UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
| S | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended:March 31, 2013
| £ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ____________ to_________
Commission file number: 000-23322
CASCADE BANCORP
(Exact name of registrant as specified in its charter)
Oregon | | 93-1034484 |
(State or other jurisdiction of incorporation) | | (IRS Employer Identification No.) |
1100 N.W. Wall Street
Bend, Oregon 97701
(Address of principal executive offices)
(Zip Code)
(877) 617-3400
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yesx No¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yesx No¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:
¨ Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x Smaller reporting company
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes¨ Nox
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. 47,300,782shares of no par value Common Stock as of May 6, 2013.
CASCADE BANCORP & SUBSIDIARY
FORM 10-Q
QUARTERLY REPORT
MARCH 31, 2013
| INDEX | |
|
| Page |
PART I: FINANCIAL INFORMATION | |
|
Item 1. | Financial Statements (Unaudited) | 3 |
| | |
| Condensed Consolidated Balance Sheets: | |
| March 31, 2013 and December 31, 2012 | 3 |
| | |
| Condensed Consolidated Statements of Operations: | |
| Three months ended March 31, 2013 and 2012 | 4 |
| | |
| Condensed Consolidated Statements of Comprehensive Income: | |
| Three months ended March 31, 2013 and 2012 | 5 |
| | |
| Condensed Consolidated Statements of Cash Flows: | |
| Three months ended March 31, 2013 and 2012 | 6 |
| | |
| Notes to Condensed Consolidated Financial Statements | 7 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 27 |
| | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk. | 35 |
| | |
Item 4. | Controls and Procedures. | 35 |
| | |
PART II: OTHER INFORMATION | |
| | |
Item 1. | Legal Proceedings | 35 |
| | |
Item 1A. | Risk Factors | 35 |
| | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 35 |
| | |
Item 3. | Defaults Upon Senior Securities | 35 |
| | |
Item 4. | Mine Safety Disclosures | 35 |
| | |
Item 5 | Other Information | 36 |
| | |
Item 6. | Exhibits | 36 |
| | |
SIGNATURES | 37 |
PART I – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Cascade Bancorp & Subsidiary
Condensed Consolidated Balance Sheets
March 31, 2013 and December 31, 2012
(Dollars in thousands)
(unaudited)
| | March 31, | | | December 31, | |
| | 2013 | | | 2012 | |
ASSETS | | | | | | | | |
PART I: FINANCIAL INFORMATION | | | | | | | |
Cash and cash equivalents: | | | | | | | | |
Cash and due from banks | | $ | 31,430 | | | $ | 31,354 | |
Interest bearing deposits | | | 113,243 | | | | 81,651 | |
Federal funds sold | | | 22 | | | | 23 | |
Total cash and cash equivalents | | | 144,695 | | | | 113,028 | |
Investment securities available-for-sale | | | 232,672 | | | | 257,544 | |
Investment securities held-to-maturity, estimated fair value of $1,847 ($1,863 in 2012) | | | 1,806 | | | | 1,813 | |
Federal Home Loan Bank (FHLB) stock | | | 10,192 | | | | 10,285 | |
Loans held for sale | | | 1,444 | | | | 2,329 | |
Loans, net | | | 850,765 | | | | 829,057 | |
Premises and equipment, net | | | 34,166 | | | | 34,239 | |
Bank-owned life insurance (BOLI) | | | 35,916 | | | | 35,705 | |
Other real estate owned (OREO), net | | | 5,684 | | | | 6,552 | |
Accrued interest and other assets | | | 11,165 | | | | 10,865 | |
Total assets | | $ | 1,328,505 | | | $ | 1,301,417 | |
| | | | | | | | |
LIABILITIES & STOCKHOLDERS' EQUITY | | | | | | | | |
Liabilities: | | | | | | | | |
Deposits: | | | | | | | | |
Demand | | $ | 387,451 | | | $ | 410,258 | |
Interest bearing demand | | | 541,343 | | | | 496,674 | |
Savings | | | 43,419 | | | | 40,030 | |
Time | | | 131,974 | | | | 129,272 | |
Total deposits | | | 1,104,187 | | | | 1,076,234 | |
FHLB borrowings | | | 60,000 | | | | 60,000 | |
Accrued interest and other liabilities | | | 22,269 | | | | 24,408 | |
Total liabilities | | | 1,186,456 | | | | 1,160,642 | |
| | | | | | | | |
Stockholders' equity: | | | | | | | | |
Preferred stock, no par value; 5,000,000 shares authorized; none issued or outstanding | | | - | | | | - | |
Common stock, no par value; 100,000,000 shares authorized; 47,259,784 issued and outstanding (47,326,306 in 2012) | | | 330,150 | | | | 330,024 | |
Accumulated deficit | | | (191,236 | ) | | | (192,933 | ) |
Accumulated other comprehensive income | | | 3,135 | | | | 3,684 | |
Total stockholders' equity | | | 142,049 | | | | 140,775 | |
Total liabilities and stockholders' equity | | $ | 1,328,505 | | | $ | 1,301,417 | |
See accompanying notes to condensed consolidated financial statements.
Cascade Bancorp & Subsidiary
Condensed Consolidated Statements of Operations
Three Months ended March 31, 2013 and 2012
(Dollars in thousands, except per share amounts)
(unaudited)
| | Three months ended | |
| | March 31, | |
| | 2013 | | | 2012 | |
Interest income: | | | | | | | | |
Interest and fees on loans | | $ | 11,238 | | | $ | 13,113 | |
Interest on investments | | | 1,322 | | | | 1,416 | |
Other investment income | | | 37 | | | | 67 | |
Total interest income | | | 12,597 | | | | 14,596 | |
| | | | | | | | |
Interest expense: | | | | | | | | |
Deposits: | | | | | | | | |
Interest bearing demand | | | 166 | | | | 372 | |
Savings | | | 5 | | | | 9 | |
Time | | | 333 | | | | 616 | |
Other borrowings | | | 474 | | | | 474 | |
Total interest expense | | | 978 | | | | 1,471 | |
| | | | | | | | |
Net interest income | | | 11,619 | | | | 13,125 | |
Loan loss provision | | | - | | | | 1,100 | |
Net interest income after loan loss provision | | | 11,619 | | | | 12,025 | |
| | | | | | | | |
Noninterest income: | | | | | | | | |
Service charges on deposit accounts | | | 735 | | | | 870 | |
Card issuer and merchant services fees, net | | | 751 | | | | 589 | |
Earnings on BOLI | | | 211 | | | | 274 | |
Mortgage banking income, net | | 1,160 | | | | 648 | |
Other income | | | 499 | | | | 585 | |
Total noninterest income | | | 3,356 | | | | 2,966 | |
| | | | | | | | |
Noninterest expense: | | | | | | | | |
Salaries and employee benefits | | | 7,647 | | | | 7,671 | |
Occupancy | | | 1,155 | | | | 1,153 | |
Equipment | | | 368 | | | | 373 | |
Communications | | | 366 | | | | 368 | |
FDIC insurance | | | 445 | | | | 695 | |
OREO | | | 277 | | | | 684 | |
Professional services | | | 681 | | | | 852 | |
Other expenses | | | 2,372 | | | | 2,112 | |
Total noninterest expense | | | 13,311 | | | | 13,908 | |
| | | | | | | | |
Income before income taxes | | 1,664 | | | | 1,083 | |
Provision (credit) for income taxes | | | (32 | ) | | | 25 | |
Net income | | $ | 1,696 | | | $ | 1,058 | |
| | | | | | | | |
Basic and diluted income per share: | | | | | | | | |
Net income per common share | | $ | 0.04 | | | $ | 0.02 | |
See accompanying notes to condensed consolidated financial statements.
Cascade Bancorp & Subsidiary
Condensed Consolidated Statements of Comprehensive Income
Three Months ended March 31, 2013 and 2012
(Dollars in thousands)
(unaudited)
| | Three months ended | |
| | March 31, | |
| | 2013 | | | 2012 | |
| | | | | | |
Net Income | | $ | 1,696 | | | $ | 1,058 | |
| | | | | | | | |
Other Comprehensive income: | | | | | | | | |
Unrealized (losses) gains on investment securities available for sale | | | (885 | ) | | | 4 | |
Tax effect of the unrealized (losses) gains on investment securities available for sale | | | 337 | | | | (1 | ) |
Comprehensive income | | $ | 1,148 | | | $ | 1,061 | |
See accompanying notes to condensed consolidated financial statements.
Cascade Bancorp & Subsidiary
Condensed Consolidated Statements of Cash Flows
Three Months ended March 31, 2013 and 2012
(Dollars in thousands)
(unaudited)
| | Three months ended | |
| | March 31, | |
| | 2013 | | | 2012 | |
| | | | | |
Net cash provided by operating activities | | | 4,084 | | | | 6,240 | |
| | | | | | | | |
Investing activities: | | | | | | | | |
Purchases of investment securities available-for-sale | | | - | | | | (55,950 | ) |
Purchases of mutual funds | | | (3 | ) | | | (3 | ) |
Proceeds from maturities, calls, and prepayments of investment securities available-for-sale | | | 22,974 | | | | 23,456 | |
Proceeds from maturities, calls of investment securities held-to-maturity | | | 7 | | | | - | |
Proceeds from sale of FHLB stock | | | 93 | | | | - | |
Loan (increases) reductions, net | | | (24,627 | ) | | | 26,208 | |
Purchases of premises and equipment, net | | | (382 | ) | | | (137 | ) |
Proceeds from sales of OREO | | | 1,568 | | | | 1,605 | |
Net cash used in investing activities | | | (370 | ) | | | (4,821 | ) |
| | | | | | | | |
Financing activities: | | | | | | | | |
Net increase in deposits | | | 27,953 | | | | 6,855 | |
Tax effect of nonvested restricted stock | | | - | | | | (36 | ) |
Net cash provided by financing activities | | | 27,953 | | | | 6,819 | |
Net increase in cash and cash equivalents | | | 31,667 | | | | 8,238 | |
Cash and cash equivalents at beginning of period | | | 113,028 | | | | 128,439 | |
Cash and cash equivalents at end of period | | $ | 144,695 | | | $ | 136,677 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Interest paid | | $ | 1,020 | | | $ | 1,510 | |
Loans transferred to OREO | | $ | 940 | | | $ | 716 | |
See accompanying notes to condensed consolidated financial statements.
Cascade Bancorp & Subsidiary
Notes to Condensed Consolidated Financial Statements
March 31, 2013
(unaudited)
The accompanying interim condensed consolidated financial statements include the accounts of Cascade Bancorp (“Bancorp”), an Oregon chartered single bank holding company, and its wholly-owned subsidiary, Bank of the Cascades (the “Bank”) (collectively, the “Company” or “Cascade”). All significant inter-company accounts and transactions have been eliminated in consolidation.
The interim condensed consolidated financial statements have been prepared by the Company without audit and in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, certain financial information and footnotes have been omitted or condensed. In the opinion of management, the condensed consolidated financial statements include all adjustments (all of which are of a normal and recurring nature) necessary for the fair presentation of the results of the interim periods presented. In preparing the condensed consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the dates of the balance sheets and income and expenses for the reporting periods. Actual results could differ from those estimates. Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
The condensed consolidated financial statements as of and for the year ended December 31, 2012 were derived from audited consolidated financial statements, but do not include all disclosures contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012. The interim condensed consolidated financial statements should be read in conjunction with the December 31, 2012 consolidated financial statements, including the notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
Certain amounts in 2012 have been reclassified to conform to the 2013 presentation, however the reclassifications do not have a material impact on the condensed consolidated financial statements.
Investment securities at March 31, 2013 and December 31, 2012 consisted of the following (dollars in thousands):
| | | | | Gross | | | Gross | | | | |
| | Amortized | | | unrealized | | | unrealized | | | Estimated | |
| | cost | | | gains | | | losses | | | fair value | |
March 31, 2013 | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | |
U.S. Agency mortgage-backed securities (MBS)* | | $ | 200,226 | | | $ | 4,973 | | | $ | 628 | | | $ | 204,571 | |
Non-agency MBS | | | 17,747 | | | | 318 | | | | 17 | | | | 18,048 | |
U.S. Agency asset-backed securities | | | 9,151 | | | | 498 | | | | 118 | | | | 9,531 | |
Mutual fund | | | 492 | | | | 30 | | | | - | | | | 522 | |
| | $ | 227,616 | | | $ | 5,819 | | | $ | 763 | | | $ | 232,672 | |
Held-to-maturity | | | | | | | | | | | | | | | | |
Tax credit investments | | $ | 784 | | | $ | - | | | $ | - | | | $ | 784 | |
Obligations of state and political subdivisions | | | 1,022 | | | | 41 | | | | - | | | | 1,063 | |
| | $ | 1,806 | | | $ | 41 | | | $ | - | | | $ | 1,847 | |
| | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | |
U.S. Agency MBS* | | $ | 216,141 | | | $ | 5,426 | | | $ | 252 | | | $ | 221,315 | |
Non-agency MBS | | | 20,601 | | | | 253 | | | | - | | | | 20,854 | |
U.S. Agency asset-backed securities | | | 9,374 | | | | 599 | | | | 118 | | | | 9,855 | |
Commercial paper | | | 5,000 | | | | - | | | | - | | | | 5,000 | |
Mutual fund | | | 486 | | | | 34 | | | | - | | | | 520 | |
| | $ | 251,602 | | | $ | 6,312 | | | $ | 370 | | | $ | 257,544 | |
Held-to-maturity | | | | | | | | | | | | | | | | |
Tax credit investments | | $ | 790 | | | $ | - | | | $ | - | | | $ | 790 | |
Obligations of state and political subdivisions | | | 1,023 | | | | 50 | | | | - | | | | 1,073 | |
| | $ | 1,813 | | | $ | 50 | | | $ | - | | | $ | 1,863 | |
* U.S. Agency MBS include private label MBS of approximately $13.6 million and $14.4 million at March 31, 2013 and December 31, 2012, respectively, which are supported by FHA/VA collateral.
The following table presents the contractual maturities of investment securities at March 31, 2013 (dollars in thousands):
| | Available-for-sale | | | Held-to-maturity | |
| | Amortized | | | Estimated | | | Amortized | | | Estimated | |
| | cost | | | fair value | | | cost | | | fair value | |
Due in one year or less | | $ | - | | | $ | - | | | $ | 315 | | | $ | 317 | |
Due after one year through three years | | | 56 | | | | 55 | | | | 707 | | | | 746 | |
Due after three years through five years | | | 10 | | | | 10 | | | | - | | | | - | |
Due after five years through ten years | | | 48,408 | | | | 48,263 | | | | - | | | | - | |
Due after ten years | | | 178,650 | | | | 183,822 | | | | - | | | | - | |
Mutual fund | | | 492 | | | | 522 | | | | - | | | | - | |
Tax credit investments | | | - | | | | - | | | | 784 | | | | 784 | |
| | $ | 227,616 | | | $ | 232,672 | | | $ | 1,806 | | | $ | 1,847 | |
The following table presents the fair value and gross unrealized losses of the Bank’s investment securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | Less than 12 months | | | 12 months or more | | | Total | |
| | Estimated fair value | | | Unrealized losses | | | Estimated fair value | | | Unrealized losses | | | Estimated fair value | | | Unrealized losses | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency MBS | | $ | 46,579 | | | $ | 481 | | | $ | 3,175 | | | $ | 147 | | | $ | 49,754 | | | $ | 628 | |
Non-Agency MBS | | | 3,559 | | | | 17 | | | | 254 | | | | - | | | | 3,813 | | | | 17 | |
U.S. Agency asset-backed securities | | | - | | | | - | | | | 2,658 | | | | 118 | | | | 2,658 | | | | 118 | |
| | $ | 50,138 | | | $ | 498 | | | $ | 6,087 | | | $ | 265 | | | $ | 56,225 | | | $ | 763 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Agency MBS | | $ | 34,114 | | | $ | 43 | | | $ | 12,718 | | | $ | 209 | | | $ | 46,832 | | | $ | 252 | |
U.S. Agency asset-backed securities | | | - | | | | - | | | | 2,750 | | | | 118 | | | | 2,750 | | | | 118 | |
| | $ | 34,114 | | | $ | 43 | | | $ | 15,468 | | | $ | 327 | | | $ | 49,582 | | | $ | 370 | |
The unrealized losses on investments in U.S. Agency and non-agency MBS and U.S Agency asset-backed securities are primarily due to elevated yield/rate spreads at March 31, 2013 and December 31, 2012 as compared to yield/rate spread relationships prevailing at the time specific investment securities were purchased. Management expects the fair value of these investment securities to recover as securities approach their maturity dates. Accordingly, management does not believe that the above gross unrealized losses on investment securities are other-than-temporary. Accordingly, no impairment adjustments have been recorded.
Management intends to hold the investment securities classified as held-to-maturity until they mature, at which time the Company will receive full amortized cost value for such investment securities. Furthermore, as of March 31, 2013, management did not have the intent to sell any of the securities classified as available-for-sale in the table above and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost.
| 3. | Loans and reserve for credit losses |
The composition of the loan portfolio at March 31, 2013 and December 31, 2012 was as follows (dollars in thousands):
| | March 31, 2013 | | | December 31, 2012 | |
| | Amount | | | Percent | | | Amount | | | Percent | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 199,026 | | | | 22.7 | % | | $ | 196,821 | | | | 22.9 | % |
Non-owner occupied and other | | | 345,969 | | | | 39.4 | % | | | 328,480 | | | | 38.3 | % |
Total commercial real estate loans | | | 544,995 | | | | 62.1 | % | | | 525,301 | | | | 61.2 | % |
Construction | | | 38,834 | | | | 4.4 | % | | | 45,650 | | | | 5.3 | % |
Residential real estate | | | 93,475 | | | | 10.7 | % | | | 85,494 | | | | 10.0 | % |
Commerical and industrial | | | 161,758 | | | | 18.4 | % | | | 162,213 | | | | 18.9 | % |
Consumer | | | 38,022 | | | | 4.4 | % | | | 39,506 | | | | 4.6 | % |
Total loans | | | 877,084 | | | | 100.0 | % | | | 858,164 | | | | 100.0 | % |
| | | | | | | | | | | | | | | | |
Less: | | | | | | | | | | | | | | | | |
Deferred loan fees | | | (1,771 | ) | | | | | | | (1,846 | ) | | | | |
Reserve for loan losses | | | (24,548 | ) | | | | | | | (27,261 | ) | | | | |
Loans, net | | $ | 850,765 | | | | | | | $ | 829,057 | | | | | |
For the first quarter of 2013, total loan balances increased by $18.9 million mainly due to increased commercial real estate (“CRE”) loans as well as residential real estate loans. The increase in CRE loans was mainly due to a few large commercial office loans in our local markets.
A substantial portion of the Bank’s loans are collateralized by real estate in four major markets (Central, Southern and Northwest Oregon, as well as the greater Boise/Treasure Valley, Idaho area). As such, the Bank’s results of operations and financial condition are affected by the general economic trends and, in particular, the local residential and commercial real estate markets it serves. Economic trends can significantly affect the strength of the local real estate market. Approximately 77% of the Bank’s loan portfolio at March 31, 2013 consisted of real estate-related loans, including construction and development loans, residential mortgage loans, and commercial loans secured by commercial real estate. While broader economic conditions currently appear to be stabilizing, real estate prices remain at markedly lower levels compared to periods before the economic recession that began in 2008. Should the period of lower real estate prices persist for an extended duration or should real estate markets further decline, the Bank could be materially and adversely affected. Specifically, collateral for the Bank’s loans would provide less security and the Bank’s ability to recover on defaulted loans by selling real estate collateral would be diminished. Real estate values could be affected by, among other things, a worsening of economic conditions, an increase in foreclosures, a decline in home sale volumes, and an increase in interest rates. Furthermore, the Bank may experience an increase in the number of borrowers who become delinquent, file for protection under bankruptcy laws, or default on their loans or other obligations to the Bank given a sustained weakness or a weakening in business and economic conditions generally or specifically in the principal markets in which the Bank does business. An increase in the number of delinquencies, bankruptcies, or defaults could result in a higher level of nonperforming assets, net charge-offs, and loan loss provision. Management is targeting to reduce CRE concentration over the long term, but real estate-related loans will remain a significant portfolio component due to the nature of the economies, businesses, and markets we serve.
In the normal course of business, the Bank participates portions of loans to third parties in order to extend the Bank’s lending capability or to mitigate risk.At March 31, 2013 and December 31, 2012, the portion of these loans participated to third-parties (which are not included in the accompanying condensed consolidated financial statements) totaled approximately $11.3 million and $12.7 million, respectively.
The reserve for loan losses represents management’s estimate of known and inherent losses in the loan portfolio as of the condensed consolidated balance sheet date and is recorded as a reduction to loans. The reserve for loan losses is increased by charges to operating expense through the loan loss provision, and decreased by loans charged-off, net of recoveries. The reserve for loan losses requires complex subjective judgments as a result of the need to make estimates about matters that are uncertain. The reserve for loan losses is maintained at a level currently considered adequate to provide for potential loan losses based on management’s assessment of various factors affecting the loan portfolio.
At March 31, 2013 and December 31, 2012, management believes that the Company’s reserve for loan losses is at an appropriate level under current circumstances and prevailing economic conditions. However the reserve for loan losses is based on estimates, and ultimate losses may vary from the current estimates. These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the periods in which they become known. Therefore, management cannot provide assurance that, in any particular period, the Company will not have significant losses in relation to the amount reserved. The level of the reserve for loan losses is also determined after consideration of bank regulatory guidance and recommendations and is subject to review by such regulatory authorities who may require increases or decreases to the reserve based on their evaluation of the information available to them at the time of their examinations of the Bank.
For purposes of assessing the appropriate level of the reserve for loan losses, the Company analyzes loans and commitments to loan, and the amount of reserves allocated to loans and commitments to loan in each of the following reserve categories: pooled reserves, specifically identified reserves for impaired loans, and the unallocated reserve. Also, for purposes of analyzing loan portfolio credit quality and determining the appropriate level of reserve for loan losses, the Company identifies loan portfolio segments and classes based on the nature of the underlying loan collateral.
The decline in the reserve for loan losses from December 31, 2012 to March 31, 2013 was mainly related to the Bank’s ongoing remediation of adversely classified loans.
Transactions and allocations in the reserve for loan losses and unfunded loan commitments, by portfolio segment, for the three months ended March 31, 2013 and 2012 were as follows (dollars in thousands):
| | Commercial real estate | | | Construction | | | Residential real estate | | | Commercial and industrial | | | Consumer | | | Unallocated | | | Total | |
For the three months ended March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2012 | | $ | 11,596 | | | $ | 1,583 | | | $ | 3,551 | | | $ | 7,267 | | | $ | 2,177 | # | | $ | 1,087 | | | $ | 27,261 | |
Loan loss provision (credit) | | | (280 | ) | | | 316 | | | | 182 | | | | 125 | | | | 86 | | | | (429 | ) | | | - | |
Recoveries | | | 178 | | | | 124 | | | | 117 | | | | 512 | | | | 59 | | | | - | | | | 990 | |
Loans charged off | | | (269 | ) | | | (787 | ) | | | (136 | ) | | | (2,228 | ) | | | (283 | ) | | | - | | | | (3,703 | ) |
Balance at end of period | | $ | 11,225 | | | $ | 1,236 | | | $ | 3,714 | | | $ | 5,676 | | | $ | 2,039 | | | $ | 658 | | | $ | 24,548 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for unfunded lending commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2012 | | $ | 48 | | | $ | 268 | | | $ | 25 | | | $ | 75 | | | $ | 24 | | | $ | - | | | $ | 440 | |
Provision for unfunded loan commitments | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Balance at end of period | | $ | 48 | | | $ | 268 | | | $ | 25 | | | $ | 75 | | | $ | 24 | | | $ | - | | | $ | 440 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for credit losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses | | $ | 11,225 | | | $ | 1,236 | | | $ | 3,714 | | | $ | 5,676 | | | $ | 2,039 | | | $ | 658 | | | $ | 24,548 | |
Reserve for unfunded lending commitments | | | 48 | | | | 268 | | | | 25 | | | | 75 | | | | 24 | | | | - | | | | 440 | |
Total reserve for credit losses | | $ | 11,273 | | | $ | 1,504 | | | $ | 3,739 | | | $ | 5,751 | | | $ | 2,063 | | | $ | 658 | | | $ | 24,988 | |
| | Commercial real estate | | | Construction | | | Residential real estate | | | Commercial and industrial | | | Consumer | | | Unallocated | | | Total | |
For the three months ended March 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2011 | | $ | 21,648 | | | $ | 5,398 | | | $ | 3,259 | | | $ | 11,291 | | | $ | 2,292 | | | $ | 17 | | | $ | 43,905 | |
Loan loss provision | | | 667 | | | | (489 | ) | | | 1,132 | | | | (919 | ) | | | 709 | | | | - | | | | 1,100 | |
Recoveries | | | 6 | | | | 151 | | | | 34 | | | | 180 | | | | 89 | | | | - | | | | 460 | |
Loans charged off | | | (7 | ) | | | - | | | | (561 | ) | | | (644 | ) | | | (302 | ) | | | - | | | | (1,514 | ) |
Balance at end of period | | $ | 22,314 | | | $ | 5,060 | | | $ | 3,864 | | | $ | 9,908 | | | $ | 2,788 | | | $ | 17 | | | $ | 43,951 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for unfunded lending commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2011 | | $ | 28 | | | $ | 29 | | | $ | 184 | | | $ | 487 | | | $ | 822 | | | $ | - | | | $ | 1,550 | |
Provision for unfunded loan commitments | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Balance at end of period | | $ | 28 | | | $ | 29 | | | $ | 184 | | | $ | 487 | | | $ | 822 | | | $ | - | | | $ | 1,550 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for credit losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses | | $ | 22,314 | | | $ | 5,060 | | | $ | 3,864 | | | $ | 9,908 | | | $ | 2,788 | | | $ | 17 | | | $ | 43,951 | |
Reserve for unfunded lending commitments | | | 28 | | | | 29 | | | | 184 | | | | 487 | | | | 822 | | | | - | | | | 1,550 | |
Total reserve for credit losses | | $ | 22,342 | | | $ | 5,089 | | | $ | 4,048 | | | $ | 10,395 | | | $ | 3,610 | | | $ | 17 | | | $ | 45,501 | |
An individual loan is impaired when, based on current information and events, management believes that it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The following table presents the reserve for loan losses and the recorded investment in loans, by portfolio segment and impairment evaluation method at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | Reserve for loan losses | | | Recorded investment in loans | |
| | Individually evaluated for impairment | | | Collectively evaluated for impairment | | | Total | | | Individually evaluated for impairment | | | Collectively evaluated for impairment | | | Total | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 1,312 | | | $ | 9,913 | | | $ | 11,225 | | | $ | 44,060 | | | $ | 500,935 | | | $ | 544,995 | |
Construction | | | 416 | | | | 820 | | | | 1,236 | | | | 3,293 | | | | 35,541 | | | | 38,834 | |
Residential real estate | | | 1,141 | | | | 2,573 | | | | 3,714 | | | | 4,833 | | | | 88,642 | | | | 93,475 | |
Commerical and industrial | | | 1,230 | | | | 4,446 | | | | 5,676 | | | | 9,165 | | | | 152,593 | | | | 161,758 | |
Consumer | | | 330 | | | | 1,709 | | | | 2,039 | | | | 1,938 | | | | 36,084 | | | | 38,022 | |
| | $ | 4,429 | | | $ | 19,461 | | | | 23,890 | | | $ | 63,289 | | | $ | 813,795 | | | $ | 877,084 | |
Unallocated | | | | | | | | | | | 658 | | | | | | | | | | | | | |
| | | | | | | | | | $ | 24,548 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 1,088 | | | $ | 10,508 | | | $ | 11,596 | | | $ | 42,859 | | | $ | 482,442 | | | $ | 525,301 | |
Construction | | | 440 | | | | 1,143 | | | | 1,583 | | | | 9,734 | | | | 35,916 | | | | 45,650 | |
Residential real estate | | | 1,141 | | | | 2,410 | | | | 3,551 | | | | 4,840 | | | | 80,654 | | | | 85,494 | |
Commerical and industrial | | | 829 | | | | 6,438 | | | | 7,267 | | | | 9,602 | | | | 152,611 | | | | 162,213 | |
Consumer | | | 301 | | | | 1,876 | | | | 2,177 | | | | 1,636 | | | | 37,870 | | | | 39,506 | |
| | $ | 3,799 | | | $ | 22,375 | | | | 26,174 | | | $ | 68,671 | | | $ | 789,493 | | | $ | 858,164 | |
Unallocated | | | | | | | | | | | 1,087 | | | | | | | | | | | | | |
| | | | | | | | | | $ | 27,261 | | | | | | | | | | | | | |
The Company uses credit risk ratings, which reflect the Bank’s assessment of a loan’s risk or loss potential, for purposes of assessing the appropriate level of reserve for loan losses. The Bank’s credit risk rating definitions along with applicable borrower characteristics for each credit risk rating are as follows:
Acceptable
The borrower is a reasonable credit risk and demonstrates the ability to repay the loan from normal business operations. Loans are generally made to companies operating in an economy and/or industry that is generally sound. The borrower tends to operate in regional or local markets and has achieved sufficient revenues for the business to be financially viable. The borrowers financial performance has been consistent in normal economic times and has been average or better than average for its industry.
A loan can also be considered Acceptable even though the borrower may have some vulnerability to downturns in the economy due to marginally satisfactory working capital and debt service cushion. Availability of alternate financing sources may be limited or nonexistent. In some cases, the borrower’s management, may have limited depth or continuity but is still considered capable. An adequate primary source of repayment is identified while secondary sources may be illiquid, more speculative, less readily identified, or reliant upon collateral liquidation. Loan agreements will be well defined, including several financial performance covenants and detailed operating covenants. This category also includes commercial loans to individuals with average or better than average capacity to repay.
Pass-Watch
Loans are graded Pass-Watch when temporary situations increase the level of the Bank’s risk associated with the loan, and remain graded Pass-Watch until the situation has been corrected. These situations may involve one or more weaknesses in cash flow, collateral value or indebtedness that could, if not corrected within a reasonable period of time, jeopardize the full repayment of the debt. In general, loans in this category remain adequately protected by the borrower’s net worth and paying capacity, or pledged collateral.
Special Mention
A Special Mention credit has potential weaknesses that may, if not checked or corrected, weaken the loan or leave the Bank inadequately protected at some future date. Loans in this category are deemed by management of the Bank to be currently protected but reflect potential problems that warrant more than the usual management attention but do not justify a Substandard classification.
Substandard
Substandard loans are those inadequately protected by the net worth and paying capacity of the obligor and/or by the value of the pledged collateral, if any. Substandard loans have a high probability of payment default or they have other well-defined weaknesses. They require more intensive supervision and borrowers are generally characterized by current or expected unprofitable operations, inadequate debt service coverage, inadequate liquidity, or marginal capitalization. Repayment may depend on collateral or other credit risk mitigants.
CRE and construction loans are classified Substandard when well-defined weaknesses are present which jeopardize the orderly liquidation of the loan. Well-defined weaknesses include a project’s lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time, and/or the project’s failure to fulfill economic expectations. These loans are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
In addition, Substandard loans also include impaired loans. Impaired loans bear the characteristics of Substandard loans as described above, and the Company has determined it does not expect timely payment of all contractually due interest and principal. Impaired loans may be adequately secured by collateral.
During the first quarter of 2013, the Bank significantly reduced loans classified as special mention and substandard by $57.2 million by working with customers to either payoff, paydown, restructure and/or foreclose on the loans.
The following table presents, by portfolio class, the recorded investment in loans by internally assigned grades at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | Loan grades | | | | |
| | Acceptable | | | Pass-Watch | | | Special Mention | | | Substandard | | | Total | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 121,494 | | | $ | 34,451 | | | $ | 9,185 | | | $ | 33,896 | | | $ | 199,026 | |
Non-owner occupied | | | 236,223 | | | | 59,091 | | | | 22,605 | | | | 28,050 | | | | 345,969 | |
Total commercial real estate loans | | | 357,717 | | | | 93,542 | | | | 31,790 | | | | 61,946 | | | | 544,995 | |
Construction | | | 27,649 | | | | 7,048 | | | | 728 | | | | 3,409 | | | | 38,834 | |
Residential real estate | | | 86,840 | | | | 1,877 | | | | 1,371 | | | | 3,387 | | | | 93,475 | |
Commerical and industrial | | | 140,118 | | | | 5,834 | | | | 3,243 | | | | 12,563 | | | | 161,758 | |
Consumer | | | 37,416 | | | | 605 | | | | - | | | | 1 | | | | 38,022 | |
| | $ | 649,740 | | | $ | 108,906 | | | $ | 37,132 | | | $ | 81,306 | | | $ | 877,084 | |
| | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 122,125 | | | $ | 26,326 | | | $ | 13,622 | | | $ | 34,748 | | | $ | 196,821 | |
Non-owner occupied | | | 214,990 | | | | 39,879 | | | | 24,910 | | | | 48,701 | | | | 328,480 | |
Total commercial real estate loans | | | 337,115 | | | | 66,205 | | | | 38,532 | | | | 83,449 | | | | 525,301 | |
Construction | | | 25,308 | | | | 6,079 | | | | 1,795 | | | | 12,468 | | | | 45,650 | |
Residential real estate | | | 74,576 | | | | 2,207 | | | | 2,086 | | | | 6,625 | | | | 85,494 | |
Commerical and industrial | | | 126,208 | | | | 7,005 | | | | 6,473 | | | | 22,527 | | | | 162,213 | |
Consumer | | | 37,264 | | | | 603 | | | | - | | | | 1,639 | | | | 39,506 | |
| | $ | 600,471 | | | $ | 82,099 | | | $ | 48,886 | | | $ | 126,708 | | | $ | 858,164 | |
| | The following table presents, by portfolio class, an age analysis of past due loans, including loans placed on non-accrual at March 31, 2013 and December 31, 2012 (dollars in thousands): |
| | 30-89 days past due | | | 90 days or more past due | | | Total past due | | | Current | | | Total loans | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 3,464 | | | $ | 4,613 | | | $ | 8,077 | | | $ | 190,949 | | | $ | 199,026 | |
Non-owner occupied | | | 460 | | | | 3,708 | | | | 4,168 | | | | 341,801 | | | | 345,969 | |
Total commercial real estate loans | | | 3,924 | | | | 8,321 | | | | 12,245 | | | | 532,750 | | | | 544,995 | |
Construction | | | 298 | | | | 1,166 | | | | 1,464 | | | | 37,370 | | | | 38,834 | |
Residential real estate | | | 326 | | | | 462 | | | | 788 | | | | 92,687 | | | | 93,475 | |
Commerical and industrial | | | 2,665 | | | | 2,337 | | | | 5,002 | | | | 156,756 | | | | 161,758 | |
Consumer | | | 40 | | | | 14 | | | | 54 | | | | 37,968 | | | | 38,022 | |
| | $ | 7,253 | | | $ | 12,300 | | | $ | 19,553 | | | $ | 857,531 | | | $ | 877,084 | |
| | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 1,240 | | | $ | 4,221 | | | $ | 5,461 | | | $ | 191,360 | | | $ | 196,821 | |
Non-owner occupied | | | 8,660 | | | | 7,183 | | | | 15,843 | | | | 312,637 | | | | 328,480 | |
Total commercial real estate loans | | | 9,900 | | | | 11,404 | | | | 21,304 | | | | 503,997 | | | | 525,301 | |
Construction | | | 1,288 | | | | 2,793 | | | | 4,081 | | | | 41,569 | | | | 45,650 | |
Residential real estate | | | 818 | | | | 364 | | | | 1,182 | | | | 84,312 | | | | 85,494 | |
Commerical and industrial | | | 2,825 | | | | 1,858 | | | | 4,683 | | | | 157,530 | | | | 162,213 | |
Consumer | | | 61 | | | | 12 | | | | 73 | | | | 39,433 | | | | 39,506 | |
| | $ | 14,892 | | | $ | 16,431 | | | $ | 31,323 | | | $ | 826,841 | | | $ | 858,164 | |
Loans contractually past due 90 days or more on which the Company continued to accrue interest were $0.2 million and $1.5 million at March 31, 2013 and December 31, 2012, respectively.
The following table presents information related to impaired loans, by portfolio class, at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | Impaired loans | | | | |
| | With a related allowance | | | Without a related allowance | | | Total recorded balance | | | Unpaid principal balance | | | Related allowance | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 5,472 | | | $ | 8,965 | | | $ | 14,437 | | | $ | 16,970 | | | $ | 712 | |
Non-owner occupied | | | 4,511 | | | | 25,112 | | | | 29,623 | | | | 31,359 | | | | 600 | |
Total commercial real estate loans | | | 9,983 | | | | 34,077 | | | | 44,060 | | | | 48,329 | | | | 1,312 | |
Construction | | | 2,418 | | | | 875 | | | | 3,293 | | | | 3,323 | | | | 416 | |
Residential real estate | | | 4,539 | | | | 294 | | | | 4,833 | | | | 5,021 | | | | 1,141 | |
Commerical and industrial | | | 6,401 | | | | 2,764 | | | | 9,165 | | | | 10,560 | | | | 1,230 | |
Consumer | | | 1,938 | | | | - | | | | 1,938 | | | | 1,938 | | | | 330 | |
| | $ | 25,279 | | | $ | 38,010 | | | $ | 63,289 | | | $ | 69,171 | | | $ | 4,429 | |
| | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | |
Commercial real estate: | | | | | | | | | | | | | | | | | | | | |
Owner occupied | | $ | 8,538 | | | $ | 7,443 | | | $ | 15,981 | | | $ | 21,610 | | | $ | 988 | |
Non-owner occupied | | | 3,712 | | | | 23,166 | | | | 26,878 | | | | 32,630 | | | | 100 | |
Total commercial real estate loans | | | 12,250 | | | | 30,609 | | | | 42,859 | | | | 54,240 | | | | 1,088 | |
Construction | | | 2,348 | | | | 7,386 | | | | 9,734 | | | | 9,867 | | | | 440 | |
Residential real estate | | | 4,530 | | | | 310 | | | | 4,840 | | | | 5,018 | | | | 1,141 | |
Commerical and industrial | | | 6,493 | | | | 3,109 | | | | 9,602 | | | | 10,982 | | | | 829 | |
Consumer | | | 1,636 | | | | - | | | | 1,636 | | | | 1,638 | | | | 301 | |
| | $ | 27,257 | | | $ | 41,414 | | | $ | 68,671 | | | $ | 81,745 | | | $ | 3,799 | |
At March 31, 2013 and December 31, 2012, the total recorded balance of impaired loans in the above table included $40.9 million and $43.6 million, respectively, of Troubled Debt Restructuring (“TDR”) loans which were not on non-accrual status.
The following table presents, by portfolio class, the average recorded investment in impaired loans for the three months ended March 31, 2013 and 2012:
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | $ | 15,209 | | | $ | 14,985 | |
Non-owner occupied | | | 28,250 | | | | 36,640 | |
Total commercial real estate loans | | | 43,459 | | | | 51,625 | |
Construction | | | 6,514 | | | | 4,207 | |
Residential real estate | | | 4,836 | | | | 5,552 | |
Commerical and industrial | | | 9,384 | | | | 11,341 | |
Consumer | | | 1,788 | | | | 997 | |
| | $ | 65,981 | | | $ | 73,722 | |
Interest income recognized for cash payments received on impaired loans for the three months ended March 31, 2013 was insignificant.
Information with respect to the Company’s non-accrual loans, by portfolio class, at March 31, 2013 and December 31, 2012 is as follows (dollars in thousands):
| | March 31, 2013 | | | December 31, 2012 | |
Commercial real estate: | | | | | | | | |
Owner occupied | | $ | 5,727 | | | $ | 4,836 | |
Non-owner occupied | | | 4,465 | | | | 5,756 | |
Total commercial real estate loans | | | 10,192 | | | | 10,592 | |
Construction | | | 1,211 | | | | 2,839 | |
Residential real estate | | | 735 | | | | 556 | |
Commerical and industrial | | | 3,913 | | | | 3,233 | |
Total non-accrual loans | | | 16,051 | | | | 17,220 | |
| | | | | | | | |
Accruing loans which are contractually past due 90 days or more: | | | | | | | | |
Commerical real estate: | | | | | | | | |
Owner occupied | | | 153 | | | | - | |
Non-owner occupied | | | - | | | | 1,427 | |
Total commercial real estate loans | | | 153 | | | | 1,427 | |
Residential real estate | | | - | | | | 94 | |
Consumer | | | 14 | | | | 12 | |
Total accruing loans which are contractually past due 90 days or more | | | 167 | | | | 1,533 | |
TDRs
A loan is classified as a TDR when a borrower is experiencing financial difficulties and the Company grants a concession to the borrower in the restructuring that the Company would not otherwise consider in the origination of a loan. In some situations a borrower may be experiencing financial distress, but the Company does not provide a concession.
These modifications are not considered TDRs. In other cases, the Company might provide a concession, such as a reduction in interest rate, but the borrower is not experiencing financial distress. This could be the case if the Company is matching a competitor’s interest rate. These modifications would also not be considered TDRs. Finally, any renewals at existing terms for borrowers not experiencing financial distress would not be considered TDRs. A TDR loan is considered to be impaired and is individually evaluated for impairment.
The Company allocated $2.7 million of specific reserves to customers whose loan terms have been modified in TDRs as of both March 31, 2013 and December 31, 2012. TDRs involved the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow. As indicated above, TDRs may also include loans to borrowers experiencing financial distress that renewed at existing contractual rates, but below market rates for comparable credit quality. The Company has been active at utilizing these programs and working with its customers to reduce the risk of foreclosure. These concessions may include, but are not limited to, interest rate reductions, principal forgiveness, deferral of interest payments, extension of the maturity date, and other actions intended to minimize potential losses to the Company. For each commercial loan restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the new structure can be successful and whether cash flows will be sufficient to support the restructured debt. Generally, if the loan is on accrual at the time of restructuring, it will remain on accrual after the restructuring. After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruing status.
Typically, once a loan is identified as a TDR it will retain that designation until it is paid off, because restructured loans generally are not at market rates following restructuring. Under certain circumstances a TDR may be removed from TDR status if it is determined to no longer be impaired and the loan is at a competitive interest rate. Under such circumstances, allowance allocations for loans removed from TDR status would be based on the historical based allocation for the applicable loan grade and loan class.
As with other impaired loans, an allowance for loan loss is estimated for each TDR based on the most likely source of repayment for each loan. For impaired commercial real estate loans that are collateral dependent, the allowance is computed based on the fair value of the underlying collateral. For impaired commercial loans where repayment is expected from cash flows from business operations and/or sale of collateral, the allowance is computed based on a discounted cash flow computation. The allowance allocations for commercial TDRs where we have reduced the contractual interest rate are computed by measuring cash flows using the new payment terms discounted at the original contractual rate.
The following table presents, by portfolio segment, information with respect to the Company’s loans that were modified and recorded as TDRs during the three months ended March 31, 2013 and 2012 (dollars in thousands):
| | For the three months ended March 31, | |
| | 2013 | | | 2012 | |
| | Number of loans | | | TDR outstanding recorded investment | | | Number of loans | | | TDR outstanding recorded investment | |
Commercial real estate | | | 5 | | | $ | 27,677 | | | | 3 | | | $ | 1,601 | |
Construction | | | 2 | | | | 115 | | | | - | | | | - | |
Residential real estate | | | 3 | | | | 152 | | | | 6 | | | | 272 | |
Commerical and industrial | | | 8 | | | | 399 | | | | 4 | | | | 200 | |
Consumer | | | 12 | | | | 358 | | | | 20 | | | | 181 | |
| | | 30 | | | $ | 28,701 | | | | 33 | | | $ | 2,254 | |
The increase in the outstanding recorded investment of loans modified and recorded as TDRs during the three months ended March 31, 2013 was the result of restructuring a large CRE credit in the Bank’s loan portfolio.
There was no change in the pre and post TDR outstanding recorded investment for loans restructured during the twelve months ended March 31, 2013 and 2012. At both March 31, 2013 and 2012, the Company had remaining commitments to lend on loans accounted for as TDRs of $0.02 million, respectively.
The following table presents, by portfolio segment, the post modification recorded investment for TDRs restructured during the three months ended March 31, 2013 by the primary type of concession granted:
Three months ended March 31, 2013 | | Rate reduction | | | Term extension | | | Rate reduction and term extension | | | Total | |
Commercial real estate | | $ | 3,809 | | | $ | 2,368 | | | $ | 21,500 | | | $ | 27,677 | |
Construction | | | - | | | | 115 | | | | - | | | | 115 | |
Residential real estate | | | - | | | | 152 | | | | - | | | | 152 | |
Commerical and industrial | | | 174 | | | | 173 | | | | 52 | | | | 399 | |
Consumer | | | - | | | | 358 | | | | - | | | | 358 | |
| | $ | 3,983 | | | $ | 3,166 | | | $ | 21,552 | | | $ | 28,701 | |
The following table presents, by portfolio segment, the TDRs which had payment defaults during the three months ended March 31, 2013 and 2012 that had been previously restructured within the last twelve months prior to March 31, 2013 and 2012:
| | For the three months ended March 31, | |
| | 2013 | | | 2012 | |
| | Number of loans | | | TDRs restructured in the period with a payment default | | | Number of loans | | | TDRs restructured in the period with a payment default | |
Commercial real estate | | | 2 | | | $ | 3,500 | | | | 1 | | | $ | 2,264 | |
Construction | | | - | | | | - | | | | 1 | | | | 160 | |
Residential real estate | | | - | | | | - | | | | 1 | | | | 40 | |
Commercial and industrial loans | | | - | | | | - | | | | 2 | | | | 4,858 | |
Consumer loans | | | - | | | | - | | | | 4 | | | | 42 | |
| | | 2 | | | $ | 3,500 | | | | 9 | | | $ | 7,364 | |
| 4. | Mortgage Servicing Rights (“MSRs”) |
The Bank sells a predominant share of the mortgage loans it originates into the secondary market while retaining servicing of such loans. MSRs included in accrued interest and other assets in the condensed consolidated financial statements as of March 31, 2013 are accounted for at the lower of origination value less accumulated amortization or current fair value. The net carrying value of MSRs at March 31, 2013 and December 31, 2012 was $1.5 million and $1.3 million, respectively, which includes valuation allowances of $0.2 million.
The following table presents activity in MSRs for the periods shown (dollars in thousands):
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Balance at beginning of period | | $ | 1,308 | | | $ | - | |
Additions | | | 166 | | | | 300 | |
Amortization | | | 72 | | | | - | |
Change in valuation allowance | | | - | | | | - | |
Balances at end of period | | $ | 1,546 | | | $ | 300 | |
Mortgage banking income, net, consisted of the following for the periods shown (dollars in thousands):
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Origination and processing fees | | $ | 174 | | | $ | 98 | |
Gain on sales of mortgage loans, net | | | 964 | | | | 534 | |
MSR valuation allowance | | | - | | | | - | |
Servicing fees | | | 95 | | | | 16 | |
Amortization | | | (73 | ) | | | - | |
Mortgage banking income, net | | $ | 1,160 | | | $ | 648 | |
| 5. | Other Real Estate Owned (“OREO”), net |
The following table presents activity related to OREO for the periods shown (dollars in thousands):
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Balance at beginning of period | | $ | 6,552 | | | $ | 21,270 | |
Additions | | | 940 | | | | 716 | |
Dispositions | | | (5,360 | ) | | | (6,061 | ) |
Change in valuation allowance | | | 3,552 | | | | 2,161 | |
Balances at end of period | | $ | 5,684 | | | $ | 18,086 | |
The following table summarizes activity in the OREO valuation allowance for the periods shown (dollars in thousands):
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Balance at beginning of period | | $ | 10,642 | | | $ | 30,287 | |
Additions to the valuation allowance | | | 197 | | | | 86 | |
Reductions due to sales | | | (3,749 | ) | | | (2,247 | ) |
Balance at end of period | | $ | 7,090 | | | $ | 28,126 | |
The following table summarizes OREO expenses for the periods shown (dollars in thousands):
| | Three months ended March 31, | |
| | 2013 | | | 2012 | |
Operating costs | | $ | 36 | | | $ | 636 | |
Net (gains) losses on dispositions | | | 44 | | | | (38 | ) |
Increases in valuation allowance | | | 197 | | | | 86 | |
Total | | $ | 277 | | | $ | 684 | |
| 6. | Basic and Diluted Net Income per Common Share |
The Company’s basic net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period. The Company’s diluted net income per common share is computed by dividing net income by the weighted-average number of common shares outstanding plus any incremental shares arising from the dilutive effect of stock-based compensation.
The numerators and denominators used in computing basic and diluted net income per common share for the three months ended March 31, 2013 and 2012 can be reconciled as follows (dollars in thousands, except per share data):
| | Three months ended | |
| | March 31, | |
| | 2013 | | | 2012 | |
Net income | | $ | 1,696 | | | $ | 1,058 | |
| | | | | | | | |
Weighted-average shares outstanding - basic | | | 47,141,298 | | | | 47,091,805 | |
Dilutive securities | | | 112,632 | | | | 142,916 | |
Weighted-average shares outstanding - diluted | | | 47,253,930 | | | | 47,234,721 | |
Common stock equivalent shares excluded due to antidilutive effect | | | 32,399 | | | | 10,026 | |
| | | | | | | | |
Basic and diluted: | | | | | | | | |
Net income per common share | | $ | 0.04 | | | $ | 0.02 | |
Net income per common share (diluted) | | $ | 0.04 | | | $ | 0.02 | |
| 7. | Stock-Based Compensation |
At March 31, 2013,4,835,407 shares reserved under the stock-based compensation plans were available for future grants.
During the three months ended March 31, 2013, the Company granted 8,824 additional shares of restricted stock with a weighted-average grant date fair value of $6.80 per share, which vest during 2016. During the same period, the Company also granted 5,507 stock options with a weighted-average grant date fair value of approximately $6.80 per option. These stock options vest in 2016. During the three months ended March 31, 2012, the Company granted 46,794 additional shares of restricted stock with a weighted-average grant date fair value of $5.82 per share, which vest during 2014 and 2015. During the same period, the Company also granted 19,412 stock options with a weighted-average grant date fair value of approximately $4.25 per option. These stock options vest in 2014.The Company used the Black-Scholes option-pricing model with the following weighted-average assumptions to value options granted in 2013 and 2012:
| | 2013 | | | 2012 | |
Dividend yield | | | 0.0 | % | | | 0.0 | % |
Expected volatility | | | 77.2 | % | | | 85.0 | % |
Risk-free interest rate | | | 1.1 | % | | | 1.4 | % |
Expected option lives | | | 6 years | | | | 6 years | |
The dividend yield was based on historical dividend information. The expected volatility was based on the historical volatility of the Company’s common stock price. The risk-free interest rate was based on the U.S. Treasury yield curve in effect at the date of grant for periods corresponding with the expected lives of the options granted. The expected option lives represent the period of time that options are expected to be outstanding giving consideration to vesting schedules and historical exercise and forfeiture patterns.
The Black-Scholes option-pricing model was developed for use in estimating the fair value of publicly-traded options that have no vesting restrictions and are fully transferable. The Black-Scholes model is affected by subjective assumptions includinghistorical volatility of the Company’s common stock price. Because the Company has relatively low average trading volume in its common stock, its estimated volatility may be higher than publicly-traded companies with greater trading volumes.
The following table presents the activity related to stock options for the three months ended March 31, 2013 and 2012:
| | Options | | | Weighted- average exercise price | | | Weighted- average remaining contractual term (years) | | | Aggregate intrinsic value (000) | |
Options outstanding at January 1, 2013 | | | 139,446 | | | $ | 53.39 | | | | 6.2 | | | $ | 79.4 | |
Granted | | | 5,507 | | | | 6.80 | | | | 10.0 | | | | - | |
Cancelled/forefeited | | | (3,010 | ) | | | 47.20 | | | | N/A | | | | N/A | |
Expired | | | (10,806 | ) | | | 90.72 | | | | N/A | | | | N/A | |
Options outstanding at March 31, 2013 | | | 131,137 | | | $ | 48.50 | | | | 6.6 | | | $ | 88.2 | |
Options exercisable at March 31, 2013 | | | 92,781 | | | $ | 66.45 | | | | 5.5 | | | $ | 56.8 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Options outstanding at January 1, 2012 | | | 144,370 | | | $ | 68.90 | | | | 5.9 | | | $ | - | |
Granted | | | 19,412 | | | | 4.25 | | | | 9.9 | | | | 27.8 | |
Cancelled/forefeited | | | (17,396 | ) | | | 65.55 | | | | N/A | | | | N/A | |
Expired | | | (8,092 | ) | | | 68.93 | | | | N/A | | | | N/A | |
Options outstanding at March 31, 2012 | | | 138,294 | | | $ | 60.24 | | | | 6.6 | | | $ | 27.8 | |
Options exercisable at March 31, 2012 | | | 57,032 | | | $ | 138.45 | | | | 3.9 | | | $ | - | |
Stock-based compensation expense related to stock options for the three months ended March 31, 2013 and 2012 was approximately $0.03 million and $0.05 million, respectively.As of March 31, 2013, there was approximately $0.2 million unrecognized compensation cost related to nonvested stock options which will be recognized over the remaining vesting periods of the underlying stock options.
The following table presents the activity related to nonvested restricted stock for the three months ended March 31, 2013:
| | Number of shares | | | Weighted- average grant date fair value per share | |
Nonvested as of January 1, 2013 | | | 157,191 | | | $ | 14.11 | |
Granted | | | 8,824 | | | | 6.80 | |
Vested | | | (49,216 | ) | | | 6.12 | |
Cancelled/forefeited | | | (4,167 | ) | | | 7.12 | |
Nonvested as of March 31, 2013 | | | 112,632 | | | $ | 17.29 | |
Nonvested restricted stock is generally scheduled to vest over a three year period. The unearned compensation on restricted stock is being amortized to expense on a straight-line basis over the applicable vesting periods.As of March 31, 2013, unrecognized compensation cost related to nonvested restricted stock totaled approximately $0.5 million, which is expected to be recognized over the next three years. Total expense recognized by the Company for nonvested restricted stock for the three months ended March 31, 2013 and 2012 was$0.1 millionand is being amortized to expense on a straight-line basis over the applicable vesting periods. There was no unrecognized compensation cost related to restricted stock units (“RSUs”) at March 31, 2013 and December 31, 2012, as all RSUs were fully-vested at the date of the grant.
During the three months ended March 31, 2013, the Company recorded an income tax credit of approximately $0.03 million. This provision for income taxes was calculated based on management’s current projections of estimated full-year pre-tax results of operations, estimated utilization of deferred tax assets on which a full valuation allowance was previously recorded, and other permanent book/tax differences. Accordingly, this calculation and the estimated income tax amounts are subject to adjustment as additional facts become available and management’s estimates are revised.
Management determined the amount of the deferred tax valuation allowance at March 31, 2013 and December 31, 2012 by evaluating the nature and amount of historical and projected future taxable income, the scheduled reversal of deferred tax assets and liabilities, and available tax planning strategies. The ability to utilize deferred tax assets is a complex process requiring in-depth analysis of statutory, judicial, and regulatory guidance and estimates of future taxable income. The amount of deferred taxes recognized could be impacted by changes to any of these variables.
As of March 31, 2013, the Company maintained a full valuation allowance against the deferred tax asset balance of $41.7 million. There are a number of tax issues that impact the deferred tax asset balance including changes in temporary differences between the financial statement and tax recognition of revenue and expenses, the recapture of previously realized deferred tax assets that are now deemed unrealizable, and a reduction of deferred tax assets due to Section 382 of the Internal Revenue Code. See also “Critical Accounting Policies and Accounting Estimates – Deferred Income Taxes” included in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
| 9. | Fair Value Measurements |
GAAP establishes a hierarchy for determining fair value measurements which 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 that are quoted unadjusted prices in active markets - that the Company has the ability to access at the measurement date - for identical assets or liabilities. |
| · | Level 2: Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, and inputs derived principally from, or corroborated by, observable market data by correlation or other means. |
| · | Level 3: Inputs that reflect the reporting entity's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. |
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s assets and liabilities carried at fair value. In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internal or third party models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that assets or liabilities are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes that the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain assets and liabilities could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and, therefore, estimates of fair value after the condensed consolidated balance sheet date may differ significantly from the amounts presented herein.
The following is a description of the valuation methodologies used for assets measured at fair value on a recurring or nonrecurring basis, as well as the general classification of such assets pursuant to valuation hierarchy:
Investment securities available-for-sale: Where quoted prices for identical assets are available in an active market, investment securities available-for-sale are classified within level 1 of the hierarchy. If quoted market prices for identical securities are not available, then fair values are estimated by independent sources using pricing models and/or quoted prices of investment securities with similar characteristics or discounted cash flows. The Company has categorized its investment securities available-for-sale as level 2, since a majority of such securities are MBS which are mainly priced in this latter manner.
Impaired loans: In accordance with GAAP, loans measured for impairment are reported at estimated fair value,including impaired loans measured at an observable market price (if available), the present value of expected future cash flows discounted at the loan’s effective interest rate, or at the fair value of the loan’s collateral (if collateral dependent). Estimated fair value of the loan’s collateral is determined by appraisals or independent valuations which are then adjusted for the estimated costs related to liquidation of the collateral. Management’s ongoing review of appraisal information may result in additional discounts or adjustments to valuation based upon more recent market sales activity or more current appraisal information derived from properties of similar type and/or locale. A significant portion of the Bank’s impaired loans are measured using the estimated fair market value of the collateral less the estimated costs to sell. The Company has categorized its impaired loans as level 3.
OREO: The Company’s OREO is measured at estimated fair value less estimated costs to sell. Fair value is generally determined based on third-party appraisals of fair value in an orderly sale. Historically, appraisals have considered comparable sales of like assets in reaching a conclusion as to fair value. Since many recent real estate sales could be termed “distressed sales”, and since a preponderance have been short-sale or foreclosure related, this has directly impacted appraisal valuation estimates. Estimated costs to sell OREO are based on standard market factors. The valuation of OREO is subject to significant external and internal judgment. Management periodically reviews OREO to determine whether the property continues to be carried at the lower of its recorded book value or estimated fair value, net of estimated costs to sell. The Company has categorized its OREO as level 3.
MSRs:The estimated fair value of MSRs is calculated by discounting the expected future contractual cash flows of the MSRs. The amount of impairment recognized is the amount, if any, by which the amortized cost of the rights exceeds its estimated fair value. Impairment, if deemed temporary, is recognized through a valuation allowance to the extent that estimated fair value is less than the recorded amount.
The Company’s only financial assets measured at fair value on a recurring basis at March 31, 2013 and December 31, 2012 were as follows (dollars in thousands):
| | Level 1 | | | Level 2 | | | Level 3 | |
March 31, 2013 | | | | | | | | | | | | |
Investment securities available - for - sale | | $ | - | | | $ | 232,672 | | | $ | - | |
| | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | |
Investment securities available - for - sale | | $ | - | | | $ | 257,544 | | | $ | - | |
Certain assets, such as impaired loans and OREO, are measured at fair value on a nonrecurring basis (e.g., the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments when there is evidence of impairment). The following table represents the assets measured at fair value on a nonrecurring basis by the Company at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | Level 1 | | | Level 2 | | | Level 3 | |
March 31, 2013 | | | | | | | | | | | | |
Impaired loans with specific valuation allowances | | $ | - | | | $ | - | | | $ | 25,279 | |
Other real estate owned | | | - | | | | - | | | | 5,684 | |
MSRs | | | - | | | | - | | | | 1,546 | |
| | $ | - | | | $ | - | | | $ | 32,509 | |
| | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | |
Impaired loans with specific valuation allowances | | $ | - | | | $ | - | | | $ | 34,383 | |
Other real estate owned | | | - | | | | - | | | | 6,552 | |
MSRs | | | - | | | | - | | | | 1,308 | |
| | $ | - | | | $ | - | | | $ | 42,243 | |
The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at March 31, 2013 and December 31, 2012 (dollars in thousands):
| | March 31, 2013 |
| | Fair Value Estimate | | | Valuation Techniques | | Unobservable Input |
Impaired loans | | $ | 25,279 | | | Market approach | | Appraised value less selling costs of 5% to 10% |
| | | | | | | | Additional discounts of 5% to 50% to appraised value to reflect liquidation value |
Other real estate owned | | $ | 5,684 | | | Market approach | | Appraised value less selling costs of 5% to 10% |
MSRs | | $ | 1,546 | | | Market approach | | Weighted average prepayment speed of 10.5% |
| | December 31, 2012 |
| | Fair Value Estimate | | | Valuation Techniques | | Unobservable Input |
Impaired loans | | $ | 34,383 | | | Market approach | | Appraised value less selling costs of 5% to 10% |
| | | | | | | | Additional discounts of 5% to 50% to appraised value to reflect liquidation value |
Other real estate owned | | $ | 6,552 | | | Market approach | | Appraised value less selling costs of 5% to 10% |
MSRs | | $ | 1,308 | | | Market approach | | Weighted average prepayment speed of 10.5% |
The Company did not change the methodology used to determine fair value for any assets or liabilities during 2012, or during the three months ended March 31, 2013. In addition, for any given class of assets, the Company did not have any transfers between level 1, level 2, or level 3 during 2012 or the three months ended March 31, 2013.
The following disclosures are made in accordance with the provisions of GAAP, which requires the disclosure of fair value information about financial instruments where it is practicable to estimate that value.
In cases where quoted market values are not available, the Company primarily uses present value techniques to estimate the fair value of its financial instruments. Valuation methods require considerable judgment, and the resulting estimates of fair value can be significantly affected by the assumptions made and methods used. Accordingly, the estimates provided herein do not necessarily indicate amounts which could be realized in a current market exchange.
In addition, as the Company normally intends to hold the majority of its financial instruments until maturity, it does not expect to realize many of the estimated amounts disclosed. The disclosures also do not include estimated fair value amounts for items which are not defined as financial instruments but which may have significant value. The Company does not believe that it would be practicable to estimate a representational fair value for these types of items as of March 31, 2013 and December 31, 2012.
Because GAAP excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements, any aggregation of the fair value amounts presented would not represent the underlying value of the Company.
The Company uses the following methods and assumptions to estimate the fair value of its financial instruments:
Cash and cash equivalents: The carrying amount approximates the estimated fair value of these instruments.
Investment securities: See above description.
FHLB stock: The carrying amount approximates the estimated fair value of this investment.
Loans: The estimated fair value of non-impaired loans is calculated by discounting the contractual cash flows of the loans using March 31, 2013 and December 31, 2012 origination rates. The resulting amounts are adjusted to estimate the effect of changes in the credit quality of borrowers since the loans were originated. Estimated fair values for impaired loans are determined using an observable market price, (if available), the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the loan’s collateral (if collateral dependent) as described above. Observable market prices for community bank loans are not generally available given the non-homogenous characteristics of such loans.
BOLI: The carrying amount approximates the estimated fair value of these instruments.
MSRs: See above description.
Deposits: The estimated fair value of demand deposits, consisting of checking, interest bearing demand, and savings deposit accounts, is represented by the amounts payable on demand. At the reporting date, the estimated fair value of time deposits is calculated by discounting the scheduled cash flows using the March 31, 2013 and December 31, 2012 rates offered on those instruments.
Other borrowings: The fair value of other borrowings (including federal funds purchased, if any) are estimated using discounted cash flow analyses based on the Bank’s March 31, 2013 and December 31, 2012 incremental borrowing rates for similar types of borrowing arrangements.
Loan commitments and standby letters of credit: The majority of the Bank’s commitments to extend credit have variable interest rates and “escape” clauses if the customer’s credit quality deteriorates. Therefore, the fair values of these items are not significant and are not included in the following table.
The estimated fair values of the Company’s significant on-balance sheet financial instruments at March 31, 2013 and December 31, 2012 were approximately as follows (dollars in thousands):
| | | | March 31, 2013 | | | December 31, 2012 | |
| | Level in Fair Value Heirarchy | | Carrying value | | | Estimated fair value | | | Carrying value | | | Estimated fair value | |
Financial assets: | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | Level 1 | | $ | 144,695 | | | $ | 144,695 | | | $ | 113,028 | | | $ | 113,028 | |
Investment securities: | | | | | | | | | | | | | | | | | | |
Available-for-sale | | Level 2 | | | 232,672 | | | | 232,672 | | | | 257,544 | | | | 257,544 | |
Held-to-maturity | | Level 2 | | | 1,806 | | | | 1,847 | | | | 1,813 | | | | 1,863 | |
FHLB stock | | Level 2 | | | 10,192 | | | | 10,192 | | | | 10,285 | | | | 10,285 | |
Loans held-for-sale | | Level 2 | | | 1,444 | | | | 1,444 | | | | 2,329 | | | | 2,329 | |
Loans, net | | Level 3 | | | 850,765 | | | | 855,819 | | | | 829,057 | | | | 833,399 | |
BOLI | | Level 3 | | | 35,916 | | | | 35,916 | | | | 35,705 | | | | 35,705 | |
MSRs | | Level 3 | | | 1,546 | | | | 1,546 | | | | 1,308 | | | | 1,308 | |
| | | | | | | | | | | | | | | | | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | |
Deposits | | Level 2 | | | 1,104,187 | | | | 1,104,158 | | | | 1,076,234 | | | | 1,076,550 | |
FHLB borrowings | | Level 2 | | | 60,000 | | | | 64,595 | | | | 60,000 | | | | 64,981 | |
10. Regulatory Matters
Bancorp and the Bank are subject to various regulatory capital requirements administered by the federal and state 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’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Bancorp and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Bancorp’s and the Bank’s 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 Bancorp and the Bank to maintain minimum amounts and ratios (set forth in the tables below) of Tier 1 capital to average assets and Tier 1 and total capital to risk-weighted assets (all as defined in the regulations).
Federal banking regulators are required to take prompt corrective action if an insured depository institution fails to satisfy certain minimum capital requirements. Such actions could potentially include a leverage capital limit, a risk-based capital requirement, and any other measure of capital deemed appropriate by the federal banking regulator for measuring the capital adequacy of an insured depository institution. In addition, payment of dividends by Bancorp and the Bank are subject to restriction by state and federal regulators and availability of retained earnings.
On March 7, 2013, the Bank entered into a memorandum of understanding (“MOU”) with the Federal Deposit Insurance Corporation (“FDIC”) and Oregon Division of Finance and Corporate Securities (“DFCS”) which terminated the cease-and-desist order (the “Order”) that had been in effect between the Bank, the FDIC and the DFCS since August 2009. During the life of the MOU, the Bank may not pay dividends without the written consent of the FDIC and DFCS and the Bank must maintain higher levels of capital than required by published capital adequacy requirements.
The MOU requires the Bank to maintain the minimum capital requirements for a “well-capitalized” bank, including a Tier 1 leverage ratio of at least 10%. As of March 31, 2013 and December 31, 2012, the requirement relating to increasing the Bank’s Tier 1 leverage ratio was met.
On October 26, 2009, Bancorp entered into a written agreement with the FRB and DFCS (the “Written Agreement”), which requires Bancorp to take certain measures to improve its safety and soundness. Under the Written Agreement, Bancorp was required to develop and submit for approval, a plan to maintain sufficient capital at Bancorp and the Bank within 60 days of the date of the Written Agreement. The Company submitted a strategic plan on October 28, 2009. As of March 31, 2013 and December 31, 2012, Bancorp met the 10% Tier 1 leverage ratio requirement per the Written Agreement.
Bancorp’s actual and required capital amounts and ratios as of March 31, 2013 and December 31, 2012 are presented in the following table (dollars in thousands):
| | Actual | | | Regulatory minimum to be "adequately capitalized" | | | Regulatory minimum to be "well capitalized" under prompt corrective action provisions | |
| | Capital Amount | | | Ratio | | | Capital Amount | | | Ratio | | | Capital Amount | | | Ratio | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage (to average assets) | | $ | 138,759 | | | | 10.7 | % | | $ | 51,784 | | | | 4.0 | % | | $ | 129,459 | | | | 10.0 | %(1) |
Tier 1 capital (to risk-weighted assets) | | | 138,759 | | | | 14.3 | | | | 38,793 | | | | 4.0 | | | | 58,189 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | 151,055 | | | | 15.6 | | | | 77,585 | | | | 8.0 | | | | 96,982 | | | | 10.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012: | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage (to average assets) | | $ | 136,960 | | | | 10.4 | % | | $ | 52,470 | | | | 4.0 | % | | $ | 131,174 | | | | 10.0 | %(1) |
Tier 1 capital (to risk-weighted assets) | | | 136,960 | | | | 14.1 | | | | 38,811 | | | | 4.0 | | | | 58,216 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | 149,296 | | | | 15.4 | | | | 77,621 | | | | 8.0 | | | | 97,027 | | | | 10.0 | |
(1) Pursuant to the Written Agreement, in order to be deemed "well capitalized", Bancorp must maintain a Tier 1 leverage ratio of at least 10.00%.
The Bank’s actual and required capital amounts and ratios are presented in the following table (dollars in thousands):
| | Actual | | | Regulatory minimum to be "adequately capitalized" | | | Regulatory minimum to be "well capitalized" under prompt corrective action provisions | |
| | Capital Amount | | | Ratio | | | Capital Amount | | | Ratio | | | Capital Amount | | | Ratio | |
March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage (to average assets) | | $ | 138,395 | | | | 10.7 | % | | $ | 51,773 | | | | 4.0 | % | | $ | 129,432 | | | | 10.0 | %(1) |
Tier 1 capital (to risk-weighted assets) | | | 138,395 | | | | 14.3 | | | | 38,785 | | | | 4.0 | | | | 58,178 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | 150,688 | | | | 15.5 | | | | 77,570 | | | | 8.0 | | | | 96,963 | | | | 10.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012 (2): | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage (to average assets) | | $ | 136,658 | | | | 10.4 | % | | $ | 52,457 | | | | 4.0 | % | | $ | 131,142 | | | | 10.0 | %(1) |
Tier 1 capital (to risk-weighted assets) | | | 136,658 | | | | 14.1 | | | | 38,803 | | | | 4.0 | | | | 58,205 | | | | 6.0 | |
Total capital (to risk-weighted assets) | | | 148,991 | | | | 15.4 | | | | 77,607 | | | | 8.0 | | | | 97,008 | | | | 10.0 | |
(1) Pursuant to the Order, in order to be deemed "well capitalized", the Bank must maintain a Tier 1 leverage ratio of at least 10.00%.
11. New Authoritative Accounting Guidance
In February 2013, the FASB issued ASU No. 2013-02, “Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income” (“ASU 2013-02”). The provisions of ASU 2013-02 require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component and to present either on the face of the statement where net income is presented, or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required to be reclassified to net income in its entirety in the same reporting period. The provisions of ASU 2013-02 are effective for annual and interim reporting periods beginning on or after December 15, 2012. The adoption of ASU 2013-02 did not have a material impact on the Company’s consolidated financial statements.
12. Commitments and Contingencies
The Company is subject to legal proceedings, claims, and litigation arising in the ordinary course of business. While the outcome of these matters is currently not determinable, management does not expect that the ultimate costs to resolve these matters will have a material adverse effect on the Company’s condensed consolidated financial position, results of operations, or cash flows.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with the Company’s unaudited condensed consolidated financial statements and the notes thereto, included elsewhere in this Quarterly Report on Form 10-Q. This discussion highlights key information as determined by management but may not contain all of the information that is important to you. For a more complete understanding, the following should be read in conjunction with the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 25, 2013, including its audited 2012 consolidated financial statements and the notes thereto as of December 31, 2012 and 2011 and for each of the years in the three-year period ended December 31, 2012.
In this documents please note that “we” “our” “us” “Cascade” or the “Company” refer collectively to Cascade Bancorp (“Bancorp”), an Oregon chartered single bank holding company and its wholly-owned subsidiary, Bank of the Cascades (the “Bank”).
Cautionary Information Concerning Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements about the Company’s plans and anticipated results of operations and financial condition. These statements include, but are not limited to, our plans, objectives, expectations and intentions and are not statements of historical fact. When used in this report, the words “expects,” “believes,” “anticipates,” “could,” “may,” “will,” “should,” “plan,” “predicts,” “projections,” “continue” and other similar expressions constitute forward-looking statements, as do any other statements that expressly or implicitly predict future events, results or performance, and such statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Certain risks and uncertainties, and the Company’s success in managing such risks and uncertainties could cause actual results to differ materially from those projected, including, among others, the risk factors disclosed in Part II – Item 1A of this Quarterly Report on Form 10-Q and in Part I - Item 1A of the Company’s Annual Report on Form 10-K filed with the SEC on March 25, 2013 for the year ended December 31, 2012.
These forward-looking statements speak only as of the date of this Quarterly Report on Form 10-Q. The Company undertakes no obligation to publish revised forward-looking statements to reflect the occurrence of unanticipated events or circumstances after the date hereof. Readers should carefully review all disclosures filed by the Company from time to time with the SEC.
Critical Accounting Policies and Accounting Estimates
Critical accounting policies are defined as those that are reflective of significant judgments and uncertainties, and could potentially result in materially different results under different assumptions and conditions. We believe that our most critical accounting policies upon which our financial condition depends, and which involve the most complex or subjective decisions or assessments are as follows.
Reserve for Credit Losses
The Company’s reserve for credit losses provides for estimated losses based upon evaluations of known and inherent risks in the loan portfolio and related loan commitments. Arriving at an estimate of the appropriate level of reserve for credit losses (which consists of our reserve for loan losses and our reserve for loan commitments) involves a high degree of judgment and assessment of multiple variables that result in a methodology with relatively complex calculations and analysis. Management uses historical information to assess the adequacy of the reserve for loan losses and considers qualitative factors including economic conditions and a range of other factors in its determination of the reserve. On an ongoing basis, the Company seeks to enhance and refine its methodology such that the reserve is at an appropriate level and responsive to changing conditions. However, the Company’s methodology may not accurately estimate inherent loss or external factors and changing economic conditions may impact the loan portfolio and the level of reserves in ways currently unforeseen.
The reserve for loan losses is increased by provisions for loan losses and by recoveries of loans previously charged-off and reduced by loans charged-off. The reserve for loan commitments is increased and decreased through non-interest expense. For a full discussion of the Company’s methodology of assessing the adequacy of the reserve for credit losses, see "Loan Portfolio and Credit Quality” in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2012.
Deferred Income Taxes
The provision (credit) for income taxes is based on income and expenses as reported for consolidated financial statement purposes using the “asset and liability method” for accounting for deferred taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision (credit) for income taxes. A valuation allowance, if needed, reduces deferred tax assets to the expected amount to be realized.
Income tax positions that meet a more-likely-than-not recognition threshold are measured as the largest amount of income tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with income tax positions taken that exceeds the amount measured as described above would be reflected as a liability for unrecognized income tax benefits in the accompanying consolidated balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest and penalties associated with unrecognized income tax benefits would be classified as additional income taxes in the consolidated statements of operations.
Due to cumulative losses incurred by the Company in prior years and related considerations, the Company is unable to conclude that it is more likely than not that it will realize its net deferred tax asset and, accordingly, has recorded a valuation allowance to fully offset its deferred tax asset at March 31, 2013 and December 31, 2012. Realization of deferred tax assets is generally dependent upon the Company generating future taxable income, and is subject to limitations arising from the $177.0 million capital raise completed by the Company in January 2011 (the “Capital Raise”) that could result in permanent impairment of a material portion of the Company’s deferred tax assets and/or limit deductibility of certain losses.
Other Real Estate Owned and Foreclosed Assets
Other real estate owned and other foreclosed assets acquired through loan foreclosure are initially recorded at estimated fair value less costs to sell when acquired, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the reserve for loan losses. Due to the subjective nature of establishing the asset’s fair value when it is acquired, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined that fair value declines subsequent to foreclosure, a valuation allowance is recorded through non-interest expense. Operating costs associated with the assets after acquisition are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and posted to other non-interest expenses.
Economic Conditions
The Company’s business is closely tied to the economies of Idaho and Oregon in general and is particularly affected by the economies of Central, Southern and Northwest Oregon, as well as the greater Boise/Treasure Valley, Idaho area. The uncertain depth and duration of the present sluggish economic conditions could cause further deterioration of these local economies, resulting in an adverse effect on the Company’s financial condition and results of operations. Real estate values in these areas have declined and may continue to fall or remain depressed for an uncertain amount of time. Unemployment rates in these areas continue to be high and could increase further. Business activity across a wide range of industries and regions has been impacted and local governments and many businesses are facing serious challenges due to uneven consumer spending primarily caused by elevated unemployment and uncertainty. Recently, the national and regional economies and real estate price declines have appeared to show signs of stabilization. However, elevated unemployment, business and consumer confidence, national fiscal policy and other indicators continue to suggest that the future direction of the economy remains uncertain.
Financial Highlights and Summary of the First Quarter of 2013 (period ended March 31, 2013)
| · | Net Income: $1.7 million or $0.04 per share compared to $1.1 million and $0.02 for the year ago quarter. |
| · | Loans: Gross loans up $19.0 million or 8.75% (annualized) compared to December 31, 2012. |
| · | Deposits: Total deposits up $28.0 million or 11.06% (annualized) compared to December 31, 2012. |
| · | Credit Quality: Remediated $57.2 million of loans classified as special mention or substandard during the first quarter of 2013, representing 6.52% of total loans. |
| · | Credit Quality: Reserve for loan losses at $24.5 million or 2.80% of loans. No loan loss provision was made in the first quarter of 2013. |
| · | Credit Quality: Net charge-offs for the quarter were $2.7 million, or 1.25% of loans (annualized) mainly related to resolution of special mention and substandard loans. |
| · | Credit Quality: Non-performing assets were 1.65% of total assets at March 31, 2013 compared to 2.03% at March 31, 2012. |
| · | Net Interest Margin (“NIM”): NIM was 3.92% at March 31, 2013 compared to 4.31% at March 31, 2012. |
RESULTS OF OPERATIONS –Three Months ended March 31, 2013 and 2012
Summary of Priorities
The Company made continued and substantive progress toward its key priorities including (1) revitalizing quality loan and deposit growth; (2) reducing legacy special mention and substandard assets; and (3) improving fee income and efficiency. Management has set these priorities to achieve an improving core earnings trajectory underpinned by a quality loan portfolio. First quarter of 2013 loan growth was $19.0 million or 8.75% (annualized) compared to December 31, 2012 despite offsets related to ongoing remediation of special mention and substandard loans. Remediation during the first quarter of 2013 was substantial with a $57.2 million reduction in special mention and substandard loans, representing 6.52% of total loans, through targeted payoffs/paydowns, note sales and/or restructure of adversely risk rated legacy loans. Management believes the reserve for loan losses of $24.5 million at March 31, 2013 is ample to support achievement of this priority. Deposit balances increased in the first quarter of 2013 compared to December 31, 2012 and are elevated from the balances at March 31, 2012. Non-interest income in the first quarter of 2013 was $0.4 million higher than the first quarter of 2012 due to increased mortgage banking income and non-interest expense trends continued to improve.
Income Statement
Net Income
Net income for the quarter ended March 31, 2013 was $0.04 per share or $1.7 million, compared to $0.02 per share or $1.1 million for the first quarter of 2012. Net income for the quarter ended March 31, 2013 was higher than net income for the first quarter of 2012 primarily due to increased mortgage banking income as well as improved credit quality and the successful remediation of certain loans resulting in the Company not having to record a loan loss provision in the first quarter of 2013. The Company recorded a loan loss provision of $1.1 million for the quarter ended March 31, 2012. The provision for income taxes in the reported periods remains insignificant due to a 100% valuation allowance on the Company’s deferred tax asset (“DTA”).
Net Interest Income
Net interest income was $11.6 million for the first quarter of 2013, down $1.5 million compared to $13.1 million in the first quarter of 2012. Net interest income was lower year over year mainly due to a decline in yields on earnings assets as a result of the historically low interest rate market environment. Specifically, loan interest income in the first quarter of 2013 decreased $1.9 million compared to the first quarter of 2012 due to lower yields on the portfolio.
Interest expense for the first quarter of 2013 decreased $0.5 million or 33.5% compared to the first quarter of 2012. This improvement was due to the decreased rates on deposits in the low market rate environment.
Components of Net Interest Margin
The following tables set forth for the three months ended March 31, 2013 and 2012 information with regard to average balances of assets and liabilities, as well as total dollar amounts of interest income from interest-earning assets and interest expense on interest-bearing liabilities, resultant average yields or rates, net interest income, net interest spread and net interest margin for the Company (dollars in thousands):
| | THREE MONTHS ENDED | |
(dollars in thousands) | | March 31, 2013 | | | March 31, 2012 | |
| | | | | Interest | | | Average | | | | | | Interest | | | Average | |
| | Average | | | Income/ | | | Yield or | | | Average | | | Income/ | | | Yield or | |
| | Balance | | | Expense | | | Rates | | | Balance | | | Expense | | | Rates | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Investment securities | | $ | 245,847 | | | $ | 1,322 | | | | 2.18 | % | | $ | 211,355 | | | $ | 1,416 | | | | 2.69 | % |
Interest bearing balances due from other banks | | | 67,275 | | | | 37 | | | | 0.22 | % | | | 117,682 | | | | 67 | | | | 0.23 | % |
Federal funds sold | | | 23 | | | | - | | | | 0.00 | % | | | 23 | | | | - | | | | 0.00 | % |
Federal Home Loan Bank stock | | | 10,273 | | | | - | | | | 0.00 | % | | | 10,472 | | | | - | | | | 0.00 | % |
Loans (1)(2)(3) | | | 880,006 | | | | 11,238 | | | | 5.18 | % | | | 884,590 | | | | 13,113 | | | | 5.96 | % |
Total earning assets/interest income | | | 1,203,424 | | | | 12,597 | | | | 4.25 | % | | | 1,224,122 | | | | 14,596 | | | | 4.80 | % |
Reserve for loan losses | | | (27,134 | ) | | | | | | | | | | | (43,608 | ) | | | | | | | | |
Cash and due from banks | | | 29,750 | | | | | | | | | | | | 34,064 | | | | | | | | | |
Premises and equipment, net | | | 34,287 | | | | | | | | | | | | 34,099 | | | | | | | | | |
Bank-owned life insurance | | | 35,784 | | | | | | | | | | | | 34,785 | | | | | | | | | |
Accrued interest and other assets | | | 18,633 | | | | | | | | | | | | 29,375 | | | | | | | | | |
Total assets | | $ | 1,294,744 | | | | | | | | | | | $ | 1,312,837 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing demand deposits | | $ | 507,042 | | | | 166 | | | | 0.13 | % | | $ | 526,783 | | | | 372 | | | | 0.28 | % |
Savings deposits | | | 41,851 | | | | 5 | | | | 0.05 | % | | | 34,634 | | | | 9 | | | | 0.10 | % |
Time deposits | | | 129,148 | | | | 333 | | | | 1.05 | % | | | 157,790 | | | | 616 | | | | 1.57 | % |
Other borrowings | | | 66,356 | | | | 474 | | | | 2.90 | % | | | 60,000 | | | | 474 | | | | 3.18 | % |
Total interest bearing liabilities/interest expense | | | 744,397 | | | | 978 | | | | 0.53 | % | | | 779,207 | | | | 1,471 | | | | 0.76 | % |
Demand deposits | | | 385,263 | | | | | | | | | | | | 375,457 | | | | | | | | | |
Other liabilities | | | 23,068 | | | | | | | | | | | | 23,637 | | | | | | | | | |
Total liabilities | | | 1,152,728 | | | | | | | | | | | | 1,178,301 | | | | | | | | | |
Stockholders' equity | | | 142,016 | | | | | | | | | | | | 134,536 | | | | | | | | | |
Total liabilities and stockholders' equity | | $ | 1,294,744 | | | | | | | | | | | $ | 1,312,837 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | | $ | 11,619 | | | | | | | | | | | $ | 13,125 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | | | | | 3.71 | % | | | | | | | | | | | 4.04 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income to earning assets | | | | | | | | | | | 3.92 | % | | | | | | | | | | | 4.31 | % |
| (1) | Average non-performing loans included in the computation of average loans for the three months ended March 31, 2013 and 2012 w as approximately $17.5 million and $9.0 million, respectively. |
| (2) | Loan related fees, including prepayment penalties, recognized during the period and included in the yield calculation totaled approximately $0.5 million in 2013 and $0.6 million in 2012. |
| (3) | Includes mortgage loans held for sale. |
Analysis of Changes in Interest Income and Expense
The following table shows the dollar amount of increase (decrease) in the Company’s consolidated interest income and expense for the three months ended March 31, 2013, and attributes such variance to “volume” or “rate” changes. Variances that were immaterial have been allocated equally between rate and volume categories (dollars in thousands):
| | Quarter ended March 31, | |
| | 2013 over 2012 | |
| | Total | | | Amount of Change | |
| | Increase | | | Attributed to | |
| | (Decrease) | | | Volume | | | Rate | |
Interest income: | | | | | | | | | |
Interest and fees on loans | | $ | (1,875 | ) | | $ | (67 | ) | | $ | (1,808 | ) |
Interest on investment securities | | | (94 | ) | | | 229 | | | | (323 | ) |
Other investment income | | | (30 | ) | | | (28 | ) | | | (2 | ) |
Total interest income | | | (1,999 | ) | | | 134 | | | | (2,133 | ) |
| | | | | | | | | | | | |
Interest expense: | | | | | | | | | | | | |
Interest on deposits: | | | | | | | | | | | | |
Interest bearing demand | | | (206 | ) | | | (14 | ) | | | (192 | ) |
Savings | | | (4 | ) | | | 2 | | | | (6 | ) |
Time deposits | | | (283 | ) | | | (111 | ) | | | (172 | ) |
Other borrowings | | | - | | | | 50 | | | | (50 | ) |
Total interest expense | | | (493 | ) | | | (73 | ) | | | (420 | ) |
| | | | | | | | | | | | |
Net interest income | | $ | (1,506 | ) | | $ | 207 | | | $ | (1,713 | ) |
Loan Loss Provision
The Company did not record a loan loss provision in the first quarter of 2013. A loan loss provision of $1.1 million was recorded in the first quarter of 2012. The decreased loan loss provision in the three months ended March 31, 2013 as compared to the three months ended March 31, 2012 was a result of successful remediation of special mention and substandard loans over the periods. Management believes the reserve for loan losses is sufficient at March 31, 2013.
Net charge-offs in the first quarter of 2013 were $2.7 million compared to $1.1 million in the first quarter of 2012. A significant portion of these charge-offs related to the ongoing remediation of legacy special mention and substandard loans. At March 31, 2013, the reserve for loan losses was $24.5 million or 2.80% of outstanding loans compared to $27.3 million or 3.17% of outstanding loans at December 31, 2012.
The reserve for unfunded lending commitments was $0.4 million at March 31, 2013, which remained unchanged from December 31, 2012.
Non-Interest Income
Non-interest income in the first quarter of 2013 was $3.4 million as compared to $3.0 million a year earlier. The period-over-period increase in non-interest income was primarily related to a $0.5 million increase in net mortgage banking income primarily resulting from stronger residential mortgage origination volumes and related revenues.
Non-Interest Expense
Non-interest expense for the first quarter of 2013 was $13.3 million as compared to $13.9 million in the first quarter of 2012. The $0.6 million decrease in non-interest expense for the first quarter of 2013 was primarily due to decreases in both FDIC Insurance of $0.3 million related to decreased monetary assessments by the Federal Deposit Insurance Corporation (“FDIC”) and a $0.4 million decrease in OREO expense resulting from sales of OREO properties.
Income Taxes
The first quarter of 2013 includes a $0.03 million tax credit compared to a provision for income taxes of $0.03 million in the first quarter of 2012. The income taxes recorded in the first quarters of 2013 and 2012 are estimated based upon management’s current projections of estimated full-year pre-tax results of operations, estimated utilization of deferred tax assets on which a full valuation allowance was previously recorded, and other permanent book/tax differences.
As of March 31, 2013, the Company maintained a valuation allowance of $41.7 million against the deferred tax asset. There was no change from the valuation allowance at December 31, 2012.
Management determined the amount of the deferred tax valuation allowance at March 31, 2013 and December 31, 2012 by evaluating the nature and amount of historical and projected future taxable income, the scheduled reversal of deferred tax assets and liabilities, and available tax planning strategies. The ability to utilize deferred tax assets is a complex process requiring in-depth analysis of statutory, judicial and regulatory guidance and estimates of future taxable income. The amount of deferred taxes recognized could be impacted by changes to any of these variables.
The issuance of common stock in connection with the Company’s successful completion of its Capital Raise in the first quarter of 2011 resulted in an “ownership change” of the Company, as broadly defined in Section 382 of the Internal Revenue Code. As a result of the ownership change, utilization of the Company’s net operating loss carryforwards and certain built-in losses under federal income tax laws will be subject to annual limitation and may be disallowed. The annual limitation placed on the Company’s ability to utilize these potential tax deductions will equal the product of an applicable interest rate mandated under federal income tax laws and the Company’s value immediately before the ownership change. The annual limitation imposed under Section 382 may limit the deduction for both the carryforward tax attributes and the built-in losses realized within five years of the date of the ownership change. Given the limited carryforward period assigned to these tax deductions in excess of this annual limit, some portion of these potential deductions will be lost and, consequently, the related tax benefits may not be recorded in the financial statements.
Financial Condition
Capital Resources
Total stockholders’ equity increased to $142.0 million at March 31, 2013, as compared to total stockholders’ equity of $140.8 million at December 31, 2012. At March 31, 2013, the total common equity to total assets ratio was 10.7% and the Company’s basic book value per share was $3.01 as compared to the total common equity to total assets ratio of 10.8% and basic book value per share of $2.97 at December 31, 2012.
At March 31, 2013, Bancorp’s Tier 1 leverage, Tier 1 risk-based capital and total risk-based capital ratios were 10.72%, 14.31% and 15.58%, respectively, and the Bank’s Tier 1 leverage, Tier 1 risk-based capital and total risk-based capital ratios were 10.69%, 14.27% and 15.54%, respectively, which meet regulatory benchmarks for a “well-capitalized” designation. Regulatory benchmarks for a “well-capitalized” designation are 5.00%, 6.00%, and 10.00% for Tier 1 leverage, Tier 1 risk-based capital and total risk-based capital, respectively. However, in accordance with the memorandum of understanding (“MOU”) with the FDIC and Oregon Division of Finance and Corporate Securities (“DFCS”), the Bank and Bancorp are required to maintain a Tier 1 leverage ratio of at least 10.00% to be considered “well-capitalized.” Additional information regarding capital requirements can be found in Note 10 of the notes to the condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.
From time to time the Company makes commitments to acquire banking properties or to make equipment or technology related investments of capital. At March 31, 2013, the Company had no material capital expenditure commitments apart from those incurred in the ordinary course of business.
Total Assets and Liabilities
Total assets were $1.3 billion at March 31, 2013, up $27.1 million from December 31, 2012. The increase in total assets during the first quarter of 2013 primarily resulted from an increase of $31.7 million in cash and cash equivalents and an increase of $21.7 million in net loans during the period, partially offset by a decrease of $24.9 million in investment securities available-for-sale. The increase in cash and cash equivalents at March 31, 2013 compared to December 31, 2012, was primarily a result of a $44.7 million increase in interest bearing deposits. A majority of the total cash at the Bank is held at the Federal Reserve Bank (the “FRB”). The increase in net loans during the first quarter of 2013 was primarily the result of increased commercial real estate (“CRE”) and residential real estate loans. The increase in CRE loans was mainly due to a funding of office loans in our local markets. Over the next several years, the Bank is strategically working to increase loans to improve diversification of the loan portfolio. The decline in investment securities available-for-sale during the first quarter of 2013 was primarily the result of the principal pay downs of our mortgage-backed securities and the payoff of our short term commercial paper.
Total liabilities were $1.2 billion at March 31, 2013, a $25.8 million increase from December 31, 2012. This was primarily the result of a $28.0 million increase in total deposits. Additionally, between December 31, 2012 and March 31, 2013 there was a change in the mix of deposits as demand deposits decreased $22.8 million, while interest bearing deposits increased $44.7 million. This change was partly a result of an increase in reciprocal customer deposits, which enable relationship deposits to have full FDIC insurance. Reciprocal deposits are classified as brokered deposits. At March 31, 2013, such deposits increased by $17.6 million, the majority of which are classified as interest bearing demand deposits.
Total borrowings remained at $60.0 million at both March 31, 2013 and December 31, 2012.
Off-Balance Sheet Arrangements
A summary of the Bank’s off-balance sheet commitments at March 31, 2013 and December 31, 2012 is included in the following table (dollars in thousands):
| | March 31, 2013 | | | December 31, 2012 | |
| | | | | | |
Commitments to extend credit | | $ | 190,383 | | | $ | 224,531 | |
Commitments under credit card lines of credit | | | 22,718 | | | | 22,847 | |
Standby letters of credit | | | 1,618 | | | | 4,221 | |
| | | | | | | | |
Total off-balance sheet financial instruments | | $ | 214,719 | | | $ | 251,599 | |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the customer contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of fees. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank applies established credit-related standards and underwriting practices in evaluating the creditworthiness of such obligors. The amount of collateral obtained, if it is deemed necessary by the Bank upon the extension of credit, is based on management’s credit evaluation of the counterparty. The decrease in commitments to extend credit during the first quarter of 2013 is primarily due to a reduction in the amount of loans committed but not yet funded as compared to December 31, 2012.
The Bank typically does not obtain collateral related to credit card commitments. Collateral held for other commitments varies but may include accounts receivable, inventory, property and equipment, residential real estate and income-producing commercial properties.
Standby letters of credit are written conditional commitments issued by the Bank to guarantee the performance of a customer to a third-party. These guarantees are primarily issued to support public and private borrowing arrangements. In the event the customer does not perform in accordance with the terms of the agreement with the third-party, the Bank would be required to fund the commitment. The maximum potential amount of future payments the Bank could be required to make is represented by the contractual amount of the commitment. If the commitment were funded, the Bank would be entitled to seek recovery from the customer. The Bank’s policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those involved in extending loans to customers. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers.
Other than those commitments discussed above, there are no other obligations or liabilities of the Company arising from its off-balance sheet arrangements that are or are reasonably likely to become material. In addition, the Company knows of no event, demand, commitment, trend or uncertainty that will result in or is reasonably likely to result in the termination or material reduction in availability of the off-balance sheet arrangements. The Company had no material off balance sheet derivative financial instruments as of March 31, 2013 and December 31, 2012.
Liquidity
The objective of the Bank’s liquidity management is to maintain ample cash flows to meet obligations for depositor withdrawals, to fund the borrowing needs of loan customers, and to fund ongoing operations. At March 31, 2013, liquid assets of the Bank are mainly interest bearing balances held at the FRB totaling $82.9 million compared to $78.7 million at December 31, 2012. The increase was primarily the result of increased deposits of $28.0 million, discussed above.
Core relationship deposits are the Bank’s primary source of funds. As such, the Bank focuses on deposit relationships with local business and consumer clients who maintain multiple accounts and services at the Bank. The Company views such deposits as the foundation of its long-term liquidity because it believes such core deposits are more stable and less sensitive to changing interest rates and other economic factors compared to large time deposits or wholesale purchased funds. The Bank’s customer relationship strategy has resulted in a relatively higher percentage of its deposits being held in checking and money market accounts, and a lesser percentage in time deposits.
The Bank augments core deposits with wholesale funds from time to time. Until the cease-and-desist order (the “Order”) between the Bank and the FDIC and the DFCS was terminated on March 7, 2013, the Bank was restricted under the terms of the Order from accepting or renewing brokered deposits. Upon termination of the Order, the Bank began to accept local relationship-based reciprocal CDARS and DDM deposits. These deposits are technically classified as brokered deposits. At March 31, 2013, the Company had $3.2 million in reciprocal CDARS and $14.4 million in reciprocal DDM deposits. At December 31, 2012, the Company did not have any brokered deposits.
The Bank accepts public fund deposits in Oregon and Idaho and follows rules imposed by state authorities. Current rules imposed by the Oregon State Treasury require that the Bank collateralize 50% of the uninsured public funds of Oregon entities held by the Bank. At March 31, 2013, the Bank was in compliance with this statute. Currently there are no rules set on Idaho public deposits.
The Bank also utilizes borrowings and lines of credit as sources of funds. At March 31, 2013, the FHLB had extended the Bank a secured line of credit of $199.4 million (20.00% of total assets) accessible for short or long-term borrowings given sufficient qualifying collateral. As of March 31, 2013, the Bank had qualifying collateral pledged for FHLB borrowings totaling $120.5 million of which the Bank had utilized $60.0 million in secured borrowings. At March 31, 2013, the Bank also had undrawn borrowing capacity at FRB of approximately $12.6 million supported by specific qualifying collateral. Borrowing capacity from FHLB or FRB may fluctuate based upon the acceptability and risk rating of loan collateral, and counterparties could adjust discount rates applied to such collateral at their discretion. Also, FRB or FHLB could restrict or limit our access to secured borrowings. Correspondent banks have extended $40.1 million in unsecured or collateralized short-term lines of credit for the purchase of federal funds. At March 31, 2013, the Company had no outstanding borrowings under these federal fund borrowing agreements.
Liquidity may be affected by the Bank’s routine commitments to extend credit. At March 31, 2013, the Bank had approximately $214.7 million in total outstanding commitments to extend credit, compared to approximately $251.6 million at year-end 2012. At this time, management believes that the Bank’s available resources will be sufficient to fund its commitments in the normal course of business.
The investment portfolio also provides a secondary source of funds as investments may be pledged for borrowings or sold for cash. This liquidity is limited, however, by counterparties’ willingness to accept securities as collateral and the market value of securities at the time of sale could result in a loss to the Bank. As of March 31, 2013, the book value of unpledged investments totaled approximately $68.8 million compared to $134.6 million at December 31, 2012. The decline in unpledged investments was in part due to payoffs in the first quarter of 2013 of securities classified as unpledged at December 31, 2012 as well as reallocating unpledged collateral to pledge for certain public deposit customers in the Idaho/Treasure Valley area.
As of March 31, 2013, the Bank’s primary liquidity ratio (net cash, plus net short-term and marketable assets divided by net deposits and short-term liabilities) was 27.18%.
Bancorp is a single bank holding company and its primary ongoing source of liquidity is dividends received from the Bank. Oregon banking laws impose certain limitations on the payment of dividends by Oregon state chartered banks. The amount of the dividend may not be greater than the Bank’s unreserved retained earnings, deducting from that, to the extent not already charged against earnings or reflected in a reserve, the following: (1) all bad debts, which are debts on which interest is past due and unpaid for at least six months, unless the debt is fully secured and in the process of collection; (2) all other assets charged off as required by the Director of the Department of Consumer and Business Services or a state or federal examiner; and (3) all accrued expenses, interest and taxes of the institution. The Bank received regulatory approval to adjust retained earnings to zero at September 30, 2012. Accordingly, Bank payment of dividends is constrained by the amount of increases in retained earnings from that date. In addition, pursuant to the MOU, the Bank is required to seek permission from its regulators prior to payment of cash dividends. In accordance with the terms of the written agreement dated October 26, 2009 between Bancorp and the FRB and DFCS, Bancorp must receive permission from its regulators prior to taking dividends from the Bank.
Inflation
The effect of changing prices on financial institutions is typically different than on non-banking companies since virtually all of a bank’s assets and liabilities are monetary in nature. In particular, interest rates are significantly affected by inflation, but neither the timing nor magnitude of the changes are directly related to price level indices; therefore, the Company can best counter inflation over the long term by managing net interest income and controlling net increases in noninterest income and expenses.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a smaller reporting company, the Company is not required to provide the information called for by this Item 3.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedure
As required by Rule 13a-15 under the Securities Exchange Act of 1934 (the “Exchange Act”), the Company carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. This evaluation was carried out under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and the 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.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
The Company is subject to legal proceedings, claims, and litigation arising in the ordinary course of business. While the outcome of these matters is currently not determinable, management does not expect that the ultimate costs to resolve these matters will have a material adverse effect on the Company’s condensed consolidated financial position, results of operations or cash flows.
ITEM 1A. RISK FACTORS
There have been no material changes to Cascade’s risk factors previously disclosed in Part I – Item 1A Risk Factors of Cascade’s Annual Report on Form 10-K filed with the SEC on March 25, 2013 for the year ended December 31, 2012.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)-(b) Not applicable.
(c) During the quarter ended March 31, 2013, the Company did not repurchase any shares.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
(a) Not applicable.
(b) There have been no material changes to the procedures by which shareholders may nominate directors to the Company’s board of directors.
ITEM 6. EXHIBITS
| 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 | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | CASCADE BANCORP | |
| | | | (Registrant) | |
| | | | | |
Date | May 13, 2013 | | By | /s/ Terry E. Zink | |
| | | Terry E. Zink, President & Chief Executive Officer |
| | | (Principal Executive Officer) |
| | | |
Date | May 13, 2013 | | By | /s/ Gregory D. Newton | |
| | | Gregory D. Newton, EVP & Chief Financial Officer |
| | | (Principal Financial and Chief Accounting Officer) |