Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - INTERVEST BANCSHARES CORPFinancial_Report.xls
EX-32.0 - CERTIFICATION OF THE PRINCIPAL EXECUTIVE AND FINANCIAL OFFICERS - INTERVEST BANCSHARES CORPd726487dex320.htm
EX-31.0 - CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER - INTERVEST BANCSHARES CORPd726487dex310.htm
EX-31.1 - CERTIFICATION OF THE PRINCIPAL FINANCIAL OFFICER - INTERVEST BANCSHARES CORPd726487dex311.htm
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

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

FOR THE QUARTERLY PERIOD ENDED June 30, 2014

or

 

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

For The Transition Period From                      to                     

Commission file number 000-23377

 

 

INTERVEST BANCSHARES CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   13-3699013

(State or other jurisdiction

of incorporation or organization)

 

(IRS Employer

Identification No.)

One Rockefeller Plaza, Suite 400

New York, New York 10020-2002

(Address of principal executive offices) (Zip Code)

(212) 218-2800

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:    YES  x    NO  ¨.

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  x    NO  ¨.

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

 

Large Accelerated Filer    ¨   Accelerated Filer   x
Non-Accelerated Filer    ¨  (Do not check if a smaller reporting company)   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  ¨    NO  x.

Indicate number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

As of July 31, 2014, there were 22,026,190 shares of common stock, $1.00 par value per share, outstanding.

 

 

 


Table of Contents

INTERVEST BANCSHARES CORPORATION AND SUBSIDIARY

June 30, 2014 FORM 10-Q

TABLE OF CONTENTS

 

     Page  

PART I. FINANCIAL INFORMATION

  

Item 1. Financial Statements Financial Statements

  

Condensed Consolidated Balance Sheets at June 30, 2014 (Unaudited) and December 31, 2013

     3   

Condensed Consolidated Statements of Earnings (Unaudited) for the Quarters and Six-Months Ended June  30, 2014 and 2013

     4   

Condensed Consolidated Statements of Comprehensive Income (Unaudited) for the Quarters and Six-Months Ended June 30, 2014 and 2013

     5   

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) for the Six-Months Ended June 30, 2014 and 2013

     6   

Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six-Months Ended June 30, 2014 and 2013

     7   

Notes to Condensed Consolidated Financial Statements (Unaudited)

     8   

Review by Independent Registered Public Accounting Firm

     22   

Report of Independent Registered Public Accounting Firm

     23   

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

     24   

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     42   

Item 4. Controls and Procedures

     42   

PART II. OTHER INFORMATION

  

Item 1. Legal Proceedings

     42   

Item 1A. Risk Factors

     42   

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

     42   

Item 3. Defaults Upon Senior Securities

     42   

Item 4. Mine Safety Disclosures

     42   

Item 5. Other Information

     42   

Item 6. Exhibits

     42   

Signatures

     43   

Exhibit Index

     44   

Certifications

     45-47   

Private Securities Litigation Reform Act Safe Harbor Statement

Intervest Bancshares Corporation (“IBC”) is the parent company of Intervest National Bank (“INB”). References in this report to “we,” “us” and “our” refer to these entities on a consolidated basis, unless otherwise specified. We are making this statement in order to satisfy the “Safe Harbor” provision contained in the Private Securities Litigation Reform Act of 1995. The statements contained in this report on Form 10-Q, including without limitation statements contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 2 of this report, that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties. Words such as “may,” “will,” “could,” “should,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan,” “project,” “assume,” “indicate,” “continue,” “target,” “goal,” “objective,” and similar words or expressions of the future are intended to identify forward-looking statements. Except for historical information, the matters discussed herein are subject to certain risks and uncertainties that may adversely affect our business, financial condition and results of operations. The following factors, among others, could cause actual results to differ materially from those set forth in forward looking statements: changes in economic conditions and real estate values both nationally and in our market areas; changes in our borrowing facilities, volume of loan originations and deposit flows; changes in the levels of our non-interest income and provisions for loan and real estate losses; changes in the composition and credit quality of our loan portfolio; legislative or regulatory changes, including increased expenses arising therefrom; changes in interest rates which may reduce our net interest margin and net interest income; increases in competition; technological changes which we may not be able to implement; changes in accounting or regulatory principles, policies or guidelines; changes in tax laws and our ability to utilize our deferred tax asset, including NOL carry forwards; and our ability to attract and retain key members of management. Reference is made to our filings with the Securities and Exchange Commission for further discussion of risks and uncertainties regarding our business. Historical results are not necessarily indicative of our future prospects. Our risk factors are disclosed in Item 1A of Part I of our Annual Report on Form 10-K and updated as needed in Item 1A of Part II of our reports on Form 10-Q. Forward looking statements speak only as of the date they are made. We undertake no obligation to publicly update or revise forward looking information, whether as a result of new, updated information, future events, or otherwise.

 

2


Table of Contents

PART 1. FINANCIAL INFORMATION – ITEM 1. Financial Statements

Intervest Bancshares Corporation and Subsidiary

Condensed Consolidated Balance Sheets

 

($ in thousands, except par value)

   At June 30,
2014
    At December 31,
2013
 
     (Unaudited)     (Audited)  

ASSETS

  

Cash and due from banks

   $ 33,337      $ 16,689   

Federal funds sold and other short-term investments

     2,030        8,011   
  

 

 

   

 

 

 

Total cash and cash equivalents

     35,367        24,700   

Time deposits with banks

     5,370        5,370   

Securities available for sale, at estimated fair value

     994        965   

Securities held to maturity (estimated fair value of $357,311 and $378,507, respectively)

     358,338        383,937   

Federal Reserve Bank and Federal Home Loan Bank stock, at cost

     8,302        8,244   

Loans receivable (net of allowance for loan losses of $26,598 and $27,833, respectively)

     1,131,359        1,099,689   

Accrued interest receivable

     4,494        4,861   

Loan fees receivable

     2,165        2,298   

Premises and equipment, net

     3,926        4,056   

Foreclosed real estate (net of valuation allowance of $390 and $2,017, respectively)

     2,650        10,669   

Deferred income tax asset

     14,921        18,362   

Other assets

     3,938        4,645   
  

 

 

   

 

 

 

Total assets

   $ 1,571,824      $ 1,567,796   
  

 

 

   

 

 

 

LIABILITIES

  

Deposits:

  

Noninterest-bearing demand deposit accounts

   $ 5,919      $ 5,211   

Interest-bearing deposit accounts:

  

Checking (NOW) accounts

     17,421        17,831   

Savings accounts

     9,977        10,027   

Money market accounts

     348,193        367,384   

Certificate of deposit accounts

     896,313        881,779   
  

 

 

   

 

 

 

Total deposit accounts

     1,277,823        1,282,232   

Long-term debt – subordinated debentures (capital securities)

     56,702        56,702   

Accrued interest payable on long term debt

     58        868   

Accrued interest payable on deposits

     1,440        1,508   

Mortgage escrow funds payable

     20,945        18,879   

Official checks outstanding

     4,881        7,335   

Other liabilities

     3,396        3,281   
  

 

 

   

 

 

 

Total liabilities

     1,365,245        1,370,805   
  

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

  

Common stock ($1.00 par value; 62,000,000 shares authorized; 22,025,390 and 21,918,623 shares issued and outstanding, respectively)

     22,025        21,919   

Additional paid-in-capital, common

     89,002        88,043   

Unearned compensation on restricted common stock awards

     (1,864     (1,898

Retained earnings

     97,438        88,959   

Accumulated other comprehensive loss

     (22     (32
  

 

 

   

 

 

 

Total stockholders’ equity

     206,579        196,991   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,571,824      $ 1,567,796   
  

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

3


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Condensed Consolidated Statements of Earnings

(Unaudited)

 

     Quarter Ended
June 30,
    Six-Months Ended
June 30,
 

($ in thousands, except per share data)

   2014     2013     2014     2013  

INTEREST AND DIVIDEND INCOME

    

Loans receivable

   $ 14,886      $ 14,591      $ 29,201      $ 29,744   

Securities

     1,164        1,014        2,345        2,092   

Other interest-earning assets

     16        18        33        36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

     16,066        15,623        31,579        31,872   
  

 

 

   

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

    

Deposits

     4,808        6,612        9,679        13,418   

Subordinated debentures – capital securities

     387        436        786        875   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     5,195        7,048        10,465        14,293   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest and dividend income

     10,871        8,575        21,114        17,579   

Credit for loan losses

     (1,000     (750     (1,500     (1,750
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest and dividend income after credit for loan losses

     11,871        9,325        22,614        19,329   
  

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST INCOME

        

Income from the early repayment of mortgage loans

     2,021        623        2,529        1,290   

Income from mortgage lending activities

     313        286        592        657   

Customer service fees

     127        118        206        189   

Impairment writedowns on investment securities

     —          (325     —          (691
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

     2,461        702        3,327        1,445   
  

 

 

   

 

 

   

 

 

   

 

 

 

NONINTEREST EXPENSES

    

Salaries and employee benefits

     1,900        1,861        4,142        3,811   

Stock compensation for employees and directors

     279        248        774        502   

Occupancy and equipment, net

     504        562        1,087        1,078   

Data processing

     102        83        210        174   

Professional fees and services

     323        384        660        768   

Stationery, printing, supplies, postage and delivery

     81        85        161        146   

FDIC insurance

     276        306        525        811   

General insurance

     150        150        297        302   

Director and committee fees

     141        83        245        187   

Advertising and promotion

     3        5        26        10   

Real estate activities expense (income), net

     298        (346     499        (1,332

Provision for real estate losses

     —          76        —          705   

All other

     167        187        371        303   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expenses

     4,224        3,684        8,997        7,465   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before provision for income taxes

     10,108        6,343        16,944        13,309   

Provision for income taxes

     4,370        2,804        7,364        5,879   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

     5,738        3,539        9,580        7,430   

Preferred stock dividend requirements and discount amortization

     —          (326     —          (788
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings available to common stockholders

   $ 5,738      $ 3,213      $ 9,580      $ 6,642   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share

   $ 0.26      $ 0.14      $ 0.43      $ 0.30   

Diluted earnings per common share

   $ 0.26      $ 0.14      $ 0.43      $ 0.30   

Cash dividends per common share

   $ 0.05      $ —        $ 0.05      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

4


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

 

     Quarter Ended
June 30,
     Six-Months Ended
June 30,
 

($ in thousands)

   2014     2013      2014     2013  

Net earnings

   $ 5,738      $ 3,539       $ 9,580      $ 7,430   

Other Comprehensive Income:

         

Net unrealized holding gain on available-for-sale securities

     9        —           17        —     

Provision for income taxes related to unrealized gain on available-for-sale securities

     (4     —           (7     —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Other comprehensive income, net of tax

     5        —           10        —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total comprehensive income

   $ 5,743      $ 3,539       $ 9,590      $ 7,430   
  

 

 

   

 

 

    

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

5


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Condensed Consolidated Statements of Changes in Stockholders’ Equity

(Unaudited)

 

     Six-Months Ended
June 30,
 
     2014     2013  

($ in thousands)

   Shares      Amount     Shares     Amount  

PREFERRED STOCK

         

Balance at beginning of period

      $ —          25,000      $ 25   

Partial redemption

        —          (6,250     (6
     

 

 

   

 

 

   

 

 

 

Balance at end of period

        —          18,750        19   
     

 

 

   

 

 

   

 

 

 

ADDITIONAL PAID-IN-CAPITAL, PREFERRED

         

Balance at beginning of period

        —            24,975   

Partial redemption

        —            (6,244
     

 

 

     

 

 

 

Balance at end of period

        —            18,731   
     

 

 

     

 

 

 

PREFERRED STOCK DISCOUNT

         

Balance at beginning of period

        —            (376

Amortization of preferred stock discount

        —            246   
     

 

 

     

 

 

 

Balance at end of period

        —            (130
     

 

 

     

 

 

 

COMMON STOCK

         

Balance at beginning of period

     21,918,623         21,919        21,589,589        21,590   

Issuance of shares of restricted stock

     92,000         92        330,700        331   

Issuance of shares upon exercise of stock options

     14,767         14        11,567        11   

Forfeiture of shares of restricted stock

     —           —          (8,100     (8
  

 

 

    

 

 

   

 

 

   

 

 

 

Balance at end of period

     22,025,390         22,025        21,923,756        21,924   
  

 

 

    

 

 

   

 

 

   

 

 

 

ADDITIONAL PAID-IN-CAPITAL, COMMON

         

Balance at beginning of period

        88,043          85,726   

Issuance of shares of restricted stock

        612          1,157   

Issuance of shares upon exercise of stock options

        30          31   

Forfeiture of shares of restricted stock

        —            (21

Excess income tax benefit from equity awards

        307          145   

Compensation expense related to stock options

        10          24   
     

 

 

     

 

 

 

Balance at end of period

        89,002          87,062   
     

 

 

     

 

 

 

UNEARNED COMPENSATION – RESTRICTED STOCK

         

Balance at beginning of period

        (1,898       (715

Issuance of shares of restricted stock

        (704       (1,488

Amortization of unearned compensation to compensation expense

        738          507   
     

 

 

     

 

 

 

Balance at end of period

        (1,864       (1,696
     

 

 

     

 

 

 

RETAINED EARNINGS

         

Balance at beginning of period

        88,959          79,722   

Net earnings

        9,580          7,430   

Cash dividend declared and paid on common stock

        (1,101       —     

Cash dividend declared and paid on preferred stock

        —            (1,228

Discount from partial redemption of preferred stock

        —            187   

Preferred stock discount amortization

        —            (246
     

 

 

     

 

 

 

Balance at end of period

        97,438          85,865   
     

 

 

     

 

 

 

ACCUMULATED OTHER COMPREHENSIVE LOSS

         

Balance at beginning of year

        (32       —     

Net change in accumulated other comprehensive loss

        10          —     
     

 

 

     

 

 

 

Balance at end of period

        (22       —     
     

 

 

     

 

 

 

Total stockholders’ equity at end of period

     22,025,390       $ 206,579        21,942,506      $ 211,775   
  

 

 

    

 

 

   

 

 

   

 

 

 

Preferred stockholder’s equity

     —         $ —          18,750      $ 18,620   

Common stockholders’ equity

     22,025,390         206,579        21,923,756        193,155   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total stockholders’ equity at end of period

     22,025,390       $ 206,579        21,942,506      $ 211,775   
  

 

 

    

 

 

   

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

6


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     Six-Months Ended
June 30,
 

($ in thousands)

   2014     2013  

OPERATING ACTIVITIES

    

Net earnings

   $ 9,580      $ 7,430   

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

    

Depreciation and amortization

     156        170   

Credit for loan losses

     (1,500     (1,750

Provision for real estate losses

     —          705   

Deferred income tax expense

     3,434        5,355   

Stock compensation expense

     774        502   

Amortization of deferred debenture offering costs

     18        18   

Amortization of premiums (accretion) of discounts and deferred loan fees, net

     (138     469   

Net gain from sale of foreclosed real estate

     (203     (718

Impairment writedowns on investment securities

     —          691   

Net decrease in loan fees receivable

     133        464   

Net decrease in accrued interest payable on borrowed funds

     (810     (6,170

Net (decrease) increase in official checks outstanding

     (2,454     2,658   

Net change in all other assets and liabilities

     1,933        8,161   
  

 

 

   

 

 

 

Net cash provided by operating activities

     10,923        17,985   
  

 

 

   

 

 

 

INVESTING ACTIVITIES

    

Maturities and calls of securities held to maturity

     55,168        91,679   

Purchases of securities held to maturity

     (30,178     (60,902

Purchases of securities available for sale

     (12     (11

Purchases of interest-earning time deposits with banks

     —          (200

Purchases of FRB and FHLB stock, net

     (58     (78

(Originations) repayments of loans receivable, net

     (30,279     51,564   

Proceeds from sales of foreclosed real estate

     8,222        867   

Purchases of premises and equipment, net

     (26     (280
  

 

 

   

 

 

 

Net cash provided by investing activities

     2,837        82,639   
  

 

 

   

 

 

 

FINANCING ACTIVITIES

    

Net decrease in deposits

     (4,409     (69,444

Net increase in mortgage escrow funds payable

     2,066        2,505   

Partial redemption of preferred stock

     —          (6,062

Cash dividends paid to common stockholders

     (1,101     —     

Cash dividends paid to preferred stockholders

     —          (1,228

Proceeds from issuance of common stock upon exercise of stock options

     44        42   

Excess tax benefit from exercise of options and vesting of restricted stock

     307        145   
  

 

 

   

 

 

 

Net cash used in financing activities

     (3,093     (74,042
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     10,667        26,582   

Cash and cash equivalents at beginning of period

     24,700        60,395   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 35,367      $ 86,977   
  

 

 

   

 

 

 

SUPPLEMENTAL DISCLOSURES

    

Cash paid for interest

   $ 11,325      $ 20,681   

Cash paid for income taxes

     2,145        575   

Net change in unrealized loss on securities available for sale

     10        —     

Loans transferred to foreclosed real estate

     —          3,040   

Loans originated to finance sales of foreclosed real estate

     —          3,240   

Preferred stock dividend requirements and amortization of related discount

     —          788   
  

 

 

   

 

 

 

See accompanying notes to condensed consolidated financial statements.

 

7


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

Note 1—Summary of Significant Accounting Policies

General

Intervest Bancshares Corporation (“IBC”) is the parent company of Intervest National Bank (“INB”). References in this report to “we,” “us” and “our” refer to these entities on a consolidated basis, unless otherwise specified. For a description of our business, see note 1 to the financial statements in our 2013 Annual Report on Form 10-K (“2013 10-K”). Our accounting and reporting policies conform to U.S. generally accepted accounting principles (GAAP) and general practices within the banking industry and are described in note 1 to the financial statements in our 2013 10-K, as updated by the information in this Form 10-Q.

Principles of Consolidation and Basis of Presentation

The condensed consolidated financial statements (“financial statements”) in this report have not been audited except for information derived from our audited 2013 consolidated financial statements and notes thereto and should be read in conjunction with our 2013 10-K. Certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in this report pursuant to the rules and regulations of the Securities and Exchange Commission.

Use of Estimates

In preparing our financial statements, we are required to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent liabilities as of the date of the financial statements, and revenues and expenses during the reporting periods. Actual results could differ from those estimates. Estimates that are particularly susceptible to significant change currently relate to the determination of our allowance for loan losses, valuation allowance for real estate losses, other than temporary impairment assessments of our security investments and the need for and amount of a valuation allowance for our deferred tax asset. These estimates involve a higher degree of complexity and subjectivity and may require assumptions about highly uncertain matters. Current market conditions increase the risk and complexity of the judgments in these estimates. In our opinion, all material adjustments necessary for a fair presentation of our financial condition and results of operations for the interim periods presented in this report have been made. These adjustments are of a normal recurring nature. All significant intercompany balances and transactions have been eliminated in consolidation. Our results of operations for the interim periods are not necessarily indicative of results that may be expected for the entire year or any other interim period.

Stock-Based Compensation

We recognize the cost of our employee and director services received in exchange for awards of our equity instruments (which are in the form of restricted stock, stock options and cash-settled stock appreciation rights or “SARs”) that vest over time based on the grant-date fair value of the awards. The fair value of restricted stock grants is based on the closing market value of our common stock as reported on the Nasdaq Stock Market on the grant date. The fair value of options and SARs is estimated using the Black-Scholes option-pricing model based on various inputs and assumptions that are described in note 9. Compensation cost, or the grant-date fair value of the awards, related to equity awards is recognized on a straight-line basis over the requisite service period, which is normally the vesting period of the grants.

For SARs only, fair value is re-measured at the end of each reporting period and amortized as compensation cost over the remaining requisite service period less amounts previously recognized. The SARs represent liability-classified awards that are remeasured to reflect their fair value at each reporting period. After the requisite service period is completed, the SAR’s fair value continues to be remeasured each reporting period until settlement and any increase/decrease in the fair value is immediately recognized as an increase/decrease to our reported stock compensation expense. Upon cash-settlement of a SAR, stock compensation expense is trued-up to equal the SAR’s intrinsic cash value on the date of settlement.

Stock-based compensation associated with equity awards is recorded as stock compensation expense in the statement of earnings and a corresponding increase to stockholders’ equity as additional paid-in capital for amounts related to restricted stock and stock options, and corresponding increase to accrued stock compensation payable for amounts related to the SARs, which is reported as part of our “other liabilities” in our balance sheet.

 

8


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 1 – Summary of Significant Accounting Policies, Continued

 

For any excess income tax benefit associated with the vesting of restricted common stock awards and the exercise of stock option awards (calculated as the difference between the fair market value of the stock at the vesting date versus the grant date in the case of stock awards and the difference between the fair market value of the stock at the exercise date versus the exercise price per share in the case of options, multiplied by our effective income tax rate) is recorded as decrease to our income taxes payable and an increase in stockholders’ equity as paid-in capital.

Recent Accounting Standards Update

In February 2013, the FASB Issued ASU No. 2013-04, “Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date”. ASU 2013-04 provides guidance for the recognition, measurement, and disclosure of obligations resulting from joint and several liability arrangements for obligations within the scope of this ASU. We adopted this ASU on January 1, 2014 and it had no impact on our financial statements.

In July 2013, the FASB issued ASU 2013-11, “Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists,” which among other things, requires an unrecognized tax benefit, or a portion of an unrecognized tax benefit, to be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except as denoted within the ASU. The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. We adopted this ASU on January 1, 2014 and it had no impact on our financial statements.

In January 2014, the FASB issued ASU 2014-04, “Receivables-Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure”, which is intended to clarify when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan should be derecognized and the real estate recognized. These amendments clarify that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either: (a) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure; or (b) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additional disclosures are required. The amendments are effective for us beginning January 1, 2015.

In June 2014, FASB issued ASU 2014-11, “Transfers and Servicing – Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures.” ASU 2014-11 requires, among other things, two accounting changes. First, the amendments in this update change the accounting for repurchase-to-maturity transactions to secured borrowing accounting. Second, for repurchase financing arrangements, the amendments require separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty, which will result in secured borrowing accounting for the repurchase agreement. ASU 2014-11 is effective for the first interim or annual period beginning after December 15, 2014. The adoption of this guidance is not expected to have any impact on our financial statements.

In June 2014, FASB issued ASU 2014-12, “Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period.” ASU 2014-12 requires, among other things, that a performance target that affects vesting and could be achieved after the requisite service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award. ASU 2014-12 is effective for annual reporting periods beginning after December 15, 2015, with early adoption permitted. The adoption of this guidance is not expected to have any impact on our financial statements.

 

9


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 2 – Securities Held to Maturity and Available for Sale

The carrying value (amortized cost) and estimated fair value of securities held to maturity (“HTM”) are as follows:

 

($ in thousands)

   Number of
Securities
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair
Value
     Wtd-Avg
Yield
    Wtd-Avg
Expected
Life
     Wtd-Avg
Remaining
Maturity
 

At June 30, 2014

                      

U.S. government agencies (1)

     155       $ 277,752       $ 367       $ 1,915       $ 276,204         1.01     2.7 Yrs         3.6 Yrs   

Residential mortgage-backed (2)

     67         80,055         727         207         80,575         1.86     4.4 Yrs         13.6 Yrs   

State and municipal

     1         531         1         —           532         1.25     2.7 Yrs         2.8 Yrs   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

         
     223       $ 358,338       $ 1,095       $ 2,122       $ 357,311         1.20     3.0 Yrs         5.8 Yrs   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

         

At December 31, 2013

                      

U.S. government agencies (1)

     161       $ 305,906       $ 410       $ 4,947       $ 301,369         0.94     3.0 Yrs         3.8 Yrs   

Residential mortgage-backed (2)

     57         77,500         130         1,017         76,613         1.79     4.3 Yrs         14.7 Yrs   

State and municipal

     1         531         —           6         525         1.25     3.2 Yrs         3.3 Yrs   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

         
     219       $ 383,937       $ 540       $ 5,970       $ 378,507         1.11     3.3 Yrs         6.0 Yrs   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

         

 

(1) Consist of debt obligations of U.S. government sponsored agencies (GSEs) – Federal Home Loan Bank (FHLB), Federal Farm Credit Bank (FFCB), Federal National Mortgage Association (FNMA) and Federal Home Loan Mortgage Corporation (FHLMC), which are federally chartered corporations privately owned by shareholders. GSE securities carry no explicit U.S. government guarantee of creditworthiness. Neither principal nor interest payments are guaranteed by the U.S. government nor do they constitute a debt or obligation of the U.S. government or any of its agencies or instrumentalities other than the applicable GSE. FNMA and FHLMC are under U.S. government conservatorship.
(2) At June 30, 2014, the portfolio consisted of $12.0 million of Government National Mortgage Association (GNMA) residential pass-through certificates and $68.1 million of residential participation certificates issued by FNMA or FHLMC, compared to $13.6 million and $63.9 million, respectively, at December 31, 2013. The GNMA pass-through certificates are guaranteed as to the payment of principal and interest by the full faith and credit of the U.S. government while the FNMA and FHLMC certificates have an implied guarantee by such agency as to principal and interest payments. Included in this line item are investments in FNMA Delegated Underwriting and Servicing (DUS) mortgage-backed securities (of approximately $14 million at June 30, 2014 and $7.0 million at December 31, 2013) that are backed by eligible multifamily pools that typically contain one loan or single purpose entity.

The estimated fair values of HTM securities with gross unrealized losses segregated between securities that have been in a continuous unrealized loss position for less than twelve months at the respective dates and those that have been in a continuous unrealized loss position for twelve months or longer are summarized as follows:

 

     Number of
Securities
     Less Than Twelve Months      Twelve Months or Longer      Total  

($ in thousands)

      Estimated
Fair
Value
     Gross
Unrealized
Losses
     Estimated
Fair
Value
     Gross
Unrealized
Losses
     Estimated
Fair
Value
     Gross
Unrealized
Losses
 

At June 30, 2014

                    

U.S. government agencies

     108       $ 24,871       $ 48       $ 161,636       $ 1,867       $ 186,507       $ 1,915   

Residential mortgage-backed

     23         5,475         15         22,567         192         28,042         207   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     131       $ 30,346       $ 63       $ 184,203       $ 2,059       $ 214,549       $ 2,122   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2013

                    

U.S. government agencies

     130       $ 233,930       $ 4,791       $ 7,344       $ 156       $ 241,274       $ 4,947   

Residential mortgage-backed

     41         48,862         987         3,284         30         52,146         1,017   

State and municipal

     1         525         6         —           —           525         6   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     172       $ 283,317       $ 5,784       $ 10,628       $ 186       $ 293,945       $ 5,970   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

All HTM securities were investment grade rated. The securities had either fixed interest rates or had predetermined scheduled interest rate increases and nearly all had call or prepayment features that allow the issuer to repay all or a portion of the security at par before its stated maturity without penalty. In general, as interest rates rise, the estimated fair value of fixed-rate securities will decrease; as interest rates fall, their value will increase. We generally view changes in fair value caused by changes in interest rates as temporary, which is consistent with our experience. The estimated fair values disclosed in this footnote for HTM securities were obtained from a third-party pricing service that used Level 2 inputs. At June 30, 2014 and December 31, 2013, INB, which owned the HTM portfolio, also had the ability and intent to hold all of the investments for a period of time sufficient for the estimated fair value of the securities with unrealized losses to recover, which may be at the time of maturity. Accordingly, we viewed all the gross unrealized losses related to the HTM portfolio as of those dates to be temporary for the reasons noted above.

 

10


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 2 – Securities Held to Maturity and Available for Sale, Continued

 

The following table is a summary of the carrying value (amortized cost) and estimated fair value of HTM securities at June 30, 2014, by remaining period to contractual maturity (ignoring earlier call dates, if any). The amounts reported in the table also did not consider the effects of possible prepayments or unscheduled repayments. Accordingly, actual maturities may differ from contractual maturities shown in the table.

 

($ in thousands)

   Amortized
Cost
     Estimated
Fair Value
     Wtd-Avg
Yield
 

Due in one year or less

   $ 8,349       $ 8,362         1.32

Due after one year through five years

     250,465         249,349         0.97   

Due after five years through ten years

     49,778         49,504         1.68   

Due after ten years

     49,746         50,096         1.86   
  

 

 

    

 

 

    
   $ 358,338       $ 357,311         1.20
  

 

 

    

 

 

    

The table below provides a cumulative roll forward of credit losses recognized on securities held to maturity for the periods indicated.

 

     Quarter Ended June 30,      Six-Months Ended June 30,  

($ in thousands)

   2014      2013      2014      2013  

Balance at beginning of period

   $ —         $ 4,599       $ —         $ 4,233   

Additional credit losses on debt securities for which OTTI was previously recognized

     —           325         —           691   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ —         $ 4,924       $ —         $ 4,924   
  

 

 

    

 

 

    

 

 

    

 

 

 

At June 30, 2014 and December 31, 2013, the carrying value (estimated fair value) of securities available for sale amounted to approximately $1.0 million. The investment represented approximately 92,850 and 91,700 shares, respectively, of an intermediate bond fund that holds securities that are deemed to be qualified under the Community Reinvestment Act.

Note 3 – Loans Receivable

Major classifications of loans receivable are summarized as follows:

 

     At June 30, 2014     At December 31, 2013  

($ in thousands)

   # of Loans      Amount     # of Loans      Amount  

Loans Secured By Real Estate:

          

Commercial loans

     414       $ 888,043        394       $ 838,766   

Multifamily loans

     142         205,258        138         210,270   

One to four family loans

     16         59,211        20         72,064   

Land loans

     5         8,381        5         9,178   
  

 

 

    

 

 

   

 

 

    

 

 

 
     577         1,160,893        557         1,130,278   
  

 

 

    

 

 

   

 

 

    

 

 

 

All Other Loans:

          

Business loans

     18         1,031        19         1,061   

Consumer loans

     8         170        12         211   
  

 

 

    

 

 

   

 

 

    

 

 

 
     26         1,201        31         1,272   
  

 

 

    

 

 

   

 

 

    

 

 

 

Loans receivable, gross

     603         1,162,094        588         1,131,550   

Deferred loan fees

        (4,137        (4,028
     

 

 

      

 

 

 

Loans receivable, net of deferred fees

        1,157,957           1,127,522   

Allowance for loan losses

        (26,598        (27,833
     

 

 

      

 

 

 

Loans receivable, net

      $ 1,131,359         $ 1,099,689   
     

 

 

      

 

 

 

Loans 90 days past due and still accruing interest - At June 30, 2014, there was one loan 90 days past due and still accruing of $3.0 million, compared to three loans totaling $4.1 million at December 31, 2013.

Loans on nonaccrual status – At June 30, 2014 and December 31, 2013, there were $23.0 million and $35.9 million of loans, respectively, on nonaccrual status, which included restructured loans (or “TDRs”) of $17.7 million and $33.2 million, respectively. All the TDRs were current and performing in accordance with their restructured terms but were maintained on nonaccrual status based on regulatory guidance. All nonaccrual loans were considered impaired loans.

TDRs on accrual status – At June 30, 2014 and December 31, 2013, there were $27.1 million and $13.4 million of TDR loans, respectively, classified as accruing TDRs. All of these TDR loans were considered impaired loans.

At June 30, 2014 and December 31, 2013, we also had one performing and accruing loan of $7.7 million that was classified as an impaired loan.

 

11


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 3 – Loans Receivable, Continued

 

The tables below summarize certain information regarding our impaired loans as follows:

 

($ in thousands)

   Recorded Investment by State (1)      Specific
Valuation
Allowance (2)
     Total
Unpaid
Principal (3)
     # of
Loans
 

At June 30, 2014

Type

   NY      FL      VA      GA      CT      OH      SD      Total           

Retail

   $ 8,138       $ 9,005       $ 7,727       $ —         $ 2,684       $ —         $ —         $ 27,554       $ 2,777       $ 31,251         6   

Office Building

     —           14,285         —           8,695         —           —           —           22,980         1,928         22,980         3   

Parking Lot

     2,622         —           —           —           —           —           —           2,622         79         2,622         1   

Multifamily

     —           3,110         —           —           —           —           —           3,110         591         3,110         2   

Land

     —           —           —           —           —           —           1,555         1,555         161         1,555         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 10,760       $ 26,400       $ 7,727       $ 8,695       $ 2,684       $ —         $ 1,555       $ 57,821       $ 5,536       $ 61,518         13   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

($ in thousands)

   Recorded Investment by State (1)      Specific
Valuation
Allowance (2)
     Total
Unpaid
Principal (3)
     # of
Loans
 

At December 31, 2013

Type

   NY      FL      VA      GA      CT      OH      SD      Total           

Retail

   $ 8,223       $ 9,005       $ 7,828       $ —         $ 2,719       $ 1,000       $ —         $ 28,775       $ 3,052       $ 36,216         7   

Office Building

     —           14,937         —           8,695         —           —           —           23,632         1,947         23,632         3   

Multifamily

     —           3,128         —           —           —           —           —           3,128         594         3,128         2   

Land

     —           —           —           —           —           —           1,625         1,625         500         1,625         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 8,223       $ 27,070       $ 7,828       $ 8,695       $ 2,719       $ 1,000       $ 1,625       $ 57,160       $ 6,093       $ 64,601         13   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Represents unpaid principal less partial principal charge offs and interest received and applied as a reduction of principal in certain cases.
(2) Represents a specific valuation allowance against the recorded investment, which is included as part of our overall allowance for loan losses.

All impaired loans at the dates indicated in the table had a specific valuation allowance.

 

(3) Represents contractual unpaid principal balance (shown for informational purposes only). The borrowers are obligated to pay such amounts.

However, the ultimate collection by us of such amounts in this column is not assured.

Other information related to our impaired loans is summarized as follows:

 

     Quarter Ended June 30,      Six-Months Ended June 30,  

($ in thousands)

   2014      2013      2014      2013  

Average recorded investment in nonaccrual loans

   $ 34,336       $ 39,733       $ 35,400       $ 41,831   

Total cash basis interest income recognized on nonaccrual loans

     458         610         977         1,208   

Average recorded investment in accruing TDR loans

     16,756         13,271         15,071         15,799   

Total interest income recognized on accruing TDR loans under modified terms

     223         179         400         429   

Age analysis of our loan portfolio by segment at June 30, 2014 is summarized as follows:

 

($ in thousands)

   Total
Portfolio
     Current      Past Due
31-59
Days
     Past Due
60-89
Days
     Past Due
90 or more
Days
     Total
Past Due
 

Accruing Loans:

                 

Commercial real estate

   $ 865,038       $ 862,045       $ —         $ —         $ 2,993       $ 2,993   

Multifamily

     205,258         205,258         —           —           —           —     

One to four family

     59,211         59,211         —           —           —           —     

Land

     8,381         8,381         —           —           —           —     

All other

     1,201         1,201         —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total accruing loans

     1,139,089         1,136,096         —           —           2,993         2,993   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Nonaccrual Loans (1):

                 

Commercial real estate

     23,005         20,383         —           —           2,622         2,622   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

     23,005         20,383         —           —           2,622         2,622   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,162,094       $ 1,156,479       $ —         $ —         $ 5,615       $ 5,615   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The amount of nonaccrual loans in the current column included $17.7 million of TDRs for which payments were being made in accordance with their restructured terms, but the loans were maintained on nonaccrual status in accordance with regulatory guidance. The remaining portion was comprised of one performing and paying loan classified nonaccrual due to concerns regarding the borrower’s ability to continue making payments. Interest income from loan payments received on loans in nonaccrual status is recognized on a cash basis, provided the remaining principal balance is deemed collectible.

 

12


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 3 – Loans Receivable, Continued

 

Age analysis of our loan portfolio by segment at December 31, 2013 is summarized as follows:

 

($ in thousands)

   Total
Portfolio
     Current      Past Due
31-59
Days
     Past Due
60-89
Days
     Past Due
90 or more
Days
     Total
Past Due
 

Accruing Loans:

                 

Commercial real estate

   $ 802,863       $ 796,980       $ 1,796       $ —         $ 4,087       $ 5,883   

Multifamily

     210,270         209,426         844         —           —           844   

One to four family

     72,064         72,064         —           —           —           —     

Land

     9,178         9,178         —           —           —           —     

All other

     1,272         1,271         1         —           —           1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total accruing loans

     1,095,647         1,088,919         2,641         —           4,087         6,728   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Nonaccrual Loans (1):

                 

Commercial real estate

     35,903         35,903         —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

     35,903         35,903         —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,131,550       $ 1,124,822       $ 2,641       $ —         $ 4,087       $ 6,728   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The amount of nonaccrual loans in the current column included $33.2 million of TDRs for which payments were being made in accordance with their restructured terms, but the loans were maintained on nonaccrual status in accordance with regulatory guidance. The remaining portion was comprised of certain paying loans classified nonaccrual due to concerns regarding the borrowers’ ability to continue making payments. Interest income from loan payments received on loans in nonaccrual status is recognized on a cash basis, provided the remaining principal balance is deemed collectible.

Information regarding the credit quality of the loan portfolio based on our internally assigned grades follows:

 

($ in thousands)

   Pass      Special Mention      Substandard (1)      Total  

At June 30, 2014

           

Commercial real estate

   $ 829,466       $ 3,218       $ 55,359       $ 888,043   

Multifamily

     199,326         2,361         3,571         205,258   

One to four family

     59,211         —           —           59,211   

Land

     8,381         —           —           8,381   

All other

     1,201         —           —           1,201   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,097,585       $ 5,579       $ 58,930       $ 1,162,094   
  

 

 

    

 

 

    

 

 

    

 

 

 

Allocation of allowance for loan losses

   $ 21,055       $ 163       $ 5,380       $ 26,598   
  

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2013

           

Commercial real estate

   $ 772,900       $ 3,522       $ 62,344       $ 838,766   

Multifamily

     204,298         2,369         3,603         210,270   

One to four family

     72,064         —           —           72,064   

Land

     7,553         —           1,625         9,178   

All other

     1,272         —           —           1,272   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,058,087       $ 5,891       $ 67,572       $ 1,131,550   
  

 

 

    

 

 

    

 

 

    

 

 

 

Allocation of allowance for loan losses

   $ 20,720       $ 169       $ 6,944       $ 27,833   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Substandard loans consisted of $23.0 million of nonaccrual loans, $25.1 million of accruing TDRs and $10.8 million of other performing loans at June 30, 2014, compared to $35.9 million of nonaccrual loans, $13.1 million of accruing TDRs and $18.6 million of other performing loans at December 31, 2013. At June 30, 2014 and December 31, 2013, we also had accruing TDRs of $2.0 million and $0.4 million, respectively, which were rated pass.

The geographic distribution of the loan portfolio by state follows:

 

($ in thousands)

   At June 30, 2014     At December 31, 2013  
   Amount      % of Total     Amount      % of Total  

New York

   $ 651,314         56.0   $ 670,052         59.3

Florida

     339,410         29.3        321,812         28.4   

North Carolina

     28,148         2.4        22,611         2.0   

Georgia

     21,109         1.9        18,799         1.7   

New Jersey

     13,542         1.2        15,650         1.4   

Pennsylvania

     13,263         1.1        16,898         1.5   

Virginia

     13,166         1.1        11,491         1.0   

Kentucky

     8,440         0.7        11,930         1.1   

South Carolina

     8,044         0.7        9,223         0.8   

Connecticut

     7,366         0.6        8,429         0.7   

Tennessee

     6,731         0.6        5,843         0.5   

Massachusetts

     6,058         0.5        —           —     

Texas

     5,720         0.5        —           —     

Michigan

     5,514         0.5        5,599         0.5   

Arizona

     5,125         0.4        —           —     

West Virginia

     4,477         0.4        —           —     

Ohio

     4,429         0.4        4,703         0.4   

Utah

     3,937         0.3        —           —     

Illinois

     3,627         0.3        —           —     

Indiana

     3,463         0.3        2,820         0.2   

All other states

     9,211         0.8        5,690         0.5   
  

 

 

    

 

 

   

 

 

    

 

 

 
   $ 1,162,094         100.0   $ 1,131,550         100.0
  

 

 

    

 

 

   

 

 

    

 

 

 

 

13


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 3 – Loans Receivable, Continued

 

The distribution of TDRs by accruing versus nonaccruing, by loan type and by geographic distribution follows:

 

($ in thousands)

   At June 30, 2014      At December 31, 2013  

Performing – nonaccrual status

   $ 17,700       $ 33,184   

Performing – accrual status

     27,088         13,429   
  

 

 

    

 

 

 
   $ 44,788       $ 46,613   
  

 

 

    

 

 

 

Commercial real estate

   $ 40,123       $ 41,860   

Multifamily

     3,110         3,128   

Land

     1,555         1,625   
  

 

 

    

 

 

 
   $ 44,788       $ 46,613   
  

 

 

    

 

 

 

New York

   $ 8,138       $ 8,223   

Florida

     26,400         27,070   

Georgia

     8,695         8,695   

Ohio

     —           1,000   

South Dakota

     1,555         1,625   
  

 

 

    

 

 

 
   $ 44,788       $ 46,613   
  

 

 

    

 

 

 

Note 4 – Allowance for Loan Losses

Activity in the allowance for loan losses by loan type for the periods indicated is as follows:

 

($ in thousands)

   Commercial
Real Estate
    Multifamily     One to Four
Family
    Land     All Other      Total  

Quarter Ended June 30, 2014

             

Balance at beginning of period

   $ 18,813      $ 5,112      $ 2,632      $ 853      $ 8       $ 27,418   

Loan chargeoffs

     —          —          —          —          —           —     

Loan recoveries

     180        —          —          —          —           180   

(Credit) provision for loan losses

     (612     (148     (274     34        —           (1,000
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at end of period

   $ 18,381      $ 4,964      $ 2,358      $ 887      $ 8       $ 26,598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Six-Months Ended June 30, 2014

             

Balance at beginning of period

   $ 18,403      $ 5,097      $ 3,017      $ 1,308      $ 8       $ 27,833   

Loan chargeoffs

     —          —          —          —          —           —     

Loan recoveries

     251        14        —          —          —           265   

(Credit) provision for loan losses

     (273     (147     (659     (421     —           (1,500
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at end of period

   $ 18,381      $ 4,964      $ 2,358      $ 887      $ 8       $ 26,598   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

($ in thousands)

   Commercial
Real Estate
    Multifamily     One to Four
Family
    Land     All Other      Total  

Quarter Ended June 30, 2013

             

Balance at beginning of period

   $ 18,644      $ 5,617      $ 2,971      $ 970      $ 8       $ 28,210   

Loan chargeoffs

     (1,817     (6     —          —          —           (1,823

Loan recoveries

     818        —          —          —          —           818   

(Credit) provision for loan losses

     (49     (513     (176     (14     2         (750
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at end of period

   $ 17,596      $ 5,098      $ 2,795      $ 956      $ 10       $ 26,455   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Six-Months Ended June 30, 2013

             

Balance at beginning of period

   $ 19,051      $ 6,881      $ 1,120      $ 1,043      $ 8       $ 28,103   

Loan chargeoffs

     (1,932     (6     —          —          —           (1,938

Loan recoveries (1)

     880        677        —          483        —           2,040   

Credit) provision for loan losses

     (403     (2,454     1,675        (570     2         (1,750
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Balance at end of period

   $ 17,596      $ 5,098      $ 2,795      $ 956      $ 10       $ 26,455   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(1) In the first and second quarters of 2013, INB entered into settlement agreements with respect to certain litigation INB had pursued in connection with foreclosure actions it had commenced in 2010 on several of its loans. INB commenced the actions to collect, in one case, insurance proceeds, which it contended had been improperly paid to various third parties, and in another case, damages due to alleged legal malpractice when the loan was originated. As a result of these settlements, INB received net proceeds totaling $2.7 million and $0.1 million in the first and second quarter of 2013, respectively, which was recorded as $1.1 million of recoveries of prior loan charge offs and $1.6 million of recoveries of prior real estate expenses associated with two loans and underlying collateral property.

 

14


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 4 – Allowance for Loan Losses, Continued

 

The following table sets forth the balances of our loans receivable by segment and impairment evaluation and the allowance for loan losses associated with such loans at June 30, 2014.

 

($ in thousands)

   Commercial
Real Estate
     Multifamily      One to Four
Family
     Land      All Other      Total  

Loans:

                 

Individually evaluated for impairment

   $ 53,156       $ 3,110       $ —         $ 1,555       $ —         $ 57,821   

Collectively evaluated for impairment

     834,887         202,148         59,211         6,826         1,201         1,104,273   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 888,043       $ 205,258       $ 59,211       $ 8,381       $ 1,201       $ 1,162,094   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan losses:

                 

Individually evaluated for impairment

   $ 4,784       $ 591       $ —         $ 161       $ —         $ 5,536   

Collectively evaluated for impairment

     13,597         4,373         2,358         726         8         21,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for loan losses

   $ 18,381       $ 4,964       $ 2,358       $ 887       $ 8       $ 26,598   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table sets forth the balances of our loans receivable by segment and impairment evaluation and the allowance for loan losses associated with such loans at December 31, 2013.

 

($ in thousands)

   Commercial
Real Estate
     Multifamily      One to Four
Family
     Land      All Other      Total  

Loans:

                 

Individually evaluated for impairment

   $ 52,407       $ 3,128       $ —         $ 1,625       $ —         $ 57,160   

Collectively evaluated for impairment

     786,359         207,142         72,064         7,553         1,272         1,074,390   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 838,766       $ 210,270       $ 72,064       $ 9,178       $ 1,272       $ 1,131,550   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loan losses:

                 

Individually evaluated for impairment

   $ 4,999       $ 594       $ —         $ 500       $ —         $ 6,093   

Collectively evaluated for impairment

     13,404         4,503         3,017         808         8         21,740   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for loan losses

   $ 18,403       $ 5,097       $ 3,017       $ 1,308       $ 8       $ 27,833   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Note 5 – Foreclosed Real Estate and Valuation Allowance for Real Estate Losses

Real estate acquired through foreclosure by property type is summarized as follows:

 

     At June 30, 2014      At December 31, 2013  

($ in thousands)

   # of Properties      Amount (1)      # of Properties      Amount (1)  

Commercial real estate

     1       $ 2,650         2       $ 3,984   

Multifamily

     —           —           1         6,685   
  

 

 

    

 

 

    

 

 

    

 

 

 

Real estate acquired through foreclosure

     1       $ 2,650         3       $ 10,669   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (1) Reported net of any associated valuation allowance.

Activity in the valuation allowance for real estate losses is summarized as follows:

 

     Quarter Ended
June 30,
     Six-Months Ended
June 30,
 

($ in thousands)

   2014     2013      2014     2013  

Valuation allowance at beginning of period

   $ 1,193      $ 5,968       $ 2,017      $ 5,339   

Chargeoffs

     (803     —           (1,627     —     

Provision for real estate losses

     —          76         —          705   
  

 

 

   

 

 

    

 

 

   

 

 

 

Valuation allowance at end of period

   $ 390      $ 6,044       $ 390      $ 6,044   
  

 

 

   

 

 

    

 

 

   

 

 

 

Note 6 – Deposits

Scheduled maturities of certificates of deposit accounts (CDs) are as follows:

 

     At June 30, 2014     At December 31, 2013  

($ in thousands)

   Amount      Wtd-Avg
Stated Rate
    Amount      Wtd-Avg
Stated Rate
 

Within one year

   $ 318,703         1.87   $ 307,122         1.97

Over one to two years

     111,559         1.54        167,323         1.92   

Over two to three years

     231,691         1.94        170,956         1.92   

Over three to four years

     80,129         2.34        106,700         2.50   

Over four years

     154,231         2.06        129,678         2.06   
  

 

 

    

 

 

   

 

 

    

 

 

 
   $ 896,313         1.92   $ 881,779         2.03
  

 

 

    

 

 

   

 

 

    

 

 

 

CDs of $100,000 or more totaled $501 million at June 30, 2014 and $473 million at December 31, 2013 and included brokered CDs of $87 million and $91 million, respectively. At June 30, 2014, all CDs of $100,000 or more (inclusive of brokered CDs) by remaining maturity were as follows: $146 million due within one year; $52 million due over one to two years; $149 million due over two to three years; $52 million due over three to four years; and $102 million due thereafter. At June 30, 2014, brokered CDs had a weighted-average rate of 2.93% and their remaining maturities were as follows: $19 million due within one year; $8 million due over one to two years; $14 million due over two to three years; $25 million due over three to four years and $21 million due over four years.

 

15


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 7 – Lines of Credit

At June 30, 2014, INB had $41 million of unsecured credit lines that were cancelable by the lender at any time. As a member of the Federal Home Loan Bank of New York (FHLB) and the Federal Reserve Bank of New York (FRB), INB can borrow from these institutions on a secured basis. At June 30, 2014, INB had available collateral consisting of investment securities and certain loans that could be pledged to support additional total borrowings of approximately $380 million from the FHLB and FRB, if needed. There were no borrowings during the reporting periods in this report.

Note 8 – Subordinated Debentures – Capital Securities

Capital Securities (commonly referred to as trust preferred securities) outstanding are summarized as follows:

 

     At June 30, 2014     At December 31, 2013  

($ in thousands)

   Principal      Accrued
Interest
Payable
     Interest
Rate
    Principal      Accrued
Interest
Payable
     Interest
Rate
 

Capital Securities II – debentures due September 17, 2033

   $ 15,464       $ 18         3.18   $ 15,464       $ 275         3.19

Capital Securities III – debentures due March 17, 2034

     15,464         18         3.02     15,464         261         3.03

Capital Securities IV – debentures due September 20, 2034

     15,464         14         2.63     15,464         223         2.65

Capital Securities V – debentures due December 15, 2036

     10,310         8         1.88     10,310         109         1.89
  

 

 

    

 

 

      

 

 

    

 

 

    
   $ 56,702       $ 58         $ 56,702       $ 868      
  

 

 

    

 

 

      

 

 

    

 

 

    

The securities are obligations of IBC’s wholly owned statutory business trusts, Intervest Statutory Trust II, III, IV and V, respectively. See note 9 to the financial statements included in our 2013 Annual Report on Form 10-K for additional discussion of the above securities.

Note 9 – Common Stock Warrant and Equity Incentive Plans

IBC has shareholder-approved equity incentive plans in place under which stock options, restricted stock and other forms of incentive compensation may be awarded from time to time to officers, employees and directors of IBC and its subsidiary. The maximum number of shares of common stock that may be awarded is 2,250,000. At June 30, 2014, 620,403 shares of common stock were available for award.

Stock Options and Stock Warrant

There were no awards of options during the reporting periods in this report.

A summary of outstanding common stock options and warrant and related information follows:

 

     Exercise Price Per Warrant/Option     Wtd-Avg.
Exercise
Price
 

($ in thousands, except per share amounts)

   $5.42 (1)     $17.10     $7.50     $4.02     $3.00     $2.55     Total    

Outstanding at December 31, 2013

     691,882        110,640        113,990        57,400        32,400        35,133        1,041,445      $ 6.64   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Forfeited/expired (2)

     —          (300     (300     (300     (300     (200     (1,400   $ 7.14   

Options exercised

     —          —          (750     (1,800     (6,350     (5,867     (14,767   $ 3.17   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Outstanding at June 30, 2014

     691,882        110,340        112,940        55,300        25,750        29,066        1,025,278      $ 6.69   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Expiration date

     12/23/18        12/13/17        12/11/18        12/10/19        12/09/20        12/08/21       

Vested and exercisable (3)

     100     100     100     100     100     67     99  

Wtd-avg contractual remaining term (in years)

     4.5        3.5        4.5        5.5        6.5        7.5        4.6     

Intrinsic value at June 30, 2014 (4)

   $ 1,605      $ —        $ 27      $ 206      $ 122      $ 151      $ 2,111     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

(1) The U.S. Department of the Treasury, in connection with IBC’s prior participation in the Capital Purchase Program, owns a warrant to purchase 691,882 shares of IBC’s common stock at an exercise price of $5.42 per share.
(2) Represent options forfeited or expired unexercised.
(3) The $2.55 options further vest and become 100% exercisable on December 8, 2014. Full vesting may occur earlier upon the occurrence of certain events as defined in the option agreement.
(4) Intrinsic value was calculated using the closing price of the common stock on June 30, 2014 of $7.74.

 

16


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 9 – Common Stock Warrant and Equity Incentive Plans, Continued

 

Restricted Stock

A summary of selected information regarding awards of restricted common stock during the periods in this report follows:

 

($ in thousands, except per share amounts)

             

Grant date of award

     1/23/14         1/24/13   

Total restricted shares of stock awarded (1)

     92,000         330,700   

Grant date per share fair value (2)

   $ 7.65       $ 4.50   

Total estimated fair value of award

   $ 703,800       $ 1,488,150   
  

 

 

    

 

 

 

Awards scheduled to vest as follows:

     

January 2014

     —           49,566   

January 2015

     30,664         170,888   

January 2016

     30,664         110,246   

January 2017

     30,672         —     
  

 

 

    

 

 

 
     92,000         330,700   
  

 

 

    

 

 

 

 

(1) For 2014, awards were as follows: a total of 12,000 shares to five executive officers and a total of 80,000 shares to eight non-employee directors (vesting in three equal installments, with one third on each of the next three anniversary dates of the grant).

For 2013, awards were as follows: a total of 182,000 shares to five executive officers (vesting in two installments, with two thirds vesting on the second anniversary of the grant and the remaining one third on the third anniversary of the grant); a total of 80,000 shares to eight non-employee directors and 68,700 shares to other officers and employees (vesting in three equal installments, with one third on each of the next three anniversary dates of the grant).

 

(2) Fair value of each award was based on the closing market price of IBC’s common stock on the grant date.

A summary of outstanding restricted common stock and related information follows:

 

           Wtd-Avg.
Price
Per Share
 
     Price Per Share    
     $2.90     $4.50     $7.21     $7.65      Total    

Outstanding at December 31, 2013

     158,317        279,500        135,500        —           573,317      $ 4.70   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

Shares vested and no longer restricted

     (101,035     (47,664     (75,417     —           (224,116   $ 4.69   

Shares granted

     —          —          —          92,000         92,000      $ 7.65   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

Outstanding at June 30, 2014 (1) (2)

     57,282        231,836        60,083        92,000         441,201      $ 5.32   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

(1) All outstanding shares of restricted common stock at June 30, 2014 were unvested and subject to forfeiture.

Shares issued at $2.90 vest: 57,282 on January 19, 2015.

Shares issued at $4.50 vest: 138,664 on January 24, 2015; 93,172 on January 24, 2016.

Shares issued at $7.21 vest: 14,584 on January 19, 2015; 30,333 on January 24, 2015; 15,166 on January 24, 2016.

Shares issued at $7.65 vest: 30,664 on January 23, 2015; 30,664 on January 23, 2016; 30,672 on January 23, 2017.

 

(2) Vesting is subject to the grantee’s continued employment with us or, in the case of non-employee directors, the grantee’s continued service as our director on the vesting dates. All of the awards are subject to accelerated vesting upon the death or disability of the grantee or upon a change in control of IBC, as defined in the restricted stock agreements. The record holder of IBC’s restricted shares of common stock possesses all the rights of a holder of our common stock, including the right to receive dividends on the shares when declared and to vote the restricted shares. The restricted shares may not be sold, transferred, pledged, assigned, encumbered, or otherwise alienated or hypothecated until they become fully vested and transferable in accordance with the agreements.

Stock Appreciations Rights

On January 23, 2014, Cash-Settled Stock Appreciation Rights (or “SARs”) were awarded to five executive officers in the total amount of 78,000 shares. The SARs have an exercise price of $7.65 per share, a contractual term of 5 years from the date of grant, upon which they expire, and they vest in three equal installments on the first, second and third anniversaries of the grant date. The SARs are exercisable for thirty days after the holder terminates service to our Company, unless such termination is due to the holder’s death or disability, in which case the SARs are exercisable for one year after termination. The SARs give the executive the right to receive upon exercise, an amount payable in cash equal to the number of shares subject to the SAR that is being exercised multiplied by the excess of (a) the fair market value of a share of our common stock on the date the SAR is exercised, over (b) the exercise price specified in the SAR agreement, which in the case of this award is $7.65. The estimated fair value of each SAR on the date of grant was $2.28, or a total estimated fair value of $178,000 as calculated using the Black-Scholes option pricing model with the following assumptions used as inputs into the model: expected dividend yield of 1.75%; expected stock volatility of 45%; risk-free interest rate of 0.98% and an expected term of 3.5 years.

 

17


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 9 – Common Stock Warrant and Equity Incentive Plans, Continued

 

Stock Compensation Expense and Excess Tax Benefit

Stock-based compensation expense related to all equity awards totaled $279,000 and $248,000 for the second quarter of 2014 and 2013, respectively, and $774,000 and $502,000 for the six-months ended June 30, 2014 and 2013, respectively. The expense for the 2014 second quarter and six-month period included $11,000 and $26,000, respectively, attributable to outstanding cash-settled SARs (all of which were issued in January 2014). At June 30, 2014, pre-tax compensation expense related to all non-vested equity awards not yet recognized totaled $2.1 million and such amount is expected to be recognized in the future over a weighted-average period of approximately 1.9 years.

Our income taxes payable was reduced by the excess income tax benefit arising from the vesting of restricted common stock awards and the exercise of stock option awards during the reporting periods in this report based on certain criteria as described in note 1 to the financial statements. The tax benefit amounted to $15,000 for the second quarter of 2014, compared to none in the second quarter of 2013, and $307,000 and $145,000 for the first six-months of 2014 and 2013, respectively.

Note 10 – Earnings Per Common Share and Common Stock Dividend

Net earnings applicable to common stockholders and the weighted-average number of shares used for basic and diluted earnings per common share computations are summarized in the table that follows:

 

     Quarter Ended
June 30,
     Six-Months Ended
June 30,
 
     2014      2013      2014      2013  

Basic Earnings Per Common Share:

           

Net earnings available to common stockholders

   $ 5,738,000       $ 3,213,000       $ 9,580,000       $ 6,642,000   

Weighted-Average number of common shares outstanding

     22,023,783         21,923,243         22,007,706         21,877,973   
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic Earnings Per Common Share

   $ 0.26       $ 0.14       $ 0.43       $ 0.30   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted Earnings Per Common Share:

           

Net earnings applicable to common stockholders

   $ 5,738,000       $ 3,213,000       $ 9,580,000       $ 6,642,000   

Weighted-Average number of common shares outstanding:

           

Common shares outstanding

     22,023,783         21,923,243         22,007,706         21,877,973   

Potential dilutive shares resulting from exercise of warrants /options (1)

     224,696         79,906         228,099         42,307   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total average number of common shares outstanding used for dilution

     22,248,479         22,003,149         22,235,805         21,920,280   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted Earnings Per Common Share

   $ 0.26       $ 0.14       $ 0.43       $ 0.30   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) All outstanding options/warrants to purchase shares of our common stock were considered for the Diluted EPS computations and only those that were dilutive (as determined by using the treasury stock method prescribed by GAAP) were included in the computations above. For the quarter and six-month periods of 2014, outstanding options/warrants to purchase 223,280 shares of common stock were not dilutive because the exercise price of each was above the average market price of our common stock during these periods. For both the quarter and six-month periods of 2013, 235,630 of options/warrants to purchase common stock were not dilutive because the exercise price of each was above the average market price of our common stock during these periods.

On April 24, 2014, IBC’s Board of Directors approved the initiation of a quarterly cash dividend to common shareholders. The initial quarterly dividend declared of $0.05 per common share was paid on May 26, 2014 to shareholders of record on the close of business May 15, 2014.

Note 11 – Contingencies

We are periodically a party to or otherwise involved in legal proceedings arising in the normal course of business, such as foreclosure proceedings. Based on review and consultation with our legal counsel, we do not believe that there is any pending or threatened proceeding against us, which, if determined adversely, would have a material effect on our business, results of operations, financial position or liquidity.

 

18


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 12 – Regulatory Matters and Regulatory Capital

On March 7, 2014, IBC received notification from the Federal Reserve Bank of New York (the “FRB”) that the written agreement between IBC and the FRB that was in effect since January 14, 2011 was terminated. As a result, IBC is no longer subject to any regulatory agreement or related restrictions that were described in our 2013 10-K.

At June 30, 2014, IBC’s consolidated Tier 1 capital and total capital ratios were 22.19% and 20.93%, respectively, and its leverage capital ratio was 16.48. At June 30, 2014, INB’s leverage capital ratio, Tier 1 capital and total capital ratios were 15.92%, 20.18% and 21.45%, respectively. At June 30, 2014, we believe that IBC and INB met all regulatory capital adequacy requirements to which they were subject. As of the date of filing of this report, we are not aware of any conditions or events that would have changed the status of such compliance with those requirements at June 30, 2014.

Note 13 – Off-Balance Sheet Financial Instruments

INB is party to financial instruments with off-balance sheet risk in the normal course of its business to meet the financing needs of its customers. These instruments can be in the form of commitments to extend credit, unused lines of credit and standby letters of credit, and may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in our financial statements. Our maximum exposure to credit risk is represented by the contractual amount of those instruments. Commitments to extend credit are agreements to lend funds to a customer as long as there is no violation of any condition established in the contract. Such commitments generally have fixed expiration dates or other termination clauses and normally require payment of fees to INB. Since some of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. Standby letters of credit are conditional commitments issued by INB to guarantee the performance of its customer to a third party. The credit risk involved in the underwriting of letters of credit is essentially the same as that involved in originating loans. INB had no standby letters of credit outstanding at June 30, 2014 or December 31, 2013.

The contractual amounts of off-balance sheet financial instruments are as follows:

 

($ in thousands)

   At June 30, 2014      At December 31, 2013  

Commitments to extend credit

   $ 19,338       $ 19,386   

Unused lines of credit

     778         877   
  

 

 

    

 

 

 
   $ 20,116       $ 20,263   
  

 

 

    

 

 

 

Note 14 – Fair Value Measurements

We use fair value measurements to record fair value adjustments to certain of our assets and to determine our fair value disclosures. In accordance with GAAP, we group our assets and liabilities measured at fair value into three levels (Level 1, 2 and 3), based on the markets in which they are traded and the reliability of the assumptions and inputs that are used to determine their fair value. Level 1 has the highest level of reliability because fair value is based on actively traded markets. See note 20 to the financial statements included in our 2013 10-K for a further discussion of the three valuation levels.

At June 30, 2014 and December 31, 2013, we had no liabilities recorded at fair value and approximately $1.0 million of assets (comprised of securities available for sale) recorded at fair value (Level 1) on a recurring basis.

The following tables provide information regarding our assets measured at fair value on a nonrecurring basis.

 

     Outstanding Carrying Value  
     At June 30, 2014      At December 31, 2013  

($ in thousands)

   Level 3      Level 3  

Impaired loans (1) :

     

Commercial real estate

   $ 53,156       $ 52,407   

Multifamily

     3,110         3,128   

Land

     1,555         1,625   
  

 

 

    

 

 

 

Total impaired loans

     57,821         57,160   

Foreclosed real estate

     2,650         10,669   

 

(1) Outstanding carrying value for impaired loans excludes a specific valuation allowance. See note 4 to the financial statements in this report.

 

19


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 14 – Fair Value Measurements, Continued

 

     Accumulated Losses on
Outstanding Balance as of:
     Total Losses (Gains) (1)  
        Quarter Ended
June 30,
    Six-Months Ended
June 30,
 
     June 30,
2014
     December 31,
2013
      

($ in thousands)

         2014     2013     2014     2013  

Impaired loans:

              

Commercial real estate

   $ 7,867       $ 11,522       $ (441   $ 434      $ (466   $ 823   

Multifamily

     592         594         (27     (534     (17     (957

Land

     161         500         114        (7     (339     (21
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

     8,620         12,616         (354     (107     (822     (155

Impaired securities

     —           —           —          325        —          691   

Foreclosed real estate

     390         2,017         (131     (642     (203     (13

 

(1) Represents total losses or (gains) recognized on all assets measured at fair value on a nonrecurring basis during the period indicated. The losses or (gains) for impaired loans represent the change (before chargeoffs and recoveries) during the period in the corresponding specific valuation allowance, while the losses (gains) for foreclosed real estate represent writedowns in carrying values subsequent to foreclosure (recorded as provisions for real estate losses) adjusted for any recoveries of prior write downs and (gains) or losses from the transfer/sale of properties during the period. The losses on securities represent the total of other than temporary impairment charges, which are recorded as component of noninterest income.

The following table presents information regarding the change in assets measured at fair value on a nonrecurring basis for the three- and six-months periods ended June 30, 2014.

 

($ in thousands)

   Impaired
Loans
    Foreclosed
Real Estate
 

Balance at December 31, 2013

   $ 57,160      $ 10,669   

Net new impaired loans

     3,466        —     

Principal repayments/sales

     (762     (1,406

Gain from sales

     —          72   
  

 

 

   

 

 

 

Balance at March 31, 2014

     59,864        9,335   
  

 

 

   

 

 

 

Principal repayments/sales

     (2,043     (6,816

Gain from sales

     —          131   
  

 

 

   

 

 

 

Balance at June 30, 2014

   $ 57,821      $ 2,650   
  

 

 

   

 

 

 

The following table presents information regarding the change in assets measured at fair value on a nonrecurring basis for the three- and six-months periods ended June 30, 2013.

 

($ in thousands)

   Impaired
Securities
    Impaired
Loans
    Foreclosed
Real Estate
 

Balance at December 31, 2012

   $ 3,721      $ 65,973      $ 15,923   

Net new impaired loans

     —          1,485        —     

OTTI writedowns

     (366     —          —     

Impaired loans transferred to foreclosed real estate

     —          (3,040     3,040   

Principal repayments/sales

     (63     (9,467     —     

Chargeoffs of impaired loans

     —          (115     —     

Writedowns of carrying value subsequent to foreclosure

     —          —          (629
  

 

 

   

 

 

   

 

 

 

Balance at March 31, 2013

     3,292        54,836        18,334   
  

 

 

   

 

 

   

 

 

 

Net new impaired loans

     —          6,761        —     

OTTI writedowns

     (325     —          —     

Principal repayments/sales

     (44     (9,241     (4,107

Chargeoffs of impaired loans

     —          (1,823     —     

Writedowns of carrying value subsequent to foreclosure

     —          —          (150

Recoveries of prior writedowns

     —          —          74   

Gains from sales

     —          —          718   
  

 

 

   

 

 

   

 

 

 

Balance at June 30, 2013

   $ 2,923      $ 50,533      $ 14,869   
  

 

 

   

 

 

   

 

 

 

 

20


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

 

Note 14 – Fair Value Measurements, Continued

 

We are required to disclose the estimated fair value of each class of our financial instruments for which it is practicable to estimate, which values are shown in the table that follows. The fair value of a financial instrument is the current estimated amount that would be exchanged between willing parties, other than in a forced liquidation. The fair value estimates are made at a specific point in time based on available information. A discussion regarding the assumptions used to compute the estimated fair values disclosed below can be found in note 20 to the financial statements included our 2013 10-K.

The carrying and estimated fair values of our financial instruments are as follows:

 

     At June 30, 2014      At December 31, 2013  

($ in thousands)

   Carrying
Value
     Fair
Value
     Carrying
Value
     Fair
Value
 

Financial Assets:

           

Cash and cash equivalents (1)

   $ 35,367       $ 35,367       $ 24,700       $ 24,700   

Time deposits with banks (1)

     5,370         5,370         5,370         5,370   

Securities available for sale, net (1)

     994         994         965         965   

Securities held to maturity, net (2)

     358,338         357,311         383,937         378,507   

FRB and FHLB stock (3)

     8,302         8,302         8,244         8,244   

Loans receivable, net (3)

     1,131,359         1,142,659         1,099,689         1,100,858   

Accrued interest receivable (3)

     4,494         4,494         4,861         4,861   

Loan fees receivable (3)

     2,165         1,709         2,298         1,808   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Financial Assets

   $ 1,546,389       $ 1,556,206       $ 1,530,064       $ 1,525,313   
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial Liabilities:

           

Deposits (3)

   $ 1,277,823       $ 1,289,498       $ 1,282,232       $ 1,294,690   

Borrowed funds plus accrued interest payable (3)

     56,760         56,451         57,570         57,260   

Accrued interest payable on deposits (3)

     1,440         1,440         1,508         1,508   

Commitments to lend (3)

     397         397         408         408   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Financial Liabilities

   $ 1,336,420       $ 1,347,786       $ 1,341,718       $ 1,353,866   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Financial Assets

   $ 209,969       $ 208,420       $ 188,346       $ 171,447   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) We consider these fair value measurements to be Level 1.
(2) We consider these fair value measurements to be Level 2.
(3) We consider these fair value measurements to be Level 3.

Note 15 – Subsequent Events

On July 14, 2014, IBC’s Board of Directors declared a quarterly dividend of $0.05 per common share payable August 26, 2014 to shareholders of record at the close of business August 15, 2014.

On July 31, 2014, IBC and INB, entered into a definitive agreement and plan of merger (the “Agreement”) with Bank of the Ozarks, Inc. (“Ozarks”) and its wholly-owned bank subsidiary, Bank of the Ozarks, relating to a proposed merger transaction. The Agreement provides that, upon the terms and subject to the conditions set forth therein, (i) the Company will merge with and into Ozarks, with Ozarks continuing as the surviving corporation (the “Merger”), and (ii) INB will merge with and into Bank of the Ozarks, with Bank of the Ozarks continuing as the surviving bank (the “Bank Merger” and, collectively with the “Merger,” the “Mergers”).

Subject to the terms and conditions of the Agreement, upon completion of the Merger, each share of IBC’s common stock, issued and outstanding immediately prior to the effective time of the Merger will be converted into the right to receive shares of Ozarks common stock (plus cash in lieu of any fractional share) based on the purchase price of $228.5 million (less the amount paid by IBC to cash out outstanding stock options and stock appreciation rights and to redeem all outstanding stock warrants prior to closing), subject to certain additional purchase price adjustments set forth in the Agreement. The number of Ozarks shares to be issued will be determined based on Ozarks’ 10-day average closing stock price as of the fifth business day prior to the closing date, subject to a minimum and maximum price of $23.95 and $39.91, respectively.

All IBC stock options and stock appreciation rights, whether or not vested, will be cashed out by IBC prior to closing and shares of restricted stock will become fully vested in connection with the transaction and be exchanged for shares of Ozarks common stock like the other shares of IBC’s common stock. The Agreement has been approved by the boards of directors of each of IBC and Ozarks. Subject to the required approval of IBC’s shareholders, requisite regulatory approvals, the effectiveness of the registration statement to be filed by Ozarks with respect to the stock to be issued in the transaction, and other customary closing conditions, the Merger is expected to be completed late in the fourth quarter of 2014 or in the first quarter of 2015.

 

21


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Review by Independent Registered Public Accounting Firm

Hacker, Johnson & Smith P.A., P.C., our independent registered public accounting firm, has made a limited review of our financial data as of June 30, 2014 and for the three- and six-month periods ended June 30, 2014 and 2013 presented in this document, in accordance with the standards established by the Public Company Accounting Oversight Board.

The report of Hacker, Johnson & Smith P.A., P.C. furnished pursuant to Article 10 of Regulation S-X is included on the following page herein.

 

22


Table of Contents

Report of Independent Registered Public Accounting Firm

Board of Directors and Stockholders

Intervest Bancshares Corporation

New York, New York:

We have reviewed the accompanying condensed consolidated balance sheet of Intervest Bancshares Corporation and Subsidiary (the “Company”) as of June 30, 2014 and the related condensed consolidated statements of earnings comprehensive income for the three- and six-month periods ended June 30, 2014 and 2013, and the related condensed consolidated statements of changes in stockholders’ equity and cash flows for the six-month periods ended June 30, 2014 and 2013. These interim financial statements are the responsibility of the Company’s management.

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the condensed consolidated financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board, the consolidated balance sheet of the Company as of December 31, 2013, and the related consolidated statements of earnings, comprehensive income, changes in stockholders’ equity and cash flows for the year then ended (not presented herein); and in our report dated March 3, 2014, we, based on our audit, expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2013 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

 

/s/ Hacker, Johnson & Smith P.A., P.C.

HACKER, JOHNSON & SMITH P.A., P.C.
Tampa, Florida
August 4, 2014

 

23


Table of Contents
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

Intervest Bancshares Corporation (“IBC”) is the parent company of Intervest National Bank (“INB”). References in this report to “we,” “us” and “our” refer to these entities on a consolidated basis, unless otherwise specified. For a discussion of our business, see note 1 to the financial statements in our 2013 Annual Report on Form 10-K (“2013 10-K”). Our business is also affected by various risk factors, which are disclosed beginning on page 27 of our 2013 10-K in Item 1A thereof and updated as needed in Item 1A of Part II of our reports on Form 10-Q. Management’s discussion and analysis of financial condition and results of operations that follows should be read in conjunction with the accompanying financial statements in this report on Form 10-Q as well as our entire 2013 10-K.

Available Information

IBC’s annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, Proxy Statements and any amendments to those reports can be obtained (excluding exhibits) without charge by writing to: Intervest Bancshares Corporation, Attention: Secretary, One Rockefeller Plaza (Suite 400) New York, New York 10020. In addition, the reports (with exhibits) are available on the Securities and Exchange Commission’s website at www.sec.gov. IBC has a website at www.intervestbancsharescorporation.com that is used for limited purposes and contains certain reports after they are electronically filed with or furnished to the SEC. INB also has a website at www.intervestnatbank.com. The information on both of these web sites is not and should not be considered part of this report and is not incorporated by reference in this report.

Critical Accounting Policies

We consider our critical accounting policies to be those that relate to the determination of the following: our allowance for loan losses; our valuation allowance for real estate losses; other than temporary impairment assessments of our security investments; and the need for and amount of a valuation allowance for our deferred tax asset. These items are considered critical accounting estimates because each is highly susceptible to change from period to period and require us to make numerous assumptions about a variety of information that directly affect the calculation of the amounts reported in our consolidated financial statements. For example, the impact of a large unexpected chargeoff could deplete the allowance for loan losses and potentially require us to record increased loan loss provisions to replenish the allowance, which could negatively affect our operating results and financial condition. A detailed discussion of our critical accounting policies and the factors and estimates we use in applying them can be found under the caption “Critical Accounting Policies” on pages 42 to 45 in our 2013 10-K.

Overview

Net earnings for the second quarter of 2014 (Q2-14) increased 79% to $5.7 million, or $0.26 per share, from $3.2 million, or $0.14 per share, for the second quarter of 2013 (Q2-13). For the first half of 2014 (6mths-14), net earnings increased 44% to $9.6 million, or $0.43 per share, from $6.6 million, or $0.30 per share, for the first half of 2013 (6mths-13).

Operating Summary

 

  Net interest and dividend income increased to $10.9 million in Q2-14, from $8.6 million in Q2-13, and to $21.1 million in 6mths-14, from $17.6 million in 6mths-13, reflecting a higher net interest margin. The margin (exclusive of loan prepayment income) increased to 2.84% in Q2-14 and 2.79% in 6mths-14, from 2.30% and 2.33% in the same periods of 2013.

 

  Credits for loan losses of $1.0 million and $1.5 million were recorded in Q2-14 and 6mths-14, respectively, compared to $0.8 million and $1.8 million in the same periods of 2013. The amounts in the 2014 periods reflected improved credit quality resulting from the payoff of four substandard loans totaling $6.9 million in Q2-14 and an upgrade of one loan ($1.6 million) in Q1-14, while the 2013 amounts were due to partial recoveries of prior loan charge offs.

 

  Noninterest income (inclusive of loan prepayment income) increased to $2.5 million in Q2-14 and to $3.3 million in 6mths-14, from $0.7 million and $1.4 million in the same periods of 2013. The increases were due to a higher level of loan prepayment income (including $0.7 million in Q2-14 from one loan) and the absence of security impairment charges in the 2014 periods.

 

  No provisions for real estate losses were required on properties owned through foreclosure (REO) in the 2014 periods, compared to $0.1 million in Q2-13 and $0.7 million in 6mths-13.

 

  Real estate expenses, net of rental and other income, amounted to $0.3 million in Q2-14 and $0.5 million in 6mths-14, compared to net income of $0.3 million in Q2-13 and net income of $1.3 million in 6mths-13. The net income for the 2013 periods reflected recoveries of expenses associated with previously owned properties. Exclusive of these recoveries, REO expense would have been $0.5 million and $1.0 million for 2013 periods, respectively.

 

24


Table of Contents
  Operating expenses decreased slightly to $3.9 million in Q2-14, from $4.0 million in Q2-13, but increased to $8.5 million in 6mths-14, from $8.1 million in 6mths-13. The six-month period increase was primarily due to normal salary increases and higher stock compensation and employee bonus expense, partially offset by a decrease in FDIC insurance premiums.

 

  Our efficiency ratio, which measures our ability to control expenses as a percentage of revenues, continued to be favorable and improved to 27% for Q2-14 and 35% for 6mths-14, from 43% in the same periods of 2013.

 

  There were no preferred dividend requirements in the 2014 periods, compared to $0.3 million in Q2-13 and $0.8 million in 6mths-13. The 2013 dividend requirements related to IBC’s TARP preferred stock, which was repurchased and retired during June and August 2013.

Balance Sheet Summary

 

  Assets amounted to $1.57 billion at June 30, 2014, unchanged from December 31, 2013, as increases of $31 million in loans and $11 million in cash and short-term investments were offset by decreases of $26 million in security investments and $8 million in REO.

 

  Loans increased to $1.16 billion at June 30, 2014, from $1.13 billion at December 31, 2013. New loan originations for 6mths-14 increased to $165 million from $124 million for 6mths-13. Loan repayments decreased to $134 million in 6mths-14 from $172 million in 6mths-13.

 

  Deposits amounted to $1.28 billion at June 30, 2014, a decrease of $4.4 million from December 31, 2013.

 

  Stockholders’ equity increased to $207 million at June 30, 2014, from $197 million at December 31, 2013, reflecting primarily an increase in retained earnings of $8.5 million, net of a $1.1 million cash dividend on common stock paid on May 26, 2014.

 

  INB’s regulatory capital ratios at June 30, 2014 were as follows: Tier One Leverage – 15.92%; Tier One Risk-Based Capital – 20.18%; and Total Risk-Based Capital – 21.45%.

 

  Book value per common share increased to $9.38 at June 30, 2014, from $8.99 at December 31, 2013.

Asset Quality Summary

 

  Impaired loans (comprised of nonaccrual loans, restructured loans (TDRs) and one other accruing and performing loan) totaled $57.8 million at June 30, 2014, compared to $57.2 million at December 31, 2013.

 

  Nonaccrual loans decreased to $23.0 million at June 30, 2014, from $35.9 million at December 31, 2013, primarily reflecting one loan transferred to an accruing TDR status. Nonaccrual loans included TDRs at each date of $17.7 million and $33.2 million, respectively. These TDRs were current and had a weighted-average interest rate of 4.25% as of June 30, 2014.

 

  Accruing TDR loans increased to $27.1 million at June 30, 2014 from $13.4 million at December 31, 2013, due to the transfer of the loan noted above. These TDR loans had a weighted-average interest rate of approximately 5% at June 30, 2014.

 

  The allowance for loan losses was $26.6 million, or 2.30% of total loans, at June 30, 2014, compared to $27.8 million, or 2.47%, at December 31, 2013. The allowance included specific reserves allocated to impaired loans at each date (totaling $5.5 million and $6.1 million, respectively).

 

  REO decreased to $2.6 million at June 30, 2014, from $10.6 million at December 31, 2013, reflecting the sales of two properties.

Termination of Agreement

As previously reported, on March 13, 2014, the Federal Reserve Bank of New York announced the termination of the written agreement dated as of January 14, 2011 between IBC and the FRB. The termination was effective March 7, 2014. As a result of this termination and the March 2013 termination of INB’s formal agreement with its primary regulator, neither IBC or INB is subject to any formal or informal regulatory agreement or related restrictions that were described in our 2013 10-K.

Common Stock Dividend

On April 24, 2014, IBC’s Board of Directors approved the initiation of a regular quarterly cash dividend to common shareholders. The initial quarterly dividend declared of $0.05 per common share was paid on May 26, 2014 to shareholders of record at the close of business May 15, 2014. IBC also announced on July 16, 2014 that its Board of Directors declared a quarterly dividend of $0.05 per common share payable on August 26, 2014 to shareholders of record at the close of business August 15, 2014.

Merger Agreement

On July 31, 2014, IBC and INB, entered into a definitive agreement and plan of merger (the “Agreement”) with Bank of the Ozarks, Inc. (“Ozarks”) and its wholly-owned bank subsidiary, Bank of the Ozarks, relating to a proposed merger transaction. For further discussion of this transaction, see note 15 to the financial statements in this report.

 

25


Table of Contents

Comparison of Financial Condition at June 30, 2014 and December 31, 2013

General

Total assets at June 30, 2014 amounted to $1.57 billion, unchanged from December 31, 2013, as increases of $31 million in loans and $11 million in cash and short-term investments were offset by decreases of $26 million in security investments and $8 million in REO.

Cash and Cash Equivalents

Cash and cash equivalents amounted to $35 million at June 30, 2014, compared to $25 million at December 31, 2013. They include interest-bearing and noninterest-bearing cash balances with banks and other short-term investments, and they fluctuate based on various factors, including our liquidity needs, loan demand, deposit flows, calls of securities, repayments of borrowed funds and alternative investment opportunities.

Time Deposits with Banks

Time deposits with banks amounted to $5.4 million at June 30, 2014, unchanged from December 31, 2013. These deposits had a weighted-average yield of 1.12% and remaining maturity of 1.3 years at June 30, 2014. Most of these deposits are Community Reinvestment Act eligible investments.

Securities Available for Sale and Securities Held to Maturity

Securities available for sale at June 30, 2014 and December 31, 2013 amounted to approximately $1.0 million. The investment represented approximately 92,850 and 91,700 shares, respectively, of an intermediate bond fund (trading symbol CRAIX) that holds securities that are deemed to be qualified under the Community Reinvestment Act.

Securities held to maturity decreased to $358 million at June 30, 2014, from $384 million at December 31, 2013, reflecting calls of securities exceeding new purchases. Securities are classified as held to maturity (“HTM”) and are carried at amortized cost when INB has the intent and ability to hold them to maturity. INB invests primarily in U.S. government agency debt obligations to emphasize safety and liquidity. For additional information on securities, see note 2 to the financial statements in this report.

Investments in Federal Reserve Bank of New York (FRB) and Federal Home Loan Bank of New York (FHLB) Stock

In order for INB to be a member of the FRB and FHLB, INB must maintain an investment in the capital stock of each entity, which amounted to $5.9 million and $2.4 million, respectively, at June 30, 2014, compared to $5.9 million and $2.3 million, respectively, at December 31, 2013. The FRB stock has historically paid a dividend of 6%, while the FHLB stock dividend fluctuates quarterly and was most recently at the rate of 3.90%. The total required investment fluctuates based on INB’s capital level for the FRB stock and INB’s loans and outstanding FHLB borrowings for the FHLB stock.

Loans Receivable, Net

Major classifications of loans receivable are summarized as follows:

 

     At June 30, 2014     At December 31, 2013  

($ in thousands)

   # of
Loans
     Amount     # of
Loans
     Amount  

Loans Secured By Real Estate:

          

Commercial loans

     414       $ 888,043        394       $ 838,766   

Multifamily loans

     142         205,258        138         210,270   

One to four family loans

     16         59,211        20         72,064   

Land loans

     5         8,381        5         9,178   
  

 

 

    

 

 

   

 

 

    

 

 

 
     577         1,160,893        557         1,130,278   
  

 

 

    

 

 

   

 

 

    

 

 

 

All Other Loans:

          

Business loans

     18         1,031        19         1,061   

Consumer loans

     8         170        12         211   
  

 

 

    

 

 

   

 

 

    

 

 

 
     26         1,201        31         1,272   
  

 

 

    

 

 

   

 

 

    

 

 

 

Loans receivable, gross

     603         1,162,094        588         1,131,550   

Deferred loan fees

        (4,137        (4,028
     

 

 

      

 

 

 

Loans receivable, net of deferred fees

        1,157,957           1,127,522   

Allowance for loan losses

        (26,598        (27,833
     

 

 

      

 

 

 

Loans receivable, net

      $ 1,131,359         $ 1,099,689   
     

 

 

      

 

 

 

Loans on nonaccrual status

      $ 23,005         $ 35,903   
     

 

 

      

 

 

 

Loans restructured and on accrual status

        27,088           13,429   
     

 

 

      

 

 

 

Accruing loans contractually past due 90 days or more

        2,993           4,087   
     

 

 

      

 

 

 

 

26


Table of Contents

The $31 million net increase in loans receivable, gross at June 30, 2014 compared to December 31, 2013 reflected $164.6 million of new originations and $0.3 million of recoveries of prior charge offs, partially offset by $110.1 million of payoffs and $24.2 million of principal amortization and partial pay downs. New originations were comprised of $131 million of commercial real estate (CRE) loans, $28 million of multifamily loans and $5 million of loans secured by investor-owned, 1-4 family condominiums. New CRE loans included $25 million of single tenant credit and $28 million of single tenant non-credit properties.

The table below sets forth the activity in the net loan portfolio for the periods indicated.

 

($ in thousands)

   Quarter Ended
March 31, 2014
    Quarter Ended
June 30, 2014
    Six-Months Ended
June 30, 2014
 

Loans receivable, net, at beginning of period

   $ 1,099,689      $ 1,114,813      $ 1,099,689   

Originations

     66,816        97,799        164,617   

Principal repayments

     (52,017     (82,319     (134,338

Recoveries

     85        180        265   

Net (increase) decrease in deferred loan fees

     (175     66        (109

Net decrease in allowance for loan losses

     415        820        1,235   
  

 

 

   

 

 

   

 

 

 

Loans receivable, net, at end of period

   $ 1,114,813      $ 1,131,359      $ 1,131,359   
  

 

 

   

 

 

   

 

 

 

New originations for the first half of 2014 had a weighted-average rate, term, debt service coverage ratio and loan-to-value ratio of 4.72%, 6.6 years, 1.24x and 59%, respectively, compared to 4.47%, 5.9 years, 1.29x and 58%, respectively, for new loans originated in the first half of 2013. Nearly all of the new loans in both periods had fixed interest rates. Loans paid off in 6mths-14 and 6mths-13 had a weighted-average rate of 5.22% and 5.98%, respectively. Loans with fixed interest rates constituted approximately 99% of the portfolio at June 30, 2014, which included some loans that have small predetermined interest rate increases over the life of the loan. The entire loan portfolio had a weighted-average remaining contractual term of 4.8 years as of June 30, 2014.

The table below sets forth information on our new loan originations for the first half of 2014.

 

                         Weighted-Average  

($ in thousands)

   #of
Loans (1)
     Amount      % of
Total
    Interest
Rate
    Effective
Yield (2)
    Term (3)      DSCR (4)      Loan-to-
Value Ratio
 

Commercial Real Estate:

                    

Shopping centers – anchored

     3       $ 7,950         5     4.98     5.05     9.6         0.82         57

Mixed-use commercial

     8         19,650         12     4.25     4.39     4.7         0.81         44

Single tenant – credit

     9         25,290         15     4.56     4.62     9.5         1.49         56

Single tenant – noncredit

     21         27,737         17     4.89     4.94     6.9         1.28         62

Office buildings

     4         21,392         13     5.21     5.34     5.2         1.92         60

Industrial/warehouses

     4         7,691         5     4.48     4.74     2.9         0.25         65

Mobile home park

     8         21,233         13     4.88     4.95     9.6         1.32         65

Multifamily (5 or more units):

                    

Rent regulated apartments

     6         7,663         5     3.87     3.99     3.4         0.93         56

Non-rent regulated apartments

     3         2,950         2     4.06     4.10     3.8         0.99         73

Garden apartments

     4         9,763         6     4.64     4.79     3.8         1.10         67

Mixed-use multifamily

     7         7,945         5     4.38     4.40     6.5         1.13         55

One to four family (investor condos)

     3         5,238         3     4.71     4.86     2.6         1.54         61

Personal and Business

     4         115         —       4.45     4.45     4.1         1.00         60
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Totals

     84       $ 164,617         100     4.72     4.81     6.6         1.24         59
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

(1) Advances on existing loans for purposes of this table are counted as a new loan.
(2) Computed using origination and exit fee income, net of direct origination costs, as a level yield adjustment over the life of the loan.
(3) Represents contractual maturity (expressed in number of years) and does not consider the impact of self-liquating loans.
(4) Debt service coverage ratio (DSCR) is computed based on the property’s actual cash flows at date of origination and excludes pro-forma (or projected) cash flows in cases where the property is vacant or substantially vacant and is in the process of being leased or stabilized to market rents. Also excludes any escrow deposits made by the borrower with us in order to establish a minimum annual DSCR of 1.20 (for the subsequent 12-month period only) at time of origination in cases where the property’s cash flow is inadequate.

The following table sets forth information regarding loans outstanding at June 30, 2014 by year of origination.

 

($ in thousands)

Year Originated (1)

   Balance
Outstanding
     % of
Total
    Balance Rated
Substandard
     % of
Outstanding
    Balance
Nonaccrual
     % of Outstanding  

2004 and prior

   $ 113,879         10   $ —           —     $ —           —  

2005

     42,105         4        3,110         7        —           —     

2006

     74,992         6        8,695         12        8,695         12   

2007

     126,290         10        36,749         29        14,310         11   

2008

     97,700         8        7,727         8        —           —     

2009

     66,180         6        —           —          —           —     

2010

     13,424         1        2,149         16        —           —     

2011

     35,665         3        —           —          —           —     

2012

     182,474         16        500         —          —           —     

2013

     267,134         23        —           —          —           —     

2014

     142,251         12        —           —          —           —     
  

 

 

      

 

 

      

 

 

    
   $ 1,162,094         100   $ 58,930         5   $ 23,005         2
  

 

 

      

 

 

      

 

 

    

 

(1) Does not consider those loans that have been extended or renewed since the date of original origination.

 

27


Table of Contents

At June 30, 2014, the loan portfolio was concentrated in CRE loans and was comprised of 76% of loans secured by CRE, 18% secured by multifamily properties and 5% by investor-owned, 1-4 family condominiums. The single tenant category totaled $206 million at June 30, 2014, or approximately 23% of the total CRE loan portfolio, up from $157 million and 19% at December 31, 2013.

The table below sets forth information on the properties securing the real estate loan portfolio at June 30, 2014.

 

      New York      Florida      Other States      Total Loans             Impaired
Loans
 

($ in thousands)

   #      Amount      #      Amount      #      Amount      #      Amount      %     

Commercial Real Estate:

                               

Shopping centers – anchored (1)

     5       $ 10,059         6       $ 21,557         7       $ 20,902         18       $ 52,518         4.5       $ 10,411   

Shopping centers – grocery anchored (1)

     2         18,276         1         1,261         2         6,383         5         25,920         2.2         —     

Shopping centers – unanchored (1)

     45         100,633         14         34,566         6         9,048         65         144,247         12.4         17,143   

Mixed-use commercial (2)

     75         173,441         5         14,524         3         3,132         83         191,097         16.5         —     

Single tenant – credit (3)

     7         8,956         6         8,701         10         24,257         23         41,914         3.6         —     

Single tenant – noncredit (3)

     36         50,478         34         38,743         58         74,710         128         163,931         14.1         —     

Office buildings (4)

     12         33,885         15         51,356         5         12,662         32         97,903         8.4         22,980   

Industrial/warehouses (5)

     14         34,691         3         3,936         —           —           17         38,627         3.3         —     

Hotels (6)

     7         33,378         4         19,721         —           —           11         53,099         4.6         —     

Mobile home parks (7)

     —           —           20         38,580         2         7,875         22         46,455         4.0         —     

Mini-storage (8)

     3         7,766         —           —           —           —           3         7,766         0.7         —     

Parking lots/garages

     6         22,716         —           —           —           —           6         22,716         2.0         2,622   

Other commercial

     1         1,850         —           —           —           —           1         1,850         0.2         —     

Multifamily (5 or more units):

                               

Rent regulated apartments (9)

     33         43,363         —           —           —           —           33         43,363         3.7         —     

Non-rent regulated apartments (9)

     22         25,067         21         3,932         3         1,942         46         30,941         2.7         —     

Garden apartments (10)

     2         1,531         18         46,294         3         5,904         23         53,729         4.6         3,110   

Mixed-use multifamily (2)

     39         76,436         —           —           1         789         40         77,225         6.7         —     

One to four family (11)

     2         5,168         14         54,043         —           —           16         59,211         5.1         —     

Land

     1         3,500         3         3,326         1         1,555         5         8,381         0.7         1,555   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     312       $ 651,194         164       $ 340,540         101       $ 169,159         577       $ 1,160,893         100.0       $ 57,821   
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average loan balance

      $ 2,087          $ 2,076          $ 1,675          $ 2,012         
    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

Loans on nonaccrual status

     1       $ 2,622         2       $ 9,005         2       $ 11,378         5       $ 23,005         2.0      

Loans with full or partial personal guarantees

     194       $ 363,861         136       $ 266,925         66       $ 114,811         396       $ 745,597         64.2      

Loans with DSCRs of less than 1.00x (12)

     54       $ 98,709         14       $ 32,819         11       $ 27,849         79       $ 159,377         13.7      

Loans with DSCRs of 1.00x to 1.19x (12)

     35       $ 75,970         41       $ 44,637         6       $ 7,252         82       $ 127,859         11.0      

 

(1) Comprised predominantly of neighborhood/community strip shopping centers containing general merchandise and convenience retailers, including grocery, drug, service, personal care, repair, discount and home improvement stores. An anchored center contains one tenant, which may be either a credit or non-credit tenant, whose percentage of the property’s total income and rentable space is 50% or greater.
(2) Comprised of properties having both residential and commercial use, usually containing retail or commercial space on the ground floor. Mixed use loans are classified as multifamily or commercial based on the greater percentage of income from residential or commercial use.
(3) Comprised of properties occupied by a single tenant consisting mostly of restaurants, bank branches, fast food establishments, discount retailers, retail drugstore chains, convenience stores, grocery stores, professional offices, as well as local retailers and service and repair businesses. The single tenants have been further segmented by those with an investment grade rating (minimum BBB rating on its publicly traded debt), or credit tenants, and those that are either non-rated or have a less than investment grade rating, or non-credit tenants.

The table below summarizes the single-tenant category by the ten largest tenants and by industry based on principal balance outstanding:

 

($ in thousands)

   # of Loans      Amount      Industry    Amount  

Rite Aid

     11       $ 23,001       Restaurants    $ 46,646   

Walgreens

     4         12,141       Drugstores      42,980   

Kentucky Fried Chicken

     11         8,101       Fast Food      31,181   

CVS

     4         7,838       Specialty Retail      25,080   

Open Peak Inc.

     1         6,860       Convenience      14,895   

Applebee’s

     4         6,717       Personal Services      12,400   

IHOP

     4         6,141       Other      9,294   

Walmart

     1         6,058       Retail      9,800   

Taco Bell

     5         5,638       Banks      8,859   

Hardees

     7         5,487       Automotive      4,710   
  

 

 

    

 

 

    

 

  

 

 

 
     52       $ 87,982          $ 205,845   
  

 

 

    

 

 

    

 

  

 

 

 

 

(4) Comprised of office building properties, normally with multiple floors with multiple tenants engaged in various businesses, including medical, administrative and legal services.
(5) Comprised typically of commercial buildings used for or intended to be used for the storage of goods by manufacturers, importers, exporters, wholesalers, transport businesses, etc. They are usually large buildings in industrial areas of cities/towns/villages that contain one or more tenants.
(6) Hotel properties in Florida are comprised of flagged hotels located in Orlando, Miami Beach, Clearwater and Tampa areas, with room counts ranging from 50 to over 200 and floors ranging from 2 to 7. Hotel properties in New York are comprised predominantly of single occupancy room hotels (commonly known as “SROs”) in New York City and Brooklyn, and several small non-flagged hotels/motels in Long Island.
(7) Mobile homes are often sited in land lease communities known as mobile home parks. These communities allow home owners to rent space on which to place a home, normally consisting of single or double manufactured homes. In addition to providing space, the community can provide basic utilities and other amenities.

 

28


Table of Contents

Notes to preceding table continued:

 

(8) Mini-storage facilities, also known as self-storage, are storage space facilities leased to individuals or companies for storing various personal items or business parts or inventory. Mini-storage facilities may also provide other services in addition to rentals.
(9) Comprised of apartment buildings principally in the 5 boroughs of New York City consisting mostly of pre- and post-war walkup, elevator and loft buildings, including brownstones and townhouses, further segmented by those subject to rent regulations (rent control and rent stabilization).
(10) Comprised of garden style apartments, which refer to a large development of small apartment buildings two to four stories tall where there are no internal hallways, although adjacent apartments may share a wall. Entrance to the apartments is from a common stairwell or patio, and the buildings are typically surrounded by outdoor landscaping or patios.
(11) Comprised nearly all of investor-owned individual residential condominium dwelling units or townhouses. These loans are made primarily to investors who purchase multiple (blocks of) units/townhouses that remain unsold after a condo conversion or the unsold units in a new development. The units are normally rented (or in the process of being rented) for an extended period of time until they can be sold as originally intended. The loans are underwritten in accordance with our multifamily underwriting policies and their risk characteristics are essentially the same as our multifamily real estate lending, and we risk weight them for regulatory capital purposes the same as substantially all of the rest of our loan portfolio, or at 100%.
(12) Consist of loans where the underlying collateral is not producing adequate cash flows to service the loan’s required payments (predominantly in cases where the collateral is a vacant or substantially vacant building or land) and such payments are being made in full or in part by the borrower’s other sources of funds. In many such cases, the borrower or its principals has guaranteed the loan and/or deposited escrow funds with us to cover the loan’s contractual debt service payments for a portion of the loan term while the underlying collateral property is being leased up or improved to increase rents. These types of loans include loans known in the industry as bridge loans. In accordance with our internal grading criteria (which considers loan-to-value ratios, personal guarantees, projected stabilized cash flows from the collateral, deposits of debt service payments with us and other qualitative factors), the total amount of these loans were internally graded as follows at June 30, 2014: $228 million were Pass rated, $5 million were Special Mention rated and $54 million were Substandard rated. Such conclusions on ratings may or may not be viewed in the same manner as another third-party. See Note 1 to our audited consolidated financial statements included in our 2013 10-K for a discussion of our internal grading criteria.

The table below sets forth information regarding our loans of $10 million or more at June 30, 2014.

 

($ in thousands)

Property Type

   Property Location    Principal
Balance
     Current
Interest Rate (1)
    Maturity Date      Days
Past Due
     Status/Rating

Unanchored Retail Center

   White Plains, New York    $ 16,132         4.30     04/01/2017         None       Accrual/Pass

Hotel

   Orlando, Florida      15,573         5.00     01/01/2018         None       Accrual/Pass

Office Building

   Fort Lauderdale, Florida      13,900         4.75     03/01/2019         None       Accrual/Pass

Office Building

   Miami Gardens, Florida      13,840         5.25     10/01/2018         None       TDR-accrual (2)

Commercial Mixed Use

   Brooklyn, New York      11,619         4.13     10/01/2018         None       Accrual/Pass

Grocery Anchored Retail Center

   Manorville, New York      11,283         4.38     08/01/2028         None       Accrual/Pass

Hotel

   New York, New York      11,009         4.00     12/01/2016         None       Accrual/Pass

Commercial Mixed Use

   New York, New York      10,928         4.13     04/01/2019         None       Accrual/Pass

Hotel

   Woodbury, New York      10,532         4.00     07/01/2019         None       Accrual/Pass

Mobile Home Park

   Avon Park, Florida      10,125         4.75     06/01/2024         None       Accrual/Pass

Commercial Mixed Use

   New York, New York      10,075         4.50     07/01/2022         None       Accrual/Pass
     

 

 

            
      $ 135,016              
     

 

 

            

 

(1) Rates are all fixed; the loan on the office building in Miami and loan on the mobile home park has scheduled step-ups in rate.
(2) Loan restructured in June 2011 and has performed in accordance with its restructured terms through June 30, 2014. Loan placed on accrual status in June 2014. Current monthly payments are comprised of principal and interest payments at a 5.125% interest rate. The interest rate increases each year on June 1 (beginning on June 1, 2015), as follows to: 5.375%, 5.50%, 5.625% and 5.75%. Loan is rated Substandard.

The table below details scheduled contractual principal repayments of the loan portfolio as of June 30, 2014 by type.

 

($ in thousands)

   Due Within
One Year
     Due Over One
to Five Years
     Due Over
Five Years
     Total  

Commercial real estate

   $ 80,624       $ 500,203       $ 307,216       $ 888,043   

Multifamily

     17,101         142,884         45,273         205,258   

One to four family

     9,956         34,579         14,676         59,211   

Land

     5,055         3,326         —           8,381   

Commercial business

     700         331         —           1,031   

Consumer

     130         40         —           170   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 113,566       $ 681,363       $ 367,165       $ 1,162,094   
  

 

 

    

 

 

    

 

 

    

 

 

 

For additional information on and discussion of our loan portfolio, including a discussion of our recent lending trends, underwriting standards and other pertinent information, see the section entitled “Lending Activities” in Item 1 “Business” of our 2013 10-K and note 3 to the financial statements in this report.

Allowance for Loan Losses

The allowance for loan losses decreased to $26.6 million, or 2.30% of total loans, at June 30, 2014, from $27.8 million, or 2.47%, at December 31, 2013. The allowance included specific reserves at each date (totaling $5.5 million and $6.1 million, respectively) allocated to our impaired loans. The decrease in the allowance was due to a credit for loan losses of $1.5 million, partially offset by recoveries of prior chargeoffs of $0.3 million. The credit reflected primarily improved credit quality in our loan portfolio resulting from the repayment in full of four substandard rated loans (totaling $6.9 million) in Q2-14 and the upgrade of one performing TDR loan ($1.6 million) in Q1-14 due to an increase in the loan’s collateral value.

 

29


Table of Contents

As detailed in note 3 to the financial statements in this report, at June 30, 2014, loans rated substandard in our loan portfolio decreased to a total of $59 million, from $68 million at December 31, 2013. For a discussion of the criteria used to determine the adequacy of the allowance for loan losses, see the section entitled “Critical Accounting Policies” in this report. For additional information on the allowance for loan losses, see note 4 to the financial statements in this report.

Impaired Loans

At June 30, 2014, our impaired loans totaled $58 million, compared to $57 million at December 31, 2013. At June 30, 2014, impaired loans were comprised of 5 nonaccrual loans totaling $23.0 million, one accruing loan of $7.7 million and 7 loans classified as accruing troubled debt restructured loans or “TDRs” totaling $27.1 million, compared to 6 nonaccrual loans totaling $35.9 million, one accruing loan of $7.8 million and 6 loans classified as “TDRs” totaling $13.4 million at December 31, 2013.

The table below summarizes certain information on loans at June 30, 2014.

 

($ in thousands)

   Pass
Rated Loans
     Substandard
Rated Loans
     Total  

Loans on nonaccrual status

   $ —         $ 23,005       $ 23,005   

TDRs on accruing status

     2,001         25,088         27,089   

Other impaired accruing loan

     —           7,727         7,727   
  

 

 

    

 

 

    

 

 

 

Total loans classified impaired

     2,001         55,820         57,821   

Other non-impaired accruing loans (1)

     —           3,110         3,110   
  

 

 

    

 

 

    

 

 

 

Total (2)

   $ 2,001       $ 58,930       $ 60,931   
  

 

 

    

 

 

    

 

 

 

 

(1) Represent loans for which there were concerns at the date indicated regarding the ability of the borrowers to meet existing repayment terms. These loans reflect the distinct possibility, but not the probability, that we will not be able to collect all amounts due according to the contractual terms of the loans. These loans may never become delinquent, nonaccrual or impaired.
(2) All of these loans are closely monitored and considered in the determination of the overall adequacy of the allowance for loan losses.

At June 30, 2014 with respect to all of our impaired loans, we had obtained current appraisals of the underlying collateral as follows: 22% dated within the preceding 3 months; 49% dated within the preceding 4-6 months; 6% dated within the preceding 7-9 months; 22% dated within the preceding 10-12 months; and 1% dated over 12 months prior. Our policy is to obtain externally prepared appraisals for all of our substandard-rated impaired loans at least annually. One TDR loan in the amount of $0.4 million was rated pass and an annual appraisal is not required under our appraisal policy.

For additional discussion on the allowance for loan losses, including the factors we use in maintaining a specific valuation allowance for our impaired loans and our policy regarding loan chargeoffs, see note 1 to the financial statements in our 2013 10-K.

Summary of Asset Quality

The table below summarizes nonperforming assets, TDRs, past due loans and selected ratios at the dates indicated.

 

($ in thousands)

   At June 30,
2014
    At December 31,
2013
 

Nonaccrual loans (1):

    

Loans past due 90 days or more

   $ 2,622      $ —     

Loans past due 0-30 days

     2,683        2,719   

TDR loans past due 0-30 days (2) (3)

     17,700        33,184   
  

 

 

   

 

 

 

Total nonaccrual loans

     23,005        35,903   

Real estate acquired through foreclosure

     2,650        10,669   
  

 

 

   

 

 

 

Total assets considered nonperforming

   $ 25,655      $ 46,572   
  

 

 

   

 

 

 

TDR loans on accruing status and 0-30 days past due (4)

   $ 27,088      $ 13,429   

Loans past due 90 days or more and still accruing

     2,993        4,087   

Loans past due 60-89 days and still accruing

     —          —     

Loans past due 31-59 days and still accruing

     —          2,642   
  

 

 

   

 

 

 

Nonaccrual loans to total gross loans

     1.98     3.17

Nonperforming assets to total assets

     1.63     2.97

Allowance for loan losses to total net loans

     2.30     2.47

Allowance for loan losses to nonaccrual loans

     116     78
  

 

 

   

 

 

 

 

(1) We may place a loan on nonaccrual status prior to it becoming past due 90 days based on the specific facts and circumstances associated with each loan that indicate that it is probable the borrower may not be able to continue making monthly payments. Interest income from payments made on all nonaccrual loans is recognized on a cash basis (or when collected) if the outstanding principal is determined to be collectible. A loan on nonaccrual status can only be returned to accrual status if ultimate collectability of contractual principal is assured and the borrower has demonstrated satisfactory payment performance. In the case of a TDR, satisfactory payment performance can be achieved either before or after the restructuring (usually for a period of no shorter than six months).

 

30


Table of Contents

Notes to preceding table follow:

 

(2) Represent loans whose terms have been modified through the deferral of principal and/or a partial reduction in interest payments, or extension of maturity term (referred to as a TDR in this report). All were current as to payments and performing in accordance with their restructured terms at the dates indicated, but were required to be classified nonaccrual for the reasons noted in footnote 1 above.
(3) These loans were yielding 4.25% on a weighted-average basis at June 30, 2014. A number of the nonaccrual TDR loans in the table above (which aggregated to 2 loans or $9 million at June 30, 2014) have been partially charged-off (by a cumulative total of $1.8 million). For these TDRs, the evaluation for full repayment of contractual principal must include the collectability of amounts charged off. Although the loans have been partially charged off for financial statement purposes, the borrowers remain obligated to pay all contractual principal due, although there can be no assurance that such charged-off amounts will be collected.
(4) Represent modified loans as described in footnote 2 above, except that they were maintained on accrual status. All of these loans were performing and current and as of June 30, 2014, they had an aggregate weighted-average yield of 5.05%.

The table below summarizes the change in loans on nonaccrual status for the periods indicated.

 

($ in thousands)

   Quarter Ended
March 31, 2014
    Quarter Ended
June 30, 2014
    Six-Months Ended
June 30, 2014
 

Balance at beginning of period

   $ 35,903      $ 38,750      $ 35,903   

Net new additions

     3,466        —          3,466   

Transfer of TDR loan to accruing TDR status

     —          (13,840     (13,840

Principal repayments

     (619     (1,905     (2,524
  

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 38,750      $ 23,005      $ 23,005   
  

 

 

   

 

 

   

 

 

 

The table below summarizes the change in TDRs on accrual status for the periods indicated.

 

($ in thousands)

   Quarter Ended
March 31, 2014
    Quarter Ended
June 30, 2014
    Six-Months Ended
June 30, 2014
 

Balance at beginning of period

   $ 13,429      $ 13,337      $ 13,429   

Transfer of TDR loan from nonaccrual status

     —          13,840        13,840   

Principal repayments

     (92     (89     (181
  

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 13,337      $ 27,088      $ 27,088   
  

 

 

   

 

 

   

 

 

 

The table below sets forth information regarding our TDRs as of June 30, 2014.

 

($ in thousands)

Property Type

  

Property Location

   Contractual
Principal
Balance Due
     Carrying
Value
     Interest
Rate
    Principal
Amortization
   Maturity
Date
   Collateral
Last
Appraised

Nonaccrual Status (1)

                   

Unanchored retail center

   West Palm, Florida    $ 5,549       $ 4,320         4.50   No    Aug 2014    Mar 2014

Unanchored retail center

   Lake Worth, Florida      5,452         4,685         4.50   No    Sep 2014    Mar 2014

Office building

   Norcross, Georgia      8,695         8,695         4.00   No    Dec 2015    Apr 2014
     

 

 

    

 

 

            
        19,696         17,700         4.25        
     

 

 

    

 

 

            

Accrual Status

                   

Unanchored retail center

   New York, New York      5,259         5,259         4.50   Yes    Sep 2014    Jan 2014

Land

   Rapid City, S. Dakota      1,555         1,555         5.00   Yes    Jan 2015    Mar 2013

Garden apartment

   Orlando, Florida      2,264         2,264         4.75   Yes    Nov 2015    Sep 2013

Garden apartment

   Lake Worth, Florida      846         846         6.00   Yes    Oct 2016    Nov 2013

Unanchored retail center

   Monroe, New York      2,879         2,879         5.13   Yes    Mar 2017    Aug 2013

Office building

   Clearwater, Florida      445         445         5.00   Yes    Oct 2017    Nov 2012

Office building

   Miami, Florida      13,840         13,840         5.25   Yes    Oct 2018    Mar 2014
     

 

 

    

 

 

            
        27,088         27,088         5.05        
     

 

 

    

 

 

            
   $ 46,784       $ 44,788         4.74        
     

 

 

    

 

 

            

 

(1) All these TDRs were performing in accordance with their modified terms but were maintained on nonaccrual status as of June 30, 2014 in accordance with regulatory guidance. Interest income on such loans is recognized on a cash basis. The carrying value for these loans represents contractual unpaid principal balance less any partial principal chargeoffs (totaling $1.8 million) and interest received and applied as a reduction of principal (totaling $0.2 million). The borrowers remain obligated to pay all contractual amounts due although collection of such amounts by us is not assured.

The table below details real estate we owned through foreclosure (“REO”) at the dates indicated.

 

($ in thousands)                     Net Carrying Value  

Description of Property

  

City

   State    Date
Acquired
     At June 30,
2014
     At December 31,
2013
     Last
Appraised
 

7 story vacant office building and vacant lot (1)

   Yonkers    NY      8/09       $ —         $ 1,334         5/13   

622 unit garden apart. complex – 82% occupied (2)

   Louisville    KY      7/10         —           6,685         5/13   

Two, 5 story vacant office buildings – 182K sq. ft.

   Jacksonville    FL      2/13         2,650         2,650         4/14   
           

 

 

    

 

 

    
            $ 2,650       $ 10,669      
           

 

 

    

 

 

    

 

(1) Sold in Q1-14 for $1.4 million. Original cost basis upon transfer to REO was $2.2 million.

A net gain from the sale of this property of $0.1 million was recorded in Q1-14.

 

(2) Sold in Q2-14 for $6.8 million. Original cost basis upon transfer to REO was $7.5 million.

A net gain from the sale of this property of $0.1 million was recorded in Q2-14.

 

31


Table of Contents

We review the estimated fair value of our REO portfolio at least quarterly by performing market valuations of the properties, which normally consist of obtaining externally prepared appraisals at least annually for every property, as well as performing quarterly reviews of economic and real estate market conditions in the local area where the property is located, including taking into consideration discussions with real estate brokers and interested buyers, in order to determine if a valuation allowance is needed to reflect any decrease in the estimated fair value of the property since acquisition. The property owned at June 30, 2014 was being marketed for sale. At June 30, 2014, the total REO valuation allowance amounted to $0.4 million, compared to $2.0 million at December 31, 2013.

All Other Assets

The following table sets forth a list of our other assets:

 

($ in thousands)

   At June 30,
2014
     At December 31,
2013
 

Accrued interest receivable

   $ 4,494       $ 4,861   

Loan fees receivable

     2,165         2,298   

Income tax receivable

     —           1,165   

Premises and equipment, net

     3,926         4,056   

Deferred income tax asset

     14,921         18,362   

Deferred debenture offering costs, net

     724         742   

Investment in unconsolidated subsidiaries

     1,702         1,702   

All other

     1,512         1,036   
  

 

 

    

 

 

 
   $ 29,444       $ 34,222   
  

 

 

    

 

 

 

All other assets decreased primarily due to a $3.4 million decrease in our deferred tax asset resulting from the partial utilization of the asset to offset part of our taxable earnings during 6mths-14.

Deposits

Total deposits at June 30, 2014 amounted to $1.28 billion, unchanged from December 31, 2013, as an increase of $15 million in certificate of deposit accounts (CDs) was partially offset by a $19 million decrease in money market deposit accounts. At June 30, 2014, CDs totaled $896 million, and checking, savings and money market accounts aggregated to $382 million. The same categories of deposit accounts totaled $882 million and $400 million, respectively, at December 31, 2013. CDs represented 70% and 69%, respectively, of total deposits at each date. At June 30, 2014 and December 31, 2013, CDs included $87 million and $91 million of brokered deposits, respectively. See the section “Liquidity and Capital Resources” in this report for a further discussion of our deposits.

Borrowed Funds and Related Interest Payable

Borrowed funds and related accrued interest payable decreased to $56.8 million at June 30, 2014, from $57.6 million at December 31, 2013, due to the payment of accrued interest payable on IBC’s outstanding debt, which is in the form of junior subordinated notes (TRUPs).

All Other Liabilities

The following table sets forth the composition of our other liabilities:

 

($ in thousands)

   At June 30,
2014
     At December 31,
2013
 

Accrued interest payable on deposits

   $ 1,440       $ 1,508   

Mortgage escrow funds payable

     20,945         18,879   

Official checks outstanding

     4,881         7,335   

Income taxes payable

     313         —     

All other liabilities

     3,083         3,281   
  

 

 

    

 

 

 
   $ 30,662       $ 31,003   
  

 

 

    

 

 

 

Accrued interest payable on deposits fluctuates based on total deposits and the timing of interest payments. Mortgage escrow funds payable fluctuate based on the level of loans outstanding and other factors and represent advance payments made to us by borrowers for property taxes and insurance that we remit to third parties when due. Official checks outstanding represent checks issued by INB in the normal course of business which fluctuate based on banking activity. All other liabilities are comprised mainly of accrued expenses as well as fees received in connection with loan commitments that have not yet been funded.

Stockholders’ Equity

Stockholders’ equity increased to $207 million at June 30, 2014, from $197 million at December 31, 2013, reflecting primarily an increase in retained earnings of $8.5 million, net of a $1.1 million cash dividend on common stock paid on May 26, 2014.

 

32


Table of Contents

Comparison of Results of Operations for the Quarters Ended June 30, 2014 and 2013

Selected information regarding our results of operations follows:

 

     For the Quarter Ended June 30,  

($ in thousands)

   2014     2013     Change  

Interest and dividend income

   $ 16,066      $ 15,623      $ 443   

Interest expense

     5,195        7,048        (1,853
  

 

 

   

 

 

   

 

 

 

Net interest and dividend income

     10,871        8,575        2,296   

Credit for loan losses

     (1,000     (750     (250

Noninterest income

     2,461        702        1,759   

Noninterest expenses:

      

Provision for real estate losses

     —          76        (76

Real estate activities expense (income), net

     298        (346     644   

Operating expenses

     3,926        3,954        (28
  

 

 

   

 

 

   

 

 

 

Earnings before provision for income taxes

     10,108        6,343        3,765   

Provision for income taxes

     4,370        2,804        1,566   
  

 

 

   

 

 

   

 

 

 

Net earnings

     5,738        3,539        2,199   

Preferred dividend requirements and discount amortization

     —          326        (326
  

 

 

   

 

 

   

 

 

 

Net earnings available to common stockholders

   $ 5,738      $ 3,213      $ 2,525   
  

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.26      $ 0.14      $ 0.12   
  

 

 

   

 

 

   

 

 

 

Net Interest and Dividend Income

The $2.3 million quarterly increase in net interest and dividend income reflected an improved interest rate spread and a higher ratio (1.15x compared to 1.10x) of interest-earning assets to interest-bearing liabilities due to deployment of cash into new loans. The net interest margin increased to 2.84% in Q2-14 from 2.30% in Q2-13, primarily due to a 53 basis point increase in the interest rate spread and a $56 million increase in net interest-earning assets. The higher spread reflected primarily the run-off and replacement of higher-cost legacy CDs with new CDs at lower interest rates, which reduced the average cost of funds by 54 basis points to 1.55% in Q2-14 from 2.09% in Q2-13. The average yield on earning assets decreased slightly to 4.19% in Q2-14 from 4.20% in Q2-13 as the negative impact of payoffs of older, higher yielding loans coupled with new loan originations at lower market interest rates was offset by higher yields on security investments and the growth in net interest earning assets.

Total average interest-earning assets increased by $44 million in Q2-14 from Q2-13, reflecting a $107 million increase in loans, partially offset by a $63 million decrease in total securities and overnight investments. At the same time, total average deposits decreased by $12 million, while average total stockholders’ equity decreased by $13 million (reflecting the repurchase and retirement of $25 million of preferred stock during the middle of 2013, partially offset by an $11 million increase in retained earnings).

The following table provides information on our: average assets, liabilities and stockholders’ equity; yields earned on interest-earning assets; and rates paid on interest-bearing liabilities for the periods indicated. The yields and rates shown are based on a computation of income/expense (including any related fee income or expense) for each period divided by average interest-earning assets/interest-bearing liabilities during each period. Average balances are derived from daily balances. Net interest margin is computed by dividing net interest and dividend income by the average of total interest-earning assets during each period. The interest rate spread is the difference between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest margin is greater than the interest rate spread due to the additional income earned on those assets funded by non-interest-bearing liabilities, primarily demand deposits, and stockholders’ equity.

 

33


Table of Contents
     For the Quarter Ended  
     June 30, 2014     June 30, 2013  

($ in thousands)

   Average
Balance
    Interest
Inc./Exp.
     Yield/
Rate (2)
    Average
Balance
    Interest
Inc./Exp.
     Yield/
Rate (2)
 

Interest-earning assets:

              

Commercial real estate loans

   $ 891,231      $ 11,438         5.15   $ 793,529      $ 11,009         5.56

Multifamily loans

     208,296        2,509         4.83        199,874        2,603         5.22   

1-4 family loans

     58,608        805         5.51        60,033        869         5.81   

Land loans

     8,569        119         5.57        6,320        91         5.78   

All other loans

     1,239        15         4.86        1,446        19         5.27   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total loans (1)

     1,167,943        14,886         5.11        1,061,202        14,591         5.51   
  

 

 

   

 

 

      

 

 

   

 

 

    

U.S. government agencies securities

     273,328        688         1.01        332,177        712         0.86   

Residential mortgage-backed securities

     78,914        357         1.81        75,584        184         0.98   

State and municipal securities

     531        2         1.51        533        2         1.51   

Corporate securities (1)

     —          —           —          3,238        —           —     

Mutual funds and other equity securities

     1,032        5         1.94        1,009        5         1.99   

FRB and FHLB stock

     8,293        112         5.42        8,222        111         5.41   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total securities

     362,098        1,164         1.29        420,763        1,014         0.97   
  

 

 

   

 

 

      

 

 

   

 

 

    

Other interest-earning assets

     7,146        16         0.90        11,343        18         0.64   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     1,537,187      $ 16,066         4.19     1,493,308      $ 15,623         4.20
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-earning assets

     50,095             120,653        
  

 

 

        

 

 

      

Total assets

   $ 1,587,282           $ 1,613,961        
  

 

 

        

 

 

      

Interest-bearing liabilities:

              

Interest checking deposits

   $ 17,589      $ 18         0.41   $ 15,205      $ 15         0.40

Savings deposits

     9,822        7         0.29        9,655        7         0.29   

Money market deposits

     353,621        359         0.41        375,986        381         0.41   

Certificates of deposit

     903,833        4,424         1.96        896,260        6,209         2.78   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total deposit accounts

     1,284,865        4,808         1.50        1,297,106        6,612         2.04   
  

 

 

   

 

 

      

 

 

   

 

 

    

Debentures – capital securities

     56,702        387         2.74        56,702        436         3.08   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,341,567      $ 5,195         1.55     1,353,808      $ 7,048         2.09
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-bearing deposits

     5,748             5,036        

Noninterest-bearing liabilities

     37,081             39,365        

Preferred stockholder’s equity

     —               24,277        

Common stockholders’ equity

     202,886             191,475        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 1,587,282           $ 1,613,961        
  

 

 

        

 

 

      

Net interest and dividend income/spread

     $ 10,871         2.64     $ 8,575         2.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Net interest-earning assets/margin (3)

   $ 195,620           2.84   $ 139,500           2.30
  

 

 

        

 

 

      

Ratio of total interest-earning assets to total interest-bearing liabilities

     1.15             1.10        
  

 

 

        

 

 

      

Return on average assets (2)

     1.45          0.88     

Return on average common equity (2)

     11.31          7.39     

Noninterest expense to average assets (2) (5)

     0.99          0.98     

Efficiency ratio (4)

     27          43     

Average stockholders’ equity to average assets

     12.78          13.37     
  

 

 

        

 

 

      

 

(1) Includes average nonaccrual loans of $33.2 million in the 2014 period and $40.6 million in the 2013 period. Total interest income not accrued on such loans and excluded from the table totaled $72,000 in the 2014 period and $25,000 in the 2013 period. Total loan fees, net of direct origination costs, amortized and included in interest income amounted to $0.4 million in 2014 and 2013 period. Interest income on corporate securities was recognized on a cash basis. Interest income from state and municipal securities was taxable.
(2) Annualized.
(3) Net interest margin is reported exclusive of income from loan prepayments, which is included as a component of our noninterest income. Inclusive of income from loan prepayments, the margin would compute to 3.36% and 2.47% for the 2014 and 2013 period, respectively.
(4) Defined as noninterest expenses (excluding the provisions for loan and real estate losses and real estate activities (income) expense, net) as a percentage of net interest and dividend income plus noninterest income.
(5) Noninterest expenses for this ratio excludes provisions for loan and real estate losses and real estate activities (income) expense, net.

 

34


Table of Contents

The following table provides information regarding changes in interest and dividend income and interest expense. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (1) changes in rate (change in rate multiplied by prior volume), (2) changes in volume (change in volume multiplied by prior rate) and (3) changes in rate-volume (change in rate multiplied by change in volume).

 

     For the Quarter Ended June 30, 2014 versus June 30, 2013  
     Increase (Decrease) Due To Change In:  

($ in thousands)

   Rate     Volume     Rate/Volume     Total  

Interest-earning assets:

        

Total loans

   $ (1,057   $ 1,476      $ 124   $ 295   

Total securities

     282        (118     (14     150   

Total other interest-earning assets

     7        (7     (2     (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

     (768     1,351        (140     443   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing liabilities:

        

Interest checking deposits

     —          2        1        3   

Savings deposits

     —          —          —          —     

Money market deposits

     —          (23     1        (22

Certificates of deposit

     (1,837     53        (1     (1,785
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposit accounts

     (1,837     32        1        (1,804
  

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

     (48     —          (1     (49
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

     (1,885     32        —          (1,853
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in interest and dividend income

   $ 1,117      $ 1,319      $ (140   $ 2,296   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision for Loan Losses

A credit for loan losses of $1.0 million was recorded in Q2-14, compared to $0.8 million in Q2-13. The amount for Q2-14 reflected the payoff of four substandard loans totaling $6.9 million. The Q2-13 credit was a function of partial cash recoveries of prior charge offs.

Noninterest Income

Noninterest income (inclusive of loan prepayment income) increased to $2.5 million in Q2-14 from $0.7 million in Q2-13. The increase was due to a higher level of loan prepayment income ($2.0 million in Q2-14 versus $0.6 million in Q2-13), which included $0.7 million from one loan in Q2-14, and the absence of security impairment charges in Q2-14, compared to $0.3 million of charges (which reduce noninterest income) in Q2-13.

Noninterest Expenses

No provision for real estate losses was required in Q2-14, compared to $0.1 million in Q2-13.

Real estate expenses, net of rental and other income, amounted to a net expense of $0.3 million in Q2-14, compared to net income of $0.3 million in Q2-13. The income for Q2-13 was due to a gain from the sale of one property and cash recovery of expenses associated with a previously owned property. Excluding these income items, real estate expenses would have amounted to $0.5 million in Q2-13.

Operating expenses decreased slightly to $3.9 million in Q2-14, from $4.0 million in Q2-13. We employed 80 people as of June 30, 2014, compared to 78 at June 30, 2013.

Provision for Income Taxes

The provision for income tax expense increased to $4.4 million in Q2-14, from $2.8 million in Q2-13, due to higher pre-tax income ($10.1 million in Q2-14 versus $6.3 million in Q2-13). Our effective income tax rate (inclusive of state and local taxes) was 43% in Q2-14, compared to 44% in Q2-13.

 

35


Table of Contents

Comparison of Results of Operations for the Six-Months Ended June 30, 2014 and 2013

Selected information regarding our results of operations follows:

 

     For the Six-Months Ended June 30,  

($ in thousands)

   2014     2013     Change  

Interest and dividend income

   $ 31,579      $ 31,872      $ (293

Interest expense

     10,465        14,293        (3,828
  

 

 

   

 

 

   

 

 

 

Net interest and dividend income

     21,114        17,579        3,535   

Credit for loan losses

     (1,500     (1,750     250   

Noninterest income

     3,327        1,445        1,882   

Noninterest expenses:

      

Provision for real estate losses

     —          705        (705

Real estate activities expense (income), net

     499        (1,332     1,831   

Operating expenses

     8,498        8,092        406   
  

 

 

   

 

 

   

 

 

 

Earnings before provision for income taxes

     16,944        13,309        3,635   

Provision for income taxes

     7,364        5,879        1,485   
  

 

 

   

 

 

   

 

 

 

Net earnings

     9,580        7,430        2,150   

Preferred dividend requirements and discount amortization

     —          788        (788
  

 

 

   

 

 

   

 

 

 

Net earnings available to common stockholders

   $ 9,580      $ 6,642      $ 2,938   
  

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.43      $ 0.30      $ 0.13   
  

 

 

   

 

 

   

 

 

 

Net Interest and Dividend Income

As described in greater detail in the section entitled “Comparison of Results of Operations for the Quarters Ended June 30, 2014 and 2013” under the caption “Net Interest and Dividend Income,” net interest and dividend income is our primary source of earnings.

In 6mths-14, net interest and dividend income (detailed in the table that follows) increased by $3.5 million from 6mths-13. Our net interest margin increased to 2.79% in 6mths-14, from 2.33% in 6mths-13. The average cost of funds decreased by 54 basis points to 1.57% in 6mths-14, from 2.11% in 6mths-13, while the average yield on earning assets decreased by only 6 basis points to 4.17% in 6mths-14, from 4.23% in 6mths-13.

Our total average interest-earning assets increased for the 6mths-14 period by $10 million from 6mths-13, reflecting an increase of $71 million in loans, partially offset by a $61 million decrease in total securities and overnight investments. At the same time, total average deposits decreased by $25 million, while average stockholders’ equity decreased by $13 million.

The reasons for the above variances are the same as those discussed in the comparison of quarterly operating results.

The following table provides information on our: average assets, liabilities and stockholders’ equity; yields earned on interest-earning assets; and rates paid on interest-bearing liabilities for the periods indicated. The yields and rates shown are based on a computation of income/expense (including any related fee income or expense) for each period divided by average interest-earning assets/interest-bearing liabilities during each period. Average balances are derived from daily balances. Net interest margin is computed by dividing net interest and dividend income by the average of total interest-earning assets during each period. The interest rate spread is the difference between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities. The net interest margin is greater than the interest rate spread due to the additional income earned on those assets funded by non-interest-bearing liabilities, primarily demand deposits, and stockholders’ equity.

 

36


Table of Contents
     For the Six-Months Ended  
     June 30, 2014     June 30, 2013  

($ in thousands)

   Average
Balance
    Interest
Inc./Exp.
     Yield/
Rate (2)
    Average
Balance
    Interest
Inc./Exp.
     Yield/
Rate (2)
 

Interest-earning assets:

              

Commercial real estate loans

   $ 869,107      $ 22,238         5.16   $ 812,106      $ 22,585         5.61

Multifamily loans

     207,455        4,947         4.81        204,138        5,338         5.27   

1-4 family loans

     63,164        1,742         5.56        54,895        1,597         5.87   

Land loans

     8,858        243         5.53        6,404        186         5.86   

All other loans

     1,251        31         5.00        1,400        38         5.47   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total loans (1)

     1,149,835        29,201         5.12        1,078,943        29,744         5.57   
  

 

 

   

 

 

      

 

 

   

 

 

    

U.S. government agencies securities

     282,089        1,392         1.00        336,542        1,458         0.87   

Residential mortgage-backed securities

     78,339        709         1.83        78,432        395         1.02   

State and municipal securities

     531        3         1.14        533        3         1.14   

Corporate securities (1)

     —          —           —          3,443        —           —     

Mutual funds and other equity securities

     1,029        12         2.35        1,006        10         2.00   

FRB and FHLB stock

     8,274        229         5.58        8,190        226         5.56   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total securities

     370,262        2,345         1.28        428,146        2,092         0.99   
  

 

 

   

 

 

      

 

 

   

 

 

    

Other interest-earning assets

     8,009        33         0.83        11,107        36         0.65   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

     1,528,106      $ 31,579         4.17     1,518,196      $ 31,872         4.23
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-earning assets

     58,054             107,750        
  

 

 

        

 

 

      

Total assets

   $ 1,586,160           $ 1,625,946        
  

 

 

        

 

 

      

Interest-bearing liabilities:

              

Interest checking deposits

   $ 17,687      $ 36         0.41   $ 14,891      $ 30         0.41

Savings deposits

     9,930        15         0.30        9,651        14         0.29   

Money market deposits

     358,239        724         0.41        382,026        769         0.41   

Certificates of deposit

     900,294        8,904         1.99        904,876        12,605         2.81   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total deposit accounts

     1,286,150        9,679         1.52        1,311,444        13,418         2.06   
  

 

 

   

 

 

      

 

 

   

 

 

    

Debentures – capital securities

     56,702        786         2.80        56,702        875         3.11   
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

     1,342,852      $ 10,465         1.57   $ 1,368,146      $ 14,293         2.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-bearing deposits

     6,626             5,053        

Noninterest-bearing liabilities

     35,893             38,607        

Preferred stockholder’s equity

     —               24,466        

Common stockholders’ equity

     200,789             189,674        
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

   $ 1,586,160           $ 1,625,946        
  

 

 

        

 

 

      

Net interest and dividend income/spread

     $ 21,114         2.60     $ 17,579         2.12
  

 

 

   

 

 

      

 

 

   

 

 

    

Net interest-earning assets/margin (3)

   $ 185,254           2.79   $ 150,050           2.33
  

 

 

        

 

 

      

Ratio of total interest-earning assets to total interest-bearing liabilities

     1.14             1.11        
  

 

 

        

 

 

      

Return on average assets (2)

     1.21          0.91     

Return on average common equity (2)

     9.54          7.83     

Noninterest expense to average assets (2) (5)

     1.07          1.00     

Efficiency ratio (4)

     35          43     

Average stockholders’ equity to average assets

     12.66          13.17     
  

 

 

        

 

 

      

 

(1) Includes average nonaccrual loans of $34.4 million in the 2014 period and $41.9 million in the 2013 period. Total interest income not accrued on such loans and excluded from the table totaled $154,000 in the 2014 period and $103,000 in the 2013 period. Total loan fees, net of direct origination costs, amortized and included in interest income amounted to $0.7 million in the 2014 period and $0.8 million in the 2013 period. Interest income on corporate securities was recognized on a cash basis. Interest income from state and municipal securities was taxable.
(2) Annualized.
(3) Net interest margin is reported exclusive of income from loan prepayments, which is included as a component of our noninterest income. Inclusive of income from loan prepayments, the margin would compute to 3.12% and 2.51% for the 2014 and 2013 periods, respectively.
(4) Defined as noninterest expenses (excluding the provisions for loan and real estate losses and real estate activities (income) expense, net) as a percentage of net interest and dividend income plus noninterest income.
(5) Noninterest expenses for this ratio excludes provisions for loan and real estate losses and real estate activities (income) expense, net.

 

37


Table of Contents

The following table provides information regarding changes in interest and dividend income and interest expense. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (1) changes in rate (change in rate multiplied by prior volume), (2) changes in volume (change in volume multiplied by prior rate) and (3) changes in rate-volume (change in rate multiplied by change in volume).

 

     For the Six-Months Ended June 30, 2014 versus June 30, 2013  
     Increase (Decrease) Due To Change In:  

($ in thousands)

   Rate     Volume     Rate/Volume     Total  

Interest-earning assets:

        

Total loans

   $ (2,396   $ 1,997      $ (144   $ (543

Total securities

     540        (235     (52     253   

Total other interest-earning assets

     10        (10     (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

     (1,846     1,752        (199     (293
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing liabilities:

        

Interest checking deposits

     —          6        —          6   

Savings deposits

     —          —          1        1   

Money market deposits

     —          (49     4        (45

Certificates of deposit

     (3,710     (64     73        (3,701
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposit accounts

     (3,710     (107     78        (3,739
  

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

     (88     —          (1     (89
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

     (3,798     (107     77        (3,828
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in interest and dividend income

   $ 1,952      $ 1,859      $ (276   $ 3,535   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision for Loan Losses

A credit for loan losses of $1.5 million was recorded in 6mths-14, compared to $1.8 million in 6mths-13. The amounts in the 2014 period reflected improved credit quality resulting from the payoff of four substandard loans totaling $6.9 million in Q2-14 and an upgrade of one loan ($1.6 million) in Q1-14, while the 2013 amounts were primarily due to partial recoveries of prior loan charge offs.

Noninterest Income

Noninterest income (inclusive of loan prepayment income) increased to $3.3 million in 6mths-14 from $1.4 million in 6mths-13. The increases were due to a higher level of loan prepayment income and the absence of security impairment charges in the 2014 period. Income from loan prepayments increased to $2.5 million in 6mths-14, from $1.3 million in 6mths-13, while security impairment charges amounted to $0.7 million in the 2013 period.

Noninterest Expenses

No provision for real estate losses was required in 6mths-14, compared to $0.7 million in 6mths-13. The provision for the 2013 period was due to decreases in the estimated fair value of properties owned through foreclosure.

Real estate expenses, net of rental and other income, amounted to a net expense of $0.5 million in 6mths-14, compared to net income of $1.3 million in 6mths-13. The income for the 2013 period was due to cash recoveries of expenses associated with previously owned properties. Exclusive of these income items, REO expenses would have been $1.0 million for the 2013 period.

Operating expenses increased to $8.5 million in 6mths-14, from $8.1 million in 6mths-13, primarily due to normal salary increases and higher stock compensation and employee bonus expense (totaling $0.6 million), partially offset by decreases in FDIC insurance expense ($0.3 million) and professional fees ($0.1 million).

Provision for Income Taxes

We recorded a provision for income tax expense of $7.4 million (on pre-tax income of $16.9 million) in 6mths-14, compared to $5.9 million (on pre-tax income of $13.3 million) in 6mths-13. Our effective income tax rate (inclusive of state and local taxes) was approximately 44% in the 2014 and 2013 periods.

 

38


Table of Contents

Off-Balance Sheet and Other Financing Arrangements

INB is party to financial instruments with off-balance sheet risk in the normal course of its business to meet the financing needs of its customers. These instruments can be in the form of commitments to extend credit, unused lines of credit and standby letters of credit, and may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in our financial statements. Our maximum exposure to credit risk is represented by the contractual amount of those instruments. At June 30, 2014, INB had approved commitments to lend of $19 million (which excludes an additional $30 million of potential new loan commitments that were in process of being approved as of that date), most of which are anticipated to be funded during 2014.

Liquidity and Capital Resources

The following discussion serves as an update to the section entitled “Liquidity and Capital Resources,” which begins on page 59 of our 2013 10-K, and should be read in conjunction with that discussion. For detail concerning our actual cash flows for the Q2-14, see the condensed consolidated statements of cash flows in this report.

Intervest National Bank

At June 30, 2014, INB had cash and short-term investments totaling $34 million, a large portion of which is expected to be used to fund loan commitments outstanding.

At June 30, 2104, INB had available collateral consisting of investment securities and certain loans that could be pledged to support an aggregate of approximately $380 million in borrowings from the FHLB and FRB. INB also had access to overnight unsecured lines of credit from three banks totaling $41 million. At June 30, 2014, this total borrowing capacity of $421 million represented approximately 57% of INB’s deposits that are considered sensitive (money-market accounts and all certificate of deposit accounts (CDs), inclusive of brokered CDs, maturing within one year). In the event that any of INB’s existing lines of credit were not accessible or were limited, INB could designate all or a portion of its un-pledged U.S. government agency investment securities portfolio as available for sale and sell such securities as needed to provide liquidity.

At June 30, 2014, total deposits amounted to $1.28 billion consisting of CDs totaling $896 million, and checking, savings and money market accounts aggregating to $382 million. CDs represented 70% of total deposits and CDs of $100,000 or more totaled $501 million and included $87 million of brokered CDs and $57 million of CDs obtained from the national CD market (as that market is defined in our 2013 10-K). Brokered CDs had a weighted-average remaining term and stated interest rate of 2.7 years and 2.93%, respectively, at June 30, 2014, and $19 million mature by June 30, 2015. CDs obtained through the national CD market totaled $57 million and had a weighted-average rate and term of 1.41% and 3.3 years, respectively, at June 30, 2014, and none mature within the next twelve months. At June 30, 2014, $319 million, or 36% of total CDs (inclusive of brokered and national CDs), mature by June 30, 2015. INB expects to replace its brokered and national CDs as they mature with new ones and to retain or replace a significant portion of its remaining maturing (non-brokered and non-national) CDs.

INB’s current objective is to maintain its deposit rates at levels to promote a stable deposit base that can be adjusted to meet its cash flow needs. INB has historically targeted its loan-to-deposit ratio in a range from 75% to 85%, and most recently has increased this target to 85% to 90%. This ratio stood at 86% as of June 30, 2014. INB expects to increase its deposits and loans during the remainder of 2014. INB also introduced or is in the process of introducing other deposit products such as remote deposit capture, landlord-tenant security deposits and electronic bill-pay, in effort to increase its non-CD deposit accounts. We cannot assure you that any of the forgoing plans or objectives will be successful or result in an increase in deposits or loans.

At June 30, 2014, INB had $99 million, or 8.5%, of its loan portfolio (excluding nonaccrual loans) scheduled to mature within one year. INB expects to extend or refinance a portion of these maturing loans. Over the next twelve months, approximately $53 million of securities in the portfolio could potentially be called or repaid assuming market interest rates remain at or near the levels they were as of June 30, 2104. We intend to reinvest a large portion of the resulting proceeds into similar securities and potentially at lower rates.

At June 30, 2014 and December 31, 2013, INB had no borrowed funds outstanding.

At June 30, 2014, INB’s regulatory capital ratios exceeded those required to be categorized as a well-capitalized institution. INB does not expect to need additional capital over the next twelve months.

 

39


Table of Contents

Intervest Bancshares Corporation.

At June 30, 2014, IBC had cash and short-term investments totaling $5.7 million, of which $5.0 million was available for use (inclusive of $3.9 million on deposit with INB). IBC relies on cash dividends received from INB to fund interest payments due on IBC’s outstanding debt as well as for IBC’s payment of cash dividends on its capital stock, if and when declared by IBC’s Board of Directors. In Q2-14, IBC received $0.6 million of dividends from INB.

IBC’s regulatory capital ratios at June 30, 2014 exceeded its minimum requirements and IBC does not expect to need additional capital over the next twelve months. On April 24, 2014, IBC’s Board of Directors declared a cash dividend of $0.05 per share on IBC’s outstanding common stock. The dividend was paid on May 26, 2014 to shareholders of record at the close of business May 15, 2014. The payment of the dividend was funded from IBC’s cash on hand. On July 16, 2014, IBC announced that its Board of Directors had declared a quarterly dividend of $0.05 per common share payable on August 26, 2014 to shareholders of record at the close of business August 15, 2014. This payment is expected to be made from IBC’s cash on hand.

Summary

We consider our current liquidity and sources of funds sufficient to satisfy our outstanding lending commitments and maturing liabilities. We are not aware of any trends, demands, commitments or uncertainties other than those discussed above in this section or elsewhere in this report that are expected to have a material impact on our future operating results, liquidity or capital resources. However, there can be no assurances that adverse conditions will not arise in the credit and capital markets or from the restrictions placed or that may be placed on us by our regulators that would adversely impact our liquidity and ability to raise funds to meet our operations and satisfy our outstanding lending commitments and maturing liabilities or raise new working capital if needed. Additional information concerning securities held to maturity, loans, deposits and borrowings, including interest rates and maturity dates thereon, can be found in notes 2, 6, 7, and 8 to the financial statements in this report.

Contractual Obligations

The table below summarizes our contractual obligations as of June 30, 2014 due within the periods shown.

 

            Amounts Due Within  

($ in thousands)

   Total      1 year      2-3
years
     4-5
years
     Over
5 years
 

Deposits with stated maturities

   $ 896,313       $ 318,703       $ 343,250       $ 222,962       $ 11,398   

Deposits with no stated maturities

     381,510         381,510         —           —           —     

Subordinated debentures – capital securities

     56,702         —           —           —           56,702   

Mortgage escrow payable and official checks outstanding

     25,826         25,826         —           —           —     

Unfunded loan commitments and lines of credit (1)

     20,116         20,116         —           —           —     

Operating lease payments

     14,809         1,567         3,043         3,042         7,157   

Accrued interest payable on deposits

     1,440         1,440         —           —           —     

Accrued interest payable on all borrowed funds

     58         58         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,396,774       $ 749,220       $ 346,293       $ 226,004       $ 75,257   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Since some of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements.

Asset and Liability Management

For a discussion of our interest rate risk and the tools we use to manage it, including the gap analysis that follows and the factors that affect its computation and results, see pages 62 through 64 of our 2013 10-K.

As discussed in our 2013 10-K and in this report, our entire loan portfolio is comprised of fixed-rate loans, which increases our exposure to interest rate risk. Mitigating this somewhat was the loan portfolio’s short weighted-average contractual term of approximately 4.8 years at June 30, 2014.

At June 30, 2014, the gap analysis that follows indicated that our interest-bearing liabilities that were scheduled to mature or reprice within one year exceeded our interest-earning assets that were scheduled to mature or reprice within one year. This one-year interest rate sensitivity gap amounted to a negative $387 million, or a negative 24.6% of total assets, at June 30, 2014. As a result of the negative one-year gap, the composition of our balance sheet at June 30, 2014 was considered “liability-sensitive,” indicating that our interest-bearing liabilities would generally reprice with changes in interest rates more rapidly than our interest-earning assets.

 

40


Table of Contents

The table below summarizes our interest-earning assets and interest-bearing liabilities as of June 30, 2014, scheduled to mature or reprice within the periods shown.

 

($ in thousands)

   0-3
Months
    4-12
Months
    Over 1-5
Years
    Over 5
Years
    Total  

Loans (1)

   $ 29,293      $ 70,572      $ 679,015      $ 360,209      $ 1,139,089   

Loans – performing nonaccrual TDRs (1)

     9,005        —          8,694        —          17,699   

Securities held to maturity (2)

     211,045        36,027        96,686        14,580        358,338   

Securities available for sale (2)

     994        —          —          —          994   

Short-term investments

     2,030        —          —          —          2,030   

FRB and FHLB stock

     2,379        —          —          5,923        8,302   

Interest-earning time deposits with banks

     —          2,375        2,995        —          5,370   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rate-sensitive assets

   $ 254,746      $ 108,974      $ 787,390      $ 380,712      $ 1,531,822   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deposit accounts (3):

          

Interest checking

   $ 17,421      $ —        $ —        $ —        $ 17,421   

Savings

     9,977        —          —          —          9,977   

Money market

     348,193        —          —          —          348,193   

Certificates of deposit

     109,956        208,747        566,212        11,398        896,313   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     485,547        208,747        566,212        11,398        1,271,904   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Debentures (1)

     56,702        —          —          —          56,702   

Accrued interest on all borrowed funds (1)

     58        —          —          —          58   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total borrowed funds

     56,760        —          —          —          56,760   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total rate-sensitive liabilities

   $ 542,307      $ 208,747      $ 566,212      $ 11,398      $ 1,328,664   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAP (repricing differences)

   $ (287,561   $ (99,773   $ 221,178      $ 369,314      $ 203,158   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cumulative GAP

   $ (287,561   $ (387,334   $ (166,156   $ 203,158      $ 203,158   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cumulative GAP to total assets

     (18.3 )%      (24.6 )%      (10.6 )%      12.9     12.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Significant assumptions used in preparing the preceding gap table follow:

 

(1) Loans with predetermined rate increases and floating-rate borrowings are included in the period in which their interest rates are next scheduled to adjust rather than in the period in which they mature. Fixed-rate loans, including those with options to extend are scheduled according to their contractual maturities. Deferred loan fees and the effect of possible loan prepayments are excluded from the analysis. Nonaccrual loans of $5.3 million are also excluded from the table.
(2) Securities are scheduled according to the earlier of their next callable date or the date on which the interest rate is scheduled to change. A large number of the securities have predetermined interest rate increases or “steps up” to a specified rate on one or more predetermined dates. Generally, the security becomes eligible for redemption by the issuer at the date of the first scheduled step-up.
(3) Interest checking, savings and money market deposits are regarded as 100% readily accessible withdrawable accounts and certificates of deposit are scheduled according to their contractual maturity dates. This assumption contributes significantly to the liability sensitive position reported per the one-year gap analysis. However, if such deposits were treated differently, the one-year gap would then change accordingly. It should be noted that depositors may not necessarily immediately withdraw funds in the event deposit rates offered by INB did not change as quickly and uniformly as changes in general market rates.

The table that follows summarizes the results of certain scenarios of our earnings simulation model as of June 30, 2014. The model takes into account our gap analysis as further adjusted by additional assumptions, including deposit decay factors for both rate and non-rate sensitive deposits. Furthermore, in determining the assumed rates offered on our deposit accounts in the model, we use internally developed beta factors that utilize historical data based on a specific time frames for both rising and declining interest rate environments.

 

                  Rate Shock Scenario        

($ in thousands)

   Base
Net interest and
Dividend Income
     100
Basis Point
Decrease (1)
    200
Basis Point
Increase (1)
    300
Basis Point
Increase (2)
 

Next 12 months

   $ 43,234       $ 42,838      $ 41,411      $ 37,747   

% change

        -0.92     -4.22     -12.69
  

 

 

    

 

 

   

 

 

   

 

 

 

Next 13-24 months

   $ 43,567       $ 40,074      $ 41,284      $ 40,309   

% change

        -8.02     -5.24     -7.48
  

 

 

    

 

 

   

 

 

   

 

 

 

2 Year Cumulative

   $ 86,801       $ 82,912      $ 82,695      $ 78,056   

% change

        -4.48     -4.73     -10.07
  

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) The model for this scenario covers a 24 month horizon and assumes interest rate changes are gradually ramped up or down over a 12 month horizon using various assumptions based upon a parallel yield curve shift and are subsequently sustained at those levels for the remainder of the simulation horizon.
(2) The model for this scenario utilizes an instantaneous parallel rate shock and is maintained at those levels for the entire simulation horizon.

 

41


Table of Contents

A sudden and substantial change in interest rates may adversely impact our net interest and dividend income to a larger extent than noted above if interest rates on our assets and liabilities do not change at the same speed, to the same extent, or on the same basis, as those assumed in the model.

Recent Accounting Standards

See note 1 to the financial statements in this report for a discussion of this topic.

 

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

Market risk is the risk of loss from adverse changes in market prices and interest rates. Our market risk arises primarily from interest rate risk inherent in our lending, security investing, deposit-taking and borrowing activities. We do not engage in and accordingly have no direct risk related to trading accounts, commodities, interest rate hedges or foreign exchange. The measurement of market risk associated with financial instruments is meaningful only when all related and offsetting on-and off-balance sheet transactions are aggregated, and the resulting net positions are identified. Disclosures about the fair value of financial instruments, which reflect changes in market prices and rates, can be found in note 13 to the financial statements in this report. We also actively monitor and manage our interest rate risk exposure as discussed in Item 2 above under the caption “Asset and Liability Management.”

 

ITEM 4. Controls and Procedures

Our management evaluated, with the participation of our Principal Executive and Financial Officers, the effectiveness of the design and operation of our company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based on such evaluation, the Principal Executive and Financial Officers have concluded that as of June 30, 2014, our disclosure controls and procedures were effective. There has been no change in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or 15d-15 that occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

 

ITEM 1. Legal Proceedings

We are periodically a party to or otherwise involved in legal proceedings arising in the normal course of business, such as foreclosure proceedings. Based on review and consultation with legal counsel, management does not believe that there is any pending or threatened proceeding against us, which, if determined adversely, would have a material effect on our business, results of operations, financial position or liquidity.

 

ITEM 1A. Risk Factors

This item requires disclosure of any new or material changes to our risk factors disclosed in our 2013 10-K, where such factors are discussed on pages 27 through 35. There were no material changes to the risk factors during the quarter ended June 30, 2014. The risks described in our 2013 10-K are not the only risks facing our company. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition or results of operations.

 

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not Applicable

 

ITEM 3. Defaults Upon Senior Securities

Not Applicable

 

ITEM 4. Mine Safety Disclosures

Not Applicable

 

ITEM 5. Other Information

Not Applicable

 

ITEM 6. Exhibits

The information called for by this item is incorporated by reference to the Exhibit Index included in this Quarterly Report on Form 10-Q, immediately following the signature page.

 

42


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  INTERVEST BANCSHARES CORPORATION
  (Registrant)
Date: August 4, 2014   By:  

/s/ Lowell S. Dansker

  Lowell S. Dansker, Chairman and Chief Executive Officer
  (Principal Executive Officer)
Date: August 4, 2014   By:  

/s/ John J. Arvonio

  John J. Arvonio, Chief Financial and Accounting Officer
  (Principal Financial Officer)

 

43


Table of Contents

Intervest Bancshares Corporation and Subsidiary

Exhibit Index

The following exhibits are filed as part of this report.

 

Exhibit #

  

Exhibit Description

10.1    Annual Incentive Plan for Senior Executives (incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on May 27, 2014).
31.0    Certification of the principal executive officer pursuant to Section 302 of The Sarbanes-Oxley Act of 2002.
31.1    Certification of the principal financial officer pursuant to Section 302 of The Sarbanes-Oxley Act of 2002.
32.0   

Certification of the principal executive and financial officers pursuant to Section 906 of

The Sarbanes-Oxley Act of 2002.

101.0   

The following materials from Intervest Bancshares Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014, formatted in Extensible Business Reporting Language (XBRL):

 

(i) Condensed Consolidated Balance Sheets;

 

(ii) Condensed Consolidated Statements of Earnings;

 

(iii) Condensed Consolidated Statements of Comprehensive Income;

 

(iv) Condensed Consolidated Statements of Changes in Stockholders’ Equity;

 

(v) Condensed Consolidated Statements of Cash Flows; and

 

(vi) Related financial statement footnotes.

 

44