,447

 

 

Discounted cash flow

 

 

Prepayment speed

 

 

8.00% - 18.00% (8.24%)

 

 

 

 

 

 

 

 

 

Discount rate

 

 

10.00% - 27.00% (11.12%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

2,012

 

 

Fair value of collateral

 

 

Discount for type of property,

 

 

5.00% - 7.26% (5.26%)

 

 

 

 

 

 

 

 

 

age of appraisal and current status

 

 

 

Mortgage

Non-recurring

Fair Value

Valuation

Unobservable

fair value measurements

(dollars in thousands)

technique

input / assumptions

Range (weighted average)

Loan servicing rights:

Commercial MSR

$

53,447

Discounted cash flow

Prepayment speed

8.00% - 18.00% (8.24%)

Discount rate

10.00% - 27.00% (11.12%)

Other:

Impaired loans

$

2,012

Fair value of collateral

Discount for type of property,

5.00% - 7.26% (5.26%)

age of appraisal and current status

Loan Servicing Rights. In accordance with GAAP, the Company must record impairment charges on mortgageloan servicing rights on a non-recurring basis when the carrying value exceeds the estimated fair value. The fair value of our servicing rights is estimated by using a cash flow valuation model, which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions. The determination of fair value of servicing rights relies upon Level 3 inputs. The fair value of mortgageloan servicing rights was $53.0$54.1 million and $53.4 million at March 31,September 30, 2019 and December 31, 2018, respectively.

Impaired loans. Impaired loans are measured and recorded at fair value on a non-recurring basis. All of our nonaccrual loans and restructured loans are considered impaired and are reviewed individually for the amount of impairment, if any. Most of our loans are collateral dependent and, accordingly, we measure impaired loans based on the estimated fair value of such collateral. The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral; such valuation inputs result in a nonrecurring fair value measurement that is categorized as a Level 2 measurement. When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable and the fair value measurement is categorized as a Level 3 measurement. The impaired loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment.

ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.

The Company has elected the fair value option for newly originated residentialcommercial and commercialresidential loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.

26


33

Table of Contents

The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

 

Aggregate

 

 

 

 

Contractual

 

Aggregate

 

 

 

 

Contractual

(dollars in thousands)

 

fair value

 

Difference

 

principal

 

fair value

 

Difference

 

principal

Residential loans held for sale

    

$

5,896

 

$

322

 

$

5,574

 

$

8,121

 

$

484

 

$

7,637

Commercial loans held for sale

 

 

10,955

 

 

267

 

 

10,688

 

 

22,280

 

 

595

 

 

21,685

Total loans held for sale

 

$

16,851

 

$

589

 

$

16,262

 

$

30,401

 

$

1,079

 

$

29,322

September 30, 2019

December 31, 2018

Aggregate

Contractual

Aggregate

Contractual

(dollars in thousands)

fair value

Difference

principal

fair value

Difference

principal

Commercial loans held for sale

    

$

15,279

$

132

$

15,147

$

22,280

$

595

$

21,685

Residential loans held for sale

    

11,906

474

11,432

8,121

484

7,637

Consumer loans held for sale

61,137

61,137

Total loans held for sale

$

88,322

$

606

$

87,716

$

30,401

$

1,079

$

29,322

The following table presents the amount of gains and losses(losses) from fair value changes included in income before income taxes for financial assets carried at fair value for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

(dollars in thousands)

 

2019

 

2018

 

Residential loans held for sale

 

$

(57)

 

$

(108)

 

Commercial loans held for sale

 

 

(328)

 

 

(235)

 

Total loans held for sale

 

$

(385)

 

$

(343)

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

2019

2018

2019

2018

Commercial loans held for sale

$

(169)

$

(131)

$

(463)

$

(105)

Residential loans held for sale

52

172

33

232

Total loans held for sale

$

(117)

$

41

$

(430)

$

127

27


Table of Contents

The following tables are a summary of the carrying values and fair value estimates of certain financial instruments as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

Carrying

 

 

 

 

assets

 

inputs

 

inputs

 

September 30, 2019

 

Quoted prices

 

in active

Significant

 

markets

other

Significant

 

for identical

observable

unobservable

 

Carrying

assets

inputs

inputs

 

(dollars in thousands)

 

Amount

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

    

$

275,939

    

$

275,939

    

$

275,939

    

$

 —

    

$

 —

 

    

$

407,361

    

$

407,361

    

$

407,361

    

$

    

$

Federal funds sold

 

 

541

 

 

541

 

 

541

 

 

 —

 

 

 —

 

 

1,985

 

1,985

 

1,985

 

 

Investment securities available for sale

 

 

652,739

 

 

652,739

 

 

24,768

 

 

626,041

 

 

1,930

 

 

663,018

 

663,018

 

72,390

 

589,700

 

928

Equity securities

 

 

3,413

 

 

3,413

 

 

 —

 

 

3,413

 

 

 —

 

 

5,612

 

5,612

 

 

5,612

 

Nonmarketable equity securities

 

 

46,009

 

 

46,009

 

 

 —

 

 

46,009

 

 

 —

 

 

45,421

 

45,421

 

 

45,421

 

Loans, net

 

 

4,069,015

 

 

4,061,017

 

 

 —

 

 

 —

 

 

4,061,017

 

 

4,303,918

 

4,322,816

 

 

 

4,322,816

Loans held for sale

 

 

16,851

 

 

16,851

 

 

 —

 

 

16,851

 

 

 —

 

 

88,322

 

88,322

 

 

88,322

 

Accrued interest receivable

 

 

5,070

 

 

5,070

 

 

 —

 

 

5,070

 

 

 —

 

 

17,185

 

17,185

 

 

17,185

 

Interest rate lock commitments

 

 

5,752

 

 

5,752

 

 

 —

 

 

5,752

 

 

 —

 

 

4,304

 

4,304

 

4,304

Interest rate swap contracts

 

 

18

 

 

18

 

 

 —

 

 

18

 

 

 —

 

454

454

454

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,036,288

 

$

4,034,453

 

$

 —

 

$

4,034,453

 

$

 —

 

$

4,445,171

$

4,450,589

$

$

4,450,589

$

Short-term borrowings

 

 

115,832

 

 

115,832

 

 

 —

 

 

115,832

 

 

 —

 

 

122,294

 

122,294

 

 

122,294

 

FHLB and other borrowings

 

 

669,009

 

 

674,353

 

 

 —

 

 

674,353

 

 

 —

 

 

559,932

 

575,159

 

 

575,159

 

Subordinated debt

 

 

94,174

 

 

95,526

 

 

 —

 

 

95,526

 

 

 —

 

 

192,689

 

193,858

 

 

193,858

 

Trust preferred debentures

 

 

47,918

 

 

56,018

 

 

 —

 

 

56,018

 

 

 —

 

 

48,165

 

53,031

 

 

53,031

 

Accrued interest payable

 

 

6,254

 

 

6,254

 

 

 —

 

 

6,254

 

 

 —

 

 

6,818

 

6,818

 

 

6,818

 

Interest rate swap contracts

 

 

18

 

 

18

 

 

 —

 

 

18

 

 

 —

 

454

 

454

 

 

454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

Carrying

 

 

 

 

assets

 

inputs

 

inputs

(dollars in thousands)

 

Amount

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

    

$

210,780

    

$

210,780

    

$

210,780

    

$

 —

    

$

 —

Federal funds sold

 

 

2,920

 

 

2,920

 

 

2,920

 

 

 —

 

 

 —

Investment securities available for sale

 

 

660,785

 

 

660,785

 

 

24,650

 

 

634,212

 

 

1,923

Nonmarketable equity securities

 

 

42,472

 

 

42,472

 

 

 —

 

 

42,472

 

 

 —

Loans, net

 

 

4,116,648

 

 

4,091,438

 

 

 —

 

 

 —

 

 

4,091,438

Loans held for sale

 

 

30,401

 

 

30,401

 

 

 —

 

 

30,401

 

 

 —

Accrued interest receivable

 

 

16,560

 

 

16,560

 

 

 —

 

 

16,560

 

 

 —

Interest rate lock commitments

 

 

4,492

 

 

4,492

 

 

 —

 

 

4,492

 

 

 —

Interest rate swap contracts

 

 

145

 

 

145

 

 

 —

 

 

145

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,074,170

 

$

4,069,098

 

$

 —

 

$

4,069,098

 

$

 —

Short-term borrowings

 

 

124,235

 

 

124,235

 

 

 —

 

 

124,235

 

 

 —

FHLB and other borrowings

 

 

640,631

 

 

641,050

 

 

 —

 

 

641,050

 

 

 —

Subordinated debt

 

 

94,134

 

 

91,926

 

 

 —

 

 

91,926

 

 

 —

Trust preferred debentures

 

 

47,794

 

 

56,805

 

 

 —

 

 

56,805

 

 

 —

Accrued interest payable

 

 

4,855

 

 

4,855

 

 

 —

 

 

4,855

 

 

 —

Interest rate swap contracts

 

 

145

 

 

145

 

 

 —

 

 

145

 

 

 —

28


34

Table of Contents

December 31, 2018

Quoted prices

in active

Significant

markets

other

Significant

for identical

observable

unobservable

Carrying

assets

inputs

inputs

(dollars in thousands)

Amount

Fair Value

(Level 1)

(Level 2)

(Level 3)

Assets

Cash and due from banks

    

$

210,780

    

$

210,780

    

$

210,780

    

$

    

$

Federal funds sold

 

2,920

 

2,920

 

2,920

 

 

Investment securities available for sale

 

660,785

 

660,785

 

24,650

 

634,212

 

1,923

Nonmarketable equity securities

 

42,472

 

42,472

 

 

42,472

 

Loans, net

 

4,116,648

 

4,091,438

 

 

 

4,091,438

Loans held for sale

 

30,401

 

30,401

 

 

30,401

 

Accrued interest receivable

 

16,560

 

16,560

 

 

16,560

 

Interest rate lock commitments

 

4,492

 

4,492

 

 

4,492

 

Interest rate swap contracts

145

145

145

Liabilities

Deposits

$

4,074,170

$

4,069,098

$

$

4,069,098

$

Short-term borrowings

 

124,235

 

124,235

 

 

124,235

 

FHLB and other borrowings

 

640,631

 

641,050

 

 

641,050

 

Subordinated debt

 

94,134

 

91,926

 

 

91,926

 

Trust preferred debentures

 

47,794

 

56,805

 

 

56,805

 

Accrued interest payable

 

4,855

 

4,855

 

 

4,855

 

Interest rate swap contracts

145

145

145

Note 1518 – Commitments, Contingencies and Credit Risk

In the normal course of business, there are outstanding various contingent liabilities such as claims and legal actions, which are not reflected in the consolidated financial statements. NoNaN material losses are anticipated as a result of these actions or claims.

We are a party to financial instruments with off-balance‑sheetoff-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.

Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank used the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The commitments are principally tied to variable rates. Loan commitments as of March 31,September 30, 2019 and December 31, 2018 were as follows:

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Commitments to extend credit

 

$

670,694

 

$

663,555

 

Financial guarantees – standby letters of credit

 

 

140,183

 

 

142,859

 

    

September 30, 

    

December 31, 

 

(dollars in thousands)

    

2019

    

2018

 

Commitments to extend credit

$

714,188

$

663,555

Financial guarantees – standby letters of credit

 

109,752

 

142,859

The Company establishes a mortgage repurchase liability to reflect management’s estimate of losses on loans for which the Company could have a repurchase obligation based on the volume of loans sold in 2019 and years prior, borrower default expectations, historical investor repurchase demand and appeals success rates, and estimated loss severity. Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis. Any difference between the loan’s fair value and the outstanding principal amount is charged or credited to the mortgage repurchase liability, as appropriate. Subsequent to repurchase, such loans are carried in loans receivable. As a result of make-whole requests and loan repurchases, the Company incurred losses totaling $20,000$11,000 for the threenine months ended March 31,September 30, 2018. There were no losses as a result of make-whole requests and loan repurchases for the three and nine months ended March 31, 2019.September 30, 2019 and for the three months ended September 30, 2018. The liability for unresolved repurchase demands totaled $289,000 and $492,000 at March 31,September 30, 2019 and December 31, 2018, respectively.

35

Table of Contents

Note 1619 – Segment Information

Our business segments are defined as Banking, Commercial FHA Origination and Servicing, Wealth Management, and Other. The reportable business segments are consistent with the internal reporting and evaluation of the principle lines of business of the Company. The banking segment provides a wide range of financial products and services to consumers and businesses, including commercial, commercial real estate, mortgage and other consumer loan products; commercial equipment leasing; mortgage loan sales and servicing; letters of credit; various types of deposit products, including checking, savings and time deposit accounts; merchant services; and corporate treasury management services. The commercial FHA origination and servicing segment provides for the origination and servicing of government sponsored mortgages for multifamily and healthcare facilities. The wealth management segment consists of trust and fiduciary services, brokerage and retirement planning services. The other segment includes the operating results of the parent company, our captive insurance business unit, and the elimination of intercompany transactions.

29


Selected business segment financial information as of and for the three and nine months ended March 31,September 30, 2019 and 2018 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial FHA

    

 

    

 

 

    

 

 

 

 

 

 

 

Origination and

 

Wealth

 

 

 

 

 

 

 

    

    

Commercial FHA

    

    

    

Origination and

Wealth

(dollars in thousands)

 

Banking

 

Servicing

 

Management

 

Other

 

Total

 

Banking

Servicing

Management

Other

Total

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

Net interest income (expense)

 

$

48,518

 

$

(176)

 

$

 —

 

$

(2,741)

 

$

45,601

 

$

52,445

$

(203)

$

$

(2,792)

$

49,450

Provision for loan losses

 

 

3,243

 

 

 —

 

 

 —

 

 

 —

 

 

3,243

 

 

4,361

 

 

 

 

4,361

Noninterest income

 

 

8,940

 

 

3,238

 

 

4,953

 

 

(56)

 

 

17,075

 

 

10,827

 

2,840

 

5,998

 

(59)

 

19,606

Noninterest expense

 

 

35,371

 

 

2,811

 

 

3,247

 

 

(332)

 

 

41,097

 

 

42,366

 

2,520

 

3,376

 

(237)

 

48,025

Income before income taxes

 

 

18,844

 

 

251

 

 

1,706

 

 

(2,465)

 

 

18,336

 

 

16,545

 

117

 

2,622

 

(2,614)

 

16,670

Income taxes (benefit)

 

 

4,975

 

 

71

 

 

140

 

 

(832)

 

 

4,354

 

 

3,513

 

585

 

67

(150)

 

4,015

Net income (loss)

 

$

13,869

 

$

180

 

$

1,566

 

$

(1,633)

 

$

13,982

 

$

13,032

$

(468)

$

2,555

$

(2,464)

$

12,655

Total assets

 

$

5,582,494

 

$

94,797

 

$

19,039

 

$

(54,550)

 

$

5,641,780

 

$

6,038,409

$

79,201

$

19,903

$

(23,609)

$

6,113,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

Net interest income (expense)

 

$

40,631

 

$

37

 

$

85

 

$

(2,568)

 

$

38,185

 

$

149,893

$

(517)

$

$

(8,248)

$

141,128

Provision for loan losses

 

 

2,006

 

 

 —

 

 

 —

 

 

 —

 

 

2,006

 

 

11,680

 

 

 

 

11,680

Noninterest income

 

 

9,016

 

 

3,521

 

 

4,080

 

 

(115)

 

 

16,502

 

 

28,792

 

11,194

 

16,455

 

(173)

 

56,268

Noninterest expense

 

 

44,366

 

 

3,538

 

 

2,386

 

 

(791)

 

 

49,499

 

 

111,546

 

8,335

 

10,395

 

(960)

 

129,316

Income (loss) before income taxes (benefit)

 

 

3,275

 

 

20

 

 

1,779

 

 

(1,892)

 

 

3,182

 

 

55,459

 

2,342

 

6,060

 

(7,461)

 

56,400

Income taxes (benefit)

 

 

1,379

 

 

407

 

 

141

 

 

(551)

 

 

1,376

 

 

13,620

 

1,207

 

404

(1,823)

 

13,408

Net income (loss)

 

$

1,896

 

$

(387)

 

$

1,638

 

$

(1,341)

 

$

1,806

 

$

41,839

$

1,135

$

5,656

$

(5,638)

$

42,992

Total assets

 

$

5,671,231

 

$

91,580

 

$

16,573

 

$

(56,012)

 

$

5,723,372

 

$

6,038,409

$

79,201

$

19,903

$

(23,609)

$

6,113,904

    

    

Commercial FHA

    

    

    

Origination and

Wealth

(dollars in thousands)

Banking

Servicing

Management

Other

Total

Three Months Ended September 30, 2018

Net interest income (expense)

$

47,887

$

(177)

$

74

$

(2,703)

$

45,081

Provision for loan losses

 

2,103

 

 

 

 

2,103

Noninterest income

 

9,807

 

3,144

 

5,444

 

(123)

 

18,272

Noninterest expense

 

43,636

 

3,218

 

3,146

 

317

 

50,317

Income (loss) before income taxes (benefit)

 

11,955

 

(251)

 

2,372

 

(3,143)

 

10,933

Income taxes (benefit)

 

2,246

 

(148)

 

344

 

(6)

 

2,436

Net income (loss)

$

9,709

$

(103)

$

2,028

$

(3,137)

$

8,497

Total assets

$

5,689,585

$

113,463

$

17,528

$

(95,964)

$

5,724,612

Nine Months Ended September 30, 2018

Net interest income (expense)

$

139,497

$

(236)

$

232

$

(7,941)

$

131,552

Provision for loan losses

 

5,963

 

 

 

 

5,963

Noninterest income

 

29,041

 

7,112

 

14,832

 

(364)

 

50,621

Noninterest expense

 

127,220

 

11,474

 

8,281

 

(707)

 

146,268

Income (loss) before income taxes (benefit)

 

35,355

 

(4,598)

 

6,783

 

(7,598)

 

29,942

Income taxes (benefit)

 

8,089

 

(1,143)

 

1,373

 

(1,462)

 

6,857

Net income (loss)

$

27,266

$

(3,455)

$

5,410

$

(6,136)

$

23,085

Total assets

$

5,689,585

$

113,463

$

17,528

$

(95,964)

$

5,724,612

36

Table of Contents

1

1Note 1720 – Related Party Transactions

The Company utilizes the services of a company to act as a general manager for the construction of new facilities. A member of our board of directors is a substantial shareholder of this company and currently serves as its Chairman. During the three and nine months ended March 31,September 30, 2019, the Company paid $210,000$97,000 and $632,000, respectively, to this company for work on various projects, which was approved in accordance with the Company’s related party transaction policy.

Note 18 – Leases

The Company has operating leases for banking centers and operating facilities. Our leases have remaining lease terms of 2 months to 13 years, some of which may include options to extend the lease terms for up to an additional  5 years. The options to extend are not recognized as part of the ROU assets and lease liabilities.

Information related to operating leases for the three months ended March 31, 2019 was as follows:

 

 

 

 

 

 

 

Three Months Ended

(dollars in thousands)

 

March 31, 2019

Operating lease cost

 

$

708

 

Operating cash flows from leases

 

 

741

 

Right-of-use assets obtained in exchange for lease obligations

 

 

10,677

 

Weighted average remaining lease term

 

 

6 years

 

Weighted average discount rate

 

 

3.12

%

30


The projected minimum rental payments under the terms of the leases as of March 31, 2019 were as follows:

 

 

 

 

(dollars in thousands)

    

Amount

Year ending December 31:

 

 

 

2019 remaining

 

$

2,482

2020

 

 

2,288

2021

 

 

2,160

2022

 

 

2,060

2023

 

 

1,292

Thereafter

 

 

2,057

Total future minimum lease payments

 

 

12,339

Less imputed interest

 

 

(1,141)

Total operating lease liabilities

 

$

11,198

Note 1921 – Revenue From Contracts with Customers

On January 1, 2018,The Company’s revenue from contracts with customers in the Company adopted ASU No. 2014-09 “Revenue from Contracts with Customers” (Topic 606) and all subsequent ASUs that modified Topic 606. As stated in “Note 2Basisscope of Presentation andSummary of Significant Accounting Policies,” the implementation of the new standard did not have a material impact on the measurement or recognition of revenue. Since the impact of applying the standard was determined to be immaterial, the Company did not record a cumulative effect adjustment to beginning retained earnings on January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606 while prior period amounts were not adjustedis recognized within noninterest income in the consolidated statements of income. The following presents noninterest income, segregated by revenue streams in-scope and continue to be reported in accordance with previous GAAP.out-of-scope of Topic 606, for the three and nine months ended September 30, 2019 and 2018.

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

2019

2018

2019

2018

Noninterest income - in-scope of Topic 606

Wealth management revenue:

Trust management/administration fees

$

4,397

$

4,327

$

12,096

$

11,768

Investment advisory fees

548

531

1,616

1,491

Investment brokerage fees

357

270

808

820

Other

696

339

1,935

783

Service charges on deposit accounts:

Nonsufficient fund fees

2,096

2,098

5,651

5,539

Other

912

706

2,516

1,925

Interchange revenues

3,249

2,759

8,939

7,733

Other income:

Merchant services revenue

367

448

1,131

1,246

Other

908

278

2,514

2,035

Noninterest income - out-of-scope of Topic 606

6,076

6,516

19,062

17,281

Total noninterest income

$

19,606

$

18,272

$

56,268

$

50,621

Topic 606 does not apply to revenue associated with financial instruments, including revenue from loans and investment securities. In addition, certain noninterest income streams such as commercial FHA revenue, residential mortgage banking revenue and gain on sales of investment securities, net are also not in scope of the new guidance.Topic 606. Topic 606 is applicable to noninterest income streams such as wealth management revenue, service charges on deposit accounts, interchange revenue, gain on sales of other real estate owned, and certain other noninterest income streams. The recognition of revenue associated with these noninterest income streams did not change significantly from current practice upon adoption of Topic 606. The noninterest income streams considered in-scope by Topic 606 are discussed below.

Wealth Management Revenue

Wealth management revenue is primarily comprised of fees earned from the management and administration of trusts and other customer assets. The Company also earns investment advisory fees through its SEC registered investment advisory subsidiary. The Company’s performance obligation in both of these instances is generally satisfied over time and the resulting fees are recognized monthly, based upon the month-end market value of the assets under management and contractually determined fee schedules. Payment is generally received a few days after month end through a direct charge to each customer’s account. The Company does not earn performance-based incentives. Optional services such as real estate sales and tax return preparation services are also available to existing trust and asset management customers. The Company’s performance obligation for these transactional-based services is generally satisfied, and related revenue recognized, at a point in time (i.e., as incurred). Payment is received shortly after services are rendered. Fees generated from transactions executed by the Company’s third party broker dealer are remitted by them to the Company on a monthly basis for that month’s transactional activity.

37

Table of Contents

Service Charges on Deposit Accounts

Service charges on deposit accounts consist of fees received under depository agreements with customers to provide access to deposited funds, serve as custodian of deposited funds, and when applicable, pay interest on deposits. These service charges primarily include non-sufficient fund fees and other account related service charges. Non-sufficient fund fees are earned when a depositor presents an item for payment in excess of available funds, and the Company, at its discretion, provides the necessary funds to complete the transaction. The Company generates other account related service charge revenue by providing depositors proper safeguard and remittance of funds as well as by delivering optional services for depositors, such as check imaging or treasury management, that are performed upon the depositor’s request. The Company’s performance obligation for the proper safeguard and remittance of funds, monthly account analysis and any other monthly service fees is generally satisfied, and the related revenue recognized, over the period in which the service

31


is provided. Payment for service charges on deposit accounts is typically received immediately or in the following month through a direct charge to a customer’s account.

Interchange Revenue

Interchange revenue includes debit / credit card income and ATM user fees. Card income is primarily comprised of interchange fees earned for standing ready to authorize and providing settlement on card transactions processed through the MasterCard interchange network. The levels and structure of interchange rates are set by MasterCard and can vary based on cardholder purchase volumes. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with completion of the Company’s performance obligation, the transaction processing services provided to the cardholder. Payment is typically received immediately or in the following month. ATM fees are primarily generated when a Company cardholder withdraws funds from a non-Company ATM or a non-Company cardholder withdraws funds from a Company ATM. The Company satisfies its performance obligation for each transaction at the point in time when the ATM withdrawal is processed.

Gain on Sales of Other Real Estate Owned

The Company records a gain or loss from the sale of other real estate owned (“OREO”) when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of OREO to a buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain or loss on sale if a significant financing component is present.

Other Noninterest Income

The other noninterest income revenue streams within the scope of Topic 606 consist of merchant services revenue, safe deposit box rentals, wire transfer fees, paper statement fees, check printing commissions, and other noninterest related fees. Revenue from the Company’s merchant services business consists principally of transaction and account management fees charged to merchants for the electronic processing of transactions. These fees are net of interchange fees paid to the credit card issuing bank, card company assessments, and revenue sharing amounts. Account management fees are considered earned at the time the merchant’s transactions are processed or other services are performed. Fees related to the other components of other noninterest income within the scope of Topic 606 are largely transactional based, and therefore, the Company’s performance obligation is satisfied and related revenue recognized, at the point in time the customer uses the selected service to execute a transaction.

The following presents noninterest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the three months ended March 31, 2019 and 2018.

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, 

 

(dollars in thousands)

 

2019

 

2018

 

Noninterest income - in-scope of Topic 606

 

 

 

 

 

 

 

Wealth management revenue:

 

 

 

 

 

 

 

Trust management/administration fees

 

$

3,617

 

$

3,119

 

Investment advisory fees

 

 

529

 

 

465

 

Investment brokerage fees

 

 

219

 

 

264

 

Other

 

 

588

 

 

231

 

Service charges on deposit accounts:

 

 

 

 

 

 

 

Nonsufficient fund fees

 

 

1,754

 

 

1,450

 

Other

 

 

766

 

 

517

 

Interchange revenues

 

 

2,680

 

 

2,045

 

Other income:

 

 

 

 

 

 

 

Merchant services revenue

 

 

375

 

 

338

 

Other

 

 

818

 

 

1,070

 

Noninterest income - out-of-scope of Topic 606

 

 

5,729

 

 

7,003

 

Total noninterest income

 

$

17,075

 

$

16,502

 

32


38

Table of Contents

Contract Balances

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity, or standard month-end revenue accruals such as asset management fees based on month-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of March 31, 2019 and December 31, 2018, the Company did not have any significant contract balances.

Contract Acquisition Costs

In connection with the adoption of Topic 606, an entity is required to capitalize, and subsequently amortize into expense, certain incremental costs of obtaining a contract with a customer if these costs are expected to be recovered. The incremental costs of obtaining a contract are those costs that an entity incurs to obtain a contract with a customer that it would not have incurred if the contract had not been obtained (for example, sales commission). The Company utilizes the practical expedient which allows entities to immediately expense contract acquisition costs when the asset that would have resulted from capitalizing these costs would have been amortized in one year or less. Upon adoption of Topic 606, the Company did not capitalize any contract acquisition costs.

Note 20 – Subsequent Events

Pending Acquisition – HomeStar Financial Group, Inc.

On April 2, 2019, the Company announced it had entered into a definitive agreement to acquire HomeStar Financial Group, Inc. (“HomeStar”), and its wholly owned subsidiary, HomeStar Bank and Financial Services (“HomeStar Bank”) for estimated total consideration of $9.9 million, consisting of 405,000 shares of the Company’s common stock, plus cash in an amount equal to the amount, if any, by which HomeStar’s adjusted shareholders’ equity prior to closing exceeds $10.4 million. HomeStar Bank is headquartered in Manteno, Illinois, and operates 5 full-service banking centers in northern Illinois. As of December 31, 2018, HomeStar Bank had total assets of $375.4 million, net loans of $222.7 million and total deposits of $333.1 million. Under the terms of the definitive agreement, prior to closing, HomeStar’s outstanding trust preferred securities and subordinated debentures plus accrued interest will be repurchased or paid off with approximately $23.5 million of cash provided by the Company, which amount represents a discount to the outstanding obligations on these securities. Additionally, prior to closing, HomeStar Bank will sell its interest in both its insurance agency and title company subsidiaries. The transaction is expected to close in the third quarter of 2019, subject to regulatory approval, the approval of HomeStar’s shareholders, the completion of the trust preferred securities transactions, and the satisfaction of customary closing conditions. 

33


Table of Contents

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion explains our financial condition and results of operations as of and for the three and nine months ended March 31,September 30, 2019. Annualized results for this interim period may not be indicative of results for the full year or future periods. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and our Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC on February 28, 2019.

In addition to the historical information contained herein, this Form 10-Q includes “forward-looking statements” within the meaning of such term in the Private Securities Litigation Reform Act of 1995. These statements are subject to many risks and uncertainties, including changes in interest rates and other general economic, business and political conditions, including changes in the financial markets; changes in business plans as circumstances warrant; risks related to mergers and acquisitions and the integration of acquired businesses; and other risks detailed from time to time in filings made by the Company with the SEC. Readers should note that the forward-looking statements included herein are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “will,” “propose,” “may,” “plan,” “seek,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” or “continue,” or similar terminology. Any forward-looking statements presented herein are made only as of the date of this document, and we do not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.otherwise.

Critical Accounting Policies

The preparation of our consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates are based upon historical experience and on various other assumptions that management believes are reasonable under current circumstances. These estimates form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. Actual results may differ from these estimates under different assumptions or conditions. The estimates and judgments that management believes have the most effect on the Company’s reported financial position and results of operations are set forth in “Note 1 – Summary of Significant AccountingPolicies” of the Notes to Consolidated Financial Statements, included in our Annual Report on Form 10-K for the year ended December 31, 2018. There have been no significant changes in critical accounting policies or the assumptions and judgments utilized in applying these policies since December 31, 2018.

Overview

Midland States Bancorp, Inc. is a diversified financial holding company headquartered in Effingham, Illinois. Its wholly owned banking subsidiary, Midland States Bank, has branches across Illinois and in Missouri, and provides a full range of commercial and consumer banking products and services, business equipment financing, merchant credit card services, trust and investment management, and insurance and financial planning services. In addition, multifamily and healthcare facility FHA financing is provided through Love Funding, our non-bank subsidiary. As of March 31, 2019, we had $5.64 billion in assets, $4.04 billion of deposits and $624.2 million of shareholders’ equity.

Our strategic plan is focused on building a diversified financial services company anchored by a strong community bank. In the past several years, we have grown organically and through a series of acquisitions, with an over‑arching focus on enhancing shareholder value and maintaining a platform for scalability. In February 2018, the Company completed the acquisition of Alpine, and its subsidiary, Alpine Bank, a regional, full-service community bank headquartered in Belvidere, Illinois. At closing, Alpine had 19 bank branches located principally in and around the Rockford, Illinois area and had total assets of $1.24 billion. On April 2, 2019, the Company announced it had entered into a definitive agreement to acquire HomeStar, and its wholly owned subsidiary, HomeStar Bank. HomeStar Bank is headquartered in Manteno, Illinois, and operates 5 full-service banking centers in northern Illinois. As of December 31, 2018, HomeStar Bank had total assets of $375.4 million, net loans of $222.7 million and total deposits of $333.1 million. 

Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and leases and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; commercial FHA mortgage loan originations, sales and servicing; residential mortgage loan originations, sales and

34


Table of Contents

servicing; and, from time to time, gains on sales of assets. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for loan losses and income tax expense.

Significant Transactions

Each item listed below materially affects the comparability of our results of operations for the three and nine months ended March 31,September 30, 2019 and 2018, and our financial condition as of March 31,September 30, 2019 and December 30,31, 2018, and may affect the comparability of financial information we report in future fiscal periods.

Issuance of Subordinated Debt. On September 20, 2019, the Company issued, through a private placement, $100.0 million aggregate principal amount of subordinated notes, which was structured into two tranches: $72.75 million aggregate principal amount of 5.00% Fixed-to-Floating Rate Subordinated Notes due 2029, and $27.25 million aggregate principal amount of 5.50% Fixed-to-Floating Rate Subordinated Notes due 2034. The Company used a portion of the net proceeds from the offering to repay a $30.0 million senior term loan and intends to use the remaining net proceeds to redeem $40.3 million of existing subordinated debt in June 2020, which is the date that the existing subordinated debt becomes redeemable, and for general corporate purposes.

Stock Repurchase. On July 29, 2019, the Company redeemed, in whole, the shares of Series H preferred stock. The price paid by the Company for such shares was equal to $1,000 per share plus any unpaid dividends.

Recent Acquisitions. On July 17, 2019, the Company acquired HomeStar for total consideration valued at approximately $11.4 million, which consisted of $1.0 million in cash and the issuance of 404,968 shares of the Company’s common stock. All identifiable assets acquired and liabilities assumed were adjusted to their estimated acquisition date fair values, and the results of HomeStar’s operations have been included in the consolidated statements of income beginning on that date, including $5.0 million of transaction and integration costs associated with the acquisition. Intangible assets recognized as a result of the transaction consisted of $6.4 million in goodwill, $4.3 million in core deposit intangibles and $0.3 million in customer relationship intangibles.

On February 28, 2018, the Company acquired Alpine for total consideration valued at approximately $173.2 million. Consideration transferred by the Companymillion, which consisted of $33.3 million in cash and the issuance of 4,463,200 shares of the Company’s common stock. All identifiable assets acquired and liabilities assumed were adjusted to their acquisition date fair value as of February 28, 2018,values, and the results of Alpine’s operations have been included in the consolidated statements of income beginning on that date.date, including $21.5 million of transaction and integration costs associated with the acquisition. Intangible assets recognized as a result of the transaction consisted of $66.0 million in goodwill, $21.1 million in core deposit intangibles and $6.3 million in customer relationship intangibles and $21.1 million in core deposit intangibles.

39

Table of Contents

Purchased Loans.  Our net interest margin benefits from favorable changes in expected cash flows on our PCI loans and from accretion income associated with purchase accounting discounts established on the non-PCI loans included in our acquisitions. Our reported net interest margin for the three months ended March 31,September 30, 2019 and 2018 was 3.73%3.70% and 3.69%3.59%, respectively. Accretion income associated with accounting discounts established on loans acquired totaled $2.5$3.1 million and $2.0$1.7 million for the three months ended March 31,September 30, 2019 and 2018, respectively, increasing the reported net interest margin by 1720 and 1610 basis points for each respective period. The reported net interest margin for both the nine months ended September 30, 2019 and 2018 was 3.73%. Accretion income associated with purchase accounting discounts established on loans acquired totaled $9.0 million and $9.1 million for the nine months ended September 30, 2019 and 2018, respectively, increasing the reported net interest margin by 21 and 22 basis points for each respective period.

Results of Operations

Net Interest Income. Income and Margin. Our primary source of revenue is net interest income, which is the difference between interest income from interest-earning assets (primarily loans and securities) and interest expense of funding sources (primarily interest‑bearinginterest-bearing deposits and borrowings). Net interest income is impactedinfluenced by many factors, primarily the volume and mix of interest‑earninginterest-earning assets, and related funding sources, as well as changes in the levels ofand interest rates. Noninterest‑bearingrate fluctuations. Noninterest-bearing sources of funds, such as demand deposits and shareholders’ equity, also support earning assets. The impact of the noninterest‑bearingnoninterest-bearing sources of funds is captured in the net interest margin, which is calculated as net interest income divided by average interest-earning assets. The netNet interest margin is presented on a tax-equivalent basis, which means that tax‑freetax-free interest income has been adjusted to a pretax-equivalent income, assuming a federal income tax rate of 21% for the three and nine months ended March 31,September 30, 2019 and 2018.

InAs described above, one of the first quarterfactors that impacts net interest income is interest rate fluctuations. The Federal Reserve implemented quarterly interest rate increases in 2018, with the last increase of 25 basis points in December 2018. These increases impact the comparability of net interest income between 2018 and 2019 because the Federal Reserve decreased interest rates by 25 basis points in both August 2019 and September 2019.

During the three months ended September 30, 2019, net interest income, (onon a tax-equivalent basis) was $46.1basis, increased to $50.0 million an increase of $7.6compared to $45.7 million or 19.6%, from $38.6 million of net interest income we generated for the comparative prior year quarter. Additionally, the tax-equivalent net interest margin increased to 3.70% for the third quarter of 2019 compared to 3.59% in the third quarter of 2018.

During the nine months ended September 30, 2019, we generated $142.7 million of net interest income, on a tax-equivalent basis, compared to $133.1 million during the nine months ended September 30, 2018. The tax-equivalent net interest margin was 3.73% for both the first quarternine months of 2019 compared to 3.69% in the first quarter ofand 2018.

Average Balance Sheet, Interest and Yield/Rate Analysis.The following table presentstables present the average balance sheet information,sheets, interest income, interest expense and the corresponding average yields earned and rates paid for the three and nine months ended March 31,September 30, 2019 and 2018. The average balances are principally daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and net deferred loan origination costs accounted for as yield adjustments.

35


40

Table of Contents

Three Months Ended September 30, 

2019

2018

Average

Interest

Yield /

Average

Interest

Yield /

(tax-equivalent basis, dollars in thousands)

    

Balance

    

& Fees

    

Rate

    

Balance

    

& Fees

    

Rate

 

EARNING ASSETS:

Federal funds sold and cash investments

$

259,427

$

1,398

2.14

%  

$

154,526

$

765

1.96

%

Investment securities:

Taxable investment securities

 

524,748

 

3,725

2.84

 

528,518

 

3,753

 

2.84

Investment securities exempt from federal income tax (1)

 

141,409

 

1,279

3.62

 

171,500

 

1,512

 

3.53

Total securities

 

666,157

 

5,004

 

3.00

 

700,018

 

5,265

 

3.01

Loans:

Loans (2)

 

4,247,593

57,162

5.34

 

3,996,643

49,216

 

4.89

Loans exempt from federal income tax (1)

 

105,042

1,111

4.20

 

109,724

1,274

 

4.61

Total loans

 

4,352,635

 

58,273

 

5.31

 

4,106,367

 

50,490

 

4.88

Loans held for sale

31,664

241

3.02

48,715

512

4.17

Nonmarketable equity securities

44,010

592

5.33

42,770

540

5.01

Total earning assets

 

5,353,893

$

65,508

 

4.85

%

 

5,052,396

$

57,572

 

4.52

%

Noninterest-earning assets

 

636,028

 

639,323

Total assets

$

5,989,921

$

5,691,719

INTEREST-BEARING LIABILITIES:

Checking and money market deposits

$

1,930,415

$

3,763

0.77

%  

$

1,888,758

$

2,880

 

0.60

%

Savings deposits

 

534,205

 

257

0.19

 

452,219

 

176

 

0.15

Time deposits

 

836,362

 

4,484

2.13

 

642,093

 

2,044

 

1.26

Brokered deposits

 

128,081

 

816

2.53

 

189,352

 

1,051

 

2.20

Total interest-bearing deposits

3,429,063

9,320

1.08

3,172,422

6,151

0.77

Short-term borrowings

 

124,183

212

0.68

 

139,215

213

 

0.61

FHLB advances and other borrowings

 

591,516

3,524

2.36

 

608,153

3,211

 

2.09

Subordinated debt

 

106,090

1,671

6.30

 

94,075

1,514

 

6.44

Trust preferred debentures

 

48,105

829

6.83

 

47,601

817

 

6.81

Total interest-bearing liabilities

 

4,298,957

$

15,556

 

1.44

%  

 

4,061,466

$

11,906

 

1.16

%

NONINTEREST-BEARING LIABILITIES

Noninterest-bearing deposits

 

967,192

 

989,142

Other noninterest-bearing liabilities

 

72,610

 

47,654

Total noninterest-bearing liabilities

 

1,039,802

 

1,036,796

Shareholders’ equity

 

651,162

 

593,457

Total liabilities and shareholders’ equity

$

5,989,921

$

5,691,719

Net interest income / net interest margin (3)

$

49,952

 

3.70

%  

$

45,666

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 

 

 

 

2019

 

 

2018

 

 

 

Average

 

Interest

 

Yield /

 

 

Average

 

Interest

 

Yield /

 

(tax-equivalent basis, dollars in thousands)

    

Balance

    

& Fees

    

Rate

    

 

Balance

    

& Fees

    

Rate

 

EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and cash investments

 

$

152,078

 

$

907

 

2.42

%  

 

$

138,275

 

$

521

 

1.53

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

500,672

 

 

3,683

 

2.94

 

 

 

417,102

 

 

2,643

 

2.53

 

Investment securities exempt from federal income tax (1)

 

 

154,092

 

 

1,349

 

3.50

 

 

 

131,066

 

 

1,286

 

3.93

 

Total securities

 

 

654,764

 

 

5,032

 

3.07

 

 

 

548,168

 

 

3,929

 

2.87

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

 

4,020,502

 

 

51,882

 

5.23

 

 

 

3,413,808

 

 

41,031

 

4.87

 

Loans exempt from federal income tax (1)

 

 

108,391

 

 

1,234

 

4.61

 

 

 

64,109

 

 

591

 

3.74

 

Total loans

 

 

4,128,893

 

 

53,116

 

5.22

 

 

 

3,477,917

 

 

41,622

 

4.85

 

Loans held for sale

 

 

30,793

 

 

299

 

3.94

 

 

 

40,841

 

 

428

 

4.25

 

Nonmarketable equity securities

 

 

44,279

 

 

621

 

5.69

 

 

 

34,890

 

 

399

 

4.64

 

Total earning assets

 

 

5,010,807

 

$

59,975

 

4.85

%

 

 

4,240,091

 

$

46,899

 

4.49

%

Noninterest-earning assets

 

 

618,996

 

 

 

 

 

 

 

 

536,750

 

 

 

 

 

 

Total assets

 

$

5,629,803

 

 

 

 

 

 

 

$

4,776,841

 

 

 

 

 

 

INTEREST-BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking and money market deposits

 

$

1,813,875

 

$

3,377

 

0.75

%  

 

$

1,582,222

 

$

1,651

 

0.42

%

Savings deposits

 

 

449,174

 

 

220

 

0.20

 

 

 

344,456

 

 

161

 

0.19

 

Time deposits

 

 

652,576

 

 

2,702

 

1.68

 

 

 

564,396

 

 

1,450

 

1.04

 

Brokered deposits

 

 

178,354

 

 

1,064

 

2.42

 

 

 

184,265

 

 

855

 

1.88

 

Total interest-bearing deposits

 

 

3,093,979

 

 

7,363

 

0.97

 

 

 

2,675,339

 

 

4,117

 

0.62

 

Short-term borrowings

 

 

135,337

 

 

237

 

0.71

 

 

 

148,703

 

 

124

 

0.34

 

FHLB advances and other borrowings

 

 

673,250

 

 

3,847

 

2.32

 

 

 

489,567

 

 

1,871

 

1.55

 

Subordinated debt

 

 

94,156

 

 

1,514

 

6.43

 

 

 

93,993

 

 

1,514

 

6.44

 

Trust preferred debentures

 

 

47,848

 

 

870

 

7.38

 

 

 

47,373

 

 

694

 

5.94

 

Total interest-bearing liabilities

 

 

4,044,570

 

$

13,831

 

1.39

%  

 

 

3,454,975

 

$

8,320

 

0.98

%

NONINTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

919,185

 

 

 

 

 

 

 

 

782,164

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

51,838

 

 

 

 

 

 

 

 

40,761

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

971,023

 

 

 

 

 

 

 

 

822,925

 

 

 

 

 

 

Shareholders’ equity

 

 

614,210

 

 

 

 

 

 

 

 

498,941

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

5,629,803

 

 

 

 

 

 

 

$

4,776,841

 

 

 

 

 

 

Net interest income / net interest margin (3)

 

 

 

 

$

46,144

 

3.73

%  

 

 

 

 

$

38,579

 

3.69

%


(1)

(1)

Interest income and average rates for tax‑exempttax-exempt loans and securities are presented on a tax‑equivalenttax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled $502,000 and $585,000 for the three months ended March 31, 2019 and 2018. Tax-equivalent adjustments totaled $543,000 and $394,000 for the three months ended March 31,September 30, 2019 and 2018, respectively.

(2)

(2)

Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(3)

(3)

Net interest margin during the periods presented represents: (i) the difference between interest income on interest‑earninginterest-earning assets and the interest expense on interest‑bearinginterest-bearing liabilities, divided by (ii) average interest‑earninginterest-earning assets for the period.

36


41

Nine Months Ended September 30, 

2019

2018

Average

Interest

Yield /

Average

Interest

Yield /

(tax-equivalent basis, dollars in thousands)

    

Balance

    

& Fees

    

Rate

    

Balance

    

& Fees

    

Rate

 

EARNING ASSETS:

Federal funds sold and cash investments

$

191,598

$

3,287

2.29

%  

$

173,493

$

2,300

1.77

%

Investment securities:

Taxable investment securities

 

504,675

 

11,014

2.91

 

500,632

 

10,152

 

2.70

Investment securities exempt from federal income tax (1)

 

147,989

 

3,972

3.58

 

159,659

 

4,362

 

3.64

Total securities

 

652,664

 

14,986

 

3.06

 

660,291

 

14,514

 

2.93

Loans:

Loans (2)

 

4,083,432

162,065

5.31

 

3,765,761

140,946

 

5.00

Loans exempt from federal income tax (1)

 

106,803

3,505

4.39

 

92,288

2,880

 

4.17

Total loans

 

4,190,235

 

165,570

 

5.28

 

3,858,049

 

143,826

 

4.98

Loans held for sale

34,215

991

3.87

40,288

1,235

4.10

Nonmarketable equity securities

44,168

1,810

5.48

38,873

1,421

4.89

Total earning assets

 

5,112,880

$

186,644

 

4.88

%  

 

4,770,994

$

163,296

 

4.58

%

Noninterest-earning assets

 

624,412

 

605,689

Total assets

$

5,737,292

$

5,376,683

INTEREST-BEARING LIABILITIES

Checking and money market deposits

$

1,826,923

$

10,445

0.76

%  

$

1,765,546

$

6,456

 

0.49

%

Savings deposits

 

478,166

 

702

0.20

 

421,113

 

527

 

0.17

Time deposits

 

746,921

 

10,965

1.96

 

622,477

 

5,329

 

1.14

Brokered deposits

 

159,451

 

3,008

2.52

 

194,877

 

2,961

 

2.03

Total interest-bearing deposits

3,211,461

25,120

1.05

3,004,013

15,273

0.68

Short-term borrowings

 

126,752

659

0.70

 

136,203

453

 

0.44

FHLB advances and other borrowings

 

623,718

10,912

2.34

 

557,376

7,664

 

1.84

Subordinated debt

 

98,191

4,699

6.38

 

94,035

4,542

 

6.44

Trust preferred debentures

 

47,980

2,556

7.12

 

47,488

2,291

 

6.45

Total interest-bearing liabilities

 

4,108,102

$

43,946

 

1.43

%  

 

3,839,115

$

30,223

 

1.05

%

NONINTEREST-BEARING LIABILITIES

Noninterest-bearing deposits

 

936,007

 

932,964

Other noninterest-bearing liabilities

 

61,680

 

45,241

Total noninterest-bearing liabilities

 

997,687

 

978,205

Shareholders’ equity

 

631,503

 

559,363

Total liabilities and shareholders’ equity

$

5,737,292

$

5,376,683

Net interest income / net interest margin (3)

$

142,698

 

3.73

%  

$

133,073

 

3.73

%  

(1)Interest income and average rates for tax-exempt loans and securities are presented on a tax-equivalent basis, assuming a federal income tax rate of 21%. Tax-equivalent adjustments totaled $1.6 million and $1.5 million for the nine months ended September 30, 2019 and 2018, respectively.
(2)Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(3)Net interest margin during the periods presented represents: (i) the difference between interest income on interest-earning assets and the interest expense on interest-bearing liabilities, divided by (ii) average interest-earning assets for the period.

42

Interest Rates and Operating Interest Differential.Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest‑earninginterest-earning assets and interest‑bearinginterest-bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on our interest‑earninginterest-earning assets and the interest incurred on our interest‑bearinginterest-bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume. Changes which are not due solely to volume or rate have been allocated proportionally to the change due to volume and the change due to rate.

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2019

 

 

Compared with

 

 

Three Months Ended March 31, 2018

 

 

Change due to:

 

Interest

 

Three Months Ended September 30, 2019

Nine Months Ended September 30, 2019

 

Compared with

Compared with

 

Three Months Ended September 30, 2018

Nine Months Ended September 30, 2018

 

Change due to:

Interest

Change due to:

Interest

 

(tax-equivalent basis, dollars in thousands)

    

Volume

    

Rate

    

Variance

  

    

Volume

    

Rate

    

Variance

    

Volume

    

Rate

    

Variance

  

EARNING ASSETS:

 

 

    

 

 

    

 

 

    

 

    

    

    

    

    

    

Federal funds sold and cash investments

 

$

67

 

$

319

 

$

386

 

$

542

$

91

$

633

$

276

$

711

$

987

Investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

572

 

 

468

 

 

1,040

 

 

(27)

 

(1)

 

(28)

 

85

777

 

862

Investment securities exempt from federal income tax

 

 

214

 

 

(151)

 

 

63

 

 

(268)

 

35

 

(233)

 

(316)

(74)

 

(390)

Total securities

 

 

786

 

 

317

 

 

1,103

 

 

(295)

 

34

 

(261)

 

(231)

 

703

 

472

Loans:

 

 

 

 

 

 

 

 

 

 

Loans

 

 

7,560

 

 

3,291

 

 

10,851

 

 

3,234

4,712

 

7,946

 

12,249

8,870

 

21,119

Loans exempt from federal income tax

 

 

456

 

 

187

 

 

643

 

 

(52)

(111)

 

(163)

 

464

161

 

625

Total loans

 

 

8,016

 

 

3,478

 

 

11,494

 

 

3,182

 

4,601

 

7,783

 

12,713

 

9,031

 

21,744

Loans held for sale

 

 

(102)

 

 

(27)

 

 

(129)

 

(155)

(116)

(271)

(181)

(63)

(244)

Nonmarketable equity securities

 

 

120

 

 

102

 

 

222

 

16

36

52

205

184

389

Total earning assets

 

$

8,887

 

$

4,189

 

$

13,076

 

$

3,290

$

4,646

$

7,936

$

12,782

$

10,566

$

23,348

INTEREST-BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

Checking and money market deposits

 

$

337

 

$

1,389

 

$

1,726

 

$

72

$

811

$

883

$

288

$

3,701

$

3,989

Savings deposits

 

 

50

 

 

 9

 

 

59

 

 

36

 

45

 

81

 

78

97

 

175

Time deposits

 

 

296

 

 

956

 

 

1,252

 

 

830

 

1,610

 

2,440

 

1,445

4,191

 

5,636

Brokered deposits

 

 

(31)

 

 

240

 

 

209

 

 

(365)

 

130

 

(235)

 

(603)

650

 

47

Total interest-bearing deposits

 

 

652

 

 

2,594

 

 

3,246

 

573

2,596

3,169

1,208

8,639

9,847

Short-term borrowings

 

 

(17)

 

 

130

 

 

113

 

 

(24)

 

23

 

(1)

 

(40)

246

 

206

FHLB advances and other borrowings

 

 

875

 

 

1,101

 

 

1,976

 

 

(93)

 

406

 

313

 

1,037

2,211

 

3,248

Subordinated debt

 

 

 3

 

 

(3)

 

 

 —

 

 

191

 

(34)

 

157

 

200

(43)

 

157

Trust preferred debentures

 

 

 8

 

 

168

 

 

176

 

 

9

 

3

 

12

 

25

240

 

265

Total interest-bearing liabilities

 

$

1,521

 

$

3,990

 

$

5,511

 

$

656

$

2,994

$

3,650

$

2,430

$

11,293

$

13,723

Net interest income

 

$

7,366

 

$

199

 

$

7,565

 

$

2,634

$

1,652

$

4,286

$

10,352

$

(727)

$

9,625

Interest Income.  The $11.5 million, or 27.6%, increase in interest Interest income, on loans (on a tax-equivalent basis) forbasis, increased $7.9 million to $65.5 million in the firstthird quarter of 2019 wasas compared to the same quarter in 2018 primarily due to a 18.7%an increase in the average balance of loans outstanding combined with a 37 basis pointyield on earning assets to 4.85% from 4.52%. The increase in the average yield. The average balance increaseyield on earning assets was primarily driven by the addition of $786.2 million of loans from Alpine in February 2018. Thean increase in the average yield on loans wasdue mainly due to the impact of higher market interest rates. Accretionrates and accretion income associated with accounting discounts established on loans acquired, which totaled $2.5$3.1 million and $2.0$1.7 million for the three months ended March 31,September 30, 2019 and 2018, respectively, increasing the reported net interest margin by 1720 and 1610 basis points for each respective period. Average earning assets increased to $5.4 million in the third quarter of 2019 from $5.1 million in the same quarter in 2018 primarily driven by an increase in average loan balances resulting from the $211.2 million of loans added from the acquisition of HomeStar.

Interest income, on our investment securities portfolio on a tax-equivalenttax equivalent basis, increased $1.1$23.3 million to $186.6 million for the threenine months ended March 31,September 30, 2019 when compared to the prior year period, mainly attributable to increases in the average balance of investment securities of 19.4%.  The increase in the average balance for the quarter was primarily due to the addition of $293.4 million of investment securities from Alpine in February 2018.

Interest income on short-term cash investments increased to $0.9 million for the three months ended March 31, 2019 compared to $0.5 million for the correspondingsame period in 2018. This increase was primarily attributable2018 due to an increase in short-term interest ratesaverage earning assets and a $13.8yield on earning assets to 4.88% from 4.58%. Average earning assets increased to $5.1 million in the first nine months of 2019 from $4.8 million in the same period in 2018 primarily driven by an increase in average loan balances resulting from the average balance of short term cash investments.

Interest Expense. Interest expense on deposits increased to $7.4 million for the three months ended March 31, 2019 as compared to $4.1 million for the three months ended March 31, 2018.  The $3.2 million, or 78.8%, increase in

37


interest expense on deposits for the first quarter of 2019 was primarily due to a 35 basis point increase in the average rate paid combined with the average balance of interest-bearing deposits increasing 15.6%. The increase in the average balance of deposits for the three months ended March 31, 2019 primarily reflected the addition of $770.2$211.2 million of interest-bearing depositsloans added from the acquisition of HomeStar and the full nine month effect of loans added from the acquisition of Alpine in February 2018. The increase in yield on earning assets was primarily driven by an increase in the averageyield on loans due mainly to the impact of higher market interest rates and accretion income associated with purchase accounting discounts established on loans acquired, which totaled $9.0 million and $9.1 million for the nine months ended September 30, 2019 and 2018, respectively, increasing the reported net interest margin by 21 and 22 points for each respective period.

43

Table of Contents

Interest Expense. Interest expense on interest-bearing liabilities increased $3.7 million to $15.6 million in the third quarter of 2019 as compared to the same quarter in 2018 primarily due to higher interest rates paid were primarilyon deposits and borrowed funds mainly due to the impact of higher market interest rates.

Interest expense on borrowings increased Also contributing to $6.5 million for the three months ended March 31, 2019, as compared to $4.2 million for the three months ended March 31, 2018.  The $2.3 million increase in interest expense was increased average interest-bearing deposits primarily as a result of the addition of $251.4 million of interest-bearing deposits from the acquisition of HomeStar.

Interest expense on borrowingsinterest-bearing liabilities increased $13.7 million to $43.9 million for the threenine months ended March 31,September 30, 2019 waswhen compared to the same period in 2018 primarily due to expanded usage of FHLB advances as a short-termhigher interest rates paid on deposits and long-term funding source, the addition of $18.1 million of FHLB advances assumed from Alpine andborrowed funds mainly due to the impact of higher market interest rates on newcombined with increased average interest-bearing deposits primarily as a result of the addition of $251.4 million of interest-bearing deposits from the acquisition of HomeStar and the full nine month effect of interest-bearing deposits of $771.2 million added from the acquisition of Alpine in February 2018 and increased FHLB advances and our variable rate trust preferred debentures.other borrowings.

Provision for Loan Losses. The provision for loan losses totaled $3.2$4.4 million and $2.1 million for the three months ended March 31,September 30, 2019 comparedand 2018, respectively. The increase in provision for loan losses was primarily driven by the increase of $2.3 million to $2.0 millionthe specific reserve established for an existing nonperforming loan during the three months ended March 31, 2018. third quarter of 2019.

The provision for loan losses recordedtotaled $11.7 million and $6.0 million for the nine months ended September 30, 2019 and 2018, respectively. The increase in provision for loan losses was primarily attributable to the increase of $5.8 million in specific reserves on two nonperforming loans during the threefirst nine months ended March 31,of 2019 was primarily due to specific reserves established on a nonperforming loan..

Noninterest Income. The following table sets forth the major components of our noninterest income for the three and nine months ended March 31,September 30, 2019 and 2018:

Three Months Ended

Nine Months Ended

 

September 30, 

Increase

September 30, 

Increase

 

(dollars in thousands)

2019

    

2018

    

(decrease)

    

2019

    

2018

    

(decrease)

 

Noninterest income:

    

    

    

Wealth management revenue

$

5,998

$

5,467

$

531

9.7

%

$

16,455

$

14,862

$

1,593

10.7

%

Commercial FHA revenue

 

2,894

 

3,130

 

(236)

(7.5)

 

11,081

 

6,786

 

4,295

63.3

Residential mortgage banking revenue

 

720

 

1,154

 

(434)

(37.6)

 

2,165

 

4,688

 

(2,523)

(53.8)

Service charges on deposit accounts

 

3,008

 

2,804

 

204

7.3

 

8,167

 

7,464

 

703

9.4

Interchange revenue

 

3,249

 

2,759

 

490

17.8

 

8,939

 

7,733

 

1,206

15.6

Gain (loss) on sales of investment securities, net

 

25

 

 

25

-

 

39

 

(5)

 

44

(880.0)

Gain on sales of other real estate owned

 

44

 

86

 

(42)

(48.8)

 

98

 

559

 

(461)

(82.5)

Other income

 

3,668

 

2,872

 

796

27.7

 

9,324

 

8,534

 

790

9.3

Total noninterest income

$

19,606

$

18,272

$

1,334

7.3

%

$

56,268

$

50,621

$

5,647

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

March 31, 

 

Increase

 

(dollars in thousands)

    

2019

    

2018

    

(decrease)

 

Noninterest income:

 

 

    

 

 

    

 

 

    

 

Commercial FHA revenue

 

$

3,270

 

$

3,330

 

$

(60)

 

Residential mortgage banking revenue

 

 

834

 

 

1,418

 

 

(584)

 

Wealth management revenue

 

 

4,953

 

 

4,079

 

 

874

 

Service charges on deposit accounts

 

 

2,520

 

 

1,967

 

 

553

 

Interchange revenue

 

 

2,680

 

 

2,045

 

 

635

 

Gain on sales of investment securities, net

 

 

 —

 

 

65

 

 

(65)

 

Gain on sales of other real estate owned

 

 

66

 

 

307

 

 

(241)

 

Other income

 

 

2,752

 

 

3,291

 

 

(539)

 

Total noninterest income

 

$

17,075

 

$

16,502

 

$

573

 

The $0.6Wealth management revenue. Noninterest income from our wealth management business increased $0.5 million increase in noninterest income for the three months ended March 31,September 30, 2019 wasas compared to the same period in 2018, primarily due to an increase in estate fees and the full quarter impactaddition of $181.2 million of wealth management assets under administration from the Alpine acquisition which was a primary factorof HomeStar.

For the nine months ended September 30, 2019, the $1.6 million increase in wealth management revenue increasing $0.9as compared to the same period in 2018 was primarily driven by an increase in trust and estate fees, the addition of $181.2 million service charges on deposit accounts increasing $0.6 millionof wealth management assets under administration from the acquisition of HomeStar, and interchange revenue increasing $0.6 million between the quarters. Included infull nine month impact of the Alpine acquisition wereaddition of $1.0 billion of wealth management assets under administration. These increases were offsetadministration from the Alpine acquisition in part by a $0.6February 2018.

Commercial FHA revenue. The $0.2 million decrease in commercial FHA revenue for the three months ended September 30, 2019 was primarily attributable to impairment of mortgage bankingservicing rights of $1.1 million as compared to $0.3 million of impairment for the three months ended September 30, 2018. The increase in impairment was partially offset by an increase in revenue impacted by a declinegenerated from the increase in closed production and interest rate lock commitments that wereto $112.8 million in the third quarter of 2019 as compared to $82.8 million for the comparable period in 2018.

For the nine months ended September 30, 2019, the $4.3 million increase in commercial FHA revenue was driven by an increase in gain premiums, partially offset by lower loan costs as compared to the nine months ended September 30, 2018. Interest rate lock commitments increased to $219.5 million from $174.2 million for the nine months ended September 30, 2019 and 2018, respectively. Included in the increase was $0.5 million of impairment on mortgage servicing rights for the nine months ended September 30, 2019 as compared to $0.9 million of impairment for the

44

Table of Contents

comparable period in 2018.

Residential mortgage banking revenue. The decreases of $0.4 million and $2.5 million in residential mortgage banking revenue for the three and nine months ended September 30, 2019, respectively, as compared to the same periods in 2018, was primarily attributable to a decline in production due in part to a smaller loan production team. The increases in noninterest income were also offset by a $0.2 million decrease in gain on sales of other real estate owned due toteam and a decrease in servicing fees as a result of the numbersale and transfer of properties soldmortgage servicing rights in 2018 and 2019. In late 2017, the Company had committed to a $0.5plan to sell mortgage servicing rights resulting in the sale and transfer of serviced residential mortgage loans for others with unpaid principal balances of $1.24 billion in the first quarter of 2018, $410.8 million decrease in other income.

38


Tablethe second quarter of Contents2018 and $809.6 million in the first quarter of 2019. As of September 30, 2019, the Company serviced residential mortgage loans for others with unpaid principal balances of $401.6 million.

Noninterest Expense. The following table sets forth the major components of noninterest expense for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

March 31, 

 

Increase

 

Three Months Ended

Nine Months Ended

 

September 30, 

Increase

September 30, 

Increase

 

(dollars in thousands)

    

2019

    

2018

    

(decrease)

 

2019

    

2018

    

(decrease)

2019

2018

(decrease)

 

Noninterest expense:

 

 

    

 

 

    

 

 

    

 

    

    

    

    

    

    

    

    

Salaries and employee benefits

 

$

22,039

 

$

28,395

 

$

(6,356)

 

$

25,083

$

22,528

$

2,555

11.3

%

$

68,256

$

74,390

$

(6,134)

(8.2)

%

Occupancy and equipment

 

 

4,832

 

 

4,252

 

 

580

 

 

4,793

 

5,040

 

(247)

(4.9)

 

14,125

 

14,000

 

125

0.9

Data processing

 

 

4,891

 

 

4,479

 

 

412

 

 

5,443

 

10,817

 

(5,374)

(49.7)

 

15,321

 

20,402

 

(5,081)

(24.9)

FDIC insurance

 

 

435

 

 

548

 

 

(113)

 

 

(37)

 

549

 

(586)

(106.7)

 

765

 

1,636

 

(871)

(53.2)

Professional

 

 

2,073

 

 

3,749

 

 

(1,676)

 

 

2,348

 

3,087

 

(739)

(23.9)

 

6,831

 

10,031

 

(3,200)

(31.9)

Marketing

 

 

1,234

 

 

1,206

 

 

28

 

 

815

 

1,137

 

(322)

(28.3)

 

3,167

 

3,754

 

(587)

(15.6)

Communications

 

 

671

 

 

1,576

 

 

(905)

 

 

765

 

1,289

 

(524)

(40.7)

 

2,113

 

3,606

 

(1,493)

(41.4)

Loan expense

 

 

360

 

 

524

 

 

(164)

 

 

660

 

262

 

398

151.9

 

1,636

 

1,338

 

298

22.3

Other real estate owned

 

 

93

 

 

90

 

 

 3

 

 

131

 

42

 

89

211.9

 

325

 

298

 

27

9.1

Amortization of intangible assets

 

 

1,810

 

 

1,675

 

 

135

 

 

1,803

 

1,853

 

(50)

(2.7)

 

5,286

 

5,104

 

182

3.6

(Gain) loss on mortgage servicing rights held for sale

(70)

270

(340)

(125.9)

(585)

458

(1,043)

(227.7)

Other

 

 

2,659

 

 

3,005

 

 

(346)

 

 

6,291

 

3,443

 

2,848

82.7

 

12,076

 

11,251

 

825

7.3

Total noninterest expense

 

$

41,097

 

$

49,499

 

$

(8,402)

 

$

48,025

$

50,317

$

(2,292)

(4.6)

$

129,316

$

146,268

$

(16,952)

(11.6)

Salaries and employee benefits. The $8.4$2.6 million decreaseincrease in noninterestsalaries and employee benefits expense forduring the three months ended March 31,September 30, 2019 was attributableas compared to the impactsame period in 2018 was primarily driven by severance and change in control costs associated with the acquisition of HomeStar, partially offset by a decrease in personnel and related expenses after the conversion of Alpine acquisitionBank into the Bank in 2018. The decreasethe third quarter of $6.42018.

For the nine months ended September 30, 2019, the $6.1 million decrease in salaries and employee benefits was mainly due to the incurrence of Alpine acquisition expenses of change in control payments, severance costs and other benefit-related expenses related to the acquisition of Alpine during the first nine months of 2018.

Data processing fees. The $5.4 million and $5.1 million decreases in data processing fees during the three and nine months ended September 30, 2019, respectively, as compared to the same periods in 2018 were primarily driven by contract termination fees and system conversion charges of associated with the acquisition of Alpine during the third quarter and first nine months of 2018.

FDIC insurance. For the three and nine months ended September 30, 2019, the $0.6 million and $0.9 million decreases in FDIC insurance, respectively, as compared to the same periods in 2018, were primarily the result a $0.4 million small business tax credit received from the FDIC in the firstthird quarter of 2018.2019. This credit was awarded by the FDIC to banks with total consolidated assets of less than $10.0 billion for the portion of their assessments that contributed to the growth in the FDIC’s reserve ratio. The $1.7Company will receive additional credits of $1.0 million decreasethat will be applied to our FDIC invoices in future periods.

Professional fees. For the three and nine months ended September 30, 2019, the $0.7 million and $3.2 million decreases in professional fees, wasrespectively, as compared to the same periods in 2018, were primarily due to the decrease in professional fees incurred on various technology and other integration related projects related to the Alpine acquisition. Communications expense decreased due to expenses incurred the first quarter of 2018, related toassociated primarily with the acquisition of Centrue Financial CorporationAlpine in June2018.

Communication fees. The decreases in communication fees of 2017.$0.5 million and $1.5 million for the three and nine months ended September 30, 2019, respectively, as compared to the same periods in 2018, were primarily due to integration and acquisition expenses associated primarily with the acquisition of Alpine in 2018.

45

Table of Contents

(Gain) loss onmortgage servicing rights held for sale. The $1.0 million decrease in loss on mortgage servicing rights held for sale for the nine months ended September 30, 2019, as compared to the same period in 2018 was primarily attributable to the $0.6 million gain recognized on the sale of mortgage serving servicing rights for the nine months ended September 30, 2019 as compared to the $0.5 million loss recognized on the sale of mortgage servicing rights for the same period in 2018.

Other noninterest expense. The increases in other noninterest expense of $2.8 million and $0.8 million for the three and nine months ended September 30, 2019, respectively, as compared to the same periods in 2018, were primarily due to $3.1 million of asset impairment in the 2019 periods on six banking facilities to be closed related to our branch network consolidation plan.

Income Tax Expense. Income tax expense was $4.4$4.0 million and $2.4 million for the three months ended March 31, 2019 compared to $1.4 million for the three months ended March 31, 2018. Effective tax rates were 23.7% and 43.2% for the three months ended March 31,September 30, 2019 and 2018, respectively. The effective tax rate in the first quarter of 2018 was negatively impacted by the Company recording additional income tax expense of $0.7 millionincreased to 24.1% for the revaluationthird quarter of net deferred state tax liabilities as a result of the Alpine acquisition.

Financial Condition

Assets. Total assets remained consistent at $5.64 billion at March 31, 2019 as compared to 22.3% for the third quarter of 2018. The increase in the effective tax rate was primarily attributable to a solar tax credit that was recorded in the third quarter of 2018.

Income tax expense was $13.4 million and $6.9 million for the nine months ended September 30, 2019 and 2018, respectively. The increase of the effective tax rate to 23.8% for the first nine months of 2019 as compared to 22.9% for the same period in 2018 was primarily due to the impact of the BOLI death benefit recorded in 2018.

Financial Condition

Assets. Total assets increased to $6.11 billion at September 30, 2019, as compared to $5.64 billion at December 31, 2018.

Loans. The loan portfolio is the largest category of our assets. At March 31,September 30, 2019, total loans were $4.09 billion.$4.33 billion compared to $4.14 billion at December 31, 2018. The following table shows loans by non‑PCInon-PCI and PCI loan category as of March 31,September 30, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

September 30, 2019

December 31, 2018

Non-PCI

PCI

Non-PCI

PCI

(dollars in thousands)

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

 

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

 

Commercial

 

$

839,731

 

$

3,358

 

$

843,089

 

$

806,027

 

$

4,857

 

$

810,884

 

$

980,805

$

2,814

$

983,619

$

806,027

$

4,857

$

810,884

Commercial real estate

 

 

1,542,997

 

 

17,430

 

 

1,560,427

 

 

1,619,903

 

 

19,252

 

 

1,639,155

 

 

1,601,928

20,435

 

1,622,363

 

1,619,903

 

19,252

 

1,639,155

Construction and land development

 

 

233,332

 

 

6,044

 

 

239,376

 

 

223,898

 

 

8,331

 

 

232,229

 

 

209,546

6,432

 

215,978

 

223,898

 

8,331

 

232,229

Total commercial loans

 

 

2,616,060

 

 

26,832

 

 

2,642,892

 

 

2,649,828

 

 

32,440

 

 

2,682,268

 

2,792,279

29,681

2,821,960

2,649,828

32,440

2,682,268

Residential real estate

 

 

560,427

 

 

8,624

 

 

569,051

 

 

569,289

 

 

8,759

 

 

578,048

 

 

571,415

16,569

 

587,984

 

569,289

 

8,759

 

578,048

Consumer

 

 

599,151

 

 

1,480

 

 

600,631

 

 

611,408

 

 

1,776

 

 

613,184

 

 

608,431

1,568

 

609,999

 

611,408

 

1,776

 

613,184

Lease financing

 

 

279,532

 

 

 —

 

 

279,532

 

 

264,051

 

 

 —

 

 

264,051

 

 

308,892

 

308,892

 

264,051

 

 

264,051

Total loans

 

$

4,055,170

 

$

36,936

 

$

4,092,106

 

$

4,094,576

 

$

42,975

 

$

4,137,551

 

$

4,281,017

$

47,818

$

4,328,835

$

4,094,576

$

42,975

$

4,137,551

Loans decreased $45.4Total loans increased $191.3 million to $4.09$4.33 billion at March 31,September 30, 2019 as compared to December 31, 2018. The decrease in loans was2018, primarily due to the addition of $211.2 million loans added to the portfolio from the acquisition of HomeStar. Also contributing to loan growth was organic loan growth primarily from our equipment financing business, which is booked in the commercial loans and lease financing portfolios. These increases were partially offset by $61.1 million of consumer loans transferred to loans held for sale in the third quarter of 2019, several large loan payoffs and principal reductions in the commercial real estate portfolio, in addition toand payoffs and payments in the residential real estate and consumer portfolio during the first threenine months of 2019. These decreases were partially offset by organic

46

Table of Contents

Outstanding loan balances increased due to new loan originations, advances on outstanding commitments and loans acquired as a result of acquisitions of other financial institutions, net of amounts received for loan payments and payoffs, charge-offs of loans and transfers of loans to OREO. The following table shows the fair values of those loans acquired at acquisition date and the net growth primarily from our commercial equipment financing business and consumer loans originated through home improvement specialty retailers.(attrition) for the periods presented.

For the Nine Months Ended

For the Year Ended

September 30, 2019

December 31, 2018

Net

Net

Growth

Growth

(dollars in thousands)

    

Acquired

    

(Attrition)

    

Acquired

    

(Attrition)

 

Commercial

$

36,145

$

136,590

$

198,866

$

56,088

Commercial real estate

 

98,667

 

(115,459)

 

347,360

 

(148,216)

Construction and land development

 

13,649

 

(29,900)

 

44,856

 

(13,214)

Total commercial loans

 

148,461

 

(8,769)

 

591,082

 

(105,342)

Residential real estate

 

58,123

 

(48,187)

 

120,645

 

3,851

Consumer

 

4,629

 

(7,814)

 

74,459

 

167,270

Lease financing

 

 

44,841

 

 

58,908

Total loans

$

211,213

$

(19,929)

$

786,186

$

124,687

The principal categories of our loan portfolio are discussed below:

39


Commercial loans. We provide a mix of variable and fixed rate commercial loans. The loans are typically made to small‑small- and medium‑sizedmedium-sized manufacturing, wholesale, retail and service businesses for working capital needs, business expansions and farm operations. Commercial loans generally include lines of credit and loans with maturities of five years or less. The loans are generally made with business operations as the primary source of repayment, but may also include collateralization by inventory, accounts receivable and equipment, and generally include personal guarantees.

Commercial real estate loans. Our commercial real estate loans consist of both real estate occupied by the borrower for ongoing operations and non-owner occupied real estate properties. The real estate securing our existing commercial real estate loans includes a wide variety of property types, such as owner occupied offices, warehouses and production facilities, office buildings, hotels, mixed-use residential and commercial facilities, retail centers, multifamily properties and assisted living facilities. Our commercial real estate loan portfolio also includes farmland loans. Farmland loans are generally made to a borrower actively involved in farming rather than to passive investors.

Construction and land development loans. Our construction and land development loans are comprised of residential construction, commercial construction and land acquisition and development loans. Interest reserves are generally established on real estate construction loans.

Residential real estate loans. Our residential real estate loans consist of residential properties that generally do not qualify for secondary market sale.

Consumer loans. Our consumer loans include direct personal loans, indirect automobile loans, lines of credit and installment loans originated through home improvement specialty retailers and contractors. Personal loans are generally secured by automobiles, boats and other types of personal property and are made on an installment basis.

Lease financing. Our equipment leasing business provides financing leases to varying types of businesses nationwide for purchases of business equipment and software. The financing is secured by a first priority interest in the financed asset and generally requirerequires monthly payments.

47

Table of Contents

The following table shows the contractual maturities of our loan portfolio and the distribution between fixed and adjustable interest rate loans at March 31,September 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

Within One Year

 

One Year to Five Years

 

After Five Years

 

 

 

 

 

 

 

 

Adjustable

 

 

 

 

Adjustable

 

 

 

 

Adjustable

 

 

 

 

September 30, 2019

 

Within One Year

One Year to Five Years

After Five Years

 

Adjustable

Adjustable

Adjustable

 

(dollars in thousands)

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Total

 

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Total

 

Loans:

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

    

    

    

    

    

    

    

Commercial

 

$

47,021

 

$

289,515

 

$

278,846

 

$

74,882

 

$

114,637

 

$

38,188

 

$

843,089

 

$

52,944

$

278,520

$

389,411

$

73,347

$

126,163

$

63,234

$

983,619

Commercial real estate

 

 

179,992

 

 

78,113

 

 

791,131

 

 

189,924

 

 

62,306

 

 

258,961

 

 

1,560,427

 

 

227,630

 

107,563

 

759,306

 

179,955

 

69,923

 

277,986

 

1,622,363

Construction and land development

 

 

10,260

 

 

68,321

 

 

41,088

 

 

114,915

 

 

243

 

 

4,549

 

 

239,376

 

 

11,777

 

64,309

 

37,482

 

94,691

 

540

 

7,179

 

215,978

Total commercial loans

 

 

237,273

 

 

435,949

 

 

1,111,065

 

 

379,721

 

 

177,186

 

 

301,698

 

 

2,642,892

 

 

292,351

 

450,392

 

1,186,199

 

347,993

 

196,626

 

348,399

 

2,821,960

Residential real estate

 

 

4,551

 

 

9,003

 

 

23,399

 

 

40,606

 

 

199,067

 

 

292,425

 

 

569,051

 

 

4,103

8,875

24,345

50,184

211,672

288,805

 

587,984

Consumer

 

 

2,863

 

 

2,554

 

 

575,848

 

 

18,911

 

 

425

 

 

30

 

 

600,631

 

 

3,540

6,562

583,810

13,344

2,721

22

 

609,999

Lease financing

 

 

6,761

 

 

 —

 

 

247,229

 

 

 —

 

 

25,542

 

 

 —

 

 

279,532

 

 

7,209

272,283

29,400

 

308,892

Total loans

 

$

251,448

 

$

447,506

 

$

1,957,541

 

$

439,238

 

$

402,220

 

$

594,153

 

$

4,092,106

 

$

307,203

$

465,829

$

2,066,637

$

411,521

$

440,419

$

637,226

$

4,328,835

Loan Quality

We use what we believe is a comprehensive methodology to monitor credit quality and prudently manage credit concentration within our loan portfolio. Our underwriting policies and practices govern the risk profile, credit and geographic concentration for our loan portfolio. We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level. In addition to our allowance for loan losses, our purchase discounts on acquired loans provide additional protections against credit losses.

Discounts on PCI Loans.PCI loans are loans that have evidence of credit deterioration since origination and for which it is probable at the date of acquisition that we will not collect all contractually required principal and interest payments. These loans are recorded at estimated fair value on their purchase date without a carryover of the related

40


allowance for loan losses. At March 31,September 30, 2019 and December 31, 2018, we had PCI loans totaling $36.9$47.8 million and $43.0 million, respectively.

In determining the fair value of purchased credit‑impairedPCI loans at acquisition, we first determine the contractually required payments due, which represent the total undiscounted amount of all uncollected principal and interest payments, adjusted for the effect of estimated prepayments. We then estimate the undiscounted cash flows we expect to collect. We incorporate several key assumptions to estimate cash flows expected to be collected, including probability of default rates, loss given default assumptions and the amount and timing of prepayments. We calculate fair value by discounting the estimated cash flows we expect to collect using an observable market rate of interest, when available, adjusted for factors that a market participant would consider in determining fair value. We have aggregated certain credit‑impairedcredit-impaired loans acquired in the same transaction into pools based on common risk characteristics. A pool is accounted for as one asset with a single composite interest rate and an aggregate fair value and expected cash flows.

The difference between contractually required payments due and the cash flows expected to be collected, considering the impact of prepayments, is referred to as the nonaccretable difference. The nonaccretable difference, which is neither accreted into income nor recorded on our consolidated balance sheet, reflects estimated future credit losses expected to be incurred over the life of the loans. The excess of cash flows expected to be collected over the estimated fair value of PCI loans is referred to as the accretable yield. This amount is not recorded on our consolidated balance sheet, but is accreted into interest income over the remaining life of the loans or pool of loans, using the effective yield method. The outstanding customer balance for PCI loans totaled $50.5$58.6 million and $56.9 million as of March 31,September 30, 2019 and December 31, 2018, respectively.

Subsequent to acquisition, we periodically evaluate our estimates of cash flows expected to be collected. These evaluations, performed quarterly, require the continued use of key assumptions and estimates, similar to the initial estimate of fair value. Subsequent changes in the estimated cash flows expected to be collected may result in changes in the accretable yield and nonaccretable difference or reclassifications between accretable yield and the nonaccretable difference. Decreases in expected cash flows due to further credit deterioration will result in an impairment charge to the provision for loan losses, resulting in an increase to the allowance for loan losses and a reclassification from accretable yield to nonaccretable difference. Increases in expected cash flows due to credit improvements will result in an increase

48

Table of Contents

in the accretable yield through a reclassification from the nonaccretable difference or as a reduction in the allowance for loan losses to the extent established on specific pools subsequent to acquisition. The adjusted accretable yield is recognized in interest income over the remaining life of the loan, or pool of loans.

The following table shows changes in the accretable yield for PCI loans for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

 

2019

 

2018

    

2019

2018

2019

2018

    

Balance, beginning of period

    

$

12,240

 

$

5,732

 

    

$

10,399

$

11,114

    

$

12,240

$

5,732

New loans purchased - Alpine acquisition

 

 

 —

 

 

842

 

 

6,095

New loans purchased - HomeStar acquisition

1,515

1,515

Accretion

 

 

(1,076)

 

 

(1,161)

 

 

(1,751)

 

(1,308)

 

(4,764)

 

(3,659)

Other adjustments (including maturities, charge-offs, and impact of changes in timing of expected cash flows)

 

 

(106)

 

 

660

 

 

314

 

136

 

402

1,150

Reclassification from non-accretable

 

 

 5

 

 

1,154

 

 

785

 

1,350

 

1,869

 

1,974

Balance, end of period

 

$

11,063

 

$

7,227

 

$

11,262

$

11,292

$

11,262

$

11,292

As of March 31,September 30, 2019, the balance of accretable discounts on our PCI loan portfolio was $11.1$11.3 million compared to $7.2$12.2 million at December 31, 2018. We may not accrete the full amount of these discounts into interest income in future periods if the assets to which these discounts are applied do not perform according to our current expectations.

We have also recorded accretable discounts in purchase accounting for loans that are not considered PCI loans. Similar to the way in which we employ the fair value methodology for PCI loans, we consider expected prepayments and estimate the amount and timing of undiscounted cash flows in order to determine the accretable discount for non-PCI loans. Such discounts are accreted into income on a level yield basis.

41


Analysis of the Allowance for Loan Losses. The following table allocates the allowance for loan losses, or the allowance, by loan category:

September 30, 2019

December 31, 2018

Non-PCI

PCI

Non-PCI

PCI

(dollars in thousands)

    

Loans

    

Loans

    

Total

% (1)

    

Loans

    

Loans

    

Total

% (1)

    

Loans:

Commercial

$

8,752

$

27

$

8,779

0.89

%

$

9,419

$

105

$

9,524

1.17

%

Commercial real estate

 

8,224

 

869

 

9,093

0.56

 

3,879

 

844

 

4,723

0.29

Construction and land development

 

306

 

 

306

0.14

 

372

 

 

372

0.16

Total commercial loans

17,282

896

18,178

0.64

13,670

949

14,619

0.55

Residential real estate

 

1,849

 

434

 

2,283

0.39

 

1,605

 

436

 

2,041

0.35

Consumer

 

2,189

 

78

 

2,267

0.37

 

1,971

 

183

 

2,154

0.35

Lease financing

 

2,189

 

 

2,189

0.71

 

2,089

 

 

2,089

0.79

Total allowance for loan losses

$

23,509

$

1,408

$

24,917

0.58

$

19,335

$

1,568

$

20,903

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

December 31, 2018

 

(dollars in thousands)

    

Book Value

    

%  (1)

    

 

Book Value

    

%  (1)

    

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

9,545

 

1.13

%  

 

$

9,524

 

1.17

%  

 

Commercial real estate

 

 

6,617

 

0.42

 

 

 

4,723

 

0.29

 

 

Construction and land development

 

 

398

 

0.17

 

 

 

372

 

0.16

 

 

Total commercial loans

 

 

16,560

 

0.63

 

 

 

14,619

 

0.55

 

 

Residential real estate

 

 

2,424

 

0.43

 

 

 

2,041

 

0.35

 

 

Consumer

 

 

2,137

 

0.36

 

 

 

2,154

 

0.35

 

 

Lease financing

 

 

1,970

 

0.70

 

 

 

2,089

 

0.79

 

 

Total allowance for loan losses

 

$

23,091

 

0.56

 

 

$

20,903

 

0.51

 

 


(1)

(1)

Represents the percentage of the allowance to total loans in the respective category.

The allowance and the balance of nonaccretable discounts represent our estimate of probable and reasonably estimable credit losses inherent in loans held for investment as of the respective balance sheet date.dates. We assess the appropriateness of our allowance for non-PCI loans separately from our allowance for PCI loans.

The allowance for loan losses was $23.1 million at March 31, 2019 compared to $20.9 million at December 31, 2018. The increase in the allowance at March 31, 2019 compared to December 31, 2018 was mainly attributable to the downgrade of one commercial real estate loan and one residential real estate loan during the first quarter of 2019.

Individual loans considered to be uncollectible are charged off against the allowance. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged off are added to the allowance. Net charge-offs to average loans were 0.10% and 0.13% for the three months ended March 31, 2019 and the year ended December 31, 2018, respectively.

Allowance for non‑PCInon-PCI loans.Our methodology for assessing the appropriateness of the allowance for non-PCI loans includes a general allowance for performing loans, which are grouped based on similar characteristics, and a specific allowance for individual impaired loans or loans considered by management to be in a high-risk category. General allowances are established based on a number of factors, including historical loss rates, an assessment of portfolio trends and conditions, accrual status and economic conditions.

For commercial and commercial real estate loans, a specific allowance may be assigned to individual loans based on an impairment analysis. Loans are considered impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. The amount of impairment is based on an analysis of the most probable source of repayment, including the present value of the loan's expected future cash flows and the

49

estimated market value or the fair value of the underlying collateral. Interest income on impaired loans is accrued as earned, unless the loan is placed on nonaccrual status.

Allowance for PCI loans. PCI loans are recorded at their estimated fair value at the date of acquisition, with the estimated fair value including a component for estimated credit losses. An allowance related to PCI loans may be recorded subsequent to acquisition if a PCI loan pool experiences a decrease in expected cash flows as compared to the expected cash flows projected in the previous quarter. Loans considered to be uncollectible are initially charged off against the specific loan pool’s non‑accretablenon-accretable difference. When the pool’s non‑accretablenon-accretable difference has been fully utilized, uncollectible amounts are charged off against the corresponding allowance.

42


The following table shows our allowance byfor loan portfolio and by non‑PCI and PCI loans as of March 31,losses was $24.9 million at September 30, 2019 andcompared to $20.9 million at December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

December 31, 2018

 

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

 

 

(dollars in thousands)

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

    

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

9,527

 

$

18

 

$

9,545

 

$

9,419

 

$

105

 

$

9,524

 

 

 

Commercial real estate

 

 

5,812

 

 

805

 

 

6,617

 

 

3,879

 

 

844

 

 

4,723

 

 

 

Construction and land development

 

 

398

 

 

 —

 

 

398

 

 

372

 

 

 —

 

 

372

 

 

 

Total commercial loans

 

 

15,737

 

 

823

 

 

16,560

 

 

13,670

 

 

949

 

 

14,619

 

 

 

Residential real estate

 

 

1,993

 

 

431

 

 

2,424

 

 

1,605

 

 

436

 

 

2,041

 

 

 

Consumer

 

 

1,939

 

 

198

 

 

2,137

 

 

1,971

 

 

183

 

 

2,154

 

 

 

Lease financing

 

 

1,970

 

 

 —

 

 

1,970

 

 

2,089

 

 

 —

 

 

2,089

 

 

 

Total allowance for loan losses

 

$

21,639

 

$

1,452

 

$

23,091

 

$

19,335

 

$

1,568

 

$

20,903

 

 

 

2018. The increase in the allowance at September 30, 2019 compared to December 31, 2018 was primarily attributable to the increase of $5.8 million in specific reserves on two nonperforming loans during the first nine months of 2019.

Provision for Loan Losses.In determining the allowance and the related provision for loan losses, we consider three principal elements: (i) valuation allowances based upon probable losses identified during the review of impaired commercial, commercial real estate, and construction and land development loans, (ii) allocations, by loan classes, on loan portfolios based on historical loan loss experience and qualitative factors, and (iii) valuation allowances on PCI loan pools based on decreases in expected cash flows. Provisions for loan losses are charged to operations to adjust the total allowance to a level deemed appropriate by us.

The following table provides an analysis of the allowance for loan losses, provision for loan losses and net charge‑offscharge-offs for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

As of and for the

 

 

 

Three Months Ended

 

 

 

March 31, 

 

 

As of and for the

As of and for the

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(dollars in thousands)

    

2019

    

2018

    

 

    

2019

    

2018

    

2019

    

2018

    

Balance, beginning of period

 

$

20,903

 

$

16,431

 

 

$

25,925

$

18,246

$

20,903

$

16,431

Charge-offs:

 

 

 

 

 

 

 

 

Commercial

 

 

112

 

 

25

 

 

 

2,971

 

 

3,085

 

1,145

Commercial real estate

 

 

58

 

 

160

 

 

 

2,611

 

 

2,938

 

259

Construction and land development

 

 

44

 

 

 —

 

 

 

 

 

44

 

Residential real estate

 

 

153

 

 

36

 

 

 

79

 

69

 

455

 

209

Consumer

 

 

556

 

 

434

 

 

 

519

 

453

 

1,540

 

1,236

Lease financing

 

 

459

 

 

486

 

 

 

394

 

816

 

1,544

 

1,775

Total charge-offs

 

 

1,382

 

 

1,141

 

 

6,574

1,338

9,606

4,624

Recoveries:

 

 

 

 

 

 

 

 

Commercial

 

 

15

 

 

104

 

 

16

248

45

549

Commercial real estate

 

 

 7

 

 

94

 

 

854

(52)

890

344

Construction and land development

 

 

 7

 

 

25

 

 

3

29

13

74

Residential real estate

 

 

22

 

 

51

 

 

39

33

110

147

Consumer

 

 

210

 

 

95

 

 

165

202

596

443

Lease financing

 

 

66

 

 

39

 

 

128

160

286

304

Total recoveries

 

 

327

 

 

408

 

 

1,205

620

1,940

1,861

Net charge-offs

 

 

1,055

 

 

733

 

 

5,369

718

7,666

2,763

Provision for loan losses

 

 

3,243

 

 

2,006

 

 

4,361

2,103

11,680

5,963

Balance, end of period

 

$

23,091

 

$

17,704

 

 

$

24,917

$

19,631

$

24,917

$

19,631

Gross loans, end of period

 

$

4,092,106

 

$

4,029,150

 

 

$

4,328,835

$

4,156,282

$

4,328,835

$

4,156,282

Average loans

 

$

4,128,893

 

$

3,477,917

 

 

$

4,352,634

$

4,106,367

$

4,190,235

$

3,858,049

Net charge-offs to average loans

 

 

0.10

%  

 

0.09

%  

 

 

0.49

%  

 

0.10

%  

 

0.24

%  

 

0.07

%  

Allowance to total loans

 

 

0.56

%  

 

0.44

%  

 

 

0.58

%  

 

0.47

%  

 

0.58

%  

 

0.47

%  

Individual loans considered to be uncollectible are charged off against the allowance. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged off are

50

added to the allowance. Net charge-offs to average loans were 0.49% and 0.24% for the three and nine months ended September 30, 2019, respectively, as compared to 0.13% for the year ended December 31, 2018.

Impaired Loans.The following table sets forth our nonperforming assets by asset categories as of the dates indicated. Impaired loans include nonaccrual loans, loans past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings. The balances of impaired loans reflect the net investment in these assets, including deductions for purchase discounts. PCI loans are excluded from nonperforming status because we expect to fully collect their new carrying values, which reflect significant purchase discounts. If our expectation of reasonably estimable future cash flows from PCI loans deteriorates, the loans may be classified as nonaccrual loans and interest income will not be recognized until the timing and amount of future cash flows can be reasonably estimated.

    

September 30, 

    

December 31, 

    

(dollars in thousands)

2019

    

2018

Impaired loans:

    

    

Commercial

$

5,950

$

8,928

Commercial real estate

 

27,381

 

23,868

Construction and land development

 

1,354

 

1,307

Residential real estate

 

8,901

 

7,270

Consumer

 

315

 

569

Lease financing

 

1,267

 

957

Total impaired loans

 

45,168

 

42,899

Other real estate owned, non-guaranteed

 

4,890

 

3,000

Nonperforming assets

$

50,058

$

45,899

Impaired loans to total loans

 

1.04

%  

 

1.04

%  

Nonperforming assets to total assets

 

0.82

%  

 

0.81

%  

43


 

 

 

 

 

 

 

 

 

 

    

March 31, 

    

 

December 31, 

    

(dollars in thousands)

 

2019

    

 

2018

 

Impaired loans:

 

 

    

 

 

 

    

 

Commercial

 

$

8,899

 

 

$

8,928

 

Commercial real estate

 

 

29,611

 

 

 

23,868

 

Construction and land development

 

 

1,218

 

 

 

1,307

 

Residential real estate

 

 

7,753

 

 

 

7,270

 

Consumer

 

 

533

 

 

 

569

 

Lease financing

 

 

1,248

 

 

 

957

 

Total impaired loans

 

 

49,262

 

 

 

42,899

 

Other real estate owned, non-guaranteed

 

 

2,020

 

 

 

3,000

 

Nonperforming assets

 

$

51,282

 

 

$

45,899

 

Impaired loans to total loans

 

 

1.20

%  

 

 

1.04

%  

Nonperforming assets to total assets

 

 

0.91

%  

 

 

0.81

%  

We did not recognize any interest income recognized on nonaccrual loans during the three and nine months ended March 31,September 30, 2019 and the year ended December 31, 2018 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $0.7 million$532,000 and $0.5$1.9 million for the three and nine months ended March 31,September 30, 2019, respectively, and $421,000 and $1.3 million for the three and nine months ended September 30, 2018, respectively. The Company recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $32,000$26,000 and $30,000$89,000 for the three and nine months ended March 31,September 30, 2019, respectively, and $17,000 and $75,000 for the comparable periods in 2018, respectively.

We use a ten grade risk rating system to categorize and determine the credit risk of our loans. Potential problem loans include loans with a risk grade of 7, which are "special mention," and loans with a risk grade of 8, which are "substandard" loans that are not considered to be impaired. These loans generally require more frequent loan officer contact and receipt of financial data to closely monitor borrower performance. Potential problem loans are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive officers and other members of the Bank's senior management team.

The following table presents the recorded investment of potential problem commercial loans (excluding PCI loans) by loan category at the dates indicated:

Commercial

Construction &

 

Commercial

Real Estate

Land Development

 

Risk Category

Risk Category

Risk Category

 

(dollars in thousands)

    

7

    

8 (1)

    

7

    

8 (1)

    

7

    

8 (1)

    

Total

 

September 30, 2019

$

18,897

$

20,744

$

24,747

$

57,905

$

2,459

$

882

$

125,634

December 31, 2018

34,857

12,956

14,934

45,263

3,448

111,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Construction &

 

 

 

 

 

 

Commercial

 

Real Estate

 

Land Development

 

 

 

 

 

 

Risk Category

 

Risk Category

 

Risk Category

 

 

 

 

(dollars in thousands)

    

7

    

8  (1)

    

7

    

8  (1)

    

7

    

8  (1)

    

Total

 

March 31, 2019

 

$

20,885

 

$

21,329

 

$

14,304

 

$

49,789

 

$

2,522

 

$

890

 

$

109,719

 

December 31, 2018

 

 

34,857

 

 

12,956

 

 

14,934

 

 

45,263

 

 

3,448

 

 

 —

 

 

111,458

 


(1)

(1)

Includes only those 8‑rated8-rated loans that are not included in impaired loans.

51

Investment Securities. Our investment strategy aims to maximize earnings while maintaining liquidity in securities with minimal credit risk. The types and maturities of securities purchased are primarily based on our current and projected liquidity and interest rate sensitivity positions.

44


The following table sets forth the book value and percentage of each category of investment securities at March 31,September 30, 2019 and December 31, 2018. The book value for investment securities classified as available for sale and equity securities is equal to fair market value.

September 30, 2019

December 31, 2018

Book

% of

Book

% of

(dollars in thousands)

    

Value

    

Total

    

Value

 

Total

    

Available for sale securities

    

    

    

    

    

U.S. Treasury securities

$

72,390

10.8

%  

$

24,650

 

3.7

%  

U.S. government sponsored entities and U.S. agency securities

 

68,135

10.2

 

75,684

 

11.5

Agency mortgage-backed securities

 

282,794

42.3

 

326,305

 

49.4

State and municipal securities

 

137,928

20.7

 

159,262

 

24.1

Corporate securities

 

101,771

15.2

 

71,550

 

10.8

Available for sale, at fair value

 

663,018

99.2

657,451

 

99.5

Equity securities

5,612

0.8

 

3,334

 

0.5

Total investment securities, at fair value

$

668,630

 

100.0

%  

$

660,785

 

100.0

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

Book

 

% of

 

 

Book

 

% of

 

(dollars in thousands)

    

Value

    

Total

    

 

Value

 

Total

    

Available for sale securities

 

 

    

 

    

 

 

 

    

    

    

 

U.S. Treasury securities

 

$

24,768

 

3.8

%  

 

$

24,650

 

3.7

%  

Government sponsored entity debt securities

 

 

75,587

 

11.5

 

 

 

75,684

 

11.5

 

Agency mortgage-backed securities

 

 

321,451

 

49.0

 

 

 

326,305

 

49.4

 

State and municipal securities

 

 

150,912

 

23.0

 

 

 

159,262

 

24.1

 

Corporate securities

 

 

80,021

 

12.2

 

 

 

71,550

 

10.8

 

Total investment securities, available for sale, at fair value

 

 

652,739

 

99.5

 

 

 

657,451

 

99.5

 

Equity securities

 

 

3,413

 

0.5

 

 

 

3,334

 

0.5

 

Total investment securities, at fair value

 

$

656,152

 

100.0

%  

 

$

660,785

 

100.0

%  

52

The following table sets forth the book value, maturities and weighted average yields for our investment portfolio at March 31,September 30, 2019. The book value for investment securities classified as available for sale is equal to fair market value.

September 30, 2019

 

% of Total

Weighted

 

Book

Investment

Average

 

(dollars in thousands)

    

Value

    

Securities

    

Yield

 

Investment securities, available for sale:

    

    

    

U.S. Treasury securities:

Maturing within one year

$

72,390

10.8

%  

2.0

%

Maturing in one to five years

 

Maturing in five to ten years

 

Maturing after ten years

 

Total U.S. Treasury securities

72,390

 

10.8

2.0

U.S. government sponsored entities and U.S. agency securities:

Maturing within one year

25,838

3.9

2.4

Maturing in one to five years

34,720

5.2

2.4

Maturing in five to ten years

7,157

1.0

2.7

Maturing after ten years

420

0.1

2.6

Total U.S. government sponsored entities and U.S. agency securities

68,135

 

10.2

2.4

Agency mortgage-backed securities:

Maturing within one year

1,471

0.2

2.6

Maturing in one to five years

18,482

2.7

2.9

Maturing in five to ten years

56,500

8.5

2.9

Maturing after ten years

206,341

30.9

2.8

Total agency mortgage-backed securities

282,794

 

42.3

2.8

State and municipal securities (1):

Maturing within one year

15,405

2.3

3.7

Maturing in one to five years

41,042

6.2

4.3

Maturing in five to ten years

56,485

8.5

4.3

Maturing after ten years

24,996

3.7

4.1

Total state and municipal securities

137,928

 

20.7

4.2

Corporate securities:

Maturing within one year

3,009

0.4

3.4

Maturing in one to five years

5,041

0.8

3.4

Maturing in five to ten years

93,721

14.0

5.1

Maturing after ten years

Total corporate securities

101,771

 

15.2

5.0

Total investment securities, available for sale

663,018

 

99.2

3.3

Equity securities:

No stated maturity

5,612

0.8

2.4

Total investment securities and equity securities

$

668,630

 

100.0

%  

3.3

%

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

 

 

 

% of Total

 

Weighted

 

 

 

Book

 

Investment

 

Average

 

(dollars in thousands)

    

Value

    

Securities

    

Yield

 

Investment securities, available for sale

 

 

    

 

    

 

    

 

U.S. Treasury securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

5,004

 

0.8

%  

2.4

%

Maturing in one to five years

 

 

19,764

 

3.0

 

1.5

 

Maturing in five to ten years

 

 

 —

 

 —

 

 —

 

Maturing after ten years

 

 

 —

 

 —

 

 —

 

Total U.S. Treasury securities

 

$

24,768

 

3.8

%  

1.7

%

 

 

 

 

 

 

 

 

 

Government sponsored entity debt securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

19,969

 

3.0

%  

2.3

%

Maturing in one to five years

 

 

42,792

 

6.5

 

2.4

 

Maturing in five to ten years

 

 

12,372

 

1.9

 

2.6

 

Maturing after ten years

 

 

454

 

0.1

 

2.6

 

Total government sponsored entity debt securities

 

$

75,587

 

11.5

%  

2.4

%

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

7,889

 

1.2

%  

2.5

%

Maturing in one to five years

 

 

271,077

 

41.3

 

2.8

 

Maturing in five to ten years

 

 

36,740

 

5.6

 

2.8

 

Maturing after ten years

 

 

5,745

 

0.9

 

3.1

 

Total agency mortgage-backed securities

 

$

321,451

 

49.0

%  

2.8

%

 

 

 

 

 

 

 

 

 

State and municipal securities (1):

 

 

 

 

 

 

 

 

Maturing within one year

 

$

17,615

 

2.7

%  

3.4

%

Maturing in one to five years

 

 

43,062

 

6.6

 

4.1

 

Maturing in five to ten years

 

 

61,648

 

9.4

 

4.2

 

Maturing after ten years

 

 

28,587

 

4.3

 

4.1

 

Total state and municipal securities

 

$

150,912

 

23.0

%  

4.0

%

 

 

 

 

 

 

 

 

 

Corporate securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

3,022

 

0.5

%  

3.9

%

Maturing in one to five years

 

 

6,006

 

0.9

 

3.7

 

Maturing in five to ten years

 

 

70,993

 

10.8

 

5.2

 

Maturing after ten years

 

 

 —

 

 —

 

 —

 

Total corporate securities

 

$

80,021

 

12.2

%  

5.0

%  

Total investment securities, available for sale

 

$

652,739

 

99.5

%  

3.3

%

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

No stated maturity

 

$

3,413

 

0.5

%  

2.5

%

Total investment securities and equity securities

 

$

656,152

 

100.0

%  

3.3

%


(1)

(1)

Weighted average yield for tax‑exempttax-exempt securities are presented on a tax‑equivalenttax-equivalent basis assuming a federal income tax rate of 21%.

45


53

The table below presents the credit ratings at March 31,September 30, 2019 at fair value for our investment securities classified as available for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

Amortized

 

Estimated

 

Average Credit Rating

 

September 30, 2019

 

Amortized

Estimated

Average Credit Rating

 

(dollars in thousands)

    

Cost

    

Fair Value

    

AAA

    

AA+/−

    

A+/−

    

BBB+/−

    

<BBB−

    

Not Rated

 

    

Cost

    

Fair Value

    

AAA

    

AA+/−

    

A+/−

    

BBB+/−

    

<BBB−

    

Not Rated

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

25,009

 

$

24,768

 

$

5,004

 

$

19,764

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

72,393

$

72,390

$

$

72,390

$

$

$

$

Government sponsored entity debt securities

 

 

75,620

 

 

75,587

 

 

65,170

 

 

10,417

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

U.S. government sponsored entities and U.S. agency securities

67,597

68,135

68,135

Agency mortgage-backed securities

 

 

321,127

 

 

321,451

 

 

6,478

 

 

314,973

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

279,464

 

282,794

 

4,043

 

278,751

 

State and municipal securities

 

 

146,557

 

 

150,912

 

 

29,039

 

 

95,176

 

 

9,513

 

 

6,041

 

 

480

 

 

10,663

 

 

131,927

 

137,928

 

26,217

 

86,034

 

8,816

6,189

490

10,182

Corporate securities

 

 

79,626

 

 

80,021

 

 

 —

 

 

 —

 

 

32,623

 

 

43,391

 

 

 —

 

 

4,007

 

 

100,410

 

101,771

 

 

 

19,500

43,002

39,269

Total investment securities, available for sale

 

$

647,939

 

$

652,739

 

$

105,691

 

$

440,330

 

$

42,136

 

$

49,432

 

$

480

 

$

14,670

 

$

651,791

$

663,018

$

30,260

$

505,310

$

28,316

$

49,191

$

490

$

49,451

Cash and Cash Equivalents. Cash and cash equivalents increased $62.8$195.6 million to $276.5$409.3 million as of March 31,September 30, 2019 compared to December 31, 2018. This increase was primarily due to cash flows fromprovided by operating activities, investing activities and operating activities totaling $55.5 million and $30.0 million, respectively. These increases were offset in part by cash flows used in financing activities of $22.7 million. Cash flows provided by investing activities primarily consisted of a $44.4$101.9 million, decrease in loans offset in part by $15.6$54.8 million in purchases of investments securities available for sale and $8.0$38.9 million, in purchases of nonmarketable equity securities.respectively. Cash flows provided by operating activities primarily reflected $14.0$43.0 million of net income and $99.3$417.2 million of proceeds received from sales of loans held for sale exceeding $84.2$401.0 million in originations of loans held for sale. Cash usedflows provided by investing activities primarily consisted of $69.9 million of net cash acquired from the acquisition of HomeStar, $87.7 million and $64.5 million of investment security maturities and pay downs, respectively, offset in part by $121.1 million in purchases of investments securities available for sale and $74.3 million in increase of loans. Cash flows provided by financing activities primarily reflected $195.0proceeds of $360.0 million from FHLB borrowings, $98.4 million of proceeds received from FHLB borrowings which exceededthe issuance of subordinated debt, net of issuance costs, and an increase in deposits of $49.3 million, partially offset by $415.6 million and $32.9 million of payments made on FLHB borrowings.FHLB and other borrowings, respectively.

Goodwill and Other Intangible Assets.  Goodwill was $164.7Operating Lease Right-of-Use Asset. We adopted ASU 2016-02, Leases (Topic 842) on January 1, 2019, which required the recognition of operating lease ROU assets. Operating lease ROU assets represent the lessee’s right to use, or control the use of, specified assets for the lease term. Operating lease ROU assets are recognized based on the present value of lease payments over the lease term. Operating lease ROU assets totaled $14.8 million at March 31, 2019 and December 31, 2018.September 30, 2019.

Our other intangible assets, which consist of core deposit and customer relationship intangibles, were $35.6 million and $37.4 million at March 31, 2019 and December 31, 2018, respectively. The decrease in other intangibles primarily reflected the accumulated amortization during the first three months of 2019.

Liabilities. Total liabilities decreasedincreased to $5.02$5.46 billion at March 31,September 30, 2019 compared to $5.03 billion at December 31, 2018.

Deposits. We emphasize developing total client relationships with our customers in order to increase our retail and commercial core deposit bases, which are our primary funding sources. Our deposits consist of noninterest‑bearingnoninterest-bearing and interest‑bearinginterest-bearing demand, savings and time deposit accounts.

The following table summarizes our average deposit balances and weighted average rates for the three and nine months ended March 31,September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

March 31, 2018

 

 

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

Average

 

Average

 

 

Average

 

Average

 

 

Three Months Ended September 30,

Nine Months Ended September 30,

2019

2018

2019

2018

Weighted

Weighted

Weighted

Weighted

Average

Average

Average

Average

Average

Average

Average

Average

(dollars in thousands)

    

Balance

    

Rate

    

 

Balance

    

Rate

    

 

    

Balance

    

Rate

    

Balance

    

Rate

    

Balance

    

Rate

    

Balance

    

Rate

    

Deposits:

 

 

    

 

    

 

 

    

 

    

 

 

    

    

    

    

    

    

    

    

Noninterest-bearing demand

 

$

919,185

 

 —

 

 

$

782,164

 

 —

 

 

$

967,192

 

$

989,142

 

$

936,007

 

$

932,964

 

Interest-bearing:

 

 

 

 

 

 

 

 

 

 

 

 

Checking

 

 

990,612

 

0.54

%  

 

867,604

 

0.22

%  

 

 

1,161,313

 

0.59

%  

 

1,022,010

 

0.45

%  

 

1,048,071

 

0.58

%  

 

964,313

 

0.30

%  

Money market

 

 

823,263

 

1.02

 

 

714,618

 

0.67

 

 

 

769,102

 

1.05

 

866,748

 

0.79

 

778,852

 

1.02

 

801,233

 

0.71

Savings

 

 

449,174

 

0.20

 

 

344,456

 

0.19

 

 

 

534,205

 

0.19

 

452,220

 

0.15

 

478,166

 

0.20

 

421,113

 

0.17

Time, less than $250,000

 

 

571,344

 

1.64

 

 

488,963

 

1.02

 

 

 

728,204

 

2.08

 

560,810

 

1.23

 

650,466

 

1.92

 

542,269

 

1.12

Time, $250,000 and over

 

 

81,232

 

1.96

 

 

75,433

 

1.16

 

 

 

108,158

 

2.45

 

81,283

 

1.47

 

96,455

 

2.27

 

80,208

 

1.28

Time, brokered

 

 

178,354

 

2.42

 

 

 

184,265

 

1.88

 

 

 

128,081

 

2.53

 

189,351

 

2.20

 

159,451

 

2.52

 

194,877

 

2.03

Total interest-bearing

 

$

3,093,979

 

0.97

%  

 

$

2,675,339

 

0.62

%  

 

$

3,429,063

 

1.08

%  

$

3,172,422

 

0.77

%  

$

3,211,461

 

1.05

%  

$

3,004,013

 

0.68

%  

Total deposits

 

$

4,013,164

 

0.74

%  

 

$

3,457,503

 

0.48

%  

 

$

4,396,255

 

0.84

%  

$

4,161,564

 

0.59

%  

$

4,147,468

 

0.81

%  

$

3,936,977

 

0.52

%  

46


54

The following table sets forth the maturity of time deposits of $250,000 or more and brokered time deposits as of March 31,September 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

Maturity Within:

 

 

Three

 

Three to Six

 

Six to 12

 

After 12

 

 

 

 

September 30, 2019

 

Maturity Within:

 

Three

Three to Six

Six to 12

After 12

 

(dollars in thousands)

    

Months or Less

    

Months

    

Months

    

Months

    

Total

 

    

Months or Less

    

Months

    

Months

    

Months

    

Total

 

Time, $250,000 and over

 

$

26,537

 

$

11,538

 

$

20,077

 

$

29,182

 

$

87,334

 

$

8,694

$

19,519

$

58,693

$

38,213

$

125,119

Brokered deposits

 

 

92,536

 

 

54,387

 

 

22,064

 

 

12,201

 

 

181,188

 

Time, brokered

 

44,609

 

27,208

 

 

21,829

 

93,646

Total

 

$

119,073

 

$

65,925

 

$

42,141

 

$

41,383

 

$

268,522

 

$

53,303

$

46,727

$

58,693

$

60,042

$

218,765

Total deposits decreased $37.9increased $371.0 million to $4.04$4.45 billion at March 31,September 30, 2019, as compared to December 31, 2018. This decreaseThe increase primarily resulted from outflowsthe addition of commercial$321.7 million in deposits from the acquisition of HomeStar and organic deposit growth of $186.4 million, partially offset by the intentional reduction of $137.1 million in brokered money market deposits and a decrease in public funds.brokered time deposits. At March 31,September 30, 2019, total deposits were comprised of 23.3% noninterest‑bearing22.8% of noninterest-bearing demand accounts, 55.2% interest‑bearing56.4% of interest-bearing transaction accounts and 21.5%20.8% of time deposits. At March 31,September 30, 2019, brokered time deposits totaled $181.2$93.6 million, or 4.5%2.1% of total deposits, compared to $161.6 million, or 4.0% of total deposits, at December 31, 2018.

Short‑Term Borrowings.  In additionOperating Lease Liabilities. The adoption of ASU 2016-02, Leases (Topic 842) on January 1, 2019 also required the recognition of operating lease liabilities. Operating lease liabilities represent a lessee’s obligation to deposits, we use short‑term borrowings, such as federal funds purchased and securities sold under agreements to repurchase, asmake lease payments arising from a source of funds to meet the daily liquidity needs of our customers and fund growth in earning assets. Short‑term borrowings were $115.8lease, measured on a discounted basis. Operating lease liabilities totaled $16.4 million at March 31, 2019 compared to $124.2 million at December 31, 2018.September 30, 2019.

FHLB Advances and Other Borrowings.  FHLB advances and other borrowings totaled $669.0 million and $640.6 million as of March 31, 2019 and December 31, 2018, respectively. During the first three months of 2019, we increased FHLB advances at the Bank by $29.8 million and made payments of $1.4 million against our term loan.

Capital Resources and Liquidity Management

Capital Resources. Shareholders’ equity is influenced primarily by earnings, dividends, issuances and redemptions of common stock and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized holding gains or losses, net of taxes, on available‑for‑saleavailable-for-sale investment securities.

Shareholders’ equity increased $15.6$47.0 million to $624.2$655.5 million at March 31,September 30, 2019 as compared to December 31, 2018. The increase in shareholders’ equity was due primarily to $5.6the generation of net income of $43.0 million during the first nine months of 2019, $10.3 million of common equity issued for the acquisition of HomeStar, and an increase in accumulated other comprehensive income and $14.0of $10.3 million, of net income, partially offset by $5.8$17.6 million of declared dividends to common shareholders.shareholders and $2.6 million of Series H preferred stock redemption.

In conjunction with the acquisition of HomeStar, the Company paid $1.0 million in cash and issued 404,698 shares of the Company’s common stock upon closing of the transaction on July 17, 2019.  Additionally, the Company issued $100.0 million aggregate principal amount of subordinated debentures in September 2019, a portion of the net proceeds of which were used to repay a $30.0 million senior term loan. The Company intends to use the remaining net proceeds to redeem $40.3 million of existing subordinated debt in June 2020, which is the date the existing subordinated debt becomes redeemable, and for general corporate purposes.

On August 6, 2019, the Company announced that its Board of Directors authorized the Company to repurchase up to $25.0 million of its common stock. Stock repurchases under the program may be made from time to time on the open market, in privately negotiated transactions, or in any manner that complies with applicable securities laws, at the discretion of the Company. The program will be in effect until June 30, 2020, with the timing of purchases and the number of shares repurchased under the program dependent upon a variety of factors including price, trading volume, corporate and regulatory requirements and market condition. The repurchase program may be suspended or discontinued at any time without notice. As of September 30, 2019, $1.8 million, or 71,603 shares of the Company’s common stock, had been repurchased under the program.

Liquidity Management. Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short‑termshort-term and long‑termlong-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.

55

Integral to our liquidity management is the administration of short‑termshort-term borrowings. To the extent we are unable to obtain sufficient liquidity through core deposits, we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short‑short- or long‑termlong-term basis.

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction, which represents the amount of the Bank’s obligation. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Investment securities with a carrying amount of $123.4$137.4 million and $132.2 million at March 31,September 30, 2019 and December 31, 2018, respectively, were pledged for securities sold under agreements to repurchase.

The Company had available lines of credit of $50.0$34.3 million and $56.8 million at March 31,September 30, 2019 and December 31, 2018, respectively, from the Federal Reserve Discount Window. The lines are collateralized by a collateral agreement with

47


respect to a pool of commercial real estate loans totaling $59.4$41.6 million and $67.6 million at March 31,September 30, 2019 and December 31, 2018, respectively. There were no outstanding borrowings at March 31,September 30, 2019 and December 31, 2018.

At March 31,September 30, 2019, the Company had available federal funds lines of credit totaling $45.0$26.0 million. These lines of credit were unused at March 31,September 30, 2019.

The Company is a corporation separate and apart from the Bank and, therefore, must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to us by the Bank. There are statutory, regulatory and debt covenant limitations that affect the ability of the Bank to pay dividends to the Company. Management believesbelieved at September 30, 2019, that these limitations will not impact our ability to meet our ongoing short‑termshort-term cash obligations.

Regulatory Capital Requirements

We are subject to various regulatory capital requirements administered by the federal and state banking regulators. Failure to meet regulatory capital requirements may result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for “prompt corrective action”, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off‑balanceoff-balance sheet items as calculated under regulatory accounting policies.

At March 31,September 30, 2019, the Company and the Bank exceeded the regulatory minimums and the Bank met the regulatory definition of well-capitalized based on the most recent regulatory notification.

The following table presents the Company and the Bank’s capital ratios and the minimum requirements at September 30, 2019:

 

Fully Phased-In

Guidelines

Well

Ratio

    

Actual

Minimum (1)

    

Capitalized

 

Total risk-based capital ratio

Midland States Bancorp, Inc.

 

14.82

%  

10.50

%  

N/A

Midland States Bank

12.81

10.50

10.00

%

Common equity Tier 1 risk-based capital ratio

Midland States Bancorp, Inc.

9.02

7.00

N/A

Midland States Bank

12.25

7.00

6.50

Tier 1 risk-based capital ratio

Midland States Bancorp, Inc.

10.35

8.50

N/A

Midland States Bank

12.25

8.50

8.00

Tier 1 leverage ratio

Midland States Bancorp, Inc.

8.77

4.00

N/A

Midland States Bank

10.64

4.00

5.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully Phased-In

 

 

 

 

 

 

 

Guidelines

 

Well

 

Ratio

    

Actual

 

Minimum (1)

    

Capitalized

 

Total risk-based capital ratio

 

 

 

 

 

 

 

Midland States Bancorp, Inc.

 

13.25

%  

10.50

%  

N/A

 

Midland States Bank

 

13.06

 

10.50

 

10.00

%

Common equity Tier 1 risk-based capital ratio

 

 

 

 

 

 

 

Midland States Bancorp, Inc.

 

9.16

 

7.00

 

N/A

 

Midland States Bank

 

12.52

 

7.00

 

6.50

 

Tier 1 risk-based capital ratio

 

 

 

 

 

 

 

Midland States Bancorp, Inc.

 

10.65

 

8.50

 

N/A

 

Midland States Bank

 

12.52

 

8.50

 

8.00

 

Tier 1 leverage ratio

 

 

 

 

 

 

 

Midland States Bancorp, Inc.

 

8.92

 

8.50

 

N/A

 

Midland States Bank

 

10.49

 

8.50

 

5.00

 


(1)

(1)

As of January 1, 2019, the capital conservation buffer was fully phased in at 2.5%.

56

Contractual Obligations

The following table contains supplemental information regarding our total contractual obligations at March 31,September 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments Due

 

 

Less than

 

One to

 

Three to

 

More than

 

 

 

 

Payments Due

 

Less than

One to

Three to

More than

 

(dollars in thousands)

    

One Year

    

Three Years

    

Five Years

    

Five Years

    

Total

 

    

One Year

    

Three Years

    

Five Years

    

Five Years

    

Total

 

Deposits without a stated maturity

 

$

3,169,400

 

$

 —

 

$

 —

 

$

 —

 

$

3,169,400

 

$

3,518,487

$

$

$

$

3,518,487

Time deposits

 

 

581,105

 

 

252,882

 

 

32,900

 

 

 1

 

 

866,888

 

 

542,365

357,920

26,379

20

926,684

Securities sold under repurchase agreements

 

 

115,832

 

 

 —

 

 

 —

 

 

 —

 

 

115,832

 

 

122,294

122,294

FHLB advances and other borrowings

 

 

83,081

 

 

35,341

 

 

440,587

 

 

110,000

 

 

669,009

 

 

5,541

34,159

345,232

175,000

559,932

Operating lease obligations

 

 

2,181

 

 

4,030

 

 

3,152

 

 

1,835

 

 

11,198

 

 

2,423

6,937

1,942

5,051

16,353

Subordinated debt

 

 

 —

 

 

 —

 

 

 —

 

 

94,174

 

 

94,174

 

 

192,689

192,689

Trust preferred debentures

 

 

 —

 

 

 —

 

 

 —

 

 

47,918

 

 

47,918

 

 

48,165

48,165

Total contractual obligations

 

$

3,951,599

 

$

292,253

 

$

476,639

 

$

253,928

 

$

4,974,419

 

$

4,191,110

$

399,016

$

373,553

$

420,925

$

5,384,604

We believe that we will be able to meet our contractual obligations as they come due through the maintenance of adequate cash levels. We expect to maintain adequate cash levels through profitability, loan and securities repayment

48


and maturity activity and continued deposit gathering activities. We have in place various borrowing mechanisms for both short‑termshort-term and long‑termlong-term liquidity needs.

Quantitative

Quantitative and Qualitative Disclosures About Market Risk

Market Risk. Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We have identified two primary sources of market risk: interest rate risk and price risk.

Interest Rate Risk

Overview. Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest‑earninginterest-earning assets and interest‑bearinginterest-bearing liabilities (reprice risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries, LIBOR and LIBORSOFR (basis risk).

Our board of directors established broad policy limits with respect to interest rate risk. Our Enterprise Risk Committee (“ERC”) establishes specific operating guidelines within the parameters of the board of directors’ policies. In general, we seek to minimize the impact of changing interest rates on net interest income and the economic values of assets and liabilities. Our ERC meets quarterly to monitor the level of interest rate risk sensitivity to ensure compliance with the board of directors’ approved risk limits.

Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.

An asset sensitive position refers to a balance sheet position in which an increase in short‑termshort-term interest rates is expected to generate higher net interest income, as rates earned on our interest‑earninginterest-earning assets would reprice upward more quickly than rates paid on our interest‑bearinginterest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short‑termshort-term interest rates is expected to generate lower net interest income, as rates paid on our interest‑bearinginterest-bearing liabilities would reprice upward more quickly than rates earned on our interest‑earninginterest-earning assets, thus compressing our net interest margin.

Income Simulation and Economic Value Analysis. Interest rate risk measurement is calculated and reported to the ERC at least quarterly. The information reported includes period‑endperiod-end results and identifies any policy limits

57

exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.

We use two approaches to model interest rate risk: Net Interest Income at Risk (“NII at Risk”) and Economic Value of Equity (“EVE”). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivatives. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.

The following table shows NII at Risk at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Sensitivity

 

 

Immediate Change in Rates

 

Net Interest Income Sensitivity

 

Immediate Change in Rates

 

(dollars in thousands)

    

-100

    

 

+100

    

 

+200

 

    

-100

    

+100

    

+200

 

March 31, 2019:

 

 

    

 

 

    

 

 

    

 

September 30, 2019:

    

    

    

Dollar change

 

$

(9,221)

 

$

3,247

 

$

5,477

 

$

(12,807)

$

4,940

$

7,492

Percent change

 

 

(4.9)

%  

 

 

1.7

%  

 

 

2.9

%

 

(6.5)

%  

 

2.5

%  

 

3.8

%

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(8,497)

 

$

2,694

 

$

4,623

 

$

(8,497)

$

2,694

$

4,623

Percent change

 

 

(4.3)

%  

 

 

1.4

%  

 

 

2.4

%

 

(4.3)

%  

 

1.4

%  

 

2.4

%

49


We report NII at Risk to isolate the change in income related solely to interest earninginterest-earning assets and interest‑bearinginterest-bearing liabilities. The NII at Risk results included in the table above reflect the analysis used quarterly by management. It models −100, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next twelve months.

We arewere within Board policy limits for the −100, +100 and +200 basis point scenarios.scenarios at September 30, 2019. The Company, at September 30, 2019, exceeded the established tolerance level for the −100 basis point sensitivity. Tolerance levels for risk management require the continuing development of remedial plans to maintain residual risk within approved levels as we adjust the balance sheet. NII at Risk reported at March 31,September 30, 2019, projects that our earnings exhibit increased sensitivity to changes in interest rates compared to December 31, 2018.

The following table shows EVE at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

Economic Value of Equity Sensitivity

 

 

Immediate Change in Rates

 

Economic Value of Equity Sensitivity

 

Immediate Change in Rates

 

(dollars in thousands)

    

-100

    

 

+100

    

 

+200

 

    

-100

    

+100

    

+200

 

March 31, 2019:

 

 

    

 

 

    

 

 

    

 

September 30, 2019:

    

    

    

Dollar change

 

$

(91,343)

 

$

49,599

 

$

80,987

 

$

(116,189)

$

73,925

$

115,825

Percent change

 

 

(14.9)

%  

 

 

8.1

%  

 

 

13.2

%

 

(23.0)

%  

 

14.6

%  

 

22.9

%

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(80,035)

 

$

40,599

 

$

69,461

 

$

(80,035)

$

40,599

$

69,461

Percent change

 

 

(12.7)

%  

 

 

6.4

%  

 

 

11.0

%

 

(12.7)

%  

 

6.4

%  

 

11.0

%

The EVE results included in the table above reflect the analysis used quarterly by management. It models immediate −100, +100 and +200 basis point parallel shifts in market interest rates.

We arewere within board policy limits for the +100 and +200 basis point scenarios.scenarios at September 30, 2019.

In September 2018, the Federal Reserve increased the range for the Federal Funds Target Rate, which led to an increase in the magnitude of the declining rate scenario to 100−100 basis points from the prior −50 basis point floor. Tolerance levels for risk management require the development of remediation plans to maintain residual risk within tolerance if simulation modeling demonstrates that a parallel 100 basis point increase or 100 basis point decrease in interest rates over the twelve months would adversely affect net interest income over the same period by more than the tolerance level. The Bank, effective March 31,Company, at September 30, 2019, has exceeded the established tolerance level for the −100 basis point sensitivity.

Price Risk. Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and subject to fair value accounting. We have price risk from equity investments and investments in securities backed by mortgage loans.loans.

5058


Item 3 – Quantitative and Qualitative Disclosures About Market Risk

The quantitative and qualitative disclosures about market risk are included under “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Quantitative and Qualitative Disclosures About Market Risk”.

Item 4 – Controls and Procedures

Evaluation of disclosure controls and procedures. The Company’s management, including our President and Chief Executive Officer and our Chief FinancialAccounting Officer, have evaluated the effectiveness of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (“Exchange Act”)), as of the end of the period covered by this report. Based on such evaluation, our President and Chief Executive Officer and our Chief FinancialAccounting Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective as of that date to provide reasonable assurance that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its President and Chief Executive Officer and its Chief FinancialAccounting Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in internal control over financial reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Part II – Other Information

Item 1 – Legal Proceedings

In the normal course of business, we are named or threatened to be named as a defendant in various lawsuits, none of which we expect to have a material effect on the Company. However, given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to our business (including laws and regulations governing consumer protection, fair lending, fair labor, privacy, information security, anti-money laundering and anti-terrorism), we, like all banking organizations, are subject to heightened legal and regulatory compliance and litigation risk. There are no material pending legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject.

Item 1A – Risk Factors

There have been no material changes from the risk factors previously disclosed in the “Risk Factors” section included in our Annual Report on Form 10-K for the year ended December 31, 2018.

51


Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds

Unregistered Sales of Equity Securities

On July 17, 2019, the Company sold 404,968 shares of the Company’s common stock, par value $0.01 per share, to the stockholders of HomeStar Financial Group, Inc., in connection with the Company’s acquisition of HomeStar Financial Group, Inc. The shares of the Company’s common stock were issued in reliance upon the exemptions from registration afforded by Section 4(a)(2) and Rule 506(b) under the Securities Act of 1933, as amended.

59

Issuer Purchases of Equity Securities

The following table sets forth information regarding the Company’s repurchase of shares of its outstanding common stock during the firstthird quarter of 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

Maximum

 

 

 

 

 

 

 

Number of

 

Number of

 

 

Total

 

Average

 

Shares Purchased

 

Shares that May

 

 

Number

 

Price

 

as Part of Publicly

 

Yet Be Purchased

 

 

of Shares

 

Paid Per

 

Announced Plans

 

Under the Plans

Period

 

Purchased (1)

 

Share

 

or Programs

 

or Programs

January 1 - 31, 2019

 

2,426

 

$

22.35

 

 -

 

 -

February 1 - 28, 2019

 

775

 

 

24.17

 

 -

 

 -

March 1 - 31, 2019

 

512

 

 

25.31

 

 -

 

 -

Total

 

3,713

 

$

23.14

 

 -

 

 -

Total Number

Approximate

of Shares

Dollar Value of

Purchased as

Shares That

Total

Part of Publicly

May Yet be

Number

Announced

Purchased

of Shares

Average Price

Plans

Under the Plans

Period

Purchased (1)

Paid Per Share

or Programs

or Programs (2)

July 1 - 31, 2019

282

$

26.13

-

$

25,000,000

August 1 - 31, 2019

62,075

25.58

59,020

23,489,521

September 1 - 30, 2019

13,990

25.56

12,583

23,168,539

Total

76,347

$

25.58

71,603

$

23,168,539

(1)

(1)

Represents shares of the Company’s common stock repurchased under the employee stock purchase program, and/or shares withheld to satisfy tax withholding obligations upon the vesting of awards of restricted stock. These shares were purchased pursuant to the terms of the applicable plan and notstock and/or pursuant to a publicly announced repurchase plan or program.

program, as discussed in footnote 2 below.
(2)On August 6, 2019, the Company announced that its Board of Directors authorized the Company to repurchase up to $25.0 million of its common stock. Stock repurchases under the program may be made from time to time on the open market, in privately negotiated transactions, or in any manner that complies with applicable securities laws, at the discretion of the Company. The program will be in effect until June 30, 2020, with the timing of purchases and the number of shares repurchased under the program dependent upon a variety of factors including price, trading volume, corporate and regulatory requirements and market condition. The repurchase program may be suspended or discontinued at any time without notice. As of September 30, 2019, $1.8 million, or 71,603 shares of the Company’s common stock, had been repurchased under the program.

Item 5 – Other Information

The 2019 annual meeting of shareholders (“Annual Meeting”) of the Company was held on May 3, 2019. There were a total of 24,052,923 shares of common stock outstanding as of the record date for the Annual Meeting, of which 21,958,175 were present in person or by proxy at the meeting, representing 91.3% of the outstanding shares eligible to vote.

Proposal 1:

A proposal to elect three nominees to serve as Class III directors, each for a term expiring at the 2022 annual meeting of shareholders, was presented to shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

Number of Shares

 

Number of Shares

 

 

 

 

Nominees

 

Voted For

 

Voted Against

 

Abstentions

 

Broker Non-Votes

John M. Schultz

 

16,671,842

 

2,357,177

 

1,354

 

2,927,803

Jerry L. McDaniel

 

16,873,819

 

2,155,200

 

1,354

 

2,927,803

Jeffrey M. McDonnell

 

16,877,320

 

2,151,699

 

1,354

 

2,927,803

Proposal 2:

A proposal to approve, on a nonbinding basis, the executive compensation disclosed in the Company’s definitive proxy statement, which was filed on March 18, 2019, was presented to the shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

 

 

Shares

 

Shares

 

 

 

 

 

 

Voted For

 

Voted Against

 

Abstentions

 

Broker Non-Votes

Approval of executive compensation

 

15,504,694

 

3,247,774

 

277,905

 

2,927,803

52


60

Proposal 3:

A proposal to approve, on a nonbinding basis, the frequency (every one, two or three years) of the nonbinding vote to approve the compensation of the named executive officers was presented to the shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Shares

 

Number of Shares

 

Number of Shares

 

 

 

 

 

 

Voted

 

Voted

 

Voted

 

 

 

 

 

 

Every Year

 

Every Two Years

 

Every Three Years

 

Abstentions

 

Broker Non-Votes

Frequency of compensation vote

 

17,294,575

 

241,163

 

1,044,109

 

450,526

 

2,927,803

Based upon these results, and consistent with the Board of Directors’ previous recommendation, the Company will hold an advisory stockholder vote to approve the compensation of the named executive officers every year.

Proposal 4:

A proposal to approve the Amended and Restated Midland States Bancorp, Inc. Employee Stock Purchase Plan (Amended and Restated May 3, 2019) was presented to the shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

 

 

Shares

 

Shares

 

 

 

 

 

 

Voted For

 

Voted Against

 

Abstentions

 

Broker Non-Votes

Approval of the Amended and Restated Midland States Bancorp, Inc. Employee Stock Purchase Plan

 

18,878,880

 

84,211

 

67,281

 

2,927,803

Proposal 5:

A proposal to approve the Midland States Bancorp, Inc. 2019 Long-Term Incentive Plan was presented to the shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

 

 

Shares

 

Shares

 

 

 

 

 

 

Voted For

 

Voted Against

 

Abstentions

 

Broker Non-Votes

Approval of the Midland States Bancorp, Inc. 2019 Long-Term Incentive Plan

 

17,814,253

 

1,144,632

 

71,487

 

2,927,803

Proposal 6:

A proposal to ratify the appointment of Crowe LLP as the Company’s independent registered public accounting firm for the year ending December 31, 2019, was presented to the shareholders. The results of the shareholder vote on the proposal were as follows:

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Number of

 

 

 

 

 

 

Shares

 

Shares

 

 

 

 

 

 

Voted For

 

Voted Against

 

Abstentions

 

Broker Non-Votes

Ratification of Appointment of Crowe LLP

 

21,837,962

 

94,925

 

25,288

 

 -

Midland States Bancorp, Inc. 2019 Long-Term Incentive Plan

At the Annual Meeting, the Company’s shareholders approved the Midland States Bancorp, Inc. 2019 Long-Term Incentive Plan (the “2019 LTIP”).  The 2019 LTIP was adopted by the Company’s board of directors on February 5, 2019, subject to shareholder approval at the Annual Meeting, to promote the Company’s long term financial success, to attract, retain and reward persons who can contribute to the Company’s success, and to further align the participants’ interest with those of the Company’s shareholders.  The 2019 LTIP will be administered by the Compensation Committee of the board of directors, which will select award recipients from the eligible participants, determine the types of awards to be granted, and determine the applicable terms, conditions, performance criteria, restrictions and other provisions of such awards, including any vesting or accelerated vesting requirements or conditions applicable to an

53


award or awards.  The types of awards which may be granted under the 2019 LTIP include incentive and nonqualified stock options, stock appreciation rights, stock awards, restricted stock units, restricted stock and cash incentive awards.

The 2019 LTIP incorporates a broad variety of cash-based and equity-based incentive compensation elements to provide the Compensation Committee with significant flexibility to appropriately address the requirements and limitations of recently applicable legal, regulatory and financial accounting standards in a manner mutually consistent with the purposes of the 2019 LTIP and shareholder interests.

Subject to permitted adjustments for certain corporate transactions, the maximum number of shares that may be delivered to participants, or their beneficiaries, under the 2019 LTIP is 1,000,000 shares of the Company’s common stock.

The foregoing description of the 2019 LTIP is qualified in its entirety by the text of the 2019 LTIP, which is filed as Appendix B to the Company’s definitive proxy statement, filed with the SEC on March 18, 2019, and which is incorporated herein by reference.

54


Item 6 – Exhibits

Exhibit No.

Description

Exhibit No.

Description

10.13.1

Amendment No. 3 to Employment Agreement, dated asStatement of January 1, 2019, between Midland States Bancorp, Inc., Midland States Bank and Jeffrey G. LudwigResolution Eliminating the Statement of Resolution of the Company’s Fixed Rate Non-Voting Perpetual Non-Cumulative Preferred Stock, Series H (incorporated by reference to Exhibit 10.9 to3.1 of the Company’s AnnualCurrent Report on Form 10-K8-K filed with the SEC on February 28,July 31, 2019).

10.24.1

Amendment No. 2 to Employment Agreement,Indenture, dated as of January 1, 2019,September 20, 2029, between Midland States Bancorp, Inc., Midland States and UMB Bank and Douglas J. TuckerNational Association, as trustee, regarding 5.00% Fixed-to-Floating Rate Subordinated Notes due 2029 (incorporated by reference to Exhibit 10.12 to4.1 of the Company’s AnnualCurrent Report on Form 10-K8-K filed with the SEC on February 28,September 20, 2019).

10.34.2

Amendment No. 2 to Employment Agreement, dated asForm of January 1, 2019, between Midland States Bank and Jeffrey S. Mefford5.00% Fixed-to-Floating Rate Subordinated Notes due 2029 (included in Exhibit 4.1) (incorporated by reference to Exhibit 10.30 to4.2 of the Company’s AnnualCurrent Report on Form 10-K8-K filed with the SEC on February 28,September 20, 2019).

4.3

Indenture, dated as of September 20, 2029, between Midland States Bancorp, Inc. and UMB Bank National Association, as trustee, regarding 5.50% Fixed-to-Floating Rate Subordinated Notes due 2034 (incorporated by reference to Exhibit 4.3 of the Company’s Current Report on Form 8-K filed with the SEC on September 20, 2019)

4.4

Form of 5.50% Fixed-to-Floating Rate Subordinated Notes due 2034 (included in Exhibit 4.3) (incorporated by reference to Exhibit 4.4 of the Company’s Current Report on Form 8-K filed with the SEC on September 20, 2019)

4.5

Form of Registration Rights Agreement, dated as of September 20, 2019, among Midland States Bancorp, Inc. and the purchasers party thereto (incorporated by reference to Exhibit 4.5 of the Company’s Current Report on Form 8-K filed with the SEC on September 20, 2019)

31.1

Chief Executive Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

31.2

��

Chief FinancialAccounting Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

32.1

Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

32.2

Chief FinancialAccounting Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

101

Financial information from the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31,September 30, 2019, formatted in XBRL interactive data files pursuant to Rule 405 of Regulation S-T:iXBRL (Inline eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements – filed herewith.

104

The cover page from Midland States Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended September 30, 2019, formatted in inline XBRL and contained in Exhibit 101.

55


61

SIGNATURES

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.

Midland States Bancorp, INC.

Midland States Bancorp, INC.

Date: May 9,November 7, 2019

By:

/s/

Jeffrey G. Ludwig

Jeffrey G. Ludwig

Jeffrey G. Ludwig

President and Chief Executive Officer

(Principal Executive Officer)

Date: May 9,November 7, 2019

By:

/s/

Stephen A. EricksonDonald J. Spring

Stephen A. EricksonDonald J. Spring

Chief FinancialAccounting Officer

(Principal Financial and Accounting Officer)

5662