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
For the quarterly period ended September 30, 2021March 31, 2022
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______to________
Commission file number 0-22208
QCR HOLDINGS, INC.
(Exact name of Registrant as specified in its charter)
Delaware | 42-1397595 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
3551 7th Street, Moline, Illinois 61265
(Address of principal executive offices, including zip code)
(309) 736-3580
(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, $1.00 Par Value | QCRH | The Nasdaq Global 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 Exchange Act).
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer's classes of common stock as of the latest practicable date: As of NovemberMay 1, 2021,2022, the Registrant had outstanding 15,596,68117,651,425 shares of common stock, $1.00 par value per share.
1
QCR HOLDINGS, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
| | | | | ||
| | | | | Page | |
Part I |
| FINANCIAL INFORMATION | | |||
| | | | | | |
| | Item 1 |
| Consolidated Financial Statements (Unaudited) | | |
| | | | | | |
| | | | Consolidated Balance Sheets | 4 | |
| | | | | | |
| | | | 5 | ||
| | | | | | |
| | | |
| ||
|
|
|
| For the | 6 | |
| | | | | | |
| | | | 7 | ||
| | | | | | |
| | | | 8 | ||
|
|
|
|
|
| |
|
|
|
|
|
| |
| | | | | | |
| | | |
| ||
| | | | | | |
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | | 30 | ||
| | | | | | |
| | | Management's Discussion and Analysis of Financial Condition and Results of Operations | | ||
| | | | | | |
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | | Critical Accounting Policies and Critical Accounting Estimates | 32 | |
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
|
|
|
|
| ||
|
|
|
|
| ||
|
|
|
|
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | | 41 | ||
| | | | 42 | ||
| | | | 44 | ||
| | | | 45 |
2
| | | |
| ||
|
|
|
|
| ||
|
|
|
|
| ||
|
|
|
|
| ||
|
|
|
|
| ||
| | | |
| ||
| | | |
| ||
| | | | Allowance for Credit Losses on Loans/Leases and OBS Exposures |
| |
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | |
| ||
| | | | | | |
| |
|
| |||
| | | | | | |
| | |
| |||
| | | | | | |
|
| |||||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
| | |
| |||
| | | | | | |
|
Throughout this Quarterly Report on Form 10-Q, we use certain acronyms and abbreviations, as defined in Note 1 to the Consolidated Financial Statements.
3
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of September 30, 2021March 31, 2022 and December 31, 20202021
| | | | | | | | | | | | |
| | September 30, | | December 31, | | March 31, | | December 31, | ||||
| | 2021 | | 2020 | | 2022 | | 2021 | ||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||
Assets | | | | | | | | | | | | |
Cash and due from banks | | $ | 57,310 | | $ | 61,329 | | $ | 50,540 | | $ | 37,490 |
Federal funds sold | |
| 6,985 | |
| 9,080 | |
| 9,635 | |
| 12,370 |
Interest-bearing deposits at financial institutions | |
| 63,841 | |
| 86,596 | |
| 56,755 | |
| 75,292 |
| | | | | | | | | | | | |
Securities held to maturity, at amortized cost, net of allowance for credit losses | |
| 484,003 | |
| 476,165 | |
| 476,625 | |
| 472,385 |
Securities available for sale, at fair value | |
| 344,716 | |
| 361,966 | |
| 346,686 | |
| 337,830 |
Total securities | | | 828,719 | |
| 838,131 | | | 823,311 | |
| 810,215 |
| | | | | | | | | | | | |
Loans receivable held for sale | |
| 3,452 | |
| 3,758 | |
| 2,968 | |
| 3,828 |
Loans/leases receivable held for investment | |
| 4,596,278 | |
| 4,247,371 | |
| 4,824,900 | |
| 4,676,304 |
Gross loans/leases receivable | |
| 4,599,730 | |
| 4,251,129 | |
| 4,827,868 | |
| 4,680,132 |
Less allowance for credit losses | |
| (80,670) | |
| (84,376) | |
| (74,786) | |
| (78,721) |
Net loans/leases receivable | |
| 4,519,060 | |
| 4,166,753 | |
| 4,753,082 | |
| 4,601,411 |
| |
|
| |
|
| |
|
| |
|
|
Bank-owned life insurance | |
| 61,955 | |
| 60,586 | |
| 62,770 | |
| 62,424 |
Premises and equipment, net | |
| 74,993 | |
| 72,693 | |
| 80,634 | |
| 78,530 |
Restricted investment securities | |
| 19,936 | |
| 18,103 | |
| 30,722 | |
| 19,353 |
Other real estate owned, net | |
| — | |
| 20 | ||||||
Goodwill | |
| 74,066 | |
| 74,066 | |
| 74,066 | |
| 74,066 |
Intangibles | |
| 9,857 | |
| 11,381 | |
| 8,856 | |
| 9,349 |
Derivatives | | | 198,393 | | | 222,757 | | | 107,326 | | | 222,220 |
Other assets | |
| 99,393 | |
| 61,302 | |
| 118,122 | |
| 93,412 |
Total assets | | $ | 6,014,508 | | $ | 5,682,797 | | $ | 6,175,819 | | $ | 6,096,132 |
| |
|
| |
|
| |
|
| |
|
|
Liabilities and Stockholders' Equity | |
|
| |
|
| |
|
| |
|
|
Liabilities: | |
|
| |
|
| |
|
| |
|
|
Deposits: | |
|
| |
|
| |
|
| |
|
|
Noninterest-bearing | | $ | 1,342,273 | | $ | 1,145,378 | | $ | 1,275,493 | | $ | 1,268,788 |
Interest-bearing | |
| 3,529,555 | |
| 3,453,759 | |
| 3,564,196 | |
| 3,653,984 |
Total deposits | |
| 4,871,828 | |
| 4,599,137 | |
| 4,839,689 | |
| 4,922,772 |
| |
|
| |
|
| |
|
| |
|
|
Short-term borrowings | |
| 1,600 | |
| 5,430 | |
| 1,190 | |
| 3,800 |
Federal Home Loan Bank advances | |
| 30,000 | |
| 15,000 | |
| 290,000 | |
| 15,000 |
Subordinated notes | | | 113,811 | | | 118,691 | | | 113,890 | | | 113,850 |
Junior subordinated debentures | |
| 38,103 | |
| 37,993 | |
| 38,190 | |
| 38,155 |
Derivatives | | | 201,450 | | | 229,270 | | | 116,193 | | | 225,135 |
Other liabilities | |
| 107,902 | |
| 83,483 | |
| 108,743 | |
| 100,410 |
Total liabilities | |
| 5,364,694 | |
| 5,089,004 | |
| 5,507,895 | |
| 5,419,122 |
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
|
Stockholders' Equity: | |
|
| |
|
| |
|
| |
|
|
Preferred stock, $1 par value; shares authorized 250,000 September 2021 and December 2020 - 0 shares issued or outstanding | |
| — | |
| — | ||||||
Common stock, $1 par value; shares authorized 20,000,000 September 2021 - 15,590,428 shares issued and outstanding December 2020 - 15,805,711 shares issued and outstanding | |
| 15,590 | |
| 15,806 | ||||||
Preferred stock, $1 par value; shares authorized 250,000 March 2022 and December 2021 - 0 shares issued or outstanding | |
| — | |
| — | ||||||
Common stock, $1 par value; shares authorized 20,000,000 March 2022 - 15,579,605 shares issued and outstanding December 2021 - 15,613,460 shares issued and outstanding | |
| 15,580 | |
| 15,613 | ||||||
Additional paid-in capital | |
| 272,964 | |
| 275,807 | |
| 272,370 | |
| 273,768 |
Retained earnings | |
| 360,003 | |
| 300,804 | |
| 405,762 | |
| 386,077 |
Accumulated other comprehensive income (loss): | |
| | |
| | |
| | |
| |
Securities available for sale | |
| 5,825 | |
| 9,008 | |
| (16,171) | |
| 5,925 |
Derivatives | | | (4,568) | | | (7,632) | | | (9,617) | | | (4,373) |
Total stockholders' equity | |
| 649,814 | |
| 593,793 | |
| 667,924 | |
| 677,010 |
Total liabilities and stockholders' equity | | $ | 6,014,508 | | $ | 5,682,797 | | $ | 6,175,819 | | $ | 6,096,132 |
See Notes to Consolidated Financial Statements (Unaudited)
4
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
Three Months Ended September 30,March 31, 2022 and 2021 and 2020
| | | | | | | | | | | | | | |
|
| 2021 |
| 2020 | |
| 2022 |
| 2021 | | ||||
| | (dollars in thousands, except share data) | | | (dollars in thousands, except share data) | | ||||||||
Interest and dividend income: | | | | | | | | | | | | | | |
Loans/leases, including fees | | $ | 44,858 | | $ | 44,768 | | | $ | 44,196 | | $ | 41,333 | |
Securities: | | | | | | | | | | | | | | |
Taxable | |
| 2,347 | |
| 1,938 | | |
| 2,398 | |
| 2,042 | |
Nontaxable | |
| 4,160 | |
| 3,842 | | |
| 4,150 | |
| 3,934 | |
Interest-bearing deposits at financial institutions | |
| 39 | |
| 92 | | |
| 35 | |
| 37 | |
Restricted investment securities | |
| 262 | |
| 249 | | |
| 281 | |
| 219 | |
Federal funds sold | |
| 1 | |
| 1 | | |
| 2 | |
| — | |
Total interest and dividend income | |
| 51,667 | |
| 50,890 | | |
| 51,062 | |
| 47,565 | |
| | | | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | | | |
Deposits | |
| 3,273 | |
| 4,484 | | |
| 3,137 | |
| 3,427 | |
Short-term borrowings | |
| 1 | |
| 11 | | |
| — | |
| 1 | |
Federal Home Loan Bank advances | |
| 41 | |
| 211 | | |
| 82 | |
| 9 | |
Subordinated notes | | | 1,554 | | | 1,031 | | | | 1,554 | | | 1,594 | |
Junior subordinated debentures | |
| 569 | |
| 572 | | |
| 556 | |
| 559 | |
Total interest expense | |
| 5,438 | |
| 6,309 | | |
| 5,329 | |
| 5,590 | |
Net interest income | |
| 46,229 | |
| 44,581 | | |
| 45,733 | |
| 41,975 | |
Provision for credit losses | |
| — | |
| 20,342 | | |
| (2,916) | |
| 6,713 | |
Net interest income after provision for loan/lease losses | |
| 46,229 | |
| 24,239 | | |||||||
Net interest income after provision for credit losses | |
| 48,649 | |
| 35,262 | | |||||||
| | | | | | | | | | | | | | |
Noninterest income: | | | | | | | | | | | | | | |
Trust department fees | |
| 2,714 | |
| 2,280 | | |
| 2,963 | |
| 2,801 | |
Investment advisory and management fees | |
| 1,054 | |
| 1,266 | | |
| 1,036 | |
| 940 | |
Deposit service fees | |
| 1,588 | |
| 1,403 | | |
| 1,555 | |
| 1,408 | |
Gains on sales of residential real estate loans, net | |
| 954 | |
| 1,370 | | |
| 493 | |
| 1,337 | |
Gains on sales of government guaranteed portions of loans, net | |
| 19 | |
| — | | |||||||
Swap fee income/capital markets revenue | |
| 24,885 | |
| 26,688 | | |
| 6,422 | |
| 13,557 | |
Securities gains (losses), net | |
| — | |
| 1,802 | | |||||||
Earnings on bank-owned life insurance | |
| 446 | |
| 502 | | |
| 346 | |
| 471 | |
Debit card fees | |
| 1,085 | |
| 946 | | |
| 1,007 | |
| 975 | |
Correspondent banking fees | |
| 265 | |
| 220 | | |
| 277 | |
| 314 | |
Other | |
| 1,661 | |
| 1,482 | | |
| 1,515 | |
| 1,686 | |
Total noninterest income | |
| 34,652 | |
| 37,959 | | |
| 15,633 | |
| 23,489 | |
| | | | | | | | | | | | | | |
Noninterest expense: | | | | | | | | | | | | | | |
Salaries and employee benefits | |
| 28,207 | |
| 25,999 | | |
| 23,627 | |
| 24,847 | |
Occupancy and equipment expense | |
| 4,122 | |
| 3,807 | | |
| 3,937 | |
| 4,108 | |
Professional and data processing fees | |
| 3,568 | |
| 3,758 | | |
| 3,671 | |
| 3,443 | |
Acquisition costs | |
| 1,851 | |
| — | | |||||||
Disposition costs | | | — | | | 192 | | | | — | | | 8 | |
FDIC insurance, other insurance and regulatory fees | |
| 1,108 | |
| 1,301 | | |
| 1,310 | |
| 1,065 | |
Loan/lease expense | |
| 308 | |
| 403 | | |
| 267 | |
| 300 | |
Net income from and gains/losses on operations of other real estate | |
| (1,346) | |
| 16 | | |||||||
Net cost of (income from) and gains/losses on operations of other real estate | |
| (1) | |
| 39 | | |||||||
Advertising and marketing | |
| 1,095 | |
| 750 | | |
| 761 | |
| 627 | |
Bank service charges | |
| 525 | |
| 488 | | |
| 541 | |
| 523 | |
Losses on liability extinguishment | |
| — | |
| 1,874 | | |||||||
Correspondent banking expense | |
| 201 | |
| 205 | | |
| 199 | |
| 200 | |
Intangibles amortization | |
| 508 | |
| 531 | | |
| 493 | |
| 508 | |
Loss on sale of subsidiary | | | — | | | 305 | | |||||||
Other | |
| 3,091 | |
| 1,209 | | |
| 1,669 | |
| 1,560 | |
Total noninterest expense | |
| 41,387 | |
| 40,838 | | |
| 38,325 | |
| 37,228 | |
Net income before income taxes | |
| 39,494 | |
| 21,360 | | |
| 25,957 | |
| 21,523 | |
Federal and state income tax expense | |
| 7,929 | |
| 4,016 | | |
| 2,333 | |
| 3,541 | |
Net income | | $ | 31,565 | | $ | 17,344 | | | $ | 23,624 | | $ | 17,982 | |
| | | | | | | | | | | | | | |
Basic earnings per common share | | $ | 2.02 | | $ | 1.10 | | | $ | 1.51 | | $ | 1.14 | |
Diluted earnings per common share | | $ | 1.99 | | $ | 1.09 | | | $ | 1.49 | | $ | 1.12 | |
| | | | | | | | | | | | | | |
Weighted average common shares outstanding | |
| 15,635,123 | |
| 15,767,152 | | |
| 15,625,112 | |
| 15,803,643 | |
Weighted average common and common equivalent shares outstanding | |
| 15,869,798 | |
| 15,923,578 | | |
| 15,852,256 | |
| 16,025,548 | |
| | | | | | | | | | | | | | |
Cash dividends declared per common share | | $ | 0.06 | | $ | 0.06 | | | $ | 0.06 | | $ | 0.06 | |
| | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
5
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
NineThree Months Ended September 30,March 31, 2022 and 2021
| | | | | | | |
| | Three Months Ended March 31, |
| ||||
|
| 2022 |
| 2021 | | ||
| | (dollars in thousands) | | ||||
| | | | | | | |
Net income | | $ | 23,624 | | $ | 17,982 | |
| | | | | | | |
Other comprehensive income (loss): | | | | | | | |
| | | | | | | |
Unrealized losses on securities available for sale: | | | | | | | |
Unrealized holding losses arising during the period before tax | | | (29,170) | |
| (5,759) | |
| | | | | | | |
Unrealized gains (losses) on derivatives: | | | | | | | |
Unrealized holding gains (losses) arising during the period before tax | |
| (6,858) | |
| 3,153 | |
Less reclassification adjustment for caplet amortization before tax | | | (221) | | | (151) | |
| |
| (6,637) | |
| 3,304 | |
| | | | | | | |
Other comprehensive loss, before tax | |
| (35,807) | |
| (2,455) | |
Tax benefit | |
| (8,467) | |
| (704) | |
Other comprehensive loss, net of tax | |
| (27,340) | |
| (1,751) | |
| | | | | | | |
Comprehensive income (loss) | | $ | (3,716) | | $ | 16,231 | |
| | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
6
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
Three Months Ended March 31, 2022 and 20202021
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accumulated | | | | |
| | | | | Additional | | | | | Other | | | | ||
| | Common | | Paid-In | | Retained | | Comprehensive | | | | ||||
|
| Stock |
| Capital |
| Earnings |
| (Loss) Income |
| Total | |||||
| | (dollars in thousands) | |||||||||||||
| | | | | | | | | | | | | | | |
Balance December 31, 2021 | | $ | 15,613 | | $ | 273,768 | | $ | 386,077 | | $ | 1,552 | | $ | 677,010 |
Net income | |
| — | |
| — | |
| 23,624 | |
| — | |
| 23,624 |
Other comprehensive (loss), net of tax | |
| — | |
| — | |
| — | |
| (27,340) | |
| (27,340) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (939) | |
| — | |
| (939) |
Repurchase and cancellation of 77,500 shares of common stock | | | | | | | | | | | | | | | |
as a result of a share repurchase program | | | (77) | | | (1,338) | | | (3,000) | | | — | | | (4,415) |
Stock-based compensation expense | |
| — | |
| 751 | |
| — | |
| — | |
| 751 |
Issuance of common stock under employee benefit plans | |
| 44 | |
| (811) | |
| — | |
| — | |
| (767) |
Balance, March 31, 2022 | | $ | 15,580 | | $ | 272,370 | | $ | 405,762 | | $ | (25,788) | | $ | 667,924 |
| | | | | | | |
|
| 2021 |
| 2020 |
| ||
| | (dollars in thousands, except share data) | | ||||
Interest and dividend income: | | | | | | | |
Loans/leases, including fees | | $ | 128,639 | | $ | 130,542 | |
Securities: | | | | | | | |
Taxable | |
| 6,521 | |
| 5,714 | |
Nontaxable | |
| 12,146 | |
| 10,865 | |
Interest-bearing deposits at financial institutions | |
| 110 | |
| 587 | |
Restricted investment securities | |
| 718 | |
| 795 | |
Federal funds sold | |
| 1 | |
| 19 | |
Total interest and dividend income | |
| 148,135 | |
| 148,522 | |
| | | | | | | |
Interest expense: | | | | | | | |
Deposits | |
| 9,935 | |
| 19,457 | |
Short-term borrowings | |
| 4 | |
| 81 | |
Federal Home Loan Bank advances | |
| 66 | |
| 1,007 | |
Subordinated notes | | | 4,718 | | | 3,019 | |
Junior subordinated debentures | |
| 1,692 | |
| 1,715 | |
Total interest expense | |
| 16,415 | |
| 25,279 | |
Net interest income | |
| 131,720 | |
| 123,243 | |
Provision for credit losses | |
| 6,713 | |
| 48,624 | |
Net interest income after provision for loan/lease losses | |
| 125,007 | |
| 74,619 | |
| | | | | | | |
Noninterest income: | | | | | | | |
Trust department fees | |
| 8,363 | |
| 6,819 | |
Investment advisory and management fees | |
| 3,033 | |
| 4,392 | |
Deposit service fees | |
| 4,488 | |
| 4,166 | |
Gains on sales of residential real estate loans, net | |
| 3,475 | |
| 3,218 | |
Swap fee income/capitals markets revenue | |
| 48,010 | |
| 53,419 | |
Securities gains (losses), net | |
| (88) | |
| 1,867 | |
Earnings on bank-owned life insurance | |
| 1,368 | |
| 1,443 | |
Debit card fees | |
| 3,144 | |
| 2,479 | |
Correspondent banking fees | |
| 848 | |
| 633 | |
Other | |
| 4,796 | |
| 3,345 | |
Total noninterest income | |
| 77,437 | |
| 81,781 | |
| | | | | | | |
Noninterest expenses: | | | | | | | |
Salaries and employee benefits | |
| 76,098 | |
| 65,822 | |
Occupancy and equipment expense | |
| 12,195 | |
| 11,587 | |
Professional and data processing fees | |
| 10,713 | |
| 10,773 | |
Post-acquisition compensation, transition and integration costs | |
| — | |
| 189 | |
Disposition costs | |
| 8 | |
| 626 | |
FDIC insurance, other insurance and regulatory fees | |
| 3,159 | |
| 2,892 | |
Loan/lease expense | |
| 1,065 | |
| 970 | |
Net income from and gains/losses on operations of other real estate | |
| (1,420) | |
| (303) | |
Advertising and marketing | |
| 2,575 | |
| 1,984 | |
Bank service charges | |
| 1,620 | |
| 1,493 | |
Losses on liability extinguishment | |
| — | |
| 2,450 | |
Correspondent banking expense | | | 599 | | | 633 | |
Intangibles amortization | | | 1,524 | | | 1,628 | |
Goodwill impairment | | | — | | | 500 | |
Loss on sale of subsidiary | |
| — | |
| 305 | |
Other | |
| 6,154 | |
| 3,842 | |
Total noninterest expenses | |
| 114,290 | |
| 105,391 | |
Net income before income taxes | |
| 88,154 | |
| 51,009 | |
Federal and state income tax expense | |
| 16,258 | |
| 8,698 | |
Net income | | $ | 71,896 | | $ | 42,311 | |
| | | | | | | |
Basic earnings per common share | | $ | 4.54 | | $ | 2.68 | |
Diluted earnings per common share | | $ | 4.48 | | $ | 2.65 | |
| | | | | | | |
Weighted average common shares outstanding | |
| 15,829,124 | |
| 15,770,335 | |
Weighted average common and common equivalent shares outstanding | |
| 16,058,420 | |
| 15,945,832 | |
| | | | | | | |
Cash dividends declared per common share | | $ | 0.18 | | $ | 0.18 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accumulated | | | | |
| | | | | Additional | | | | | Other | | | | ||
| | Common | | Paid-In | | Retained | | Comprehensive | | | | ||||
|
| Stock |
| Capital |
| Earnings |
| (Loss) |
| Total | |||||
| | (dollars in thousands) | |||||||||||||
| | | | | | | | | | | | | | | |
Balance December 31, 2020 | | $ | 15,806 | | $ | 275,807 | | $ | 300,804 | | $ | 1,376 | | $ | 593,793 |
Impact of adoption of ASU 2016-13 | | | — | | | — | | | (937) | | | — | | | (937) |
Net income | |
| — | |
| — | |
| 17,982 | |
| — | |
| 17,982 |
Other comprehensive loss, net of tax | |
| — | |
| — | |
| — | |
| (1,751) | |
| (1,751) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (949) | |
| — | |
| (949) |
Stock-based compensation expense | |
| — | |
| 841 | |
| — | |
| — | |
| 841 |
Issuance of common stock under employee benefit plans | |
| 38 | |
| (298) | |
| — | |
| — | |
| (260) |
Balance, March 31, 2021 | | $ | 15,844 | | $ | 276,350 | | $ | 316,900 | | $ | (375) | | $ | 608,719 |
| | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
6
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
Three and Nine Months Ended September 30, 2021 and 2020
| | | | | | | |
| | Three Months Ended September 30, |
| ||||
|
| 2021 |
| 2020 | | ||
| | (dollars in thousands) | | ||||
| | | | | | | |
Net income | | $ | 31,565 | | $ | 17,344 | |
| | | | | | | |
Other comprehensive loss: | | | | | | | |
| | | | | | | |
Unrealized gains (losses) on securities available for sale: | | | | | | | |
Unrealized holding gains (losses) arising during the period before tax | | | (3,194) | |
| 585 | |
Less reclassification adjustment for gains included in net income before tax | | | — | | | 1,802 | |
| |
| (3,194) | |
| (1,217) | |
| | | | | | | |
Unrealized gains (losses) on derivatives: | | | | | | | |
Unrealized holding gains (losses) arising during the period before tax | |
| (342) | |
| 445 | |
Less reclassification adjustment for caplet amortization before tax | | | (181) | | | 149 | |
| |
| (161) | |
| 296 | |
| | | | | | | |
Other comprehensive loss, before tax | |
| (3,355) | |
| (921) | |
Tax expense | |
| (809) | |
| (307) | |
Other comprehensive loss, net of tax | |
| (2,546) | |
| (614) | |
| | | | | | | |
Comprehensive income | | $ | 29,019 | | $ | 16,730 | |
| | | | | | | |
| | | | | | | |
| | Nine Months Ended September 30, | | ||||
|
| 2021 |
| 2020 | | ||
| | (dollars in thousands) | | ||||
| | | | | | | |
Net income | | $ | 71,896 | | $ | 42,311 | |
| | | | | | | |
Other comprehensive income (loss): | | | | | | | |
| | | | | | | |
Unrealized gains (losses) on securities available for sale: | | | | | | | |
Unrealized holding gains (losses) arising during the period before tax | |
| (4,290) | |
| 8,467 | |
Less reclassification adjustment for gains (losses) included in net income before tax | | | (88) | | | 1,867 | |
| |
| (4,202) | |
| 6,600 | |
Unrealized gains (losses) on derivatives: | | | | | | | |
Unrealized holding gains (losses) arising during the period before tax | |
| 3,383 | |
| (7,903) | |
Less reclassification adjustment for caplet amortization before tax | |
| (495) | |
| (384) | |
| |
| 3,878 | |
| (7,519) | |
| | | | | | | |
Other comprehensive loss, before tax | |
| (324) | |
| (919) | |
Tax expense | |
| (206) | |
| (236) | |
Other comprehensive loss, net of tax | |
| (118) | |
| (683) | |
| | | | | | | |
Comprehensive income | | $ | 71,778 | | $ | 41,628 | |
| | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
7
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)CASH FLOWS (UNAUDITED)
Three and Nine Months Ended September 30,March 31, 2022 and 2021 and 2020
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accumulated | | | | |
| | | | | Additional | | | | | Other | | | | ||
| | Common | | Paid-In | | Retained | | Comprehensive | | | | ||||
|
| Stock |
| Capital |
| Earnings |
| (Loss) Income |
| Total | |||||
| | (dollars in thousands) | |||||||||||||
| | | | | | | | | | | | | | | |
Balance December 31, 2020 | | $ | 15,806 | | $ | 275,807 | | $ | 300,804 | | $ | 1,376 | | $ | 593,793 |
Net income | |
| — | |
| — | |
| 17,982 | |
| — | |
| 17,982 |
Other comprehensive loss, net of tax | |
| — | |
| — | |
| — | |
| (1,751) | |
| (1,751) |
Impact of adoption of ASU 2016-13 | |
| — | |
| — | |
| (937) | |
| — | |
| (937) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (949) | |
| — | |
| (949) |
Stock-based compensation expense | |
| — | |
| 841 | |
| — | |
| — | |
| 841 |
Issuance of common stock under employee benefit plans | |
| 38 | |
| (298) | |
| — | |
| — | |
| (260) |
Balance, March 31, 2021 | | $ | 15,844 | | $ | 276,350 | | $ | 316,900 | | $ | (375) | | $ | 608,719 |
Net income | |
| — | |
| — | |
| 22,349 | |
| — | |
| 22,349 |
Other comprehensive income, net of tax | |
| — | |
| — | |
| — | |
| 4,179 | |
| 4,179 |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (951) | |
| — | |
| (951) |
Repurchase and cancellation of 100,000 shares of common stock | | | | | | | | | | | | | | | |
as a result of a share repurchase program | | | (100) | | | (1,826) | | | (2,874) | | | — | | | (4,800) |
Stock-based compensation expense | | | — | |
| 520 | |
| — | |
| — | |
| 520 |
Issuance of common stock under employee benefit plans | |
| 20 | |
| 440 | |
| — | |
| — | |
| 460 |
Balance, June 30, 2021 | | $ | 15,764 | | $ | 275,485 | | $ | 335,424 | | $ | 3,803 | | $ | 630,476 |
Net income | |
| — | |
| — | |
| 31,565 | |
| — | |
| 31,565 |
Other comprehensive loss, net of tax | |
| — | |
| — | |
| — | |
| (2,546) | |
| (2,546) |
Repurchase and cancellation of 193,153 shares of common stock | |
| | |
| | |
| | |
| | |
| |
as a result of a share repurchase program | | | (193) | | | (3,134) | | | (6,040) | | | — | | | (9,367) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (946) | |
| — | |
| (946) |
Stock-based compensation expense | | | — | |
| 504 | |
| — | |
| — | |
| 504 |
Issuance of common stock under employee benefit plans | |
| 19 | |
| 109 | |
| — | |
| — | |
| 128 |
Balance, September 30, 2021 | | $ | 15,590 | | $ | 272,964 | | $ | 360,003 | | $ | 1,257 | | $ | 649,814 |
| | | | | | | | | | | | | | | |
| | | | | | | |
|
| 2022 |
| 2021 | | ||
| | (dollars in thousands) | | ||||
CASH FLOWS FROM OPERATING ACTIVITIES |
| |
|
| |
| |
Net income | | $ | 23,624 | | $ | 17,982 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |
|
| |
|
| |
Depreciation | |
| 1,297 | |
| 1,331 | |
Provision for credit losses | |
| (2,916) | |
| 6,713 | |
Stock-based compensation expense | |
| 751 | |
| 841 | |
Deferred compensation expense accrued | |
| 1,026 | |
| 1,289 | |
Gains on other real estate owned, net | |
| — | |
| (1) | |
Amortization of premiums on securities, net | |
| 336 | |
| 597 | |
Caplet amortization | | | 221 | | | 151 | |
Mark to market gains on unhedged derivatives, net | | | (906) | | | (164) | |
Loans originated for sale | |
| (25,749) | |
| (59,785) | |
Proceeds on sales of loans | |
| 27,121 | |
| 59,216 | |
Gains on sales of residential real estate loans | |
| (493) | |
| (1,337) | |
Gains on sales of government guaranteed portions of loans | |
| (19) | |
| — | |
Gains on sales and disposals of premises and equipment | | | (10) | | | (21) | |
Amortization of intangibles | |
| 493 | |
| 508 | |
Accretion of acquisition fair value adjustments, net | |
| (118) | |
| (504) | |
Increase in cash value of bank-owned life insurance | |
| (346) | |
| (471) | |
Increase in other assets | |
| (16,243) | |
| (8,243) | |
Decrease in other liabilities | | | (1,123) | | | (6,959) | |
Net cash provided by operating activities | | $ | 6,946 | | $ | 11,143 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | |
|
| |
|
| |
Net decrease in federal funds sold | |
| 2,735 | |
| 7,730 | |
Net decrease in interest-bearing deposits at financial institutions | |
| 18,537 | |
| 32,890 | |
Proceeds from sales of other real estate owned | |
| — | |
| 1 | |
Activity in securities portfolio: | |
| | |
| | |
Purchases | |
| (52,403) | |
| (53,567) | |
Calls, maturities and redemptions | |
| 7,213 | |
| 48,988 | |
Paydowns | |
| 10,113 | |
| 19,308 | |
Sales | |
| — | |
| 19,540 | |
Activity in restricted investment securities: | |
|
| |
|
| |
Purchases | |
| (11,389) | |
| (1,680) | |
Redemptions | |
| 20 | |
| 59 | |
Net increase in loans/leases originated and held for investment | |
| (148,521) | |
| (107,996) | |
Purchase of premises and equipment | |
| (3,428) | |
| (1,800) | |
Proceeds from sales of premises and equipment | | | 37 | | | 21 | |
Net cash used in investing activities | | $ | (177,086) | | $ | (36,506) | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | |
|
| |
|
| |
Net increase (decrease) in deposit accounts | |
| (83,083) | |
| 32,645 | |
Net increase (decrease) in short-term borrowings | |
| (2,610) | |
| 1,410 | |
Activity in Federal Home Loan Bank advances: | |
|
| |
|
| |
Net change in short-term and overnight advances | |
| 275,000 | |
| 10,000 | |
Payment of cash dividends on common stock | |
| (935) | |
| (947) | |
Payment from issuance of common stock, net | | | (767) | | | (260) | |
Repurchase and cancellation of shares | | | (4,415) | | | — | |
Net cash provided by financing activities | | $ | 183,190 | | $ | 42,848 | |
| | | | | | | |
Net increase in cash and due from banks | |
| 13,050 | |
| 17,485 | |
| | | | | | | |
Cash and due from banks, beginning | |
| 37,490 | |
| 61,329 | |
Cash and due from banks, ending | | $ | 50,540 | | $ | 78,814 | |
| | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Accumulated | | | | |
| | | | | Additional | | | | | Other | | | | ||
| | Common | | Paid-In | | Retained | | Comprehensive | | | | ||||
|
| Stock |
| Capital |
| Earnings |
| (Loss) |
| Total | |||||
| | (dollars in thousands) | |||||||||||||
| | | | | | | | | | | | | | | |
Balance December 31, 2019 | | $ | 15,828 | | $ | 274,785 | | $ | 245,836 | | $ | (1,098) | | $ | 535,351 |
Net income | |
| — | |
| — | |
| 11,228 | |
| — | |
| 11,228 |
Other comprehensive loss, net of tax | |
| — | |
| — | |
| — | |
| (3,691) | |
| (3,691) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (942) | |
| — | |
| (942) |
Repurchase and cancellation of 100,932 shares of common stock | | | | | | | | | | | | | | | |
as a result of a share repurchase program | | | (101) | | | (1,844) | | | (1,835) | | | — | | | (3,780) |
Stock-based compensation expense | |
| — | |
| 641 | |
| — | |
| — | |
| 641 |
Issuance of common stock under employee benefit plans | |
| 47 | |
| 285 | |
| — | |
| — | |
| 332 |
Balance, March 31, 2020 | | $ | 15,774 | | $ | 273,867 | | $ | 254,287 | | $ | (4,789) | | $ | 539,139 |
Net income | |
| — | |
| — | |
| 13,739 | |
| — | |
| 13,739 |
Other comprehensive income, net of tax | |
| — | |
| — | |
| — | |
| 3,622 | |
| 3,622 |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (945) | |
| — | |
| (945) |
Stock-based compensation expense | |
| — | |
| 423 | |
| — | |
| — | |
| 423 |
Issuance of common stock under employee benefit plans | |
| 17 | |
| 25 | |
| — | |
| — | |
| 42 |
Balance, June 30, 2020 | | $ | 15,791 | | $ | 274,315 | | $ | 267,081 | | $ | (1,167) | | $ | 556,020 |
Net income | |
| — | |
| — | |
| 17,344 | |
| — | |
| 17,344 |
Other comprehensive loss, net of tax | |
| — | |
| — | |
| — | |
| (614) | |
| (614) |
Common cash dividends declared, $0.06 per share | |
| — | |
| — | |
| (945) | |
| — | |
| (945) |
Stock-based compensation expense | |
| — | |
| 472 | |
| — | |
| — | |
| 472 |
Issuance of common stock under employee benefit plans | |
| 1 | |
| 335 | |
| — | |
| — | |
| 336 |
Balance, September 30, 2020 | | $ | 15,792 | | $ | 275,122 | | $ | 283,480 | | $ | (1,781) | | $ | 572,613 |
| | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
8
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Nine Months Ended September 30, 2021 and 2020
| | | | | | | |
|
| 2021 |
| 2020 | | ||
| | (dollars in thousands) | | ||||
CASH FLOWS FROM OPERATING ACTIVITIES |
| |
|
| |
| |
Net income | | $ | 71,896 | | $ | 42,311 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |
|
| |
|
| |
Depreciation | |
| 4,087 | |
| 4,006 | |
Provision for credit losses | |
| 6,713 | |
| 48,624 | |
Stock-based compensation expense | |
| 1,865 | |
| 1,536 | |
Deferred compensation expense accrued | |
| 3,288 | |
| 2,660 | |
Gains on other real estate owned, net | |
| (1,754) | |
| (298) | |
Amortization of premiums on securities, net | |
| 1,506 | |
| 728 | |
Caplet amortization | | | 495 | | | 383 | |
Mark to market gains on unhedged derivatives, net | | | (74) | | | — | |
Securities (gains) losses, net | |
| 88 | |
| (1,867) | |
Loans originated for sale | |
| (157,392) | |
| (172,282) | |
Proceeds on sales of loans | |
| 161,173 | |
| 170,362 | |
Gains on sales of residential real estate loans | |
| (3,475) | |
| (3,218) | |
Loss on liability extinguishment, net | | | — | | | 2,450 | |
Losses (gains) on sales and disposals of premises and equipment | | | 1,457 | | | (13) | |
Amortization of intangibles | |
| 1,524 | |
| 1,628 | |
Accretion of acquisition fair value adjustments, net | |
| (1,251) | |
| (2,194) | |
Increase in cash value of bank-owned life insurance | |
| (1,369) | |
| (1,443) | |
Loss on sale of subsidiary/certain assets and liabilities of subsidiary | | | — | | | 305 | |
Goodwill impairment | | | — | | | 500 | |
Increase in other assets | |
| (37,630) | |
| (8,351) | |
Decrease in other liabilities | | | 13,161 | | | 43,489 | |
Net cash provided by operating activities | | $ | 64,308 | | $ | 129,316 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | |
|
| |
|
| |
Net decrease in federal funds sold | |
| 2,095 | |
| 9,270 | |
Net decrease (increase) in interest-bearing deposits at financial institutions | |
| 22,755 | |
| (154,247) | |
Proceeds from sales of other real estate owned | |
| 4,592 | |
| 4,353 | |
Activity in securities portfolio: | |
| | |
| | |
Purchases | |
| (151,702) | |
| (255,500) | |
Calls, maturities and redemptions | |
| 81,000 | |
| 38,461 | |
Paydowns | |
| 50,177 | |
| 33,870 | |
Sales | |
| 23,874 | |
| 28,579 | |
Activity in restricted investment securities: | |
|
| |
|
| |
Purchases | |
| (4,280) | |
| (4,600) | |
Redemptions | |
| 2,447 | |
| 8,843 | |
Proceeds from the liquidation of bank-owned life insurance | | | — | | | 10,999 | |
Net increase in loans/leases originated and held for investment | |
| (353,616) | |
| (555,315) | |
Purchase of premises and equipment | |
| (7,866) | |
| (2,250) | |
Proceeds from sales of premises and equipment | | | 22 | | | 94 | |
Net cash transferred In sale of subsidiary | | | — | | | (349) | |
Net cash used in investing activities | | $ | (330,502) | | $ | (837,792) | |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | |
|
| |
|
| |
Net increase in deposit accounts | |
| 272,691 | |
| 731,374 | |
Net increase (decrease) in short-term borrowings | |
| (3,830) | |
| 17,007 | |
Activity in Federal Home Loan Bank advances: | |
|
| |
|
| |
Term advances | |
| — | |
| 125,000 | |
Calls and maturities | |
| — | |
| (81,600) | |
Net change in short-term and overnight advances | |
| 15,000 | |
| (109,300) | |
Prepayments | |
| — | |
| (55,274) | |
Prepayments on brokered and public time deposits | | | — | | | 29,359 | |
Prepayments of subordinated notes | | | (5,000) | | | — | |
Proceeds from subordinated notes | | | — | | | 50,000 | |
Payment of cash dividends on common stock | |
| (2,847) | |
| (2,831) | |
Proceeds from issuance of common stock, net | | | 328 | | | 1,199 | |
Repurchase and cancellation of shares | | | (14,167) | | | (3,780) | |
Net cash provided by financing activities | | $ | 262,175 | | $ | 701,154 | |
| | | | | | | |
Net increase (decrease) in cash and due from banks | |
| (4,019) | |
| (7,322) | |
| | | | | | | |
Cash and due from banks, beginning | |
| 61,329 | |
| 76,254 | |
Cash and due from banks, ending | | $ | 57,310 | | $ | 68,932 | |
| | | | | | | |
9
QCR HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - continued
Nine Months Ended September 30, 2021 and 2020
| | | | | | | | |||||||
| | | | | | | | | | | | | | |
Supplemental disclosure of cash flow information, cash payments for: | |
|
| |
|
| | |
|
| |
|
| |
Interest | | $ | 18,617 | | $ | 26,920 | | | $ | 6,271 | | $ | 7,674 | |
Income/franchise taxes | |
| 36,987 | |
| 16,713 | | |
| 38 | |
| 35 | |
| |
|
| |
| | | |
|
| |
| | |
Supplemental schedule of noncash investing activities: | |
|
| |
| | | |
|
| |
| | |
Change in accumulated other comprehensive income, unrealized losses on securities available for sale and derivative instruments, net | |
| (118) | |
| (683) | | |
| (27,340) | |
| (1,751) | |
Change in retained earnings from adoption of ASU 2016-13 | | | — | | | (937) | | |||||||
Transfers of loans to other real estate owned | |
| 2,812 | |
| 51 | | |
| — | |
| 153 | |
Due to broker for purchases of securities | | | — | | | 8,550 | | |
| 7,533 | |
| 2,568 | |
Increase (decrease) in the fair value of back-to-back interest rate swap assets and liabilities | |
| (25,503) | |
| 151,398 | | |||||||
Decrease in the fair value of back-to-back interest rate swap assets and liabilities | |
| (119,357) | |
| (100,886) | | |||||||
Dividends payable | |
| 946 | |
| 945 | | |
| 939 | |
| 949 | |
Consideration received on sale of the Bates Companies | | | — | | | 1,328 | | |||||||
| | | | | | | | | | | | | | |
| | | | | | | |
See Notes to Consolidated Financial Statements (Unaudited)
8
10
Part I
Item 1
QCR HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30, 2021March 31, 2022
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation: The interim unaudited Consolidated Financial Statements contained herein should be read in conjunction with the audited Consolidated Financial Statements and accompanying notes to the consolidated financial statements for the fiscal year ended December 31, 2020,2021, included in the Company's Annual Report on Form 10-K filed with the SEC on March 12, 2021.11, 2022. Accordingly, footnote disclosures, which would substantially duplicate the disclosures contained in the audited Consolidated Financial Statements, have been omitted.
The financial information of the Company included herein has been prepared in accordance with GAAP for interim financial reporting and has been prepared pursuant to the rules and regulations for reporting on Form 10-Q and Rule 10-01 of Regulation S-X. Such information reflects all adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the financial position and results of operations for the periods presented. Any differences appearing between the numbers presented in financial statements and management's discussion and analysis are due to rounding. The results of the interim period ended September 30, 2021March 31, 2022 are not necessarily indicative of the results expected for the year ending December 31, 2021,2022, or for any other period.
The acronyms and abbreviations identified below are used throughout this Quarterly Report on Form 10-Q. It may be helpful to refer back to this page as you read this report.
| |
| |
ACL: Allowance for credit losses AFS: Available for sale | FTEs: Full-time equivalents GAAP: Generally Accepted Accounting Principles |
Allowance: Allowance for credit losses |
|
AOCI: Accumulated other comprehensive income (loss) |
|
|
|
ASC: Accounting Standards Codification |
|
ASU: Accounting Standards Update |
|
Bates Companies: Bates Financial Advisors, Inc., Bates |
|
Financial Services, Inc., Bates Securities, Inc. and | NIM: Net interest margin |
Bates Financial Group, Inc. | NPA: Nonperforming asset |
BOLI: Bank-owned life insurance | NPL: Nonperforming loan |
Caps: Interest rate cap derivatives | OBS: Off-balance sheet |
CARES Act: Coronavirus Aid, Relief and Economy | OREO: Other real estate owned |
Security Act | OTTI: Other-than-temporary impairment |
CECL: Current Expected Credit Losses | PCAOB: Public Company Accounting Oversight Board |
Community National: Community National Bancorporation | PCD: Purchased credit deteriorated loan |
COVID-19: Coronavirus Disease 2019 | PCI: Purchased credit impaired |
CRBT: Cedar Rapids Bank & Trust Company | PPP: Paycheck Protection Program |
CRE: Commercial real estate | Provision: Provision for credit losses |
CSB: Community State Bank | QCBT: Quad City Bank & Trust Company |
C&I: Commercial and industrial |
|
EBA: Excess balance account | ROAE: Return on average equity |
EPS: Earnings per share |
|
Exchange Act: Securities Exchange Act of 1934, as |
|
amended |
|
FASB: Financial Accounting Standards Board |
|
FDIC: Federal Deposit Insurance Corporation |
|
Federal Reserve: Board of Governors of the Federal | TA: Tangible assets |
Reserve System | TCE: Tangible common equity |
FHLB: Federal Home Loan Bank | TDRs: Troubled debt restructurings |
FRB: Federal Reserve Bank of Chicago | TEY: Tax equivalent yield |
| The Company: QCR Holdings, Inc. |
| |
| |
119
The Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries which include the accounts of 4 commercial banks: QCBT, CRBT, CSB and SFCB. All are state-chartered commercial banks and all are members of the Federal Reserve system. On April 1, 2022, the Company completed its acquisition of GFED and on April 2, 2022 merged Guaranty Bank, the banking subsidiary of GFED, into SFCB, the Company’s Springfield-based charter. The combined bank changed its name to Guaranty Bank. The Company engages in direct financing lease contracts through m2, a wholly-owned subsidiary of QCBT. All material intercompany transactions and balances have been eliminated in consolidation.
RecentPending accounting developments: In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326). Under the standard, assets measured at amortized cost (including loans, leases and HTM securities) are presented at the net amount expected to be collected. Rather than the “incurred” model previously utilized, the standard requires the use of a forward-looking approach to recognizing all expected credit losses at the beginning of an asset’s life. For public companies, ASU 2016-13 became effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years.
On March 27, 2020, the CARES Act, a stimulus package designed in response to the economic disruption created by COVID-19, was signed into law. The CARES Act includes provisions that, if elected, temporarily delay the required implementation date of ASU 2016-13. Section 4014 of the CARES Act stipulates that no insured depository institution, bank holding company, or affiliate would be required to comply with ASU 2016-13, beginning on the date of CARES Act’s enactment and continuing until the earlier of: (1) the date on which the national emergency related to the COVID-19 outbreak is terminated or (2) December 31, 2020.
On December 27, 2020, the Consolidated Appropriations Act was established, which extended this relief to the earlier of the first day of the Company’s fiscal year after the date the national emergency terminates or January 1, 2022. Based upon guidance from regulators, it was determined the Company could adopt ASU 2016-13 on January 1, 2021, and the Company did adopt on January 1, 2021. The Company has developed a CECL allowance model which calculates allowances over the life of a loan and is largely driven by portfolio characteristics, risk-grading, economic outlook, and other key methodology assumptions. Those assumptions are based upon the existing probability of default and loss given the default framework. The Company utilizes economic and other forecasts over a reasonable and supportable forecast period and then fully reverts back to average historical losses.
Results for reporting periods beginning after December 31, 2020 are presented under ASU 2016-13 while prior period amounts continue to be reported in accordance with previously applicable GAAP, which includes a change in terminology from “Allowance for estimated losses on loans/leases” to “Allowance for credit losses.” The Company adopted the standard using a modified retrospective approach and recorded an after tax decrease to retained earnings of $937 thousand as of January 1, 2021 due to the adoption of ASU 2016-13. This transition adjustment included an $8.1 million decrease in the allowance related to loans and leases, established an ACL on held to maturity debt securities of $183 thousand and established an ACL on OBS credit exposures of $9.1 million. The company did not record an ACL on available for sale securities upon adoption of ASU 2016-13.
The Company elected to not measure an ACL on accrued interest as such accrued interest is written off in a timely manner when deemed uncollectible. Any such write-off of accrued interest will reverse previously recognized interest income. The Company elected not to include accrued interest within the presentation and disclosures of the carrying amount of financial assets held at amortized cost. This election is applicable to the various disclosures included within the financial statements and notes included on the following pages of this Form 10-Q.
The Company elected not to utilize the regulatory transition relief issued by federal regulatory authorities in the first quarter of 2020, which allowed banking institutions to delay the impact of CECL on regulatory capital, because the impact on the capital ratios of the Company and its subsidiary banks was not significant.
12
The following table illustrates the impact of ASU 2016-13 as of January 1, 2021:
| | | | | | | | | |
| | As Reported | | Pre- | | Impact of | |||
| | Under | | ASU 2016-13 | | ASU 2016-13 | |||
| | ASU 2016-13 | | Adoption |
| Adoption | |||
Assets: | | | | | | | | | |
Allowance for credit losses HTM securities | | $ | 183 | | $ | — | | $ | 183 |
| | | | | | | | | |
Loans*: | | | | | | | | | |
C&I | | | — | | | 35,421 | | | (35,421) |
C&I - revolving | | | 2,982 | | | — | | | 2,982 |
C&I - other | | | 29,130 | | | — | | | 29,130 |
CRE | | | — | | | 42,161 | | | (42,161) |
CRE - owner occupied | | | 8,696 | | | — | | | 8,696 |
CRE - non owner occupied | | | 11,428 | | | — | | | 11,428 |
Construction & Land Development | | | 11,999 | | | — | | | 11,999 |
Multi-family | | | 5,836 | | | — | | | 5,836 |
Direct financing leases | | | — | | | 1,764 | | | (1,764) |
1-4 family real estate | | | 5,042 | | | — | | | 5,042 |
Residential real estate | | | — | | | 3,732 | | | (3,732) |
Consumer | | | 1,161 | | | 1,298 | | | (137) |
Allowance for credit losses on loans | | | 76,274 | | | 84,376 | | | (8,102) |
| | | | | | | | | |
Liabilities: | | | | | | | | | |
Allowance for credit losses on OBS credit exposures | | | 9,117 | | | — | | | 9,117 |
* Loan segmentation under ASU 2016-13 follows different methodology where that segmentation is collateral driven, causing certain segments to contain commercial and non-commercial borrowers, whereas pre-ASU 2016-13 segments were borrower driven.
Further discussion contained in this quarterly report regarding the loan and lease portfolio as well as ACL on HTM securities and OBS exposures is only relevant for the year 2021 and forward. Discussion in Note 1 of the Company's Annual Report on Form 10-K for the year ended December 31, 2020 is still applicable for years prior to 2021.
Loans receivable, held for sale: Residential real estate loans which are originated and intended for resale in the secondary market in the foreseeable future are classified as held for sale. These loans are carried at the lower of cost or estimated market value in the aggregate. As assets specifically acquired for resale, the origination of, disposition of, and gain/loss on these loans are classified as operating activities in the statement of cash flows.
Loans receivable, held for investment: Loans that management has the intent and ability to hold for the foreseeable future, or until pay-off or maturity occurs, are classified as held for investment. These loans are reported at amortized cost, net of the ACL. Amortized cost is the amount of unpaid principal adjusted for charge-offs, any discounts or premiums, and any deferred fees and/or costs on originated loans. Accrued interest receivable totaled $20 million at September 30, 2021 and was reported in other assets on the consolidated balance sheet. Interest is credited to earnings as earned based on the principal amount outstanding. Deferred direct loan origination fees and/or costs are amortized as an adjustment of the related loan’s yield. As assets held for and used in the production of services, the origination and collection of these loans are classified as investing activities in the statement of cash flows.
The ACL is measured on a collective (pool) basis when similar risk characteristics exist. The Company discloses the ACL (also known as the allowance) by portfolio segment, and credit quality information, nonaccrual status, and past due status by class of financing receivable. A portfolio segment is the level at which the Company develops and documents a systematic methodology to determine its ACL. A class of financing receivable is a further disaggregation of a portfolio segment based on risk characteristics and the Company’s method for monitoring and assessing credit risk. See the following information and Note 3.
The Company’s portfolio segments and class of loans receivable are as follows:
13
The Company’s classes of loans receivable are as follows:
Direct financing leases are considered a class of financing receivable within the overall loan/lease portfolio and are included in the C&I other loan segments for ACL. The accounting policies for direct financing leases are disclosed below.
Generally, for all classes of loans receivable, loans are considered past due when contractual payments are delinquent for 31 days or greater.
For all classes of loans receivable, loans will generally be placed on nonaccrual status when the loan has become 90 days past due (unless the loan is well secured and in the process of collection); or if any of the following conditions exist:
When a loan is placed on nonaccrual status, income recognition is ceased. Previously recorded but uncollected amounts of interest on nonaccrual loans are reversed at the time the loan is placed on nonaccrual status. Generally, cash collected on nonaccrual loans is applied to principal. Should full collection of principal be expected, cash collected on nonaccrual loans can be recognized as interest income.
For all classes of loans receivable, nonaccrual loans may be restored to accrual status provided the following criteria are met:
Direct finance leases receivable, held for investment: The Company leases machinery and equipment to customers under leases that qualify as direct financing leases for financial reporting and as operating leases for income tax purposes. Under the direct financing method of accounting, the minimum lease payments to be received under the lease contract, together with the estimated unguaranteed residual values (approximately 3% to 25% of the cost of the related equipment), are
14
recorded as lease receivables when the lease is signed and the lease property delivered to the customer. The excess of the minimum lease payments and residual values over the cost of the equipment is recorded as unearned lease income. Unearned lease income is recognized over the term of the lease on a basis that results in an approximate level rate of return on the unrecovered lease investment.
Lease income is recognized on the interest method. Residual value is the estimated fair market value of the equipment on lease at the lease termination. In estimating the equipment’s fair value at lease termination, the Company relies on historical experience by equipment type and manufacturer and, where available, valuations by independent appraisers, adjusted for known trends.
The Company’s estimates are reviewed continuously to ensure reasonableness; however, the amounts the Company will ultimately realize could differ from the estimated amounts. If the review results in a lower estimate than had been previously established, a determination is made as to whether the decline in estimated residual value is other-than temporary. If the decline in estimated unguaranteed residual value is judged to be other-than-temporary, the accounting for the transaction is revised using the changed estimate. The resulting reduction in the investment is recognized as a loss in the period in which the estimate is changed. An upward adjustment of the estimated residual value is not recorded.
The policies for delinquency and nonaccrual for direct financing leases are materially consistent with those described above for all classes of loan receivables.
TDRs: TDRs exist when the Company, for economic or legal reasons related to the borrower’s/lessee’s financial difficulties, grants a concession (either imposed by court order, law, or agreement between the borrower/lessee and the Company) to the borrower/lessee that it would not otherwise consider. The Company attempts to maximize its recovery of the balances of the loans/leases through these various concessionary restructurings.
The following criteria, related to granting a concession, together or separately, create a TDR:
Allowance:
Allowance for Credit Losses on Loans and Leases
The ACL on loans is measured on a collective (pool) basis when similar risk characteristics exist. The Company has identified the 8 portfolio segments at which the allowance will be measured. For all portfolio segments, the allowance is established as losses are estimated to have occurred through a provision that is charged to earnings. Credit losses on loans and leases, for all portfolio segments, are charged against the allowance when management believes the uncollectibility of a loan/lease balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The Company’s methodologies for estimating the allowance for credit losses consider available relevant information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The methodologies apply historical loss information adjusted for asset-specific characteristics, economic conditions at the measurement date, and forecasts about future economic conditions that are expected to exist through the contractual lives of the financial assets and that are reasonable and supportable -- to the identified pools of
15
financial assets with similar risk characteristics for which the historical loss experience was observed. The Company will immediately and fully revert back to average historical losses when it can no longer develop reasonable and supportable forecasts.
A discussion of the risk characteristics and the allowance by each loan portfolio segment follows:
For C&I loans, both revolving lines of credit and other C&I, the Company focuses on small and mid-sized businesses with primary operations as wholesalers, manufacturers, building contractors, business services companies, other banks, and retailers. The Company provides a wide range of C&I loans, including lines of credit for working capital and operational purposes, and term loans for the acquisition of facilities, equipment and other purposes. Approval is generally based on the following factors:
Collateral for C&I loans generally includes accounts receivable, inventory, equipment and real estate. The Company’s lending policy specifies approved collateral types and corresponding maximum advance percentages. The value of collateral pledged on loans must exceed the loan amount by a margin sufficient to absorb potential erosion of its value in the event of foreclosure and cover the loan amount plus costs incurred to convert it to cash.
The Company’s lending policy specifies maximum term limits for C&I loans. For term loans, the maximum term is generally 7 years with average terms ranging from 3 to 5 years. For low-income housing tax credit permanent loans, the maximum term is generally up to 20 years. For lines of credit, the maximum term is generally 365 days.
In addition, the Company often takes personal guarantees or cosigners to help assure repayment. Loans may be made on an unsecured basis if warranted by the overall financial condition of the borrower.
CRE is segmented into the following categories generally based on source of repayment: Owner occupied CRE, non-owner occupied CRE and multi-family. CRE loans are also embedded in the following segments: construction and land development and 1-4 family real estate. CRE loans are subject to underwriting standards and processes similar to C&I loans, in addition to those standards and processes specific to real estate loans. Collateral for CRE loans generally includes the underlying real estate and improvements, and may include additional assets of the borrower. The Company’s lending policy specifies maximum loan-to-value limits based on the category of CRE (CRE loans on improved property, raw land, land development, and commercial construction). These limits are the same limits established by regulatory authorities.
Multi-family loans provide a source of repayment from rental income.
The Company’s lending policy also includes guidelines for real estate appraisals, including minimum appraisal standards based on certain transactions. In addition, the Company often takes personal guarantees to help assure repayment.
Construction loans include any loans to finance the construction of any new residential property, CRE property or major rehabilitation or expansion of existing commercial structures. Construction lending carries a high degree of risk because of the difficulty of protecting the bank against a myriad of pitfalls. The following factors are evaluated when underwriting these types of loans:
16
The land development portfolio also includes other land loans such as raw land. The raw land component involves considerable risk to the bank and is reserved for the Bank’s most credit worthy borrowers. Land development loans are typically only made to experienced local developers with successful track records.
For all loans the allowance consists of pooled and individually analyzed components. Pooled loan allowances consist of quantitative and qualitative factors and cover loan classes that share similar risk characteristics with other assets in the segmented pool.
Quantitative Factors:
The quantitative factors are based on the probability of default and loss given default derived from historical net charge-off experience, repayment activity and default, remaining life, and current economic conditions as well as economic outlook.
Qualitative Factors:
The Company’s allowance methodology also has a qualitative component, the purpose of which is to provide management with a means to take into consideration changes in current conditions that could potentially have an effect, up or down, on the level of recognized loan losses, that, for whatever reason, fail to show up in the quantitative analysis performed in determining its base loan loss rates.
The Company utilizes the following qualitative factors:
The qualitative adjustments are based on the current condition and applied as a percentage adjustment in addition to the calculated historical loss rates. The adjustment amount can be either positive or negative depending whether or not the current condition is better or worse than the historical average. These adjustments reflect the extent to which the Company expects current conditions to differ from the conditions that existed for the period over which historical information was evaluated.
Economic Forecasting:
The Company uses reasonable and supportable forecasts over the contractual term of the financial assets for each entity. This measurement is based upon relevant past events, historical experience and current conditions to determine the forecasted data which requires significant judgement. When management no longer has sufficient information to make a reasonable and supportable forecast, the data will then immediately revert back to the average historical performance for each entity.
It is expected that actual economic conditions will, in many circumstances, turn out differently than forecasted because the ultimate outcomes during the forecast period may be affected by events that were unforeseen, such as economic disruption and fiscal or monetary policy actions, which are exacerbated by longer forecasting periods. This uncertainty would be relevant to the entity’s confidence level as to the outcomes being forecasted. That is, an entity is likely less confident in the ultimate outcome of events that will occur at the end of the forecast period as compared to the beginning. As a result, actual future economic conditions may not be an effective indicator of the quality of the Company’s forecasting process, including the length of the forecast period.
17
Loans are determined to no longer share similar risk characteristics with other assets in the segmented pool when their scheduled payments of principal and interest according to the contractual terms of the loan agreement, have a greater probability of uncollectibility based on current information and events. Such events include past due status of 90 days or more, non-accrual status or classification of a substandard or doubtful risk rating. Factors considered by management in determining risk rating and non-accrual status include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not considered low quality. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Allowances for these low quality loans are measured on a case-by-case basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Some loans that are determined to no longer share risk characteristics with other assets in the segmented pool, may be deemed collateral dependent. A financial asset is collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. When it is determined that foreclosure is probable, the collateral’s fair value is used to estimate the financial assets expected credit losses for the current reporting period. This fair value is then reduced by the present value of estimated costs to sell. If it is determined that the asset is collateral-dependent but foreclosure is not probable, an institution can elect to apply the practical expedient to use the collateral’s fair value to estimate the asset’s expected credit loss. The Company is choosing to utilize the practical expedient. When using the practical expedient on a collateral dependent loan where repayment is reliant upon the sale of the collateral, the fair value of that collateral will be adjusted for estimated costs to sell. However if the repayment is dependent on the operations of the company the fair market value less estimated cost to sell cannot be used. Thus the net present value of the cash-flow will be utilized.
For non-homogenous loans, the Company utilizes the following internal risk rating scale:
18
For term C&I and CRE loans greater than $1,000,000, a loan review is required within 15 months of the most recent credit review. The review is completed in enough detail to, at a minimum, validate the risk rating. Additionally, the review shall include an analysis of debt service requirements, covenant compliance, if applicable, and collateral adequacy. The frequency of the review is generally accelerated for loans with poor risk ratings.
The Company’s Loan Quality area performs a documentation review of a sampling of C&I and CRE loans, the primary purpose of which is to ensure the credit is properly documented and closed in accordance with approval authorities and conditions. A review is also performed by the Company’s Internal Audit Department of a sampling of C&I and CRE loans for proper documentation, according to an approved schedule. Validation of the risk rating is also part of Internal Audit’s review (performed by Internal Loan Review). Additionally, over the past several years, the Company has contracted an independent outside third party to review a sampling of C&I and CRE loans. Validation of the risk rating is part of this review as well.
The Company leases machinery and equipment to C&I customers under direct financing leases. All lease requests are subject to the credit requirements and criteria as set forth in the lending/leasing policy. In all cases, a formal independent credit analysis of the lessee is performed. Direct financing leases are included in the C&I – Other segment and allowance is established in the same manner as C&I loans.
Generally, the Company’s residential real estate loans conform to the underwriting requirements of Freddie Mac and Fannie Mae to allow the subsidiary banks to resell loans in the secondary market. The subsidiary banks structure most loans that will not conform to those underwriting requirements as adjustable rate mortgages that mature or adjust in one to five years or fixed rate mortgages that mature in 15 years, and then retain these loans in their portfolios. Servicing rights are not presently retained on the loans sold in the secondary market. The Company’s lending policy establishes minimum appraisal and other credit guidelines.
The Company provides many types of installment and other consumer loans including motor vehicle, home improvement, home equity, signature loans and small personal credit lines. The Company’s lending policy addresses specific credit guidelines by consumer loan type.
For residential real estate loans, and installment and other consumer loans, these large groups of smaller balance homogenous loans follow the same methodology as commercial loans in terms of evaluation of risk characteristics, other than these may not be risk rated due to homogenous nature.
TDRs follow the same allowance methodology as described above for all loans. Once a loan is classified as a TDR, it will remain a TDR until the loan is paid off, charged off, moved to OREO or restructured into a new note without a concession. TDR status may also be removed if the TDR was restructured in a prior calendar year, is current, accruing interest and shows sustained performance.
19
Allowance for Credit Losses on Off-Balance Sheet Exposures
The Company estimates expected credit losses over the contractual term of the loan for the unfunded portion of the loan commitment that is not unconditionally cancellable by the Company. Management uses an estimated average utilization rate to determine the exposure of default. The allowance on unfunded commitments is calculated using probability of default and loss given default using the same segmentation and qualitative factors used for loans and leases. The allowance for OBS exposures is recorded in the Accrued Expenses and Other Liabilities section of the consolidated balance sheet.
Allowance for Credit Losses on Held to Maturity Debt Securities
The Company measures expected credit losses on held to maturity debt securities on a collective basis based on security type. The estimate of expected credit losses considers historical credit information from external sources. The Company’s held to maturity debt securities consist primarily of investment grade obligations of states and political subdivisions.
Allowance for Credit Losses on Available for Sale Debt Securities
ASU 2016-13 modifies the impairment model for available for sale debt securities. Available for sale debt securities in unrealized loss positions are evaluated for credit related loss at least quarterly. The decline in fair value of an available for sale debt security due to credit loss results in recording an ACL to the extent the fair value is less than the amortized cost basis. Declines in fair value that have not been recorded through an ACL, such as declines due to changes in market interest rates, are recorded through other comprehensive income, net of applicable taxes. Although these evaluations involve significant judgment, an unrealized loss in the fair value of a debt security is generally considered to not be related to credit when the fair value of the security is below the carrying value primarily due to changes in risk-free interest rates, there has not been significant deterioration in the financial condition of the issuer, and the Company does not intend to sell nor does it believe it will be required to sell the security before the recovery of its cost basis.
The Company did not record an allowance for credit losses on AFS debt securities upon adoption of ASU 2016-13.
Risks and Uncertainties:
On January 30, 2020, the World Health Organization declared the COVID-19 outbreak a “Public Health Emergency of International Concern” and on March 11, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the spread of COVID-19 include restrictions on travel, quarantines in certain areas, and forced closures for certain types of public places and businesses. COVID-19 and actions taken to mitigate the spread of it have had and are expected to continue to have an adverse impact on the economies and financial markets of many countries, including the geographical area in which the Company operates. On March 27, 2020, the CARES Act was enacted to, among other things, provide emergency assistance for individuals, families and businesses affected by the COVID-19 pandemic.The Company currently expects that the COVID-19 pandemic will continue to have a significant impact on its business. In particular, the Company anticipates that a significant portion of the subsidiary banks’ borrowers in the hotel, restaurant, arts/entertainment/recreation and retail industries will continue to endure economic distress, and could adversely affect their ability and willingness to repay existing indebtedness, and could adversely impact the value of collateral pledged to the banks. These developments, together with economic conditions generally, have impacted and are expected to continue to impact the Company’s commercial real estate portfolio, particularly with respect to real estate with exposure to these industries, the Company’s equipment leasing business and loan portfolio, the Company’s consumer loan business and loan portfolio, and the value of certain collateral securing the Company’s loans. The Company believes that losses have been incurred that are not yet known and anticipates that its asset quality and results of operations could be adversely affected in the future, as described in further detail in this report.
20
Pending accounting developments:
In March 2020, the FASB issued ASU 2020-4, “Reference Rate Reform,” which provides optional expedients and exceptions for applying GAAP to loan and lease agreements, derivative contracts, and other transactions affected by the anticipated transition away from LIBOR toward new interest rate benchmarks. ASU 2020-04 is effective March 12, 2020 through December 31, 2022. An entity may elect to apply ASU 2020-04 for contract modifications as of January 1, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued.
Management is currently assessinghas assessed the impacts of ASU 2020-04 and the related opportunities and risks involved in the LIBOR transition.Specifically, management has identified all of the financial instruments with LIBOR exposure which includes certain commercial loans, interest rate swaps, interest rate caps, and certain securities. In all cases, management has determined a plan of transition from LIBOR to a different index. The transition will happen prior to the expiration of published LIBOR rates on June 30, 2023. Management expects the transition to have a minimal impact to the Company’s financial statements.
In April 2022, the FASB issued ASU 2022-02, Troubled Debt Restructurings and Vintage Disclosures. Under the standard, the accounting guidance on troubled debt restructurings for creditors in ASC 310-40 is eliminated and guidance on “vintage disclosures” is amended to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty. For public companies that have adopted ASC 326, the changes take effect in reporting periods beginning after December 15, 2022. Management is currently analyzing the impact of the statement on the Company’s financial statements.
10
NOTE 2– INVESTMENT SECURITIES
The amortized cost and fair value of investment securities as of September 30, 2021March 31, 2022 and December 31, 20202021 are summarized as follows:
| | | | | | | | | | | | | |
| | | | | Gross | | Gross | | | | | ||
| | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
|
| Cost* |
| Gains |
| (Losses) |
| Value |
| ||||
| | (dollars in thousands) | |||||||||||
September 30, 2021: |
| |
|
| |
|
| |
|
| |
|
|
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
|
Municipal securities | | $ | 483,127 | | $ | 47,122 | | $ | (20) | | $ | 530,229 | |
Other securities | |
| 1,050 | |
| — | |
| — | |
| 1,050 | |
| | $ | 484,177 | | $ | 47,122 | | $ | (20) | | $ | 531,279 | |
| |
|
| |
|
| |
|
| |
|
| |
Securities AFS: | |
|
| |
|
| |
|
| |
|
| |
U.S. treasuries and govt. sponsored agency securities | | $ | 23,616 | | $ | 413 | | $ | (340) | | $ | 23,689 | |
Residential mortgage-backed and related securities | |
| 97,762 | |
| 3,627 | |
| (645) | |
| 100,744 | |
Municipal securities | |
| 162,964 | |
| 4,124 | |
| (729) | |
| 166,359 | |
Asset-backed securities | | | 29,622 | | | 985 | | | — | | | 30,607 | |
Other securities | |
| 23,048 | |
| 299 | |
| (30) | |
| 23,317 | |
| | $ | 337,012 | | $ | 9,448 | | $ | (1,744) | | $ | 344,716 | |
| | | | | | | | | | | | |
| | | | | Gross | | Gross | | | |||
| | Amortized | | Unrealized | | Unrealized | | Fair | ||||
|
| Cost |
| Gains |
| (Losses) | | Value | ||||
| | (dollars in thousands) | ||||||||||
December 31, 2020: |
| |
|
| |
|
| |
| | | |
Securities HTM: |
| |
|
| |
|
| |
| | | |
Municipal securities | | $ | 475,115 | | $ | 45,360 | | $ | (248) | | $ | 520,227 |
Other securities | |
| 1,050 | |
| — | |
| — | |
| 1,050 |
| | $ | 476,165 | | $ | 45,360 | | $ | (248) | | $ | 521,277 |
| |
|
| |
|
| |
|
| |
|
|
Securities AFS: | |
|
| |
|
| |
|
| |
|
|
U.S. govt. sponsored agency securities | | $ | 14,936 | | $ | 447 | | $ | (47) | | $ | 15,336 |
Residential mortgage-backed and related securities | |
| 127,670 | |
| 5,510 | |
| (338) | |
| 132,842 |
Municipal securities | |
| 147,241 | |
| 5,215 | |
| (48) | |
| 152,408 |
Asset-backed securities | | | 39,663 | | | 1,111 | | | (91) | | | 40,683 |
Other securities | |
| 20,550 | |
| 147 | |
| — | |
| 20,697 |
| | $ | 350,060 | | $ | 12,430 | | $ | (524) | | $ | 361,966 |
| | | | | | | | | | | | | |
| | | | | Gross | | Gross | | | | | ||
| | Amortized | | Unrealized | | Unrealized | | Fair | | ||||
|
| Cost* |
| Gains |
| (Losses) |
| Value |
| ||||
| | (dollars in thousands) | |||||||||||
March 31, 2022: |
| |
|
| |
|
| |
|
| |
|
|
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
|
Municipal securities | | $ | 475,773 | | $ | 10,649 | | $ | (3,095) | | $ | 483,327 | |
Other securities | |
| 1,050 | |
| — | |
| — | |
| 1,050 | |
| | $ | 476,823 | | $ | 10,649 | | $ | (3,095) | | $ | 484,377 | |
| |
|
| |
|
| |
|
| |
|
| |
Securities AFS: | |
|
| |
|
| |
|
| |
|
| |
U.S. treasuries and govt. sponsored agency securities | | $ | 22,655 | | $ | 37 | | $ | (1,312) | | $ | 21,380 | |
Residential mortgage-backed and related securities | |
| 88,935 | |
| 207 | |
| (2,762) | |
| 86,380 | |
Municipal securities | |
| 209,052 | |
| 701 | |
| (18,280) | |
| 191,473 | |
Asset-backed securities | | | 22,859 | | | 449 | | | (76) | | | 23,232 | |
Other securities | |
| 24,519 | |
| 142 | |
| (440) | |
| 24,221 | |
| | $ | 368,020 | | $ | 1,536 | | $ | (22,870) | | $ | 346,686 | |
* HTM securities shown on the balance sheet of $484.0$476.6 million represents amortized cost of $484.2$476.8 million, net of allowance for credit losses of $174$198 thousand as of September 30,March 31, 2022.
| | | | | | | | | | | | |
| | | | | Gross | | Gross | | | |||
| | Amortized | | Unrealized | | Unrealized | | Fair | ||||
|
| Cost* |
| Gains |
| (Losses) | | Value | ||||
| | (dollars in thousands) | ||||||||||
December 31, 2021: |
| |
|
| |
|
| |
| | | |
Securities HTM: |
| |
|
| |
|
| |
| | | |
Municipal securities | | $ | 471,533 | | $ | 49,715 | | $ | — | | $ | 521,248 |
Other securities | |
| 1,050 | |
| — | |
| (1) | |
| 1,049 |
| | $ | 472,583 | | $ | 49,715 | | $ | (1) | | $ | 522,297 |
| |
|
| |
|
| |
|
| |
|
|
Securities AFS: | |
|
| |
|
| |
|
| |
|
|
U.S. govt. sponsored agency securities | | $ | 23,370 | | $ | 254 | | $ | (296) | | $ | 23,328 |
Residential mortgage-backed and related securities | |
| 92,431 | |
| 2,672 | |
| (780) | |
| 94,323 |
Municipal securities | |
| 163,253 | |
| 5,228 | |
| (215) | |
| 168,266 |
Asset-backed securities | | | 26,372 | | | 752 | | | — | | | 27,124 |
Other securities | |
| 24,568 | |
| 251 | |
| (30) | |
| 24,789 |
| | $ | 329,994 | | $ | 9,157 | | $ | (1,321) | | $ | 337,830 |
| | | | | | | | | | | | |
* HTM securities shown on the balance sheet of $472.4 million represents amortized cost of $472.6 million, net of allowance for credit losses of $198 thousand as of December 31, 2021.
The Company's HTM municipal securities consist largely of private issues of municipal debt. The large majority of the municipalities are located within the Midwest. The municipal debt investments are underwritten using specific guidelines with ongoing monitoring.
The Company's residential mortgage-backed and related securities portfolio consists entirely of government sponsored or government guaranteed securities. The Company has not invested in private mortgage-backed securities or pooled trust preferred securities.
2111
Gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of September 30, 2021March 31, 2022 and December 31, 2020,2021, are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Less than 12 Months | | 12 Months or More | | Total | | Less than 12 Months | | 12 Months or More | | Total | ||||||||||||||||||||||||
| | | | Gross | | | | Gross | | | | Gross | | | | Gross | | | | Gross | | | | Gross | ||||||||||||
| | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | ||||||||||||
|
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses | ||||||||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||||||||||||||
September 30, 2021: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| ||||||||||||||||||
March 31, 2022: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| ||||||||||||||||||
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Municipal securities | | $ | 14,880 | | $ | (20) | | $ | — | | $ | — | | $ | 14,880 | | $ | (20) | | $ | 87,662 | | $ | (3,095) | | $ | — | | $ | — | | $ | 87,662 | | $ | (3,095) |
| |
|
| |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
| | |
|
| |
|
| |
|
| |
|
|
Securities AFS: | |
|
| |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
| | |
|
| |
|
| |
|
| |
|
|
U.S. treasuries and govt. sponsored agency securities | | $ | 9,809 | | $ | (148) | | $ | 3,001 | | $ | (192) | | $ | 12,810 | | $ | (340) | | $ | 13,725 | | $ | (850) | | $ | 2,675 | | $ | (462) | | $ | 16,400 | | $ | (1,312) |
Residential mortgage-backed and related securities | |
| 18,422 | |
| (593) | |
| 8,629 | |
| (52) | |
| 27,051 | |
| (645) | |
| 40,124 | |
| (869) | |
| 18,455 | |
| (1,893) | |
| 58,579 | |
| (2,762) |
Municipal securities | |
| 50,754 | |
| (689) | |
| 966 | |
| (40) | |
| 51,720 | |
| (729) | |
| 139,706 | |
| (17,719) | |
| 4,914 | |
| (561) | |
| 144,620 | |
| (18,280) |
Asset-backed securities | | | 10,853 | | | (76) | | | — | | | — | | | 10,853 | | | (76) | ||||||||||||||||||
Other securities | |
| 3,970 | |
| (30) | |
| — | |
| — | |
| 3,970 | |
| (30) | |
| 13,267 | |
| (440) | |
| — | |
| — | |
| 13,267 | |
| (440) |
| | $ | 82,955 | | $ | (1,460) | | $ | 12,596 | | $ | (284) | | $ | 95,551 | | $ | (1,744) | | $ | 217,675 | | $ | (19,954) | | $ | 26,044 | | $ | (2,916) | | $ | 243,719 | | $ | (22,870) |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | Less than 12 Months | | 12 Months or More | | Total | ||||||||||||
| | | | Gross | | | | Gross | | | | Gross | ||||||
| | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | ||||||
|
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses | ||||||
| | (dollars in thousands) | ||||||||||||||||
December 31, 2020: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Municipal securities | | $ | 8,407 | | $ | (248) | | $ | — | | $ | — | | $ | 8,407 | | $ | (248) |
| | | | | | | | | | | | | | | | | | |
Securities AFS: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
U.S. govt. sponsored agency securities | | $ | 3,199 | | $ | (47) | | $ | — | | $ | — | | $ | 3,199 | | $ | (47) |
Residential mortgage-backed and related securities | |
| 37,549 | |
| (338) | |
| — | |
| — | |
| 37,549 | |
| (338) |
Municipal securities | |
| 10,110 | |
| (48) | |
| — | |
| — | |
| 10,110 | |
| (48) |
Asset-backed securities | | | 6,884 | | | (52) | | | 9,945 | | | (39) | | | 16,829 | | | (91) |
| | $ | 57,742 | | $ | (485) | | $ | 9,945 | | $ | (39) | | $ | 67,687 | | $ | (524) |
| | | | | | | | | | | | | | | | | | |
| | Less than 12 Months | | 12 Months or More | | Total | ||||||||||||
| | | | Gross | | | | Gross | | | | Gross | ||||||
| | Fair | | Unrealized | | Fair | | Unrealized | | Fair | | Unrealized | ||||||
|
| Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses | ||||||
| | (dollars in thousands) | ||||||||||||||||
December 31, 2021: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Other securities | | $ | 1,049 | | $ | (1) | | $ | — | | $ | — | | $ | 1,049 | | $ | (1) |
| | | | | | | | | | | | | | | | | | |
Securities AFS: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
U.S. treasuries and govt. sponsored agency securities | | $ | 9,802 | | $ | (156) | | $ | 3,035 | | $ | (140) | | $ | 12,837 | | $ | (296) |
Residential mortgage-backed and related securities | |
| 5,363 | |
| (67) | |
| 19,406 | |
| (713) | |
| 24,769 | |
| (780) |
Municipal securities | |
| 13,287 | |
| (211) | |
| 1,001 | |
| (4) | |
| 14,288 | |
| (215) |
Other securities | | | 4,528 | | | (30) | | | — | | | — | | | 4,528 | | | (30) |
| | $ | 32,980 | | $ | (464) | | $ | 23,442 | | $ | (857) | | $ | 56,422 | | $ | (1,321) |
| | | | | | | | | | | | | | | | | | |
At September 30, 2021,March 31, 2022, the investment portfolio included 629649 securities. Of this number, 91286 securities were in an unrealized loss position. The aggregate losses of these securities totaled approximately 0.22%3.07% of the total amortized cost of the portfolio. Of these 91286 securities, there were 9 19securities that had an unrealized loss for twelve months or more. Asset-backed securities are comprised of collateralized loan obligations, which are debt securities backed by pools of senior secured commercial loans to a diverse group of companies across a broad spectrum of industries. At September 30, 2021, the Company only owned collateralized loan obligations that were AAA rated. All of the debt securities in unrealized loss positions are considered acceptable credit risks. Based upon an evaluation of the available evidence, including the recent changes in market rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these debt securities are temporary. In addition, the Company lacks the intent to sell these securities and it is not more-likely-than-not that the Company will be required to sell these debt securities before their anticipated recovery.
On January 1, 2021, the Company adopted ASU 2016-13, which replaced the legacy GAAP OTTI model with a credit loss model. ASU 2016-13 requires an allowance on lifetime expected credit losses on held to maturity debt securities. The following table presents the activity in the allowance for credit losses for held to maturity securities by major security type for the ninethree months ended September 30,March 31, 2022 and 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2021 | | Nine Months Ended September 30, 2021 | | | Three Months Ended March 31, 2022 | | Three Months Ended March 31, 2021 | | ||||||||||||||||||||||||||||
| | Municipal | | Other | | | | Municipal | | Other | | | | | Municipal | | Other | | | | Municipal | | Other | | | | ||||||||||||
|
| securities |
| securities |
| Total |
| securities |
| securities |
| Total |
| | securities |
| securities |
| Total | | securities |
| securities |
| Total | | ||||||||||||
|
| |
| |
| | | | | | ||||||||||||||||||||||||||||
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 173 | | $ | 1 | | $ | 174 | | $ | — | | $ | — | | $ | — | | | $ | 198 | | $ | — | | $ | 198 | | $ | — | | $ | — | | $ | — | |
Impact of adopting ASU 2016-13 | | | — | | | — | | | — | | | 182 | | | 1 | | | 183 | | | | — | | | — | | | — | | | 182 | | | 1 | | | 183 | |
Provision for credit loss expense | | | — | | | — | | | — | | | (9) | | | — | | | (9) | | | | — | | | — | | | — | | | (9) | | | — | | | (9) | |
Balance, ending | | $ | 173 | | $ | 1 | | $ | 174 | | $ | 173 | | $ | 1 | | $ | 174 | | | $ | 198 | | $ | — | | $ | 198 | | $ | 173 | | $ | 1 | | $ | 174 | |
There were 0 proceeds or gains/losses from the sales of securities in the first quarter of 2022. There were $19.5 million in proceeds during the first quarter of 2021 with 0 gains/losses from those sales.
2212
The credit loss model under ASU 2016-13, applicable to AFS debt securities, requires the recognition of credit losses through an allowance account, but retains the concept from the OTTI model that credit losses are recognized once securities become impaired. See Note 1, “Summary of Significant Accounting Policies” to the consolidated financial statement included in this Form 10-Q, for a discussion of the impact of the adoption of ASU 2016-13.
All sales of securities for the three and nine months ended September 30, 2021 and September 30, 2020 were securities identified as AFS.
| | | | | | | | | | | | | | | | |
| | | | | Three Months Ended |
| Nine Months Ended |
| ||||||||
| | | | | September 30, 2021 | | September 30, 2020 | | September 30, 2021 | | September 30, 2020 | | ||||
| | | | | | (dollars in thousands) | | |||||||||
| | | | | | | | | | | | | | | | |
Proceeds from sales of securities | | | | | $ | — | | $ | 22,252 | | $ | 23,874 | | $ | 28,579 | |
Gross gains from sales of securities | | | | |
| — | |
| 1,802 | |
| — | |
| 1,936 | |
Gross losses from sales of securities | | | | |
| — | |
| — | |
| (88) | |
| (69) | |
The amortized cost and fair value of securities as of September 30, 2021March 31, 2022 by contractual maturity are shown below. Expected maturities of residential mortgage-backed and related securities and asset-backed securities may differ from contractual maturities because the residential mortgages underlying the securities may be prepaid without any penalties. Therefore, these securities are not included in the maturity categories in the following table.
| | | | | | | | | | | | |
|
| Amortized Cost |
| Fair Value |
| Amortized Cost |
| Fair Value | ||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
Due in one year or less | | $ | 3,171 | | $ | 3,188 | | $ | 3,666 | | $ | 3,672 |
Due after one year through five years | |
| 26,563 | |
| 27,189 | |
| 20,506 | |
| 20,571 |
Due after five years | |
| 454,443 | |
| 500,902 | |
| 452,651 | |
| 460,134 |
| | $ | 484,177 | | $ | 531,279 | | $ | 476,823 | | $ | 484,377 |
Securities AFS: | |
|
| |
|
| |
|
| |
|
|
Due in one year or less | | $ | 1,280 | | $ | 1,295 | | $ | 5,259 | | $ | 5,282 |
Due after one year through five years | |
| 12,409 | |
| 12,694 | |
| 5,809 | |
| 5,878 |
Due after five years | |
| 195,939 | |
| 199,376 | |
| 245,158 | |
| 225,914 |
| | | 209,628 | | | 213,365 | | | 256,226 | | | 237,074 |
Residential mortgage-backed and related securities | | | 97,762 | | | 100,744 | | | 88,935 | | | 86,380 |
Asset-backed securities | |
| 29,622 | |
| 30,607 | |
| 22,859 | |
| 23,232 |
| | $ | 337,012 | | $ | 344,716 | | $ | 368,020 | | $ | 346,686 |
| | | | | | | | | | | | |
Portions of the U.S. government sponsored agency securities municipal securities and othermunicipal securities contain call options, which, at the discretion of the issuer, terminate the security at par and at predetermined dates prior to the stated maturity. These callable securities arematurity, summarized as follows:
| | | | | | | | | | | | |
|
| Amortized Cost |
| Fair Value |
| Amortized Cost |
| Fair Value | ||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||
Securities HTM: |
| |
|
| |
|
| |
|
| |
|
Municipal securities | | $ | 285,608 | | $ | 297,413 | | $ | 281,122 | | $ | 281,819 |
| |
|
| |
|
| |
|
| |
|
|
Securities AFS: | |
|
| |
|
| |
|
| |
|
|
Municipal securities | | | 157,961 | | | 161,122 | | | 204,976 | | | 187,341 |
Other securities | |
| 23,048 | |
| 23,317 | |
| 24,519 | |
| 24,220 |
| | $ | 181,009 | | $ | 184,439 | | $ | 229,495 | | $ | 211,561 |
| | | | | | | | | | | | |
As of March 31, 2022, the Company's municipal securities portfolios were comprised of general obligation bonds issued by 113 issuers with fair values totaling $112.5 million and revenue bonds issued by 174 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $562.3 million. The Company also held investments in general obligation bonds in 22 states, including 7 states in which the aggregate fair value exceeded $5.0 million, and in revenue bonds in 28 states, including 14 states in which the aggregate fair value exceeded $5.0 million.
23
As of September 30,December 31, 2021, the Company's municipal securities portfolios were comprised of general obligation bonds issued by 113 issuers with fair values totaling $115.0$114.5 million and revenue bonds issued by 168165 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $581.6$575.0 million. The Company also held investments in general obligation bonds in 20 states, including 8 states in which the aggregate fair value exceeded $5.0 million, and in revenue bonds in 25 states, including 13 states in which the aggregate fair value exceeded $5.0 million.
As of December 31, 2020, the Company's municipal securities portfolios were comprised of general obligation bonds issued by 117 issuers with fair values totaling $116.7 million and revenue bonds issued by 191 issuers, primarily consisting of states, counties, towns, villages and school districts with fair values totaling $555.9 million. The Company also held investments in general obligation bonds in 21 states, including 87 states in which the aggregate fair value exceeded $5.0 million, and in revenue bonds in 2628 states, including 1213 states in which the aggregate fair value exceeded $5.0 million.
Both general obligation and revenue bonds are diversified across many issuers. As of September 30, 2021March 31, 2022 and as of December 31, 2020,2021, the Company held revenue bonds of 2 issuers, located in Ohio, of which the aggregate book or market value exceeded 5% of the Company’s stockholders’ equity. The issuer’s financial condition is strong and the source of repayment is diversified. The Company monitors the investments and concentration closely. Of the general obligation and revenue bonds in the Company's portfolio, the majority are unrated bonds that represent small, private issuances. All unrated bonds were underwritten according to loan underwriting standards and have an average loan risk rating of 2, indicating very high quality. Additionally, many of these bonds are funding essential municipal services such as water, sewer, education, and medical facilities.
13
The Company's municipal securities are owned by the 4 charters, whose investment policies set forth limits for various subcategories within the municipal securities portfolio. The investments of each charter are monitored individually, and as of September 30, 2021,March 31, 2022, all were within policy limitations approved by the board of directors. Policy limits are calculated as a percentage of each charter's total risk-based capital.
As of September 30, 2021,March 31, 2022, the Company's standard monitoring of its municipal securities portfolio had not uncovered any facts or circumstances resulting in significantly different credit ratings than those assigned by a nationally recognized statistical rating organization, or in the case of unrated bonds, the rating assigned using the credit underwriting standards.
NOTE 3 – LOANS/LEASES RECEIVABLE
The composition of the loan/lease portfolio as of March 31, 2022 and December 31, 2021 is presented as follows:
| | | | | | |
|
| March 31, 2022 | | December 31, 2021 | ||
| | (dollars in thousands) | ||||
| | | | | | |
C&I: | | | | | | |
C&I - revolving | | $ | 263,441 | | $ | 248,483 |
C&I - other * | | | 1,374,221 | | | 1,346,602 |
| | | 1,637,662 | | | 1,595,085 |
| |
|
| |
|
|
CRE - owner occupied | |
| 439,257 | |
| 421,701 |
CRE - non-owner occupied | |
| 679,898 | | | 646,500 |
Construction and land development | |
| 863,116 | |
| 918,571 |
Multi-family | | | 711,682 | | | 600,412 |
Direct financing leases** | |
| 43,330 | |
| 45,191 |
1-4 family real estate*** | | | 379,613 | | | 377,361 |
Consumer | |
| 73,310 | |
| 75,311 |
| |
| 4,827,868 | |
| 4,680,132 |
Allowance for credit losses | |
| (74,786) | |
| (78,721) |
| | $ | 4,753,082 | | $ | 4,601,411 |
** Direct financing leases: | |
|
| |
|
|
Net minimum lease payments to be received | | $ | 47,410 | | $ | 49,362 |
Estimated unguaranteed residual values of leased assets | |
| 165 | |
| 165 |
Unearned lease/residual income | |
| (4,245) | |
| (4,336) |
| |
| 43,330 | |
| 45,191 |
Plus deferred lease origination costs, net of fees | |
| 484 | |
| 568 |
| |
| 43,814 | |
| 45,759 |
Less allowance for credit losses | |
| (1,465) | |
| (1,546) |
| | $ | 42,349 | | $ | 44,213 |
| | | | | | |
* Includes equipment financing agreements outstanding at m2, totaling $242.5 million and $225.1 million as of March 31, 2022 and December 31, 2021, respectively and PPP loans totaling $6.3 million and $28.2 million as of March 31, 2022 and December 31, 2021, respectively.
** Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal.
*** Includes residential real estate loans held for sale totaling $3.0 million and $3.8 million as of March 31, 2022 and December 31, 2021, respectively.
2414
Changes in accretable yield for the loans acquired in mergers and acquisitions are as follows:
NOTE 3 – LOANS/LEASES RECEIVABLE
| | | | | | | |
| | Three months ended | | ||||
| | March 31, 2022 | | March 31, 2021 | | ||
|
| Performing |
| Performing | | ||
| | Loans | | Loans | | ||
| | | | | | | |
| | | | | | | |
Balance at the beginning of the period | | $ | (1,533) | | $ | (3,139) | |
Accretion recognized | |
| 161 | |
| 609 | |
Balance at the end of the period | | $ | (1,372) | | $ | (2,530) | |
| | | | | | | |
The compositionaging of the loan/lease portfolio by classes of loans/leases as of September 30, 2021March 31, 2022 and December 31, 20202021 is presented as follows:
| | | |
|
| September 30, 2021 | |
| | (dollars in thousands) | |
| | | |
C&I: | | | |
C&I - revolving | | $ | 175,155 |
C&I - other * | | | 1,465,580 |
| | | 1,640,735 |
| |
|
|
CRE - owner occupied | |
| 434,014 |
CRE - non-owner occupied | |
| 644,850 |
Construction and land development | |
| 852,418 |
Multi-family | | | 529,727 |
Direct financing leases** | |
| 50,237 |
1-4 family real estate*** | | | 376,067 |
Consumer | |
| 71,682 |
| |
| 4,599,730 |
Allowance for credit losses | |
| (80,670) |
| | $ | 4,519,060 |
** Direct financing leases: | |
|
|
Net minimum lease payments to be received | | $ | 55,042 |
Estimated unguaranteed residual values of leased assets | |
| 165 |
Unearned lease/residual income | |
| (4,970) |
| |
| 50,237 |
Plus deferred lease origination costs, net of fees | |
| 652 |
| |
| 50,889 |
Less allowance for credit losses | |
| (1,744) |
| | $ | 49,145 |
| | | |
| | | |
|
| December 31, 2020 | |
| | | |
| | | |
C&I loans* | | $ | 1,726,723 |
CRE loans | |
|
|
Owner-occupied CRE | |
| 496,471 |
Commercial construction, land development, and other land | |
| 541,455 |
Other non owner-occupied CRE | |
| 1,069,703 |
| |
| 2,107,629 |
| | | |
Direct financing leases ** | |
| 66,016 |
Residential real estate loans *** | |
| 252,121 |
Installment and other consumer loans | |
| 91,302 |
| |
| 4,243,791 |
Plus deferred loan/lease origination costs, net of fees | |
| 7,338 |
| |
| 4,251,129 |
Less allowance | |
| (84,376) |
| | $ | 4,166,753 |
** Direct financing leases: | |
|
|
Net minimum lease payments to be received | | $ | 72,940 |
Estimated unguaranteed residual values of leased assets | |
| 239 |
Unearned lease/residual income | |
| (7,163) |
| |
| 66,016 |
Plus deferred lease origination costs, net of fees | |
| 1,072 |
| |
| 67,088 |
Less allowance | |
| (1,764) |
| | $ | 65,324 |
| | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 |
| ||||||||||||||||
| | | | | | | | Accruing Past | | | | |
| ||||||
| | | | 30-59 Days | | 60-89 Days | | Due 90 Days or | | Nonaccrual | | |
| ||||||
Classes of Loans/Leases |
| Current |
| Past Due |
| Past Due |
| More |
| Loans/Leases |
| Total |
| ||||||
| | (dollars in thousands) | | ||||||||||||||||
C&I: | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 263,441 | | $ | — | | $ | — | | $ | — | | $ | — | $ | | 263,441 | |
C&I - other | | | 1,370,189 | | | 2,083 | | | 476 | | | 4 | | | 1,469 | | | 1,374,221 | |
CRE - owner occupied | |
| 439,257 | |
| — | |
| — | |
| — | |
| — | |
| 439,257 | |
CRE - non-owner occupied | |
| 679,898 | |
| — | |
| — | |
| — | |
| — | |
| 679,898 | |
Construction and land development | | | 863,095 | | | — | | | 21 | | | — | | | — | | | 863,116 | |
Multi-family | |
| 711,682 | |
| — | |
| — | |
| — | |
| — | |
| 711,682 | |
Direct financing leases | |
| 42,253 | |
| 136 | |
| 121 | |
| — | |
| 820 | |
| 43,330 | |
1-4 family real estate | |
| 378,032 | |
| 1,156 | |
| — | |
| — | |
| 425 | |
| 379,613 | |
Consumer | |
| 73,278 | |
| 2 | |
| — | |
| — | |
| 30 | |
| 73,310 | |
| | $ | 4,821,125 | | $ | 3,377 | | $ | 618 | | $ | 4 | | $ | 2,744 | | $ | 4,827,868 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
As a percentage of total loan/lease portfolio | |
| 99.86 | % |
| 0.07 | % |
| 0.01 | % |
| 0.00 | % |
| 0.06 | % |
| 100.00 | % |
| | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2021 |
| ||||||||||||||||
| | | | | | | | Accruing Past | | | | |
| ||||||
| | | | 30-59 Days | | 60-89 Days | | Due 90 Days or | | Nonaccrual | | |
| ||||||
Classes of Loans/Leases |
| Current |
| Past Due |
| Past Due |
| More |
| Loans/Leases |
| Total |
| ||||||
| | (dollars in thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
C&I | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 248,483 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 248,483 | |
C&I - other | |
| 1,337,034 | |
| 859 | |
| 7,308 | |
| 1 | |
| 1,400 | |
| 1,346,602 | |
CRE - owner occupied | |
| 421,701 | |
| — | |
| — | |
| — | |
| — | |
| 421,701 | |
CRE - non-owner occupied | |
| 646,500 | |
| — | |
| — | |
| — | |
| — | |
| 646,500 | |
Construction and land development | |
| 918,498 | |
| — | |
| — | |
| — | |
| 73 | |
| 918,571 | |
Multi-family | | | 600,412 | | | — | | | — | | | — | | | — | | | 600,412 | |
Direct financing leases | |
| 44,174 | |
| 10 | |
| 160 | |
| — | |
| 847 | |
| 45,191 | |
1-4 family real estate | |
| 374,912 | |
| 1,325 | |
| 716 | |
| — | |
| 408 | |
| 377,361 | |
Consumer | |
| 75,272 | |
| 8 | |
| — | |
| — | |
| 31 | |
| 75,311 | |
| | $ | 4,666,986 | | $ | 2,202 | | $ | 8,184 | | $ | 1 | | $ | 2,759 | | $ | 4,680,132 | |
| | | | | | | | | | | | | | | | | | | |
As a percentage of total loan/lease portfolio | |
| 99.57 | % |
| 0.05 | % |
| 0.17 | % |
| 0.00 | % |
| 0.06 | % |
| 100.00 | % |
* Includes equipment financing agreements outstanding at m2, totaling $212.7 million and $171.5 million as of September 30, 2021 and December 31, 2020, respectively and PPP loans totaling $83.6 million and $273.1 million as of September 30, 2021 and December 31, 2020, respectively.
** Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal.
*** Includes residential real estate loans held for sale totaling $3.5 million and $3.8 million as of September 30, 2021 and December 31, 2020, respectively.
2515
Changes in accretable yield for acquired loans were as follows:
| | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, 2021 | | Nine months ended September 30, 2021 | | ||||||||||||||
|
| PCI |
| Performing |
| | | | PCI |
| Performing |
| | | | ||||
| | Loans | | Loans | | Total |
| Loans |
| Loans |
| Total | | ||||||
| | (dollars in thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance at the beginning of the period | | $ | — | | $ | (2,189) | | $ | (2,189) | | $ | — | | $ | (3,139) | | $ | (3,139) | |
Accretion recognized | |
| — | |
| 505 | |
| 505 | |
| — | |
| 1,455 | |
| 1,455 | |
Balance at the end of the period | | $ | — | | $ | (1,684) | | $ | (1,684) | | $ | — | | $ | (1,684) | | $ | (1,684) | |
| | | | | | | | | | | | | | | | | | | |
| | Three months ended September 30, 2020 | | Nine months ended September 30, 2020 | | ||||||||||||||
|
| PCI |
| Performing |
| | | PCI |
| Performing |
| | | ||||||
| | Loans | | Loans | | Total |
| Loans |
| Loans |
| Total | | ||||||
| | (dollars in thousands) | | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Balance at the beginning of the period | | $ | (58) | | $ | (4,935) | | $ | (4,993) | | $ | (57) | | $ | (6,378) | | $ | (6,435) | |
Reclassification of nonaccretable discount to accretable | | | — | | | — | | | — | | | (30) | | | — | | | (30) | |
Accretion recognized | |
| 1 | |
| 941 | |
| 942 | |
| 30 | |
| 2,384 | |
| 2,414 | |
Balance at the end of the period | | $ | (57) | | $ | (3,994) | | $ | (4,051) | | $ | (57) | | $ | (3,994) | | $ | (4,051) | |
The aging of the loan/lease portfolioNPLs by classes of loans/leases as of September 30, 2021March 31, 2022 and December 31, 2020 is2021 are presented as follows:
| | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2021 |
| ||||||||||||||||
| | | | | | | | Accruing Past | | | | |
| ||||||
| | | | 30-59 Days | | 60-89 Days | | Due 90 Days or | | Nonaccrual | | |
| ||||||
Classes of Loans/Leases |
| Current |
| Past Due |
| Past Due |
| More |
| Loans/Leases |
| Total |
| ||||||
| | (dollars in thousands) | | ||||||||||||||||
C&I: | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 175,155 | | $ | — | | $ | — | | $ | — | | $ | — | $ | | 175,155 | |
C&I - other | | | 1,459,194 | | | 874 | | | 137 | | | 14 | | | 5,361 | | | 1,465,580 | |
CRE - owner occupied | |
| 433,361 | |
| 653 | |
| — | |
| — | |
| — | |
| 434,014 | |
CRE - non-owner occupied | |
| 638,613 | |
| — | |
| 6,237 | |
| — | |
| — | |
| 644,850 | |
Construction and land development | | | 852,343 | | | — | | | — | | | — | | | 75 | | | 852,418 | |
Multi-family | |
| 529,727 | |
| — | |
| — | |
| — | |
| — | |
| 529,727 | |
Direct financing leases | |
| 49,215 | |
| 167 | |
| 11 | |
| — | |
| 844 | |
| 50,237 | |
1-4 family real estate | |
| 375,366 | |
| 96 | |
| 130 | |
| — | |
| 475 | |
| 376,067 | |
Consumer | |
| 71,606 | |
| 13 | |
| — | |
| — | |
| 63 | |
| 71,682 | |
| | $ | 4,584,580 | | $ | 1,803 | | $ | 6,515 | | $ | 14 | | $ | 6,818 | | $ | 4,599,730 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
As a percentage of total loan/lease portfolio | |
| 99.67 | % |
| 0.04 | % |
| 0.14 | % |
| 0.00 | % |
| 0.15 | % |
| 100.00 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2020 |
| | As of March 31, 2022 | | ||||||||||||||||||||||||||||
| | | | | | | | Accruing Past | | | | |
| | Accruing Past | | Nonaccrual | | Nonaccrual | | | | | | | |||||||||
| | | | 30-59 Days | | 60-89 Days | | Due 90 Days or | | Nonaccrual | | |
| | Due 90 Days or | | Loans/Leases | | Loans/Leases | | | | | Percentage of | | |||||||||
Classes of Loans/Leases |
| Current |
| Past Due |
| Past Due |
| More |
| Loans/Leases |
| Total |
|
| More |
| with an ACL |
| without an ACL |
| Total NPLs |
| Total NPLs |
| ||||||||||
| | (dollars in thousands) | |
| (dollars in thousands) | | ||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |||||||||||||||
C&I | | $ | 1,720,058 | | $ | 1,535 | | $ | 323 | | $ | — | | $ | 4,807 | | $ | 1,726,723 | | |||||||||||||||
CRE | |
|
| |
|
| |
|
| |
|
| |
| | |
|
| | |||||||||||||||
Owner-occupied CRE | |
| 496,459 | |
| — | |
| — | |
| — | |
| 12 | |
| 496,471 | | |||||||||||||||
Commercial construction, land development, and other land | |
| 541,455 | |
| — | |
| — | |
| — | |
| — | |
| 541,455 | | |||||||||||||||
Other non-owner occupied CRE | |
| 1,062,215 | |
| — | |
| — | |
| — | |
| 7,488 | |
| 1,069,703 | | |||||||||||||||
C&I: | | | | | | | | | | | | |
| | | |||||||||||||||||||
C&I - revolving | | $ | — | | $ | — | | $ | — | | $ | — |
| - | % | |||||||||||||||||||
C&I - other | | | 4 | | | 1,212 | | | 257 | | | 1,473 | | 53.60 | | |||||||||||||||||||
CRE - owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | | |||||||||||||||||||
CRE - non-owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | | |||||||||||||||||||
Construction and land development | | | — | | | — | | | — | | | — | | - | | |||||||||||||||||||
Multi-family | |
| — | |
| — | |
| — | |
| — |
| - | | |||||||||||||||||||
Direct financing leases | |
| 64,918 | |
| 501 | |
| 191 | |
| — | |
| 406 | |
| 66,016 | | |
| — | |
| 820 | |
| — | |
| 820 |
| 29.84 | |
Residential real estate | |
| 249,364 | |
| 1,512 | |
| 223 | |
| — | |
| 1,022 | |
| 252,121 | | |||||||||||||||
Installment and other consumer | |
| 91,047 | |
| 43 | |
| 4 | |
| 3 | |
| 205 | |
| 91,302 | | |||||||||||||||
1-4 family real estate | |
| — | |
| 425 | |
| — | |
| 425 |
| 15.47 | | |||||||||||||||||||
Consumer | |
| — | |
| 30 | |
| — | |
| 30 |
| 1.09 | | |||||||||||||||||||
| | $ | 4,225,516 | | $ | 3,591 | | $ | 741 | | $ | 3 | | $ | 13,940 | | $ | 4,243,791 | | | $ | 4 | | $ | 2,487 | | $ | 257 | | $ | 2,748 |
| 100.00 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As a percentage of total loan/lease portfolio | |
| 99.57 | % |
| 0.08 | % |
| 0.02 | % |
| 0.00 | % |
| 0.33 | % |
| 100.00 | % |
| | | | | | | | | | | | | | | |
| | As of December 31, 2021 |
| ||||||||||||
| | Accruing Past | | Nonaccrual | | Nonaccrual | | | | |
| ||||
| | Due 90 Days or | | Loans/Leases | | Loans/Leases | | | | Percentage of |
| ||||
Classes of Loans/Leases |
| More |
| with an ACL |
| without an ACL |
| Total NPLs |
| Total NPLs |
| ||||
|
| | (dollars in thousands) | ||||||||||||
| | | | | | | | | | | | | | | |
C&I: | | | | | | | | | | | | | | | |
C&I - revolving | | $ | — | | $ | — | | $ | — | | $ | — |
| - | % |
C&I - other | | | 1 | | | 1,130 | | | 270 | | | 1,401 | | 50.77 | |
CRE - owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | |
CRE - non-owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | |
Construction and land development | |
| — | |
| 73 | |
| — | |
| 73 |
| 2.64 | |
Multi-family | |
| — | |
| — | |
| — | |
| — |
| - | |
Direct financing leases | |
| — | |
| 115 | |
| 732 | |
| 847 |
| 30.69 | |
1-4 family real estate | |
| — | |
| 408 | |
| — | |
| 408 |
| 14.78 | |
Consumer | |
| — | |
| 31 | |
| — | |
| 31 |
| 1.12 | |
| | $ | 1 | | $ | 1,757 | | $ | 1,002 | | $ | 2,760 | | 100.00 | % |
| | | | | | | | | | | | | | | |
The Company did not recognize any interest income on nonaccrual loans during the three months ended March 31, 2022 and 2021.
Changes in the ACL loans/leases by portfolio segment for the three months ended March 31, 2022 and 2021, respectively, are presented as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||
| | | | | | CRE | | CRE | | Construction | | | | | 1-4 | | | | | ||||||||
| | C&I - | | C&I - | | Owner | | Non-Owner | | and Land | | Multi- | | Family | | | | | | | |||||||
|
| Revolving | | Other* | | Occupied |
| Occupied | | Development | | Family | | Real Estate |
| Consumer |
| Total | |||||||||
|
| (dollars in thousands) | |||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | 3,907 | | $ | 25,982 | | $ | 8,501 | | $ | 8,549 | | $ | 16,972 | | $ | 9,339 | | $ | 4,541 | | $ | 930 | | $ | 78,721 |
Provision | |
| (288) | |
| (331) | |
| (609) | |
| (820) | |
| (2,301) | |
| 997 | |
| (387) | |
| (110) | |
| (3,849) |
Charge-offs | |
| — | |
| (449) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| (7) | |
| (456) |
Recoveries | |
| — | |
| 235 | |
| 5 | |
| 128 | |
| — | |
| — | |
| — | |
| 2 | |
| 370 |
Balance, ending | | $ | 3,619 | | $ | 25,437 | | $ | 7,897 | | $ | 7,857 | | $ | 14,671 | | $ | 10,336 | | $ | 4,154 | | $ | 815 | | $ | 74,786 |
* Included within the C&I – Other column are ACL on leases with a beginning balance of $1.5 million, negative provision of $27 thousand, charge-offs of $114 thousand and recoveries of $60 thousand. ACL on leases was $1.5 million as of March 31, 2022.
2616
NPLs by classes of loans/leases as of September 30, 2021 and December 31, 2020 are presented as follows:
| | | | | | | | | | | | | | | |
| | As of September 30, 2021 | | ||||||||||||
| | Accruing Past | | Nonaccrual | | Nonaccrual | | | | | | | |||
| | Due 90 Days or | | Loans/Leases | | Loans/Leases | | | | | Percentage of | | |||
Classes of Loans/Leases |
| More |
| with an ACL |
| without an ACL |
| Total NPLs |
| Total NPLs |
| ||||
|
| (dollars in thousands) | | ||||||||||||
C&I: | | | | | | | | | | | | |
| | |
C&I - revolving | | $ | — | | $ | — | | $ | — | | $ | — |
| - | % |
C&I - other | | | 14 | | | 5,024 | | | 337 | | | 5,375 | | 78.68 | |
CRE - owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | |
CRE - non-owner occupied | |
| — | |
| — | |
| — | |
| — |
| - | |
Construction and land development | | | — | | | 75 | | | — | | | 75 | | 1.10 | |
Multi-family | |
| — | |
| — | |
| — | |
| — |
| - | |
Direct financing leases | |
| — | |
| 112 | |
| 732 | |
| 844 |
| 12.35 | |
1-4 family real estate | |
| — | |
| 475 | |
| — | |
| 475 |
| 6.95 | |
Consumer | |
| — | |
| 63 | |
| — | |
| 63 |
| 0.92 | |
| | $ | 14 | | $ | 5,749 | | $ | 1,069 | | $ | 6,832 |
| 100.00 | % |
| | | | | | | | | | | | | | | |
The Company did not recognize any interest income on nonaccrual loans during the three and nine months ended September 30, 2021.
| | | | | | | | | | | | | | | |
| | As of December 31, 2020 |
| ||||||||||||
| | Accruing Past | | | | | | | | |
| ||||
| | Due 90 Days or | | Nonaccrual | | | | | | Percentage of |
| ||||
Classes of Loans/Leases |
| More |
| Loans/Leases * |
| Accruing TDRs |
| Total NPLs |
| Total NPLs |
| ||||
|
| | (dollars in thousands) | ||||||||||||
| | | | | | | | | | | | | | | |
C&I | | $ | — | | $ | 4,807 | | $ | 606 | | $ | 5,413 |
| 36.87 | % |
CRE | |
|
| |
|
| |
|
| |
|
|
|
| |
Owner-occupied CRE | |
| — | |
| 12 | |
| — | |
| 12 |
| 0.08 | % |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — |
| - | % |
Other non-owner occupied CRE | |
| — | |
| 7,488 | |
| — | |
| 7,488 |
| 50.99 | % |
Direct financing leases | |
| — | |
| 406 | |
| 135 | |
| 541 |
| 3.68 | % |
Residential real estate | |
| — | |
| 1,022 | |
| — | |
| 1,022 |
| 6.96 | % |
Installment and other consumer | |
| 3 | |
| 205 | |
| — | |
| 208 |
| 1.42 | % |
| | $ | 3 | | $ | 13,940 | | $ | 741 | | $ | 14,684 | | 100.00 | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2021 | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | CRE | | CRE | | Construction | | | | | Direct | | Residential | | 1-4 | | | | | ||||||||||||
|
| | | | C&I - | | C&I - | | | | | Owner | | Non-Owner | | and Land | | Multi- | | Financing | | Real | | Family | | | | | | | |||||||||
| | C&I | | Revolving | | Other* |
| CRE | | Occupied | | Occupied | | Development | | Family |
| Leases |
| Estate | | Real Estate |
| Consumer | | Total | |||||||||||||
| | (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | 35,421 | | $ | — | | $ | — | | $ | 42,161 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 1,764 | | $ | 3,732 | | $ | — | | $ | 1,298 | | $ | 84,376 |
Adoption of ASU 2016-13 | | | (35,421) | | | 2,982 | | | 29,130 | | | (42,161) | | | 8,696 | | | 11,428 | | | 11,999 | | | 5,836 | | | (1,764) | | | (3,732) | | | 5,042 | | | (137) | | | (8,102) |
Provision | |
| — | |
| 565 | |
| 4,549 | |
| — | |
| 451 | |
| (286) | |
| 328 | |
| 442 | |
| — | |
| — | |
| 161 | |
| (217) | |
| 5,993 |
Charge-offs | |
| — | |
| — | |
| (668) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| (44) | |
| (1) | |
| (713) |
Recoveries | |
| — | |
| — | |
| 156 | |
| — | |
| — | |
| 13 | |
| — | |
| — | |
| — | |
| — | |
| 6 | |
| 102 | |
| 277 |
Balance, ending | | $ | — | | $ | 3,547 | | $ | 33,167 | | $ | — | | $ | 9,147 | | $ | 11,155 | | $ | 12,327 | | $ | 6,278 | | $ | — | | $ | — | | $ | 5,165 | | $ | 1,045 | | $ | 81,831 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* NonaccrualIncluded within the C&I – Other column are ACL on leases with adoption impact of $685 thousand, provision of $135 thousand, charge-offs of $198 thousand and recoveries of $76 thousand. ACL on leases was $2.2 million as of March 31, 2021.
The composition of the ACL loans/leases included $984by portfolio segment based on evaluation method are as follows:
| | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 | | ||||||||||||||||
| | Amortized Cost of Loans Receivable | | Allowance for Credit Losses | | ||||||||||||||
| | Individually | | Collectively | | | | | Individually | | Collectively | | | | | ||||
| | Evaluated for | | Evaluated for | | | | | Evaluated for | | Evaluated for | | | | | ||||
|
| Credit Losses |
| Credit Losses | | Total | | Credit Losses |
| Credit Losses | | Total | | ||||||
| | (dollars in thousands) | |||||||||||||||||
C&I : | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 2,801 | | $ | 260,640 | | $ | 263,441 | | $ | 181 | | $ | 3,438 | | $ | 3,619 | |
C&I - other* | |
| 14,806 | |
| 1,402,745 | |
| 1,417,551 | |
| 2,185 | |
| 23,252 | |
| 25,437 | |
| |
| 17,607 | |
| 1,663,385 | |
| 1,680,992 | |
| 2,366 | |
| 26,690 | |
| 29,056 | |
CRE - owner occupied | |
| 3,567 | |
| 435,690 | |
| 439,257 | |
| 1,253 | |
| 6,644 | |
| 7,897 | |
CRE - non-owner occupied | |
| 24,765 | |
| 655,133 | |
| 679,898 | |
| — | |
| 7,857 | |
| 7,857 | |
Construction and land development | |
| 10,362 | |
| 852,754 | |
| 863,116 | |
| 1 | |
| 14,670 | |
| 14,671 | |
Multi-family | | | — | | | 711,682 | | | 711,682 | | | — | | | 10,336 | | | 10,336 | |
1-4 family real estate | |
| 3,166 | |
| 376,447 | |
| 379,613 | |
| 361 | |
| 3,793 | |
| 4,154 | |
Consumer | |
| 385 | |
| 72,925 | |
| 73,310 | |
| 47 | |
| 768 | |
| 815 | |
| | $ | 59,852 | | $ | 4,768,016 | | $ | 4,827,868 | | $ | 4,028 | | $ | 70,758 | | $ | 74,786 | |
* Included within the C&I – Other category are leases individually evaluated of $820 thousand with a related allowance for credit losses of TDRs, including $836$128 thousand in CRE loans, $100and leases collectively evaluated of $42.5 million with a related allowance for credit losses of $1.5 million.
| | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2021 | | ||||||||||||||||
| | Amortized Cost of Loans Receivable | | Allowance for Credit Losses | | ||||||||||||||
| | Individually | | Collectively | | | | | Individually | | Collectively | | | | | ||||
| | Evaluated for | | Evaluated for | | | | | Evaluated for | | Evaluated for | | | | | ||||
|
| Credit Losses |
| Credit Losses | | Total | | Credit Losses |
| Credit Losses | | Total | | ||||||
| | (dollars in thousands) | |||||||||||||||||
C&I : | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 2,638 | | $ | 245,845 | | $ | 248,483 | | $ | 168 | | $ | 3,739 | | $ | 3,907 | |
C&I - other* | |
| 13,456 | |
| 1,378,337 | |
| 1,391,793 | |
| 743 | |
| 25,239 | |
| 25,982 | |
| |
| 16,094 | |
| 1,624,182 | |
| 1,640,276 | |
| 911 | |
| 28,978 | |
| 29,889 | |
CRE - owner occupied | |
| 3,841 | |
| 417,860 | |
| 421,701 | |
| 1,264 | |
| 7,237 | |
| 8,501 | |
CRE - non-owner occupied | |
| 25,006 | |
| 621,494 | |
| 646,500 | |
| — | |
| 8,549 | |
| 8,549 | |
Construction and land development | |
| 10,436 | |
| 908,135 | |
| 918,571 | |
| 11 | |
| 16,961 | |
| 16,972 | |
Multi-family | | | — | | | 600,412 | | | 600,412 | | | — | | | 9,339 | | | 9,339 | |
1-4 family real estate | |
| 2,950 | |
| 374,411 | |
| 377,361 | |
| 329 | |
| 4,212 | |
| 4,541 | |
Consumer | |
| 350 | |
| 74,961 | |
| 75,311 | |
| 39 | |
| 891 | |
| 930 | |
| | $ | 58,677 | | $ | 4,621,455 | | $ | 4,680,132 | | $ | 2,554 | | $ | 76,167 | | $ | 78,721 | |
| | | | | | | | | | | | | | | | | | | |
* Included within the C&I – Other category are leases individually evaluated of $847 thousand in direct financingwith a related allowance for credit losses of $35 thousand and leases $48 thousand in installment loans.collectively evaluated of $44.4 million with a related allowance for credit losses of $1.5 million.
2717
Changes in the ACL-loans/leases by portfolio segment for the three and nine months ended September 30, 2021 and 2020, respectively, are presented as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | CRE | | CRE | | Construction | | | | | Direct | | Residential | | 1-4 | | | | | ||||||||||||
| | | | | C&I - | | C&I - | | | | | Owner | | Non-Owner | | and Land | | Multi- | | Financing | | Real | | Family | | | | | | | |||||||||
|
| C&I | | Revolving | | Other* |
| CRE | | Occupied | | Occupied | | Development | | Family |
| Leases |
| Estate | | Real Estate |
| Consumer | | Total | |||||||||||||
|
| (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | — | | $ | 3,177 | | $ | 32,325 | | $ | — | | $ | 8,020 | | $ | 8,911 | | $ | 13,640 | | $ | 6,977 | | $ | — | | $ | — | | $ | 4,925 | | $ | 919 | | $ | 78,894 |
Provision | |
| — | |
| (262) | |
| (276) | |
| — | |
| (62) | |
| 25 | |
| 2,141 | |
| 923 | |
| — | |
| — | |
| (558) | |
| (36) | |
| 1,895 |
Charge-offs | |
| — | |
| — | |
| (283) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| (4) | |
| (287) |
Recoveries | |
| — | |
| — | |
| 109 | |
| — | |
| 4 | |
| 50 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 5 | |
| 168 |
Balance, ending | | $ | — | | $ | 2,915 | | $ | 31,875 | | $ | — | | $ | 7,962 | | $ | 8,986 | | $ | 15,781 | | $ | 7,900 | | $ | — | | $ | — | | $ | 4,367 | | $ | 884 | | $ | 80,670 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | CRE - | | CRE - | | Construction | | | | | Direct | | Residential | | | | | | | | |||||||||||
| | | | C&I - | | C&I - | | | | Owner | | Non-Owner | | and Land | | | Multi | | Financing | | Real | | | 1-4 | | | | | |||||||||||
|
| C&I | | Revolving | | Other** |
| CRE | | Occupied | | Occupied | | Development | | Family |
| Leases |
| Estate | | Family |
| Consumer | | Total | |||||||||||||
|
| (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | 35,421 | | $ | — | | $ | — | | $ | 42,161 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 1,764 | | $ | 3,732 | | $ | — | | $ | 1,298 | | $ | 84,376 |
Adoption of ASU 2016-13 | | | (35,421) | | | 2,982 | | | 29,130 | | | (42,161) | | | 8,696 | | | 11,428 | | | 11,999 | | | 5,836 | | | (1,764) | | | (3,732) | | | 5,042 | | | (137) | | | (8,102) |
Provision | |
| — | |
| (67) | |
| 4,271 | |
| — | |
| (732) | |
| (637) | |
| 3,782 | |
| 2,214 | |
| — | |
| — | |
| (502) | |
| (582) | |
| 7,747 |
Charge-offs | |
| — | |
| — | |
| (1,949) | |
| — | |
| — | |
| (1,876) | |
| — | |
| (150) | |
| — | |
| — | |
| (690) | |
| (9) | |
| (4,674) |
Recoveries | |
| — | |
| — | |
| 423 | |
| — | |
| (2) | |
| 71 | |
| — | |
| — | |
| — | |
| — | |
| 517 | |
| 314 | |
| 1,323 |
Balance, ending | | $ | — | | $ | 2,915 | | $ | 31,875 | | $ | — | | $ | 7,962 | | $ | 8,986 | | $ | 15,781 | | $ | 7,900 | | $ | — | | $ | — | | $ | 4,367 | | $ | 884 | | $ | 80,670 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* Included within the C&I – Other column are ACL on leases with a beginning balance of $2.0 million, negative provision of $212 thousand, charge-offs of $72 thousand and recoveries of $52 thousand. ACL on leases was $1.7 million as of September 30, 2021.
** Included within the C&I – Other column are ACL on leases with a beginning balance of $1.8 million, adoption impact of $685 thousand, negative provision of negative $491 thousand, charge-offs of $400 thousand and recoveries of $186 thousand. ACL on leases was $1.7 million as of September 30, 2021.
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2020 | ||||||||||||||||
| | | | | | Direct Financing | | Residential Real | | Installment and | | | ||||||
|
| C&I |
| CRE |
| Leases |
| Estate |
| Other Consumer |
| Total | ||||||
| | (dollars in thousands) | ||||||||||||||||
| | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | 25,748 | | $ | 29,123 | | $ | 1,639 | | $ | 3,010 | | $ | 1,307 | | $ | 60,827 |
Provision | |
| 9,008 | |
| 10,428 | |
| 608 | |
| 253 | |
| 45 | |
| 20,342 |
Charge-offs | |
| (1,079) | |
| (362) | |
| (358) | |
| — | |
| (20) | |
| (1,819) |
Recoveries | |
| 150 | |
| 64 | |
| 13 | |
| — | |
| 5 | |
| 232 |
Balance, ending | | $ | 33,827 | | $ | 39,253 | | $ | 1,902 | | $ | 3,263 | | $ | 1,337 | | $ | 79,582 |
| | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2020 | ||||||||||||||||
|
| | |
| | |
| Direct Financing |
| Residential Real |
| Installment and |
| | | |||
| | C&I | | CRE | | Leases | | Estate | | Other Consumer | | Total | ||||||
| | (dollars in thousands) | ||||||||||||||||
| | | | | | | | | | | | | | | | | | |
Balance, beginning | | $ | 16,072 | | $ | 15,379 | | $ | 1,464 | | $ | 1,948 | | $ | 1,138 | | $ | 36,001 |
Provisions charged to expense | |
| 20,564 | |
| 24,609 | |
| 1,890 | |
| 1,286 | |
| 275 | |
| 48,624 |
Loans/leases charged off | |
| (3,058) | |
| (873) | |
| (1,554) | |
| — | |
| (119) | |
| (5,604) |
Recoveries on loans/leases previously charged off | |
| 249 | |
| 138 | |
| 102 | |
| 29 | |
| 43 | |
| 561 |
Balance, ending | | $ | 33,827 | | $ | 39,253 | | $ | 1,902 | | $ | 3,263 | | $ | 1,337 | | $ | 79,582 |
| | | | | | | | | | | | | | | | | | |
28
The compositionfollowing table presents the amortized cost basis of collateral dependent loans, by the ACL-loans/leases by portfolio segment based on evaluation methodprimary collateral type, which are individually evaluated to determine expected credit losses as follows:of March 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||
| | Amortized Cost of Loans Receivable | | Allowance for Credit Losses | | | As of March 31, 2022 | | |||||||||||||||||||||||||||||||||
| | Individually | | Collectively | | | | | Individually | | Collectively | | | | | | | | | Non | | | | | | | | | | | | | | | | ||||||
| | Evaluated for | | Evaluated for | | | | | Evaluated for | | Evaluated for | | | | | | Commercial | | Owner-Occupied | | Owner Occupied | | | | | | | | | | |||||||||||
|
| Credit Losses |
| Credit Losses | | Total | | Credit Losses |
| Credit Losses | | Total | |
| Assets |
| Real Estate | | Real Estate | | Securities | | Equipment | | Other | | Total | | |||||||||||||
| | (dollars in thousands) | | (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
C&I : | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||
C & I: | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
C&I - revolving | | $ | 2,650 | | $ | 172,505 | | $ | 175,155 | | $ | 188 | | $ | 2,727 | | $ | 2,915 | | | $ | 2,681 | | $ | — | | $ | — | | $ | — | | $ | 120 | | $ | — | | $ | 2,801 | |
C&I - other* | |
| 26,124 | |
| 1,489,693 | |
| 1,515,817 | |
| 3,173 | |
| 28,702 | |
| 31,875 | | |
| 1,427 | |
| — | |
| 2,467 | |
| 128 | |
| 8,412 | |
| 2,372 | |
| 14,806 | |
| |
| 28,774 | |
| 1,662,198 | |
| 1,690,972 | |
| 3,361 | |
| 31,429 | |
| 34,790 | | |
| 4,108 | |
| — | |
| 2,467 | |
| 128 | |
| 8,532 | |
| 2,372 | |
| 17,607 | |
CRE - owner occupied | |
| 3,883 | |
| 430,131 | |
| 434,014 | |
| 287 | |
| 7,675 | |
| 7,962 | | |
| — | |
| — | |
| 3,567 | |
| — | |
| — | |
| — | |
| 3,567 | |
CRE - non-owner occupied | |
| 19,183 | |
| 625,667 | |
| 644,850 | |
| — | |
| 8,986 | |
| 8,986 | | |
| — | |
| 24,765 | |
| — | |
| — | |
| — | |
| — | |
| 24,765 | |
Construction and land development | |
| 10,507 | |
| 841,911 | |
| 852,418 | |
| 12 | |
| 15,769 | |
| 15,781 | | |
| — | |
| 10,362 | |
| — | |
| — | |
| — | |
| — | |
| 10,362 | |
Multi-family | | | — | | | 529,727 | | | 529,727 | | | — | | | 7,900 | | | 7,900 | | | | — | | | — | | | — | | | — | | | — | | — | | | — | | |
1-4 family real estate | |
| 1,527 | |
| 374,540 | |
| 376,067 | |
| 203 | |
| 4,164 | |
| 4,367 | | |
| — | |
| 804 | |
| 2,362 | |
| — | |
| — | |
| — | |
| 3,166 | |
Consumer | |
| 227 | |
| 71,455 | |
| 71,682 | |
| 28 | |
| 856 | |
| 884 | | |
| — | |
| 1 | |
| 376 | |
| — | |
| — | |
| 8 | |
| 385 | |
| | $ | 64,101 | | $ | 4,535,629 | | $ | 4,599,730 | | $ | 3,891 | | $ | 76,779 | | $ | 80,670 | | | $ | 4,108 | | $ | 35,932 | | $ | 8,772 | | $ | 128 | | $ | 8,532 | | $ | 2,380 | | $ | 59,852 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* Included within the C&I – Other category are leases individually evaluated of $844$820 thousand with a related allowance for credit lossesprimary collateral of $34 thousand andequipment.
| | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2021 | | |||||||||||||||||||
| | | | | Non | | | | | | | | | | | | | | | | | |
| | Commercial | | Owner-Occupied | | Owner Occupied | | | | | | | | | | | ||||||
|
| Assets |
| Real Estate | | Real Estate | | Securities | | Equipment | | Other | | Total | | |||||||
| | (dollars in thousands) | ||||||||||||||||||||
C & I: | | | | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 2,518 | | $ | — | | $ | — | | $ | — | | $ | 120 | | $ | — | | $ | 2,638 | |
C&I - other* | |
| 683 | |
| — | |
| 2,471 | |
| 134 | |
| 9,877 | |
| 291 | |
| 13,456 | |
| |
| 3,201 | |
| — | |
| 2,471 | |
| 134 | |
| 9,997 | |
| 291 | |
| 16,094 | |
CRE - owner occupied | |
| — | |
| — | |
| 3,841 | |
| — | |
| — | |
| — | |
| 3,841 | |
CRE - non-owner occupied | |
| — | |
| 25,006 | |
| — | |
| — | |
| — | |
| — | |
| 25,006 | |
Construction and land development | |
| — | |
| 10,362 | |
| 74 | |
| — | |
| — | |
| — | |
| 10,436 | |
Multi-family | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
1-4 family real estate | |
| — | |
| 817 | |
| 2,133 | |
| — | |
| — | |
| — | |
| 2,950 | |
Consumer | |
| — | |
| — | |
| 340 | |
| — | |
| 1 | |
| 9 | |
| 350 | |
| | $ | 3,201 | | $ | 36,185 | | $ | 8,859 | | $ | 134 | | $ | 9,998 | | $ | 300 | | $ | 58,677 | |
| | | | | | | | | | | | | | | | | | | | | | |
* Included within the C&I – Other category are leases collectivelyindividually evaluated of $49.4 million$847 thousand with a related allowance for credit lossesprimary collateral of $1.7 million.equipment.
Information for impaired loans/leases prior to adoption of ASU 2016-13 on January 1, 2021, is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.
Loans/leases, by classes of financing receivable, considered to be impaired as of and for the nine months ended September 30, 2020 are presented as follows:
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Interest Income | ||||||
| | | | | | | | Average | | | | Recognized for | ||||||
| | Recorded | | Unpaid Principal | | Related | | Recorded | | Interest Income | | Cash Payments | ||||||
Classes of Loans/Leases |
| Investment |
| Balance |
| Allowance |
| Investment |
| Recognized |
| Received | ||||||
|
| (dollars in thousands) | ||||||||||||||||
Impaired Loans/Leases with No Specific Allowance Recorded: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
C&I | | $ | 2,004 | | $ | 2,114 | | $ | — | | $ | 1,418 | | $ | 35 | | $ | 35 |
CRE | |
|
| |
|
| |
| | |
| | |
| | |
|
|
Owner-occupied CRE | |
| 287 | |
| 528 | |
| — | |
| 146 | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 1,336 | |
| 1,336 | |
| — | |
| 334 | |
| 22 | |
| 22 |
Direct financing leases | |
| 944 | |
| 944 | |
| — | |
| 792 | |
| 16 | |
| 16 |
Residential real estate | |
| 507 | |
| 507 | |
| — | |
| 416 | |
| — | |
| — |
Installment and other consumer | |
| 146 | |
| 146 | |
| — | |
| 119 | |
| — | |
| — |
| | $ | 5,224 | | $ | 5,575 | | $ | — | | $ | 3,225 | | $ | 73 | | $ | 73 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Impaired Loans/Leases with Specific Allowance Recorded: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
C&I | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
CRE | |
| | |
| | |
| | |
| | |
| | |
| |
Owner-occupied CRE | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 13,046 | |
| 13,046 | |
| 3,210 | |
| 7,228 | |
| — | |
| — |
Direct financing leases | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Residential real estate | |
| 259 | |
| 259 | |
| 21 | |
| 220 | |
| — | |
| — |
Installment and other consumer | |
| 75 | |
| 75 | |
| 75 | |
| 69 | |
| — | |
| — |
| | $ | 13,380 | | $ | 13,380 | | $ | 3,306 | | $ | 7,517 | | $ | — | | $ | — |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Total Impaired Loans/Leases: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
C&I | | $ | 2,004 | | $ | 2,114 | | $ | — | | $ | 1,418 | | $ | 35 | | $ | 35 |
CRE | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Owner-occupied CRE | |
| 287 | |
| 528 | |
| — | |
| 146 | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 14,382 | |
| 14,382 | |
| 3,210 | |
| 7,562 | |
| 22 | |
| 22 |
Direct financing leases | |
| 944 | |
| 944 | |
| — | |
| 792 | |
| 16 | |
| 16 |
Residential real estate | |
| 766 | |
| 766 | |
| 21 | |
| 636 | |
| — | |
| — |
Installment and other consumer | |
| 221 | |
| 221 | |
| 75 | |
| 188 | |
| — | |
| — |
| | $ | 18,604 | | $ | 18,955 | | $ | 3,306 | | $ | 10,742 | | $ | 73 | | $ | 73 |
29
Loans/leases, by classesFor certain C&I loans, all CRE loans, certain construction and land development loans, all multifamily loans and certain 1-4 family residential loans, the Company’s credit quality indicator consists of financing receivable, considered to be impaired asinternally assigned risk ratings. Each such loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of and for the three months ended September 30, 2020 are presented as follows:loan.
| | | | | | | | | |
| | Three Months Ended September 30, 2020 | |||||||
|
| | | | | Interest Income | |||
| | Average | | | | | Recognized for | ||
| | Recorded | | Interest Income | | Cash Payments | |||
Classes of Loans/Leases | | Investment |
| Recognized |
| Received | |||
|
| | | | | | | | |
| | | | | | | | | |
Impaired Loans/Leases with No Specific Allowance Recorded: |
| |
|
| |
|
| |
|
C&I | | $ | 1,825 | | $ | 11 | | $ | 11 |
CRE | |
| | |
| | |
| |
Owner-Occupied CRE | |
| 292 | |
| — | |
| — |
Commercial Construction, Land Development, and Other Land | |
| — | |
| — | |
| — |
Other Non Owner-Occupied CRE | |
| 668 | |
| 7 | |
| 7 |
Direct Financing Leases | |
| 953 | |
| 6 | |
| 6 |
Residential Real Estate | |
| 512 | |
| — | |
| — |
Installment and Other Consumer | |
| 146 | |
| — | |
| — |
| | $ | 4,396 | | $ | 24 | | $ | 24 |
| |
|
| |
|
| |
|
|
Impaired Loans/Leases with Specific Allowance Recorded: | |
|
| |
|
| |
|
|
C&I | | $ | — | | $ | — | | $ | — |
CRE | |
| | |
| | |
| |
Owner-Occupied CRE | |
| — | |
| — | |
| — |
Commercial Construction, Land Development, and Other Land | |
| — | |
| — | |
| — |
Other Non Owner-Occupied CRE | |
| 9,757 | |
| — | |
| — |
Direct Financing Leases | |
| — | |
| — | |
| — |
Residential Real Estate | |
| 260 | |
| — | |
| — |
Installment and Other Consumer | |
| 77 | |
| — | |
| — |
| | $ | 10,094 | | $ | — | | $ | — |
| |
|
| |
|
| |
|
|
Total Impaired Loans/Leases: | |
|
| |
|
| |
|
|
C&I | | $ | 1,825 | | $ | 11 | | $ | 11 |
CRE | |
|
| |
|
| |
|
|
Owner-Occupied CRE | |
| 292 | |
| — | |
| — |
Commercial Construction, Land Development, and Other Land | |
| — | |
| — | |
| — |
Other Non Owner-Occupied CRE | |
| 10,425 | |
| 7 | |
| 7 |
Direct Financing Leases | |
| 953 | |
| 6 | |
| 6 |
Residential Real Estate | |
| 772 | |
| — | |
| — |
Installment and Other Consumer | |
| 223 | |
| — | |
| — |
| | $ | 14,490 | | $ | 24 | | $ | 24 |
| | | | | | | | | |
For certain C&I loans (including equipment financing agreements and direct financing leases), certain construction and land development, certain 1-4 family real estate loans, and all consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.
3018
Loans/leases,The following tables show the credit quality indicator of loans by classesclass of financing receivable considered to be impairedand year of origination as of DecemberMarch 31, 2020 are presented as
follows:2022:
| | | | | | | | | | | | | | | | | | |
| | December 31, 2020 | ||||||||||||||||
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Interest Income | ||||||
| | | | | | | | | | | Average | | | | | Recognized for | ||
| | Recorded | | Unpaid Principal | | Related | | Recorded | | Interest Income | | Cash Payments | ||||||
Classes of Loans/Leases |
| Investment |
| Balance |
| Allowance |
| Investment |
| Recognized |
| Received | ||||||
| | (dollars in thousands) | ||||||||||||||||
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Impaired Loans/Leases with No Specific Allowance Recorded: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
C&I | | $ | 1,361 | | $ | 1,441 | | $ | — | | $ | 1,002 | | $ | 33 | | $ | 33 |
CRE | |
|
| |
| | |
| | |
| | |
| | |
| |
Owner-occupied CRE | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 1,133 | |
| 1,933 | |
| — | |
| 494 | |
| 29 | |
| 29 |
Direct financing leases | |
| 578 | |
| 578 | |
| — | |
| 483 | |
| 17 | |
| 17 |
Residential real estate | |
| 719 | |
| 719 | |
| — | |
| 476 | |
| — | |
| — |
Installment and other consumer | |
| 133 | |
| 133 | |
| — | |
| 121 | |
| — | |
| — |
| | $ | 3,924 | | $ | 4,804 | | $ | — | | $ | 2,576 | | $ | 79 | | $ | 79 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Impaired Loans/Leases with Specific Allowance Recorded: | |
|
| |
|
| |
|
| |
|
| |
| | |
|
|
C&I | | $ | 4,020 | | $ | 4,020 | | $ | 650 | | $ | 1,555 | | $ | — | | $ | — |
CRE | |
| | |
|
| |
| | |
| | |
| | |
| |
Owner-occupied CRE | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 6,354 | |
| 6,354 | |
| 1,938 | |
| 5,726 | |
| — | |
| — |
Direct financing leases | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Residential real estate | |
| 258 | |
| 258 | |
| 20 | |
| 227 | |
| — | |
| — |
Installment and other consumer | |
| 72 | |
| 72 | |
| 72 | |
| 70 | |
| — | |
| — |
| | $ | 10,704 | | $ | 10,704 | | $ | 2,680 | | $ | 7,578 | | $ | — | | $ | — |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Total Impaired Loans/Leases: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
C&I | | $ | 5,381 | | $ | 5,461 | | $ | 650 | | $ | 2,557 | | $ | 33 | | $ | 33 |
CRE | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Owner-occupied CRE | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Commercial construction, land development, and other land | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Other non-owner occupied CRE | |
| 7,487 | |
| 8,287 | |
| 1,938 | |
| 6,220 | |
| 29 | |
| 29 |
Direct financing leases | |
| 578 | |
| 578 | |
| — | |
| 483 | |
| 17 | |
| 17 |
Residential real estate | |
| 977 | |
| 977 | |
| 20 | |
| 703 | |
| — | |
| — |
Installment and other consumer | |
| 205 | |
| 205 | |
| 72 | |
| 191 | |
| — | |
| — |
| | $ | 14,628 | | $ | 15,508 | | $ | 2,680 | | $ | 10,154 | | $ | 79 | | $ | 79 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 | ||||||||||||||||||||||
| | Term Loans |
| | | | | | ||||||||||||||||
| | Amortized Cost Basis by Origination Year |
| | | | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Revolving | | | ||
| | | | | | | | | | | | | | | | | | | | Loans | | | | |
Internally Assigned | | | | | | | | | | | | | | | | Amortized | | | ||||||
Risk Rating |
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 | | Prior | | Cost Basis | | Total | ||||||||
| | (dollars in thousands) | ||||||||||||||||||||||
C&I - revolving | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 260,449 | | $ | 260,449 |
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 191 | |
| 191 |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 2,801 | |
| 2,801 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total C&I - revolving | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 263,441 | | $ | 263,441 |
| | | | | | | | | | | | | | | | | | | | | | | | |
C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 134,078 | | $ | 329,424 | | $ | 317,610 | | $ | 127,119 | | $ | 79,548 | | $ | 127,637 | | $ | — | | $ | 1,115,416 |
Special Mention (Rating 6) | |
| 255 | |
| 3,578 | |
| 7 | |
| 25 | |
| — | |
| 329 | |
| — | |
| 4,194 |
Substandard (Rating 7) | |
| — | |
| 2,519 | |
| 2,969 | |
| 6,107 | |
| 377 | |
| 99 | |
| — | |
| 12,071 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total C&I - other | | $ | 134,333 | | $ | 335,521 | | $ | 320,586 | | $ | 133,251 | | $ | 79,925 | | $ | 128,065 | | $ | — | | $ | 1,131,681 |
| | | | | | | | | | | | | | | | | | | | | | | | |
CRE - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 41,459 | | $ | 99,653 | | $ | 140,078 | | $ | 49,753 | | $ | 31,419 | | $ | 59,392 | | $ | 10,745 | | $ | 432,499 |
Special Mention (Rating 6) | |
| 56 | |
| — | |
| — | |
| — | |
| 148 | |
| 2,987 | |
| — | |
| 3,191 |
Substandard (Rating 7) | |
| 576 | |
| — | |
| — | |
| 1,246 | |
| 1,229 | |
| 516 | |
| — | |
| 3,567 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total CRE - owner occupied | | $ | 42,091 | | $ | 99,653 | | $ | 140,078 | | $ | 50,999 | | $ | 32,796 | | $ | 62,895 | | $ | 10,745 | | $ | 439,257 |
| | | | | | | | | | | | | | | | | | | | | | | | |
CRE - non-owner occupied | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 70,649 | | $ | 164,063 | | $ | 149,524 | | $ | 83,183 | | $ | 65,477 | | $ | 72,195 | | $ | 3,417 | | $ | 608,508 |
Special Mention (Rating 6) | |
| 1,169 | |
| 4,873 | |
| 18,713 | |
| 1,780 | |
| 12,150 | |
| 7,951 | |
| — | |
| 46,636 |
Substandard (Rating 7) | |
| — | |
| 1,054 | |
| 6,240 | |
| 15,476 | |
| 1,048 | |
| 936 | |
| — | |
| 24,754 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total CRE - non-owner occupied | | $ | 71,818 | | $ | 169,990 | | $ | 174,477 | | $ | 100,439 | | $ | 78,675 | | $ | 81,082 | | $ | 3,417 | | $ | 679,898 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 67,369 | | $ | 366,918 | | $ | 246,856 | | $ | 95,054 | | $ | 34,661 | | $ | 452 | | $ | 15,112 | | $ | 826,422 |
Special Mention (Rating 6) | |
| 800 | |
| 7,070 | |
| 717 | |
| — | |
| — | |
| — | |
| — | |
| 8,587 |
Substandard (Rating 7) | |
| — | |
| 10,362 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 10,362 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Construction and land development | | $ | 68,169 | | $ | 384,350 | | $ | 247,573 | | $ | 95,054 | | $ | 34,661 | | $ | 452 | | $ | 15,112 | | $ | 845,371 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Multi-family | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 45,350 | | $ | 252,544 | | $ | 196,255 | | $ | 97,500 | | $ | 106,138 | | $ | 11,329 | | $ | 2,515 | | $ | 711,631 |
Special Mention (Rating 6) | |
| — | |
| 51 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 51 |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Multi-family | | $ | 45,350 | | $ | 252,595 | | $ | 196,255 | | $ | 97,500 | | $ | 106,138 | | $ | 11,329 | | $ | 2,515 | | $ | 711,682 |
| | | | | | | | | | | | | | | | | | | | | | | | |
1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 14,717 | | $ | 43,640 | | $ | 22,315 | | $ | 14,481 | | $ | 6,154 | | $ | 7,755 | | $ | 2,159 | | $ | 111,221 |
Special Mention (Rating 6) | |
| — | |
| 329 | |
| 223 | |
| — | |
| 220 | |
| — | |
| — | |
| 772 |
Substandard (Rating 7) | |
| — | |
| — | |
| 177 | |
| — | |
| 430 | |
| 198 | |
| — | |
| 805 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total 1-4 family real estate | | $ | 14,717 | | $ | 43,969 | | $ | 22,715 | | $ | 14,481 | | $ | 6,804 | | $ | 7,953 | | $ | 2,159 | | $ | 112,798 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | — | | $ | 984 | | $ | 473 | | $ | 100 | | $ | 210 | | $ | 780 | | $ | 2,915 | | $ | 5,462 |
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| 131 | |
| — | |
| — | |
| 131 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Consumer | | $ | — | | $ | 984 | | $ | 473 | | $ | 100 | | $ | 341 | | $ | 780 | | $ | 2,915 | | $ | 5,593 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 376,478 | | $ | 1,287,062 | | $ | 1,102,157 | | $ | 491,824 | | $ | 339,340 | | $ | 292,556 | | $ | 300,304 | | $ | 4,189,721 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans/leases prior to adoption of ASU 2016-13 and those individually evaluated under ASU 2016-13 for which no allowance has been provided have adequate collateral, based on management’s current estimates.
3119
The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses:
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2021 | | |||||||||||||||||||
| | | | | Non | | | | | | | | | | | | | | | | | |
| | Commercial | | Owner-Occupied | | Owner Occupied | | | | | | | | | | | ||||||
|
| Assets |
| Real Estate | | Real Estate | | Securities | | Equipment | | Other | | Total | | |||||||
| | (dollars in thousands) | ||||||||||||||||||||
C & I: | | | | | | | | | | | | | | | | | | | | | | |
C&I - revolving | | $ | 2,400 | | $ | — | | $ | — | | $ | — | | $ | 250 | | $ | — | | $ | 2,650 | |
C&I - other* | |
| 746 | |
| — | |
| 2,530 | |
| 145 | |
| 22,404 | |
| 299 | |
| 26,124 | |
| |
| 3,146 | |
| — | |
| 2,530 | |
| 145 | |
| 22,654 | |
| 299 | |
| 28,774 | |
CRE - owner occupied | |
| — | |
| — | |
| 3,883 | |
| — | |
| — | |
| — | |
| 3,883 | |
CRE - non-owner occupied | |
| — | |
| 19,183 | |
| — | |
| — | |
| — | |
| — | |
| 19,183 | |
Construction and land development | |
| — | |
| 10,431 | |
| 76 | |
| — | |
| — | |
| — | |
| 10,507 | |
Multi-family | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
1-4 family real estate | |
| — | |
| — | |
| 1,527 | |
| — | |
| — | |
| — | |
| 1,527 | |
Consumer | |
| — | |
| — | |
| 207 | |
| — | |
| — | |
| 20 | |
| 227 | |
| | $ | 3,146 | | $ | 29,614 | | $ | 8,223 | | $ | 145 | | $ | 22,654 | | $ | 319 | | $ | 64,101 | |
| | | | | | | | | | | | | | | | | | | | | | |
* Included within the C&I – Other category are leases individually evaluated of $844 thousand with primary collateral of equipment.
For certain C&I loans, all CRE loans, certain construction and land development loans, all multifamily loans and certain 1-4 family residential loans, the Company’s credit quality indicator consists of internally assigned risk ratings. Each such loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.
For certain C&I loans (including equipment financing agreements and direct financing leases), certain construction and land development, certain 1-4 family real estate loans, and all consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Prior to adoption of ASU 2016-13, this included C&I equipment financing agreements, direct financing leases, residential real estate loans, and installment and other consumer loans. Delinquency status is updated daily by the Company’s loan system.
32
| | | | | | | | | | | | | | | | | | | | | | | | |
| | As of March 31, 2022 | ||||||||||||||||||||||
| | Term Loans | |
| | | | | ||||||||||||||||
| | Amortized Cost Basis by Origination Year | | Revolving | | | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Loans | | | | |
| | | | | | | | | | | | | | | | | | | | Amortized | | | | |
Delinquency Status * |
| 2022 |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| Prior | | Cost Basis | | Total | ||||||||
|
| (dollars in thousands) | ||||||||||||||||||||||
C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 90,552 | | $ | 92,958 | | $ | 37,588 | | $ | 14,734 | | $ | 4,689 | | $ | 755 | | $ | — | | $ | 241,276 |
Nonperforming | |
| — | |
| 1,021 | |
| 157 | |
| 86 | |
| — | |
| — | |
| — | |
| 1,264 |
Total C&I - other | | $ | 90,552 | | $ | 93,979 | | $ | 37,745 | | $ | 14,820 | | $ | 4,689 | | $ | 755 | | $ | — | | $ | 242,540 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Direct financing leases | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 15,181 | | $ | 6,535 | | $ | 8,554 | | $ | 6,874 | | $ | 4,093 | | $ | 1,273 | | $ | — | | $ | 42,510 |
Nonperforming | |
| — | |
| 801 | |
| 19 | |
| — | |
| — | |
| — | |
| — | |
| 820 |
Total Direct financing leases | | $ | 15,181 | | $ | 7,336 | | $ | 8,573 | | $ | 6,874 | | $ | 4,093 | | $ | 1,273 | | $ | — | | $ | 43,330 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 5,626 | | $ | 10,768 | | $ | 707 | | $ | — | | $ | 484 | | $ | — | | $ | 160 | | $ | 17,745 |
Nonperforming | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Construction and land development | | $ | 5,626 | | $ | 10,768 | | $ | 707 | | $ | — | | $ | 484 | | $ | — | | $ | 160 | | $ | 17,745 |
| | | | | | | | | | | | | | | | | | | | | | | | |
1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 19,739 | | $ | 92,023 | | $ | 77,036 | | $ | 18,020 | | $ | 10,009 | | $ | 49,489 | | $ | 74 | | $ | 266,390 |
Nonperforming | |
| — | |
| — | |
| — | |
| — | |
| 96 | |
| 329 | |
| — | |
| 425 |
Total 1-4 family real estate | | $ | 19,739 | | $ | 92,023 | | $ | 77,036 | | $ | 18,020 | | $ | 10,105 | | $ | 49,818 | | $ | 74 | | $ | 266,815 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 2,048 | | $ | 3,834 | | $ | 3,733 | | $ | 1,816 | | $ | 1,460 | | $ | 1,489 | | $ | 53,307 | | $ | 67,687 |
Nonperforming | |
| — | |
| — | |
| — | |
| 14 | |
| — | |
| 16 | |
| — | |
| 30 |
Total Consumer | | $ | 2,048 | | $ | 3,834 | | $ | 3,733 | | $ | 1,830 | | $ | 1,460 | | $ | 1,505 | | $ | 53,307 | | $ | 67,717 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 133,146 | | $ | 207,940 | | $ | 127,794 | | $ | 41,544 | | $ | 20,831 | | $ | 53,351 | | $ | 53,541 | | $ | 638,147 |
| | | | | | | | | | | | | | | | | | | | | | | | |
* Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual and accruing loans/leases that are greater than or equal to 90 days past due.
20
The following tables show the credit quality indicator of loans by class of receivable and year of origination as of September 30,December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| | As of September 30, 2021 | | As of December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||
| | Term Loans |
| | | | | | | Term Loans | ||||||||||||||||||||||||||||||||||||||
| | Amortized Cost Basis by Origination Year |
| | | | | Amortized Cost Basis by Origination Year | ||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Revolving | | | | | | | | | | | | | | | | | | | | | Revolving | | | | ||||
| | | | | | | | | | | | | | | | | | | | Loans | | | | | | | | | | | | | | | | | | | | | | Loans | | | | |||
Internally Assigned | | | | | | | | | | | | | | | | Amortized | | | | | | | | | | | | | | | | | Amortized | | | |||||||||||||
Risk Rating |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 | | Prior | | Cost Basis | | Total |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 | | Prior | | Cost Basis | | Total | ||||||||||||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
C&I - revolving | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 171,646 | | $ | 171,646 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 245,212 | | $ | 245,212 |
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 859 | |
| 859 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 633 | |
| 633 |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 2,650 | |
| 2,650 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 2,638 | |
| 2,638 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total C&I - revolving | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 175,155 | | $ | 175,155 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 248,483 | | $ | 248,483 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
C&I - other | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 389,930 | | $ | 414,997 | | $ | 158,888 | | $ | 109,194 | | $ | 91,950 | | $ | 58,973 | | $ | — | | $ | 1,223,932 | | $ | 391,532 | | $ | 362,256 | | $ | 133,678 | | $ | 82,177 | | $ | 83,419 | | $ | 53,310 | | $ | — | | $ | 1,106,372 |
Special Mention (Rating 6) | |
| 3,572 | |
| 381 | |
| — | |
| 67 | |
| 381 | |
| 1,263 | |
| — | |
| 5,664 | |
| 3,580 | |
| 373 | |
| 349 | |
| — | |
| 336 | |
| 2 | |
| — | |
| 4,640 |
Substandard (Rating 7) | |
| 411 | |
| 6,439 | |
| 15,945 | |
| 355 | |
| 59 | |
| 50 | |
| — | |
| 23,259 | |
| 506 | |
| 2,366 | |
| 7,138 | |
| 396 | |
| 55 | |
| 46 | |
| — | |
| 10,507 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total C&I - other | | $ | 393,913 | | $ | 421,817 | | $ | 174,833 | | $ | 109,616 | | $ | 92,390 | | $ | 60,286 | | $ | — | | $ | 1,252,855 | | $ | 395,618 | | $ | 364,995 | | $ | 141,165 | | $ | 82,573 | | $ | 83,810 | | $ | 53,358 | | $ | — | | $ | 1,121,519 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
CRE - owner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 99,294 | | $ | 154,383 | | $ | 57,484 | | $ | 30,136 | | $ | 19,636 | | $ | 52,166 | | $ | 12,616 | | $ | 425,715 | | $ | 118,014 | | $ | 143,045 | | $ | 47,660 | | $ | 30,523 | | $ | 17,038 | | $ | 46,185 | | $ | 11,477 | | $ | 413,942 |
Special Mention (Rating 6) | |
| 889 | |
| — | |
| 177 | |
| 237 | |
| 1,875 | |
| 1,234 | |
| — | |
| 4,412 | |
| 637 | |
| — | |
| — | |
| 233 | |
| 1,846 | |
| 1,202 | |
| — | |
| 3,918 |
Substandard (Rating 7) | |
| 197 | |
| — | |
| 1,913 | |
| 1,250 | |
| 527 | |
| — | |
| — | |
| 3,887 | |
| — | |
| — | |
| 2,080 | |
| 1,239 | |
| 522 | |
| — | |
| — | |
| 3,841 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total CRE - owner occupied | | $ | 100,380 | | $ | 154,383 | | $ | 59,574 | | $ | 31,623 | | $ | 22,038 | | $ | 53,400 | | $ | 12,616 | | $ | 434,014 | | $ | 118,651 | | $ | 143,045 | | $ | 49,740 | | $ | 31,995 | | $ | 19,406 | | $ | 47,387 | | $ | 11,477 | | $ | 421,701 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
CRE - non-owner occupied | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 142,226 | | $ | 168,609 | | $ | 90,613 | | $ | 67,934 | | $ | 62,429 | | $ | 38,946 | | $ | 8,336 | | $ | 579,093 | | $ | 176,813 | | $ | 145,712 | | $ | 88,697 | | $ | 63,849 | | $ | 55,752 | | $ | 28,808 | | $ | 8,592 | | $ | 568,223 |
Special Mention (Rating 6) | |
| 6,807 | |
| 15,462 | |
| 2,226 | |
| 12,299 | |
| 4,144 | |
| 5,627 | |
| 19 | |
| 46,584 | |
| 7,295 | |
| 20,881 | |
| 1,802 | |
| 12,230 | |
| 5,494 | |
| 5,580 | |
| — | |
| 53,282 |
Substandard (Rating 7) | |
| 386 | |
| 628 | |
| 15,605 | |
| 1,126 | |
| 950 | |
| — | |
| 478 | |
| 19,173 | |
| 1,105 | |
| 6,297 | |
| 15,563 | |
| 1,087 | |
| 943 | |
| — | |
| — | |
| 24,995 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total CRE - non-owner occupied | | $ | 149,419 | | $ | 184,699 | | $ | 108,444 | | $ | 81,359 | | $ | 67,523 | | $ | 44,573 | | $ | 8,833 | | $ | 644,850 | | $ | 185,213 | | $ | 172,890 | | $ | 106,062 | | $ | 77,166 | | $ | 62,189 | | $ | 34,388 | | $ | 8,592 | | $ | 646,500 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 304,504 | | $ | 244,267 | | $ | 155,738 | | $ | 110,633 | | $ | 4,904 | | $ | 182 | | $ | 6,860 | | $ | 827,088 | | $ | 394,045 | | $ | 248,360 | | $ | 126,941 | | $ | 106,790 | | $ | 3,012 | | $ | — | | $ | 13,277 | | $ | 892,425 |
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Substandard (Rating 7) | |
| — | |
| — | |
| 10,433 | |
| — | |
| — | |
| — | |
| — | |
| 10,433 | |
| 10,362 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 10,362 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Construction and land development | | $ | 304,504 | | $ | 244,267 | | $ | 166,171 | | $ | 110,633 | | $ | 4,904 | | $ | 182 | | $ | 6,860 | | $ | 837,521 | | $ | 404,407 | | $ | 248,360 | | $ | 126,941 | | $ | 106,790 | | $ | 3,012 | | $ | — | | $ | 13,277 | | $ | 902,787 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Multi-family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 191,982 | | $ | 203,030 | | $ | 69,276 | | $ | 48,093 | | $ | 5,719 | | $ | 8,638 | | $ | 2,989 | | $ | 529,727 | | $ | 266,120 | | $ | 197,224 | | $ | 74,033 | | $ | 47,486 | | $ | 5,609 | | $ | 7,376 | | $ | 2,564 | | $ | 600,412 |
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total Multi-family | | $ | 191,982 | | $ | 203,030 | | $ | 69,276 | | $ | 48,093 | | $ | 5,719 | | $ | 8,638 | | $ | 2,989 | | $ | 529,727 | | $ | 266,120 | | $ | 197,224 | | $ | 74,033 | | $ | 47,486 | | $ | 5,609 | | $ | 7,376 | | $ | 2,564 | | $ | 600,412 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pass (Ratings 1 through 5) | | $ | 34,087 | | $ | 30,604 | | $ | 18,906 | | $ | 8,462 | | $ | 6,001 | | $ | 6,744 | | $ | 6,267 | | $ | 111,071 | | $ | 47,097 | | $ | 24,029 | | $ | 16,188 | | $ | 7,569 | | $ | 5,845 | | $ | 5,213 | | $ | 3,079 | | $ | 109,020 |
Special Mention (Rating 6) | |
| 37 | |
| 179 | |
| — | |
| 545 | |
| 354 | |
| — | |
| — | |
| 1,115 | |
| 37 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 37 |
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 178 | |
| — | |
| 437 | |
| 201 | |
| — | |
| — | |
| 816 |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Total 1-4 family real estate | | $ | 34,124 | | $ | 30,783 | | $ | 18,906 | | $ | 9,007 | | $ | 6,355 | | $ | 6,744 | | $ | 6,267 | | $ | 112,186 | | $ | 47,134 | | $ | 24,207 | | $ | 16,188 | | $ | 8,006 | | $ | 6,046 | | $ | 5,213 | | $ | 3,079 | | $ | 109,873 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Consumer | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
Pass (Ratings 1 through 5) | | $ | 1,558 | | $ | 487 | | $ | 108 | | $ | 216 | | $ | — | | $ | 824 | | $ | 2,031 | | $ | 5,224 | ||||||||||||||||||||||||
Special Mention (Rating 6) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | ||||||||||||||||||||||||
Substandard (Rating 7) | |
| — | |
| — | |
| — | |
| 137 | |
| — | |
| — | |
| — | |
| 137 | ||||||||||||||||||||||||
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | ||||||||||||||||||||||||
Total Consumer | | $ | 1,558 | | $ | 487 | | $ | 108 | | $ | 353 | | $ | — | | $ | 824 | | $ | 2,031 | | $ | 5,361 | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Total | | $ | 1,174,322 | | $ | 1,238,979 | | $ | 597,204 | | $ | 390,331 | | $ | 198,929 | | $ | 173,823 | | $ | 212,720 | | $ | 3,986,308 | | $ | 1,418,701 | | $ | 1,151,208 | | $ | 514,237 | | $ | 354,369 | | $ | 180,072 | | $ | 148,546 | | $ | 289,503 | | $ | 4,056,636 |
3321
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2021 | | ||||||||||||||||||||||
| | Term Loans | |
| | | | | | ||||||||||||||||
| | Amortized Cost Basis by Origination Year | | Revolving | | | | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Loans | | | | | |
| | | | | | | | | | | | | | | | Amortized | | | | ||||||
Delinquency Status * |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 |
| Prior | | Cost Basis | | Total | | ||||||||
|
| (dollars in thousands) | | ||||||||||||||||||||||
C&I - other | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 117,163 | | $ | 54,261 | | $ | 33,390 | | $ | 14,274 | | $ | 4,200 | | $ | 455 | | $ | — | | $ | 223,743 | |
Nonperforming | |
| 95 | |
| 177 | |
| 644 | |
| 368 | |
| 42 | |
| 14 | |
| — | |
| 1,340 | |
Total C&I - other | | $ | 117,258 | | $ | 54,438 | | $ | 34,034 | | $ | 14,642 | | $ | 4,242 | | $ | 469 | | $ | — | | $ | 225,083 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Direct financing leases | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 6,690 | | $ | 12,130 | | $ | 11,638 | | $ | 9,235 | | $ | 3,695 | | $ | 956 | | $ | — | | $ | 44,344 | |
Nonperforming | |
| — | |
| 732 | |
| — | |
| 52 | |
| 18 | |
| 45 | |
| — | |
| 847 | |
Total Direct financing leases | | $ | 6,690 | | $ | 12,862 | | $ | 11,638 | | $ | 9,287 | | $ | 3,713 | | $ | 1,001 | | $ | — | | $ | 45,191 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 12,857 | | $ | 2,080 | | $ | — | | $ | 494 | | $ | — | | $ | — | | $ | 280 | | $ | 15,711 | |
Nonperforming | |
| — | |
| — | |
| — | |
| — | |
| 73 | |
| — | |
| — | |
| 73 | |
Total Construction and land development | | $ | 12,857 | | $ | 2,080 | | $ | — | | $ | 494 | | $ | 73 | | $ | — | | $ | 280 | | $ | 15,784 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 104,005 | | $ | 78,713 | | $ | 19,001 | | $ | 10,784 | | $ | 10,533 | | $ | 43,976 | | $ | 68 | | $ | 267,080 | |
Nonperforming | |
| — | |
| — | |
| — | |
| 106 | |
| — | |
| 302 | |
| — | |
| 408 | |
Total 1-4 family real estate | | $ | 104,005 | | $ | 78,713 | | $ | 19,001 | | $ | 10,890 | | $ | 10,533 | | $ | 44,278 | | $ | 68 | | $ | 267,488 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 4,891 | | $ | 4,020 | | $ | 2,114 | | $ | 1,660 | | $ | 593 | | $ | 1,230 | | $ | 55,411 | | $ | 69,919 | |
Nonperforming | |
| — | |
| — | |
| 15 | |
| — | |
| 15 | |
| 1 | |
| — | |
| 31 | |
Total Consumer | | $ | 4,891 | | $ | 4,020 | | $ | 2,129 | | $ | 1,660 | | $ | 608 | | $ | 1,231 | | $ | 55,411 | | $ | 69,950 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 245,701 | | $ | 152,113 | | $ | 66,802 | | $ | 36,973 | | $ | 19,169 | | $ | 46,979 | | $ | 55,759 | | $ | 623,496 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
As of March 31, 2022 and December 31, 2021, TDRs totaled $120 thousand and $494 thousand, respectively.
There were 0 TDRs restructured during the first three months of 2022 or 2021. For the three months ended March 31, 2022 and March 31, 2021, NaN of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. There were no TDRs that were restructured and charged off for the three months ended March 31, 2022.
Changes in the ACL for OBS exposures for the three months ended March 31, 2022 and 2021 are presented as follows:
| | | | | | | |
| Three Months Ended | | | ||||
| March 31, 2022 |
| March 31, 2021 | | | ||
| (dollars in thousands) | | | ||||
| | | | | | | |
Balance, beginning | $ | 6,886 | | $ | — | | |
Impact of adopting ASU 2016-13 | | — | | | 9,117 | | |
Provisions credited to expense |
| 933 | |
| 729 | | |
Balance, ending | $ | 7,819 | | $ | 9,846 | | |
22
| | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2021 | | | | | | | ||||||||||||||||
| | Term Loans | |
| | | | | ||||||||||||||||
| | Amortized Cost Basis by Origination Year | | Revolving | | | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Loans | | | | |
| | | | | | | | | | | | | | | | Amortized | | | ||||||
Delinquency Status * |
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 | | | Prior | | Cost Basis | | Total | |||||||
|
| (dollars in thousands) | ||||||||||||||||||||||
C&I - other | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 90,454 | | $ | 59,480 | | $ | 38,136 | | $ | 17,435 | | $ | 5,160 | | $ | 515 | | $ | — | | $ | 211,180 |
Nonperforming | |
| 90 | |
| 236 | |
| 722 | |
| 435 | |
| 47 | |
| 15 | |
| — | |
| 1,545 |
Total C&I - other | | $ | 90,544 | | $ | 59,716 | | $ | 38,858 | | $ | 17,870 | | $ | 5,207 | | $ | 530 | | $ | — | | $ | 212,725 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Direct financing leases | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 5,448 | | $ | 13,473 | | $ | 13,211 | | $ | 10,874 | | $ | 5,026 | | $ | 1,361 | | $ | — | | $ | 49,393 |
Nonperforming | |
| — | |
| 732 | |
| — | |
| 41 | |
| 23 | |
| 48 | |
| — | |
| 844 |
Total Direct financing leases | | $ | 5,448 | | $ | 14,205 | | $ | 13,211 | | $ | 10,915 | | $ | 5,049 | | $ | 1,409 | | $ | — | | $ | 50,237 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 7,131 | | $ | 6,697 | | $ | 212 | | $ | 502 | | $ | — | | $ | — | | $ | 280 | | $ | 14,822 |
Nonperforming | |
| — | |
| — | |
| — | |
| — | |
| 75 | |
| — | |
| — | |
| 75 |
Total Construction and land development | | $ | 7,131 | | $ | 6,697 | | $ | 212 | | $ | 502 | | $ | 75 | | $ | — | | $ | 280 | | $ | 14,897 |
| | | | | | | | | | | | | | | | | | | | | | | | |
1-4 family real estate | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 85,172 | | $ | 82,206 | | $ | 20,469 | | $ | 12,210 | | $ | 12,232 | | $ | 51,088 | | $ | 28 | | $ | 263,405 |
Nonperforming | |
| — | |
| — | |
| 72 | |
| — | |
| — | |
| 404 | |
| — | |
| 476 |
Total 1-4 family real estate | | $ | 85,172 | | $ | 82,206 | | $ | 20,541 | | $ | 12,210 | | $ | 12,232 | | $ | 51,492 | | $ | 28 | | $ | 263,881 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 4,218 | | $ | 6,190 | | $ | 2,517 | | $ | 2,132 | | $ | 674 | | $ | 2,391 | | $ | 53,497 | | $ | 71,619 |
Nonperforming | |
| 45 | |
| — | |
| — | |
| — | |
| 16 | |
| 2 | |
| — | |
| 63 |
Total Consumer | | $ | 4,263 | | $ | 6,190 | | $ | 2,517 | | $ | 2,132 | | $ | 690 | | $ | 2,393 | | $ | 53,497 | | $ | 71,682 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 192,558 | | $ | 169,014 | | $ | 75,339 | | $ | 43,629 | | $ | 23,253 | | $ | 55,824 | | $ | 53,805 | | $ | 613,422 |
NOTE 4 – DERIVATIVES AND HEDGING ACTIVITIES
Derivatives are summarized as follows as of March 31, 2022 and December 31, 2021:
| | | | | | |
|
| March 31, 2022 |
| December 31, 2021 | ||
| | (dollars in thousands) | ||||
Assets: | | | | | | |
Interest rate caps - hedged | | $ | 4,484 | | $ | 927 |
Interest rate caps | |
| 1,144 | |
| 238 |
Interest rate swaps | |
| 101,698 | |
| 221,055 |
| | $ | 107,326 | | $ | 222,220 |
| | | | | | |
Liabilities: | | | | | | |
Interest rate swaps - hedged | | $ | (14,495) | | $ | (4,080) |
Interest rate swaps | | | (101,698) | | | (221,055) |
| | $ | (116,193) | | $ | (225,135) |
| | | | | | |
* Performing = loans/leases accruingThe Company uses interest rate swap and less than 90 days past due. Nonperforming = loans/leasescap instruments to manage interest rate risk related to the variability of interest payments due to changes in interest rates.
The Company has entered into interest rate caps to hedge against the risk of rising interest rates on nonaccrualliabilities. The liabilities consist of $300.0 million of deposits and accruing loans/leases thatthe benchmark rates hedged vary at 1-month LIBOR, 3-month LIBOR and the Prime Rate. The interest rate caps are greater than or equal to 90 days past due.
For each classdesignated as cash flow hedges in accordance with ASC 815. An initial premium of financing receivable,$3.5 million was paid upfront for the following table presentscaps executed. The details of the recorded investment by credit quality indicatorinterest rate caps are as of December 31, 2020:follows:
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | As of December 31, 2020 |
| |||||||||||||||
| | | | | CRE | | | | | | | |||||||
| | | | | | | | Non-Owner Occupied | | | | | | | ||||
| | | | | | Commercial | | | | | | |
| |||||
| | | | | | Construction, | | | | | | |
| |||||
| | | | | | Land | | | | | | |
| |||||
| | | | Owner-Occupied | | Development, | | | | | | As a % of |
| |||||
Internally Assigned Risk Rating |
| C&I |
| CRE |
| and Other Land |
| Other CRE |
| Total |
| Total |
| |||||
|
| (dollars in thousands) | | |||||||||||||||
| | | | | | | | | | | | | | | | | | |
Pass (Ratings 1 through 5) | | $ | 1,506,578 | | $ | 488,478 | | $ | 530,297 | | $ | 999,931 | | $ | 3,525,284 |
| 96.25 | % |
Special Mention (Rating 6) | |
| 23,929 | |
| 3,087 | |
| 680 | |
| 43,785 | |
| 71,481 |
| 1.95 | % |
Substandard (Rating 7) | |
| 24,710 | |
| 4,906 | |
| 10,478 | |
| 25,987 | |
| 66,081 |
| 1.80 | % |
Doubtful (Rating 8) | |
| — | |
| — | |
| — | |
| — | |
| — |
| — | % |
| | $ | 1,555,217 | | $ | 496,471 | | $ | 541,455 | | $ | 1,069,703 | | $ | 3,662,846 |
| 100.00 | % |
| | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||
| | | | | | Balance Sheet | | | | | | | Fair Value as of | | | ||||||||||||||||||||||||
Hedged Item | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Strike Rate | | March 31, 2022 | | | December 31, 2021 | | | ||||||||||||||||||||||
(dollars in thousands) | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | $ | 25,000 | | 1.75 | % | | $ | 48 | | | $ | 5 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 97 | | | | 11 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 48 | | | | 5 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.75 | | | | 355 | | | | 60 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 723 | | | | 125 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 361 | | | | 62 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.75 | | | | 695 | | | | 161 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 1,438 | | | | 332 | | | ||||||||||||||||||
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 719 | | | 166 | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | $ | 300,000 | | | | | $ | 4,484 | | $ | 927 | | | |
| | As of December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | | ||||||||||||||||
| | | | Direct Financing | | Residential Real | | Installment and | | | | As a % of |
| | | | | | | | | | | | | | | | | | | | | ||||||
Delinquency Status * |
| C&I |
| Leases |
| Estate |
| Other Consumer |
| Total |
| Total |
| ||||||||||||||||||||||||||
| | (dollars in thousands) | | ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Performing | | $ | 170,712 | | $ | 65,475 | | $ | 251,099 | | $ | 91,094 | | $ | 578,380 |
| 99.56 | % | |||||||||||||||||||||
Nonperforming | |
| 794 | |
| 541 | |
| 1,022 | |
| 208 | |
| 2,565 |
| 0.44 | % | |||||||||||||||||||||
| | $ | 171,506 | | $ | 66,016 | | $ | 252,121 | | $ | 91,302 | | $ | 580,945 |
| 100.00 | % |
* Prior to Adoption of ASU 2016-13: Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leasesFor derivative instruments that are greater than or equal to 90 days past due, and accruing TDRs.designated as unhedged, the change in fair value of the derivative instrument is recognized into current earnings. The details of the unhedged interest rate caps are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | Balance Sheet | | | | | | | | Fair Value as of | | | |||||
| | Effective Date | | Maturity Date | | Location | | Notional Amount | | Strike Rate | | | March 31, 2022 | | | December 31, 2021 | | | |||
| | (dollars in thousands) | | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
| | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | $ | 25,000 | | 1.90 | % | | $ | 41 | | | $ | 3 | | |
| | 2/1/2020 | | 2/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.90 | | | | 369 | | | | 62 | | |
| | 3/1/2020 | | 3/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.90 | | | | 734 | | | | 173 | | |
| | | | | | | | $ | 75,000 | | | | | $ | 1,144 | | | $ | 238 | | |
| | | | | | | | | | | | | | | | | | | | | |
3423
As of September 30, 2021 and December 31, 2020, TDRs totaled $591 thousand and $1.7 million, respectively.
For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the nine months ended September 30, 2021 and during the three and nine months ended September 30, 2020. There were 0 loans restructured during the three months ended September 30, 2021. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended September 30, 2021 | | For the nine months ended September 30, 2021 | | ||||||||||||||||||
|
| |
| Pre- |
| Post- |
| | |
| |
| Pre- |
| Post- |
| | | | ||||
| | Number of | | Modification | | Modification | | | | | Number of | | Modification | | Modification | | | | | ||||
| | Loans/ | | Recorded | | Recorded | | Specific | | Loans/ | | Recorded | | Recorded | | Specific | | ||||||
Classes of Loans/Leases | | Leases | | Investment | | Investment | | Allowance | | Leases | | Investment | | Investment | | Allowance | | ||||||
| | (dollars in thousands) | | ||||||||||||||||||||
CONCESSION - Extension of Maturity |
|
|
| |
|
| |
|
| |
| |
|
| |
|
| |
|
| |
| |
1-4 family real estate | | — | | $ | — | | $ | — | | $ | — | | 1 | | $ | 2,532 | | $ | 2,532 | | $ | — | |
|
|
| |
|
| |
|
| |
|
| |
| |
|
| |
|
| |
|
| |
CONCESSION - Interest Rate Adjusted Below Market |
|
| |
|
| |
|
| |
|
| |
| |
|
| |
|
| |
|
| |
1-4 family real estate |
| — | | $ | — | | $ | — | | $ | — | | 1 | | $ | 54 | | $ | 54 | | $ | 6 | |
Consumer | | — | | | — | | | — | | | — | | 1 | | | 13 | | | 13 | | | 6 | |
| | — | | $ | — | | $ | — | | $ | — | | 2 | | $ | 67 | | $ | 67 | | $ | 12 | |
| | | | | | | | | | | | | | | | | | | | | | | |
TOTAL |
| — | | $ | — | | $ | — | | $ | — | | 3 | | $ | 2,599 | | $ | 2,599 | | $ | 12 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended September 30, 2020 | | For the nine months ended September 30, 2020 | | ||||||||||||||||||
|
| |
| Pre- |
| Post- |
| | |
| |
| Pre- |
| Post- |
| | | | ||||
| | Number of | | Modification | | Modification | | | | | Number of | | Modification | | Modification | | | | | ||||
| | Loans/ | | Recorded | | Recorded | | Specific | | Loans/ | | Recorded | | Recorded | | Specific | | ||||||
Classes of Loans/Leases | | Leases | | Investment | | Investment | | Allowance | | Leases | | Investment | | Investment | | Allowance | | ||||||
| | (dollars in thousands) | | ||||||||||||||||||||
CONCESSION - Significant Payment Delay |
|
|
| |
|
| |
|
| |
| |
|
| |
|
| |
|
| |
| |
C&I | | 3 | | $ | 197 | | $ | 197 | | $ | — | | 5 | | $ | 308 | | $ | 308 | | $ | — | |
Direct financing leases | | — | | | — | | | — | | | — | | 3 | | | 145 | | | 145 | | | — | |
|
| 3 | | $ | 197 | | $ | 197 | | $ | — | | 8 | | $ | 453 | | $ | 453 | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | |
TOTAL |
| 3 | | $ | 197 | | $ | 197 | | $ | — | | 8 | | $ | 453 | | $ | 453 | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | |
Of the loans restructured during the nine months ended September 30, 2021, 1 with a post-modification recorded investment totaling $54 thousand was on nonaccrual and of the loans restructured during the three and nine months ended September 30, 2020, none were on nonaccrual.
For the three and nine months ended September 30, 2021, NaN of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.
For the three months ended September 30, 2020, 1 of the Company's TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. This TDR was a lease restructured in the fourth quarter of 2019 with a pre-modification balance totaling $32 thousand. For the nine months ended September 30, 2020, 3 of the Company’s TDRs redefaulted within 12 months subsequent to restructure, where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. These TDRs included the TDR that defaulted in the three months ended September 30, 2020 as well as a lease that was restructured in the fourth quarter of 2019 with pre-modification balance totaling $55 thousand and a commercial loan that was restructured in the fourth quarter of 2019 with a pre-modification balance of $48 thousand.
Not included in the table above are 10 TDRs that were restructured and charged off for the nine months ended September 30, 2020, totaling $482 thousand.
On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers,
35
extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. The regulators clarified that this guidance may continue to be applied in 2021.
In addition, the CARES Act provides financial institutions the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited period of time to account for the effects of COVID-19. To be eligible, the modification must be (1) related to COVID-19, (2) executed on a loan that was not more than 30 days past due as of December 31, 2019 and (3) executed between March 1, 2020 and the earlier of (A) 60 days after the termination of the National Emergency or (B) December 31, 2020. If a modification does not meet the criteria of the CARES Act, a deferral can still be excluded from TDR treatment as long as the modifications meet the banking regulatory criteria discussed in the preceding paragraph.
The Company implemented its LRP offering to extend qualifying customers’ payments for 90 days. As of September 30, 2021, there were 0 bank modifications and 8 m2 modifications of loans and leases totaling $2.9 million, representing 0.06% of the total loan and lease portfolio, that were on deferral as of such date.
On December 27, 2020, former President Trump signed the Consolidated Appropriations Act, which extended the debt relief program to the earlier of 60 days after the national emergency termination date or January 1, 2022. The Company intends to allow qualifying commercial and consumer clients to defer payments under the new guidance.
The adoption of ASU 2016-13 required an allowance for OBS exposures, specifically on unfunded commitments. Changes in the ACL for OBS exposures for the three and nine months ended September 30, 2021 and 2020 are presented as follows:
| | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended | ||||||||
| September 30, 2021 |
| September 30, 2020 | | September 30, 2021 |
| September 30, 2020 | ||||
| (dollars in thousands) | ||||||||||
| | | | | | | | | | | |
Balance, beginning | $ | 9,987 | | $ | — | | $ | — | | $ | — |
Impact of adopting ASU 2016-13 | | — | | | — | | | 9,117 | | | — |
Provisions credited to expense |
| (1,895) | |
| — | |
| (1,025) | |
| — |
Balance, ending | $ | 8,092 | | $ | — | | $ | 8,092 | | $ | — |
NOTE 4 – DERIVATIVES AND HEDGING ACTIVITIES
Derivatives are summarized as follows as of September 30, 2021 and December 31, 2020:
| | | | | | |
|
| September 30, 2021 |
| December 31, 2020 | ||
| | (dollars in thousands) | ||||
Assets: | | | | | | |
Interest rate caps - hedged | | $ | 517 | | $ | 259 |
Interest rate caps | |
| 141 | |
| 67 |
Interest rate swaps - hedged | | | 807 | | | — |
Interest rate swaps | |
| 196,928 | |
| 222,431 |
| | $ | 198,393 | | $ | 222,757 |
| | | | | | |
Liabilities: | | | | | | |
Interest rate swaps - hedged | | $ | (4,522) | | $ | (6,839) |
Interest rate swaps | | | (196,928) | | | (222,431) |
| | $ | (201,450) | | $ | (229,270) |
| | | | | | |
36
The Company uses interest rate swap and cap instruments to manage interest rate risk related to the variability of interest payments due to changes in interest rates.
The Company entered into interest rate caps to hedge against the risk of rising interest rates on liabilities. The liabilities consist of $300.0 million of deposits and the benchmark rates hedged vary at 1-month LIBOR, 3-month LIBOR and the Prime Rate. The interest rate caps are designated as cash flow hedges in accordance with ASC 815. An initial premium of $3.5 million was paid upfront for the caps executed. The details of the interest rate caps are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | Balance Sheet | | | | | | | Fair Value as of | | | ||||||
Hedged Item | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Strike Rate | | September 30, 2021 | | | December 31, 2020 | | | ||||
(dollars in thousands) | | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | $ | 25,000 | | 1.75 | % | | $ | 1 | | | $ | 3 | | |
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 2 | | | | 5 | | |
Deposits | | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 1 | | | | 3 | | |
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.75 | | | | 26 | | | | 15 | | |
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 53 | | | | 31 | | |
Deposits | | 1/1/2020 | | 1/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 26 | | | | 15 | | |
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.75 | | | | 101 | | | | 46 | | |
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 50,000 | | 1.57 | | | | 205 | | | | 94 | | |
Deposits | | 1/1/2020 | | 1/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.80 | | | | 102 | | | | 47 | | |
| | | | | | | | $ | 300,000 | | | | | $ | 517 | | | $ | 259 | | |
| | | | | | | | | | | | | | | | | | | | | |
In December 2020, the Company redesignated 3 of its interest rate caps, which had been purchased in 2019 for $800 thousand. The caps, which were designated as cash flow hedges at the time of purchase, were redesignated as unhedged. For derivative instruments that are designated as unhedged, the change in fair value of the derivative instrument is recognized into current earnings. The details of the unhedged interest rate caps are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | Balance Sheet | | | | | | | | Fair Value as of | | | |||||
| | Effective Date | | Maturity Date | | Location | | Notional Amount | | Strike Rate | | | September 30, 2021 | | | December 31, 2020 | | | |||
| | (dollars in thousands) | | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
| | 1/1/2020 | | 1/1/2023 | | Derivatives - Assets | | $ | 25,000 | | 1.90 | % | | $ | 1 | | | $ | 2 | | |
| | 2/1/2020 | | 2/1/2024 | | Derivatives - Assets | | | 25,000 | | 1.90 | | | | 26 | | | | 15 | | |
| | 3/1/2020 | | 3/1/2025 | | Derivatives - Assets | | | 25,000 | | 1.90 | | | | 114 | | | | 50 | | |
| | | | | | | | $ | 75,000 | | | | | $ | 141 | | | $ | 67 | | |
| | | | | | | | | | | | | | | | | | | | | |
The Company has entered into interest rate swaps to hedge against the risk of declining interest rates on floating rate loans. All of the interest rate swaps are designated as cash flow hedges in accordance with ASC 815. The details of the interest rate swaps are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | | | | Balance Sheet | | | | | | | | | | | Fair Value as of | | | | | | Balance Sheet | | | | | | | | | | | Fair Value as of | ||||||||||
Hedged Item | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Receive Rate | | | Pay Rate | | | September 30, 2021 | | December 31, 2020 | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Receive Rate | | | Pay Rate | | | March 31, 2022 | | December 31, 2021 | ||||||||
(dollars in thousands) | (dollars in thousands) | (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||
QCBT - Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Assets |
| | 35,000 | | 1.40 | % | |
| 2.81 | % | | | 192 | | | N/A | ||||||||||||||||||||||
CRBT - Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Assets |
| | 50,000 | | 1.40 | % | |
| 2.81 | % | | | 274 | | | N/A | ||||||||||||||||||||||
CSB - Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Assets |
| | 40,000 | | 1.40 | % | |
| 2.81 | % | | | 204 | | | N/A | ||||||||||||||||||||||
SFCB - Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Assets |
| | 25,000 | | 1.40 | % | |
| 2.81 | % | | | 137 | | | N/A | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities |
| | 35,000 | | 1.40 | % | |
| 0.23 | % | | | (2,387) | | | (17) | ||||||||||||||||||||||
Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities |
| | 50,000 | | 1.40 | % | |
| 0.23 | % | | | (3,411) | | | (25) | ||||||||||||||||||||||
Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities |
| | 40,000 | | 1.40 | % | |
| 0.23 | % | | | (2,742) | | | (34) | ||||||||||||||||||||||
Loans |
| 7/1/2021 | | 7/1/2031 | | Derivatives - Liabilities |
| | 25,000 | | 1.40 | % | |
| 0.23 | % | | | (1,705) | | | (13) | ||||||||||||||||||||||
Loans |
| 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities |
| | 15,000 | | 1.91 | % | |
| N/A | | | | (281) | | | N/A | ||||||||||||||||||||||
Loans |
| 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities |
| | 50,000 | | 1.91 | % | |
| N/A | | | | (938) | | | N/A | ||||||||||||||||||||||
Loans |
| 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities |
| | 35,000 | | 1.91 | % | |
| N/A | | | | (656) | | | N/A | ||||||||||||||||||||||
Loans |
| 4/1/2022 | | 4/1/2027 | | Derivatives - Liabilities |
| | 50,000 | | 1.91 | % | |
| N/A | | | | (939) | | | N/A | ||||||||||||||||||||||
|
|
| | | | |
| $ | 150,000 | | | | | | | | $ | 807 | | $ | N/A |
|
| | | | |
| $ | 300,000 | | | | | | | | $ | (13,059) | | $ | (89) | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Company has entered into interest rate swaps to hedge against the risk of rising rates on its variable rate trust preferred securities. All of the interest rate swaps are designated as cash flow hedges in accordance with ASC 815. The details of the interest rate swaps are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| | | | | | Balance Sheet | | | | | | | | | | | Fair Value as of | | | | | | Balance Sheet | | | | | | | | | | | Fair Value as of | ||||||||||
Hedged Item | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Receive Rate | | | Pay Rate | | September 30, 2021 | | December 31, 2020 | | Effective Date | | Maturity Date | | Location | | Notional Amount | | Receive Rate | | | Pay Rate | | March 31, 2022 | | December 31, 2021 | ||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| | | (dollars in thousands) | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
QCR Holdings Statutory Trust II |
| 9/30/2018 | | 9/30/2028 | | Derivatives - Liabilities |
| | 10,000 | | 2.98 | % | |
| 5.85 | % | | | (1,169) | | | (1,767) |
| 9/30/2018 | | 9/30/2028 | | Derivatives - Liabilities |
| | 10,000 | | 3.86 | % | |
| 5.85 | % | | (375) | | | (1,035) | |
QCR Holdings Statutory Trust III |
| 9/30/2018 | | 9/30/2028 | | Derivatives - Liabilities |
| | 8,000 | | 2.98 | % | |
| 5.85 | % | | | (936) | | | (1,414) |
| 9/30/2018 | | 9/30/2028 | | Derivatives - Liabilities |
| | 8,000 | | 3.86 | % | |
| 5.85 | % | | (300) | | | (828) | |
QCR Holdings Statutory Trust V |
| 7/7/2018 | | 7/7/2028 | | Derivatives - Liabilities |
| | 10,000 | | 1.68 | % | |
| 4.54 | % | | | (1,135) | | | (1,721) |
| 7/7/2018 | | 7/7/2028 | | Derivatives - Liabilities |
| | 10,000 | | 1.79 | % | |
| 4.54 | % | | (350) | | | (996) | |
Community National Statutory Trust II |
| 9/20/2018 | | 9/20/2028 | | Derivatives - Liabilities |
| | 3,000 | | 2.29 | % | |
| 5.17 | % | | | (350) | | | (529) |
| 9/20/2018 | | 9/20/2028 | | Derivatives - Liabilities |
| | 3,000 | | 3.10 | % | |
| 5.17 | % | | (112) | | | (309) | |
Community National Statutory Trust III |
| 9/15//2018 | | 9/15/2028 | | Derivatives - Liabilities |
| | 3,500 | | 1.87 | % | |
| 4.75 | % | | | (408) | | | (616) |
| 9/15//2018 | | 9/15/2028 | | Derivatives - Liabilities |
| | 3,500 | | 2.58 | % | |
| 4.75 | % | | (131) | | | (360) | |
Guaranty Bankshares Statutory Trust I |
| 9/15/2018 | | 9/15/2028 | | Derivatives - Liabilities |
| | 4,500 | | 1.87 | % | |
| 4.75 | % | | | (524) | | | (792) |
| 9/15/2018 | | 9/15/2028 | | Derivatives - Liabilities |
| | 4,500 | | 2.58 | % | |
| 4.75 | % | | | (168) | | | (463) |
|
|
| | | | |
| $ | 39,000 | | | | | | | | $ | (4,522) | | $ | (6,839) |
|
| | | | |
| $ | 39,000 | | | | | | | | $ | (1,436) | | $ | (3,991) | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in fair values of derivative financial instruments accounted for as cash flow hedges, to the extent that they are included in the assessment of effectiveness, are recorded as a component of AOCI.
37
The Company has also entered into interest rate swap contracts that are not designated as hedging instruments. These derivative contracts relate to transactions in which the Company enters into an interest rate swap with a customer while at the same time entering into an equal and offsetting interest rate swap with a third partythird-party financial institution counterparty.institution. Additionally, the Company receives an upfront, non-refundable fee from the financial institution counterparty, dependent upon the pricing that is recognized upon receipt from the financial institution counterparty. Because the Company acts as an intermediary for the customer, changes in the fair value of the underlying derivative contracts, for the most part, offset each other and do not significantly impact the Company’s results of operations.
Interest rate swaps that are not designated as hedging instruments are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | September 30, 2021 | | December 31, 2020 | | | | March 31, 2022 | | December 31, 2021 | ||||||||||||||
| | | Notional Amount | | Estimated Fair Value | | Notional Amount | | Estimated Fair Value | | | Notional Amount | | Estimated Fair Value | | Notional Amount | | Estimated Fair Value | ||||||||
| | | (dollars in thousands) | | | (dollars in thousands) | ||||||||||||||||||||
Non-Hedging Interest Rate Derivatives Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap contracts | | | $ | 3,609,566 | | $ | 196,928 | | $ | 1,539,602 | | $ | 222,431 | | | $ | 2,069,977 | | $ | 101,698 | | $ | 2,024,599 | | $ | 221,055 |
Non-Hedging Interest Rate Derivatives Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap contracts | | | $ | 3,609,566 | | $ | 196,928 | | $ | 1,539,602 | | $ | 222,431 | | | $ | 2,069,977 | | $ | 101,698 | | $ | 2,024,599 | | $ | 221,055 |
The effect of cash flow hedging and fair value accounting on the consolidated statements of income for the three months ended September 30,March 31, 2022 and March 31, 2021 and September 30, 2020 are as follows:
| | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2021 | | Three Months Ended September 30, 2020 | ||||||||||
| | Interest and | | Interest | | | Interest and | | Interest | | ||||
| | Dividend Income | | Expense | | | Dividend Income | | Expense | | ||||
| | (dollars in thousands) | ||||||||||||
Income and expense line items presented in the consolidated statements of income | | $ | 51,667 | | $ | 5,438 | | | $ | 50,890 | | $ | 6,309 | |
| | | | | | | | | | | | | | |
The effects of cash flow hedging: | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Gain (loss) on cash flow hedges: | | | | | | | | | | | | | | |
Interest rate swap on wholesale funding | | | - | | | - | | | | - | | | 79 | |
Interest rate swap on variable rate loans | | | 502 | | | - | | | | - | | | - | |
Interest rate cap on deposits | | | - | | | 181 | | | | - | | | 128 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
The effect of cash flow hedging and fair value accounting on the consolidated statements of income for the nine months ended September 30, 2021 and September 30, 2020 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |||||
| | Nine Months Ended September 30, 2021 | | Nine Months Ended September 30, 2020 | | Three Months Ended March 31, 2022 | | Three Months Ended March 31, 2021 | ||||||||||||||||||||
| | Interest and | | Interest | | Interest and | | Interest | | | Interest and | | Interest | | | Interest and | | Interest | | |||||||||
| | Dividend Income | | Expense | | Dividend Income | | Expense | | | Dividend Income | | Expense | | | Dividend Income | | Expense | | |||||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||||||
Income and expense line items presented in the consolidated statements of income | | $ | 148,135 | | $ | 16,415 | | $ | 148,522 | | $ | 25,279 | | | $ | 51,062 | | $ | 5,329 | | | $ | 47,565 | | $ | 5,590 | | |
| | | | | | | | | | | | | | | | | | | | | | | | |||||
The effects of cash flow hedging: | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | |||||
Gain (loss) on cash flow hedges: | | | | | | | | | | | | | | | | | | | | | | | | |||||
Interest rate swap on wholesale funding | | | - | | - | | - | | | 114 | | |||||||||||||||||
Interest rate swap on variable rate loans | | | 502 | | - | | - | | | - | | |||||||||||||||||
Interest rate cap on deposits | | | - | | 495 | | - | | | 336 | | |||||||||||||||||
| | | | | | | | | | | | |||||||||||||||||
| | | | | | | | | | | | |||||||||||||||||
| | | | | | | | | | | | |||||||||||||||||
Interest rate caps on deposits | | | - | | 221 | | | - | | | 151 | | ||||||||||||||||
Interest rate swaps on variable rate loans | | | 471 | | - | | | - | | | - | | ||||||||||||||||
Interest rate swaps on junior subordinated debentures | | | - | | 267 | | | - | | | 269 | |
3824
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
The Company’s hedged interest rate swaps and non-hedged interest rate swaps are collateralized with cash and investment securities with carrying values as follows:
| | | | | | | | | | | | |
|
| September 30, 2021 | | December 31, 2020 |
| March 31, 2022 | | December 31, 2021 | ||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||
| | | | | | | | | | | | |
Cash | | $ | 13,220 | | $ | 45,719 | | $ | 4,193 | | $ | 21,100 |
U.S treasuries and govt. sponsored agency securities | | | 3,579 | | | 3,628 | | | 3,518 | | | 3,555 |
Municipal securities | | | 69,397 | | | 85,937 | | | 123,763 | | | 139,166 |
Residential mortgage-backed and related securities | |
| 122,606 | |
| 89,646 | |
| 59,683 | |
| 65,104 |
| | $ | 208,802 | | $ | 224,930 | | $ | 191,157 | | $ | 228,925 |
| | | | | | | | | | | | |
The Company may be exposed to credit risk in the event of non-performance by the counterparties to its interest rate derivative agreements. The Company assesses the credit risk of its financial institution counterparties by monitoring publicly available credit rating and financial information. Additionally, the Company entersmanages financial institution counterparty credit risk by entering into interest rate derivatives only with primary and highly rated counterparties, and uses ISDA master agreements, central clearing mechanisms and counterparty limits. The ISDA master agreements contain bilateral collateral agreements with the amount of collateral to be posted generally governed by the settlement value of outstanding swaps.
The Company manages the risk of default by its borrower/customer counterparties through its normal loan underwriting and credit monitoring policies and procedures. The Company underwrites the combination of the base loan amount and potential swap exposure and focuses on high quality borrowers with strong collateral values. For theThe majority of the Company’s swapped loan portfolio the loan-to-valueconsists of loans on projects, with loan-to-values including the potential swap exposure that is below 65%. The Company does not currently anticipate any losses from failure of interest rate derivative counterparties to honor their obligations.
NOTE 5 – INCOME TAXES
A reconciliation of the expected federal income tax expense to the income tax expense included in the consolidated statements of income is as follows for the three and nine months ended September 30, 2021March 31, 2022 and September 30, 2020:March 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | | | | For the Three Months Ended March 31, | | | | ||||||||||||||||||||||||
| | 2021 | | 2020 | | | 2021 | | 2020 | | | | 2022 | | 2021 | | | | ||||||||||||||||||
| | | | | % of | | | | | % of | | | | | | % of | | | | | % of | | | | | | | % of | | | | | % of | | | |
| | | | | Pretax | | | | | Pretax | | | | | | Pretax | | | | | Pretax | | | | | | | Pretax | | | | | Pretax | | | |
|
| Amount |
| Income |
| Amount |
| Income |
| | Amount |
| Income |
| Amount |
| Income | |
|
| Amount |
| Income |
| Amount |
| Income |
| |
| ||||||
| | (dollars in thousands) | | | | (dollars in thousands) | | |||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Computed "expected" tax expense | | $ | 8,293 |
| 21.0 | % | $ | 4,486 |
| 21.0 | % | | $ | 18,512 |
| 21.0 | % | $ | 10,712 |
| 21.0 | % | | | $ | 5,451 |
| 21.0 | % | $ | 4,520 |
| 21.0 | % | | |
Tax exempt income, net | |
| (2,032) |
| (5.1) | |
| (1,350) |
| (6.3) | | |
| (5,553) |
| (6.3) | |
| (3,822) |
| (7.5) | | | |
| (2,222) |
| (8.6) | |
| (1,719) |
| (8.0) | | | |
Bank-owned life insurance | |
| (93) |
| (0.2) | |
| (101) |
| (0.5) | | |
| (287) |
| (0.3) | |
| (271) |
| (0.5) | | | |
| (73) |
| (0.3) | |
| (99) |
| (0.5) | | | |
State income taxes, net of federal benefit, current year | |
| 1,799 |
| 4.6 | |
| 1,003 |
| 4.7 | | |
| 4,070 |
| 4.6 | |
| 2,456 |
| 4.8 | | | |
| 1,291 |
| 5.0 | |
| 1,024 |
| 4.8 | | | |
Provision adjustment from accounting method change | | | (1,181) | | (4.5) | | | — | | — | | | | |||||||||||||||||||||||
Tax credits | |
| (57) |
| (0.1) | |
| (116) |
| (0.5) | | |
| (171) |
| (0.2) | |
| (348) |
| (0.7) | | | |
| (242) |
| (0.9) | |
| (57) |
| (0.3) | | | |
Income from tax credit equity investments | | | (301) | | (1.2) | | | — | | — | | | | |||||||||||||||||||||||
Acquisition costs | |
| 130 |
| 0.5 | |
| — |
| — | | | | |||||||||||||||||||||||
Excess tax benefit on stock options exercised and restricted stock awards vested | |
| (107) |
| (0.3) | |
| 14 |
| 0.1 | | |
| (311) |
| (0.4) | |
| (248) |
| (0.5) | | | |
| (434) |
| (1.7) | |
| (164) |
| (0.8) | | | |
Other | |
| 126 |
| 0.2 | |
| 80 |
| 0.4 | | |
| (2) |
| — | |
| 219 |
| 0.5 | | | |
| (86) |
| (0.3) | |
| 36 |
| 0.2 | | | |
Federal and state income tax expense | | $ | 7,929 |
| 20.1 | % | $ | 4,016 |
| 18.9 | % | | $ | 16,258 |
| 18.4 | % | $ | 8,698 |
| 17.1 | % | | | $ | 2,333 |
| 9.0 | % | $ | 3,541 |
| 16.4 | % | | |
| | | |
| | | | | | | | | | | | | | | |
| | | | | | |
| | | | | | | | | |
3925
NOTE 6 - EARNINGS PER SHARE
The following information was used in the computation of EPS on a basic and diluted basis:
| | | | | | | | | | | | | | | | | | | | |
| | | Three months ended | | Nine months ended | | | | Three months ended | | ||||||||||
| | | September 30, | | September 30, | | | | March 31, | | ||||||||||
| | | 2021 |
| | 2020 |
| | 2021 |
| | 2020 | | | | 2022 |
| | 2021 |
|
| | (dollars in thousands, except share data) | | | (dollars in thousands, except share data) | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 31,565 | | $ | 17,344 | | $ | 71,896 | | $ | 42,311 | | | $ | 23,624 | | $ | 17,982 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Basic EPS | | $ | 2.02 | | $ | 1.10 | | $ | 4.54 | | $ | 2.68 | | | $ | 1.51 | | $ | 1.14 | |
Diluted EPS | | $ | 1.99 | | $ | 1.09 | | $ | 4.48 | | $ | 2.65 | | | $ | 1.49 | | $ | 1.12 | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding | |
| 15,635,123 | |
| 15,767,152 | |
| 15,829,124 | |
| 15,770,335 | | |
| 15,625,112 | |
| 15,803,643 | |
Weighted average common shares issuable upon exercise of stock options | | | | | | | | | | | | | | | | | | | | |
and under the employee stock purchase plan | |
| 234,675 | |
| 156,426 | |
| 229,296 | |
| 175,497 | | |
| 227,144 | |
| 221,905 | |
Weighted average common and common equivalent shares outstanding | |
| 15,869,798 | |
| 15,923,578 | |
| 16,058,420 | |
| 15,945,832 | | |
| 15,852,256 | |
| 16,025,548 | |
| | | | | | | | | | | | | | | | | | | | |
40
NOTE 7 – FAIR VALUE
Accounting guidance on fair value measurement uses a hierarchy intended to maximize the use of observable inputs and minimize the use of unobservable inputs. This hierarchy includes three levels and is based upon the valuation techniques used to measure assets and liabilities. The three levels are as follows:
● | Level 1 – Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in markets; |
● | Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument; and |
● | Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Assets and liabilities measured at fair value on a recurring basis comprise the following at September 30, 2021March 31, 2022 and December 31, 2020:2021:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Fair Value Measurements at Reporting Date Using | | | | | Fair Value Measurements at Reporting Date Using | ||||||||||||||
| | | | | Quoted Prices | | Significant | | | | | | | | Quoted Prices | | Significant | | | | ||||
| | | | | in Active | | Other | | Significant | | | | | in Active | | Other | | Significant | ||||||
| | | | | Markets for | | Observable | | Unobservable | | | | | Markets for | | Observable | | Unobservable | ||||||
| | | | | Identical Assets | | Inputs | | Inputs | | | | | Identical Assets | | Inputs | | Inputs | ||||||
|
| Fair Value |
| (Level 1) |
| (Level 2) |
| (Level 3) |
| Fair Value |
| (Level 1) |
| (Level 2) |
| (Level 3) | ||||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||
September 30, 2021: |
| |
|
| |
|
| |
|
| |
| ||||||||||||
March 31, 2022: |
| |
|
| |
|
| |
|
| |
| ||||||||||||
Securities AFS: |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
U.S. treasuries and govt. sponsored agency securities | | $ | 23,689 | | $ | — | | $ | 23,689 | | $ | — | | $ | 21,380 | | $ | — | | $ | 21,380 | | $ | — |
Residential mortgage-backed and related securities | |
| 100,744 | |
| — | |
| 100,744 | |
| — | |
| 86,380 | |
| — | |
| 86,380 | |
| — |
Municipal securities | |
| 166,359 | |
| — | |
| 166,359 | |
| — | |
| 191,473 | |
| — | |
| 191,473 | |
| — |
Asset-backed securities | | | 30,607 | | | — | | | 30,607 | | | — | | | 23,232 | | | — | | | 23,232 | | | — |
Other securities | |
| 23,317 | |
| — | |
| 23,317 | |
| — | |
| 24,221 | |
| — | |
| 24,221 | |
| — |
Derivatives | |
| 198,393 | |
| — | |
| 198,393 | |
| — | |
| 107,326 | |
| — | |
| 107,326 | |
| — |
Total assets measured at fair value | | $ | 543,109 | | $ | — | | $ | 543,109 | | $ | — | | $ | 454,012 | | $ | — | | $ | 454,012 | | $ | — |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Derivatives | | $ | 201,450 | | $ | — | | $ | 201,450 | | $ | — | | $ | 116,193 | | $ | — | | $ | 116,193 | | $ | — |
Total liabilities measured at fair value | | $ | 201,450 | | $ | — | | $ | 201,450 | | $ | — | | $ | 116,193 | | $ | — | | $ | 116,193 | | $ | — |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
December 31, 2020: | |
|
| |
|
| |
|
| |
|
| ||||||||||||
December 31, 2021: | |
|
| |
|
| |
|
| |
|
| ||||||||||||
Securities AFS: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
U.S. govt. sponsored agency securities | | $ | 15,336 | | $ | — | | $ | 15,336 | | $ | — | | $ | 23,328 | | $ | — | | $ | 23,328 | | $ | — |
Residential mortgage-backed and related securities | |
| 132,842 | |
| — | |
| 132,842 | |
| — | |
| 94,323 | |
| — | |
| 94,323 | |
| — |
Municipal securities | |
| 152,408 | |
| — | |
| 152,408 | |
| — | |
| 168,266 | |
| — | |
| 168,266 | |
| — |
Asset-backed securities | | | 40,683 | | | — | | | 40,683 | | | — | | | 27,124 | | | — | | | 27,124 | | | — |
Other securities | |
| 20,697 | |
| — | |
| 20,697 | |
| — | |
| 24,789 | |
| — | |
| 24,789 | |
| — |
Derivatives | |
| 222,757 | |
| — | |
| 222,757 | |
| — | |
| 222,220 | |
| — | |
| 222,220 | |
| — |
Total assets measured at fair value | | $ | 584,723 | | $ | — | | $ | 584,723 | | $ | — | | $ | 560,050 | | $ | — | | $ | 560,050 | | $ | — |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Derivatives | | $ | 229,270 | | $ | — | | $ | 229,270 | | $ | — | | $ | 225,135 | | $ | — | | $ | 225,135 | | $ | — |
Total liabilities measured at fair value | | $ | 229,270 | | $ | — | | $ | 229,270 | | $ | — | | $ | 225,135 | | $ | — | | $ | 225,135 | | $ | — |
26
The securities AFS portfolio consists of securities whereby the Company obtains fair values from an independent pricing service. The fair values are determined by pricing models that consider observable market data, such as interest rate volatilities, LIBOR yield curve, credit spreads and prices from market makers and live trading systems (Level 2 inputs).
Interest rate caps are used for the purpose of hedging interest rate risk.risk on deposits. The interest rate caps are further described in Note 4 to the Consolidated Financial Statements. The fair values are determined by pricing models that consider observable market data for derivative instruments with similar structures (Level 2 inputs).
Interest rate swaps are used for the purpose of hedging interest rate risk on loans FHLB advances, brokered deposits and junior subordinated debt. The interest rate swaps are further described in Note 4 to the Consolidated Financial Statements.
41
The fair values are determined by comparing the contract rate on the swap with the then-current market rate for the remaining term of the transaction (Level 2 inputs).
Interest rate swaps are also executed for select commercial customers. The interest rate swaps are further described in Note 4 to the Consolidated Financial Statements. The fair values are determined by comparing the contract rate on the swap with the then-current market rate for the remaining term of the transaction (Level 2 inputs).
Certain financial assets are measured at fair value on a non-recurring basis; that is, the assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when a loan/lease is collaterally dependent).
Assets measured at fair value on a non-recurring basis comprise the following at September 30, 2021March 31, 2022 and December 31, 2020:2021:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
| Fair Value Measurements at Reporting Date Using | | | |
| Fair Value Measurements at Reporting Date Using | ||||||||||||||
| | | | | Quoted Prices | | Significant | | | | | | | | Quoted Prices | | Significant | | | | ||||
| | | | | in Active | | Other | | Significant | | | | | in Active | | Other | | Significant | ||||||
| | | | | Markets for | | Observable | | Unobservable | | | | | Markets for | | Observable | | Unobservable | ||||||
| | | | | Identical Assets | | Inputs | | Inputs | | | | | Identical Assets | | Inputs | | Inputs | ||||||
|
| Fair Value |
| Level 1 |
| Level 2 |
| Level 3 |
| Fair Value |
| Level 1 |
| Level 2 |
| Level 3 | ||||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
September 30, 2021: |
| |
|
| |
|
| |
|
| |
| ||||||||||||
March 31, 2022: |
| |
|
| |
|
| |
|
| |
| ||||||||||||
Loans/leases evaluated individually | | $ | 65,027 | | $ | — | | $ | — | | $ | 65,027 | | $ | 19,913 | | $ | — | | $ | — | | $ | 19,913 |
OREO | |
| — | |
| — | |
| — | |
| — | ||||||||||||
| | $ | 65,027 | | $ | — | | $ | — | | $ | 65,027 | | | | | | | | | | | | |
December 31, 2021: | |
|
| |
|
| |
|
| |
|
| ||||||||||||
Loans/leases evaluated individually | | $ | 6,618 | | $ | — | | $ | — | | $ | 6,618 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020: | |
|
| |
|
| |
|
| |
|
| ||||||||||||
Loans/leases evaluated individually | | $ | 9,926 | | $ | — | | $ | — | | $ | 9,926 | ||||||||||||
OREO | |
| 22 | |
| — | |
| — | |
| 22 | ||||||||||||
| | $ | 9,948 | | $ | — | | $ | — | | $ | 9,948 | ||||||||||||
| | | | | | | | | | | | |
The increase in loans/leases evaluated individually is due to the change in ACL methodology with the adoption of ASU 2016-13 as well as the downgrading of one large relationship.
Loans/leases evaluated individually are valued at the lower of cost or fair value, and are classified as Level 3 in the fair value hierarchy. Fair value is measured based on the value of the collateral securing these loans/leases. Collateral may be real estate and/or business assets, including equipment, inventory and/or accounts receivable, and is determined based on appraisals by qualified licensed appraisers hired by the Company. Appraised and reported values are discounted based on management's historical knowledge, changes in market conditions from the time of valuation, and/or management's expertise and knowledge of the client and client's business.
OREOThe following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized Level 3 inputs to determine fair value:
| | | | | | | | | | | | | | | | | |
| | Quantitative Information about Level Fair Value Measurements |
| ||||||||||||||
| | Fair Value | | Fair Value | | | | | | | | | | |
| ||
| | March 31, | | December 31, | | | | | | | | | | |
| ||
|
| 2022 |
| 2021 |
| Valuation Technique |
| Unobservable Input |
| Range | | ||||||
| | (dollars in thousands) | | ||||||||||||||
| | | | | | | | | | | | | | | | | |
Loans/leases evaluated individually | | $ | 19,913 | | $ | 6,618 |
| Appraisal of collateral |
| Appraisal adjustments |
| -10.00 | % | to |
| -30.00 | % |
For the loans/leases evaluated individually, the Company records carrying value at fair value less disposal or selling costs. The amounts reported in the tabletables above consists of property acquired through foreclosures and settlements of loans. Property acquired is carried atare fair values before the estimated fair value of the property, lessadjustment for disposal costs, and is classified as Level 3 in the fair value hierarchy. The estimated fair value of the property is determined based on appraisals by qualified licensed appraisers hired by the Company. Appraised and reported values are discounted based on management's historical knowledge, changes in market conditions from the time of valuation, and/or management's expertise and knowledge of the property.selling costs.
4227
The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis for which the Company has utilized Level 3 inputs to determine fair value:
| | | | | | | | | | | | | | | | | |
| | Quantitative Information about Level Fair Value Measurements |
| ||||||||||||||
| | Fair Value | | Fair Value | | | | | | | | | | |
| ||
| | September 30, | | December 31, | | | | | | | | | | |
| ||
|
| 2021 |
| 2020 |
| Valuation Technique |
| Unobservable Input |
| Range | | ||||||
| | (dollars in thousands) | | ||||||||||||||
| | | | | | | | | | | | | | | | | |
Loans/leases evaluated individually | | $ | 65,027 | | $ | 9,926 |
| Appraisal of collateral |
| Appraisal adjustments |
| -10.00 | % | to |
| -30.00 | % |
OREO | |
| — | |
| 22 |
| Appraisal of collateral |
| Appraisal adjustments |
| 0.00 | % | to |
| -35.00 | % |
For the loans/leases evaluated individually and OREO, the Company records carrying value at fair value less disposal or selling costs. The amounts reported in the tables above are fair values before the adjustment for disposal or selling costs.
There have been no changes in valuation techniques used for any assets or liabilities measured at fair value during the three and nine months ended September 30, 2021March 31, 2022 and 2020.2021.
The following table presents the carrying values and estimated fair values of financial assets and liabilities carried on the Company's consolidated balance sheets, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value | | As of September 30, 2021 | | As of December 31, 2020 | | Fair Value | | As of March 31, 2022 | | As of December 31, 2021 | ||||||||||||||||
| | Hierarchy | | Carrying | | Estimated | | Carrying | | Estimated | | Hierarchy | | Carrying | | Estimated | | Carrying | | Estimated | ||||||||
|
| Level |
| Value |
| Fair Value |
| Value |
| Fair Value |
| Level |
| Value |
| Fair Value |
| Value |
| Fair Value | ||||||||
| | | | (dollars in thousands) | | | | (dollars in thousands) | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks |
| Level 1 | | $ | 57,310 | | $ | 57,310 | | $ | 61,329 | | $ | 61,329 |
| Level 1 | | $ | 50,540 | | $ | 50,540 | | $ | 37,490 | | $ | 37,490 |
Federal funds sold |
| Level 2 | |
| 6,985 | |
| 6,985 | |
| 9,080 | |
| 9,080 |
| Level 2 | |
| 9,635 | |
| 9,635 | |
| 12,370 | |
| 12,370 |
Interest-bearing deposits at financial institutions |
| Level 2 | |
| 63,841 | |
| 63,841 | |
| 86,596 | |
| 86,596 |
| Level 2 | |
| 56,755 | |
| 56,755 | |
| 75,292 | |
| 75,292 |
Investment securities: |
|
| |
| | |
| | |
| | |
| |
|
| |
| | |
| | |
| | |
| |
HTM |
| Level 2 | |
| 484,003 | |
| 531,279 | |
| 476,165 | |
| 521,277 |
| Level 2 | |
| 476,625 | |
| 484,377 | |
| 472,385 | |
| 522,297 |
AFS |
| Level 2 | |
| 344,716 | |
| 344,716 | |
| 361,966 | |
| 361,966 |
| Level 2 | |
| 346,686 | |
| 346,686 | |
| 337,830 | |
| 337,830 |
Loans/leases receivable, net |
| Level 3 | |
| 60,210 | |
| 65,027 | |
| 9,191 | |
| 9,926 |
| Level 3 | |
| 18,438 | |
| 19,913 | |
| 6,128 | |
| 6,618 |
Loans/leases receivable, net |
| Level 2 | |
| 4,458,850 | |
| 4,361,433 | |
| 4,157,562 | |
| 4,112,735 |
| Level 2 | |
| 4,734,644 | |
| 4,670,679 | |
| 4,595,283 | |
| 4,478,899 |
Derivatives |
| Level 2 | |
| 198,393 | |
| 198,393 | |
| 222,757 | |
| 222,757 |
| Level 2 | |
| 107,326 | |
| 107,326 | |
| 222,220 | |
| 222,220 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits: |
|
| |
| | |
| | |
| | |
| |
|
| |
| | |
| | |
| | |
| |
Nonmaturity deposits |
| Level 2 | |
| 4,426,844 | |
| 4,426,844 | |
| 4,138,478 | |
| 4,138,478 |
| Level 2 | |
| 4,454,329 | |
| 4,454,329 | |
| 4,501,424 | |
| 4,501,424 |
Time deposits |
| Level 2 | |
| 444,984 | |
| 440,549 | |
| 460,659 | |
| 465,681 |
| Level 2 | |
| 385,360 | |
| 376,546 | |
| 421,348 | |
| 419,453 |
Short-term borrowings |
| Level 2 | |
| 1,600 | |
| 1,600 | |
| 5,430 | |
| 5,430 |
| Level 2 | |
| 1,190 | |
| 1,190 | |
| 3,800 | |
| 3,800 |
FHLB advances |
| Level 2 | |
| 30,000 | |
| 30,000 | |
| 15,000 | |
| 14,998 |
| Level 2 | |
| 290,000 | |
| 290,000 | |
| 15,000 | |
| 15,000 |
Subordinated notes | | Level 2 | | | 113,811 | | | 116,321 | | | 118,691 | | | 112,406 | | Level 2 | | | 113,890 | | | 116,113 | | | 113,850 | | | 116,203 |
Junior subordinated debentures |
| Level 2 | |
| 38,103 | |
| 30,912 | |
| 37,993 | |
| 30,618 |
| Level 2 | |
| 38,190 | |
| 31,350 | |
| 38,155 | |
| 31,072 |
Derivatives |
| Level 2 | |
| 201,450 | |
| 201,450 | |
| 229,270 | |
| 229,270 |
| Level 2 | |
| 116,193 | |
| 116,193 | |
| 225,135 | |
| 225,135 |
NOTE 8 – BUSINESS SEGMENT INFORMATION
Selected financial and descriptive information is required to be disclosed for reportable operating segments, applying a “management perspective” as the basis for identifying reportable segments. The management perspective is determined by the view that management takes of the segments within the Company when making operating decisions, allocating resources, and measuring performance. The segments of the Company have been defined by the structure of the Company's internal organization, focusing on the financial information that the Company's operating decision-makers routinely use to make decisions about operating matters.
The Company'sCompany’s Commercial Banking business is geographically divided by markets into the operating segments which are the 4 subsidiary banks wholly owned by the Company: QCBT, CRBT, CSB, and SFCB. Each of these operating segments offers similar products and services, but is managed separately due to different pricing, product demand, and consumer markets. Each offers commercial, consumer, and mortgage loans and deposit services.
The Company's All Other segment includes the corporate operations of the parent and operations of all other consolidated subsidiaries and/or defined operating segments that fall below the segment reporting thresholds.
Selected financial information on the Company's business segments is presented as follows as of and for the three months ended March 31, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | |
| | Commercial Banking | | | | Intercompany | | Consolidated | |||||||||||||
|
| QCBT |
| CRBT |
| CSB |
| SFCB |
| All other |
| Eliminations |
| Total | |||||||
| | (dollars in thousands) | |||||||||||||||||||
Three Months Ended March 31, 2022 | | |
| | |
| | | | | | | | | | | | | | | |
Total revenue | | $ | 22,480 | | $ | 25,211 | | $ | 11,316 | | $ | 7,844 | | $ | 28,912 | | $ | (29,068) | | $ | 66,695 |
Net interest income | |
| 17,314 | |
| 14,323 | |
| 9,331 | |
| 6,528 | |
| (2,109) | |
| 346 | |
| 45,733 |
Provision for credit losses | |
| (1,259) | |
| (770) | |
| (385) | |
| (502) | |
| — | |
| — | |
| (2,916) |
Net income (loss) from continuing operations | |
| 9,970 | |
| 11,129 | |
| 4,126 | |
| 3,104 | |
| 23,827 | |
| (28,532) | |
| 23,624 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 1,583 | |
| 2,497 | |
| 4,776 | |
| — | |
| — | |
| 8,856 |
Total assets | |
| 2,195,894 | |
| 1,947,737 | |
| 1,184,708 | |
| 956,345 | |
| 839,362 | |
| (948,227) | |
| 6,175,819 |
| |
|
| |
|
| |
|
| |
| | |
| | |
|
| |
| |
Three Months Ended March 31, 2021 | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Total revenue | | $ | 21,284 | | $ | 30,357 | | $ | 10,423 | | $ | 8,746 | | $ | 23,223 | | $ | (22,979) | | $ | 71,054 |
Net interest income | |
| 15,786 | |
| 13,606 | |
| 8,368 | |
| 6,069 | |
| (2,102) | |
| 248 | |
| 41,975 |
Provision for loan/lease losses | |
| 2,112 | |
| 2,184 | |
| 1,366 | |
| 1,051 | |
| — | |
| — | |
| 6,713 |
Net income (loss) from continuing operations | |
| 7,164 | |
| 11,396 | |
| 2,062 | |
| 2,269 | |
| 17,948 | |
| (22,857) | |
| 17,982 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 2,067 | |
| 3,143 | |
| 5,663 | |
| — | |
| — | |
| 10,873 |
Total assets | |
| 2,101,634 | |
| 1,847,070 | |
| 1,041,861 | |
| 818,605 | |
| 791,254 | |
| (955,277) | |
| 5,645,147 |
4328
The Company's All Other segment includes the corporate operations of the parent and operations of all other consolidated subsidiaries and/or defined operating segments that fall below the segment reporting thresholds.
Selected financial information on the Company's business segments is presented as follows as of and for the three and nine months ended September 30, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | |
| | Commercial Banking | | | | Intercompany | | Consolidated | |||||||||||||
|
| QCBT |
| CRBT |
| CSB |
| SFCB |
| All other |
| Eliminations |
| Total | |||||||
| | (dollars in thousands) | |||||||||||||||||||
Three Months Ended September 30, 2021 | | |
| | |
| | | | | | | | | | | | | | | |
Total revenue | | $ | 22,630 | | $ | 41,415 | | $ | 11,445 | | $ | 10,886 | | $ | 36,749 | | $ | (36,806) | | $ | 86,319 |
Net interest income | |
| 16,862 | |
| 14,784 | |
| 9,303 | |
| 7,058 | |
| (2,121) | |
| 343 | |
| 46,229 |
Provision for credit losses | |
| 247 | |
| (733) | |
| 596 | |
| (110) | |
| — | |
| — | |
| — |
Net income (loss) from continuing operations | |
| 8,704 | |
| 19,730 | |
| 3,243 | |
| 4,590 | |
| 31,740 | |
| (36,442) | |
| 31,565 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 1,824 | |
| 2,816 | |
| 5,217 | |
| — | |
| — | |
| 9,857 |
Total assets | |
| 2,106,631 | |
| 2,019,018 | |
| 1,140,933 | |
| 880,143 | |
| 828,808 | |
| (961,025) | |
| 6,014,508 |
| |
|
| |
|
| |
|
| |
| | |
| | |
|
| |
| |
Three Months Ended September 30, 2020 | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Total revenue | | $ | 22,971 | | $ | 44,164 | | $ | 11,159 | | $ | 10,266 | | $ | 22,128 | | $ | (21,839) | | $ | 88,849 |
Net interest income | |
| 16,648 | |
| 14,432 | |
| 8,593 | |
| 6,159 | |
| (1,531) | |
| 280 | |
| 44,581 |
Provision for loan/lease losses | |
| 7,861 | |
| 8,878 | |
| 2,493 | |
| 1,110 | |
| — | |
| — | |
| 20,342 |
Net income (loss) from continuing operations | |
| 3,273 | |
| 13,437 | |
| 1,888 | |
| 2,869 | |
| 17,360 | |
| (21,483) | |
| 17,344 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 2,313 | |
| 3,474 | |
| 6,115 | |
| — | |
| — | |
| 11,902 |
Total assets | |
| 2,205,934 | |
| 2,012,182 | |
| 937,016 | |
| 803,478 | |
| 756,716 | |
| (850,766) | |
| 5,864,560 |
| | | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2021 | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Total revenue | | $ | 65,590 | | $ | 98,270 | | $ | 32,677 | | $ | 28,813 | | $ | 86,699 | | $ | (86,477) | | $ | 225,572 |
Net interest income | |
| 48,800 | |
| 42,395 | |
| 26,343 | |
| 19,606 | |
| (6,342) | |
| 918 | |
| 131,720 |
Provision for loan/lease losses | |
| 2,495 | |
| 759 | |
| 2,718 | |
| 741 | |
| — | |
| — | |
| 6,713 |
Net income (loss) | |
| 24,547 | |
| 42,271 | |
| 8,414 | |
| 10,544 | |
| 72,008 | |
| (85,888) | |
| 71,896 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 1,824 | |
| 2,816 | |
| 5,217 | |
| — | |
| — | |
| 9,857 |
Total assets | |
| 2,106,631 | |
| 2,019,018 | |
| 1,140,933 | |
| 880,143 | |
| 828,808 | |
| (961,025) | |
| 6,014,508 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | |
| |
Nine Months Ended September 30, 2020 | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Total revenue | | $ | 66,370 | | $ | 102,548 | | $ | 31,234 | | $ | 28,490 | | $ | 57,003 | | $ | (55,342) | | $ | 230,303 |
Net interest income | |
| 46,728 | |
| 38,638 | |
| 23,631 | |
| 18,002 | |
| (4,514) | |
| 758 | |
| 123,243 |
Provision for loan/lease losses | |
| 18,583 | |
| 18,288 | |
| 7,268 | |
| 4,485 | |
| — | |
| — | |
| 48,624 |
Net income (loss) from continuing operations | |
| 12,995 | |
| 30,941 | |
| 3,523 | |
| 6,714 | |
| 42,295 | |
| (54,157) | |
| 42,311 |
Goodwill | |
| 3,223 | |
| 14,980 | |
| 9,888 | |
| 45,975 | |
| — | |
| — | |
| 74,066 |
Intangibles | |
| — | |
| 2,313 | |
| 3,474 | |
| 6,115 | |
| — | |
| — | |
| 11,902 |
Total assets | |
| 2,205,934 | |
| 2,012,182 | |
| 937,016 | |
| 803,478 | |
| 756,716 | |
| (850,766) | |
| 5,864,560 |
NOTE 9 – REGULATORY CAPITAL REQUIREMENTS
The Company (on a consolidated basis) and the subsidiary banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company and the subsidiary banks' financial statements.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the subsidiary banks must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain OBS items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company and the subsidiary banks to maintain minimum amounts and ratios (set forth in the following table) of total common equity Tier 1 and Tier 1 capital to risk-weighted assets and of Tier 1 capital to average assets, each as defined by regulation. Management believes, as of September 30, 2021March 31, 2022 and December 31, 2020,2021, that the Company and the subsidiary banks met all capital adequacy requirements to which they are subject.
Under the regulatory framework for prompt corrective action, to be categorized as “well capitalized,” an institution must maintain minimum total risk-based, Tier 1 risk-based, Tier 1 leverage and common equity Tier 1 ratios as set forth in the following tables. The Company and the subsidiary banks’ actual capital amounts and ratios as of September 30,March 31, 2022 and December 31, 2021 are presented in the following tables (dollars in thousands). As of March 31, 2022 and December 31, 2021, each of the subsidiary banks met such capital requirements to be “well capitalized”.
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | For Capital | | To Be Well |
| ||||||
| | | | | | | | | | | | Adequacy Purposes | | Capitalized Under |
| ||||||
| | | | | | | For Capital | | With Capital | | Prompt Corrective |
| |||||||||
| | Actual | | Adequacy Purposes | | Conservation Buffer | | Action Provisions |
| ||||||||||||
|
| Amount |
| Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| Amount | | Ratio | | ||||
| | ( dollars in thousands) | | ||||||||||||||||||
As of March 31, 2022: | | | | | | | | | | | | | | | | | | | | | |
Company: | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital | | $ | 836,493 | | 14.50 | % | $ | 461,539 | > | 8.00 | % | $ | 605,770 | > | 10.50 | % | $ | 576,924 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 650,356 |
| 11.27 | |
| 346,154 | > | 6.00 | |
| 490,385 | > | 8.50 | |
| 461,539 | > | 8.00 | |
Tier 1 leverage | |
| 650,356 |
| 10.78 | |
| 241,343 | > | 4.00 | |
| 241,343 | > | 4.00 | |
| 301,679 | > | 5.00 | |
Common equity Tier 1 | |
| 612,166 |
| 10.61 | |
| 259,616 | > | 4.50 | |
| 403,847 | > | 7.00 | |
| 375,000 | > | 6.50 | |
Quad City Bank & Trust: | |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 259,332 | | 13.42 | % | $ | 154,616 | > | 8.00 | % | $ | 202,934 | > | 10.50 | % | $ | 193,270 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 235,098 |
| 12.16 | |
| 115,962 | > | 6.00 | |
| 164,280 | > | 8.50 | |
| 154,616 | > | 8.00 | |
Tier 1 leverage | |
| 235,098 |
| 10.81 | |
| 86,996 | > | 4.00 | |
| 86,996 | > | 4.00 | |
| 108,745 | > | 5.00 | |
Common equity Tier 1 | |
| 235,098 |
| 12.16 | |
| 86,972 | > | 4.50 | |
| 135,289 | > | 7.00 | |
| 125,626 | > | 6.50 | |
Cedar Rapids Bank & Trust: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 269,223 | | 14.18 | % | $ | 151,921 | > | 8.00 | % | $ | 199,396 | > | 10.50 | % | $ | 189,901 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 245,509 |
| 12.93 | |
| 113,941 | > | 6.00 | |
| 161,416 | > | 8.50 | |
| 151,921 | > | 8.00 | |
Tier 1 leverage | |
| 245,509 |
| 12.36 | |
| 79,428 | > | 4.00 | |
| 79,428 | > | 4.00 | |
| 99,285 | > | 5.00 | |
Common equity Tier 1 | |
| 245,509 |
| 12.93 | |
| 85,456 | > | 4.50 | |
| 132,921 | > | 7.00 | |
| 123,436 | > | 6.50 | |
Community State Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 128,273 | | 11.81 | % | $ | 86,889 | > | 8.00 | % | $ | 114,042 | > | 10.50 | % | $ | 108,612 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 114,660 |
| 10.56 | |
| 65,167 | > | 6.00 | |
| 92,320 | > | 8.50 | |
| 86,889 | > | 8.00 | |
Tier 1 leverage | |
| 114,660 |
| 10.00 | |
| 45,868 | > | 4.00 | |
| 45,868 | > | 4.00 | |
| 57,336 | > | 5.00 | |
Common equity Tier 1 | |
| 114,660 |
| 10.56 | |
| 48,875 | > | 4.50 | |
| 76,028 | > | 7.00 | |
| 70,597 | > | 6.50 | |
Springfield First Community Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 104,588 | | 12.91 | % | $ | 64,795 | > | 8.00 | % | $ | 85,043 | > | 10.50 | % | $ | 80,994 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 94,945 |
| 11.72 | |
| 48,596 | > | 6.00 | |
| 68,845 | > | 8.50 | |
| 64,795 | > | 8.00 | |
Tier 1 leverage | |
| 94,945 |
| 11.21 | |
| 33,886 | > | 4.00 | |
| 33,886 | > | 4.00 | |
| 42,357 | > | 5.00 | |
Common equity Tier 1 | |
| 94,945 |
| 11.72 | |
| 36,447 | > | 4.50 | |
| 56,696 | > | 7.00 | |
| 52,646 | > | 6.50 | |
4429
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | For Capital | | To Be Well |
| ||||||
| | | | | | | | | | | | Adequacy Purposes | | Capitalized Under |
| ||||||
| | | | | | | For Capital | | With Capital | | Prompt Corrective |
| |||||||||
| | Actual | | Adequacy Purposes | | Conservation Buffer | | Action Provisions |
| ||||||||||||
|
| Amount |
| Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| ||||
| | ( dollars in thousands) | | ||||||||||||||||||
As of December 31, 2021: | | | | | | | | | | | | | | | | | | | | | |
Company: | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital | | $ | 814,629 | | 14.77 | % | $ | 441,100 | > | 8.00 | % | $ | 578,944 | > | 10.50 | % | $ | 551,375 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 631,649 |
| 11.46 | |
| 330,825 | > | 6.00 | |
| 468,669 | > | 8.50 | |
| 441,100 | > | 8.00 | |
Tier 1 leverage | |
| 631,649 |
| 10.46 | |
| 241,579 | > | 4.00 | |
| 241,579 | > | 4.00 | |
| 301,974 | > | 5.00 | |
Common equity Tier 1 | |
| 593,494 |
| 10.76 | |
| 248,119 | > | 4.50 | |
| 385,962 | > | 7.00 | |
| 358,394 | > | 6.50 | |
Quad City Bank & Trust: | |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 247,658 | | 13.29 | % | $ | 149,126 | > | 8.00 | % | $ | 195,727 | > | 10.50 | % | $ | 186,407 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 224,253 | | 12.03 | |
| 111,844 | > | 6.00 | |
| 158,446 | > | 8.50 | |
| 149,126 | > | 8.00 | |
Tier 1 leverage | |
| 224,253 | | 10.45 | |
| 85,873 | > | 4.00 | |
| 85,873 | > | 4.00 | |
| 107,341 | > | 5.00 | |
Common equity Tier 1 | |
| 224,253 | | 12.03 | |
| 83,883 | > | 4.50 | |
| 130,485 | > | 7.00 | |
| 121,164 | > | 6.50 | |
Cedar Rapids Bank & Trust: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 277,673 | | 14.85 | % | $ | 149,595 | > | 8.00 | % | $ | 196,343 | > | 10.50 | % | $ | 186,993 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 254,279 | | 13.60 | |
| 112,196 | > | 6.00 | |
| 158,944 | > | 8.50 | |
| 149,595 | > | 8.00 | |
Tier 1 leverage | |
| 254,279 | | 12.59 | |
| 80,777 | > | 4.00 | |
| 80,777 | > | 4.00 | |
| 100,971 | > | 5.00 | |
Common equity Tier 1 | |
| 254,279 | | 13.60 | |
| 84,147 | > | 4.50 | |
| 130,895 | > | 7.00 | |
| 121,546 | > | 6.50 | |
Community State Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 123,365 | | 11.95 | % | $ | 82,601 | > | 8.00 | % | $ | 108,413 | > | 10.50 | % | $ | 103,251 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 110,410 | | 10.69 | |
| 61,951 | > | 6.00 | |
| 87,763 | > | 8.50 | |
| 82,601 | > | 8.00 | |
Tier 1 leverage | |
| 110,410 | | 9.67 | |
| 45,676 | > | 4.00 | |
| 45,676 | > | 4.00 | |
| 57,095 | > | 5.00 | |
Common equity Tier 1 | |
| 110,410 | | 10.69 | |
| 46,463 | > | 4.50 | |
| 72,276 | > | 7.00 | |
| 67,113 | > | 6.50 | |
Springfield First Community Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 101,067 | | 13.39 | % | $ | 60,369 | > | 8.00 | % | $ | 79,235 | > | 10.50 | % | $ | 75,462 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 91,625 | | 12.14 | |
| 45,277 | > | 6.00 | |
| 64,142 | > | 8.50 | |
| 60,369 | > | 8.00 | |
Tier 1 leverage | |
| 91,625 | | 11.08 | |
| 33,088 | > | 4.00 | |
| 33,088 | > | 4.00 | |
| 41,360 | > | 5.00 | |
Common equity Tier 1 | |
| 91,625 | | 12.14 | |
| 33,958 | > | 4.50 | |
| 52,823 | > | 7.00 | |
| 49,050 | > | 6.50 | |
| | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 are presented in the following tables (dollars in thousands). As of September 30, 2021 and December 31, 2020, each of the subsidiary banks met the requirements to be “well capitalized”.
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | For Capital | | To Be Well |
| ||||||
| | | | | | | | | | | | Adequacy Purposes | | Capitalized Under |
| ||||||
| | | | | | | For Capital | | With Capital | | Prompt Corrective |
| |||||||||
| | Actual | | Adequacy Purposes | | Conservation Buffer | | Action Provisions |
| ||||||||||||
|
| Amount |
| Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| Amount | | Ratio | | ||||
As of September 30, 2021: | | | | | | | | | | | | | | | | | | | | | |
Company: | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital | | $ | 785,424 | | 14.64 | % | $ | 429,282 | > | 8.00 | % | $ | 563,433 | > | 10.50 | % | $ | 536,603 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 604,268 |
| 11.26 | |
| 321,962 | > | 6.00 | |
| 456,113 | > | 8.50 | |
| 429,282 | > | 8.00 | |
Tier 1 leverage | |
| 604,268 |
| 10.28 | |
| 235,118 | > | 4.00 | |
| 235,118 | > | 4.00 | |
| 293,897 | > | 5.00 | |
Common equity Tier 1 | |
| 566,165 |
| 10.55 | |
| 241,471 | > | 4.50 | |
| 375,622 | > | 7.00 | |
| 348,792 | > | 6.50 | |
Quad City Bank & Trust: | |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 237,936 | | 13.07 | % | $ | 145,613 | > | 8.00 | % | $ | 191,117 | > | 10.50 | % | $ | 182,017 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 215,059 |
| 11.82 | |
| 109,210 | > | 6.00 | |
| 154,714 | > | 8.50 | |
| 145,613 | > | 8.00 | |
Tier 1 leverage | |
| 215,059 |
| 10.33 | |
| 83,257 | > | 4.00 | |
| 83,257 | > | 4.00 | |
| 104,071 | > | 5.00 | |
Common equity Tier 1 | |
| 215,059 |
| 11.82 | |
| 81,907 | > | 4.50 | |
| 127,412 | > | 7.00 | |
| 118,311 | > | 6.50 | |
Cedar Rapids Bank & Trust: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 264,015 | | 14.39 | % | $ | 146,780 | > | 8.00 | % | $ | 192,649 | > | 10.50 | % | $ | 183,475 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 241,037 |
| 13.14 | |
| 110,085 | > | 6.00 | |
| 155,954 | > | 8.50 | |
| 146,780 | > | 8.00 | |
Tier 1 leverage | |
| 241,037 |
| 12.20 | |
| 79,004 | > | 4.00 | |
| 79,004 | > | 4.00 | |
| 98,755 | > | 5.00 | |
Common equity Tier 1 | |
| 241,037 |
| 13.14 | |
| 82,564 | > | 4.50 | |
| 128,433 | > | 7.00 | |
| 119,259 | > | 6.50 | |
Community State Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 118,637 | | 11.69 | % | $ | 81,208 | > | 8.00 | % | $ | 106,585 | > | 10.50 | % | $ | 101,510 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 105,894 |
| 10.43 | |
| 60,906 | > | 6.00 | |
| 86,283 | > | 8.50 | |
| 81,208 | > | 8.00 | |
Tier 1 leverage | |
| 105,894 |
| 9.80 | |
| 43,204 | > | 4.00 | |
| 43,204 | > | 4.00 | |
| 54,005 | > | 5.00 | |
Common equity Tier 1 | |
| 105,894 |
| 10.43 | |
| 45,679 | > | 4.50 | |
| 71,057 | > | 7.00 | |
| 65,981 | > | 6.50 | |
Springfield First Community Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 96,864 | | 12.77 | % | $ | 60,706 | > | 8.00 | % | $ | 79,676 | > | 10.50 | % | $ | 75,882 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 87,367 |
| 11.51 | |
| 45,529 | > | 6.00 | |
| 64,500 | > | 8.50 | |
| 60,706 | > | 8.00 | |
Tier 1 leverage | |
| 87,367 |
| 10.67 | |
| 32,751 | > | 4.00 | |
| 32,751 | > | 4.00 | |
| 40,939 | > | 5.00 | |
Common equity Tier 1 | |
| 87,367 |
| 11.51 | |
| 34,147 | > | 4.50 | |
| 53,117 | > | 7.00 | |
| 49,223 | > | 6.50 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | For Capital | | To Be Well |
| ||||||
| | | | | | | | | | | | Adequacy Purposes | | Capitalized Under |
| ||||||
| | | | | | | For Capital | | With Capital | | Prompt Corrective |
| |||||||||
| | Actual | | Adequacy Purposes | | Conservation Buffer | | Action Provisions |
| ||||||||||||
|
| Amount |
| Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| Amount | | Ratio |
| ||||
As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | |
Company: | | | | | | | | | | | | | | | | | | | | | |
Total risk-based capital | | $ | 721,004 | | 14.95 | % | $ | 385,832 | > | 8.00 | % | $ | 506,404 | > | 10.50 | % | $ | 482,290 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 546,729 |
| 11.34 | |
| 289,374 | > | 6.00 | |
| 409,946 | > | 8.50 | |
| 385,832 | > | 8.00 | |
Tier 1 leverage | |
| 546,729 |
| 9.49 | |
| 230,345 | > | 4.00 | |
| 230,345 | > | 4.00 | |
| 287,931 | > | 5.00 | |
Common equity Tier 1 | |
| 508,736 |
| 10.55 | |
| 217,030 | > | 4.50 | |
| 337,603 | > | 7.00 | |
| 313,488 | > | 6.50 | |
Quad City Bank & Trust: | |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 213,608 | | 12.24 | % | $ | 139,581 | > | 8.00 | % | $ | 183,200 | > | 10.50 | % | $ | 174,477 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 191,693 | | 10.99 | |
| 104,686 | > | 6.00 | |
| 148,305 | > | 8.50 | |
| 139,581 | > | 8.00 | |
Tier 1 leverage | |
| 191,693 | | 8.48 | |
| 90,430 | > | 4.00 | |
| 90,430 | > | 4.00 | |
| 113,038 | > | 5.00 | |
Common equity Tier 1 | |
| 191,693 | | 10.99 | |
| 78,514 | > | 4.50 | |
| 122,134 | > | 7.00 | |
| 113,410 | > | 6.50 | |
Cedar Rapids Bank & Trust: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 217,227 | | 13.14 | % | $ | 132,269 | > | 8.00 | % | $ | 173,603 | > | 10.50 | % | $ | 165,336 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 196,438 | | 11.88 | |
| 99,202 | > | 6.00 | |
| 140,536 | > | 8.50 | |
| 132,269 | > | 8.00 | |
Tier 1 leverage | |
| 196,438 | | 10.01 | |
| 78,535 | > | 4.00 | |
| 78,535 | > | 4.00 | |
| 98,169 | > | 5.00 | |
Common equity Tier 1 | |
| 196,438 | | 11.88 | |
| 74,401 | > | 4.50 | |
| 115,735 | > | 7.00 | |
| 107,469 | > | 6.50 | |
Community State Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 108,040 | | 12.69 | % | $ | 68,117 | > | 8.00 | % | $ | 89,404 | > | 10.50 | % | $ | 85,146 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 97,350 | | 11.43 | |
| 51,088 | > | 6.00 | |
| 72,374 | > | 8.50 | |
| 68,117 | > | 8.00 | |
Tier 1 leverage | |
| 97,350 | | 10.27 | |
| 37,930 | > | 4.00 | |
| 37,930 | > | 4.00 | |
| 47,412 | > | 5.00 | |
Common equity Tier 1 | |
| 97,350 | | 11.43 | |
| 38,316 | > | 4.50 | |
| 59,602 | > | 7.00 | |
| 55,345 | > | 6.50 | |
Springfield First Community Bank: | |
| | | | |
| |
| | |
| |
| | |
| |
| | |
Total risk-based capital | | $ | 90,334 | | 14.35 | % | $ | 50,357 | > | 8.00 | % | $ | 66,094 | > | 10.50 | % | $ | 62,947 | > | 10.00 | % |
Tier 1 risk-based capital | |
| 77,668 | | 12.34 | |
| 37,768 | > | 6.00 | |
| 53,505 | > | 8.50 | |
| 50,357 | > | 8.00 | |
Tier 1 leverage | |
| 77,668 | | 10.87 | |
| 28,575 | > | 4.00 | |
| 28,575 | > | 4.00 | |
| 35,719 | > | 5.00 | |
Common equity Tier 1 | |
| 77,668 | | 12.34 | |
| 28,326 | > | 4.50 | |
| 44,063 | > | 7.00 | |
| 40,915 | > | 6.50 | |
NOTE 10 –ACQUISITION
On April 1, 2022, the Company completed its acquisition of GFED and on April 2, 2022 merged Guaranty Bank, the banking subsidiary of GFED, into SFCB, the Company’s Springfield-based charter. The combined bank changed its name to Guaranty Bank.
Stockholders of GFED received for each share of GFED common stock owned, at the election of each stockholder, and subject to proration and adjustment, (1) $30.50 in cash, (2) 0.58775 shares of the Company’s common stock, or (3) mixed consideration of $6.10 in cash and 0.4702 shares of the Company’s common stock. On March 31, 2022, the last trading date before the closing, the Company’s common stock closed at $56.59, resulting in stock consideration valued at $117.2 million and total cash consideration paid by the Company of $26.9 million. The Company funded the cash portion of the purchase price through operating cash.
As of the acquisition date, GFED had $1.2 billion in assets, $821 million in loans and $1.1 billion in deposits. The Company is in the process of determining the fair value of the individual assets and liabilities purchased/assumed, including goodwill and core deposit intangible.
Acquisition costs totaled $1.9 million in the first quarter of 2022. These acquisition costs are primarily comprised of legal, accounting and other professional expenses.
4530
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
INTRODUCTION
This section reviews the financial condition and results of operations of the Company and its subsidiaries as of and for the three and nine months ending September 30, 2021.March 31, 2022. Some tables may include additional periods to comply with disclosure requirements or to illustrate trends. When reading this discussion, also refer to the Consolidated Financial Statements and related notes in this report. Page locations and specific sections and notes that are referred to in this discussion are listed in the table of contents.
Additionally, a comprehensive list of the acronyms and abbreviations used throughout this discussion is included in Note 1 to the Consolidated Financial Statements.
GENERAL
The Company was formed in February 1993 for the purpose of organizing QCBT. Over the past twenty-eighttwenty-nine years, the Company has grown to include four banking subsidiaries and a number of nonbanking subsidiaries. As of September 30, 2021,March 31, 2022, the Company had $6.0$6.2 billion in consolidated assets, including $4.5$4.8 billion in net loans/leases, and $4.9$4.8 billion in deposits. The financial results of acquired/merged entities for the periods since their acquisition/merger are included in this report. Further information related to acquired/merged entities has been presented in the Annual Reports previously filed with the SEC corresponding to the year of each acquisition/merger. On April 1, 2022, the Company completed its acquisition of GFED and on April 2, 2022 merged Guaranty Bank, the banking subsidiary of GFED, into SFCB, the Company’s Springfield-based charter. The combined bank changed its name to Guaranty Bank. The financial results of GFED are not included in this report.
IMPACT OF COVID-19
The progression of the COVID-19 pandemic in the United States has had an impact on the Company’s financial condition and results of operations as of and for the three and nine months ended September 30, 2021,March 31, 2022 and could continue to have a complex and significant adverse impact on the economy, the banking industry and the Company in future fiscal periods, all subject to a high degree of uncertainty.
Effects on the Company’s Market AreasBusiness
The Company offers commercialextent to which COVID-19 will continue to affect business operations, financial condition, credit quality, and consumer banking products and services primarily in Iowa, Missouri and Illinois. Eachresults of these three states has taken different steps to reopen since COVID-19 thrustoperations will depend on future developments that cannot be predicted, including the country into lockdown starting in March 2020. The continuationduration and scope of re-openings in each jurisdiction are subject to change, delay and setbacks based on ongoing regional monitoring of the pandemic.
EffectsThe direct or indirect impact on employees, customers, counterparties, and service providers, as well as other market participants, is likely to continue through 2022 as the world attempts to continue to gain control over the virus and emerging variants. The impact that the virus continues to have on global markets, the economy, the Company’s Businessmarket areas, business restrictions, and employment is ongoing as a projected return to pre-pandemic operating conditions is unknown.
The Company currently expects that the economic impact from COVID-19 will continue for some time and could have a material and adverse impact on our business and result in significant losses in our loan portfolio, all of which would adversely and materially impact our earnings and capital. Even after the COVID-19 pandemic and the specific developments referred to above could have an on-going impact on its business. In particular, the Company anticipates that a portion of the subsidiary banks’ borrowers in the hotel, restaurant, arts/entertainment/recreation and retail industries couldhas subsided, we may continue to experience materially adverse impacts to our business as a result of the global economic challenges,impact of the COVID-19 pandemic, including the availability of credit, adverse impacts on liquidity, and could adversely affect their abilityany recession that has occurred or may as a global pandemic may have, nor are there historical indicators to repay existing indebtedness,rely on in terms of how markets will react, and could adversely impact the value of collateral pledged to the banks. These developments, together with economic conditions generally, may impact the Company’s commercial real estate portfolio, particularly with respect to real estate with exposure to these industries, the Company’s equipment leasing business and loan portfolio, the Company’s consumer loan business and loan portfolio, and the value of certain collateral securing the Company’s loans. Asas a result, the Company anticipates that its asset qualityultimate impact of the pandemic is highly uncertain and results of operations could be adversely affected, as described in further detail below.
subject to change.
4631
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
CRITICAL ACCOUNTING POLICIES AND CRITICAL ACCOUNTING ESTIMATES
The Company’s Response
As previously disclosed,Company's financial statements are prepared in accordance with GAAP. The financial information contained within these statements is, to a significant extent, financial information that is based on approximate measures of the Company has taken numerous stepsfinancial effects of transactions and events that have already occurred. The preparation of financial statements, in responseconformity with GAAP, requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the COVID-19 pandemic, includingdetermination of the following:allowance, impairment of goodwill and the fair value of financial instruments.
Based on its consideration of accounting policies that involve the most complex and subjective decisions and assessments, management has identified the following as critical accounting policies and estimates:
EXECUTIVE OVERVIEWGOODWILL
The Company reported net incomerecords all assets and liabilities purchased in an acquisition, including intangibles, at fair value. Goodwill is not amortized but is subject, at a minimum, to annual tests for impairment. In certain situations, interim impairment tests may be required if events occur or circumstances change that would more likely than not reduce the fair value of $31.6 million and diluted EPSa reporting unit below its carrying amount. A more detailed discussion of $1.99this critical accounting policy can be found in the Company's Annual Report on Form 10-K for the quarteryear ended September 30,December 31, 2021. By comparison, for the quarter ended June
As of November 30, 2021 the Company reported net income of $22.3 millionCompany’s management performed an annual assessment at the reporting unit level and diluted EPS of $1.39. For the quarter ended September 30, 2020, the Company reported net income of $17.3 million, and diluted EPS of $1.09. For the nine months ended September 30,determined no goodwill impairment existed.
ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LEASES AND OFF-BALANCE SHEET EXPOSURES
On January 1, 2021, the Company reported net incomeadopted ASU 2016-13, “Financial Instruments – Credit Losses (Topic326),” which replaces the incurred loss methodology with a current expected credit loss methodology, known as CECL. Additionally, CECL required an allowance for OBS exposures to be calculated using a current expected credit loss methodology. A more detailed discussion of $71.9 million, and diluted EPS of $4.48. By comparison,this critical accounting policy can be found in the Company’s Annual Report on Form 10-K for the nine monthsyear ended September 30, 2020, the Company reported net income of $42.3 million and diluted EPS of $2.65.December 31, 2021.
The third quarter of 2021 was also highlighted by the following results and events:
Following
FAIR VALUE OF FINANCIAL INSTRUMENTS
The fair value of a financial instrument is defined as the price that would be received to sell an asset or paid to transfer a tableliability in an orderly transaction between market participants in the market in which the reporting entity transacts business. A framework has been established for measuring the fair value of financial instruments that represents various income measurementsconsiders the attributes specific to particular assets or liabilities. A more detailed discussion of this critical accounting estimate can be found in the Company’s Annual Report on Form 10-K for the Company.year ended December 31, 2021.
| | | | | | | | | | | | | | | | |
| | For the three months ended | | For the nine months ended | | |||||||||||
| | September 30, 2021 | | June 30, 2021 | | September 30, 2020 | | September 30, 2021 | | September 30, 2020 | | |||||
| | (dollars in thousands) | ||||||||||||||
| | | | | | | | | | | | | | | | |
Net income | | $ | 31,565 | | $ | 22,349 | | $ | 17,344 | | $ | 71,896 | | $ | 42,311 | |
| | | | | | | | | | | | | | | | |
Diluted earnings per common share | | $ | 1.99 | | $ | 1.39 | | $ | 1.09 | | $ | 4.48 | | $ | 2.65 | |
| | | | | | | | | | | | | | | | |
Weighted average common and common equivalent shares outstanding | |
| 15,869,798 | |
| 16,045,239 | |
| 15,923,578 | |
| 16,058,420 | |
| 15,945,832 | |
FAIR VALUE OF SECURITIES
The fair value of securities is determined monthly and the securities are stated at fair value. A more detailed discussion of this critical accounting estimate can be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
4732
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
EXECUTIVE OVERVIEW
The Company reported net income of $23.6 million and diluted EPS of $1.49 for the quarter ended March 31, 2022. By comparison, for the quarter ended December 31, 2021 the Company reported net income of $27.0 million and diluted EPS of $1.71. For the quarter ended March 31, 2021, the Company reported net income of $18.0 million, and diluted EPS of $1.12.
The first quarter of 2022 was also highlighted by the following results and events:
● | Adjusted net income (non-GAAP) of $24.4 million, or $1.54 per diluted share; |
● | NIM of 3.30% and Adjusted NIM (TEY)(non-GAAP) of 3.50%: |
● | Annualized loan and lease growth (non-GAAP) of 14.6% for the quarter, excluding SBA PPP loans (non-GAAP); |
● | Nonperforming assets improved slightly during the quarter and represent a record low 0.04% of total assets; and |
● | ACL to total loans/leases of 1.55%. |
Following is a table that represents various net income measurements for the Company.
| | | | | | | | | | |
| | For the three months ended | | |||||||
| | March 31, 2022 | | December 31, 2021 | | March 31, 2021 | | |||
| | (dollars in thousands) | ||||||||
| | | | | | | | | | |
Net income | | $ | 23,624 | | $ | 27,009 | | $ | 17,982 | |
| | | | | | | | | | |
Diluted earnings per common share | | $ | 1.49 | | $ | 1.71 | | $ | 1.12 | |
| | | | | | | | | | |
Weighted average common and common equivalent shares outstanding | |
| 15,852,256 | |
| 15,838,246 | |
| 16,025,548 | |
The Company reported adjusted net income (non-GAAP) of $31.6$24.4 million, with adjusted diluted EPS of $1.99.$1.54. See section titled “GAAP to Non-GAAP Reconciliations” for additional information. Adjusted net income for the three months ended excludes a number of non-recurring items, after-tax, most significantly $1.5 million of acquisition costs.
Following is a table that represents the major income and expense categories for the Company:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the three months ended | | For the nine months ended | | | For the three months ended | | ||||||||||||||||||
|
| September 30, 2021 |
| June 30, 2021 |
| September 30, 2020 |
| September 30, 2021 |
| September 30, 2020 |
|
| March 31, 2022 |
| December 31, 2021 |
| March 31, 2021 |
| ||||||||
| | (dollars in thousands) | | | (dollars in thousands) | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | $ | 46,229 | | $ | 43,516 | | $ | 44,581 | | $ | 131,720 | | $ | 123,243 | | | $ | 45,733 | | $ | 46,513 | | $ | 41,975 | |
Provision for credit losses | |
| — | |
| — | |
| 20,342 | |
| 6,713 | |
| 48,624 | | |
| (2,916) | |
| (3,227) | |
| 6,713 | |
Noninterest income | |
| 34,652 | |
| 19,296 | |
| 37,959 | |
| 77,437 | |
| 81,781 | | |
| 15,633 | |
| 22,985 | |
| 23,489 | |
Noninterest expense | |
| 41,387 | |
| 35,675 | |
| 40,838 | |
| 114,290 | |
| 105,391 | | |
| 38,325 | |
| 39,412 | |
| 37,228 | |
Federal and state income tax expense | |
| 7,929 | |
| 4,788 | |
| 4,016 | |
| 16,258 | |
| 8,698 | | |
| 2,333 | |
| 6,304 | |
| 3,541 | |
Net income | | $ | 31,565 | | $ | 22,349 | | $ | 17,344 | | $ | 71,896 | | $ | 42,311 | | | $ | 23,624 | | $ | 27,009 | | $ | 17,982 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Following are some noteworthy changes in the Company's financial results:
● | Net interest income in the |
33
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
● |
● | Noninterest income in the |
● | Noninterest expense |
STRATEGIC FINANCIAL METRICS
The Company has established certain strategic financial metrics by which it manages its business and measures its performance. The goals are periodically updated to reflect changes in business developments. While the Company is determined to work prudently to achieve these metrics, there is no assurance that they will be met. Moreover, the
48
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Company's ability to achieve these metrics will be affected by the factors discussed under “Forward Looking Statements” as well as the factors detailed in the “Risk Factors” section included under Item 1A. of Part I of the Company's Annual Report on Form 10-K for the year ended December 31, 2020.2021. The Company's long-term strategic financial metrics are as follows:
● | Generate |
● | Grow fee-based income by at least 6% per year; and |
● | Limit our annual operating expense growth to 5% per year. |
The following table shows the evaluation of the Company’s strategic financial metrics:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Year to Date* | | | | | | Year to Date* | | ||||||||||||||||||||||
Strategic Financial Metric* |
| Key Metric |
| Target | September 30, 2021 | | June 30, 2021 | | September 30, 2020 | |
| Key Metric |
| Target | March 31, 2022 | | December 31, 2021 | | March 31, 2021 | | ||||||||||||||
Loan and lease growth organically ** |
| Loans and leases growth |
| > 9% annually | | | 18.0 | % | | | 14.7 | % | | | 11.5 | % | |
| Loans and leases growth |
| > 9% annually | | | 14.6 | % | | | 16.9 | % | | | 14.0 | % | |
Fee income growth |
| Fee income growth |
| > 6% annually | | | (7.5) | % | | | (23.3) | % | | | 61.1 | % | |
| Fee income growth |
| > 6% annually | | | (41.3) | % | | | (10.1) | % | | | (15.9) | % | |
Improve operational efficiencies and hold noninterest expense growth | | Noninterest expense growth |
| < 5% annually | | | 3.3 | % | | | (1.0) | % | | | (5.3) | % | | | Noninterest expense growth |
| < 5% annually | | | (4.1) | % | | | 4.0 | % | | | 1.2 | % | |
* Ratios and amounts provided for these measurements represent year-to-date actual amounts for the respective period that are then annualized for comparison. The calculations provided exclude non-core noninterest income and noninterest expense.
** Loan and lease growth excludes PPP loans.
It should be noted that these initiatives are long-term targets.
34
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
STRATEGIC DEVELOPMENTS
The Company has taken the following actions during the thirdfirst quarter of 20212022 to support its corporate strategy:
● | The Company grew loans and leases |
● | Correspondent banking has continued to be a core line of business for the Company. The Company is competitively positioned with experienced staff, software systems and processes to continue growing in the four states currently served – Iowa, Wisconsin, Missouri and Illinois. The Company acted as the correspondent bank for |
● |
49
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
$16.9 million for the last eight quarters. |
● | In recent years, the Company has been successful in expanding its wealth management client base. Trust department fees continue to be a significant contributor to noninterest income. Assets under management |
● | Noninterest expense for the first quarter of 2022 totaled $38.3 million as compared to $37.2 million in the first quarter of 2021. The increase was due to $1.9 million of acquisition costs in 2022 related to the acquisition of GFED as discussed in the Company’s financial statements and the accompanying notes. |
35
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
GAAP TO NON-GAAP RECONCILIATIONS
The following table presents certain non-GAAP financial measures related to the “TCE/TA ratio”, “TCE/TA ratio excluding PPP loans”, “adjusted net income”, “adjusted EPS”, “adjusted ROAA”, “NIM (TEY)”, “adjusted NIM”, “efficiency ratio”, “ACL to total loans and leases excluding PPP loans” and “loan growth annualized excluding PPP loans”. In compliance with applicable rules of the SEC, all non-GAAP measures are reconciled to the most directly comparable GAAP measure, as follows:
● | TCE/TA ratio (non-GAAP) is reconciled to stockholders' |
● | Adjusted net income, adjusted EPS and adjusted ROAA (all non-GAAP measures) are reconciled to net income; |
● | NIM (TEY) (non-GAAP) and adjusted NIM (non-GAAP) are reconciled to NIM; |
● | Efficiency ratio (non-GAAP) is reconciled to noninterest expense, net interest income and noninterest income; and |
● |
The TCE/TA non-GAAP ratio has been a focus for investors and management believes that this ratio may assist investors in analyzing the Company's capital position without regard to the effects of intangible assets. The TCE/TA ratio excluding PPP loans non-GAAP ratio is provided as the Company’s management believes this financial measure is important to investors as total assets for the quarters ended September 30, 2021 and June 30, 2021 were materially higher due to the addition of PPP loans. By excluding the PPP loans, management believes the investor is provided a better comparison to prior periods for analysis.
The following tables also include several “adjusted” non-GAAP measurements of financial performance. The Company's management believes that these measures are important to investors as they exclude non-recurring income and expense items; therefore, they provide a better comparison for analysis and may provide a better indicator of future performance.
50
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
NIM (TEY) is a financial measure that the Company's management utilizes to take into account the tax benefit associated with certain tax-exempt loans and securities. It is standard industry practice to measure net interest margin using tax-equivalent measures. In addition, the Company calculates NIM without the impact of acquisition accounting net accretion (adjusted NIM), as accretion amounts can fluctuate widely, making comparisons difficult.
The efficiency ratio is a ratio that management utilizes to compare the Company to its peers. It is a standard ratio used to calculate overhead as a percentage of revenue in the banking industry and is widely utilized by investors.
ACL to total loans and leases, excluding PPP loans, and loanLoan growth annualized, excluding PPP loans, are ratiosis a ratio that management utilizes to compare the Company to its peers. The Company’s management believes thesethis financial measures aremeasure is important to investors as total loans and leases for the quarters ended September 30, 2021 and June 30,March 31, 2021 were materially higher due to the addition of PPP loans which are guaranteed by the government and therefore do not necessitate an increase in ACL.loans. By excluding the PPP loans, the investor is provided a better comparison to prior periods for analysis.
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.
| | | | | | | | | | | | | | | | | | | | | | ||
| | As of | | As of | | | |||||||||||||||||
GAAP TO NON-GAAP |
| September 30, |
| June 30, |
| September 30, |
|
| March 31, |
| December 31, |
| March 31, |
|
| ||||||||
RECONCILIATIONS | | 2021 | | 2021 | | 2020 | | | 2022 | | 2021 | | 2021 | | | ||||||||
|
| | (dollars in thousands, except per share data) |
| | (dollars in thousands, except per share data) | | | |||||||||||||||
TCE/TA RATIO |
| | | | |
|
| | | |
| | | | |
|
| | | | | ||
Stockholders' equity (GAAP) | | $ | 649,814 | | $ | 630,476 | | $ | 572,613 | | | $ | 667,924 | | $ | 677,010 | | $ | 608,719 | | | ||
Less: Intangible assets | |
| 83,923 | |
| 84,431 | |
| 85,968 | | |
| 82,922 | |
| 83,415 | |
| 84,939 | | | ||
TCE (non-GAAP) | | $ | 565,891 | | $ | 546,045 | | $ | 486,645 | | | $ | 585,002 | | $ | 593,595 | | $ | 523,780 | | | ||
| | | | | | | | | | | | | | | | | | | | | | ||
Total assets (GAAP) | | $ | 6,014,508 | | $ | 5,805,165 | | $ | 5,864,560 | | | $ | 6,175,819 | | $ | 6,096,132 | | $ | 5,645,147 | | | ||
Less: Intangible assets | |
| 83,923 | |
| 84,431 | |
| 85,968 | | |
| 82,922 | |
| 83,415 | |
| 84,939 | | | ||
TA (non-GAAP) | | $ | 5,930,585 | | $ | 5,720,734 | | $ | 5,778,592 | | | $ | 6,092,897 | | $ | 6,012,717 | | $ | 5,560,208 | | | ||
| | | | | | | | | | | | | | | | | | | | | | ||
TCE/TA ratio (non-GAAP) | |
| 9.54 | % |
| 9.55 | % |
| 8.42 | % | |
| 9.60 | % |
| 9.87 | % |
| 9.42 | % | | | |
| | | | | | | | | | | |||||||||||||
| | | | | | | | | | | |||||||||||||
TCE/TA RATIO EXCLUDING PPP LOANS |
| | | | |
|
| | | | |||||||||||||
Stockholders' equity (GAAP) | | $ | 649,814 | | $ | 630,476 | | $ | 572,613 | | |||||||||||||
Less: PPP loan interest income (post-tax) | | | 12,297 | | | 10,788 | | | 4,934 | | |||||||||||||
Less: Intangible assets | |
| 83,923 | |
| 84,431 | |
| 85,968 | | |||||||||||||
TCE (non-GAAP) | | $ | 553,594 | | $ | 535,257 | | $ | 481,711 | | |||||||||||||
| | | | | | | | | | | |||||||||||||
Total assets (GAAP) | | $ | 6,014,508 | | $ | 5,805,165 | | $ | 5,864,560 | | |||||||||||||
Less: PPP loans | | | 83,575 | | | 147,506 | | | 357,506 | | |||||||||||||
Less: Intangible assets | |
| 83,923 | |
| 84,431 | |
| 85,968 | | |||||||||||||
TA (non-GAAP) | | $ | 5,847,010 | | $ | 5,573,228 | | $ | 5,421,086 | | |||||||||||||
| | | | | | | | | | | |||||||||||||
TCE/TA ratio excluding PPP loans (non-GAAP) | |
| 9.47 | % |
| 9.60 | % |
| 8.89 | % | |||||||||||||
| | | | | | | | | | | |||||||||||||
| | | | | | | | | | | |||||||||||||
| | | | | | | | | | |
5136
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended | | For the Nine Months Ended |
| | For the Quarter Ended | | ||||||||||||||||||||
| | September 30, |
| June 30, |
| September 30, | | September 30, | | September 30, |
| | March 31, |
| December 31, |
| March 31, |
| | |||||||||
|
| 2021 |
| 2021 |
| 2020 |
| | 2021 | | 2020 |
|
| 2022 |
| 2021 |
| 2021 | | | ||||||||
| | (dollars in thousands, except per share data) | | | (dollars in thousands, except per share data) | | | |||||||||||||||||||||
ADJUSTED NET INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (GAAP) | | $ | 31,565 | | $ | 22,349 | | $ | 17,344 | | $ | 71,896 | | $ | 42,311 | | | $ | 23,624 | | $ | 27,009 | | $ | 17,982 | | | |
Less non-core items (post-tax) (*): | |
|
| |
|
| |
|
| |
|
| |
| | | |
|
| |
|
| |
|
| | | |
Income: | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Securities gains (losses), net | | $ | — | | $ | (69) | | $ | 1,424 | | $ | (69) | | $ | 1,475 | | ||||||||||||
Mark to market gains (losses) on unhedged derivatives, net | | | (13) | | | (58) | | | — | | | 58 | | | — | | ||||||||||||
Gain on sale of loan | | $ | 28 | | $ | — | | $ | — | | | 28 | | | — | | ||||||||||||
Mark to market gains on unhedged derivatives, net | | | 715 | | | 77 | | | 129 | | | |||||||||||||||||
Total non-core income (non-GAAP) | | $ | 15 | | $ | (127) | | $ | 1,424 | | $ | 17 | | $ | 1,475 | | | $ | 715 | | $ | 77 | | $ | 129 | | | |
Expense: | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Losses on liability extinguishment | | $ | — | | $ | — | | $ | 1,480 | | $ | — | | $ | 1,936 | | ||||||||||||
Goodwill impairment | | | — | | | — | | | — | | | — | | | 500 | | ||||||||||||
Disposition costs | | | — | | | — | | | 152 | | | 7 | | | 495 | | | | — | | | 3 | | | 7 | | | |
Post-acquisition compensation, transition and integration costs | |
| — | |
| — | |
| (25) | |
| — | |
| 149 | | ||||||||||||
Acquisition costs | | | 1,462 | | | 493 | | $ | — | | | |||||||||||||||||
Separation agreement | |
| — | |
| — | |
| — | |
| 734 | |
| — | | |
| — | |
| — | |
| 734 | | | |
Loss on sale of subsidiary | |
| — | |
| — | |
| 212 | |
| — | |
| 212 | | ||||||||||||
Total non-core expense (non-GAAP) | | $ | — | | $ | — | | $ | 1,819 | | $ | 741 | | $ | 3,291 | | | $ | 1,462 | | $ | 496 | | $ | 741 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income (non-GAAP) | | $ | 31,550 | | $ | 22,476 | | $ | 17,739 | | $ | 72,620 | | $ | 44,127 | | | $ | 24,371 | | $ | 27,428 | | $ | 18,594 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ADJUSTED EPS | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Adjusted net income (non-GAAP) (from above) | | $ | 31,550 | | $ | 22,476 | | $ | 17,739 | | $ | 72,620 | | $ | 44,127 | | | $ | 24,371 | | $ | 27,428 | | $ | 18,594 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding | |
| 15,635,123 | |
| 15,813,932 | |
| 15,767,152 | |
| 15,829,124 | |
| 15,770,335 | | |
| 15,625,112 | |
| 15,582,276 | |
| 15,803,643 | | | |
Weighted average common and common equivalent shares outstanding | |
| 15,869,768 | |
| 16,045,239 | |
| 15,923,578 | |
| 16,058,420 | |
| 15,945,832 | | |
| 15,852,256 | |
| 15,838,246 | |
| 16,025,548 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EPS (non-GAAP): | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Basic | | $ | 2.02 | | $ | 1.42 | | $ | 1.13 | | $ | 4.59 | | $ | 2.80 | | | $ | 1.56 | | $ | 1.76 | | $ | 1.18 | | | |
Diluted | | $ | 1.99 | | $ | 1.40 | | $ | 1.11 | | $ | 4.52 | | $ | 2.77 | | | $ | 1.54 | | $ | 1.73 | | $ | 1.16 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ADJUSTED ROAA | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Adjusted net income (non-GAAP) (from above) | | $ | 31,550 | | $ | 22,476 | | $ | 17,739 | | $ | 72,620 | | $ | 44,127 | | | $ | 24,371 | | $ | 27,428 | | $ | 18,594 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average Assets | | $ | 5,960,336 | | $ | 5,739,067 | | $ | 5,820,555 | | $ | 5,789,753 | | $ | 5,524,087 | | | $ | 6,115,127 | | $ | 6,121,446 | | $ | 5,668,850 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted ROAA (annualized) (non-GAAP) | |
| 2.12 | % |
| 1.57 | % |
| 1.22 | % | |
| 1.67 | % |
| 1.07 | % | |||||||||||
Adjusted ROAA (non-GAAP) | |
| 1.59 | % |
| 1.79 | % |
| 1.31 | % | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ADJUSTED NIM (TEY)* | | | | |
| | |
| | |
| | |
| | | | | | |
| | |
| | | | |
Net interest income (GAAP) | | $ | 46,229 | | $ | 43,516 | | $ | 44,581 | | $ | 131,720 | | $ | 123,243 | | | $ | 45,733 | | $ | 46,513 | | $ | 41,975 | | | |
Plus: Tax equivalent adjustment | |
| 2,708 | |
| 2,444 | |
| 1,942 | |
| 7,411 | |
| 5,587 | | |
| 2,933 | |
| 2,800 | |
| 2,267 | | | |
Net interest income - tax equivalent (non-GAAP) | | $ | 48,937 | | $ | 45,960 | | $ | 46,523 | | $ | 139,131 | | $ | 128,830 | | | $ | 48,666 | | $ | 49,313 | | $ | 44,242 | | | |
Less: Acquisition accounting net accretion | | | 456 | | | 291 | | | 833 | | | 1,251 | | | 2,194 | | | | 118 | | | 88 | | | 504 | | | |
Adjusted net interest income | | | 48,481 | | | 45,669 | | | 45,690 | | | 137,880 | | | 126,636 | | | | 48,548 | | | 49,225 | | | 43,738 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average earning assets | | $ | 5,451,571 | | $ | 5,320,881 | | $ | 5,278,298 | | $ | 5,330,338 | | $ | 4,998,352 | | | $ | 5,625,813 | | $ | 5,602,222 | | $ | 5,218,198 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NIM (GAAP) | |
| 3.36 | % |
| 3.28 | % |
| 3.36 | % | |
| 3.30 | % |
| 3.29 | % | |
| 3.30 | % |
| 3.29 | % |
| 3.26 | % | |
NIM (TEY) (non-GAAP) | |
| 3.56 | % |
| 3.46 | % |
| 3.51 | % | |
| 3.49 | % |
| 3.44 | % | |
| 3.50 | % |
| 3.50 | % |
| 3.43 | % | |
Adjusted NIM (TEY) (non-GAAP) | | | 3.53 | % | | 3.44 | % | | 3.44 | % | | | 3.46 | % | | 3.38 | % | | | 3.50 | % | | 3.49 | % | | 3.40 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EFFICIENCY RATIO | |
|
| |
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | | |
Noninterest expense (GAAP) | | $ | 41,387 | | $ | 35,675 | | $ | 40,838 | | $ | 114,290 | | $ | 105,391 | | | $ | 38,325 | | $ | 39,412 | | $ | 37,228 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income (GAAP) | | $ | 46,229 | | $ | 43,516 | | $ | 44,581 | | $ | 131,720 | | $ | 123,243 | | | $ | 45,733 | | $ | 46,513 | | $ | 41,975 | | | |
Noninterest income (GAAP) | |
| 34,652 | |
| 19,296 | |
| 37,959 | |
| 77,437 | |
| 81,781 | | |
| 15,633 | |
| 22,985 | |
| 23,489 | | | |
Total income | | $ | 80,881 | | $ | 62,812 | | $ | 82,540 | | $ | 209,157 | | $ | 205,024 | | | $ | 61,366 | | $ | 69,498 | | $ | 65,464 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Efficiency ratio (noninterest expense/total income) (non-GAAP) | |
| 51.17 | % |
| 56.80 | % |
| 49.48 | % | |
| 54.64 | % |
| 51.40 | % | |
| 62.45 | % |
| 56.71 | % |
| 56.87 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ACL TO TOTAL LOANS AND LEASES, EXCLUDING PPP LOANS | | | | | | | | | | | | | | | | | ||||||||||||
ACL | | $ | 80,670 | | $ | 78,894 | | $ | 79,582 | | $ | 80,670 | | $ | 79,582 | | ||||||||||||
| | | | | | | | | | | | | | | | | ||||||||||||
LOAN GROWTH, EXCLUDING PPP LOANS | |
|
| |
|
| |
|
| | | |||||||||||||||||
Total loans and leases | | $ | 4,599,730 | | $ | 4,417,705 | | $ | 4,247,977 | | $ | 4,599,730 | | $ | 4,247,977 | | | $ | 4,827,868 | | $ | 4,680,132 | | $ | 4,361,051 | | | |
Less: PPP loans | | | 83,575 | | | 147,506 | | | 357,506 | | | 83,575 | | | 357,506 | | |
| 6,340 | |
| 28,181 | |
| 243,860 | | | |
Total loans and leases, excluding PPP loans | | $ | 4,516,155 | | $ | 4,270,199 | | $ | 3,890,471 | | $ | 4,516,155 | | $ | 3,890,471 | | | $ | 4,821,528 | | $ | 4,651,951 | | $ | 4,117,191 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ACL to total loans and leases, excluding PPP loans | | | 1.79 | % | | 1.85 | % | | 2.05 | % | | | 1.79 | % | | 2.05 | % | |||||||||||
| | | | | | | | | | | | | | | | | ||||||||||||
LOAN GROWTH ANNUALIZED, EXCLUDING PPP LOANS | |
|
| |
|
| |
|
| |
|
| |
|
| | ||||||||||||
Total loans and leases | | $ | 4,599,730 | | $ | 4,417,705 | | $ | 4,247,977 | | $ | 4,599,730 | | $ | 4,247,977 | | ||||||||||||
Less: PPP loans | |
| 83,575 | |
| 147,506 | |
| 357,506 | |
| 83,575 | |
| 357,506 | | ||||||||||||
Total loans and leases, excluding PPP loans | | $ | 4,516,155 | | $ | 4,270,199 | | $ | 3,890,471 | | $ | 4,516,155 | | $ | 3,890,471 | | ||||||||||||
| | | | | | | | | | | | | | | | | ||||||||||||
Loan growth annualized, excluding PPP loans | |
| 23.04 | % |
| 14.87 | % |
| 11.45 | % | |
| 16.08 | % |
| 16.28 | % | |||||||||||
Loan growth, excluding PPP loans | |
| 14.58 | % |
| 12.03 | % |
| 14.00 | % | |
* Nonrecurring items (after-tax) are calculated using an estimated effective tax rate of 21% with the exception of goodwill impairment which is not deductible for tax and gain/loss on sale of subsidiary which has an estimated effective tax rate of 30.5%.
NET INTEREST INCOME - (TAX EQUIVALENT BASIS)
Net interest income, on a tax equivalent basis, increased 5% to $48.9 million for the quarter ended September 30, 2021 compared to the same quarter of the prior year and increased 8% to $139.1 million for the nine months ended September 30, 2021 as compared to the same period of the prior year. Net interest income, on a GAAP basis, increased 4% for the quarter ended September 30, 2021 compared to the same quarter of the prior year, and increased 7% for the nine months
5237
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
NET INTEREST INCOME - (TAX EQUIVALENT BASIS)
Net interest income, on a tax equivalent basis, increased 10% to $48.7 million for the quarter ended September 30, 2021March 31, 2022 compared to the same periodquarter of the prior year. Net interest income, on a GAAP basis, increased 9% to $45.7 million for the quarter ended March 31, 2022 compared to the same quarter of the prior year. Net interest income improved due to the following factors:lower sequential PPP loan forgiveness fees, a favorable mix in our interest earning assets, lower deposit costs and a rotation of excess liquidity into higher average loan/lease balances.
A comparison of yields, spread and margin on a tax equivalent and GAAP basis is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Tax Equivalent Basis | | GAAP | | | | | | | | | | | ||||||||||||||
| | For the Quarter Ended | | For the Quarter Ended |
| | | | | | | | | | ||||||||||||||
| | September 30, | | June 30, | | September 30, | | September 30, | | June 30, | | September 30, | | | | | | | | | | | ||||||
| | 2021 | | 2021 | | 2020 | | 2021 | | 2021 | | 2020 | | | | | | | | | | | ||||||
Average Yield on Interest-Earning Assets | | 3.96 | % | | 3.87 | % | | 3.99 | % | | 3.79 | % | | 3.68 | % | | 3.86 | % | | | | | | | | | | |
Average Cost of Interest-Bearing Liabilities | | 0.58 | % | | 0.60 | % | | 0.66 | % | | 0.59 | % | | 0.60 | % | | 0.67 | % | | | | | | | | | | |
Net Interest Spread | | 3.38 | % | | 3.27 | % | | 3.33 | % | | 3.21 | % | | 3.08 | % | | 3.19 | % | | | | | | | | | | |
NIM (TEY) (Non-GAAP) | | 3.56 | % | | 3.46 | % | | 3.51 | % | | 3.36 | % | | 3.28 | % | | 3.36 | % | | | | | | | | | | |
NIM Excluding Acquisition Accounting Net Accretion | | 3.53 | % | | 3.44 | % | | 3.44 | % | | 3.38 | % | | 3.27 | % | | 3.36 | % | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| | Tax Equivalent Basis | | GAAP | | | | | | | | | | | | |
| | Tax Equivalent Basis | | GAAP | | | | | | | | |||||||||||||||||||||||||||
| | For the Nine Months Ended | | For the Nine Months Ended | | | | | | | | | | | | |
| | For the Quarter Ended | | For the Quarter Ended |
| | | | | | | |||||||||||||||||||||||||||
| | September 30, | | September 30, | | September 30, | | September 30, | | | | | | | | | | | | |
| | March 31, | | December 31, | | March 31, | | March 31, | | December 31, | | March 31, | | | | | | | | |||||||||||||||
| | 2021 | | 2020 | | 2021 | | 2020 | | | | | | | | | | | | | |
| | 2022 | | 2021 | | 2021 | | 2022 | | 2021 | | 2021 | | | | | | | | ||||||||||||||
Average Yield on Interest-Earning Assets | | 3.90 | % | | 4.12 | % | | 3.71 | % | | 3.96 | % | | | | | | | | | | | | | | | 3.88 | % | | 3.89 | % | | 3.86 | % | | 3.63 | % | | 3.71 | % | | 3.65 | % | | | | | | | | |||||
Average Cost of Interest-Bearing Liabilities | | 0.60 | % | | 0.91 | % | | 0.60 | % | | 0.67 | % | | | | | | | | | | | | | | | 0.56 | % | | 0.57 | % | | 0.63 | % | | 0.55 | % | | 0.57 | % | | 0.62 | % | | | | | | | | |||||
Net Interest Spread | | 3.30 | % | | 3.21 | % | | 3.11 | % | | 3.29 | % | | | | | | | | | | | | | | | 3.32 | % | | 3.32 | % | | 3.23 | % | | 3.08 | % | | 3.14 | % | | 3.03 | % | | | | | | | | |||||
NIM (TEY) (Non-GAAP) | | 3.49 | % | | 3.44 | % | | 3.30 | % | | 3.29 | % | | | | | | | | | | | | | | | 3.50 | % | | 3.50 | % | | 3.43 | % | | 3.30 | % | | 3.29 | % | | 3.26 | % | | | | | | | | |||||
NIM Excluding Acquisition Accounting Net Accretion | | 3.46 | % | | 3.38 | % | | 3.26 | % | | 3.24 | % | | | | | | | | | | | | | | | 3.50 | % | | 3.49 | % | | 3.40 | % | | 3.25 | % | | 3.32 | % | | 3.21 | % | | | | | | | | |||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition accounting net accretion can fluctuate mostly depending on the payoff activity of the acquired loans. In evaluating net interest income and NIM, it’s important to understand the impact of acquisition accounting net accretion when comparing periods. The above table reports NIM with and without the acquisition accounting net accretion to allow for more appropriate comparisons. A comparison of acquisition accounting net accretion included in NIM is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended | | | For the Nine Months Ended | | | | | For the Quarter Ended | | |||||||||||||||
| | September 30, | | | June 30, | | | September 30, | | | September 30, | | | September 30, | | | | | March 31, | | | December 31, | | | March 31, | |
|
| 2021 |
| | 2021 |
| | 2020 | |
| 2021 |
| | 2020 |
| | |
| 2022 |
| | 2021 |
| | 2021 | |
| | (dollars in thousands) | | | (dollars in thousands) | | | | | (dollars in thousands) | | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition Accounting Net Accretion in NIM | $ | 456 | | $ | 291 | | $ | 833 | | $ | 1,251 | | $ | 2,194 | | | | | 118 | | $ | 88 | | $ | 504 | |
The Company’s management closely monitors and manages NIM. From a profitability standpoint, an important challenge for the Company'sCompany’s subsidiary banks and leasing company is focusing on quality growth in conjunction with the improvement of their NIMs. Management continually addresses this issue with pricing and other balance sheet strategies which include better loan pricing, reducing reliance on very rate-sensitive funding, closely managing deposit rate changes and finding additional ways to manage cost of funds through derivatives.
5338
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
which include better loan pricing, reducing reliance on very rate-sensitive funding, closely managing deposit rate changes and finding additional ways to manage NIM through derivatives.
In response to the COVID-19 pandemic, the Federal Reserve decreased interest rates by a total of 150 basis points in March 2020. These decreases impact the comparability of net interest income between 2021 and 2020.
The Company's average balances, interest income/expense, and rates earned/paid on major balance sheet categories, as well as the components of change in net interest income, are presented in the following tables:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Three Months Ended March 31, | | ||||||||||||||||||||||||||||||||||
| | 2021 | | | 2020 | | | 2022 | | 2021 | | |||||||||||||||||||||||||||||
| | | | | Interest | | Average | | | | | | Interest | | Average | | | | | | Interest | | Average | | | | | Interest | | Average | | |||||||||
| | Average | | Earned | | Yield or | | | Average | | Earned | | Yield or | | | Average | | Earned | | Yield or | | Average | | Earned | | Yield or | | |||||||||||||
|
| Balance |
| or Paid |
| Cost |
| | Balance |
| or Paid |
| Cost | |
| Balance |
| or Paid |
| Cost |
| | Balance |
| or Paid |
| Cost | | ||||||||||||
| | (dollars in thousands) | | | (dollars in thousands) | | ||||||||||||||||||||||||||||||||||
ASSETS |
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
Interest earning assets: |
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
Federal funds sold | | $ | 3,030 | | $ | 1 |
| | 0.10 | % | | $ | 2,205 | | $ | 1 |
| | 0.18 | % | | $ | 4,564 | | $ | 2 |
| | 0.15 | % | | $ | 1,847 | | $ | 1 |
| | 0.05 | % |
Interest-bearing deposits at financial institutions | |
| 99,024 | |
| 39 |
| | 0.16 | % | |
| 321,679 | |
| 92 |
| | 0.11 | % | |
| 69,328 | |
| 35 |
| | 0.20 | % | |
| 116,446 | |
| 37 |
| | 0.13 | % |
Investment securities (1) | |
| 799,471 | |
| 7,646 |
| | 3.82 | % | |
| 749,425 | |
| 6,836 |
| | 3.66 | % | |
| 802,260 | |
| 7,682 |
| | 3.83 | % | |
| 810,059 | |
| 7,050 |
| | 3.48 | % |
Restricted investment securities | |
| 20,910 | |
| 262 |
| | 4.97 | % | |
| 19,714 | |
| 249 |
| | 4.94 | % | |
| 22,183 | |
| 281 |
| | 5.06 | % | |
| 18,064 | |
| 219 |
| | 4.84 | % |
Gross loans/leases receivable (1) (2) (3) | |
| 4,529,136 | |
| 46,427 |
| | 4.07 | % | |
| 4,185,275 | |
| 45,654 |
| | 4.34 | % | |
| 4,727,478 | |
| 45,995 |
| | 3.95 | % | |
| 4,271,782 | |
| 42,525 |
| | 4.04 | % |
Total interest earning assets | | | 5,451,571 | | | 54,375 |
| | 3.96 | % | | | 5,278,298 | | | 52,832 |
| | 3.99 | % | | | 5,625,813 | | | 53,995 |
| | 3.88 | % | | | 5,218,198 | | | 49,832 |
| | 3.86 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-earning assets: | | |
| |
|
|
| |
| | | |
| |
|
|
| |
| | | |
| |
|
|
| |
| | |
| |
|
|
| |
| | |
Cash and due from banks | | | 55,359 | | | | | | | | | | 75,480 | | | | | | | | | | 53,684 | | | | | | | | | 66,627 | | | | | | | | |
Premises and equipment | |
| 75,712 | | | | | | | | |
| 72,618 | | | | | | | | |
| 79,501 | | | | | | | |
| 73,170 | | | | | | | | |
Less allowance | |
| (78,884) | | | | | | | | |
| (61,892) | | | | | | | | |
| (78,899) | | | | | | | |
| (86,418) | | | | | | | | |
Other | |
| 456,578 | | | | | | | | |
| 456,051 | | | | | | | | |
| 435,028 | | | | | | | |
| 397,273 | | | | | | | | |
Total assets | | $ | 5,960,336 | | | | | | | | | $ | 5,820,555 | | | | | | | | | $ | 6,115,127 | | | | | | | | $ | 5,668,850 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Interest-bearing liabilities: | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
Interest-bearing deposits | | $ | 3,041,941 | |
| 2,183 | |
| 0.28 | % | | $ | 2,932,988 | |
| 2,086 | |
| 0.28 | % | | $ | 3,228,083 | |
| 2,338 | |
| 0.29 | % | | $ | 2,981,306 | |
| 1,986 | |
| 0.27 | % |
Time deposits | |
| 461,210 | |
| 1,090 | |
| 0.94 | % | |
| 638,031 | |
| 2,399 | |
| 1.50 | % | |
| 398,897 | |
| 799 | |
| 0.81 | % | |
| 448,035 | |
| 1,441 | |
| 1.30 | % |
Short-term borrowings | |
| 6,858 | |
| 1 | |
| 0.10 | % | |
| 26,996 | |
| 11 | |
| 0.17 | % | |
| 1,951 | |
| — | |
| 0.05 | % | |
| 7,141 | |
| 1 | |
| 0.07 | % |
FHLB advances | |
| 54,293 | |
| 41 | |
| 0.30 | % | |
| 57,078 | |
| 211 | |
| 1.45 | % | |
| 85,778 | |
| 82 | |
| 0.38 | % | |
| 13,078 | |
| 9 | |
| 0.28 | % |
Subordinated notes | | | 113,789 | | | 1,554 | | | 5.46 | % | | | 77,783 | | | 1,031 | | | 5.30 | % | | | 113,868 | | | 1,554 | | | 5.46 | % | | | 118,706 | | | 1,594 | | | 5.37 | % |
Junior subordinated debentures | |
| 38,084 | |
| 569 | |
| 5.84 | % | |
| 37,936 | |
| 571 | |
| 5.89 | % | |
| 38,171 | |
| 556 | |
| 5.83 | % | |
| 38,007 | |
| 559 | |
| 5.88 | % |
Total interest-bearing liabilities | | | 3,716,175 | | | 5,438 | |
| 0.58 | % | | | 3,770,812 | | | 6,309 | |
| 0.66 | % | | | 3,866,748 | | | 5,329 | |
| 0.56 | % | | | 3,606,273 | | | 5,590 | |
| 0.63 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits | | | 1,276,725 | | | | | | | | | | 1,155,862 | | | | | | | | | | 1,276,374 | | | | | | | | | 1,199,548 | | | | | | | | |
Other noninterest-bearing liabilities | | | 313,250 | | | | | | | | | | 318,890 | | | | | | | | | | 287,879 | | | | | | | | | 259,017 | | | | | | | | |
Total liabilities | | | 5,306,150 | | | | | | | | | | 5,245,564 | | | | | | | | | | 5,431,001 | | | | | | | | | 5,064,838 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders' equity | |
| 654,186 | | | | | | | | |
| 574,991 | | | | | | | | |
| 684,126 | | | | | | | |
| 604,012 | | | | | | | | |
Total liabilities and stockholders' equity | | $ | 5,960,336 | | | | | | | | | $ | 5,820,555 | | | | | | | | | $ | 6,115,127 | | | | | | | | $ | 5,668,850 | | | | | | | | |
Net interest income | | | | | $ | 48,937 | | | | | | | | | $ | 46,523 | | | | | | | | | $ | 48,666 | | | | | | | | $ | 44,242 | | | | | |
Net interest spread | |
| | |
| | |
| 3.38 | % | |
| | |
| | |
| 3.33 | % | |
| | |
| | |
| 3.32 | % | |
| | |
| | |
| 3.23 | % |
Net interest margin | |
| | |
| | |
| 3.36 | % | |
| | |
| | |
| 3.36 | % | |
| | |
| | |
| 3.30 | % | |
| | |
| | |
| 3.26 | % |
Net interest margin (TEY)(Non-GAAP) | |
| | |
| | |
| 3.56 | % | |
| | |
| | |
| 3.51 | % | |
| | |
| | |
| 3.50 | % | |
| | |
| | |
| 3.43 | % |
Adjusted net interest margin (TEY)(Non-GAAP) | | | | | | | | | 3.53 | % | | | | | | | | | 3.44 | % | | | | | | | | | 3.50 | % | | | | | | | | | 3.40 | % |
Ratio of average interest-earning assets to average interest-bearing liabilities | |
| 146.70 | % |
| | |
| | | |
| 139.98 | % |
| | |
| | | |
| 145.49 | % |
| | |
| | |
| 144.70 | % |
| | |
| | |
(1) | Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 21% tax rate. |
(2) | Loan/lease fees are not material and are included in interest income from loans/leases receivable in accordance with accounting and regulatory guidance. |
(3) | Non-accrual loans/leases are included in the average balance for gross loans/leases receivable in accordance with accounting and regulatory guidance. |
5439
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Analysis of Changes of Interest Income/Interest Expense
For the Three Months Ended September 30, 2021March 31, 2022
| | | | | | | | | | |
| | |||||||||
| | Inc./(Dec.) | | Components | | |||||
| | from | | of Change (1) | | |||||
|
| Prior Period (1) |
| Rate |
| Volume |
| |||
| | 2021 vs. 2020 | | |||||||
| | (dollars in thousands) | | |||||||
INTEREST INCOME |
| |
|
| |
|
| |
| |
Federal funds sold | | $ | — | | $ | (1) | | $ | 1 | |
Interest-bearing deposits at financial institutions | |
| (53) | |
| 168 | |
| (221) | |
Investment securities (2) | |
| 810 | |
| 320 | |
| 490 | |
Restricted investment securities | |
| 13 | |
| 1 | |
| 12 | |
Gross loans/leases receivable (2) (3) | |
| 773 | |
| (12,517) | |
| 13,290 | |
Total change in interest income | | | 1,543 | | | (12,029) | | | 13,572 | |
| | | | | | | | | | |
INTEREST EXPENSE | | |
| | |
| | |
| |
Interest-bearing deposits | | | 97 | | | (113) | | | 210 | |
Time deposits | | | (1,309) | | | (750) | | | (559) | |
Short-term borrowings | | | (10) | | | (4) | | | (6) | |
Federal Home Loan Bank advances | | | (170) | | | (160) | | | (10) | |
Subordinated notes | | | 523 | | | — | | | 523 | |
Junior subordinated debentures | | | (2) | | | (14) | | | 12 | |
Total change in interest expense | | | (871) | | | (1,041) | | | 170 | |
| | | | | | | | | | |
Total change in net interest income | | $ | 2,414 | | $ | (10,988) | | $ | 13,402 | |
55
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
| | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, | | |||||||||||||||||
| | 2021 | | | 2020 | | ||||||||||||||
| | | | | Interest | | Average | | | | | | Interest | | Average | | ||||
| | Average | | Earned | | Yield or | | | Average | | Earned | | Yield or | | ||||||
|
| Balance |
| or Paid |
| Cost |
| | Balance |
| or Paid |
| Cost |
| ||||||
| | (dollars in thousands) | | |||||||||||||||||
ASSETS |
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
Interest earning assets: |
| |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
|
Federal funds sold | | $ | 1,503 | | $ | 1 |
| | 0.13 | % | | $ | 2,795 | | $ | 19 |
| | 0.89 | % |
Interest-bearing deposits at financial institutions | |
| 101,225 | |
| 110 |
| | 0.15 | % | |
| 327,902 | |
| 587 |
| | 0.24 | % |
Investment securities (1) | |
| 802,715 | |
| 21,989 |
| | 3.65 | % | |
| 688,985 | |
| 19,567 |
| | 3.78 | % |
Restricted investment securities | |
| 19,540 | |
| 718 |
| | 4.85 | % | |
| 20,767 | |
| 795 |
| | 5.03 | % |
Gross loans/leases receivable (1) (2) (3) | |
| 4,405,355 | |
| 132,728 |
| | 4.03 | % | |
| 3,957,903 | |
| 133,141 |
| | 4.49 | % |
Total interest earning assets | | | 5,330,338 | |
| 155,546 |
| | 3.90 | % | | | 4,998,352 | |
| 154,109 |
| | 4.12 | % |
| | | | | | | | | | | | | | | | | | | | |
Noninterest-earning assets: | | |
| |
|
|
| |
| | | |
| |
|
|
| |
| |
Cash and due from banks | | | 61,579 | | | | | | | | | | 85,655 | | | | | | | |
Premises and equipment, net | |
| 74,413 | | | | | | | | |
| 73,298 | | | | | | | |
Less allowance for estimated losses on loans/leases | |
| (81,941) | | | | | | | | |
| (46,978) | | | | | | | |
Other | |
| 405,364 | | | | | | | | |
| 413,760 | | | | | | | |
Total assets | | $ | 5,789,753 | | | | | | | | | $ | 5,524,087 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| |
Interest-bearing liabilities: | |
|
| |
|
| |
|
| | |
|
| |
|
| |
|
| |
Interest-bearing demand deposits | | $ | 3,000,766 | |
| 6,219 | |
| 0.28 | % | | $ | 2,718,613 | |
| 9,920 | |
| 0.49 | % |
Time deposits | |
| 449,996 | |
| 3,716 | |
| 1.10 | % | |
| 743,746 | |
| 9,537 | |
| 1.71 | % |
Short-term borrowings | |
| 7,560 | |
| 4 | |
| 0.08 | % | |
| 23,804 | |
| 81 | |
| 0.45 | % |
Federal Home Loan Bank advances | |
| 29,875 | |
| 66 | |
| 0.29 | % | |
| 87,920 | |
| 1,007 | |
| 1.50 | % |
Subordinated notes | | | 115,927 | | | 4,718 | | | 5.43 | % | | | 71,582 | | | 3,019 | | | 5.63 | % |
Junior subordinated debentures | |
| 38,045 | |
| 1,692 | |
| 5.86 | % | |
| 37,894 | |
| 1,715 | |
| 5.95 | % |
Total interest-bearing liabilities | | | 3,642,169 | |
| 16,415 | |
| 0.60 | % | | | 3,683,559 | |
| 25,279 | |
| 0.91 | % |
| | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits | | | 1,255,957 | | | | | | | | | | 1,009,970 | | | | | | | |
Other noninterest-bearing liabilities | | | 264,044 | | | | | | | | | | 271,639 | | | | | | | |
Total liabilities | | | 5,162,170 | | | | | | | | | | 4,965,168 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Stockholders' equity | |
| 627,583 | | | | | | | | |
| 558,919 | | | | | | | |
Total liabilities and stockholders' equity | | $ | 5,789,753 | | | | | | | | | $ | 5,524,087 | | | | | | | |
Net interest income | | | | | $ | 139,131 | | | | | | | | | $ | 128,830 | | | | |
Net interest spread | |
| | |
| | |
| 3.30 | % | |
| | |
| | |
| 3.21 | % |
Net interest margin | |
| | |
| | |
| 3.30 | % | |
| | |
| | |
| 3.29 | % |
Net interest margin (TEY)(Non-GAAP) | |
| | |
| | |
| 3.49 | % | |
| | |
| | |
| 3.44 | % |
Adjusted net interest margin (TEY)(Non-GAAP) | | | | | | | | | 3.46 | % | | | | | | | | | 3.38 | % |
Ratio of average interest earning assets to average interest-bearing liabilities | |
| 146.35 | % |
| | |
| | | |
| 135.69 | % |
| | |
| | |
56
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | ||||||||||
Analysis of Changes of Interest Income/Interest Expense | |||||||||||||||||||
For the nine months ended September 30, 2021 | |||||||||||||||||||
| | | | | | | | | | | | ||||||||
| | Inc./(Dec.) | | Components | | Inc./(Dec.) | | Components | | ||||||||||
| | from | | of Change (1) | | from | | of Change (1) | | ||||||||||
|
| Prior Period (1) |
| Rate |
| Volume |
| Prior Period (1) |
| Rate |
| Volume |
| ||||||
| | 2021 vs. 2020 | | 2022 vs. 2021 | | ||||||||||||||
| | (dollars in thousands) | | (dollars in thousands) | | ||||||||||||||
INTEREST INCOME |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Federal funds sold | | $ | (18) | | $ | (12) | | $ | (6) | | $ | 1 | | $ | 1 | | $ | — | |
Interest-bearing deposits at other financial institutions | |
| (477) | |
| (167) | |
| (310) | ||||||||||
Interest-bearing deposits at financial institutions | |
| (2) | |
| 69 | |
| (71) | | |||||||||
Investment securities (2) | |
| 2,422 | |
| (1,065) | |
| 3,487 | |
| 632 | |
| 632 | |
| — | |
Restricted investment securities | |
| (77) | |
| (29) | |
| (48) | |
| 62 | |
| 10 | |
| 52 | |
Gross loans/leases receivable (2) (3) | |
| (413) | |
| (19,381) | |
| 18,968 | |
| 3,470 | |
| (5,762) | |
| 9,232 | |
Total change in interest income | | | 1,437 | | | (20,654) | | | 22,091 | | | 4,163 | | | (5,050) | | | 9,213 | |
| | | | | | | | | | | | | | | | | | | |
INTEREST EXPENSE | | |
| | |
| | |
| | | | | |
| | |
| |
Interest-bearing demand deposits | | | (3,701) | | | (5,186) | | | 1,485 | ||||||||||
Interest-bearing deposits | | | | | | | | | | | |||||||||
Time deposits | | | (5,821) | | | (2,767) | | | (3,054) | | | 352 | | | 165 | | | 187 | |
Short-term borrowings | | | (77) | | | (42) | | | (35) | | | (642) | | | (498) | | | (144) | |
Federal Home Loan Bank advances | | | (941) | | | (518) | | | (423) | | | (1) | | | — | | | (1) | |
Other borrowings | | | 73 | | | 5 | | | 68 | | |||||||||
Subordinated notes | | | 1,699 | | | — | | | 1,699 | | | (40) | | | — | | | (40) | |
Junior subordinated debentures | | | (23) | | | — | | | (23) | | | (3) | | | (15) | | | 12 | |
Total change in interest expense | | | (8,864) | | | (8,513) | | | (351) | | | (261) | | | (343) | | | 82 | |
| | | | | | | | | | | |||||||||
Total change in net interest income | | $ | 10,301 | | $ | (12,141) | | $ | 22,442 | | $ | 4,424 | | $ | (4,707) | | $ | 9,131 | |
(1) | The column "Inc./(Dec.) from Prior Period" is segmented into the changes attributable to variations in volume and the changes attributable to changes in interest rates. The variations attributable to simultaneous volume and rate changes have been proportionately allocated to rate and volume. |
(2) | Interest earned and yields on nontaxable investment securities and nontaxable loans are determined on a tax equivalent basis using a 21% tax rate. |
(3) | Loan/lease fees are not material and are included in interest income from loans/leases receivable in accordance with accounting and regulatory guidance. |
The Company’s operating results are also impacted by various sources of noninterest income, including trust department fees, investment advisory and management fees, deposit service fees, swap fee income/capital market revenue,income, gains from the sales of residential real estate loans and government guaranteed loans, earnings on BOLI and other income. Offsetting these items, the Company incurs noninterest expenses, which include salaries and employee benefits, occupancy and equipment expense, professional and data processing fees, FDIC and other insurance expense, loan/lease expense and other administrative expenses.
The Company’s operating results are also affected by economic and competitive conditions, particularly changes in interest rates, income tax rates, government policies and actions of regulatory authorities.
CRITICAL ACCOUNTING POLICIES
The Company's financial statements are prepared in accordance with GAAP. The financial information contained within these statements is, to a significant extent, financial information that is based on approximate measures of the financial effects of transactions and events that have already occurred.
Based on its consideration of accounting policies that involve the most complex and subjective decisions and assessments, management has identified the following as critical accounting policies:
GOODWILLRESULTS OF OPERATIONS
INTEREST INCOME
Interest income (tax equivalent) increased 8%, comparing the first quarter of 2022 to the same period of 2021. This was primarily due to an increase in the yield of average securities and volume of average loans/leases partially offset by a decline in yields on loans/leases. Average gross loans and leases increased 11% when comparing the quarter ended March 31, 2022 to March 31, 2021.
The Company records all assetsintends to continue to grow quality loans and liabilities purchased in an acquisition, including intangibles, at fair value. Goodwill is not amortized but is subject, at a minimum,leases as well as its private placement tax-exempt securities portfolio to annual tests for impairment. In certain situations, interim impairment tests may be required if events occur or circumstances change that would more likely than not reduce the fair value of amaximize yield while minimizing credit and interest rate risk.
5740
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
reporting unit below its carrying amount. A more detailed discussion of this critical accounting policy can be found in the Company's Annual Report on Form 10-K for the year ended December 31, 2020.
As of November 30, 2020 the Company’s management performed an annual assessment at the reporting unit level and determined no goodwill impairment existed.
During the first quarter of 2020, the Company incurred goodwill impairment expense of $500 thousand related to the Bates Companies. This was the result of the announcement of a sale of the Bates Companies.
There was no occurrence of a triggering event during the three and nine months ended September 30, 2021, therefore no impairment test of goodwill was performed as of September 30, 2021.
ALLOWANCE FOR CREDIT LOSSES ON LOANS AND LEASES AND OFF-BALANCE SHEET EXPOSURES
On January 1, 2021, the Company adopted ASU 2016-13, “Financial Instruments – Credit Losses (Topic326),” which replaces the incurred loss methodology with a current expected credit loss methodology, known as CECL. Additionally, CECL required an allowance for OBS exposures to be calculated using a current expected credit loss methodology.
The Company's allowance methodology incorporates a variety of risk considerations, both quantitative and qualitative, in establishing an allowance that management believes is appropriate at each reporting date. A more detailed discussion of this critical accounting policy can be found in Note 1 to the Consolidated Financial Statements for September 30, 2021.
The Company believes that COVID-19 pandemic losses have been incurred that are not yet known and this could have an adverse effect on the Company’s ACL in the future. Disruption to the Company’s customers could result in increased loan delinquencies and defaults resulting in an increase in quantitative allocations. Management believes individually analyzed loans may increase in the future as a result of the COVID-19 pandemic, having a direct impact on the specific component of the ACL.
Although management believes the level of the ACL as of September 30, 2021 was adequate to absorb losses inherent in the loan/lease portfolio and OBS exposures, a decline in local economic conditions, or other factors, could result in increasing losses that cannot be reasonably predicted at this time.
RESULTS OF OPERATIONS
INTEREST INCOME
Interest income increased 2%, comparing the third quarter of 2021 to the same period of 2020, and was unchanged when comparing the first nine months of 2021 to the same period of 2020. This was primarily due to an increase in the volume of average securities and average loans/leases offset by a decline in yields on loans/leases. Average gross loans and leases increased 8%, while average investment securities increased 7%, when comparing the quarter ended September 30, 2021 to September 30, 2020. Average gross loans and leases increased 11%, while average investment securities increased 17%, when comparing the nine months ended September 30, 2021 to September 30, 2020.
The Company intends to continue to grow quality loans and leases as well as its private placement tax-exempt securities portfolio to maximize yield while minimizing credit and interest rate risk.
INTEREST EXPENSE
Interest expense (tax equivalent) for the thirdfirst quarter of 20212022 decreased 14%5% from the thirdfirst quarter of 2020, and decreased 35% comparing the first nine months of 2021 to the same period of 2020.2021. The Company has grown organically at a significant pace over the past several years. Coreyears and core deposit growth has funded loan growth and has allowed the Company to prepay higher cost brokered deposits and FHLB advances.that growth. The cost of funds on the Company’s average interest-bearing liabilities declined
58
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
in conjunction with the declining rate environment. The Company’s cost of funds was 0.58%0.56% for the quarter ended September 30, 2021,March 31, 2022, which was down from 0.66%0.63% for the quarter ended September 30, 2020. The Company’s cost of funds was 0.60% for the nine months ended September 30, 2021, which was down from 0.91% for the nine months ended September 30, 2020. March 31, 2021.
The Company's management intends to continue to minimize its levelshift the mix of funding from wholesale funds with a focus on well-pricedto core deposits, including noninterest-bearing deposits. Continuing this trend is expected to strengthen the Company's franchise value, reduce funding costs and increase fee income opportunities through deposit service charges.
PROVISION FOR CREDIT LOSSES
The ACL is established through provision expense to provide an estimated ACL. The following table shows the components of the provision for credit losses for the three and nine months ended September 30, 2021March 31, 2022 and 2020.2021.
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended | | Three Months Ended | | ||||||||||||
| | September 30, | | September 30, | | September 30, | | September 30, | | March 31, | | March 31, | | ||||||
|
| 2021 |
| 2020 | | 2021 |
| 2020 |
| 2022 |
| 2021 | | ||||||
| | (dollars in thousands) | | (dollars in thousands) | | (dollars in thousands) | | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Provision for credit losses - loans and leases | | $ | 1,895 | | $ | 20,342 | | $ | 7,747 | | $ | 48,624 | | $ | (3,849) | | $ | 5,993 | |
Provision for credit losses - off-balance sheet exposures | | | (1,895) | | | N/A | | | (1,025) | | | N/A | | | 933 | | | 729 | |
Provision for credit losses - held to maturity securities | |
| — | |
| N/A | |
| (9) | |
| N/A | |
| — | |
| (9) | |
Total provision for credit losses | | $ | — | | $ | 20,342 | | $ | 6,713 | | $ | 48,624 | | $ | (2,916) | | $ | 6,713 | |
The Company’s total provision for credit losses was zeroa negative $2.9 million for the thirdfirst quarter of 2022, compared to $6.7 million for the first quarter of 2021, comparedprimarily due to $20.3 million for the third quarter of 2020. Provision for the first nine months of 2021 totaled $6.7 million, which was down from $48.6 millioncontinued strong asset quality and a corresponding reduction in the first nine months of 2020.qualitative factor related to the pandemic. The adoption of ASU 2016-13 now requires an allowance on held to maturityHTM debt securities and OBS exposures, specifically unfunded commitments. For the nine months ended September 30, 2021, thefirst quarter of 2022, there was no provision related to HTM debt securities. The provision related to HTM debt securities in the first quarter of 2021 was negative due to the decrease in the balance of those HTM debt securities. For the three and nine months ended September 30, 2021,March 31, 2022, the provision related to OBS was negative$933 thousand, compared to $729 thousand for the three months ended March 31, 2021. The increase was due to the decreaseincrease in the balance of those OBS exposures with increase of line of credit usage. In the three and nine months ended September 30, 2021,March 31, 2022, loans/leases saw a decrease in provision from the same periods in the prior year. The decrease in provision on loans and leases was substantially driven by continued strong asset quality and decreased qualitative allocations in response to improving economic conditions related to the effects of COVID-19.
The ACL for loans and leases is established based on a number of factors, including the Company's historical loss experience, delinquencies and charge-off trends, economic and other forecasts, the local, state and national economies and risk associated with the loans/leases and securities in the portfolio as described in more detail in the “Critical Accounting Policies” section.
The Company had an ACL on loans/leases of 1.75%1.55% of total gross loans/leases at September 30, 2021,March 31, 2022, compared to 1.79%1.68% of total gross loans/leases at June 30,December 31, 2021 and 1.87%1.88% at September 30, 2020. Management evaluatesMarch 31, 2021.
Additional discussion of the Company's allowance needed on the acquired loans factoringcan be found in the remaining discount, which was $1.7 million and $4.0 million at September 30, 2021 and September 30, 2020, respectively.
“Financial Condition” section of this Report.
5941
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
The following table represents the current balance of loans to customers with concentrations in industries that management has deemed to have a higher risk of being impacted by COVID-19:
| | | | | |
| As of September 30, |
| |||
| 2021 | | |||
| |
| % of Total Gross |
| |
| Amount |
| Loans and Leases | | |
| (dollars in thousands) |
| |||
| | | | | |
Hotels | $ | 78,478 | | 1.71 | % |
Restaurants (full service and limited service only) | | 24,465 | | 0.53 | |
Arts, Entertainment and Recreation | | 25,551 | | 0.55 | |
| $ | 128,494 | | 2.79 | % |
Additional discussion of the Company's allowance can be found in the “Financial Condition” section of this Report.
NONINTEREST INCOME
The following tables set forth the various categories of noninterest income for the three and nine months ended September 30, 2021March 31, 2022 and 2020.2021.
| | | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| | ||||
| | September 30, | | September 30, | | | | | |
| | ||
|
| 2021 |
| 2020 |
| $ Change |
| % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Trust department fees | | $ | 2,714 | | $ | 2,280 | | $ | 434 | | 19.0 | % | |
Investment advisory and management fees | |
| 1,054 | |
| 1,266 | |
| (212) | | (16.7) | | |
Deposit service fees | |
| 1,588 | |
| 1,403 | |
| 185 | | 13.2 | | |
Gains on sales of residential real estate loans, net | |
| 954 | |
| 1,370 | |
| (416) | | (30.4) | | |
Swap fee income/capital markets revenue | |
| 24,885 | |
| 26,688 | |
| (1,803) | | (6.8) | | |
Securities gains (losses), net | |
| — | |
| 1,802 | |
| (1,802) | | (100.0) | | |
Earnings on bank-owned life insurance | |
| 446 | |
| 502 | |
| (56) | | (11.2) | | |
Debit card fees | |
| 1,085 | |
| 946 | |
| 139 | | 14.7 | | |
Correspondent banking fees | |
| 265 | |
| 220 | |
| 45 | | 20.5 | | |
Other | |
| 1,661 | |
| 1,482 | |
| 179 | | 12.1 | | |
Total noninterest income | | $ | 34,652 | | $ | 37,959 | | $ | (3,307) | | (8.7) | % | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | Nine Months Ended | | | | | |
| | ||||
| | September 30, | | September 30, | | | | | |
| | ||
|
| 2021 |
| 2020 |
| $ Change | | % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Trust department fees | | $ | 8,363 | | $ | 6,819 | | $ | 1,544 | | 22.6 | % | |
Investment advisory and management fees | |
| 3,033 | |
| 4,392 | |
| (1,359) | | (30.9) | | |
Deposit service fees | |
| 4,488 | |
| 4,166 | |
| 322 | | 7.7 | | |
Gains on sales of residential real estate loans, net | |
| 3,475 | |
| 3,218 | |
| 257 | | 8.0 | | |
Swap fee income/capital markets revenue | |
| 48,010 | |
| 53,419 | |
| (5,409) | | (10.1) | | |
Securities gains (losses), net | |
| (88) | |
| 1,867 | |
| (1,955) | | (104.7) | | |
Earnings on bank-owned life insurance | |
| 1,368 | |
| 1,443 | |
| (75) | | (5.2) | | |
Debit card fees | |
| 3,144 | |
| 2,479 | |
| 665 | | 26.8 | | |
Correspondent banking fees | |
| 848 | |
| 633 | |
| 215 | | 34.0 | | |
Other | |
| 4,796 | |
| 3,345 | |
| 1,451 | | 43.4 | | |
Total noninterest income | | $ | 77,437 | | $ | 81,781 | | $ | (4,344) | | (5.3) | % | |
| | | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| | ||||
| | March 31, | | March 31, | | | | | |
| | ||
|
| 2022 |
| 2021 |
| $ Change |
| % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Trust department fees | | $ | 2,963 | | $ | 2,801 | | $ | 162 | | 5.8 | % | |
Investment advisory and management fees | |
| 1,036 | |
| 940 | |
| 96 | | 10.2 | | |
Deposit service fees | |
| 1,555 | |
| 1,408 | |
| 147 | | 10.4 | | |
Gains on sales of residential real estate loans, net | |
| 493 | |
| 1,337 | |
| (844) | | (63.1) | | |
Gains on sales of government guaranteed portions of loans, net | |
| 19 | |
| — | |
| 19 | | 100.0 | | |
Swap fee income/capital markets revenue | |
| 6,422 | |
| 13,557 | |
| (7,135) | | (52.6) | | |
Earnings on bank-owned life insurance | |
| 346 | |
| 471 | |
| (125) | | (26.5) | | |
Debit card fees | |
| 1,007 | |
| 975 | |
| 32 | | 3.3 | | |
Correspondent banking fees | |
| 277 | |
| 314 | |
| (37) | | (11.8) | | |
Other | |
| 1,515 | |
| 1,686 | |
| (171) | | (10.1) | | |
Total noninterest income | | $ | 15,633 | | $ | 23,489 | | $ | (7,856) | | (33.4) | % | |
| | | | | | | | | | | | | |
In recent years, the Company has been successful in expanding its wealth management client base. Trust department fees continue to be a significant contributor to noninterest income. Assets under management decreased by $42.8$389.3 million in the
60
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
third first quarter of 20212022 due to market volatility but increased by $687.5$192.1 million in the first nine months ofsince March 31, 2021. Income is generated primarily from fees charged based on assets under administration for corporate and personal trusts and for custodial services. The majority of the trust department fees are determined based on the value of the investments within the fully-managed trusts. Trust department fees increased 19%6%, comparing the thirdfirst quarter of 20212022 to the same period of the prior year and they increased 23% when comparing the first nine months of 2021 to the same period of 2020.year. The Company expects trust department fees to be negatively impacted during periods of significantly lower market valuations and positively impacted during periods of significantly higher market valuations.
Investment advisory and management fees decreased 17%increased 10%, comparing the thirdfirst quarter of 20212022 to the same period of the prior year and decreased 31% when comparing the first nine months of 2021 to the same period of 2020.year. Similar to trust department fees, investment advisory and management fees are largely determined based on the value of the investments managed. As a result, fee income from this line of business fluctuates with market valuations. The sale of the Bates Companies in August 2020 negatively impacted the results compared to 2020. Excluding the impact of the Bates Companies sale, investment advisory and management fees increased 80% when comparing the first nine months of 2021 to the same period of 2020.
Deposit service fees increased 13% comparing the third quarter of 2021 to the same period of the prior year, and increased 8% when10% comparing the first nine monthsquarter of 20212022 to the same period of the prior year. This increase was primarily due to higher transactional volume due to improving economic conditions. The Company continues to emphasize shifting the mix of deposits from brokered and retail time deposits to non-maturity demand deposits across all its markets. With this continuing shift in mix, the Company has increased the number of demand deposit accounts, which tend to be lower in interest cost and higher in-service fees. The Company plans to continue this shift in mix and to further focus on growing deposit service fees.
Gains on sales of residential real estate loans, net, decreased 30% when comparing the third quarter of 2021 to the same period of the prior year, but increased 8%63% when comparing the first nine monthsquarter of 20212022 to the same period of the prior year. The increasedecrease was primarily due to increaseddecreased residential real estate purchase and the refinancing of residential real estate loans with lowerhigher interest rates in the first nine months of 2021.2022.
As a result of the lowThe Company has grown its interest rate environment and its continued focus across all subsidiary banks,swap program significantly over the Company was able to execute numerouspast several years. The Company’s interest rate swap program consists of back-to-back interest rate swaps on selectwith two types of commercial borrowers: (1) traditional commercial loans including tax credit projectof a certain minimum size and sophistication, and (2) LIHTC permanent loans. Most of the growth has been in the latter category as the Company has grown relationships with strong LIHTC developers with many years of experience. The LIHTC industry is strong and growing with an increased need for affordable housing. The interest rate swaps allow commercial borrowers to pay a fixed interest rate while the Company receives a variable interest rate as well as an upfront nonrefundable fee dependent upon the pricing. Management will continue to review opportunities to execute these swaps at all of its subsidiary banks, as the circumstances are appropriate for the borrowers and the Company. An optimal interest rate swap candidate must be of a certain size and sophistication which can lead to volatility in activity from quarter to quarter. CapitalSwap fee income/capital markets revenue totaled $24.9 million for the third quarter of 2021, compared to $26.7 million for the third quarter of 2020. Capital markets revenue totaled $48.0$6.4 million for the first nine monthsquarter of 2021,2022, compared to $53.4$13.6 million for the first ninequarter of 2021. Swap fee income relative to the
42
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
increase in notional amount of the non-hedging interest rate swap contracts was 14.1% for the three months ended March 31, 2022 and 10.1% for the same period of 2020.the prior year. The decrease was primarily due to project delays caused by ongoing supply chain disruptions and inflationary pressures. In the traditional commercial portfolio, the pricing is more competitive and the duration is shorter as compared to the LIHTC permanent loans. The mix of loans with interest rate swaps continued to be heavily weighted towards LIHTC permanent loans. Future levels of capital markets revenueswap fee income are somewhat dependent upon prevailingthe needs of our traditional commercial and LIHTC borrowers, and the size of the related nonrefundable swap fee may fluctuate depending on the interest rates.rate environment.
There were no securities gains or losses for the three months ended September 30,March 31, 2022 or March 31, 2021. Securities losses totaled $88 thousand for the nine months ended September 30, 2021. By comparison, securities gains totaled $1.8 million and $1.9 million for the three and nine months ended September 30, 2020, respectively.
Earnings on BOLI decreased 11% comparing the third quarter of 2021 to the third quarter of 2020 and decreased 5%27% comparing the first nine monthsquarter of 20212022 to the same periodfirst quarter of 2020.2021. There were no purchases of BOLI within the last 12 months. Notably, a portion of the Company's BOLI is variable rate whereby returns are determined by the performance of the equity markets. Management intends to continue to review its BOLI investments to be consistent with policy and regulatory limits in conjunction with the rest of its earning assets in an effort to maximize returns while minimizing risk.
Debit card fees are the interchange fees paid on certain debit card customer transactions. Debit card fees increased 15%3% comparing the thirdfirst quarter of 20212022 to the thirdfirst quarter of the prior year, and increased 27% comparing the first nine
61
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
months of 2021 to the same period of 2020.year. These fees can vary based on customer debit card usage, so fluctuations from period to period may occur. As an opportunity to maximize fees, the Company offers a deposit product with a higher interest rate that incentivizes debit card activity.
Correspondent banking fees increased 21%decreased 12% comparing the thirdfirst quarter of 20212022 to the thirdfirst quarter of the prior year, and increased 34% comparing the first nine months of 2021 to the same period of 2020.year. The fees are generally included in the earnings credit rates which incent the correspondent bank to maintain higher levels of noninterest bearing deposits to offset the correspondent banking fees. Correspondent bank deposit volumes are higher on average in 2021 than in 2020 which is driving the higher fee income. Management will continue to evaluate earnings credit rates and the resulting impact on deposit balances and fees while balancing the ability to grow market share. Correspondent banking continues to be a core strategy for the Company, as this line of business provides a high level of deposits that can be used to fund loan growth as well as a steady source of fee income. The Company now serves approximately 186188 banks in Iowa, Illinois, Missouri and Wisconsin.
Other noninterest income increased 12%decreased 10% comparing the thirdfirst quarter of 20212022 to the thirdfirst quarter of the prior year, and increased 43% comparing the first nine months of 2021 to the same period of 2020.year. The increase in the third quarter and first nine months of 2021decrease was primarily due to lower equity investment income and lower gains on disposal of leased assets.
assets in the first quarter of 2022 as compared to the first quarter of 2021.
62
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
NONINTEREST EXPENSE
The following tables set forth the various categories of noninterest expense for the three and nine months ended September 30, 2021 and 2020.
| | | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| | ||||
| | September 30, | | September 30, | | | | | |
| | ||
|
| 2021 |
| 2020 |
| $ Change |
| % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Salaries and employee benefits | | $ | 28,207 | | $ | 25,999 | | $ | 2,208 |
| 8.5 | % | |
Occupancy and equipment expense | |
| 4,122 | |
| 3,807 | |
| 315 |
| 8.3 | | |
Professional and data processing fees | |
| 3,568 | |
| 3,758 | |
| (190) |
| (5.1) | | |
Disposition costs | | | — | |
| 192 | |
| (192) |
| (100.0) | | |
FDIC insurance, other insurance and regulatory fees | |
| 1,108 | |
| 1,301 | |
| (193) |
| (14.8) | | |
Loan/lease expense | |
| 308 | |
| 403 | |
| (95) |
| (23.6) | | |
Net (income from) and gains/losses on operations of other real estate | |
| (1,346) | |
| 16 | |
| (1,362) |
| (8,512.5) | | |
Advertising and marketing | |
| 1,095 | |
| 750 | |
| 345 |
| 46.0 | | |
Bank service charges | |
| 525 | |
| 488 | |
| 37 |
| 7.6 | | |
Loss on liability extinguishment | | | — | |
| 1,874 | |
| (1,874) |
| (100.0) | | |
Correspondent banking expense | |
| 201 | |
| 205 | |
| (4) |
| (2.0) | | |
Intangibles amortization | |
| 508 | |
| 531 | |
| (23) |
| (4.3) | | |
Loss on sale of subsidiary | | | — | | | 305 | | | (305) | | (100.0) | | |
Other | |
| 3,091 | |
| 1,209 | |
| 1,882 |
| 155.7 | | |
Total noninterest expense | | $ | 41,387 | | $ | 40,838 | | $ | 549 |
| 1.3 | % | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | Nine Months Ended | | | | | |
| | ||||
| | September 30, | | September 30, | | | | | |
| | ||
|
| 2021 |
| 2020 |
| $ Change |
| % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Salaries and employee benefits |
| $ | 76,098 |
| $ | 65,822 |
| $ | 10,276 |
| 15.6 | % | |
Occupancy and equipment expense |
|
| 12,195 |
|
| 11,587 |
|
| 608 |
| 5.2 | | |
Professional and data processing fees |
|
| 10,713 |
|
| 10,773 |
|
| (60) |
| (0.6) | | |
Post-acquisition compensation, transition and integration costs |
|
| — |
|
| 189 |
|
| (189) |
| (100.0) | | |
Disposition costs | | | 8 | |
| 626 | |
| (618) |
| (98.7) | | |
FDIC insurance, other insurance and regulatory fees |
|
| 3,159 |
|
| 2,892 |
|
| 267 |
| 9.2 | | |
Loan/lease expense |
|
| 1,065 |
|
| 970 |
|
| 95 |
| 9.8 | | |
Net (income from) and gains/losses on operations of other real estate |
|
| (1,420) |
|
| (303) |
|
| (1,117) |
| 368.6 | | |
Advertising and marketing |
|
| 2,575 |
|
| 1,984 |
|
| 591 |
| 29.8 | | |
Bank service charges |
|
| 1,620 |
|
| 1,493 |
|
| 127 |
| 8.5 | | |
Losses on liability extinguishment, net | | | — | | | 2,450 | | | (2,450) |
| (100.0) | | |
Correspondent banking expense |
|
| 599 |
|
| 633 |
|
| (34) |
| (5.4) | | |
Intangibles amortization |
|
| 1,524 |
|
| 1,628 |
|
| (104) |
| (6.4) | | |
Goodwill Impairment | | | — | | | 500 | | | (500) | | (100.0) | | |
Loss on sale of subsidiary | | | — | | | 305 | | | (305) | | (100.0) | | |
Other |
|
| 6,154 |
|
| 3,842 |
|
| 2,312 |
| 60.2 | | |
Total noninterest expense |
| $ | 114,290 |
| $ | 105,391 |
| $ | 8,899 |
| 8.4 | % | |
Management places a strong emphasis on overall cost containment and is committed to improving the Company's general efficiency. One-time charges relating to acquisitions, dispositions and goodwill impairment impacted expense in 2021 and 2020.
Salaries and employee benefits, which is the largest component of noninterest expense, increased from the third quarter of 2020 to the third quarter of 2021 by 9%, and increased from the first nine months of 2020 to the first nine months of 2021 by 16%. The increased expense was primarily related to increased incentive compensation driven by strong financial results.
6343
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
NONINTEREST EXPENSE
The following tables set forth the various categories of noninterest expense for the three months ended March 31, 2022 and 2021.
| | | | | | | | | | | | | |
| | Three Months Ended | | | | | |
| | ||||
| | March 31, | | March 31, | | | | | |
| | ||
|
| 2022 |
| 2021 |
| $ Change |
| % Change |
| | |||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Salaries and employee benefits | | $ | 23,627 | | $ | 24,847 | | $ | (1,220) |
| (4.9) | % | |
Occupancy and equipment expense | |
| 3,937 | |
| 4,108 | |
| (171) |
| (4.2) | | |
Professional and data processing fees | |
| 3,671 | |
| 3,443 | |
| 228 |
| 6.6 | | |
Acquisition costs | |
| 1,851 | |
| — | |
| 1,851 |
| 100.0 | | |
Disposition costs | | | — | |
| 8 | |
| (8) |
| (100.0) | | |
FDIC insurance, other insurance and regulatory fees | |
| 1,310 | |
| 1,065 | |
| 245 |
| 23.0 | | |
Loan/lease expense | |
| 267 | |
| 300 | |
| (33) |
| (11.0) | | |
Net cost of (income from) and gains/losses on operations of other real estate | |
| (1) | |
| 39 | |
| (40) |
| (102.6) | | |
Advertising and marketing | |
| 761 | |
| 627 | |
| 134 |
| 21.4 | | |
Bank service charges | |
| 541 | |
| 523 | |
| 18 |
| 3.4 | | |
Correspondent banking expense | |
| 199 | |
| 200 | |
| (1) |
| (0.5) | | |
Intangibles amortization | |
| 493 | |
| 508 | |
| (15) |
| (3.0) | | |
Other | |
| 1,669 | |
| 1,560 | |
| 109 |
| 7.0 | | |
Total noninterest expense | | $ | 38,325 | | $ | 37,228 | | $ | 1,097 |
| 2.9 | % | |
| | | | | | | | | | | | | |
Management places a strong emphasis on overall cost containment and is committed to improving the Company's general efficiency. One-time charges relating to acquisitions and employment separation expenses impacted expense in 2022 and 2021.
Salaries and employee benefits, which is the largest component of noninterest expense, decreased from the first quarter of 2021 to the first quarter of 2022 by 5%. The decreased expense was primarily related to lower performance compensation from swap fee income/capital markets revenue.
Occupancy and equipment expense increased 8%decreased 4% comparing the thirdfirst quarter of 20212022 to the same period of the prior year, and increased 5% comparing the first nine months of 2021 to the same period of 2020.year. The increasedecrease was due to higher investments for information technology andlower repair and maintenance costs.
Professional and data processing fees decreased 5%increased 7% comparing both the thirdfirst quarter of 20212022 to the same period in 2020, and decreased 1% comparing the first nine months of 2021 to the same period of 2020.2021. Generally, professional and data processing fees can fluctuate depending on certain one-time project costs. Management will continue to focus on minimizing such one-time costs and driving recurring costs down through contract negotiation or managed reduction in activity where costs are determined on a usage basis.
Acquisition costs totaled $1.9 million in the first quarter of 2022. There were no post-acquisitionacquisition costs incurred in the three and nine monthsfirst quarter of 2021. Post-acquisitionThe acquisition costs, totaled $189 thousand forwhich were primarily legal, accounting and other professional fees, relate to the first nine monthsacquisition of 2020. These costs were comprised primarilyGFED as discussed in Note 10 of personnel costs, IT integration and data conversion costs related to previous mergers/acquisitions.the consolidated financial statements.
There were no disposition costs for the thirdfirst quarter of 20212022 and there were $8 thousand for the first nine monthsquarter of 2021. Disposition costs totaled $192 thousand for the third quarter of 2020 and $626 thousand for the first nine months of 2020. The costs were comprised primarily of legal, accounting personnel costs and IT deconversionpersonnel costs related to the sale of the Bates Companies in the third quarter of 2020 and the sale of RB&T in the fourth quarter of 2019.2020.
FDIC insurance, other insurance and regulatory fee expense decreased 15%increased 23%, comparing the thirdfirst quarter of 20212022 to the thirdfirst quarter of 2020, and increased 9% comparing the first nine months of 2021 to the same period of 2020.2021. The increase in expense was due to an increase in the asset size of the Company in 2020 and 2021, as well as FDIC insurance assessment credits applied in 2020.which increased the Company’s rates.
44
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Loan/lease expense decreased 24%11% when comparing the thirdfirst quarter of 20212022 to the same quarter of 2020, and increased 10% comparing the first nine months of 2021 to the same period of the prior year.2021. Generally, loan/lease expense has a direct relationship with the level of NPLs; however, it may deviate depending upon the individual NPLs.
Net cost of (income from) and gains/losses on operations of other real estate includes gains/losses on the sale of OREO, write-downs of OREO and all income/expenses associated with OREO. Net income from and gains/losses on operations of other real estate totaled $1.3 million$1 thousand for the thirdfirst quarter of 2021,2022, compared to net expensecost from and gains/losses on operations of other real estate of $16 thousand for the third quarter of 2020. Net income from and gains/losses on operations of other real estate totaled $1.4 million for the first nine months of 2021, compared to $303$39 thousand for the first nine months of 2020. The increase in the third quarter of 2021 was due primarily to the sale of one commercial other real estate property.2021.
Advertising and marketing expense increased 46% comparing the third quarter of 2021 to the third quarter of 2020, and increased 30%21% comparing the first nine monthsquarter of 20212022 to the same periodfirst quarter of 2020.2021. The increase in expense was primarily due to the return to more normal operations during the second half of 2021 and first quarter of 2022 after improvements in the general environment due to COVID-19 as compared to 2020.the first quarter of 2021.
Bank service charges, a large portion of which includes indirect costs incurred to provide services to QCBT's correspondent banking customer portfolio, increased 8%3% when comparing the thirdfirst quarter of 20212022 to the same quarter of 2020, and increased 9% when comparing the first nine months of 2021 to the same period of 2020.2021. As transaction volumes continue to increase and the number of correspondent banking clients increases, the associated expenses isare expected to also increase.
There were no losses on liability extinguishment during the three and nine months of 2021. Losses on liability extinguishment were $1.9 million for the third quarter of 2020 and $2.5 million for the first nine months of 2020. These losses relate to the prepayment of certain FHLB advances.
Correspondent banking expense decreased 2% when comparing the third quarter of 2021 to the third quarter of 2020 and decreased 5%1% when comparing the first nine monthsquarter of 20212022 to the first quarter of 2021. These are direct costs incurred to provide services to QCBT's correspondent banking customer portfolio, including safekeeping and cash management services.
Intangibles amortization expense decreased 3% when comparing the first quarter of 2022 to the same periodquarter of 2021. These expenses naturally decrease as intangibles become fully amortized unless there is an addition to intangible assets.
Other noninterest expense increased 7% when comparing the first quarter of 2022 to the first quarter of 2021 primarily due to increased travel. Also included in other noninterest expense are other items such as subscriptions, sales and use tax and expenses related to wealth management.
INCOME TAXES
In the first quarter of 2022, the Company incurred income tax expense of $2.3 million. Following is a reconciliation of the prior year. These are direct costsexpected income tax expense to the income tax expense included in the consolidated statements of income for the three months ended March 31, 2022 and 2021.
| | | | | | | | | | | | | |
| | For the Three Months Ended March 31, | | | | ||||||||
| | 2022 | | 2021 | | | | ||||||
| | | | | % of | | | | | % of | | | |
| | | | | Pretax | | | | | Pretax | | | |
|
| Amount |
| Income |
| Amount |
| Income |
| |
| ||
| | (dollars in thousands) | | ||||||||||
| | | | | | | | | | | | | |
Computed "expected" tax expense | | $ | 5,451 |
| 21.0 | % | $ | 4,520 |
| 21.0 | % | | |
Tax exempt income, net | |
| (2,222) |
| (8.6) | |
| (1,719) |
| (8.0) | | | |
Bank-owned life insurance | |
| (73) |
| (0.3) | |
| (99) |
| (0.5) | | | |
State income taxes, net of federal benefit, current year | |
| 1,291 |
| 5.0 | |
| 1,024 |
| 4.8 | | | |
Provision adjustment from accounting method change | | | (1,181) | | (4.5) | | | — | | — | | | |
Tax credits | |
| (242) |
| (0.9) | |
| (57) |
| (0.3) | | | |
Income from tax credit equity investments | | | (301) | | (1.2) | | | — | | — | | | |
Acquisition costs | |
| 130 |
| 0.5 | |
| — |
| — | | | |
Excess tax benefit on stock options exercised and restricted stock awards vested | |
| (434) |
| (1.7) | |
| (164) |
| (0.8) | | | |
Other | |
| (86) |
| (0.3) | |
| 36 |
| 0.2 | | | |
Federal and state income tax expense | | $ | 2,333 |
| 9.0 | % | $ | 3,541 |
| 16.4 | % | | |
| | | |
| | | | | | | | | |
6445
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
incurred to provide services to QCBT's correspondent banking customer portfolio, including safekeeping and cash management services.
Intangibles amortization expense decreased 4% when comparing the third quarter of 2021 to the same quarter of 2020 and decreased 6% when comparing the first nine months of 2021 to the same period of the prior year. These expenses naturally decrease unless there is an addition to intangible assets.
There was no goodwill impairment expense in the three and nine months ended September 30, 2021. Goodwill impairment expense totaled $0 and $500 thousand for the three and nine months ended September 30, 2020 related to the sale of the Bates Companies.
There was no loss on sale of subsidiary in the first three and nine months of 2021. Loss on sale of subsidiary totaled $305 thousand in the first three and nine months of 2020 related to the sale of the Bates Companies.
Other noninterest expense increased 156% when comparing the third quarter of 2021 to the third quarter of 2020 and increased 60% when comparing the first nine months of 2021 to the same period of the prior year. The increase was due primarily to the write-off of certain fixed assets which resulted in a $1.4 million loss on disposal of fixed assets.
INCOME TAXES
In the third quarter of 2021, the Company incurred income tax expense of $7.9 million. During the first nine months of the year, the Company incurred income tax expense of $16.3 million. Following is a reconciliation of the expected income tax expense to the income tax expense included in the consolidated statements of income for the three and nine months ended September 30, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | For the Nine Months Ended September 30, | | | ||||||||||||||||
| | 2021 | | 2020 | | | 2021 | | 2020 | | | ||||||||||||
| | | | | % of | | | | | % of | | | | | | % of | | | | | % of | | |
| | | | | Pretax | | | | | Pretax | | | | | | Pretax | | | | | Pretax | | |
|
| Amount |
| Income |
| Amount |
| Income |
| | Amount |
| Income |
| Amount |
| Income | |
| ||||
| | (dollars in thousands) | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Computed "expected" tax expense | | $ | 8,293 |
| 21.0 | % | $ | 4,486 |
| 21.0 | % | | $ | 18,512 |
| 21.0 | % | $ | 10,712 |
| 21.0 | % | |
Tax exempt income, net | |
| (2,032) |
| (5.1) | |
| (1,350) |
| (6.3) | | |
| (5,553) |
| (6.3) | |
| (3,822) |
| (7.5) | | |
Bank-owned life insurance | |
| (93) |
| (0.2) | |
| (101) |
| (0.5) | | |
| (287) |
| (0.3) | |
| (271) |
| (0.5) | | |
State income taxes, net of federal benefit, current year | |
| 1,799 |
| 4.6 | |
| 1,003 |
| 4.7 | | |
| 4,070 |
| 4.6 | |
| 2,456 |
| 4.8 | | |
Tax credits | |
| (57) |
| (0.1) | |
| (116) |
| (0.5) | | |
| (171) |
| (0.2) | |
| (348) |
| (0.7) | | |
Excess tax benefit on stock options exercised and restricted stock awards vested | |
| (107) |
| (0.3) | |
| 14 |
| 0.1 | | |
| (311) |
| (0.4) | |
| (248) |
| (0.5) | | |
Other | |
| 126 |
| 0.2 | |
| 80 |
| 0.4 | | |
| (2) |
| — | |
| 219 |
| 0.5 | | |
Federal and state income tax expense | | $ | 7,929 |
| 20.1 | % | $ | 4,016 |
| 18.9 | % | | $ | 16,258 |
| 18.4 | % | $ | 8,698 |
| 17.1 | % | |
| | | |
| | | | | | | | | | | | | | | |
| | | |
The effective tax rate for the quarter ended September 30, 2021March 31, 2022 was 20.1%9.0%, which was an increasea decrease from the effective tax rate of 18.8%16.4% for the quarter ended September 30, 2020.March 31, 2021. The effective tax rate for the nine months ended September 30, 2021decrease was 18.4%, which was an increase from the effective tax rate of 17.1% for the nine months ended September 30, 2020. The increase for both periods wasprimarily due to increased levelsa $1.2 million provision adjustment from an accounting method change and excess tax benefit on stock compensation in the first quarter of taxable income as compared to tax exempt income.2022.
65
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
FINANCIAL CONDITION
Following is a table that represents the major categories of the Company’s balance sheet.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of | | | | As of | | |||||||||||||||||||||||||||||||||||||
| | September 30, 2021 | | | June 30, 2021 |
| | December 31, 2020 | | | September 30, 2020 |
| | | March 31, 2022 | | | December 31, 2021 |
| | March 31, 2021 | | | |||||||||||||||||||||
| | (dollars in thousands) |
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| |
| Amount |
| % |
| | Amount |
| % |
|
| Amount |
| % |
| | |||||||
Cash, federal funds sold, and interest-bearing deposits | | $ | 128,136 |
| 2 | % | | $ | 144,378 |
| 2 | % | | $ | 157,005 |
| 3 | % | | $ | 371,600 |
| 6 | % | | | $ | 116,930 |
| 2 | % | | $ | 125,152 |
| 2 | % | | $ | 133,870 |
| 2 | % | |
Securities | | | 828,719 |
| 14 | % | | | 810,445 |
| 14 | % | | | 838,131 |
| 15 | % | | | 782,088 |
| 13 | % | | | | 823,311 |
| 13 | % | | | 810,215 |
| 13 | % | | | 799,825 |
| 14 | % | |
Net loans/leases | | | 4,519,060 |
| 75 | % | | | 4,338,811 |
| 76 | % | | | 4,166,753 |
| 73 | % | | | 4,168,395 |
| 72 | % | | | | 4,753,082 |
| 77 | % | | | 4,601,411 |
| 75 | % | | | 4,279,220 |
| 77 | % | |
Derivatives | | | 198,393 | | 3 | % | | | 193,395 | | 3 | % | | | 222,757 | | 4 | % | | | 236,381 | | 4 | % | | | | 107,326 | | 2 | % | | | 222,220 | | 4 | % | | | 122,668 | | 2 | % | |
Other assets | | | 340,200 | | 6 | % | | | 318,136 | | 5 | % | | | 298,151 | | 5 | % | | | 306,096 | | 5 | % | | | | 375,170 | | 6 | % | | | 337,134 | | 6 | % | | | 309,564 | | 5 | % | |
Total assets | | $ | 6,014,508 |
| 100 | % | | $ | 5,805,165 |
| 100 | % | | $ | 5,682,797 |
| 100 | % | | $ | 5,864,560 |
| 100 | % | | | $ | 6,175,819 |
| 100 | % | | $ | 6,096,132 |
| 100 | % | | $ | 5,645,147 |
| 100 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total deposits | | $ | 4,871,828 |
| 81 | % | | $ | 4,688,935 |
| 81 | % | | $ | 4,599,137 |
| 82 | % | | $ | 4,672,268 |
| 79 | % | | | $ | 4,839,689 |
| 78 | % | | $ | 4,922,772 |
| 80 | % | | $ | 4,631,782 |
| 82 | % | |
Total borrowings | | | 183,514 |
| 3 | % | | | 198,908 |
| 3 | % | | | 177,114 |
| 3 | % | | | 226,962 |
| 4 | % | | | | 443,270 |
| 7 | % | | | 170,805 |
| 3 | % | | | 188,601 |
| 3 | % | |
Derivatives | | | 201,450 | | 3 | % | | | 196,092 | | 3 | % | | | 229,270 | | 4 | % | | | 244,510 | | 4 | % | | | | 116,193 | | 2 | % | | | 225,135 | | 4 | % | | | 125,863 | | 2 | % | |
Other liabilities | | | 107,902 |
| 2 | % | | | 90,754 |
| 2 | % | | | 83,483 |
| 1 | % | | | 148,207 |
| 3 | % | | | | 108,743 |
| 2 | % | | | 100,410 |
| 2 | % | | | 90,182 |
| 2 | % | |
Total stockholders' equity | | | 649,814 |
| 11 | % | | | 630,476 |
| 11 | % | | | 593,793 |
| 10 | % | | | 572,613 |
| 10 | % | | | | 667,924 |
| 11 | % | | | 677,010 |
| 11 | % | | | 608,719 |
| 11 | % | |
Total liabilities and stockholders' equity | | $ | 6,014,508 |
| 100 | % | | $ | 5,805,165 |
| 100 | % | | $ | 5,682,797 |
| 100 | % | | $ | 5,864,560 |
| 100 | % | | | $ | 6,175,819 |
| 100 | % | | $ | 6,096,132 |
| 100 | % | | $ | 5,645,147 |
| 100 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the thirdfirst quarter of 2021,2022, the Company's total assets increased $209.3$79.7 million, or 4%1% from June 30,December 31, 2021, to a total of $6.0$6.2 billion. The Company’s net loans/leases increased $180.2$151.7 million in the thirdfirst quarter of 2021.2022. Total deposits increased $182.9decreased $83.1 million in the thirdfirst quarter of 20212022 primarily due to an increasea decrease in interest-bearing demand deposits and time deposits. Borrowings decreased $15.4increased $272.5 million in the thirdfirst quarter of 20212022 which consisted primarily of a decreasean increase in FHLB overnight borrowings of $10.0$275.0 million.
INVESTMENT SECURITIES
The composition of the Company’s securities portfolio is managed to meet liquidity needs while prioritizing the impact on interest rate risk, maximizing return and minimizing credit risk. Over the years, the Company has further diversified the portfolio by decreasing U.S government sponsored agency securities and increasing residential mortgage-backed and related securities and tax-exempt municipal securities. Of the latter, the large majority are privately placed tax-exempt debt issuances by municipalities located in the Midwest (with some in or near the Company's existing markets) and require a thorough underwriting process before investment.investment and are generated by our specialty finance group.
6646
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Following is a breakdown of the Company's securities portfolio by type, the percentage of unrealized gains (losses) to carrying value, net of allowance for credit losses, on the total portfolio, and the portfolio duration:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| | As of | | | As of | | |||||||||||||||||||||||||||||||||||||
| | September 30, 2021 | | | June 30, 2021 | | | December 31, 2020 |
| | September 30, 2020 |
| | March 31, 2022 | | December 31, 2021 |
| | March 31, 2021 |
| |||||||||||||||||||||||
|
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| | Amount |
| % | |
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % | | ||||||||
| | (dollars in thousands) |
| | (dollars in thousands) |
| |||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | |||
U.S. treasuries and govt. sponsored agency securities | | $ | 23,689 |
| 3 | % | | $ | 14,670 |
| 2 | % | | $ | 15,336 |
| 2 | % | | $ | 18,437 |
| 2 | % | | $ | 21,380 |
| 3 | % | | $ | 23,328 |
| 3 | % | | $ | 14,581 |
| 2 | % | |
Municipal securities | |
| 649,312 |
| 78 | % | |
| 641,430 |
| 79 | % | |
| 627,523 |
| 75 | % | |
| 569,075 |
| 73 | % | |
| 667,048 |
| 81 | % | |
| 639,601 |
| 79 | % | |
| 614,476 |
| 76 | % | |
Residential mortgage-backed and related securities | |
| 100,744 |
| 12 | % | |
| 106,138 |
| 13 | % | |
| 132,842 |
| 16 | % | |
| 134,147 |
| 17 | % | |
| 86,380 |
| 10 | % | |
| 94,323 |
| 12 | % | |
| 118,052 |
| 15 | % | |
Asset-backed securities | | | 30,607 | | 4 | % | | | 31,779 | | 4 | % | | | 40,683 | | 4 | % | | | 40,665 | | 5 | % | | | 23,232 | | 3 | % | | | 27,124 | | 3 | % | | | 39,815 | | 5 | % | |
Other securities | |
| 24,367 |
| 3 | % | |
| 16,428 |
| 2 | % | |
| 21,747 |
| 3 | % | |
| 19,764 |
| 3 | % | |
| 25,271 |
| 3 | % | |
| 25,839 |
| 3 | % | |
| 12,901 |
| 2 | % | |
| | $ | 828,719 |
| 100 | % | | $ | 810,445 |
| 100 | % | | $ | 838,131 |
| 100 | % | | $ | 782,088 |
| 100 | % | | $ | 823,311 |
| 100 | % | | $ | 810,215 |
| 100 | % | | $ | 799,825 |
| 100 | % | |
| |
|
|
|
| | |
|
|
|
| | |
|
|
|
| | |
|
|
|
| | |
|
|
|
| |
|
|
|
| |
|
|
|
| | |||
Securities as a % of Total Assets | |
| 13.78 | % |
| | |
| 13.96 | % |
| | |
| 14.75 | % |
| | |
| 13.34 | % |
| | |||||||||||||||||||
Net Unrealized Gains as a % of Amortized Cost | |
| 6.67 | % |
| | |
| 7.63 | % |
| | |
| 6.90 | % |
| | |
| 4.62 | % |
| | |||||||||||||||||||
Securities as a % of total assets | |
| 13.33 | % |
| |
| 13.29 | % |
| |
| 14.17 | % |
| | |||||||||||||||||||||||||||
Net unrealized gains (losses) as a % of Amortized Cost | |
| (1.63) | % |
| |
| 7.17 | % |
| |
| 5.59 | % |
| | |||||||||||||||||||||||||||
Duration (in years) | |
| 8.2 | |
| | |
| 8.1 |
|
| | |
| 7.0 | |
| | |
| 6.6 | |
| | |
| 7.9 | |
| |
| 8.2 | |
| |
| 7.6 | |
| | |||
Yield on investment securities (tax equivalent) | | | 3.82 | % | | | | | 3.66 | % | | | | | 3.74 | % | | | | | 3.66 | % | | | | | 3.83 | % | | | | 3.66 | % | | | | 3.48 | % | | |
At January 1, 2021, the Company adopted ASU 2016-13, which requires an allowance for credit losses related to HTM securities. Additionally, ASU 2016-13 replaced the legacy GAAP OTTI model with a credit loss model. The credit loss model under ASU 2016-13, applicable to AFS debt securities, requires the recognition of credit losses through an allowance account, but retains the concept from the OTTI model that credit losses are recognized once securities become impaired. See Note 1, “Summary of Significant Accounting Policies”Due to the consolidated financial statement includedsharp increase in this Form 10-Q, for a discussionintermediate and long-term interest rates during the first quarter ended March 31, 2022, the valuation of the impactCompany’s AFS portfolio declined significantly. As a result, the Company’s net unrealized gain as a percentage of the adoptionamortized cost changed from 7.17% as of ASU 2016-13.December 31, 2021 to a net unrealized loss as a percentage of amortized cost of -1.63% as of March 31, 2022.
The Company has not invested in non-agency commercial or residential mortgage-backed securities or pooled trust preferred securities.
See Note 2 to the Consolidated Financial Statements for additional information regarding the Company's investment securities.
LOANS/LEASES
Total loans/leases, excluding PPP loans (non-GAAP), grew 23%14.6% on an annualized basis during the thirdfirst quarter of 2021.2022. The mix of the loan/lease types within the Company's loan/lease portfolio is presented in the following tables. Adoption of ASU 2016-13 resulted in a change in loans and lease segments and those segments for years prior to 2021 are shown in a separate table.
| | | | | | | | | | | | | |
| | As of | |||||||||||
| | September 30, 2021 | | | June 30, 2021 | | | ||||||
|
| Amount |
| % |
| | Amount |
| % |
| | ||
| | (dollars in thousands) | |||||||||||
| | | | | | | | | | | | | |
C&I - revolving | | $ | 175,155 |
| 4 | % | | $ | 182,882 |
| 4 | % | |
C&I - other * | | | 1,465,580 | | 32 | % | | | 1,505,384 | | 34 | % | |
CRE - owner occupied | | | 434,014 | | 9 | % | | | 427,734 | | 10 | % | |
CRE - non-owner occupied | | | 644,850 | | 14 | % | | | 618,879 | | 14 | % | |
Construction and land development | | | 852,418 | | 19 | % | | | 708,289 | | 16 | % | |
Multi-family | |
| 529,727 |
| 11 | % | |
| 466,804 |
| 10 | % | |
Direct financing leases | |
| 50,237 |
| 1 | % | |
| 56,153 |
| 1 | % | |
1-4 family real estate | |
| 376,067 |
| 8 | % | |
| 382,142 |
| 9 | % | |
Consumer | |
| 71,682 |
| 2 | % | |
| 69,438 |
| 2 | % | |
Total loans/leases | | $ | 4,599,730 |
| 100 | % | | $ | 4,417,705 |
| 100 | % | |
Less allowance | |
| (80,670) |
| | | | | (78,894) |
| | | |
Net loans/leases | | $ | 4,519,060 | | | | | $ | 4,338,811 | | | | |
| | | | | | | | | | | | | |
67
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| | | | | | | | | | | | | | As of | | ||||||||||||||||
| | December 31, 2020 | | September 30, 2020 | | | | March 31, 2022 | | December 31, 2021 | | March 31, 2021 | | ||||||||||||||||||
|
| Amount |
| % |
| | Amount |
| % |
| |
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % | | |||||
| | | | | | | | | | | | | | (dollars in thousands) | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
C&I loans* | | $ | 1,726,723 |
| 41 | % | | $ | 1,823,049 |
| 43 | % | | ||||||||||||||||||
CRE loans | |
| 2,107,629 |
| 50 | % | |
| 1,999,715 |
| 47 | % | | ||||||||||||||||||
C&I - revolving | | $ | 263,441 |
| 5 | % | | $ | 248,483 |
| 5 | % | | $ | 168,842 |
| 4 | % | |||||||||||||
C&I - other * | | | 1,374,221 | | 28 | % | | | 1,346,602 | | 29 | | | 1,616,144 | | 37 | | ||||||||||||||
CRE - owner occupied | | | 439,257 | | 9 | % | | | 421,701 | | 9 | | | 461,272 | | 11 | | ||||||||||||||
CRE - non-owner occupied | | | 679,898 | | 14 | % | | | 646,500 | | 14 | | | 610,582 | | 14 | | ||||||||||||||
Construction and land development | | | 863,116 | | 18 | % | | | 918,571 | | 20 | | | 607,798 | | 14 | | ||||||||||||||
Multi-family | |
| 711,682 |
| 15 | % | |
| 600,412 |
| 12 | |
| 396,272 |
| 9 | | ||||||||||||||
Direct financing leases | |
| 66,016 |
| 1 | % | |
| 73,011 |
| 2 | % | | |
| 43,330 |
| 1 | % | |
| 45,191 |
| 1 | |
| 60,134 |
| 1 | | |
Residential real estate loans | |
| 252,121 |
| 6 | % | |
| 245,032 |
| 6 | % | | ||||||||||||||||||
Installment and other consumer loans | |
| 91,302 |
| 2 | % | |
| 102,471 |
| 2 | % | | ||||||||||||||||||
1-4 family real estate | |
| 379,613 |
| 8 | % | |
| 377,361 |
| 8 | |
| 368,927 |
| 8 | | ||||||||||||||
Consumer | |
| 73,310 |
| 2 | % | |
| 75,311 |
| 2 | |
| 71,080 |
| 2 | | ||||||||||||||
Total loans/leases | | $ | 4,243,791 |
| 100 | % | | $ | 4,243,278 |
| 100 | % | | | $ | 4,827,868 |
| 100 | % | | $ | 4,680,132 |
| 100 | % | | $ | 4,361,051 |
| 100 | % |
Plus deferred loan/lease origination costs, net of fees | |
| 7,338 |
|
| | | 4,699 |
|
| | | |||||||||||||||||||
Less allowance | |
| (84,376) |
|
| | | (79,582) |
|
| | | |
| (74,786) |
| | |
| (78,721) |
|
| | | (81,831) |
|
|
| |||
Net loans/leases | | $ | 4,166,753 | | | | $ | 4,168,395 | | | | | | $ | 4,753,082 | | | | $ | 4,601,411 | | | | $ | 4,279,220 | | | | |||
| | | | |
| | | |
|
| | | | | | | | | | | | | | | | | | |
*Includes PPP loans totaling $83.6$6.3 million, $147.5 million, $273.1$28.2 million and $357.5$243.9 million as of September 30, 2021, June 30, 2021,March 31, 2022, December 31, 20202021 and September 30, 2020,March 31, 2021, respectively.
As CRE loans have historically been the Company's largest portfolio segment, management places a strong emphasis on monitoring the composition of the Company's CRE loan portfolio. For example, management tracks the level of owner-occupied CRE loans relative to non-owner-occupied loans because owner-occupied loans are generally considered to have less risk. As of September 30, 2021March 31, 2022 and June 30,December 31, 2021, approximately 17%22% and 19% of the CRE loan portfolio was owner-occupied.owner-occupied, respectively.
47
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Following is a listing of significant industries within the Company's CRE loan portfolio. These include loans in the following portfolio segments as of September 30, 2021:March 31, 2022: CRE owner occupied, CRE non-owner occupied, certain construction and land development, multifamily and certain 1-4 family real estate.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 30, | | | As of June 30, |
| | As of December 31, |
| | As of September 30, |
| | ||||||||||||
| | 2021 | | | 2021 | | | 2020 | | | 2020 | | | ||||||||||||
|
| Amount |
| % |
| | Amount |
| % |
|
| Amount |
| % |
| | Amount |
| % |
| | ||||
| | (dollars in thousands) |
| | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Lessors of Residential Buildings | | $ | 1,194,234 |
| 46 | % | | $ | 1,002,902 |
| 43 | % | | $ | 786,066 |
| 37 | % | | $ | 661,562 |
| 33 | % | |
Lessors of Nonresidential Buildings | | | 569,477 |
| 22 | % | | | 557,786 |
| 24 | % | | | 567,759 |
| 27 | % | | | 578,837 |
| 29 | % | |
Hotels | |
| 75,212 |
| 3 | % | |
| 75,850 |
| 3 | % | |
| 72,718 |
| 4 | % | |
| 71,435 |
| 4 | % | |
New Housing For-Sale Builders | | | 56,936 | | 2 | % | | | 56,143 | | 2 | % | | | 45,619 | | 2 | % | | | 47,733 | | 2 | % | |
Lessors of Other Real Estate Property | |
| 50,576 |
| 2 | % | |
| 41,707 |
| 2 | % | |
| 39,344 |
| 2 | % | |
| 46,877 |
| 2 | % | |
Other Activities Related to Real Estate | | | 41,185 | | 2 | % | | | 39,057 | | 2 | % | | | 41,197 | | 2 | % | | | 41,883 | | 2 | % | |
New Single-Family Housing Construction | | | 40,426 | | 2 | % | | | 42,919 | | 2 | % | | | 29,559 | | 1 | % | | | 37,797 | | 2 | % | |
Nonresidential Property Managers | |
| 39,195 |
| 2 | % | |
| 39,502 |
| 2 | % | |
| 46,764 |
| 2 | % | |
| 44,293 |
| 2 | % | |
Other * | |
| 491,057 |
| 19 | % | |
| 472,090 |
| 19 | % | |
| 478,603 |
| 23 | % | |
| 469,298 |
| 24 | % | |
Total CRE Loans | | $ | 2,558,298 | | 100 | % | | $ | 2,327,956 | | 100 | % | | $ | 2,107,629 | | 100 | % | | $ | 1,999,715 | | 100 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of December 31, |
| | As of March 31, |
| | |||||||||
| | 2022 | | | 2021 | | | 2021 | | | |||||||||
|
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| | |||
| | (dollars in thousands) |
| | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Lessors of Residential Buildings | | $ | 1,383,986 |
| 49 | % | | $ | 1,316,851 |
| 49 | % | | $ | 845,547 |
| 39 | % | |
Lessors of Nonresidential Buildings | | | 578,399 |
| 20 | % | | | 557,859 |
| 21 | % | | | 573,026 |
| 26 | % | |
Hotels | |
| 71,448 |
| 3 | % | |
| 73,639 |
| 3 | % | |
| 67,072 |
| 3 | % | |
New Housing For-Sale Builders | | | 71,285 | | 3 | % | | | 61,028 | | 2 | % | | | 46,867 | | 2 | % | |
Lessors of Other Real Estate Property | | | 63,759 | | 2 | % | | | 60,605 | | 2 | % | | | 39,580 | | 2 | % | |
Other Activities Related to Real Estate | | | 42,035 | | 2 | % | | | 42,507 | | 2 | % | | | 43,411 | | 2 | % | |
Other * | |
| 578,094 |
| 21 | % | |
| 568,784 |
| 21 | % | |
| 566,699 |
| 26 | % | |
Total CRE Loans | | $ | 2,789,006 | | 100 | % | | $ | 2,681,273 | | 100 | % | | $ | 2,182,202 | | 100 | % | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
* “Other” consists of all other industries. None of these had concentrations greater than $36.4$39.1 million, or approximately 1.4% of total CRE loans in the most recent period presented.
The Company's 1-4 family real estate loan portfolio includes the following:
● | Certain loans that do not meet the criteria for sale into the secondary market. These are often structured as adjustable rate mortgages with maturities ranging from three to seven years to avoid long-term interest rate risk. |
● | A limited amount of 15-year, 20-year and 30-year fixed rate residential real estate loans that meet certain credit guidelines. |
68
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
The remaining 1-4 family real estate loans originated by the Company were sold on the secondary market to avoid the interest rate risk associated with longer term fixed rate loans. Loans originated for this purpose were classified as held for sale and are included in the residential real estate loans above. The Company has not originated any subprime, Alt-A, no documentation, or stated income residential real estate loans throughout its history.
Following is a listing of significant equipment types within the m2 loan and lease portfolio:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| As of September 30, | | | As of June 30, | | | As of December 31, | | As of September 30, | | As of March 31, | | | As of December 31, | | As of March 31, | | |||||||||||||||||||||||
| 2021 | | | 2021 | | | 2020 | | 2020 | | 2022 | | | 2021 | | 2021 | | |||||||||||||||||||||||
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| |||||||
| (dollars in thousands) | | (dollars in thousands) | | ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Trucks, Vans and Vocational Vehicles | $ | 68,387 |
| 26 | % | | $ | 65,063 |
| 25 | % | | $ | 61,044 |
| 26 | % | | $ | 59,906 |
| 26 | % | $ | 70,241 |
| 25 | % | | $ | 69,392 |
| 26 | % | | $ | 63,643 |
| 25 | % |
Manufacturing - General | | 18,274 |
| 7 | % | | | 18,474 |
| 7 | % | | | 18,599 |
| 8 | % | | | 18,914 |
| 8 | % | | 17,350 |
| 6 | % | | | 17,320 |
| 6 | % | | | 18,196 |
| 7 | % |
Trailers | | 15,702 |
| 6 | % | | | 12,832 |
| 5 | % | | | 10,109 |
| 4 | % | |||||||||||||||||||||||
Marine - Travelifts | | 15,513 |
| 5 | % | | | 14,498 |
| 5 | % | | | 12,188 |
| 5 | % | |||||||||||||||||||||||
Food Processing Equipment | | 14,717 |
| 6 | % | | | 14,569 |
| 6 | % | | | 16,110 |
| 7 | % | | | 16,219 |
| 7 | % | | 14,846 |
| 5 | % | | | 14,907 |
| 6 | % | | | 14,873 |
| 6 | % |
Marine - Travelifts | | 14,629 |
| 6 | % | | | 13,279 |
| 5 | % | | | 12,682 |
| 5 | % | | | 12,266 |
| 5 | % | |||||||||||||||||
Freightliners | | 14,224 | | 5 | % | | | 10,386 | | 4 | % | | | 1,231 | | 1 | % | |||||||||||||||||||||||
Construction - General | | 12,482 |
| 5 | % | | | 12,918 |
| 5 | % | | | 14,052 |
| 6 | % | | | 14,198 |
| 6 | % | | 13,851 |
| 5 | % | | | 13,560 |
| 5 | % | | | 13,128 |
| 5 | % |
Tractor | | 12,858 | | 4 | % | | | 10,508 | | 4 | % | | | 6,739 | | 3 | % | |||||||||||||||||||||||
Computer Hardware | | 11,781 |
| 4 | % | | | 12,745 |
| 5 | % | | | 10,790 |
| 4 | % | | | 10,930 |
| 5 | % | | 10,792 |
| 4 | % | | | 11,223 |
| 4 | % | | | 11,942 |
| 5 | % |
Trailers | | 11,308 |
| 4 | % | | | 10,715 |
| 4 | % | | | 9,008 |
| 4 | % | | | 9,071 |
| 4 | % | |||||||||||||||||
Tractor | | 9,188 | | 3 | % | | | 8,478 | | 3 | % | | | 3,679 | | 2 | % | | | — | | — | % | |||||||||||||||||
Other * | | 102,196 |
| 39 | % | | | 102,279 |
| 40 | % | | | 91,558 |
| 38 | % | | | 93,194 |
| 40 | % | | 100,493 |
| 35 | % | | | 95,648 |
| 35 | % | | | 97,429 |
| 39 | % |
Total m2 loans and leases | $ | 262,962 |
| 100 | % | | $ | 258,520 |
| 100 | % | | $ | 237,522 |
| 100 | % | | $ | 234,698 |
| 101 | % | $ | 285,870 |
| 100 | % | | $ | 270,274 |
| 100 | % | | $ | 249,478 |
| 100 | % |
* “Other” consists of all other equipment types. None of these had concentrations greater than 3% of total m2 loan and lease portfolio in the most recent period presented.
See Note 3 to the Consolidated Financial Statements for additional information regarding the Company's loan and lease portfolio.
48
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
ALLOWANCE FOR CREDIT LOSSES ON LOANS/LEASES AND OFF-BALANCE SHEET EXPOSURES
On January 1, 2021, the Company adopted ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326)," which replaces the incurred loss methodology with the CECL methodology. Additionally, CECL required an ACL for OBS exposures to be calculated using a current expected credit loss methodology.
The adequacy of the ACL was determined by management based on factors that included the overall composition of the loan/lease portfolio, types of loans/leases, historical loss experience, loan/lease delinquencies, potential substandard and doubtful credits, economic conditions, collateral positions, government guarantees and other factors that, in management's judgment, deserved evaluation. To ensure that an adequate ACL was maintained, provisions were made based on a number of factors, including the increase in loans/leases and a detailed analysis of the loan/lease portfolio. The loan/lease portfolio is reviewed and analyzed quarterly with specific detailed reviews completed on all credits risk-rated less than “fair quality”, as described in Note 1 to the Consolidated Financial Statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2020,2021, and carrying aggregate exposure in excess of $250 thousand. The adequacy of the allowance is monitored by the credit administration staff and reported to management and the board of directors.
69
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Changes in the ACL for loans/leases for the three and nine months ended September 30,March 31, 2022 and 2021 and 2020 are presented as follows:
| | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended | Three Months Ended | | ||||||||||||
| September 30, 2021 |
| September 30, 2020 |
| September 30, 2021 |
| September 30, 2020 | March 31, 2022 |
| March 31, 2021 |
| ||||||
| (dollars in thousands) | (dollars in thousands) | | ||||||||||||||
| | | | | | | | | | | | | | | | | |
Balance, beginning | $ | 78,894 | | $ | 60,827 | | $ | 84,376 | | $ | 36,001 | $ | 78,721 | | $ | 84,376 | |
Impact of adopting ASU 2016-13 | | — | | | — | | | (8,102) | | | — | | — | | | (8,102) | |
Provision |
| 1,895 | |
| 20,342 | |
| 7,747 | |
| 48,624 |
| (3,849) | |
| 5,993 | |
Charge-offs |
| (287) | |
| (1,819) | |
| (4,674) | |
| (5,604) |
| (456) | |
| (713) | |
Recoveries |
| 168 | |
| 232 | |
| 1,323 | |
| 561 |
| 370 | |
| 277 | |
Balance, ending | $ | 80,670 | | $ | 79,582 | | $ | 80,670 | | $ | 79,582 | $ | 74,786 | | $ | 81,831 | |
| | | | | | | | | | | |
Changes in the ACL for OBS exposures for the three and nine months ended September 30,March 31, 2022 and 2021 and 2020 are presented as follows:
| | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended | ||||||||
| September 30, 2021 | | September 30, 2020 | | September 30, 2021 |
| September 30, 2020 | ||||
| (dollars in thousands) | ||||||||||
| | | | | | | | | | | |
Balance, beginning (1) | $ | 9,987 | | $ | — | | $ | — | | $ | — |
Impact of adopting ASU 2016-13 | | — | | | — | | | 9,117 | | | — |
Provisions credited to expense | | (1,895) | | | — | |
| (1,025) | |
| — |
Balance, ending | $ | 8,092 | | $ | — | | $ | 8,092 | | $ | — |
(1) Prior to the adoption of ASU 2016-13, the Company did not calculate an ACL for OBS exposures, and therefore prior periods have not been shown in this table.
The ACL for OBS exposures totaled $9.1 million after the adoption of CECL on January 1, 2021. Prior to January 1, 2021, the allowance for OBS exposures was not required. The Company recorded negative $1.9 million and negative $1.0 million of provision for credit losses related to OBS exposures, specifically unfunded commitments, in the third quarter of 2021 and first nine months of 2021, respectively. At September 30, 2021, the allowance for OBS exposures was $8.1 million.
| | | | | | |
| Three Months Ended | | ||||
| March 31, 2022 | | March 31, 2021 | | ||
| (dollars in thousands) | | ||||
| | | | | | |
Balance, beginning | $ | 6,886 | | $ | — | |
Impact of adopting ASU 2016-13 | | — | | | 9,117 | |
Provisions credited to expense | | 933 | | | 729 | |
Balance, ending | $ | 7,819 | | $ | 9,846 | |
| | | | | | |
The Company's levels of criticized and classified loans are reported in the following table.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of | | | | As of | | | |||||||||||||||||
Internally Assigned Risk Rating * |
| September 30, 2021 |
| June 30, 2021 |
| December 31, 2020 |
| September 30, 2020 | |
|
| March 31, 2022 |
| December 31, 2021 |
| March 31, 2021 | |
| |||||||
| | (dollars in thousands) | | | | (dollars in thousands) | | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Special Mention (Rating 6) |
| $ | 58,634 |
| $ | 51,613 |
| $ | 71,482 | | $ | 79,587 | | |
| $ | 63,622 |
| $ | 62,510 | | $ | 53,466 | | |
Substandard (Rating 7) |
| | 59,402 |
| | 79,719 |
| | 66,081 | | | 70,409 | | |
| | 54,491 |
| | 53,296 | | | 84,982 | | |
Doubtful (Rating 8) |
| | — |
| | — |
| | — | | | — | | |
| | — |
| | — | | | — | | |
|
| $ | 118,036 |
| $ | 131,332 |
| $ | 137,563 | | $ | 149,996 | | |
| $ | 118,113 |
| $ | 115,806 | | $ | 138,448 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Criticized Loans ** |
| $ | 118,036 |
| $ | 131,332 |
| $ | 137,563 | | $ | 149,996 | | |
| $ | 118,113 |
| $ | 115,806 | | $ | 138,448 | | |
Classified Loans *** |
| $ | 59,402 |
| $ | 79,719 |
| $ | 66,081 | | $ | 70,409 | | |
| $ | 54,491 |
| $ | 53,296 | | $ | 84,982 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Criticized Loans as a % of Total Loans/Leases | | | 2.57 | % | | 2.97 | % | | 3.24 | % | | 3.53 | % | | | | 2.45 | % | | 2.47 | % | | 3.17 | % | |
Classified Loans as a % of Total Loans/Leases | | | 1.29 | % | | 1.80 | % | | 1.55 | % | | 1.66 | % | | | | 1.13 | % | | 1.14 | % | | 1.95 | % | |
* Amounts above include the government guaranteed portion, if any. For the calculation of ACL, the Company assigns internal risk ratings of Pass (Rating 2) for the government guaranteed portion.
** Criticized loans are defined as non homogeneous loans with internally assigned risk ratings of 6, 7, or 8, regardless of performance.
*** Classified loans are defined as non homogeneous loans with internally assigned risk ratings of 7 or 8, regardless of performance.
7049
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Criticized loans decreased 10%increased 2% and classified loans decreased 25%increased 2% from June 30,December 31, 2021 to September 30, 2021.March 31, 2022. The Company continues its strong focus on improving credit quality in an effort to limit NPLs. See further discussion on industries impacted by COVID-19 in the “Provision for Loan/Lease Losses” section of this report.
| | | | | | | | | | | | | | | | | | | | |
| | As of | | | | As of | | | ||||||||||||
|
| September 30, 2021 |
| June 30, 2021 |
| December 31, 2020 |
| | September 30, 2020 | | |
| March 31, 2022 |
| December 31, 2021 |
| | March 31, 2021 | | |
ACL on loans/leases / Gross loans/leases |
| 1.75 | % | 1.79 | % | 1.98 | % | | 1.87 | % | |
| 1.55 | % | 1.68 | % | | 1.88 | % | |
ACL on loans/leases / NPLs |
| 1,180.77 | % | 952.02 | % | 605.15 | % | | 450.05 | % | |
| 2,721.47 | % | 2,825.21 | % | | 590.28 | % | |
Although management believes that the ACL at September 30, 2021March 31, 2022 was at a level adequate to absorb losses on existing loans/leases, there can be no assurance that such losses will not exceed the estimated amounts or that the Company will not be required to make additional provisions in the future. Unpredictable future events could adversely affect cash flows for both commercial and individual borrowers, which could cause the Company to experience increases in problem assets, delinquencies and losses on loans/leases, and require further increases in the provision. Based on current economic indicators, the Company increased the economic allocations within the ACL calculation. The Company anticipates that the ACL as a percent of total loans may increase in future periods based on the belief that theprovision for credit quality of the loan portfolio could decline and loan defaults may increase as a result of the COVID-19 pandemic.losses. Asset quality is a priority for the Company and its subsidiaries. The ability to grow profitably is in part dependent upon the ability to maintain that quality. The Company continually focuses efforts at its subsidiary banks and leasing company with the intention to improve the overall quality of the Company's loan/lease portfolio.
See Note 3 to the Consolidated Financial Statements for additional information regarding the Company's ACL.
NONPERFORMING ASSETS
The table below presents the amount of NPAs and related ratios.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 30, | | As of June 30, | | As of December 31, | | As of September 30, | | | | As of March 31, | | As of December 31, | | As of March 31, | | | |||||||
|
| 2021 |
| 2021 |
| 2020 |
| 2020 | | |
| 2022 |
| 2021 |
| 2021 | | | |||||||
| | (dollars in thousands) | | | | (dollars in thousands) | | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual loans/leases (1) (2) | | $ | 6,818 | | $ | 8,230 | | $ | 13,940 | | $ | 17,597 | | | |||||||||||
Nonaccrual loans/leases (1) | | $ | 2,744 | | $ | 2,759 | | $ | 13,863 | | | ||||||||||||||
Accruing loans/leases past due 90 days or more | |
| 14 | |
| 57 | |
| 3 | |
| 86 | | | |
| 4 | |
| 1 | |
| — | | |
Total NPLs | |
| 6,832 | |
| 8,287 | |
| 13,943 | |
| 17,683 | | | |
| 2,748 | |
| 2,760 | |
| 13,863 | | |
OREO | |
| — | |
| 1,820 | |
| 20 | |
| 125 | | | |
| — | |
| — | |
| 173 | | |
Other repossessed assets | |
| — | |
| — | |
| 135 | |
| 110 | | | |
| — | |
| — | |
| 50 | | |
Total NPAs | | $ | 6,832 | | $ | 10,107 | | $ | 14,098 | | $ | 17,918 | | | | $ | 2,748 | | $ | 2,760 | | $ | 14,086 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
NPLs to total loans/leases |
|
| 0.15 | % |
| 0.19 | % |
| 0.35 | % | | 0.42 | % | |
|
| 0.06 | % |
| 0.06 | % | | 0.32 | % | |
NPAs to total loans/leases plus repossessed property | |
| 0.15 | % |
| 0.23 | % |
| 0.35 | % | | 0.42 | % | | |
| 0.06 | % |
| 0.06 | % | | 0.32 | % | |
NPAs to total assets | |
| 0.11 | % |
| 0.17 | % |
| 0.25 | % | | 0.32 | % | | |
| 0.04 | % |
| 0.05 | % | | 0.25 | % | |
Nonccrual loans/leases to total loans/leases | | | 0.06 | | | 0.06 | % | | 0.32 | % | | ||||||||||||||
ACL to nonaccrual loans | |
| 2,725.44 | % |
| 2,853.24 | % | | 590.28 | % | |
(1) | Includes government guaranteed portion of loans, as applicable. |
NPAs at September 30,March 31, 2022 and December 31, 2021 were $6.8$2.7 million, down $3.3$11.3 million from June 30, 2021, and down $11.1 million from September 30, 2020.March 31, 2021. The ratio of NPAs to total assets was 0.11%0.04% at September 30, 2021,March 31, 2022, down from 0.17%0.05% at June 30,December 31, 2021, and down from 0.32%0.25% at September 30, 2020.March 31, 2021.
71
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
The majority of the NPAs consist of nonaccrual loans/leases. For nonaccrual loans/leases, management has thoroughly reviewed these loans/leases and has provided specific allowances as appropriate.
OREO is carried at the lower of carrying amount or fair value less costs to sell. Increase in OREO was from a single property.
The Company's lending/leasing practices remain unchanged and asset quality remains a priority for management.
Due to the economic impacts of COVID-19, the Company established its LRP for its clients. The LRP allows borrowers to request the deferral of principal and interest payments for an agreed upon term. Those deferred payments will be added to the end of the original term of the loan through a three month extension of the maturity date. The CARES Act includes provisions that allow financial institutions to elect to not apply GAAP requirements to loan modifications related to COVID-19 that would otherwise be categorized as a TDR, including arrangements that defer or delay payments of principal or interest for up to 90 days. The relief from TDR guidance applies to modifications of loans that were not more than 30 days past due as of December 31, 2019, and that occur beginning on March 1, 2020 until the earlier of sixty days after the date on which the national emergency related to COVID-19 is terminated or December 31, 2020. On December 27, 2020, this relief was extended to the earlier of the first day of the Company’s fiscal year after the date the national emergency terminates or January 1, 2022. The Company expects that the majority of LRP participants will not be categorized as a TDR by meeting the CARES Act provisions. The Company implemented its LRP offerings to extend qualifying customers’ payments for 90 days. As of September 30, 2021, there were no Bank modifications and eight m2 modifications of loans and leases totaling $2.9 million representing 0.06% of the total loan and lease portfolio currently on deferral. The Company intends to allow qualifying commercial and consumer clients to defer payments under the new guidance.
On March 22, 2020, federal banking regulators issued an interagency statement that included guidance on their approach for the accounting of loan modifications in light of the economic impact of the COVID-19 pandemic. The guidance interprets current accounting standards and indicates that a lender can conclude that a borrower is not experiencing financial difficulty if short-term modifications are made in response to COVID-19, such as payment deferrals, fee waivers, extensions of repayment terms or other delays in payment that are insignificant related to the loans in which the borrower is less than 30 days past due on its contractual payments at the time a modification program is implemented. The agencies confirmed in working with the staff of the FASB that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. The regulators have clarified that this guidance may continue to be applied in 2021.
DEPOSITS
Deposits increased $182.9 million during the third quarter of 2021, primarily due to increases in both noninterest bearing and interest bearing deposits. The table below presents the composition of the Company's deposit portfolio.
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of |
| | |||||||||||||||||||||
| | September 30, 2021 |
| | June 30, 2021 |
| | December 31, 2020 |
| | September 30, 2020 |
| | ||||||||||||
|
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % |
| | Amount |
| % | | | ||||
| | (dollars in thousands) |
| | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest bearing demand deposits | | $ | 1,342,273 |
| 28 | % | | $ | 1,258,885 |
| 27 | % | | $ | 1,145,378 |
| 25 | % | | $ | 1,175,085 |
| 25 | % | |
Interest bearing demand deposits | |
| 3,086,711 |
| 63 | % | |
| 2,976,696 |
| 63 | % | |
| 2,987,469 |
| 65 | % | |
| 2,938,194 |
| 63 | % | |
Time deposits | |
| 441,743 |
| 9 | % | |
| 452,171 |
| 10 | % | |
| 460,659 |
| 10 | % | |
| 499,021 |
| 11 | % | |
Brokered deposits | |
| 1,101 |
| 0 | % | |
| 1,183 |
| 0 | % | |
| 5,631 |
| 0 | % | |
| 59,968 |
| 1 | % | |
| | $ | 4,871,828 |
| 100 | % | | $ | 4,688,935 |
| 100 | % | | $ | 4,599,137 |
| 100 | % | | $ | 4,672,268 |
| 100 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Quarter-end balances can greatly fluctuate due to large customer and correspondent bank activity. During the quarter, the Company had core deposit growth mostly from its noninterest bearing and interest bearing demand deposits. As a result
7250
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
DEPOSITS
Deposits decreased $83.1 million during the first quarter of 2022, driven by typical seasonality with our commercial client base and further rotation from time deposits to interest-bearing demand deposits.
The table below presents the composition of the Company's deposit portfolio.
| | | | | | | | | | | | | | | | | | | |
| | As of |
| | |||||||||||||||
| | March 31, 2022 |
| | December 31, 2021 |
| | March 31, 2021 |
| | |||||||||
|
| Amount |
| % |
| | Amount |
| % |
| | Amount |
| % | | | |||
| | (dollars in thousands) |
| | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Noninterest bearing demand deposits | | $ | 1,275,493 |
| 26 | % | | $ | 1,268,788 |
| 26 | % | | $ | 1,269,578 |
| 27 | % | |
Interest bearing demand deposits | |
| 3,181,685 |
| 66 | % | |
| 3,232,633 |
| 65 | % | |
| 2,916,054 |
| 63 | % | |
Time deposits | |
| 382,268 |
| 8 | % | |
| 421,348 |
| 9 | % | |
| 445,067 |
| 10 | % | |
Brokered deposits | |
| 243 |
| 0 | % | |
| 3 |
| 0 | % | |
| 1,084 |
| 0 | % | |
| | $ | 4,839,689 |
| 100 | % | | $ | 4,922,772 |
| 100 | % | | $ | 4,631,782 |
| 100 | % | |
| | | | | | | | | | | | | | | | | | | |
The Company has been successful in growing its noninterest-bearing deposit portfolio over the past several years, growing average balances 21% in 2021. Balances can fluctuate a great deal due to large customer and correspondent bank activity. During the past year, the Company had significant core deposit growth mostly from its correspondent banking clients. As a result of strong core deposit growth, since September 2020, the Company reduced its reliance on higher cost CDs and brokered deposits.
The Company’s correspondent bank deposit portfolio and funds managed consists of the following:
● | Noninterest-bearing deposits which represent the correspondent banks’ operating cash used for processing transactions with the Federal Reserve, |
● | Money market deposits which represent some excess liquidity, and |
● | The correspondent banks’ EBA at the FRB. |
The Company has modified the structure and interest rates paid for those correspondent bank deposits on the balance sheet which are the noninterest-bearing deposits and the money market deposits. This has led to more of the correspondent bank portfolio’s excess liquidity to shift to the EBAs at the FRB which is managed by the Company, but is off the Company’s balance sheet. On average, over the past two years, the correspondent banks’ EBA portfolio ranges from $1.3 billion to $1.5 billion which is approximately $1 billion more than pre-pandemic levels.
Management will continue to focus on growing its core deposit portfolio, including its correspondent banking business at QCBT, as well as shifting the mix from brokered and other higher cost deposits to lower cost core deposits. With the significant success achieved by QCBT in growing its correspondent banking business, QCBT has developed procedures to proactively monitor this industry concentration of deposits and loans. Other deposit-related industry concentrations and large accounts are monitored by the internal asset liability management committees.
51
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
BORROWINGS
The subsidiary banks purchase federal funds for short-term funding needs from the FRB or from their correspondent banks. The table below presents the composition of the Company's short-term borrowings.
| | | | | | | | | | | | | | | | | | | | | | | |
| | As of | | | As of | | |||||||||||||||||
|
| September 30, 2021 |
| June 30, 2021 |
| December 31, 2020 |
| September 30, 2020 |
|
| March 31, 2022 |
| December 31, 2021 |
| March 31, 2021 |
| |||||||
| | (dollars in thousands) | | | (dollars in thousands) | | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Federal funds purchased | | $ | 1,600 | | $ | 7,070 | | $ | 5,430 | | $ | 30,430 | | | $ | 1,190 | | $ | 3,800 | | $ | 6,840 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
The Company's federal funds purchased and Federal Reserve borrowings fluctuate based on the short-term funding needs of the Company's subsidiary banks.
As a result of their memberships in the FHLB of Des Moines, the subsidiary banks have the ability to borrow funds for short or long-term purposes under a variety of programs. The subsidiary banks can utilize FHLB advances for loan matching as a hedge against the possibility of changing interest rates and when these advances provide a less costly or more readily available source of funds than customer deposits.
The table below presents the Company's term and overnight FHLB advances. The Company did not have any term FHLB advances for the dates in the table below.
| | | | | | | | | | | | | | | | | | | | | |
| | As of | | As of | |||||||||||||||||
|
| September 30, 2021 | | June 30, 2021 |
| December 31, 2020 |
| September 30, 2020 |
| March 31, 2022 | | December 31, 2021 |
| March 31, 2021 | |||||||
|
| (dollars in thousands) |
| (dollars in thousands) | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
Term FHLB advances |
| $ | — | | $ | — |
| $ | — |
| $ | 40,000 | |||||||||
Overnight FHLB advances | | | 30,000 | | | 40,000 | | | 15,000 | | | — | | $ | 290,000 | | $ | 15,000 |
| $ | 25,000 |
| | $ | 30,000 | | $ | 40,000 |
| $ | 15,000 |
| $ | 40,000 |
| | | | | | | | |
|
| | | | | | | | | | | |
FHLB advances decreased $10.0(all overnight) increased $275.0 million in the current quarter compared to the prior quarter due to temporary changesstrong loan growth and a decrease in liquidity.core deposits driven by typical seasonality with our commercial client base.
The Company renewed its revolving credit note in the second quarter of 2021. At renewal, the line amount was $25.0 million. Interest on the revolving line of credit was calculated at the effective Prime Rate plus 2.25% per annum. The collateral on the revolving line of credit is 100% of the outstanding stock of the Company’s bank subsidiaries. There was no outstanding balance on the revolving line of credit at September 30, 2021.March 31, 2022.
The Company had subordinated notes totaling $113.8$113.9 million as of September 30, 2021both March 31, 2022 and June 30,December 31, 2021. The Company prepaid $5.0 million in subordinated debt in the second quarter of 2021 with no gain/loss.
It is management's intention to reduce its reliance on wholesale funding, including FHLB advances and brokered deposits. Replacement of this funding with core deposits helps to reduce interest expense as wholesale funding tends to be higher cost. However, the Company may choose to utilize advances and/or brokered deposits to supplement funding needs, as this is a way for the Company to effectively and efficiently manage interest rate risk.
7352
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
The table below presents the maturity schedule including weighted average interest cost for the Company's combined wholesale funding portfolio (defined as FHLB advances and brokered deposits).
| | | | | | | | | | | | | | | | | | | | | | | | | ||
| | September 30, 2021 | | | December 31, 2020 |
| | March 31, 2022 | | | December 31, 2021 |
| ||||||||||||||
| | | |
| Weighted | | | | |
| Weighted | | | | |
| Weighted | | | | |
| Weighted | | ||
| | | |
| Average | | | | |
| Average | | | | |
| Average | | | | |
| Average | | ||
Maturity: |
| Amount Due |
| Interest Rate |
| | Amount Due |
| Interest Rate |
|
| Amount Due |
| Interest Rate |
| | Amount Due |
| Interest Rate |
| ||||||
| | (dollars in thousands) | | (dollars in thousands) | ||||||||||||||||||||||
Year ending December 31: | | | | | | | | | | | | | | | | | | | | | | | | | ||
2021 | | $ | 31,101 | | 0.29 | % | | $ | 20,631 | | 0.21 | % | ||||||||||||||
2022 | |
| — | | — | | |
| — | | — | | | $ | 290,243 | | 0.53 | % | | $ | 15,003 | | 0.31 | % | ||
2023 | | | — | | — | | | | — | | — | | |
| — | | — | | |
| — | | — | | ||
2024 | |
| — | | — | | |
| — | | — | | | | — | | — | | | | — | | — | | ||
2025 | |
| — | | — | | |
| — | | — | | ||||||||||||||
Total Wholesale Funding |
| $ | 31,101 | | 0.29 | % | | $ | 20,631 | | 0.21 | % |
| $ | 290,243 | | 0.53 | % | | $ | 15,003 | | 0.31 | % | ||
|
| | | | | | | | | | | |
| | | | | | | | | | | |
During the first nine monthsquarter of 2021,2022, wholesale funding, primarily overnight FHLB advances, increased $10.5$275.2 million due to temporary changes in liquidity, $15.0 million of which was overnight FHLB advances offset by decrease in brokered deposits of $4.5 million.strong loan growth and decreased deposits.
STOCKHOLDERS' EQUITY
The table below presents the composition of the Company's stockholders' equity.
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of |
| | | As of |
| | |||||||||||||||||||
|
| September 30, 2021 |
| June 30, 2021 |
| December 31, 2020 |
| | September 30, 2020 |
| |
| March 31, 2022 |
| December 31, 2021 |
| | March 31, 2021 |
| | |||||||
| | (dollars in thousands) |
| | | (dollars in thousands) |
| | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | $ | 15,590 | | $ | 15,764 | | $ | 15,806 | | | $ | 15,792 | | | | $ | 15,580 | | $ | 15,613 | | | $ | 15,844 | | |
Additional paid in capital | |
| 272,964 | |
| 275,485 | |
| 275,807 | | |
| 275,122 | | | |
| 272,370 | |
| 273,768 | | |
| 276,350 | | |
Retained earnings | |
| 360,003 | |
| 335,424 | |
| 300,804 | | |
| 283,480 | | | |
| 405,762 | |
| 386,077 | | |
| 316,900 | | |
AOCI (loss) | |
| 1,257 | |
| 3,803 | |
| 1,376 | | |
| (1,781) | | | ||||||||||||
AOCI | |
| (25,788) | |
| 1,552 | | |
| (375) | | | |||||||||||||||
Total stockholders' equity | | $ | 649,814 | | $ | 630,476 | | $ | 593,793 | | | $ | 572,613 | | | | $ | 667,924 | | $ | 677,010 | | | $ | 608,719 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
TCE / TA ratio (non-GAAP) | |
| 9.54 | % |
| 9.55 | % |
| 9.08 | % | |
| 8.42 | % | | |
| 9.60 | % |
| 9.87 | % | |
| 9.42 | % | |
* TCE is defined as total common stockholders' equity excluding goodwill and other intangibles. This ratio is a non-GAAP financial measure. See GAAP to Non-GAAP Reconciliations.
ExcludingDue to the impactsharp increase in intermediate and long-term interest rates, the valuation of PPP loans, the adjusted TCE/TA at September 30, 2021Company’s AFS securities portfolio and certain hedged financial instruments declined significantly. The valuation change, net of taxes, that flows through the Company’s AOCI was 9.47% (non-GAAP). a net decline of $27.3 million for the first quarter of 2022.
On February 13, 2020, the Board of Directors of the Company approved a share repurchase program under which the Company is authorized to repurchase, from time to time as the Company deems appropriate, up to 800,000 shares of its outstanding common stock, or approximately 5% of the outstanding shares as of December 31, 2019. As of March 31, 2022, the Company has purchased 471,585 shares under the program and all shares purchased have been retired.
53
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
LIQUIDITY AND CAPITAL RESOURCES
Liquidity measures the ability of the Company to meet maturing obligations and its existing commitments, to withstand fluctuations in deposit levels, to fund its operations, and to provide for customers' credit needs. The Company monitors liquidity risk through contingency planning stress testing on a regular basis. The Company seeks to avoid over-concentration of funding sources and to establish and maintain contingent funding facilities that can be drawn upon if normal funding sources become unavailable. One source of liquidity is cash and short-term assets, such as interest-bearing deposits in other banks and federal funds sold, which averaged $102.1 million during the third quarter of 2021 and $102.7$73.9 million during the first nine monthsquarter of 2021.2022. The Company's on balance sheet liquidity position can fluctuate based on short-term activity in deposits and loans.
The Company has been able to access available funding sources to address liquidity needs during the COVID-19 pandemic. In addition, the Company has been able to pledge the PPP loans to the Federal Reserve as part of its operational line of credit.
74
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
The subsidiary banks have a variety of sources of short-term liquidity available to them, including federal funds purchased from correspondent banks, FHLB advances, wholesale structured repurchase agreements, brokered deposits, lines of credit, borrowing at the Federal Reserve Discount Window, sales of securities AFS, and loan/lease participations or sales. The Company also generates liquidity from the regular principal payments and prepayments made on its loan/lease portfolio, and on the regular monthly payments on its securities portfolio.
At September 30,March 31, 2022, the subsidiary banks had 27 lines of credit totaling $482.5 million, of which $31.5 million was secured and $451.0 million was unsecured. At March 31, 2022, the full $451.0 million was available.
At December 31, 2021, the subsidiary banks had 31 lines of credit totaling $560.6$517.7 million, of which $104.6 million was secured and $456.0 million was unsecured. At September 30, 2021, the full $560.6 million was available.
At December 31, 2020, the subsidiary banks had 28 lines of credit totaling $743.1 million, of which $287.1$61.7 million was secured and $456.0 million was unsecured. At December 31, 2020,2021, the full $743.1$517.7 million was available.
The Company has emphasized growing the number and amount of lines of credit in an effort to strengthen this contingent source of liquidity. Additionally, the Company maintains a $25.0 million secured revolving credit note with a variable interest rate and a maturity of June 30, 2022. At September 30, 2021,March 31, 2022, the full $25.0 million was available.
As of September 30, 2021,March 31, 2022, the Company had $667.4$620.8 million in average correspondent banking deposits spread over 186188 relationships. While the Company believes that these funds are relatively stable, there is the potential for large fluctuations that can impact liquidity. Seasonality and the liquidity needs of these correspondent banks can impact balances. Management closely monitors these fluctuations and runs stress scenarios to measure the impact on liquidity and interest rate risk with various levels of correspondent deposit run-off.
Investing activities used cash of $330.5$177.1 million during the first nine monthsquarter of 2021,2022, compared to $837.8$36.5 million for the same period of 2020.2021. The net decrease in interest-bearing deposits at financial institutions was $22.8$18.5 million for the first nine monthsquarter of 2021,2022, compared to a net increase of $154.2$32.9 million for the same period of 2020.2021. Proceeds from calls, maturities, and paydowns of securities were $131.1$17.3 million for the first ninethree months of 2021,2022, compared to $72.3$68.3 million for the same period of 2020.2021. Purchases of securities used cash of $151.7$52.4 million for the first ninethree months of 2021,2022, compared to $255.5$53.6 million for the same period of 2020.2021. There were no proceeds from the sales of securities in the first three months of 2022. Proceeds from sales of securities were $23.8$19.5 million for the first ninethree months of 2021, compared to $28.6 million for the same period of 2020.2021. The net increase in loans/leases used cash of $353.6$148.5 million for the first ninethree months of 20212022 compared to $555.3$108.0 million for the same period of 2020.2021.
Financing activities provided cash of $262.2$183.2 million for the first ninethree months of 2021,2022, compared to $701.2$42.8 million for same period of 2020.2021. Net increases in deposits totaled $272.7$83.1 million for the first ninethree months of 2021,2022, compared to $731.4$32.6 million for the same period of 2020.2021. During the first ninethree months of 2021,2022, the Company's short-term borrowings decreased $3.8$2.6 million, compared to an increase in short-term borrowings of $17.0$1.4 million for the same period of 2020.2021. There were no long-term FHLB advances during the first ninethree months of 2022 and 2021. There were no maturities and principal payments on FHLB term advances in the first ninethree months of 2022 and 2021. Net increase in overnight advances totaled $15.0$275.0 million for the first ninethree months of 2021.2022. In the first ninethree months of 2020,2021, the Company decreased short-term andincreased overnight FHLB advances by $16.0$10.0 million. Prepayments on brokered and public time deposits totaled $29.4 million during the first nine months
54
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
Total cash provided by operating activities was $64.3$6.9 million for the first ninethree months of 2021,2022, compared to $129.3$11.1 million for the same period of 2020.2021.
Throughout its history, the Company has secured additional capital through various sources, including the issuance of common and preferred stock, as well as trust preferred securities and, most recently, subordinated notes.
The Company (on a consolidated basis) and the subsidiary banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company and subsidiary banks' financial statements. Refer to Note 9 of the Consolidated Financial Statements for additional information regarding regulatory capital.
75
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS
This document (including information incorporated by reference) contains, and future oral and written statements of the Company and its management may contain, forward-looking statements, within the meaning of such term in the Private Securities Litigation Reform Act of 1995, with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company's management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “bode,” “predict,” “suggest,” “project,” “appear,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should,” “likely,” or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.
The Company's ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors that could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries include, but are not limited to, the following:
● | The strength of the local, state, and national and international economies (including |
● | The economic impact of any future terrorist threats and attacks, widespread disease or pandemics (including the COVID-19 pandemic in the United States), acts of war or threats thereof and other adverse external events that could cause economic deterioration or instability in credit markets, and the response of the local, state and national governments to any such adverse external events. |
● | Changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the FASB, the SEC or the |
● | Changes in state and federal laws, regulations and governmental policies concerning the Company’s general business. |
● | Changes in the interest rates and prepayment rates of the Company’s assets (including the impact of LIBOR phase-out. |
● | Increased competition in the financial services sector and the inability to attract new customers. |
● | Changes in technology and the ability to develop and maintain secure and reliable electronic systems. |
● | Unexpected results of acquisitions which may include failure to realize the anticipated benefits of acquisitions and the |
● | The loss of key executives or employees. |
● |
55
Part I
Item 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS – continued
● | Unexpected outcomes of existing or |
● | The economic impact of exceptional weather occurrences such as tornadoes, floods and blizzards. |
● | The ability of the Company to manage the risks associated with the foregoing as well as anticipated. |
These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. For a discussion of the factors that could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries, see the “Risk Factors” section included under Item 1A of Part I of the Company's Annual Report on Form 10-K for the year ended December 31, 2020.2021.
7656
Part I
Item 3
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company, like other financial institutions, is subject to direct and indirect market risk. Direct market risk exists from changes in interest rates. The Company's net income is dependent on its net interest income. Net interest income is susceptible to interest rate risk to the degree that interest-bearing liabilities mature or reprice on a different basis than interest-earning assets. When interest-bearing liabilities mature or reprice more quickly than interest-earning assets in a given period, a significant increase in market rates of interest could adversely affect net interest income. Similarly, when interest-earning assets mature or reprice more quickly than interest-bearing liabilities, falling interest rates could result in a decrease in net interest income.
In an attempt to manage the Company's exposure to changes in interest rates, management monitors the Company's interest rate risk. Each subsidiary bank has an asset/liability management committee of the board of directors that meets quarterly to review the bank's interest rate risk position and profitability, and to make or recommend adjustments for consideration by the full board of each bank.
Internal asset/liability management teams consisting of members of the subsidiary banks' management meet weekly to manage the mix of assets and liabilities to maximize earnings and liquidity and minimize interest rate and other risks. Management also reviews the subsidiary banks' securities portfolios, formulates investment strategies, and oversees the timing and implementation of transactions to assure attainment of the board's objectives in an effective manner. Notwithstanding the Company's interest rate risk management activities, the potential for changing interest rates is an uncertainty that can have an adverse effect on net income.
In adjusting the Company's asset/liability position, the board of directors and management attempt to manage the Company's interest rate risk while maintaining or enhancing net interest margins. At times, depending on the level of general interest rates, the relationship between long-term and short-term interest rates, market conditions and competitive factors, the board of directors and management may decide to increase the Company's interest rate risk position somewhat in order to increase its net interest margin. The Company's results of operations and net portfolio values remain vulnerable to increases in interest rates and to fluctuations in the difference between long-term and short-term interest rates.
One method used to quantify interest rate risk is a short-term earnings at risk summary, which is a detailed and dynamic simulation model used to quantify the estimated exposure of net interest income to sustained interest rate changes. This simulation model captures the impact of changing interest rates on the interest income received and interest expense paid on all interest sensitive assets and liabilities reflected on the Company's consolidated balance sheet. This sensitivity analysis demonstrates net interest income exposure annually over a five-year horizon, assuming no balance sheet growth, no balance sheet mix change, and various interest rate scenarios including no change in rates; 100, 200, 300, and 400 basis point upward shifts; and a 100 and 200 basis point downward shifts in interest rates, where interest-bearing assets and liabilities reprice at their earliest possible repricing date.
The model assumes parallel and pro rata shifts in interest rates over a twelve-month period for the 200 basis point upward shift and 100 and 200 basis point downward shifts. For the 400 basis point upward shift, the model assumes a parallel and pro rata shift in interest rates over a twenty-four month period.
Further, in recent years, the Company added additional interest rate scenarios where interest rates experience a parallel and instantaneous shift (“shock”) upward of 100, 200, 300, and 400 basis points and a parallel and instantaneous shock downward of 100 and 200 basis points. The Company will run additional interest rate scenarios on an as-needed basis.
The asset/liability management committees of the subsidiary bank boards of directors have established policy limits of a 10% decline in net interest income for the 200 basis point upward parallel shift and the 100 basis point downward parallel shift. For the 300 basis point upward shock, the established policy limit is a 25% decline in net interest income. The increased policy limit is appropriate as the shock scenario is extreme and unlikely and warrants a higher limit than the more realistic and traditional parallel/pro-rata shift scenarios.
7757
Part I
Item 3
Application of the simulation model analysis for select interest rate scenarios at the most recent quarter-end available is presented in the following table:
| | | | | | | | | | | | | | | | | | |
| | NET INTEREST INCOME EXPOSURE in YEAR 1 |
| | NET INTEREST INCOME EXPOSURE in YEAR 1 |
| ||||||||||||
|
| |
| As of September 30, |
| As of December 31, |
| As of December 31, |
|
| |
| As of March 31, |
| As of December 31, |
| As of December 31, |
|
INTEREST RATE SCENARIO | | POLICY LIMIT |
| 2021 |
| 2020 |
| 2019 | | | POLICY LIMIT |
| 2022 |
| 2021 |
| 2020 | |
| | | | | | | | | | | | | | | | | | |
100 basis point downward shift |
| (10.0) | % | (0.1) | % | — | % | 0.5 | % |
| (10.0) | % | (0.8) | % | (0.1) | % | — | % |
200 basis point upward shift |
| (10.0) | % | 2.1 | % | 2.5 | % | 1.2 | % |
| (10.0) | % | 0.9 | % | 3.1 | % | 2.5 | % |
300 basis point upward shock |
| (30.0) | % | 9.4 | % | 10.3 | % | 4.9 | % |
| (30.0) | % | 6.2 | % | 11.6 | % | 10.3 | % |
The simulation is within the board-established policy limits for all three scenarios. Additionally, for all of the various interest rate scenarios modeled and measured by management (as described above), the results at September 30, 2021March 31, 2022 were within established risk tolerances as established by policy or by best practice (if the interest rate scenario didn't have a specific policy limit).
Interest rate risk is considered to be one of the most significant market risks affecting the Company. For that reason, the Company engages the assistance of a national consulting firm and its risk management system to monitor and control the Company's interest rate risk exposure. Other types of market risk, such as foreign currency exchange rate risk and commodity price risk, do not arise in the normal course of the Company's business activities.
7858
Part I
Item 4
CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures. An evaluation was performed under the supervision and with the participation of the Company's management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) promulgated under the Exchange Act of 1934) as of September 30, 2021.March 31, 2022. Based on that evaluation, the Company's management, including the Chief Executive Officer and Chief Financial Officer, concluded that the Company's disclosure controls and procedures were effective, as of the end of the period covered by this report, to ensure that information required to be disclosed in the reports filed and submitted under the Exchange Act was recorded, processed, summarized and reported as and when required.
Changes in Internal Control over Financial Reporting. There have been no significant changes to the Company's internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
7959
Part II
QCR HOLDINGS, INC. AND SUBSIDIARIES
PART II - OTHER INFORMATION
Item 1 Legal Proceedings
There are no material pending legal proceedings to which the Company or any of its subsidiaries is a party other than ordinary routine litigation incidental to their respective businesses.
Item 1A Risk Factors
There have been no material changes in the risk factors applicable to the Company from those disclosed in Part I, Item 1.A, “Risk Factors”, in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.2021. Please refer to that section of the Company’s Form 10-K for disclosures regarding the risks and uncertainties related to the Company’s business.
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds
On February 13, 2020, the Board of Directors of the Company approved a share repurchase program under which the Company is authorized to repurchase, from time to time as the Company deems appropriate, up to 800,000 shares of its outstanding common stock, or approximately 5% of the outstanding shares as of December 31, 2019. The program was paused for a period of time during the pandemic and then restarted on May 24, 2021.in March 2022. All shares repurchased under the share repurchase program during the second and thirdfirst quarter were retired.
| | | | | | | | | | | | | | | | | | |
| | | | | | Total number of shares | | Maximum number |
| | | | | | Total number of shares | | Maximum number |
|
| | | | | | purchased as part of | | of shares that may yet | | | | | | | purchased as part of | | of shares that may yet | |
|
| Total number of | | Average price | | publicly announced | | be purchased under |
|
| Total number of | | Average price | | publicly announced | | be purchased under |
|
Period | | shares purchased |
| paid per share |
| plans or programs |
| the plans or programs | | | shares purchased |
| paid per share |
| plans or programs |
| the plans or programs | |
| | | | | | | | | | | | | | | | | | |
July 1-31, 2021 | | 84,000 | | 47.21 | | 284,932 | | 515,068 | | |||||||||
August 1-31, 2021 | | 84,904 | | 49.32 | | 369,836 | | 430,164 | | |||||||||
September 1-30, 2021 | | 24,249 | | 49.82 | | 394,085 | | 405,915 | | |||||||||
January 1-31, 2022 | | — | | — | | — | | 405,915 | | |||||||||
February 1-28, 2022 | | — | | — | | — | | 405,915 | | |||||||||
March 1-31, 2022 | | 77,500 | | $ 56.98 | | 77,500 | | 328,415 | | |||||||||
Total | | 77,500 | | $ 56.98 | | 77,500 | | 328,415 | | |||||||||
| | | | | | | | | |
Item 3 Defaults Upon Senior Securities
None
Item 4 Mine Safety Disclosures
Not applicable
Item 5 Other Information
None
8060
Part II
QCR HOLDINGS, INC. AND SUBSIDIARIES
PART II - OTHER INFORMATION
Item 6 Exhibits
| |
| |
31.1 | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a). |
| |
31.2 | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a). |
| |
32.1 | |
| |
32.2 | |
| |
101 | Inline XBRL Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of |
104 | Inline XBRL cover page interactive data file pursuant to Rule 406 of Regulation S-T for the interactive data files referenced in Exhibit 101. |
| |
8161
SIGNATURES
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
QCR HOLDINGS, INC.
(Registrant)
| | | |
| | | |
Date |
| | /s/ Larry J. Helling |
| | Larry J. Helling | |
| | Chief Executive Officer | |
| | | |
| | | |
Date |
| | /s/ Todd A. Gipple |
| | Todd A. Gipple, President | |
| | Chief Operating Officer | |
| | Chief Financial Officer | |
| | | |
| | | |
Date |
| | /s/ Nick W. Anderson |
| | Nick W. Anderson | |
| | Chief Accounting Officer | |
| | (Principal Accounting Officer) |
8262