Attached files

file filename
EX-31.2 - EX-31.2 - Guaranty Bancorpgbnk-20150930xex312.htm
EX-32.1 - EX-32.1 - Guaranty Bancorpgbnk-20150930xex321.htm
EX-32.2 - EX-32.2 - Guaranty Bancorpgbnk-20150930xex322.htm
EX-31.1 - EX-31.1 - Guaranty Bancorpgbnk-20150930xex311.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


 

FORM 10-Q

 

 

 

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

 

For the quarterly period ended September 30, 2015

 

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: 000-51556

 

 

 

GUARANTY BANCORP

(Exact name of registrant as specified in its charter)

 

 

 

 

DELAWARE

 

41-2150446

(State or other jurisdiction

of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

1331 Seventeenth St., Suite 200

Denver, CO

 

80202

(Address of principal executive offices)

 

(Zip Code)

 

303-675-1194

(Registrant’s telephone number, including area code)


 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934, during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes  No  

 

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

  

 

 

Large Accelerated Filer   

Accelerated Filer   

Non-accelerated Filer    (Do not check if 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  

 

As of October 27, 2015, there were 21,726,840 shares of the registrant’s common stock outstanding, consisting of 20,707,840 shares of voting common stock, of which 649,913 shares were in the form of unvested stock awards, and 1,019,000 shares of the registrant’s non-voting common stock.

 

1

 


 

 

Table of Contents

 

 

 

 

 

 

  

 

  

 

Page

 

 

 

 

 

 

 

 

PART I—FINANCIAL INFORMATION

  

 

 

 

ITEM 1.

  

Unaudited Condensed Consolidated Financial Statements

  

 

 

 

 

  

Unaudited Condensed Consolidated Balance Sheets

  

 

 

 

 

  

Unaudited Condensed Consolidated Statements of Income

  

 

 

 

 

  

Unaudited Condensed Consolidated Statements of Comprehensive Income

  

 

 

 

 

  

Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity 

  

 

 

 

 

  

Unaudited Condensed Consolidated Statements of Cash Flows

  

 

 

 

 

  

Notes to Unaudited Condensed Consolidated Financial Statements

  

 

 

 

ITEM 2.

  

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

  

36 

 

 

 

ITEM 3.

  

Quantitative and Qualitative Disclosures About Market Risk

  

59 

 

 

 

ITEM 4.

  

Controls and Procedures

  

61 

 

 

PART II—OTHER INFORMATION

  

62 

 

 

 

ITEM 1.

  

Legal Proceedings

  

62 

 

 

 

ITEM 1A.

  

Risk Factors

  

62 

 

 

 

ITEM 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

  

62 

 

 

 

ITEM 3.

  

Defaults Upon Senior Securities

  

62 

 

 

 

ITEM 4.

  

Mine Safety Disclosure

  

62 

 

 

 

ITEM 5.

  

Other Information

  

62 

 

 

 

ITEM 6.

  

Exhibits

  

63 

 

 

 

 

 

2

 


 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Unaudited Condensed Consolidated Financial Statements

 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

2015

 

2014

 

 

(In thousands, except share and per share data)

Assets

 

 

 

 

Cash and due from banks

$

23,750 

$

32,441 

 

 

 

 

 

Securities available for sale, at fair value

 

276,353 

 

346,146 

Securities held to maturity (fair value of $144,021 and $90,809 at

 

 

 

 

September 30, 2015 and December 31, 2014)

 

140,928 

 

88,514 

Bank stocks, at cost

 

16,018 

 

14,822 

Total investments

 

433,299 

 

449,482 

 

 

 

 

 

Loans held for sale

 

 

 -

 

 

 

 

 

Loans, held for investment, net of deferred costs and fees

 

1,726,143 

 

1,541,434 

Less allowance for loan losses

 

(22,890)

 

(22,490)

Net loans, held for investment

 

1,703,253 

 

1,518,944 

 

 

 

 

 

Premises and equipment, net

 

48,564 

 

45,937 

Other real estate owned and foreclosed assets

 

1,371 

 

2,175 

Other intangible assets, net

 

5,668 

 

7,154 

Bank-owned life insurance

 

48,537 

 

42,456 

Other assets

 

21,180 

 

26,189 

Total assets

$

2,285,630 

$

2,124,778 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

Liabilities:

 

 

 

 

Deposits:

 

 

 

 

Noninterest-bearing demand

$

683,797 

$

654,051 

Interest-bearing demand and NOW

 

405,092 

 

326,748 

Money market

 

369,023 

 

374,063 

Savings

 

144,602 

 

138,588 

Time

 

244,815 

 

191,874 

Total deposits

 

1,847,329 

 

1,685,324 

 

 

 

 

 

Securities sold under agreement to repurchase and federal funds purchased

 

30,151 

 

33,508 

Federal Home Loan Bank term notes

 

95,000 

 

20,000 

Federal Home Loan Bank line of credit borrowing

 

56,300 

 

140,300 

Subordinated debentures

 

25,774 

 

25,774 

Interest payable and other liabilities

 

12,273 

 

12,933 

Total liabilities

 

2,066,827 

 

1,917,839 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

Common stock (1)

 

24 

 

24 

Additional paid-in capital - common stock

 

711,586 

 

709,341 

Accumulated deficit

 

(385,930)

 

(396,172)

Accumulated other comprehensive loss

 

(3,421)

 

(3,127)

Treasury stock, at cost, 2,270,463 and 2,248,033 shares, respectively

 

(103,456)

 

(103,127)

Total stockholders’ equity

 

218,803 

 

206,939 

Total liabilities and stockholders’ equity

$

2,285,630 

$

2,124,778 

____________________

 

 

 

 

(1)

Common stock—$0.001 par value; 30,000,000 shares authorized; 23,998,665 shares issued and 21,728,202 shares outstanding at September 30, 2015 (includes 651,275 shares of unvested restricted stock); 23,876,906 shares issued and 21,628,873 shares outstanding at December 31, 2014 (includes 620,075 shares of unvested restricted stock).

 

See "Notes to Unaudited Condensed Consolidated Financial Statements."

3

 


 

 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2015

 

2014

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except share and per share data)

Interest income:

 

 

 

 

 

 

 

 

 

Loans, including costs and fees

$

17,829 

$

16,336 

 

$

51,749 

$

46,508 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

2,064 

 

2,287 

 

 

6,265 

 

6,995 

Tax-exempt

 

719 

 

691 

 

 

2,133 

 

2,007 

Dividends

 

249 

 

214 

 

 

724 

 

622 

Federal funds sold and other

 

 

 

 

 

Total interest income

 

20,863 

 

19,529 

 

 

60,876 

 

56,136 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

866 

 

647 

 

 

2,284 

 

1,797 

Securities sold under agreement to repurchase and

 

 

 

 

 

 

 

 

 

federal funds purchased

 

11 

 

 

 

31 

 

27 

Borrowings

 

375 

 

862 

 

 

832 

 

2,580 

Subordinated debentures

 

205 

 

202 

 

 

606 

 

599 

Total interest expense

 

1,457 

 

1,720 

 

 

3,753 

 

5,003 

Net interest income

 

19,406 

 

17,809 

 

 

57,123 

 

51,133 

Provision (credit) for loan losses

 

14 

 

(3)

 

 

104 

 

15 

Net interest income, after provision for loan losses

 

19,392 

 

17,812 

 

 

57,019 

 

51,118 

Noninterest income:

 

 

 

 

 

 

 

 

 

Deposit service and other fees

 

2,309 

 

2,290 

 

 

6,682 

 

6,708 

Investment management and trust

 

1,292 

 

1,279 

 

 

3,964 

 

3,149 

Increase in cash surrender value of life insurance

 

447 

 

291 

 

 

1,316 

 

877 

Gain on sale of securities

 

 -

 

 

 

 -

 

28 

Gain on sale of SBA loans

 

232 

 

186 

 

 

681 

 

351 

Other

 

119 

 

289 

 

 

275 

 

720 

Total noninterest income

 

4,399 

 

4,338 

 

 

12,918 

 

11,833 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

8,318 

 

8,135 

 

 

24,921 

 

24,332 

Occupancy expense

 

1,487 

 

1,583 

 

 

4,814 

 

4,764 

Furniture and equipment

 

740 

 

693 

 

 

2,206 

 

2,061 

Amortization of intangible assets

 

495 

 

670 

 

 

1,486 

 

1,852 

Other real estate owned, net

 

(31)

 

147 

 

 

64 

 

225 

Insurance and assessments

 

604 

 

594 

 

 

1,795 

 

1,779 

Professional fees

 

838 

 

890 

 

 

2,520 

 

2,593 

Impairment of long-lived assets

 

 -

 

 -

 

 

122 

 

110 

Other general and administrative

 

2,415 

 

2,447 

 

 

7,164 

 

6,996 

Total noninterest expense

 

14,866 

 

15,159 

 

 

45,092 

 

44,712 

Income before income taxes

 

8,925 

 

6,991 

 

 

24,845 

 

18,239 

Income tax expense

 

2,923 

 

2,320 

 

 

8,282 

 

5,942 

Net income

$

6,002 

$

4,671 

 

$

16,563 

$

12,297 

 

 

 

 

 

 

 

 

 

 

Earnings per common share–basic:

$

0.28 

$

0.22 

 

$

0.79 

$

0.59 

Earnings per common share–diluted: 

 

0.28 

 

0.22 

 

 

0.78 

 

0.58 

Dividends declared per common share: 

 

0.10 

 

0.05 

 

 

0.30 

 

0.15 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-basic:

 

21,076,380 

 

20,966,179 

 

 

21,061,445 

 

20,954,046 

Weighted average common shares outstanding-diluted:

 

21,224,989 

 

21,089,221 

 

 

21,215,435 

 

21,070,895 

 

See "Notes to Unaudited Condensed Consolidated Financial Statements."

4

 


 

 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

6,002 

 

$

4,671 

 

$

16,563 

 

$

12,297 

Change in net unrealized gains (losses) on available for sale

 

 

 

 

 

 

 

 

 

 

 

securities during the period excluding the change attributable to

 

 

 

 

 

 

 

 

 

 

 

available for sale securities reclassified to held to maturity

 

1,706 

 

 

(1,074)

 

 

906 

 

 

8,845 

Income tax effect

 

(648)

 

 

408 

 

 

(344)

 

 

(3,362)

Change in unamortized loss on available for sale securities

 

 

 

 

 

 

 

 

 

 

 

reclassified into held to maturity securities

 

108 

 

 

74 

 

 

307 

 

 

110 

Income tax effect

 

(41)

 

 

(28)

 

 

(117)

 

 

(42)

Reclassification adjustment for net losses (gains) included

 

 

 

 

 

 

 

 

 

 

 

in net income during the period

 

 -

 

 

(3)

 

 

 -

 

 

(28)

Income tax effect

 

 -

 

 

 

 

 -

 

 

11 

Change in fair value of derivatives during the period

 

(1,290)

 

 

148 

 

 

(1,769)

 

 

(1,020)

Income tax effect

 

490 

 

 

(56)

 

 

672 

 

 

388 

Reclassification adjustment for impact on interest

 

 

 

 

 

 

 

 

 

 

 

expense caused by hedged borrowings

 

82 

 

 

 -

 

 

82 

 

 

 -

Income tax effect

 

(31)

 

 

 -

 

 

(31)

 

 

 -

Other comprehensive income (loss)

 

376 

 

 

(530)

 

 

(294)

 

 

4,902 

Total comprehensive income

$

6,378 

 

$

4,141 

 

$

16,269 

 

$

17,199 

 

 

 

See "Notes to Unaudited Condensed Consolidated Financial Statements”

 

 

 

5

 


 

 

 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity

(In thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock
Shares Outstanding

 

Common Stock
and Additional
Paid-in Capital

 

Treasury
Stock

 

Accumulated
Deficit

 

Accumulated Other
Comprehensive Loss

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2014

21,303,707 

$

706,514 

$

(102,672)

$

(405,494)

$

(8,954)

$

189,394 

Net income

 -

 

 -

 

 -

 

12,297 

 

 -

 

12,297 

Other comprehensive income

 -

 

 -

 

 -

 

 -

 

4,902 

 

4,902 

Stock compensation awards, net of forfeitures

423,513 

 

 -

 

 -

 

 -

 

 -

 

 -

Stock based compensation, net

 -

 

1,767 

 

 -

 

 -

 

 -

 

1,767 

Tax effect of restricted stock vestings

 -

 

316 

 

 -

 

 -

 

 -

 

316 

Repurchase of common stock

(13,105)

 

 -

 

(173)

 

 -

 

 -

 

(173)

Dividends paid

 -

 

 -

 

 -

 

(3,142)

 

 -

 

(3,142)

Balance, September 30, 2014

21,714,115 

$

708,597 

$

(102,845)

$

(396,339)

$

(4,052)

$

205,361 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2015

21,628,873 

$

709,365 

$

(103,127)

$

(396,172)

$

(3,127)

$

206,939 

Net income

 -

 

 -

 

 -

 

16,563 

 

 -

 

16,563 

Other comprehensive loss

 -

 

 -

 

 -

 

 -

 

(294)

 

(294)

Stock compensation awards, net of forfeitures

121,759 

 

 -

 

 -

 

 -

 

 -

 

 -

Stock based compensation, net

 -

 

2,094 

 

 -

 

 -

 

 -

 

2,094 

Tax effect of restricted stock vestings

 -

 

151 

 

 -

 

 -

 

 -

 

151 

Repurchase of common stock

(22,430)

 

 -

 

(329)

 

 -

 

 -

 

(329)

Dividends paid

 -

 

 -

 

 -

 

(6,321)

 

 -

 

(6,321)

Balance, September 30, 2015

21,728,202 

$

711,610 

$

(103,456)

$

(385,930)

$

(3,421)

$

218,803 

 

 

 

 

 

 

 

 

 

 

 

See "Notes to Unaudited Condensed Consolidated Financial Statements."

 

 

 

 

6

 


 

 

 

 

GUARANTY BANCORP AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

(In thousands)

Cash flows from operating activities:

 

 

 

 

 

Net income

$

16,563 

 

$

12,297 

Reconciliation of net income to net cash from operating activities:

 

 

 

 

 

Depreciation and amortization

 

3,478 

 

 

3,793 

Provision for loan losses

 

104 

 

 

15 

Impairment of long-lived assets

 

122 

 

 

110 

Stock compensation, net

 

2,094 

 

 

1,767 

Gain on sale of securities

 

 -

 

 

(28)

Gain on sale of SBA loans

 

(681)

 

 

(351)

Origination of SBA loans with intent to sell

 

(5,264)

 

 

(3,690)

Proceeds from the sale of SBA loans originated with intent to sell

 

7,093 

 

 

4,119 

Loss, net, and valuation adjustments on real estate owned

 

32 

 

 

134 

Other

 

375 

 

 

1,127 

Net change in:

 

 

 

 

 

Other assets

 

2,816 

 

 

(1,356)

Interest payable and other liabilities

 

(855)

 

 

(146)

Net cash from operating activities

 

25,877 

 

 

17,791 

Cash flows from investing activities:

 

 

 

 

 

Activity in available for sale securities:

 

 

 

 

 

Sales, maturities, prepayments and calls

 

29,120 

 

 

58,920 

Purchases

 

(8,561)

 

 

(34,052)

Activity in held to maturity securities and bank stocks:

 

 

 

 

 

Maturities, prepayments and calls

 

15,454 

 

 

12,211 

Purchases

 

(19,566)

 

 

(25,261)

Loan originations net of principal collections

 

(185,738)

 

 

(159,779)

Cash outlays related to acquisition

 

(1,457)

 

 

(2,386)

Purchase of bank-owned life insurance contracts

 

(5,000)

 

 

 -

Proceeds from sale of other assets

 

1,293 

 

 

 -

Proceeds from sales of other real estate owned and foreclosed assets

 

772 

 

 

833 

Proceeds from sale of SBA loans transferred to held for sale

 

589 

 

 

 -

Additions to premises and equipment

 

(4,619)

 

 

(353)

Net cash from investing activities

 

(177,713)

 

 

(149,867)

Cash flows from financing activities:

 

 

 

 

 

Net change in deposits

 

162,005 

 

 

134,141 

Net change in borrowings on Federal Home Loan Bank line of credit

 

(84,000)

 

 

20,400 

Proceeds from issuance of debt

 

75,000 

 

 

 -

Cash dividends on common stock

 

(6,321)

 

 

(3,142)

Tax effect of restricted stock vesting

 

147 

 

 

 -

Net change in repurchase agreements and federal funds purchased

 

(3,357)

 

 

(610)

Repurchase of common stock

 

(329)

 

 

(173)

Net cash from financing activities

 

143,145 

 

 

150,616 

Net change in cash and cash equivalents

 

(8,691)

 

 

18,540 

Cash and cash equivalents, beginning of period

 

32,441 

 

 

28,077 

Cash and cash equivalents, end of period

$

23,750 

 

$

46,617 

 

 

 

 

 

 

Supplemental disclosure of noncash activities:

 

 

 

 

 

Reclassification of available for sale securities into held to maturity

$

49,084 

 

$

39,365 

 

 

See "Notes to Unaudited Condensed Consolidated Financial Statements."

 

7

 


 

 

(1)

Organization, Operations and Basis of Presentation

 

Guaranty Bancorp is a bank holding company registered under the Bank Holding Company Act of 1956, as amended, and headquartered in Colorado.

 

The Company’s principal business is to serve as a holding company for its bank subsidiary, Guaranty Bank and Trust Company, referred to as the “Bank”.

 

References to “Company,” “us,” “we,” and “our” refer to Guaranty Bancorp on a consolidated basis. References to “Guaranty Bancorp” or to the “holding company” refer to the parent company on a stand-alone basis.

 

The Bank is a full-service community bank offering an array of banking products and services to the communities it serves along the Front Range of Colorado including: accepting time and demand deposits, originating commercial loans, commercial and residential real estate loans, Small Business Administration (“SBA”) guaranteed loans and consumer loans. The Bank, together with its wholly owned subsidiaries Private Capital Management, LLC (“PCM”) and Cherry Hills Investment Advisors, Inc. (“CHIA”), provides wealth management services, including private banking, investment management and trust services. Substantially all of the Bank’s loans are secured by specific items of collateral, including business assets, commercial and residential real estate, which include land or improved land and consumer assets. Commercial loans are generally expected to be repaid from cash flow from the operations of businesses that have taken out the loans. There are no significant concentrations of loans to any one industry or customer.

 

(a)Basis of Presentation

 

The accounting and reporting policies of the Company conform to generally accepted accounting principles in the United States of America. All material intercompany balances and transactions have been eliminated in consolidation. The Company’s financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of its financial position and results of operations for the periods presented. All such adjustments are of a normal and recurring nature. Subsequent events have been evaluated through the date of financial statement issuance.

 

Certain information and note disclosures normally included in consolidated financial statements, prepared in accordance with generally accepted accounting principles in the United States of America, have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The interim operating results presented in these financial statements are not necessarily indicative of operating results for the full year. For further information, refer to the consolidated financial statements and notes included in the Company’s Annual Report on Form 10-K, for the year ended December 31, 2014.

 

(b)Use of Estimates

 

The preparation of the consolidated financial statements, in conformity with U.S. generally accepted accounting principles, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the dates of the consolidated balance sheets and income and expense for the periods presented. Actual results could differ significantly from those estimates.

 

(c)Loans and Loan Commitments

 

The Company extends commercial, real estate, agricultural and consumer loans to customers. A substantial portion of the loan portfolio consists of commercial and real estate loans made to borrowers located throughout the Front Range of Colorado. The ability of the Company’s borrowers to honor their contracts is generally dependent upon the real estate and general economic conditions prevailing in Colorado, among other factors.

 

Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are reported at their outstanding unpaid principal balances, adjusted for charge-offs, the allowance for loan losses and any deferred fees or costs. Accounting for loans is performed consistently across all portfolio segments and classes.

8

 


 

 

 

A portfolio segment is defined in accounting guidance as the level at which an entity develops and documents a systematic methodology to determine its allowance for loan losses. A class is defined in accounting guidance as a group of loans having similar initial measurement attributes, risk characteristics and methods for monitoring and assessing risk.

 

Interest income is accrued on the unpaid principal balance of the Company’s loans. Loan origination fees, net of direct origination costs, are deferred and recognized as an adjustment to the related loan yield using the effective interest method without anticipating prepayments.

 

The accrual of interest on loans is discontinued (and the loan is put on nonaccrual status) at the time the loan is 90 days past due unless the loan is well secured and in process of collection. The time at which a loan enters past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged-off prior to the date on which they would otherwise enter past due status if collection of principal or interest is considered doubtful. The interest on a nonaccrual loan is accounted for using the cash-basis method until the loan qualifies for a return to the accrual basis method and any payments received on a nonaccrual loan are applied first to the principal balance of the loan. A loan is returned to accrual status after the delinquent borrower’s financial condition has improved, when all the principal and interest amounts contractually due are brought current and when the likelihood of the borrower making future timely payments is reasonably assured.

 

Financial instruments include off‑balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The face amount of each item represents our total exposure to loss with respect to the item before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.

 

(d)Allowance for Loan Losses and Allowance for Unfunded Commitments

 

The allowance for loan losses, or “the allowance”, is a valuation allowance for probable incurred loan losses and is reported as a reduction of outstanding loan balances.

 

Management evaluates the amount of the allowance on a regular basis based upon its periodic review of the collectability of the Company’s loans. Factors affecting the collectability of the loans include historical loss experience, the nature and volume of the loan portfolio, adverse situations that may affect borrowers’ ability to repay, estimated value of any underlying collateral, prevailing economic conditions and current organizational conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Management maintains the allowance at a level that it deems appropriate to adequately provide for probable incurred losses in the loan portfolio and other extensions of credit. The Company’s methodology for estimating the allowance is consistent across all portfolio segments and classes of loans.

 

Loans deemed to be uncollectible are charged off and deducted from the allowance. The Company’s loan portfolio primarily consists of non-homogeneous commercial and real estate loans where charge-offs are considered on a loan-by-loan basis based on the facts and circumstances, including management’s evaluation of collateral values in comparison to book values on collateral-dependent loans. Charge-offs on smaller balance unsecured homogenous type loans, such as overdrafts and ready reserves, are recognized by the time the loan in question is 90 days past due. The provision for loan losses and recoveries on loans previously charged-off are added to the allowance.

 

The allowance consists of both specific and general components. The specific component relates to loans that are individually classified as impaired. All loans are subject to individual impairment evaluation should the pertinent facts and circumstances suggest that such evaluation is necessary. Factors considered by management in determining impairment include the loan’s payment status and the probability of collecting scheduled principal and interest payments when they become due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the original underlying loan agreement. Management determines the significance of payment delays and payment

9

 


 

 

shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. If a loan is impaired, a portion, if any, of the allowance is allocated so that the loan is reported at the present value of estimated future cash flows using the loan’s original contractual rate or at the fair value of collateral, less estimated selling costs, if repayment is expected solely from collateral.

 

The general component of the allowance covers all other loans not specifically identified as impaired and is calculated based on losses recognized by portfolio segment during the current credit cycle and adjusted based on management’s evaluation of various qualitative factors. In performing this calculation, loans are aggregated into one of three portfolio segments: Real Estate, Consumer and Commercial & Other. An assessment of risks impacting loans in each of these portfolio segments is performed and qualitative adjustment factors, which adjust the historical loss rate, are estimated. These qualitative adjustment factors consider current conditions relative to conditions present throughout the current credit cycle in the following areas: credit quality, loan class concentration levels, economic conditions, loan growth dynamics and organizational conditions. Historical losses are adjusted based on management’s estimate of the impact that each of these factors has on the risks present for each portfolio segment.

 

The Company recognizes a liability in relation to unfunded commitments that is intended to represent the estimated future losses on the commitments. In calculating the amount of this liability, management considers the amount of the Company’s off-balance sheet commitments, estimated utilization factors and loan specific risk factors. The Company’s liability for unfunded commitments is calculated quarterly and is included under “other liabilities” in the consolidated balance sheet.

 

(e)Other Real Estate Owned and Foreclosed Assets

 

Assets acquired through, or in lieu of, loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. If the asset’s fair value declines subsequent to the asset’s acquisition, a valuation allowance is recorded through expense. Operating revenues and expenses of these assets and reductions in the fair value of the assets are included in noninterest expense. Gains and losses on their disposition are also included in noninterest expense.

 

(f)Other Intangible Assets

 

Intangible assets acquired in a business combination are amortized over their estimated useful lives to their estimated residual values and evaluated for impairment whenever changes in circumstances indicate that such an evaluation is necessary.

 

Core deposit intangible assets (“CDI assets”) are recognized at the time of their acquisition based on valuations prepared by independent third parties or other estimates of fair value. In preparing such valuations, management considers variables such as deposit servicing costs, attrition rates, and market discount rates. CDI assets are amortized to expense over their useful lives, ranging from 10 years to 15 years.

 

Customer relationship intangible assets are recognized at the time of their acquisition based upon management’s estimate of their fair value. In preparing their valuation, management considers variables such as growth in existing customer base, attrition rates and market discount rates. The customer relationship intangible assets are amortized to expense over their estimated useful life, which has been estimated to be ten years. As of September 30, 2015, the Company had recognized two customer relationship intangible assets as a result of the acquisitions of PCM on July 31, 2012 and CHIA on July 16, 2014.

 

(g)Impairment of Long-Lived Assets

Long-lived assets, such as premises and equipment, and finite-lived intangible assets subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the carrying value of the asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying value of an asset exceeds its estimated undiscounted future cash

10

 


 

 

flows, an impairment charge is recognized for the amount by which the carrying value of the asset exceeds the fair value of the asset, less costs to sell.

 

Assets to be disposed of are reported at the lower of their carrying value or fair value less costs to sell, and are no longer depreciated. In 2012, the Company recorded an impairment related to two bank buildings that were later transferred to assets held for sale. The Company recorded an additional impairment of $122,000 during the second quarter 2015, prior to the sale of the last of these two properties.

 

(h)Derivative Instruments

 

The Company records all derivatives on its consolidated balance sheets at fair value. At the inception of a derivative contract, the Company designates the derivative as one of three types based on the Company’s intentions and belief as to the derivative’s likely effectiveness as a hedge. These three types are (1) a hedge of the fair value of a recognized asset or liability or of an unrecognized firm commitment (“fair value hedge”), (2) a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (“cash flow hedge”), or (3) an instrument with no hedging designation (“stand-alone derivative”). To date, the Company has entered into cash flow hedges and stand-alone derivative agreements but has not entered into any fair value hedges. For a cash flow hedge, the gain or loss on the derivative is reported in other comprehensive income and is reclassified into earnings in the same periods during which the hedged transaction impacts earnings. Any portion of the cash flow hedge not deemed highly effective in hedging the changes in expected cash flows of the hedged item are recognized immediately in current earnings. Changes in the fair value of derivatives that do not qualify for hedge accounting are reported currently in earnings as noninterest income.

 

The Company formally documents the relationship between derivatives and hedged items, as well as the risk-management objective and the strategy for undertaking hedge transactions, at the inception of the derivative contract. This documentation includes linking cash flow hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge’s inception and on an ongoing basis, whether the hedge is highly effective in offsetting changes in cash flows of the hedged items.

 

(i)Stock Incentive Plan

 

The Company’s Amended and Restated 2005 Stock Incentive Plan (the “Incentive Plan”) provided for the grant of equity-based awards representing up to a total of 1,700,000 shares of voting common stock to key employees, nonemployee directors, consultants and prospective employees. The Incentive Plan expired by its terms on April 4, 2015. At the Company’s annual meeting of stockholders on May 5, 2015, the Company’s stockholders approved the Guaranty Bancorp 2015 Long-Term Incentive Plan (the “2015 Plan”), which had been previously approved by the Company’s Board of Directors. The 2015 Plan provides for the grant of stock options, stock awards, stock unit awards, performance stock awards, stock appreciation rights, and other equity-based awards representing up to a total of 935,000 shares of voting common stock to key employees, nonemployee directors, consultants and prospective employees.

 

As of September 30, 2015, the Company had granted stock awards under both the Incentive Plan and the 2015 Plan. All awards issued under the Incentive Plan will remain outstanding in accordance with their terms despite the expiration of the Incentive Plan; however, any awards granted subsequent to the expiration of the Incentive Plan have been, and will continue to be, issued under the 2015 Plan. The Company recognizes stock compensation expense for services received in a share-based payment transaction over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. The compensation cost of employee and director services received in exchange for stock awards is based on the grant date fair value of the award, as determined by quoted market prices. Stock compensation expense is recognized using an estimated forfeiture rate, adjusted as necessary to reflect actual forfeitures. The Company has issued stock awards that vest based on the passage of time over service periods of one to five years (in some cases vesting in annual installments, in other cases cliff vesting at the end of the service period), and other stock awards that vest contingent upon the satisfaction of certain performance conditions. The last date on which outstanding performance stock awards may vest is December 31, 2018. At September 30, 2015, certain performance stock awards were expected to vest prior to their expiration, while certain performance awards were not expected to

11

 


 

 

vest prior to their expiration, based on current projections in comparison to performance conditions. Should these expectations change, additional expense could be recorded or reversed in future periods.

 

(j)Stock Repurchase Plan

 

On February 3, 2015, the Company’s Board of Directors authorized the extension of the expiration date of the Company’s share repurchase program originally announced in April 2014. The repurchase program had been scheduled to expire 12 months from the date of its announcement and, as extended, the program is scheduled to expire on April 2, 2016. Pursuant to the program, the Company may repurchase up to 1,000,000 shares of its voting common stock, par value $0.001 per share. As of the date of this filing, the Company had not repurchased any shares under the program.

 

(k)Income Taxes

 

Income tax expense is the total of the current year’s income tax payable or refundable and the increase or decrease in deferred tax assets and liabilities. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period of the enactment date.

 

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that the Company will not realize some portion of or the entire deferred tax asset. In assessing the Company’s likelihood of realizing deferred tax assets, management evaluates both positive and negative evidence, including the existence of any cumulative losses in the current year and the prior two years, the amount of taxes paid in available carry-back years, forecasts of future income, taking into account applicable tax planning strategies, and assessments of current and future economic and business conditions. Management performs this analysis quarterly and adjusts as necessary. At September 30, 2015 and December 31, 2014, the Company had a net deferred tax asset of $8,914,000 and $10,988,000, respectively, which includes the deferred tax asset associated with the unrealized gain (loss) on securities and the fluctuation of fair value on the Company’s interest rate swaps designated as cash flow hedges. After analyzing the composition of and changes in the deferred tax assets and liabilities and considering the Company’s forecasted future taxable income and various tax planning strategies, management determined that, as of September 30, 2015, it was “more likely than not” that the net deferred tax asset would be fully realized. As a result, there was no valuation allowance with respect to the Company’s deferred tax asset as of September 30, 2015 or December 31, 2014.

 

The Company and the Bank are subject to U.S. federal income tax and state of Colorado income tax. Generally, the Company is no longer subject to examination by Federal taxing authorities for years before 2012 and is no longer subject to examination by the State for years before 2011. The Company recognizes interest related to income tax matters as interest expense and penalties related to income tax matters as other noninterest expense. At September 30, 2015 and December 31, 2014, the Company did not have any amounts accrued for interest or penalties.

 

As of September 30, 2015 and December 31, 2014, the Company maintained an immaterial unrecognized tax benefit. If this benefit were to be recognized in a future period both our tax expense and effective tax rate would be reduced. The Company does not expect the total amount of unrecognized tax benefits to materially increase or decrease in the next 12 months.

 

(l)Earnings per Common Share

 

Basic earnings per common share represents the earnings allocable to common stockholders divided by the weighted average number of common shares outstanding during the period. Dilutive common shares that may be issued by the Company represent unvested stock awards subject to a service or performance condition.

12

 


 

 

Earnings per common share have been computed based on the following calculation of weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

Average common shares outstanding

21,076,380 

 

20,966,179 

 

21,061,445 

 

20,954,046 

Effect of dilutive unvested stock grants (1)

148,609 

 

123,042 

 

153,990 

 

116,849 

Average shares outstanding for calculated

 

 

 

 

 

 

 

diluted earnings per common share

21,224,989 

 

21,089,221 

 

21,215,435 

 

21,070,895 

_____________

 

 

 

 

 

 

 

 

(1)Unvested stock grants representing 651,275 shares at September 30, 2015 had a dilutive impact of 148,609 and 153,990 shares in the diluted earnings per share calculation for the three and nine months ended September 30, 2015, respectively. Unvested stock grants representing 746,782 shares at September 30, 2014 had a dilutive impact of 123,042 and 116,849 shares in the diluted earnings per share calculation for the three and nine months ended September 30, 2014.

 

(m)    Recently Issued Accounting Standards

 

Adoption of New Accounting Standards:

 

In June 2014 the FASB issued accounting standards update 2014-11 Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. As a result of the update, repurchase-to-maturity transactions and repurchase agreements executed as a repurchase financings will be accounted for in the same manner as repurchase agreements, namely, as secured borrowings. The update also requires additional disclosures for repurchase agreements and other instruments accounted for as secured borrowings. The provisions of this update became effective for interim and annual periods beginning after December 15, 2014. The requirements of this update have not impacted the Company’s financial position, results of operations or cash flows but rather resulted in enhanced disclosures surrounding securities pledged to the Company’s repurchase agreements.

 

Recently Issued but not yet Effective Accounting Standards:

 

In May 2014, the FASB issued accounting standards update 2014-09 Revenue from Contracts with Customers. The main provisions of the update require the identification of performance obligations within a contract and require the recognition of revenue based on a stand-alone allocation of contract revenue to each performance obligation. Performance obligations may be satisfied and revenue recognized over a period of time if: (i) the customer simultaneously receives and consumes the benefits provided by the entity’s performance as the entity performs, or (ii) the entity’s performance creates or enhances an asset that the customer controls as the asset is created or enhanced, or (iii) the entity’s performance does not create an asset with an alternative use to the entity, and the entity has an enforceable right to payment for performance completed to date. After a recent one-year deferral of the effective date, the amendments of the update are to be effective for public entities beginning with interim and annual reporting periods beginning after December 15, 2017. Management does not expect the requirements of this update to have a material impact on the Company’s financial position, results of operations or cash flows.

 

(n)Reclassifications

 

Certain reclassifications of prior year balances have been made to conform to the current year presentation. These reclassifications had no impact on the Company’s consolidated financial position, results of operations or net change in cash and cash equivalents.

13

 


 

 

(2)Securities

 

The fair value of available for sale debt securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) (“AOCI”) were as follows at the dates presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

Fair
Value

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Amortized
Cost

 

 

(In thousands)

Securities available for sale:

 

 

 

 

 

 

 

 

State and municipal

$

34,691 

$

$

(16)

$

34,705 

Mortgage-backed - agency / residential

 

148,047 

 

1,886 

 

(702)

 

146,863 

Mortgage-backed - private / residential

 

280 

 

 -

 

(6)

 

286 

Trust preferred

 

17,900 

 

25 

 

(2,125)

 

20,000 

Corporate

 

67,022 

 

1,151 

 

(50)

 

65,921 

Collateralized loan obligations

 

8,413 

 

15 

 

(80)

 

8,478 

Total securities available for sale

$

276,353 

$

3,079 

$

(2,979)

$

276,253 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

Fair
Value

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Amortized
Cost

 

 

(In thousands)

Securities available for sale:

 

 

 

 

 

 

 

 

State and municipal

$

49,399 

$

71 

$

(293)

$

49,621 

Mortgage-backed - agency / residential

 

201,902 

 

2,027 

 

(2,063)

 

201,938 

Mortgage-backed - private / residential

 

412 

 

 -

 

 -

 

412 

Asset-backed

 

8,708 

 

 -

 

(280)

 

8,988 

Trust preferred

 

18,075 

 

175 

 

(2,100)

 

20,000 

Corporate

 

64,717 

 

956 

 

(49)

 

63,810 

Collateralized loan obligations

 

2,933 

 

 -

 

 -

 

2,933 

Total securities available for sale

$

346,146 

$

3,229 

$

(4,785)

$

347,702 

 

 

During the first quarter of 2015, the Company reclassified, at fair value, approximately $49,084,000 in available for sale mortgage-backed, asset-backed and municipal securities to the held to maturity category. The related unrealized pre-tax losses of approximately $750,000 remained in accumulated other comprehensive income (loss) and will be amortized over the remaining life of the securities, offsetting the related amortization of discount on the transferred securities. No gains or losses were recognized at the time of reclassification.

 

14

 


 

 

The carrying amount, unrecognized gains/losses and fair value of securities held to maturity were as follows at the dates presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair
Value

 

Gross
Unrecognized
Gains

 

Gross
Unrecognized
Losses

 

Amortized
Cost

 

 

(In thousands)

September 30, 2015:

 

 

 

 

 

 

 

 

State and municipal

$

55,682 

$

954 

$

(246)

$

54,974 

Mortgage-backed - agency / residential

 

67,807 

 

1,947 

 

 -

 

65,860 

Asset-backed

 

20,532 

 

442 

 

(4)

 

20,094 

 

$

144,021 

$

3,343 

$

(250)

$

140,928 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

State and municipal

$

36,051 

$

923 

$

(95)

$

35,223 

Mortgage-backed - agency / residential

 

41,734 

 

1,203 

 

 -

 

40,531 

Asset-backed

 

13,024 

 

264 

 

 -

 

12,760 

 

$

90,809 

$

2,390 

$

(95)

$

88,514 

 

 

The proceeds from sales and calls of securities and the associated gains are listed below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2015

 

2014

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Proceeds

$

 -

$

3,203 

 

$

2,868 

$

11,570 

Gross gains

 

 -

 

 

 

16 

 

45 

Gross losses

 

 -

 

 -

 

 

(16)

 

(17)

Net tax expense related to gains

 

 

 

 

 

 

 

 

 

(losses) on sale

 

 -

 

 

 

 -

 

11 

 

 

The amortized cost and estimated fair value of available for sale and held to maturity debt securities by contractual maturity at September 30, 2015 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to prepay obligations with or without prepayment penalties. Securities not due at a single maturity date are presented separately.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for Sale

 

 

Fair Value

 

Amortized Cost

 

 

(In thousands)

Securities available for sale:

 

 

 

 

Due in one year or less

$

2,905 

$

2,880 

Due after one year through five years

 

58,714 

 

57,707 

Due after five years through ten years

 

5,688 

 

5,617 

Due after ten years

 

52,306 

 

54,422 

Total AFS, excluding mortgage-backed (MBS)

 

 

 

 

and collateralized loan obligations

 

119,613 

 

120,626 

Mortgage-backed and collateralized

 

 

 

 

loan obligations

 

156,740 

 

155,627 

Total securities available for sale

$

276,353 

$

276,253 

 

15

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to Maturity

 

 

Fair Value

 

Amortized Cost

 

 

(In thousands)

Securities held to maturity:

 

 

 

 

Due in one year or less

$

1,398 

$

1,399 

Due after one year through five years

 

2,820 

 

2,807 

Due after five years through ten years

 

18,827 

 

18,605 

Due after ten years

 

32,637 

 

32,163 

Total HTM, excluding MBS and asset-backed

 

55,682 

 

54,974 

Mortgage-backed and asset-backed

 

88,339 

 

85,954 

Total securities held to maturity

$

144,021 

$

140,928 

 

 

 

 

 

 

 

The following tables present the fair value and the unrealized loss on securities that were temporarily impaired as of September 30, 2015 and December 31, 2014, aggregated by major security type and length of time in a continuous unrealized loss position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Description of securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

$

1,153 

 

$

(16)

 

$

 -

 

$

 -

 

$

1,153 

 

$

(16)

Mortgage-backed - agency /

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

residential

 

41,861 

 

 

(348)

 

 

25,651 

 

 

(354)

 

 

67,512 

 

 

(702)

Mortgage-backed - private /

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

residential

 

280 

 

 

(6)

 

 

 -

 

 

 -

 

 

280 

 

 

(6)

Trust preferred

 

 -

 

 

 -

 

 

7,875 

 

 

(2,125)

 

 

7,875 

 

 

(2,125)

Corporate

 

4,993 

 

 

(50)

 

 

 -

 

 

 -

 

 

4,993 

 

 

(50)

Collateralized loan obligations

 

5,460 

 

 

(80)

 

 

 -

 

 

 -

 

 

5,460 

 

 

(80)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

11,966 

 

 

(179)

 

 

12,526 

 

 

(263)

 

 

24,492 

 

 

(442)

Mortgage-backed - agency /

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

residential

 

 -

 

 

 -

 

 

22,922 

 

 

(93)

 

 

22,922 

 

 

(93)

Asset-backed

 

 -

 

 

 -

 

 

20,532 

 

 

(304)

 

 

20,532 

 

 

(304)

Total temporarily impaired

$

65,713 

 

$

(679)

 

$

89,506 

 

$

(3,139)

 

$

155,219 

 

$

(3,818)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

Fair
Value

 

 

Unrealized
Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Description of securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

$

 -

 

$

 -

 

$

12,515 

 

$

(293)

 

$

12,515 

 

$

(293)

Mortgage-backed - agency /

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

residential

 

23,407 

 

 

(92)

 

 

103,429 

 

 

(1,971)

 

 

126,836 

 

 

(2,063)

Asset-backed

 

 -

 

 

 -

 

 

8,708 

 

 

(280)

 

 

8,708 

 

 

(280)

Trust preferred

 

 -

 

 

 -

 

 

7,900 

 

 

(2,100)

 

 

7,900 

 

 

(2,100)

Corporate

 

11,505 

 

 

(49)

 

 

 -

 

 

 -

 

 

11,505 

 

 

(49)

Collateralized loan obligations

 

2,933 

 

 

 -

 

 

 -

 

 

 -

 

 

2,933 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal

 

 -

 

 

 -

 

 

10,426 

 

 

(95)

 

 

10,426 

 

 

(95)

Total temporarily impaired

$

37,845 

 

$

(141)

 

$

142,978 

 

$

(4,739)

 

$

180,823 

 

$

(4,880)

 

16

 


 

 

In determining whether or not there is an other-than-temporary-impairment (“OTTI”) for a security, management considers many factors, including: (i) the length of time for which and the extent to which the security’s fair value has been less than cost, (ii) the financial condition and near-term prospects of the security’s issuer, (iii) whether the decline in the security’s value was affected by macroeconomic conditions, and (iv) whether the Company intends to sell the security and whether it is more likely than not that the Company will be required to sell the security before a recovery in its fair value. The assessment of whether an OTTI exists involves a high degree of subjectivity and judgment and is based on the information available to management at a particular point in time. There were no accumulated credit losses on any of the Company’s securities as of September 30, 2015 or December 31, 2014.

 

At September 30, 2015, there were 79 individual securities in an unrealized loss position, including 47 individual securities that had been in a continuous unrealized loss position for 12 months or longer. Management has evaluated these securities in addition to the remaining 32 securities in an unrealized loss position and has determined that the decline in value since their purchase dates was primarily attributable to fluctuations in market interest rates and does not reflect a decline in the underlying issuers’ ability to repay. The decrease in the number of securities in an unrealized loss position in excess of 12 months from 75 securities at December 31, 2014 to 47 securities at September 30, 2015 was primarily attributable to the timing of interest rate fluctuations. The total number of securities in an unrealized loss position decreased from 84 individual securities at December 31, 2014 to 79 securities at September 30, 2015 also as a result of the timing of interest rate fluctuations. At September 30, 2015, the Company did not intend to sell, and did not consider it likely that it would be required to sell, any of these securities prior to recovery in their fair value.

 

The Company’s unrated and rated municipal bond securities, along with the Company’s other rated investment securities, are subject to an annual internal review process that management has historically performed in the fourth quarter. The review process includes a review of the securities’ issuers’ most recent financial statements, including an evaluation of the expected sufficiency of the issuers’ cash flows relative to their debt service requirements. In addition, management considers any interim information reasonably made available to it that would prompt the need for more frequent review. At September 30, 2015 and December 31, 2014, the Company’s unrated municipal bonds comprised approximately 13.8% and 14.7%, respectively, of the carrying value of the Company’s entire municipal bond portfolio.

 

At September 30, 2015, a revenue bond issued by the Colorado Health Facilities Authority with a book value of $24,115,000 accounted for 11.0% of total stockholders’ equity. This amortizing tax-exempt bond is secured by a pledge of revenues and a deed of trust from a local hospital and carries an interest rate of 4.75% and a maturity date of December 1, 2031. Utilizing the discounted cash flow method and an estimate of current market rates for similar bonds, management determined the estimated fair value of this bond as of September 30, 2015 and December 31, 2014 was approximately equal to its par value. In addition to conducting its annual review of unrated municipal bonds, the most recent of which was completed in the fourth quarter 2014, management conducts a quarterly review of the hospital’s financial statements. The bond has paid principal and interest in accordance with its contractual term and paid a partial redemption in 2013 in advance of the contractual repayment schedule.

 

Certain mortgage backed securities with an aggregate market value of approximately $30,930,000 as of September 30, 2015 were pledged to secure overnight repurchase agreement borrowings. Fluctuations in the fair value of these securities, and or the fluctuation in customer repurchase agreement balances, may result in the need to pledge additional securities against these borrowings. Management monitors the Bank’s collateral position with respect to repurchase agreement borrowings on a daily basis. The Company also pledges certain securities to public deposits under the Colorado Public Deposit Protection Act and pledges securities as collateral for funding lines. At September 30, 2015, the Company’s total pledged securities were $215,955,000.

17

 


 

 

(3)Loans

 

A summary of net loans held for investment by loan type at the dates indicated is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

(In thousands)

Commercial and residential real estate

$

1,196,209 

 

$

1,049,315 

Construction

 

92,473 

 

 

66,634 

Commercial

 

336,414 

 

 

324,057 

Agricultural

 

10,991 

 

 

10,625 

Consumer

 

63,517 

 

 

60,155 

SBA

 

25,911 

 

 

30,025 

Other

 

510 

 

 

1,002 

Total gross loans

 

1,726,025 

 

 

1,541,813 

Deferred costs and (fees)

 

118 

 

 

(379)

Loans, held for investment, net of deferred costs and fees

 

1,726,143 

 

 

1,541,434 

Less allowance for loan losses

 

(22,890)

 

 

(22,490)

Net loans, held for investment

$

1,703,253 

 

$

1,518,944 

 

Activity in the allowance for loan losses for the period indicated is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Balance, beginning of period

$

22,850 

 

$

22,155 

 

$

22,490 

 

$

21,005 

Provision (credit) for loan losses

 

14 

 

 

(3)

 

 

104 

 

 

15 

Loans charged-off

 

(75)

 

 

(80)

 

 

(172)

 

 

(550)

Recoveries on loans previously

 

 

 

 

 

 

 

 

 

 

 

charged-off

 

101 

 

 

278 

 

 

468 

 

 

1,880 

Balance, end of period

$

22,890 

 

$

22,350 

 

$

22,890 

 

$

22,350 

 

The Company’s additional disclosures relating to loans and the allowance for loan losses are broken out into two subsets: portfolio segment and class. The portfolio segment level is defined as the level where loans are aggregated in developing the Company’s systematic method for calculating its allowance for loan losses. The class level is the second level at which credit information is presented and represents the categorization of loans at a slightly less aggregated level than the portfolio segment level. Because data presented according to class is dependent upon the underlying purpose of the loan, whereas loan data organized by portfolio segment is determined by the loan’s underlying collateral, disclosures broken out by portfolio segment versus class may not be in agreement.

18

 


 

 

The following tables provide detail for the ending balances in the Company’s allowance for loan losses and loans held for investment, broken down by portfolio segment as of the dates indicated. In addition, the tables also provide a rollforward by portfolio segment of the allowance for loan losses for the three and nine months ended September 30, 2015 and September 30, 2014. The detail provided for the amount of the allowance for loan losses and loans individually versus collectively evaluated for impairment (i.e., the specific component versus the general component of the allowance for loan losses) corresponds to the Company’s systematic methodology for estimating its allowance for loan losses.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

Consumer and
Installment

 

 

Commercial
and Other

 

 

Total

 

 

(In thousands)

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2014

$

19,607 

 

$

39 

 

$

2,844 

 

$

22,490 

Charge-offs

 

(21)

 

 

(9)

 

 

(142)

 

 

(172)

Recoveries

 

138 

 

 

21 

 

 

309 

 

 

468 

Provision (credit)

 

368 

 

 

10 

 

 

(274)

 

 

104 

Balance as of September 30, 2015

$

20,092 

 

$

61 

 

$

2,737 

 

$

22,890 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2015

$

20,006 

 

$

54 

 

$

2,790 

 

$

22,850 

Charge-offs

 

(14)

 

 

(5)

 

 

(56)

 

 

(75)

Recoveries

 

66 

 

 

 

 

26 

 

 

101 

Provision (credit)

 

34 

 

 

 

 

(23)

 

 

14 

Balance as of September 30, 2015

$

20,092 

 

$

61 

 

$

2,737 

 

$

22,890 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

267 

 

$

 -

 

$

10 

 

$

277 

Collectively evaluated

 

19,825 

 

 

61 

 

 

2,727 

 

 

22,613 

Total

$

20,092 

 

$

61 

 

$

2,737 

 

$

22,890 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

25,539 

 

$

 -

 

$

1,104 

 

$

26,643 

Collectively evaluated

 

1,399,088 

 

 

4,743 

 

 

295,669 

 

 

1,699,500 

Total

$

1,424,627 

 

$

4,743 

 

$

296,773 

 

$

1,726,143 

 

19

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

Consumer and
Installment

 

 

Commercial
and Other

 

 

Total

 

 

(In thousands)

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2013

$

18,475 

 

$

52 

 

$

2,478 

 

$

21,005 

Charge-offs

 

(20)

 

 

(26)

 

 

(504)

 

 

(550)

Recoveries

 

1,620 

 

 

24 

 

 

236 

 

 

1,880 

Provision (credit)

 

(404)

 

 

(7)

 

 

426 

 

 

15 

Balance as of September 30, 2014

$

19,671 

 

$

43 

 

$

2,636 

 

$

22,350 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2014

$

19,191 

 

$

48 

 

$

2,916 

 

$

22,155 

Charge-offs

 

(11)

 

 

(11)

 

 

(58)

 

 

(80)

Recoveries

 

152 

 

 

 

 

120 

 

 

278 

Provision (credit)

 

339 

 

 

 -

 

 

(342)

 

 

(3)

Balance as of September 30, 2014

$

19,671 

 

$

43 

 

$

2,636 

 

$

22,350 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

224 

 

$

 

$

 

$

227 

Collectively evaluated

 

19,383 

 

 

38 

 

 

2,842 

 

 

22,263 

Total

$

19,607 

 

$

39 

 

$

2,844 

 

$

22,490 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

$

26,751 

 

$

25 

 

$

68 

 

$

26,844 

Collectively evaluated

 

1,230,289 

 

 

2,799 

 

 

281,502 

 

 

1,514,590 

Total

$

1,257,040 

 

$

2,824 

 

$

281,570 

 

$

1,541,434 

 

20

 


 

 

The following tables provide additional detail with respect to impaired loans broken out according to class as of the dates indicated. The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans. The unpaid balance represents the recorded balance prior to any partial charge-offs. Interest income recognized year-to-date may exclude an immaterial amount of interest income on matured loans that are 90 days or more past due, but that are in the process of being renewed and thus are still accruing.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

Recorded
Investment 

 

 

Unpaid
Balance

 

 

Related
Allowance

 

 

Average
Recorded
Investment
YTD

 

 

Interest
Income
Recognized
YTD

 

 

(In thousands)

Impaired loans with no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

14,241 

 

$

16,002 

 

$

 -

 

$

14,554 

 

$

96 

Construction

 

986 

 

 

986 

 

 

 -

 

 

740 

 

 

 -

Commercial

 

 -

 

 

 -

 

 

 -

 

 

23 

 

 

 -

Consumer

 

279 

 

 

315 

 

 

 -

 

 

316 

 

 

Other

 

135 

 

 

472 

 

 

 -

 

 

152 

 

 

 -

Total

$

15,641 

 

$

17,775 

 

$

 -

 

$

15,785 

 

$

100 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

9,430 

 

$

9,602 

 

$

253 

 

$

9,929 

 

$

262 

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Commercial

 

1,104 

 

 

1,107 

 

 

10 

 

 

314 

 

 

Consumer

 

468 

 

 

538 

 

 

14 

 

 

503 

 

 

10 

Other

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total

$

11,002 

 

$

11,247 

 

$

277 

 

$

10,746 

 

$

275 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

23,671 

 

$

25,604 

 

$

253 

 

$

24,483 

 

$

358 

Construction

 

986 

 

 

986 

 

 

 -

 

 

740 

 

 

 -

Commercial

 

1,104 

 

 

1,107 

 

 

10 

 

 

337 

 

 

Consumer

 

747 

 

 

853 

 

 

14 

 

 

819 

 

 

14 

Other

 

135 

 

 

472 

 

 

 -

 

 

152 

 

 

 -

Total impaired loans

$

26,643 

 

$

29,022 

 

$

277 

 

$

26,531 

 

$

375 

 

21

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Recorded
Investment

 

 

Unpaid
Balance

 

 

Related
Allowance

 

 

Average
Recorded
Investment
YTD

 

 

Interest
Income
Recognized
YTD

 

 

(In thousands)

Impaired loans with no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

15,329 

 

$

16,874 

 

$

 -

 

$

18,792 

 

$

220 

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Commercial

 

93 

 

 

103 

 

 

 -

 

 

265 

 

 

10 

Consumer

 

374 

 

 

391 

 

 

 -

 

 

297 

 

 

10 

Other

 

168 

 

 

615 

 

 

 -

 

 

236 

 

 

 -

Total

$

15,964 

 

$

17,983 

 

$

 -

 

$

19,590 

 

$

240 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

10,274 

 

$

10,507 

 

$

201 

 

$

3,818 

 

$

425 

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Commercial

 

67 

 

 

330 

 

 

 

 

248 

 

 

Consumer

 

539 

 

 

595 

 

 

24 

 

 

673 

 

 

14 

Other

 

 -

 

 

 -

 

 

 -

 

 

68 

 

 

 -

Total

$

10,880 

 

$

11,432 

 

$

227 

 

$

4,807 

 

$

444 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and residential real estate

$

25,603 

 

$

27,381 

 

$

201 

 

$

22,610 

 

$

645 

Construction

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Commercial

 

160 

 

 

433 

 

 

 

 

513 

 

 

15 

Consumer

 

913 

 

 

986 

 

 

24 

 

 

970 

 

 

24 

Other

 

168 

 

 

615 

 

 

 -

 

 

304 

 

 

 -

Total impaired loans

$

26,844 

 

$

29,415 

 

$

227 

 

$

24,397 

 

$

684 

 

The gross year-to-date interest income that would have been recorded had the nonaccrual loans been current in accordance with their original terms was $510,000 for the nine months ended September 30, 2015 and $520,000 for the nine months ended September 30, 2014.

 

 

The following tables summarize, by class, loans classified as past due in excess of 30 days or more, in addition to those loans classified as nonaccrual:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

30-89
Days Past
Due

 

90 Days +
Past Due
and Still
Accruing

 

Nonaccrual

 

Total Nonaccrual and
Past Due

 

Total Loans,
Held for
Investment

 

 

(In thousands)

Commercial and residential

 

 

 

 

 

 

 

 

 

 

real estate

$

1,094 

$

 -

$

12,005 

$

13,099 

$

1,196,291 

Construction

 

 -

 

 -

 

986 

 

986 

 

92,479 

Commercial

 

1,987 

 

 -

 

914 

 

2,901 

 

336,437 

Consumer

 

149 

 

 -

 

471 

 

620 

 

63,521 

Other

 

231 

 

 -

 

136 

 

367 

 

37,415 

Total

$

3,461 

$

 -

$

14,512 

$

17,973 

$

1,726,143 

 

22

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

30-89
Days Past
Due

 

90 Days +
Past Due
and Still
Accruing

 

Nonaccrual

 

Total Nonaccrual and
Past Due

 

Total Loans,
Held for
Investment

 

 

(In thousands)

Commercial and residential

 

 

 

 

 

 

 

 

 

 

real estate

$

92 

$

 -

$

11,872 

$

11,964 

$

1,049,057 

Construction

 

 -

 

 -

 

 -

 

 -

 

66,618 

Commercial

 

1,080 

 

 -

 

18 

 

1,098 

 

323,977 

Consumer

 

66 

 

 -

 

559 

 

625 

 

60,140 

Other

 

143 

 

 -

 

168 

 

311 

 

41,642 

Total

$

1,381 

$

 -

$

12,617 

$

13,998 

$

1,541,434 

 

The Company categorizes loans into risk categories based on relevant information about the ability of a particular borrower to service its debt, such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance:

 

Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral, if any, pledged to secure the loan. Loans so classified have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

 

Doubtful.  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

Loans not meeting the criteria above are considered to be non-classified loans.

 

The following tables provide detail for the risk categories of loans, by class of loans, based on the most recent credit analysis performed as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

Commercial
& Residential
Real Estate

 

Construction

 

Commercial

 

Consumer

 

Other

 

Total

 

 

(In thousands)

Non-classified

$

1,174,536 

$

91,487 

$

331,558 

$

62,588 

$

36,019 

$

1,696,188 

Substandard

 

21,673 

 

986 

 

4,856 

 

929 

 

1,393 

 

29,837 

Doubtful

 

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Subtotal

 

1,196,209 

 

92,473 

 

336,414 

 

63,517 

 

37,412 

 

1,726,025 

Less: Deferred costs and (fees)

 

82 

 

 

23 

 

 

 

118 

Loans, held for investment, net

 

 

 

 

 

 

 

 

 

 

 

 

of deferred costs and fees

$

1,196,291 

$

92,479 

$

336,437 

$

63,521 

$

37,415 

$

1,726,143 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Commercial
& Residential
Real Estate

 

Construction

 

Commercial

 

Consumer

 

Other

 

Total

 

 

(In thousands)

Non-classified

$

1,027,792 

$

66,634 

$

322,920 

$

58,941 

$

40,430 

$

1,516,717 

Substandard

 

21,523 

 

 -

 

1,137 

 

1,214 

 

1,222 

 

25,096 

Doubtful

 

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Subtotal

 

1,049,315 

 

66,634 

 

324,057 

 

60,155 

 

41,652 

 

1,541,813 

Less: Deferred costs and (fees)

 

(258)

 

(16)

 

(80)

 

(15)

 

(10)

 

(379)

Loans, held for investment, net

 

 

 

 

 

 

 

 

 

 

 

 

of deferred costs and fees

$

1,049,057 

$

66,618 

$

323,977 

$

60,140 

$

41,642 

$

1,541,434 

 

23

 


 

 

The book balance of troubled debt restructurings (“TDRs”) at September 30, 2015 and December 31, 2014 was $22,909,000 and $25,903,000, respectively. TDRs are included in impaired loans. Management established approximately $259,000 and $208,000 in specific reserves with respect to these loans as of September 30, 2015 and December 31, 2014, respectively. At September 30, 2015 and December 31, 2014, the Company had an additional $953,000 and $1,038,000, respectively, committed on loans classified as TDRs.

 

During the three and nine months ended September 30, 2015 there were no material modifications of loans designated as TDRs.

 

The following table presents loans by class modified as TDRs that occurred during the three and nine months ended September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2014:

 

 

 

 

 

 

Troubled Debt Restructurings

Number of
Loans

 

 

Pre-Modification
Outstanding Recorded
Investment

 

 

Post-Modification
Outstanding Recorded
Investment

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial and residential

 

 

 

 

 

 

 

real estate

 

$

9,573 

 

$

9,573 

Construction

 -

 

 

 -

 

 

 -

Commercial

 

 

32 

 

 

32 

Consumer

 

 

23 

 

 

23 

Other

 -

 

 

 -

 

 

 -

Total

 

$

9,628 

 

$

9,628 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2014:

 

 

 

 

 

 

Troubled Debt Restructurings

Number of
Loans

 

 

Pre-Modification
Outstanding Recorded
Investment

 

 

Post-Modification
Outstanding Recorded
Investment

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial and residential

 

 

 

 

 

 

 

real estate

10 

 

$

22,240 

 

$

22,240 

Construction

 -

 

 

 -

 

 

 -

Commercial

 

 

372 

 

 

372 

Consumer

 

 

80 

 

 

80 

Other

 

 

86 

 

 

86 

Total

16 

 

$

22,778 

 

$

22,778 

 

 

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on TDRs during the nine months ended September 30, 2015 or September 30, 2014.

 

(4)Other Intangible Assets

 

Other intangible assets with finite lives are amortized over their respective estimated useful lives to their estimated residual values. As of September 30, 2015, the Company had intangible assets comprised of its core deposit intangible assets and two customer relationship intangible assets.

24

 


 

 

The following table presents the gross amounts of core deposit intangible assets and customer relationship intangible assets and the related accumulated amortization at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

Useful Life

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Core deposit intangible assets

10 - 15 years

 

$

62,975 

 

$

62,975 

Core deposit intangible assets accumulated amortization

 

 

 

(61,770)

 

 

(60,708)

Core deposit intangible assets, net

 

 

$

1,205 

 

$

2,267 

 

 

 

 

 

 

 

 

Customer relationship intangible assets

10 years

 

 

5,654 

 

 

5,654 

Customer relationship intangible assets accumulated amortization

 

 

 

(1,191)

 

 

(767)

Customer relationship intangible assets, net

 

 

$

4,463 

 

$

4,887 

 

 

 

 

 

 

 

 

Total other intangible assets, net

 

 

$

5,668 

 

$

7,154 

 

 

Following is the aggregate amortization expense recognized in each period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense

 

 

$

495 

 

$

670 

 

$

1,486 

 

$

1,852 

 

 

 

 

 

 

(5)Borrowings

 

At September 30, 2015, the Company’s outstanding borrowings were $151,300,000 as compared to $160,300,000 at December 31, 2014. These borrowings at September 30, 2015 consisted of $95,000,000 in term notes and $56,300,000 in advances on our line of credit, both with the Federal Home Loan Bank (the “FHLB”). At December 31, 2014, outstanding borrowings consisted of a single $20,000,000 term note and $140,300,000 in advances on our line of credit, both with the FHLB.

 

The Company has an advance, pledge and security agreement with the FHLB and had pledged qualifying loans and securities in the amount of $423,692,000 at September 30, 2015 and $385,584,000 at December 31, 2014. The maximum credit allowance for future borrowings, including term notes and advances on the line of credit, was $272,392,000 at September 30, 2015 and $225,284,000 at December 31, 2014.

 

The interest rate on the line of credit varies with the federal funds rate, and was 0.29% at September 30, 2015. The Company has three term notes with the FHLB. Two of the term notes have fixed interest rates, the first a $20,000,000 term note at 2.52% that matures on January 23, 2018 and the second a $50,000,000 term note at 0.58% that matures June 24, 2016. The third variable rate term note of $25,000,000 matures August 5, 2016 and carries an interest rate that resets quarterly, currently set as 0.42%. The next rate reset date on the variable rate term note is November 7, 2015

 

(6) Subordinated Debentures and Trust Preferred Securities

 

At both September 30, 2015 and December 31, 2014, the balance of the Company’s outstanding subordinated debentures was $25,774,000. As of September 30, 2015, the Company's subordinated debentures bore a weighted average cost of funds of 3.12%.

 

The Company’s subordinated debentures were issued in two separate series. Each issuance has a maturity of 30 years from its date of issuance. The subordinated debentures were issued to trusts established by the Company, which in turn issued $25,000,000 of trust preferred securities (“TruPS”). Generally, and with certain limitations, the Company is permitted to call the debentures subsequent to the first five or ten years, as applicable, after issuance, if certain conditions are met, or at any time upon the occurrence and continuation of certain changes in either the tax treatment or the capital treatment of the trusts, the debentures or the preferred securities. The Guaranty Capital Trust III TruPS became callable at each quarterly interest payment date starting on July 7, 2008. The CenBank Trust III TruPS became callable at each quarterly interest payment date starting on April 15, 2009.

25

 


 

 

As of September 30, 2015, the Company was in compliance with all financial covenants of the subordinated debentures.

 

The Company had accrued, unpaid interest on its subordinated debentures of approximately $205,000 at September 30, 2015 and approximately $202,000 at December 31, 2014. Interest payable on subordinated debentures is included in interest payable and other liabilities on the consolidated balance sheets.

 

The Company is not considered the primary beneficiary of the trusts that issued the TruPS (variable interest entities); therefore, the trusts are not consolidated in the Company’s financial statements and the subordinated debentures are shown as liabilities. The Company’s investment in the common stock of each trust is included in other assets in the Company’s consolidated balance sheets.

 

Although the securities issued by each of the trusts are not included as a component of stockholders’ equity in the consolidated balance sheets, they are treated as capital for regulatory purposes. Specifically, under applicable regulatory guidelines, the $25,000,000 of TruPS issued by the trusts qualify as Tier 1 capital, up to a maximum of 25% of capital on an aggregate basis. Any amount that exceeds 25% qualifies as Tier 2 capital. At September 30, 2015, the full $25,000,000 of the TruPS qualified as Tier 1 capital.

 

Under the Dodd-Frank Act and a recent joint rule from the Federal Reserve Board, the Office of the Comptroller of the Currency, and the FDIC, certain TruPS are no longer eligible to be included as Tier 1 capital for regulatory purposes. However, an exception to this statutory prohibition applies to securities issued prior to May 19, 2010 by bank holding companies with less than $15 billion of total assets. As we have less than $15 billion in total assets and issued all of our TruPS prior to May 19, 2010, we expect that our TruPS will continue to be eligible to be treated as Tier 1 capital, subject to other rules and limitations.

 

The following table summarizes the terms of each outstanding subordinated debenture issuance at September 30, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date Issued

 

Amount

Maturity Date

Call
Date *

Fixed or
Variable

Rate
Adjuster

 

Current
Rate

 

Next Rate
Reset
Date**

 

 

 

 

 

 

 

 

 

 

 

 

CenBank Trust III

4/8/2004

 

15,464 

4/15/2034

1/15/2016

Variable

LIBOR + 2.65

%

2.94 

%

1/15/2016

Guaranty Capital Trust III

6/30/2003

 

10,310 

7/7/2033

1/7/2016

Variable

LIBOR + 3.10

%

3.39 

%

1/7/2016

*  Call date represents the earliest or next date the Company can call the debentures

** On October 7, 2015, the rate on the Guaranty Capital Trust III subordinated debentures reset to 3.42%. On October 15, 2015, the rate on the CenBank Trust III subordinated debentures reset to 2.97%. 

 

(7)Commitments 

 

The Bank enters into credit-related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

 

The Bank’s exposure to credit loss is represented by the contractual amount of these commitments. The Bank follows the same credit policies in making commitments as it does for on-balance sheet instruments.

 

At the dates indicated, the following financial instruments were outstanding whose contract amounts represented credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,
2015

 

 

December 31,
2014

 

 

 

 

 

 

 

 

(In thousands)

Commitments to extend credit:

 

 

 

 

 

Variable

$

314,115 

 

$

342,496 

Fixed

 

62,849 

 

 

41,742 

Total commitments to extend credit

$

376,964 

 

$

384,238 

 

 

 

 

 

 

Standby letters of credit

$

9,646 

 

$

11,474 

 

26

 


 

 

At September 30, 2015, the rates on the fixed rate commitments to extend credit ranged from 2.35% to 6.75%.

 

A commitment to extend credit is an agreement to lend to a customer as long as there is no violation of any condition established in the underlying contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Several of the commitments may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. Off-balance sheet risk to credit loss exists up to the face amount of these instruments, although material losses are not anticipated. The same credit policies used for loans are used to make such commitments, including obtaining collateral, if necessary, at exercise of the commitment.

 

A commitment to extend credit under an overdraft protection agreement is a commitment for a possible future extension of credit to an existing deposit customer. These lines of credit are uncollateralized and usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Bank is committed.

 

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. These letters of credit are primarily issued to support public and private borrowing arrangements. A majority of letters of credit issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank generally holds collateral supporting those commitments if deemed necessary.

 

(8)Fair Value Measurements and Fair Value of Financial Instruments

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

 

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets.

 

Level 2 - Significant other observable inputs other than Level 1 prices such as quoted prices in markets that are not active, quoted prices for similar assets, or other inputs that are observable, either directly or indirectly, for substantially the full term of the asset.

 

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

 

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the instrument’s fair value measurement. Transfers of financial instruments between levels within the fair value hierarchy are recognized on the date management determines that the underlying circumstances or assumptions have changed.

 

Fair values of our securities are determined through the utilization of evaluated pricing models that vary by asset class and incorporate available market information (Level 2). The evaluated pricing models apply available information, as applicable, through processes such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing to prepare evaluations. These models assess interest rate impact, develop prepayment scenarios and take into account market conventions. For securities where routine valuation techniques are not used, management utilizes a discounted cash flow model with market-adjusted discount rates or other unobservable inputs to estimate fair value. Due to the lack of ratings available on these securities, management determined that a relationship to other benchmark quoted securities was unobservable and as a result these securities should be classified as Level 3 (Level 3 inputs). The valuation of the Company’s Level 3 bonds is highly sensitive to changes in unobservable inputs.

 

Currently, the Company uses interest rate swaps to manage interest rate risk. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments). The variable cash receipts (or payments) are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves (Level 2 inputs). The Company considers the value of the swap to be highly sensitive to fluctuations in interest rates.

27

 


 

 

Financial Assets and Liabilities Measured on a Recurring Basis

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in
Active Markets
for Identical
Assets (Level 1)

 

Significant
Other Observable
Inputs (Level 2)

 

Significant
Unobservable
Inputs (Level 3)

 

Balance

 

 

(In thousands)

Assets/(Liabilities) at September 30, 2015

 

 

 

 

 

 

 

 

State and municipal securities

$

 -

$

2,652 

$

32,039 

$

34,691 

Mortgage-backed securities – agency /

 

 

 

 

 

 

 

 

residential

 

 -

 

148,047 

 

 -

 

148,047 

Mortgage-backed securities – private /

 

 

 

 

 

 

 

 

residential

 

 -

 

280 

 

 -

 

280 

Trust preferred securities

 

 -

 

17,900 

 

 -

 

17,900 

Corporate securities

 

 -

 

67,022 

 

 -

 

67,022 

Collateralized loan obligations

 

 -

 

8,413 

 

 

 

8,413 

Interest rate swaps - cash flow hedge

 

 -

 

(3,155)

 

 -

 

(3,155)

 

 

 

 

 

 

 

 

 

Assets/(Liabilities) at December 31, 2014

 

 

 

 

 

 

 

 

State and municipal securities

$

 -

$

17,082 

$

32,317 

$

49,399 

Mortgage-backed securities – agency /

 

 

 

 

 

 

 

 

residential

 

 -

 

201,902 

 

 -

 

201,902 

Mortgage-backed securities – private /

 

 

 

 

 

 

 

 

residential

 

 -

 

412 

 

 -

 

412 

Asset-backed securities

 

 -

 

8,708 

 

 -

 

8,708 

Trust preferred securities

 

 -

 

18,075 

 

 -

 

18,075 

Corporate securities

 

 -

 

64,717 

 

 -

 

64,717 

Collateralized loan obligations

 

 -

 

2,933 

 

 

 

2,933 

Interest rate swaps - cash flow hedge

 

 -

 

(1,526)

 

 -

 

(1,526)

 

There were no transfers of financial assets and liabilities among Level 1, Level 2 and Level 3 during the nine months ended September 30, 2015.

 

The table below presents a reconciliation and income statement classification of gains and losses for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2015 and September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and Municipal Securities

 

 

Three Months Ended
September 30, 2015

 

 

Nine Months Ended
September 30, 2015

 

 

 

 

 

 

 

 

(In thousands)

Beginning balance

$

32,038 

 

$

32,317 

Total unrealized gains (losses) included in:

 

 

 

 

 

Net income

 

 

 

Other comprehensive income (loss)

 

 -

 

 

(1)

Sales, calls and prepayments

 

 -

 

 

 -

Transfer to held to maturity

 

 -

 

 

(280)

Transfers in and (out) of Level 3

 

 -

 

 

 -

Balance end of period

$

32,039 

 

$

32,039 

 

28

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and Municipal Securities

 

 

Three Months Ended
September 30, 2014

 

 

Nine Months Ended
September 30, 2014

 

 

 

 

 

 

 

 

(In thousands)

Beginning balance

$

24,456 

 

$

24,167 

Total unrealized gains (losses) included in:

 

 

 

 

 

Net income (loss)

 

 -

 

 

Other comprehensive income (loss)

 

 -

 

 

478 

Sales, calls and prepayments

 

 -

 

 

(190)

Purchase of Level 3 investment

 

7,920 

 

 

7,920 

Balance end of period

$

32,376 

 

$

32,376 

 

For the three and nine months ended September 30, 2015 and September 30, 2014, the entire amount of other comprehensive income for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) consisted of changes in unrealized gains and losses on the mark-to-market of securities designated as available for sale. For the three and nine months ended September 30, 2015 and September 30, 2014, the amount included in net income in the above table consisted of the accretion of any discount on the Level 3 securities.

 

The following tables present quantitative information about Level 3 fair value measurements on the Company’s state and municipal securities at September 30, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

Fair Value

Valuation Technique

Unobservable Inputs

Range

 

 

(In thousands)

State and municipal securities

$

32,039 

discounted cash flow

discount rate

1.86%-4.75%

Total

$

32,039 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Fair Value

Valuation Technique

Unobservable Inputs

Range

 

 

(In thousands)

State and municipal securities

$

32,037 

discounted cash flow

discount rate

1.75%-4.75%

State and municipal securities

 

280 

matrix pricing

discount rate or yield

N/A*

Total

$

32,317 

 

 

 

 

* The Company relies on a third-party pricing service to value non-rated municipal securities. Because of the lack of credit ratings, management considers the relationship between rates on these securities and benchmarks rates to be unobservable. The unobservable adjustments used by the third-party pricing service were not readily available.

 

Financial Assets and Liabilities Measured on a Nonrecurring Basis

 

Financial assets and liabilities measured at fair value on a nonrecurring basis were not significant as of September 30, 2015 and December 31, 2014.

Nonfinancial Assets and Liabilities Measured on a Nonrecurring Basis

 

Nonfinancial assets and liabilities measured at fair value on a nonrecurring basis were not significant as of September 30, 2015 and December 31, 2014.

29

 


 

 

Fair Value of Financial Instruments

 

The estimated fair values, and related carrying amounts, of the Company’s financial instruments are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at September 30, 2015:

 

 

Carrying Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

(In thousands)

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

23,750 

$

23,750 

$

 -

$

 -

$

23,750 

Securities available for sale

 

276,353 

 

 -

 

244,314 

 

32,039 

 

276,353 

Securities held to maturity

 

140,928 

 

 -

 

139,529 

 

4,492 

 

144,021 

Bank stocks

 

16,018 

 

n/a

 

n/a

 

n/a

 

n/a

Loans held for sale

 

 

 

 -

 

 -

 

Loans held for investment, net

 

1,703,253 

 

 -

 

 -

 

1,694,274 

 

1,694,274 

Accrued interest receivable

 

7,034 

 

 -

 

7,034 

 

 -

 

7,034 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,847,329 

$

 -

$

1,846,827 

$

 -

$

1,846,827 

Federal funds purchased and sold under

 

 

 

 

 

 

 

 

 

 

agreements to repurchase

 

30,151 

 

 -

 

30,151 

 

 -

 

30,151 

Short-term borrowings

 

56,300 

 

 -

 

56,300 

 

 -

 

56,300 

Subordinated debentures

 

25,774 

 

 -

 

 -

 

18,544 

 

18,544 

Long-term borrowings

 

95,000 

 

 -

 

95,646 

 

 -

 

95,646 

Accrued interest payable

 

464 

 

 -

 

464 

 

 -

 

464 

Interest rate swap - cash flow hedge

 

3,155 

 

 -

 

3,155 

 

 -

 

3,155 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2014:

 

 

Carrying Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

(In thousands)

Financial assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

32,441 

$

32,441 

$

 -

$

 -

$

32,441 

Securities available for sale

 

346,146 

 

 -

 

313,829 

 

32,317 

 

346,146 

Securities held to maturity

 

88,514 

 

 -

 

86,551 

 

4,258 

 

90,809 

Bank stocks

 

14,822 

 

n/a

 

n/a

 

n/a

 

n/a

Loans held for investment, net

 

1,518,944 

 

 -

 

 -

 

1,511,289 

 

1,511,289 

Accrued interest receivable

 

5,934 

 

 -

 

5,934 

 

 -

 

5,934 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,685,324 

$

 -

$

1,684,011 

$

 -

$

1,684,011 

Federal funds purchased and sold under

 

 

 

 

 

 

 

 

 

 

agreements to repurchase

 

33,508 

 

 -

 

33,508 

 

 -

 

33,508 

Short-term borrowings

 

140,300 

 

 -

 

140,300 

 

 -

 

140,300 

Subordinated debentures

 

25,774 

 

 -

 

 -

 

18,351 

 

18,351 

Long-term borrowings

 

20,000 

 

 -

 

20,735 

 

 -

 

20,735 

Accrued interest payable

 

375 

 

 -

 

375 

 

 -

 

375 

Interest rate swap - cash flow hedge

 

1,526 

 

 -

 

1,526 

 

 -

 

1,526 

 

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

30

 


 

 

Certain financial instruments and all nonfinancial instruments are excluded from the disclosure requirements. Therefore, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

 

The following methods and assumptions are used by the Company in estimating fair value disclosures for financial instruments:

 

(a)

Cash and Cash Equivalents

 

The carrying amounts of cash and short-term instruments approximate fair values (Level 1).

 

(b)

Securities and Bank Stocks

 

Fair values for securities available for sale and held to maturity are generally determined through the utilization of evaluated pricing models that vary by asset class and incorporate available market information (Level 2). The evaluated pricing models apply available information, as applicable, through processes such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing to prepare evaluations. These models assess interest rate impact, develop prepayment scenarios and take into account market conventions. For positions that are not traded in active markets or are subject to transfer restrictions (i.e., bonds valued with Level 3 inputs), management uses a combination of reviews of the underlying financial statements, appraisals and management’s judgment regarding credit quality and intent to sell in order to determine the value of the bond.

 

It is not practical to determine the fair value of bank stocks due to restrictions placed on the transferability of FHLB stock, Federal Reserve Bank stock and Bankers’ Bank of the West stock. These three stocks comprise the majority of the balance of the Company’s bank stocks.

 

(c) Loans Held for Investment

 

For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values (Level 3). Fair values for other loans (e.g., commercial real estate and investment property mortgage loans, and commercial loans) are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality (Level 3). Impaired loans are valued at the lower of cost or fair value when specific reserves are attributed to these loans because the present value of expected cash flows or the net realizable value of collateral is less than the impaired loan’s recorded investment. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

(d) Loans Held for Sale

 

Loans held for sale are carried at the lower of cost or fair value, with fair value determined by the sales price agreed upon in negotiation with the purchaser (Level 1).

 

(e) Deposits

 

The fair values of demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) (Level 2). The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date (Level 2). Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits (Level 2).

 

(f) Short-term Borrowings

 

The carrying amounts of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings maturing within 90 days approximate their fair values (Level 2).

31

 


 

 

(g) Long-term Borrowings

 

The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements (Level 2).

 

(h) Subordinated Debentures

 

The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements (Level 3).

 

(i) Accrued Interest Receivable/Payable

 

The carrying amounts of accrued interest approximate fair value (Level 2).

 

(j) Interest Rate Swaps, net

 

The fair value of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments). The variable cash receipts (or payments) are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves (Level 2).

 

(k) Off-balance Sheet Instruments

 

Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is immaterial.

 

(9) Derivatives and Hedging Activities

 

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company utilizes derivative financial instruments to assist in the management of interest rate risk, primarily helping to secure long term borrowing rates. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the payment or receipt of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Company’s known or expected cash payments or receipts principally related to certain variable-rate borrowings. The Company does not use derivatives for trading or speculative purposes.

 

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheet as of September 30, 2015 and December 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

Fair Value

 

Sheet

 

 

September 30,

 

 

December 31,

 

Location

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

Interest rate swaps

Other assets

 

$

 -

 

$

 -

Liabilities:

 

 

 

 

 

 

 

Interest rate swaps

Other liabilities

 

$

3,155 

 

$

1,526 

 

 

The Company’s objectives in using interest rate derivatives are to add stability and predictability to interest expense and to manage the Company’s exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. For hedges of the Company’s variable-rate borrowings, interest rate swaps designated as cash flow hedges involve the receipt of

32

 


 

 

variable amounts from a counterparty in exchange for the Company making fixed payments. As of September 30, 2015, the Company had two interest rate swaps with an aggregate notional amount of $50,000,000 that were designated as cash flow hedges associated with the Company’s forecasted variable-rate borrowings. The swaps are forward-starting with the first $25,000,000 becoming effective in June 2015 at a fixed rate of 2.46% and maturing in June 2020. The second $25,000,000 swap will become effective in March 2016 at a fixed rate of 3.00% with a maturity date of March 2021.

 

The effective portion of changes in the fair value of derivatives designated, and that qualify, as cash flow hedges is recorded in AOCI and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Management expects that, during the next 12 months approximately $820,000 will be reclassified from AOCI into interest expense. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. The Company’s cash flow hedges are used to hedge the forecasted variable cash outflows associated with forecasted issuances of FHLB advances. During the three and nine months ended September 30, 2015, the income statement effect of hedge ineffectiveness was immaterial.

 

The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with another third-party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. The impact of these customer interest rate swaps on the Company’s financial statements was immaterial for any periods covered by this report.

 

The table below presents the effect of the Company’s derivative financial instruments on both comprehensive income and net income for the three and nine months ended September 30, 2015 and September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

Three Months Ended

 

 

Nine Months Ended

Interest Rate Swaps with

 

Statement

 

 

September 30,

 

 

September 30,

Hedge Designation

 

Location

 

 

2015

 

2014

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Gain or (loss) recognized in OCI on

 

 

 

 

 

 

 

 

 

 

 

 

derivative

 

Not applicable

 

$

(800)

$

92 

 

$

(1,097)

$

(632)

(Gain) or loss reclassified from

 

 

 

 

 

 

 

 

 

 

 

 

accumulated OCI into income

 

 

 

 

 

 

 

 

 

 

 

 

(effective portion)

 

Interest expense

 

 

51 

 

 -

 

 

51 

 

 -

 

The Company has agreements with its derivative counterparties that contain a cross-default provision whereby if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.

 

The Company has minimum collateral posting thresholds with certain of its derivative counterparties, and as of September 30, 2015, had posted $5,168,000 against its obligations under these agreements. If the Company had breached any of these provisions at September 30, 2015, it could have been required to settle its obligations under the agreements at the termination value.

 

(10) Stock-Based Compensation

 

Under the Company’s Incentive Plan, which expired by its terms on April 4, 2015, the Company’s Board of Directors had the authority to grant stock-based compensation awards prior to the plan’s expiration. Under the 2015 Plan, which was approved by the Company’s stockholders at the May 5, 2015 annual meeting, the Company’s Board of Directors maintains the authority to grant stock-based compensation awards to nonemployee directors, key employees, consultants and prospective employees under the terms described in each of the plans.

 

The Incentive Plan allowed for, and the 2015 Plan allows for, the grant of stock-based compensation awards in the form of options, restricted stock awards, restricted stock unit awards, performance stock awards, stock appreciation rights and other equity based awards. Likewise, the Incentive Plan provided for, and the 2015 Plan

33

 


 

 

provides, that eligible participants may be granted shares of Company common stock that are subject to forfeiture until the grantee vests in the stock award based on the established conditions, which may include service conditions, established performance measures or both.

 

Prior to the vesting of stock awards that are subject to a service vesting condition, each grantee generally has the rights of a stockholder with respect to voting the shares of stock represented by the award. The grantee is not entitled to dividend rights with respect to the shares of stock until vesting occurs. Prior to vesting of the stock awards with performance vesting conditions, each grantee has the rights of a stockholder with respect to voting of the shares of stock represented by the award. The recipient is generally not entitled to dividend rights with respect to unvested shares. Other than the stock awards with service and performance-based vesting conditions, no other grants have been made under either the Incentive Plan or the 2015 Plan.

 

Under the provisions of the 2015 Plan and the Incentive Plan grants of stock-based compensation awards of 935,000 and 1,700,000 shares, respectively, were authorized, subject to adjustments upon the occurrence of certain events. As of September 30, 2015, there were 19,846 and 631,429 outstanding awards under the 2015 Plan and the Incentive Plan respectively, with 915,154 shares remaining available for grant under the 2015 Plan. Although the Incentive Plan expired by its terms on April 4, 2015, awards previously granted under the Incentive Plan will remain outstanding in accordance with their terms. At the time of expiration of the Incentive Plan, 442,272 remaining shares available for grant under the plan became no longer available for issuance under the plan.

 

Of the 651,275 shares of unvested awards at September 30, 2015, approximately 621,000 shares are expected to vest. At September 30, 2015, there were 313,828 shares of restricted stock outstanding that were subject to a performance condition. Management expects that approximately 296,000 of these shares will vest and that the remaining shares will expire unvested. The performance shares that are expected to vest relate to awards granted to various key employees from February 2013 through August 2015. The vesting of these performance shares is contingent upon the meeting of certain return on asset performance measures in addition to continued employment. The performance-based shares awarded in 2013, 2014 and 2015 each include a “threshold” and “target” performance level, with vesting determined based on where actual performance falls in relation to the numeric range represented by these performance criteria. As of September 30, 2015, management expected that approximately 91% of the 2013 performance awards will vest and that all of the performance awards made in 2014 and 2015 will vest (not including expected forfeitures), which is consistent with the level of expense currently being recognized over the vesting period. Should this expectation change, additional compensation expense could be recorded in future periods or previously recognized expense could be reversed.

 

A summary of the status of unearned stock awards and the change during the nine months ended September 30, 2015 is presented in the table below:

 

 

 

 

 

 

 

 

 

 

Shares

 

Weighted Average Fair
Value on Award Date

Unearned at January 1, 2015

620,075 

$

12.05 

Awarded

164,087 

 

14.57 

Forfeited

(42,328)

 

12.66 

Vested

(90,559)

 

10.50 

Unearned at September 30, 2015

651,275 

$

12.86 

 

The Company recognized $2,094,000 and $1,767,000 in stock-based compensation expense for services rendered for the nine months ended September 30, 2015 and September 30, 2014, respectively. The total income tax benefit recognized for share-based compensation arrangements was $796,000 and $672,000 for the nine months ended September 30, 2015 and September 30, 2014, respectively. At September 30, 2015, compensation cost of $4,589,000 related to unvested awards not yet recognized is expected to be recognized over a weighted-average period of 1.8 years. The fair value of awards that vested in the nine months ended September 30, 2015 was approximately $1,347,000.

 

 

34

 


 

 

(11)   Capital Ratios

 

The following table provides the capital ratios of the Company and Bank as of the dates presented, along with the applicable regulatory capital requirements. The ratios as of September 30, 2015 were calculated in accordance with the requirements of Basel III, which became effective January 1, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio at
September 30,
2015

 

Ratio at
December 31,
2014

 

 

Minimum
Capital
Requirement at
September 30, 2015

 

Minimum
Requirement for
"Well-Capitalized"
Institution at
September 30, 2015

 

Common Equity Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

Consolidated

11.05 

%

N/A

 

 

4.50 

%

N/A

 

Guaranty Bank and Trust Company

11.94 

%

N/A

 

 

4.50 

%

6.50 

%

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

Consolidated

12.23 

%

12.60 

%

 

6.00 

%

N/A

 

Guaranty Bank and Trust Company

11.94 

%

12.33 

%

 

6.00 

%

8.00 

%

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

Consolidated

13.39 

%

13.85 

%

 

8.00 

%

N/A

 

Guaranty Bank and Trust Company

13.10 

%

13.58 

%

 

8.00 

%

10.00 

%

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

Consolidated

10.75 

%

11.10 

%

 

4.00 

%

N/A

 

Guaranty Bank and Trust Company

10.50 

%

10.86 

%

 

4.00 

%

5.00 

%

 

 

 

 

(12)  Legal Contingencies

 

The Company and the Bank are defendants, from time-to-time, in legal actions at various points of the legal process, arising from transactions conducted in the ordinary course of business. Management believes, after consultation with legal counsel, that it is not probable that the outcome of current legal actions will result in a liability that has a material adverse effect on the Company’s consolidated financial position, results of operations, comprehensive income or cash flows. In the event that such legal action results in an unfavorable outcome, the resulting liability could have a material adverse effect on the Company’s consolidated financial position, results of operations, comprehensive income or cash flows.

 

 

 

 

35

 


 

 

ITEM 2.   Managements Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements and Factors That Could Affect Future Results

 

Certain statements contained in this Quarterly Report on Form 10-Q that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”), notwithstanding that such statements are not specifically identified as such. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of the Company or its management or board of directors, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as “believes”, “anticipates”, “expects”, “intends”, “targeted”, “projected”, “continue”, “remain”, “will”, “should”, “could”, “may” and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements and the lack of such an identifying word does not necessarily indicate the absence of a forward-looking statement.

 

Forward-looking statements are based on assumptions and involve risks and uncertainties, many of which are beyond our control, which may cause actual results to differ materially from those discussed in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

 

·

Local, regional, national and international economic conditions and the impact they may have on us and our customers, and our assessment of that impact on our estimates including, but not limited to, the allowance for loan losses.

·

The effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Federal Open Market Committee of the Federal Reserve Board.

·

Changes imposed by regulatory agencies to increase our capital to a level greater than the current level required for well-capitalized financial institutions, the failure to maintain capital above the level required to be well-capitalized under the regulatory capital adequacy guidelines, the availability of capital from private or government sources, or the failure to raise additional capital as needed.

·

Changes in the level of nonperforming assets and charge-offs and the deterioration of other credit quality measures, and their impact on the adequacy of the Bank’s allowance for loan losses and provision for loan losses.

·

Changes in sources and uses of funds, including loans, deposits and borrowings, including the ability of the Bank to retain and grow core deposits, to purchase brokered deposits and to maintain unsecured federal funds lines and secured lines of credit with correspondent banks.

·

The effects of inflation and interest rate, securities market, commodity market and monetary supply fluctuations.

·

Political instability, acts of war or terrorism and natural disasters.

·

Our ability to develop and promote customer acceptance of new products and services in a timely manner and customers’ perceived overall value of these products and services.

·

Changes in consumer spending, borrowings and savings habits.

·

Competition for loans and deposits and failure to attract or retain loans and deposits.

·

Changes in the financial performance or condition of the Bank’s borrowers and the ability of the Bank’s borrowers to perform under the terms of their loans and the terms of other credit agreements.

·

Our ability to receive regulatory approval for the Bank to declare and pay dividends to the holding company.

·

Our ability to acquire, operate and maintain cost-effective and efficient systems.

·

The timing, impact and other uncertainties of any future acquisitions, including our ability to identify suitable future acquisition candidates, success or failure in the integration of their operations and the ability to grow in existing markets and to enter new markets successfully and capitalize on growth opportunities.

36

 


 

 

·

Our ability to successfully implement changes in accounting policies and practices, adopted by regulatory agencies, the Public Company Accounting Oversight Board, the Financial Accounting Standards Board (the “FASB”) and other accounting standard setters.

·

The loss of senior management or operating personnel and the potential inability to hire qualified personnel at reasonable compensation levels.

·

The costs and other effects resulting from changes in laws and regulations and of other legal and regulatory developments, including, but not limited to, increases in FDIC insurance premiums, the commencement of legal proceedings or regulatory or other governmental inquiries, and our ability to successfully undergo regulatory examinations, reviews and other inquiries.

·

Other risks and uncertainties listed from time to time in the Company’s reports and documents filed with the Securities and Exchange Commission (the “SEC”).

Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.

 

This Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read together with our unaudited condensed consolidated financial statements and unaudited statistical information included elsewhere in this Report, Part II, Item 1A of this Report, and Items 1, 1A, 7, 7A and 8 of our 2014 Annual Report on Form 10-K.

 

Overview

 

Guaranty Bancorp is a bank holding company with its principal business to serve as the holding company for its Colorado-based bank subsidiary, Guaranty Bank and Trust Company (the “Bank”). The Bank is the sole member of several limited liability companies that hold real estate as well as the sole owner of two investment management firms, Private Capital Management LLC (PCM) and Cherry Hills Investment Advisors, Inc. (“CHIA”).  References to “Company”, “us”, “we”, and “our” refer to Guaranty Bancorp on a consolidated basis. References to “Guaranty Bancorp” or to the “holding company” refer to the parent company on a stand-alone basis. References to the “Bank” refer to Guaranty Bank and Trust Company, our bank subsidiary.

 

Through the Bank, we provide banking and other financial services throughout our targeted Colorado markets to consumers and small to medium-sized businesses, including the owners and employees of those businesses. Our line of banking products and services includes accepting demand and time deposits and originating commercial loans, commercial and residential real estate loans,  SBA loans and consumer loans. The Bank, PCM and CHIA also provide wealth management solutions, including trust and investment management services. We derive our income primarily from interest received on loans (net of loan origination costs and fees) and, to a lesser extent, interest on investment securities and other fees received in connection with servicing loan and deposit accounts, and trust and investment management accounts. Our major operating expenses include the interest we pay on deposits and borrowings and general operating expenses. We rely primarily on locally generated deposits to provide us with funds for making loans.

 

In addition to building growth organically through our existing branches, we seek opportunities to acquire small to medium-sized banks, specialty finance companies or wealth management companies that will allow us to expand our franchise in a manner consistent with our community-banking focus. Ideally, the financial institutions we seek to acquire will be in or contiguous to our existing footprint, which would allow us to use the acquisition to consolidate duplicative costs and administrative functions and to rationalize operating expenses. We believe that by streamlining the administrative and operational functions of an acquired financial institution, we are able to substantially lower operating costs, operate more efficiently and integrate the acquired financial institution while maintaining the stability of our existing business. In certain circumstances, we may seek to acquire financial institutions that are located outside of our existing footprint. We also seek opportunities which will allow us to further diversify our noninterest income base, including adding to our wealth management platform.

 

We are subject to competition from other financial institutions, non-financial companies and other competitors, and our operating results, like those of other financial institutions operating exclusively or primarily in Colorado, are significantly influenced by economic conditions in Colorado, including the strength of the Colorado real estate market. In addition, the fiscal, monetary and regulatory policies of the federal government, and regulatory authorities that govern financial institutions and market interest rates impact our financial condition, results of operations and cash flows.

37

 


 

 

 

Earnings Summary

 

The following table summarizes certain key financial results for the periods indicated:

 

Table 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

 

Change

 

 

 

 

 

 

 

 

 

 

Change

 

 

 

 

 

 

 

 

 

 

Favorable

 

 

 

 

 

 

 

 

 

 

Favorable

 

 

 

2015

 

 

2014

 

 

 

(Unfavorable)

 

 

 

2015

 

 

2014

 

 

 

(Unfavorable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except for share data and ratios)

 

Results of Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

20,863 

 

$

19,529 

 

 

$

1,334 

 

 

$

60,876 

 

$

56,136 

 

 

$

4,740 

 

Interest expense

 

1,457 

 

 

1,720 

 

 

 

263 

 

 

 

3,753 

 

 

5,003 

 

 

 

1,250 

 

Net interest income

 

19,406 

 

 

17,809 

 

 

 

1,597 

 

 

 

57,123 

 

 

51,133 

 

 

 

5,990 

 

Provision (credit) for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loan losses

 

14 

 

 

(3)

 

 

 

(17)

 

 

 

104 

 

 

15 

 

 

 

(89)

 

Net interest income after

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

provision for loan losses

 

19,392 

 

 

17,812 

 

 

 

1,580 

 

 

 

57,019 

 

 

51,118 

 

 

 

5,901 

 

Noninterest income

 

4,399 

 

 

4,338 

 

 

 

61 

 

 

 

12,918 

 

 

11,833 

 

 

 

1,085 

 

Noninterest expense

 

14,866 

 

 

15,159 

 

 

 

293 

 

 

 

45,092 

 

 

44,712 

 

 

 

(380)

 

Income before income taxes

 

8,925 

 

 

6,991 

 

 

 

1,934 

 

 

 

24,845 

 

 

18,239 

 

 

 

6,606 

 

Income tax expense

 

2,923 

 

 

2,320 

 

 

 

(603)

 

 

 

8,282 

 

 

5,942 

 

 

 

(2,340)

 

Net income

$

6,002 

 

$

4,671 

 

 

$

1,331 

 

 

$

16,563 

 

$

12,297 

 

 

$

4,266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share

$

0.28 

 

$

0.22 

 

 

$

0.06 

 

 

$

0.79 

 

$

0.59 

 

 

$

0.20 

 

Diluted earnings per common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share

$

0.28 

 

$

0.22 

 

 

$

0.06 

 

 

$

0.78 

 

$

0.58 

 

 

$

0.20 

 

Average common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

outstanding

 

21,076,380 

 

 

20,966,179 

 

 

 

110,201 

 

 

 

21,061,445 

 

 

20,954,046 

 

 

 

107,399 

 

Diluted average common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

shares outstanding

 

21,224,989 

 

 

21,089,221 

 

 

 

135,768 

 

 

 

21,215,435 

 

 

21,070,895 

 

 

 

144,540 

 

Average equity to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

assets

 

9.55 

%

 

9.98 

%

 

 

(4.3)

%

 

 

9.74 

%

 

10.04 

%

 

 

(3.0)

%

Return on average equity

 

10.99 

%

 

9.09 

%

 

 

20.9 

%

 

 

10.37 

%

 

8.27 

%

 

 

25.4 

%

Return on average assets

 

1.05 

%

 

0.91 

%

 

 

15.4 

%

 

 

1.01 

%

 

0.83 

%

 

 

21.7 

%

Dividend payout ratio

 

35.12 

%

 

22.44 

%

 

 

56.5 

%

 

 

38.16 

%

 

25.56 

%

 

 

49.3 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

September 30,

 

 

 

Percent

 

 

 

2015

 

 

2014

 

 

 

Change

 

Selected Balance Sheet Ratios:

 

 

 

 

 

 

 

 

 

 

Total risk-based capital to

 

 

 

 

 

 

 

 

 

 

risk-weighted assets

 

13.39 

%

 

14.25 

%

 

 

(6.0)

%

Leverage ratio

 

10.75 

%

 

11.18 

%

 

 

(3.8)

%

Loans(1), net of deferred costs and fees

 

 

 

 

 

 

 

 

 

 

to deposits

 

93.44 

%

 

89.15 

%

 

 

4.8 

%

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

loans(1), net of deferred costs and fees

 

1.33 

%

 

1.51 

%

 

 

(11.9)

%

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

157.73 

%

 

168.84 

%

 

 

(6.6)

%

Classified assets to allowance

 

 

 

 

 

 

 

 

 

 

and Tier 1 capital (2)

 

13.51 

%

 

13.39 

%

 

 

0.9 

%

Noninterest bearing deposits to

 

 

 

 

 

 

 

 

 

 

total deposits

 

37.02 

%

 

37.15 

%

 

 

(0.3)

%

Time deposits to total deposits

 

13.25 

%

 

11.61 

%

 

 

14.1 

%

 

 

 

 

 

 

 

 

 

 

 

(1) Loans held for investment

 

 

 

 

 

 

 

 

 

(2) Based on Bank only Tier 1 capital

 

 

 

 

 

 

 

 

38

 


 

 

Third quarter 2015 net income increased $1.3 million to $6.0 million as compared to $4.7 million for the same quarter in 2014. The $1.3 million increase in net income was primarily the result of a $1.3 million increase in interest income, a $0.3 million decrease in interest expense and a $0.3 million decrease in noninterest expense, partially offset by a $0.6 million increase in income taxes, resulting from increased pretax income. The $1.3 million increase in interest income was primarily due to a $240.2 million increase in average loans for the quarter ended September 30, 2015 as compared to the same quarter in 2014. The $0.3 million decrease in interest expense during the third quarter 2015, as compared to the same quarter in 2014, was primarily driven by the prepayment of $90.0 million of high-cost Federal Home Loan Bank (FHLB) term advances during the fourth quarter 2014. The $0.3 million decrease in noninterest expense in the third quarter 2015, as compared to the third quarter 2014, was mostly due to a decrease in other real estate owned (OREO) expenses and a decrease in intangible asset amortization expense.

 

For the nine months ended September 30, 2015, net income was $16.6 million as compared to $12.3 million for the same period in 2014. The $4.3 million increase in net income during the nine months ended September 30, 2015 was primarily the result of a $4.7 million increase in interest income, a $1.3 million decrease in interest expense, and a $1.1 million increase in noninterest income. These increases were partially offset by a $0.4 million increase in noninterest expense and a $2.3 million increase in income tax expense. The $4.7 million increase in interest income was the result of a $219.2 million increase in average loans for the nine months ended September 30, 2015 as compared to the same period in 2014. The $1.3 million decrease in interest expense was primarily related to the prepayment of $90.0 million in FHLB term advances as described above. The $1.1 million increase in noninterest income was mostly due to a $0.8 million increase in investment management and trust income, a $0.4 million increase in BOLI income and a $0.3 million increase in gains on sales of SBA loans during the nine months ended September 30, 2015 as compared to the same period in 2014. These increases in noninterest income were partially offset by decreases in other noninterest income related to customer interest rate swap income during the nine months ended September 30, 2015 as compared to the same period in 2014. The $0.4 million increase in noninterest expense was mostly due to increases in salary and benefit expense related to the creation of new positions within the Company during the nine months ended September 30, 2015 as compared to the same period in 2014. The $2.3 million increase in income tax expense during the nine months ended September 30, 2015, as compared to the same period in 2014, was primarily attributable to the increase in pre-tax income.

 

Net Interest Income and Net Interest Margin

 

Net interest income represents the difference between interest earned on assets and interest paid on liabilities. The interest rate spread is the difference between the yield on our interest-bearing assets and liabilities.

 

The following table summarizes the Company’s net interest income and related spread and margin for the quarter ended September 30, 2015 and the prior four quarters:

 

Table 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

2014

 

 

 

(Dollars in thousands)

 

Net interest income

$

19,406 

 

$

18,940 

 

$

18,777 

 

$

17,680 

 

$

17,809 

 

Interest rate spread

 

3.45 

%

 

3.54 

%

 

3.72 

%

 

3.40 

%

 

3.47 

%

Net interest margin

 

3.59 

%

 

3.67 

%

 

3.84 

%

 

3.61 

%

 

3.67 

%

Net interest margin, fully tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equivalent

 

3.67 

%

 

3.75 

%

 

3.93 

%

 

3.69 

%

 

3.75 

%

Average cost of interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

liabilities (including

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noninterest-bearing deposits)

 

0.28 

%

 

0.25 

%

 

0.23 

%

 

0.37 

%

 

0.37 

%

Average cost of deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(including noninterest-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

bearing deposits)

 

0.19 

%

 

0.18 

%

 

0.16 

%

 

0.16 

%

 

0.16 

%

 

Net interest income increased by $1.6 million to $19.4 million in the third quarter 2015, as compared to the third quarter 2014, and increased $0.5 million as compared to the second quarter 2015. The $1.6 million increase in net interest income in the third quarter 2015, as compared to the third quarter 2014, was due to a $1.3 million increase in interest income, mostly due to a $240.2 million growth in average loan balances and a $0.3 million decrease in interest expense, mostly due to the prepayment of FHLB term advances during the fourth quarter 2014. The $0.5 million increase in net interest income in the third quarter 2015, as compared to the second quarter 2015, was due to a $0.7 million increase in interest income, partially offset by a $0.2 million increase in interest expense.

39

 


 

 

The increase in interest income during the third quarter 2015, as compared to the second quarter 2015, was due to an $84.8 million increase in average loan balances, partially offset by lower loan yields. The increase in interest expense during the third quarter 2015, as compared to second quarter 2015, was due to a $63.4 million increase in average interest-bearing liabilities required to fund loan growth in addition to a slight increase in the cost of interest-bearing liabilities.

 

During the third quarter 2015, net interest margin decreased eight basis points to 3.59%, as compared to the second quarter 2015 and the third quarter 2014. The decrease in the net interest margin during the third quarter 2015, as compared to the second quarter 2015, was primarily the result of compression of average loan yields combined with the increase in the cost of interest-bearing liabilities.

 

The following table summarizes the Company’s net interest income and related spread and margin for the nine months ended September 30, 2015 and September 30, 2014:

 

Table 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Net interest income

$

57,123 

 

$

51,133 

 

Interest rate spread

 

3.56 

%

 

3.47 

%

Net interest margin

 

3.70 

%

 

3.67 

%

Net interest margin, fully tax

 

 

 

 

 

 

equivalent

 

3.78 

%

 

3.76 

%

Average cost of interest-bearing

 

 

 

 

 

 

liabilities (including noninterest-

 

 

 

 

 

 

bearing deposits)

 

0.26 

%

 

0.38 

%

Average cost of deposits

 

 

 

 

 

 

(including noninterest-bearing

 

 

 

 

 

 

deposits)

 

0.18 

%

 

0.15 

%

 

 

For the nine months ended September 30, 2015, net interest income increased $6.0 million, or 11.7%, as compared to the same period in 2014. This increase was comprised of a $4.7 million increase in interest income and a $1.3 million decrease in interest expense.

 

The increase in interest income for the nine months ended September 30, 2015, as compared to the same period in 2014 was driven by a $219.2 million increase in average loan balances. The decline in interest expense during the first nine months of 2015, as compared to the same period in 2014, was primarily due to the prepayment of $90.0 million in FHLB term advances in the fourth quarter 2014. During the nine months ended September 30, 2015, net interest margin increased three basis points to 3.70%, as compared to 3.67% for the same period in 2014, primarily as a result of the prepayment of certain FHLB term advances, as described above. 

40

 


 

 

The following table presents, for the periods indicated, average assets, liabilities and stockholders’ equity, as well as interest income from average interest-earning assets, interest expense from average interest-bearing liabilities and the resultant annualized yields and costs expressed in percentages. Nonaccrual loans are included in the calculation of average loans and leases while nonaccrued interest thereon is excluded from the computation of yield earned.

 

Table 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

2015

 

 

 

2014

 

 

 

Average Balance

 

Interest Income or Expense

Average Yield or Cost

 

 

 

Average Balance

 

Interest Income or Expense

Average Yield or Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans, net of deferred costs

 

 

 

 

 

 

 

 

 

 

 

 

 

and fees (1)(2)(3)

$

1,703,218 

$

17,829 
4.15 

%

 

$

1,463,042 

$

16,336 
4.43 

%

Investment securities (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

328,834 

 

2,064 
2.49 

%

 

 

363,607 

 

2,287 
2.50 

%

Tax-exempt

 

89,758 

 

719 
3.18 

%

 

 

82,895 

 

691 
3.31 

%

Bank Stocks (4)

 

18,051 

 

249 
5.47 

%

 

 

16,101 

 

214 
5.27 

%

Other earning assets

 

1,946 

 

0.41 

%

 

 

1,829 

 

0.22 

%

Total interest-earning assets

 

2,141,807 

 

20,863 
3.86 

%

 

 

1,927,474 

 

19,529 
4.02 

%

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

25,594 

 

 

 

 

 

 

25,689 

 

 

 

 

Other assets

 

101,202 

 

 

 

 

 

 

90,593 

 

 

 

 

Total assets

$

2,268,603 

 

 

 

 

 

$

2,043,756 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and NOW

$

406,413 

$

110 
0.11 

%

 

$

362,196 

$

93 
0.10 

%

Money market

 

367,783 

 

217 
0.23 

%

 

 

354,265 

 

200 
0.22 

%

Savings

 

143,553 

 

40 
0.11 

%

 

 

124,885 

 

34 
0.11 

%

Time certificates of deposit

 

242,080 

 

499 
0.82 

%

 

 

191,748 

 

320 
0.66 

%

Total interest-bearing deposits

 

1,159,829 

 

866 
0.30 

%

 

 

1,033,094 

 

647 
0.25 

%

Borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

22,025 

 

11 
0.20 

%

 

 

22,017 

 

0.16 

%

Federal funds purchased (5)

 

14 

 

 -

0.77 

%

 

 

 

 -

0.81 

%

Subordinated debentures

 

25,774 

 

205 
3.16 

%

 

 

25,774 

 

202 
3.11 

%

Borrowings

 

194,517 

 

375 
0.76 

%

 

 

153,786 

 

862 
2.22 

%

Total interest-bearing liabilities

 

1,402,159 

 

1,457 
0.41 

%

 

 

1,234,673 

 

1,720 
0.55 

%

Noninterest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

637,184 

 

 

 

 

 

 

595,041 

 

 

 

 

Other liabilities

 

12,518 

 

 

 

 

 

 

10,131 

 

 

 

 

Total liabilities

 

2,051,861 

 

 

 

 

 

 

1,839,845 

 

 

 

 

Stockholders' Equity

 

216,742 

 

 

 

 

 

 

203,911 

 

 

 

 

Total liabilities and stockholders' equity

$

2,268,603 

 

 

 

 

 

$

2,043,756 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

$

19,406 

 

 

 

 

 

$

17,809 

 

 

Net interest margin

 

 

 

 

3.59 

%

 

 

 

 

 

3.67 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Yields on loans and securities have not been adjusted to a tax-equivalent basis. Net interest margin on a fully tax-equivalent basis would have been 3.67% and 3.75% for the three months ended September 30, 2015 and September 30, 2014, respectively. The tax-equivalent basis was computed by calculating the deemed interest on municipal bonds and tax-exempt loans that would have been earned on a fully taxable basis to yield the same after-tax income, net of the interest expense disallowance under Internal Revenue Code Sections 265 and 291, using a combined federal and state marginal tax rate of 38%.

(2) The loan average balances and rates include nonaccrual loans.

(3) Net loan fees of $0.2 million and $0.4 million for the three months ended September 30, 2015 and September 30, 2014, respectively, are included in the yield computation.

(4) Includes Bankers’ Bank of the West stock, Federal Agricultural Mortgage Corporation (Farmer Mac) stock, Federal Reserve Bank stock and Federal Home Loan Bank stock.

(5) The interest expense related to federal funds purchased for the third quarter 2015 and the third quarter 2014 rounded to zero. 

41

 


 

 

Table 4 (Continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2015

 

 

 

2014

 

 

 

Average Balance

 

Interest Income or Expense

Average Yield or Cost

 

 

 

Average Balance

 

Interest Income or Expense

Average Yield or Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans, net of deferred costs

 

 

 

 

 

 

 

 

 

 

 

 

 

and fees (1)(2)(3)

$

1,617,724 

$

51,749 
4.28 

%

 

$

1,398,501 

$

46,508 
4.45 

%

Investment securities (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

339,330 

 

6,265 
2.47 

%

 

 

367,356 

 

6,995 
2.55 

%

Tax-exempt

 

88,425 

 

2,133 
3.23 

%

 

 

77,948 

 

2,007 
3.44 

%

Bank Stocks (4)

 

17,023 

 

724 
5.69 

%

 

 

16,591 

 

622 
5.01 

%

Other earning assets

 

2,085 

 

0.32 

%

 

 

1,973 

 

0.27 

%

Total interest-earning assets

 

2,064,587 

 

60,876 
3.94 

%

 

 

1,862,369 

 

56,136 
4.03 

%

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

25,690 

 

 

 

 

 

 

24,801 

 

 

 

 

Other assets

 

102,671 

 

 

 

 

 

 

92,212 

 

 

 

 

Total assets

$

2,192,948 

 

 

 

 

 

$

1,979,382 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand and NOW

$

368,334 

$

284 
0.10 

%

 

$

341,096 

$

253 
0.10 

%

Money market

 

369,502 

 

641 
0.23 

%

 

 

337,956 

 

592 
0.23 

%

Savings

 

141,328 

 

116 
0.11 

%

 

 

120,355 

 

99 
0.11 

%

Time certificates of deposit

 

214,649 

 

1,243 
0.77 

%

 

 

185,233 

 

853 
0.62 

%

Total interest-bearing deposits

 

1,093,813 

 

2,284 
0.28 

%

 

 

984,640 

 

1,797 
0.24 

%

Borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements

 

22,868 

 

31 
0.18 

%

 

 

23,029 

 

27 
0.16 

%

Federal funds purchased (5)

 

19 

 

 -

0.80 

%

 

 

 

 -

0.76 

%

Subordinated debentures

 

25,774 

 

606 
3.14 

%

 

 

25,774 

 

599 
3.11 

%

Borrowings

 

184,405 

 

832 
0.60 

%

 

 

169,931 

 

2,580 
2.03 

%

Total interest-bearing liabilities

 

1,326,879 

 

3,753 
0.38 

%

 

 

1,203,376 

 

5,003 
0.56 

%

Noninterest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

639,694 

 

 

 

 

 

 

568,188 

 

 

 

 

Other liabilities

 

12,885 

 

 

 

 

 

 

9,075 

 

 

 

 

Total liabilities

 

1,979,458 

 

 

 

 

 

 

1,780,639 

 

 

 

 

Stockholders' Equity

 

213,490 

 

 

 

 

 

 

198,743 

 

 

 

 

Total liabilities and stockholders' equity

$

2,192,948 

 

 

 

 

 

$

1,979,382 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

$

57,123 

 

 

 

 

 

$

51,133 

 

 

Net interest margin

 

 

 

 

3.70 

%

 

 

 

 

 

3.67 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Yields on loans and securities have not been adjusted to a tax-equivalent basis. Net interest margin on a fully tax-equivalent basis would have been 3.78% and 3.76% for the nine months ended September 30, 2015 and September 30, 2014, respectively. The tax-equivalent basis was computed by calculating the deemed interest on municipal bonds and tax-exempt loans that would have been earned on a fully taxable basis to yield the same after-tax income, net of the interest expense disallowance under Internal Revenue Code Sections 265 and 291, using a combined federal and state marginal tax rate of 38%.

(2) The loan average balances and rates include nonaccrual loans.

(3) Net loan fees of $1.2 million and $0.9 million for the nine months ended September 30, 2015 and September 30, 2014, respectively, are included in the yield computation.

(4) Includes Bankers’ Bank of the West stock, Federal Agricultural Mortgage Corporation (Farmer Mac) stock, Federal Reserve Bank stock and Federal Home Loan Bank stock.

(5) The interest expense related to federal funds purchased for the nine months ended September 30, 2015 and September 30, 2014 rounded to zero. 

42

 


 

 

The following table presents the dollar amount of changes in interest income and interest expense for the major categories of our interest-earning assets and interest-bearing liabilities. Information is provided for each category of interest-earning assets and interest-bearing liabilities with respect to (i) changes attributable to volume (i.e., changes in average balances multiplied by the prior-period average rate) and (ii) changes attributable to rate (i.e., changes in average rate multiplied by prior-period average balances). For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately to the change due to volume and the change due to rate.

 

Table 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2015
Compared to Three Months Ended
September 30, 2014

 

 

Nine Months Ended September 30, 2015
Compared to Nine Months Ended
September 30, 2014

 

 

Net Change

 

Rate

 

Volume

 

 

Net Change

 

Rate

 

Volume

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Loans, net of deferred

 

 

 

 

 

 

 

 

 

 

 

 

 

costs and fees

$

1,493 

$

(918)

$

2,411 

 

$

5,241 

$

(1,683)

$

6,924 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

(223)

 

(5)

 

(218)

 

 

(730)

 

(196)

 

(534)

Tax-exempt

 

28 

 

(25)

 

53 

 

 

126 

 

(112)

 

238 

Bank Stocks

 

35 

 

 

27 

 

 

102 

 

85 

 

17 

Other earning assets

 

 

 

 -

 

 

 

 

 -

Total interest income

 

1,334 

 

(939)

 

2,273 

 

 

4,740 

 

(1,905)

 

6,645 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand

 

 

 

 

 

 

 

 

 

 

 

 

 

and NOW

 

17 

 

 

12 

 

 

31 

 

10 

 

21 

Money market

 

17 

 

 

 

 

49 

 

(6)

 

55 

Savings

 

 

 

 

 

17 

 

 -

 

17 

Time certificates of deposit

 

179 

 

85 

 

94 

 

 

390 

 

241 

 

149 

Repurchase agreements

 

 

 

 -

 

 

 

 

 -

Subordinated debentures

 

 

 

 -

 

 

 

 

 -

Borrowings

 

(487)

 

(715)

 

228 

 

 

(1,748)

 

(1,968)

 

220 

Total interest expense

 

(263)

 

(610)

 

347 

 

 

(1,250)

 

(1,712)

 

462 

Net interest income

$

1,597 

$

(329)

$

1,926 

 

$

5,990 

$

(193)

$

6,183 

 

 

Provision for Loan Losses

 

The provision for loan losses is a charge against earnings and represents management’s estimate of the amount required to maintain the allowance for loan losses at a level that, in our judgment, is adequate to absorb probable incurred loan losses in the loan portfolio. The provision for loan losses is based on our allowance methodology and reflects our judgments about the adequacy of the allowance for loan losses. In determining the amount of the provision, we consider certain quantitative and qualitative factors, including our historical loan loss experience, the volume and type of lending we conduct, the results of our credit review process, the amounts and severity of classified, criticized and nonperforming assets, regulatory policies, general economic conditions, underlying collateral values and other factors regarding collectability and impairment. The estimated amount of expected loss in our loan portfolio is influenced by the collateral value associated with our loans. Loans with greater collateral values, as a percentage of the outstanding loan balance, reduce our exposure to loan loss.

 

In the third quarter 2015, we recorded an immaterial provision for loan losses as compared to a $0.1 million provision recognized in the second quarter 2015 and an immaterial credit provision for loan losses in the third quarter 2014. Management considered several factors in its calculation of the adequacy of the allowance for loan losses and resulting provision required to absorb the probable incurred losses inherent in the loan portfolio as of September 30, 2015.

 

Net recoveries in the third quarter 2015 were approximately $26,000 as compared to net recoveries of $0.2 million in the second quarter 2015 and net recoveries of $0.2 million in the third quarter 2014.

 

For further discussion of the methodology and factors impacting management’s estimate of the allowance for loan losses, see “Balance Sheet Analysis — Allowance for Loan Losses” below. For a discussion of impaired loans 

43

 


 

 

and associated collateral values, see “Balance Sheet Analysis  Nonperforming Assets and Other Impaired Loans” below.

 

Noninterest Income

 

The following table presents the major categories of noninterest income for the current quarter and prior four quarters:

 

Table 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30,
2015

 

June 30,
2015

 

March 31,
2015

 

December 31,
2014

 

September 30,
2014

 

 

(In thousands)

Noninterest income:

 

 

 

 

 

 

 

 

 

 

Deposit service and other fees

$

2,309 

$

2,338 

$

2,035 

$

2,358 

$

2,290 

Investment management and trust

 

1,292 

 

1,338 

 

1,334 

 

1,231 

 

1,279 

Increase in cash surrender value of

 

 

 

 

 

 

 

 

 

 

life insurance

 

447 

 

461 

 

408 

 

418 

 

291 

Gain on sale of securities

 

 -

 

 -

 

 -

 

 -

 

Gain on sale of SBA loans

 

232 

 

169 

 

280 

 

447 

 

186 

Other

 

119 

 

98 

 

58 

 

408 

 

289 

Total noninterest income

$

4,399 

$

4,404 

$

4,115 

$

4,862 

$

4,338 

 

 

Third quarter 2015 noninterest income of $4.4 million was consistent with the second quarter 2015 and increased $0.1 million as compared to the third quarter 2014.

 

The following table presents the major categories of noninterest income for the year-to-date periods presented:

 

Table 7

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30,
2015

 

September 30,
2014

 

 

(In thousands)

Noninterest income:

 

 

 

 

Deposit service and other fees

$

6,682 

$

6,708 

Investment management and trust

 

3,964 

 

3,149 

Increase in cash surrender value of life insurance

 

1,316 

 

877 

Gain on sale of securities

 

 -

 

28 

Gain on sale of SBA loans

 

681 

 

351 

Other

 

275 

 

720 

Total noninterest income

$

12,918 

$

11,833 

 

For the nine months ended September 30, 2015, noninterest income increased $1.1 million to $12.9 million as compared to $11.8 million for the same period in 2014. The increase in noninterest income was due to a $0.8 million increase in investment management and trust income, a $0.4 million increase in BOLI income and a $0.3 million increase in gains on sale of SBA loans. The increase in BOLI income was due to the purchase of additional BOLI subsequent to September 30, 2014. The increases in noninterest income were partially offset by decreases in other noninterest income related to customer interest rate swap income for the nine months ended September 30, 2015 as compared to the same period in the prior year.

 

44

 


 

 

Noninterest Expense

 

The following table presents the major categories of noninterest expense for the current quarter and prior four quarters:

 

Table 8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30,
2015

 

June 30,
2015

 

March 31,
2015

 

December 31,
2014

 

September 30,
2014

 

 

(In thousands)

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

8,318 

$

7,999 

$

8,604 

$

8,434 

$

8,135 

Occupancy expense

 

1,487 

 

1,630 

 

1,697 

 

1,544 

 

1,583 

Furniture and equipment

 

740 

 

736 

 

730 

 

698 

 

693 

Amortization of intangible assets

 

495 

 

496 

 

495 

 

654 

 

670 

Other real estate owned, net

 

(31)

 

54 

 

41 

 

142 

 

147 

Insurance and assessment

 

604 

 

626 

 

565 

 

576 

 

594 

Professional fees

 

838 

 

853 

 

829 

 

927 

 

890 

Prepayment penalty on debt

 

 

 

 

 

 

 

 

 

 

extinguishment

 

 -

 

 -

 

 -

 

5,459 

 

 -

Impairment of long-lived assets

 

 -

 

122 

 

 -

 

76 

 

 -

Other general and administrative

 

2,415 

 

2,440 

 

2,309 

 

2,524 

 

2,447 

Total noninterest expense

$

14,866 

$

14,956 

$

15,270 

$

21,034 

$

15,159 

 

Noninterest expense decreased $0.1 million to $14.9 million in the third quarter 2015, as compared to $15.0 million in the second quarter 2015, and decreased $0.3 million as compared to the third quarter 2014.

 

The following table presents the major categories of noninterest expense for the year-to-date periods presented:

 

Table 9

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30,
2015

 

September 30,
2014

 

 

(In thousands)

Noninterest expense:

 

 

 

 

Salaries and employee benefits

$

24,921 

$

24,332 

Occupancy expense

 

4,814 

 

4,764 

Furniture and equipment

 

2,206 

 

2,061 

Amortization of intangible assets

 

1,486 

 

1,852 

Other real estate owned, net

 

64 

 

225 

Insurance and assessment

 

1,795 

 

1,779 

Professional fees

 

2,520 

 

2,593 

Impairment of long-lived assets

 

122 

 

110 

Other general and administrative

 

7,164 

 

6,996 

Total noninterest expense

$

45,092 

$

44,712 

 

45

 


 

 

For the nine months ended September 30, 2015, noninterest expense increased by $0.4 million to $45.1 million as compared to $44.7 million for the same period in 2014. The increase in noninterest expense was comprised of a $0.6 million increase in salaries and employee benefits, partially offset by a $0.4 million decrease in amortization of intangible assets. The increase in salaries and employee benefits during the first nine months of 2015, as compared to the same period in the prior year, was due to a $0.3 million increase in salaries, a $0.4 million increase in incentives and a $0.3 million increase in equity compensation expense, partially offset by a $0.5 million decline in expense related to our self-funded medial insurance plan. These increases in salaries and incentive expense were mostly the result of new positions within our wealth management, healthcare lending, equipment finance lending and compliance groups. Although we added new positions within these groups, we maintained a stable level of average FTE employees during each period. Equity compensation expense increased in the first nine months of 2015, as compared to the same period in 2014, due to a change in the projected forfeiture rate in the fourth quarter 2014 as well as an increase in the average number of restricted shares outstanding.

 

Income Taxes

 

Income tax expense was $8.3 million for the first nine months of 2015 as compared to $5.9 million for the first nine months of 2014. The increase in taxes for the first nine months of 2015 was primarily a result of the increase in pre-tax income as well as an increase in our effective tax rate to 33.3% from approximately 32.6% for the same period in 2014. The increase in the effective tax rate was mostly due to a decrease in tax-exempt income as a percentage of total taxable and tax-exempt income.

 

BALANCE SHEET ANALYSIS

 

The following sets forth certain key consolidated balance sheet data:

 

Table 10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

(In thousands)

Cash and cash equivalents

$

23,750 

$

55,169 

$

31,649 

$

32,441 

$

46,617 

Total investments

 

433,299 

 

442,794 

 

452,271 

 

449,482 

 

456,118 

Total loans

 

1,726,151 

 

1,668,658 

 

1,555,154 

 

1,541,434 

 

1,482,268 

Total assets

 

2,285,630 

 

2,269,536 

 

2,145,452 

 

2,124,778 

 

2,077,939 

Earning assets

 

2,161,139 

 

2,140,552 

 

2,010,489 

 

1,992,199 

 

1,960,404 

Deposits

 

1,847,329 

 

1,741,999 

 

1,721,881 

 

1,685,324 

 

1,662,598 

 

At September 30, 2015, total assets were $2.3 billion, reflecting a $160.9 million increase as compared to December 31, 2014, and a $207.7 million increase as compared to September 30, 2014. The increase in total assets during the nine months ended September 30, 2015 includes a $184.7 million increase in net loans, a $16.2 million decrease in investments and an $8.7 million decrease in cash. The growth in total assets for the first nine months of 2015 was funded by $162.0 million in deposit growth. 

 

As compared to September 30, 2014, the increase in total assets of $207.7 million was primarily due to a $243.9 million increase in net loans and a $16.4 million increase in BOLI, funded by a $184.7 million increase in deposits, a $22.9 million decrease in cash and a $22.8 million decrease in investments. 

46

 


 

 

The following table sets forth the amount of our loans held for investment outstanding at the dates indicated:

 

Table 11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

(In thousands)

Commercial and residential real estate

$

1,196,209 

$

1,146,508 

$

1,055,219 

$

1,049,315 

$

1,001,174 

Construction

 

92,473 

 

85,516 

 

72,505 

 

66,634 

 

89,787 

Commercial

 

336,414 

 

333,860 

 

326,679 

 

324,057 

 

286,545 

Consumer

 

63,517 

 

61,870 

 

60,008 

 

60,155 

 

60,492 

Other

 

37,412 

 

40,654 

 

40,177 

 

41,652 

 

44,866 

Total gross loans

 

1,726,025 

 

1,668,408 

 

1,554,588 

 

1,541,813 

 

1,482,864 

Deferred costs and (fees)

 

118 

 

(173)

 

(134)

 

(379)

 

(596)

Loans, held for investment, net of

 

 

 

 

 

 

 

 

 

 

deferred costs and fees

 

1,726,143 

 

1,668,235 

 

1,554,454 

 

1,541,434 

 

1,482,268 

Less allowance for loan losses

 

(22,890)

 

(22,850)

 

(22,500)

 

(22,490)

 

(22,350)

Net loans, held for investment

$

1,703,253 

$

1,645,385 

$

1,531,954 

$

1,518,944 

$

1,459,918 

 

The following table presents the changes in our loan balances (including loans held for sale) at the dates indicated:

 

Table 12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

(In thousands)

Beginning balance

$

1,668,658 

$

1,555,154 

$

1,541,434 

$

1,482,268 

$

1,438,089 

New credit extended

 

149,502 

 

169,687 

 

95,738 

 

106,718 

 

93,215 

Net existing credit advanced

 

60,784 

 

83,792 

 

57,900 

 

71,815 

 

78,829 

Net pay-downs and maturities

 

(152,279)

 

(138,770)

 

(141,983)

 

(119,854)

 

(127,633)

Charge-offs and other

 

(514)

 

(1,205)

 

2,065 

 

487 

 

(232)

Loans, net of deferred costs and fees

$

1,726,151 

$

1,668,658 

$

1,555,154 

$

1,541,434 

$

1,482,268 

 

 

 

 

 

 

 

 

 

 

 

Net change - loans outstanding

$

57,493 

$

113,504 

$

13,720 

$

59,166 

$

44,179 

 

 

 

During the third quarter 2015, loans net of unearned fees grew $57.5 million, comprised of a $49.7 million increase in commercial and residential real estate loans, a $7.0 million increase in construction loans and a $2.6 million increase in commercial loans. Third quarter 2015 net loan growth consisted of $210.3 million in new loans and net existing credit advanced, partially offset by $152.3 million in net loan pay-downs and maturities. In addition to contractual loan principal payments and maturities, the third quarter 2015 included $19.0 million in pay-offs due to our strategic decision to not match more aggressive financing terms offered by competitors, $9.3 million in pay-downs of energy-related loans, $21.2 million in early pay-offs related to the sale of the borrower’s assets and $23.5 million in pay-downs related to revolving line of credit fluctuations.

 

As compared to September 30, 2014, loans net of unearned fees increased by $243.9 million, or 16.5 %. The net loan growth was primarily comprised of a $195.0 million increase in commercial and residential real estate loans, including a $44.8 million increase in 1-4 family residential loans and a $49.9 million increase in commercial loans. At September 30, 2015, our commercial and residential real estate portfolio included $302.9 million of 1-4 family residential loans. The utilization rate on commercial lines of credit was 39.7% at September 30, 2015 as compared to 41.0% at both December 31, 2014 and September 30, 2014.

 

During the third quarter 2015, we continued to proactively reduce our direct exposure to the energy industry, realizing reductions of 26.5% or $16.6 million in commitments and 29.2% or $9.3 million in outstanding loan balances. As compared to December 31, 2014, our direct exposure to the energy industry has declined by 46.0%, or $39.2 million, in commitments and by 44.1%, or $24.2 million, in outstanding loan balances. Our current energy portfolio consists of eight relationships totaling $22.5 million, in outstanding loan balances, which is less than 2.0% of our total loan portfolio. At September 30, 2015, the energy portfolio was comprised primarily of exploration and production loans, with relatively equal exposure to oil and natural gas. 

 

 

47

 


 

 

Under joint guidance from the FDIC, the Federal Reserve and the OCC on sound risk management practices for financial institutions with concentrations in commercial real estate lending, a financial institution may have elevated concentration risk if it has, among other factors, (i) total reported loans for construction, land development, and other land representing 100% or more of capital (CRE 1), or (ii) total reported loans secured by multifamily and non-farm residential properties, loans for construction, land development and other land and loans otherwise sensitive to the general commercial real estate market, including loans to commercial real estate related entities, representing 300% or more of total capital (CRE 2) and an increase in its commercial real estate loan portfolio of 50% or more during the preceding 36 months. For the Bank, total loans for construction, land development and land represented 53% of capital at September 30, 2015, as compared to 49% at December 31, 2014 and 57% at September 30, 2014. For the Bank, total commercial real estate loans represented 351% of capital at September 30, 2015, as compared to 324% at December 31, 2014 and 322% at September 30, 2014. Further, the Bank’s commercial real estate loan portfolio increased 51.8% during the preceding 36 months. Management employs heightened risk management practices with respect to commercial real estate lending, including board and management oversight and strategic planning, development of underwriting standards, risk assessment and monitoring through market analysis and stress testing. Loans secured by commercial real estate are recorded on the balance sheet as either a commercial real estate loan or commercial loan depending on the purpose of the loan, regardless of the underlying collateral. 

 

With respect to group concentrations, most of our business activity is with customers in the state of Colorado. At September 30, 2015, we did not have any significant concentrations in any particular industry.

 

Nonperforming Assets and Other Impaired Loans

 

Credit risk related to nonperforming assets is inherent in lending activities. To manage this risk, we utilize routine monitoring procedures and take prompt corrective action when necessary. We employ a risk rating system that identifies the potential risk associated with loans in our loan portfolio. This monitoring and rating system is designed to help management identify current and potential problems so that corrective actions can be taken promptly.

 

Loans are placed on nonaccrual or charged-off prior to the date on which they would otherwise enter past due status if collection of principal or interest is considered doubtful. The interest on a nonaccrual loan is accounted for using the cash-basis method until the loan qualifies for a return to the accrual basis method, and any payments received on a nonaccrual loan are applied first to the principal balance of the loan. A loan is returned to accrual status after the delinquent borrower’s financial condition has improved, when all the principal and interest amounts contractually due are brought current and when the likelihood of the borrower making future timely payments is reasonably assured.

 

A loan is impaired when, based on current information and events, it is probable that we will be unable to collect the scheduled payments when due according to the contractual terms of the underlying loan agreement. Impaired loans consist of our nonaccrual loans, loans that are 90 days or more past due and other loans for which we determine that noncompliance with contractual terms of the loan agreement is probable. Losses on impaired loans that are not collateral dependent are measured based on the present value of expected future cash flows discounted at the original effective interest rate of each loan. For impaired loans that are collateral dependent, impairment is measured based on the fair value of the collateral less estimated selling costs.

48

 


 

 

The following table summarizes the loans for which the accrual of interest has been discontinued, loans with payments more than 90 days past due and still accruing interest and OREO. For reporting purposes, OREO consists of all real estate, other than bank premises, actually owned or controlled by us, including real estate acquired through foreclosure.

 

Table 13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

 

2015

 

 

2015

 

 

2015

 

 

2014

 

 

2014

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases

$

3,734 

 

$

2,004 

 

$

1,876 

 

$

941 

 

$

1,137 

 

Nonperforming troubled debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

restructurings

 

10,778 

 

 

11,188 

 

 

11,390 

 

 

11,676 

 

 

12,100 

 

Accruing loans past due 90 days or more (1)

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Total nonperforming loans

$

14,512 

 

$

13,192 

 

$

13,266 

 

$

12,617 

 

$

13,237 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned and foreclosed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

assets

 

1,371 

 

 

1,503 

 

 

2,175 

 

 

2,175 

 

 

3,526 

 

Total nonperforming assets

$

15,883 

 

$

14,695 

 

$

15,441 

 

$

14,792 

 

$

16,763 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total classified assets

$

31,208 

 

$

31,762 

 

$

28,637 

 

$

27,271 

 

$

32,578 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

$

14,512 

 

$

13,192 

 

$

13,266 

 

$

12,617 

 

$

13,237 

 

Performing troubled debt restructurings

 

12,131 

 

 

12,118 

 

 

14,056 

 

 

14,227 

 

 

17,634 

 

Allocated allowance for loan losses

 

(277)

 

 

(277)

 

 

(298)

 

 

(227)

 

 

(70)

 

Net carrying amount of impaired loans

$

26,366 

 

$

25,033 

 

$

27,024 

 

$

26,617 

 

$

30,801 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 30-89 days (1)

$

3,461 

 

$

1,487 

 

$

8,368 

 

$

1,381 

 

$

458 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

22,890 

 

$

22,850 

 

$

22,500 

 

$

22,490 

 

$

22,350 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans charged-off

$

(75)

 

$

(48)

 

$

(49)

 

$

(73)

 

$

(80)

 

Recoveries

 

101 

 

 

285 

 

 

82 

 

 

214 

 

 

278 

 

Net recoveries

$

26 

 

$

237 

 

$

33 

 

$

141 

 

$

198 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

$

14 

 

$

113 

 

$

(23)

 

$

(1)

 

$

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of deferred costs and fees (2)

 

1.33 

%

 

1.37 

%

 

1.45 

%

 

1.46 

%

 

1.51 

%

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

157.73 

%

 

173.21 

%

 

169.61 

%

 

178.25 

%

 

168.84 

%

Annualized net charge-offs to average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loans

 

(0.01)

%

 

(0.06)

%

 

(0.01)

%

 

(0.04)

%

 

(0.05)

%

Nonperforming assets to total assets

 

0.69 

%

 

0.65 

%

 

0.72 

%

 

0.70 

%

 

0.81 

%

Nonperforming loans to loans, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of deferred costs and fees (2)

 

0.84 

%

 

0.79 

%

 

0.85 

%

 

0.82 

%

 

0.89 

%

Loans 30-89 days past due to loans, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of deferred costs and fees (2)

 

0.20 

%

 

0.09 

%

 

0.54 

%

 

0.09 

%

 

0.03 

%

Texas ratio (3)

 

6.09 

%

 

5.80 

%

 

6.07 

%

 

6.01 

%

 

6.89 

%

Classified asset ratio (4)

 

13.51 

%

 

13.87 

%

 

11.26 

%

 

11.08 

%

 

13.39 

%

________________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Past due loans include both loans that are past due with respect to payments and loans that are past due because the loan has matured, and is in the process of renewal, but continues to be current with respect to payments.

 

(2) Loans, net of deferred costs and fees, exclude loans held for sale.

 

(3) Texas ratio defined as total NPAs divided by subsidiary bank only Tier 1 Capital plus allowance for loan losses.

 

(4) Classified asset ratio defined as total classified assets to subsidiary bank only Tier 1 Capital plus allowance for loan losses.

 

 

49

 


 

 

During the third quarter 2015, nonperforming loans increased $1.9 million, as compared to December 31, 2014, and increased $1.3 million, as compared to September 30, 2014. Nonperforming loans at September 30, 2015 include one out-of-state loan participation with a balance of $9.5 million. As of September 30, 2015, no additional funds were committed to be advanced in connection with non-performing loans. 

 

Net recoveries in the third quarter 2015 were approximately $26,000, as compared to $0.2 million in net recoveries in the second quarter 2015, and $0.2 million in net recoveries in the third quarter 2014. 

 

We categorize loans into risk categories of “pass”, “pass-watch”, “special mention”, “substandard”, “doubtful” and “loss”. These internal categories are based on the definitions in the Uniform Agreement on the Classification of Assets and Appraisal of Securities Held by Banks and Thrifts issued by the OCC, the Federal Deposit Insurance Corporation and the Board of Governors of the Federal Reserve System. In particular, we consider loans that we have internally rated as substandard, doubtful or loss as adversely classified loans. The amount of accruing loans that we have internally considered to be adversely classified was $15.3 million at September 30, 2015, as compared to $12.5 million at December 31, 2014 and $15.8 million at September 30, 2014. The increase in accruing, adversely classified loans during the first nine months of 2015 was attributable to the downgrade of a $3.9 million syndicated national credit in our energy portfolio. 

 

At September 30, 2015, classified assets represented 13.5% of bank level capital and allowance for loan losses, as compared to 13.9% as of June 30, 2015 and 11.1% at December 31, 2014. The increase in this ratio during the first nine months of 2015 was mostly the result of the downgrade of the $3.9 million energy loan discussed above, for which we also maintained a $3.1 million unfunded commitment as of September 30, 2015.  

 

In addition to adversely classified loans, we have loans that are considered to be “special mention” and “pass-watch” loans. Each internal risk rating is ultimately subjective, but is based on both objective and subjective factors and criteria. The internal risk ratings focus on an evaluation of the borrowers’ ability to meet future debt service and performance to plan and considers potential adverse market or economic conditions. As described below under “Allowance for Loan Losses”, we adjust the general component of our allowance for loan losses for trends in the volume and severity of adversely classified and “pass-watch” list loans, which encompasses any loans with a classification of “pass-watch” or worse.

 

Other Real Estate Owned (OREO) was $1.4 million at September 30, 2015, as compared to $2.2 million at December 31, 2014 and $3.5 million at September 30, 2014. The balance of OREO at September 30, 2015 was comprised of three separate properties and was entirely attributable to land. The balance of OREO at September 30, 2014 was comprised of 10 separate properties, of which $2.7 million was land and $0.8 million was commercial real estate.

 

As of September 30, 2015, we had $22.9 million of loans with terms that were modified in troubled debt restructurings (TDRs) with a total allocated allowance for loan loss of $0.3 million. As of December 31, 2014, we had $25.9 million of loans with terms that were modified in TDRs with a total allocated allowance for loan loss of $0.2 million. At September 30, 2015, we had $1.0 million of unfunded commitments to borrowers whose loans were classified as TDRs. 

50

 


 

 

The following table provides the allowance for loan losses allocated to TDRs for the current quarter and the prior four quarters:

 

 

Table 14 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Troubled Debt Restructurings (TDRs):

 

 

 

 

 

 

 

 

 

 

Performing TDRs

$

12,131 

$

12,118 

$

14,056 

$

14,227 

$

17,634 

Allocated allowance for loan losses

 

 

 

 

 

 

 

 

 

 

on performing TDRs

 

(257)

 

(255)

 

(266)

 

(186)

 

(24)

Net investment in performing TDRs

$

11,874 

$

11,863 

$

13,790 

$

14,041 

$

17,610 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs

$

10,778 

$

11,188 

$

11,390 

$

11,676 

$

12,100 

Allocated allowance for loan losses

 

 

 

 

 

 

 

 

 

 

on nonperforming TDRs

 

(2)

 

(9)

 

(15)

 

(22)

 

(24)

Net investment in nonperforming TDRs

$

10,776 

$

11,179 

$

11,375 

$

11,654 

$

12,076 

 

The following provides a rollforward of TDRs for the nine month periods ended September 30, 2015 and September 30, 2014:  

 

Table 15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructuring Rollforward:

 

Performing
TDRs

 

Nonperforming
TDRs

 

Total

 

 

(In thousands)

Balance at January 1, 2014

$

6,227 

$

3,105 

$

9,332 

Principal repayments / advances

 

(1,030)

 

(1,280)

 

(2,310)

Charge-offs, net

 

 -

 

(66)

 

(66)

New modifications

 

12,497 

 

10,281 

 

22,778 

Transfers

 

(60)

 

60 

 

 -

Balance at September 30, 2014

$

17,634 

$

12,100 

$

29,734 

 

 

 

 

 

 

 

Balance at January 1, 2015

$

14,227 

$

11,676 

$

25,903 

Principal repayments / advances

 

(2,246)

 

(890)

 

(3,136)

Charge-offs, net

 

 -

 

(8)

 

(8)

New modifications

 

150 

 

 -

 

150 

Loans removed from TDR Status

 

 -

 

 -

 

 -

Transfers

 

 -

 

 -

 

 -

Balance at September 30, 2015

$

12,131 

$

10,778 

$

22,909 

 

Allowance for Loan Losses

 

The allowance for loan losses is maintained at a level that, in our judgment, is adequate to absorb probable incurred loan losses in the loan portfolio. The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, historical loss experience and other significant factors affecting loan portfolio collectability, including the level and trends in delinquent, nonaccrual and adversely classified loans, trends in volume and terms of loans, levels and trends in credit concentrations, effects of changes in underwriting standards, policies, procedures and practices, national and local economic trends and conditions, changes in capabilities and experience of lending management and staff and other external factors including industry conditions, competition and regulatory requirements.

 

The ratio of allowance for loan losses to total loans was 1.33% at September 30, 2015, as compared to 1.46% at December 31, 2014 and 1.51% at September 30, 2014.

 

Our methodology for evaluating the adequacy of the allowance for loan losses has two basic elements: first, the specific identification of impaired loans and the measurement of an estimated loss for each individual loan identified; and second, estimating a nonspecific allowance for probable losses incurred on all other loans.

 

The specific allowance for impaired loans and the allowance calculated for probable incurred losses on other loans are combined to determine the required allowance for loan losses. The amount calculated is compared to the  recorded allowance balance at each quarter end and any shortfall is charged against income as an additional

51

 


 

 

provision for loan losses. For further discussion of the provision for loan losses, see “Provision for Loan Losses” above.

 

In estimating the allowance for probable incurred losses on other loans, we group the balance of the loan portfolio into portfolio segments that have common characteristics, such as loan type or risk rating. For each nonspecific allowance portfolio segment, we apply loss factors to calculate the required allowance based upon actual historical loss rates over a time period that we have determined represents the current credit cycle, adjusted for qualitative factors affecting loan portfolio collectability as described above. We also look at risk ratings of loans and compute a qualitative adjustment in consideration of credit quality during the historical loss period. We also consider other qualitative factors that may warrant adjustment of the computed historical loss rate, including loan growth, loan concentrations, economic considerations and organizational factors.

 

During the third quarter 2015, we recorded an immaterial provision for loan losses compared to a $0.1 million provision for loan losses in the second quarter 2015 and an immaterial credit provision for loan losses in the third quarter 2014. Management considered net recoveries, the level of nonperforming loans, loan portfolio composition and loan growth in its calculation of the adequacy of the allowance for loan losses and resulting provision required to absorb the probable incurred losses inherent in the loan portfolio as of September 30, 2015. For further discussion of the provision for loan losses, see “Provision for Loan Losses” above.

 

Approximately $0.3 million of the $22.9 million allowance for loan losses at September 30, 2015 relates to loans with specific reserves. At December 31, 2014, approximately $0.2 million of the $22.5 million allowance for loan losses related to loans with specific reserves.

 

The general component of the allowance as a percentage of overall loans, net of unearned loan fees, was 1.31% at September 30, 2015, as compared to 1.44% at December 31, 2014 and 1.50% at September 30, 2014.  The decrease in the general reserve as a percentage of loans between September  30, 2014 and September 30, 2015 was primarily a result of reductions in our historical loss rate over that time period.

 

We monitor the allowance for loan losses closely and adjust the allowance when necessary, based on our analysis, which includes an ongoing evaluation of substandard loans and their collateral positions.

 

The following table provides a summary of the activity within the allowance for loan losses account for the periods presented:

 

Table 16  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

(In thousands)

Balance, beginning of period

$

22,490 

 

$

21,005 

Loan charge-offs:

 

 

 

 

 

Commercial and residential real estate

 

(14)

 

 

(20)

Construction

 

(7)

 

 

 -

Commercial

 

(1)

 

 

(351)

Consumer

 

(9)

 

 

(26)

Other

 

(141)

 

 

(153)

Total loan charge-offs

 

(172)

 

 

(550)

 

 

 

 

 

 

Loan recoveries:

 

 

 

 

 

Commercial and residential real estate

 

119 

 

 

1,286 

Construction

 

19 

 

 

334 

Commercial

 

146 

 

 

52 

Consumer

 

21 

 

 

24 

Other

 

163 

 

 

184 

Total loan recoveries

 

468 

 

 

1,880 

Net loan recoveries

 

296 

 

 

1,330 

Provision for loan losses

 

104 

 

 

15 

Balance, end of period

$

22,890 

 

$

22,350 

52

 


 

 

Securities

 

We manage our investment portfolio principally to provide liquidity, balance our overall interest rate risk and to provide collateral for public deposits and customer repurchase agreements.

 

The carrying value of our portfolio of investment securities at the dates indicated were as follows: 

 

Table 17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

Increase

Percent

 

 

 

2015

 

2014

 

 

(Decrease)

Change

 

 

 

(In thousands)

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

State and municipal

$

34,691 

$

49,399 

 

$

(14,708)
(29.8)

%

Mortgage-backed - agency / residential

 

148,047 

 

201,902 

 

 

(53,855)
(26.7)

%

Mortgage-backed - private / residential

 

280 

 

412 

 

 

(132)
(32.0)

%

Asset-backed

 

 -

 

8,708 

 

 

(8,708)
(100.0)

%

Trust preferred

 

17,900 

 

18,075 

 

 

(175)
(1.0)

%

Corporate

 

67,022 

 

64,717 

 

 

2,305 
3.6 

%

Collateralized loan obligations

 

8,413 

 

2,933 

 

 

5,480 
186.8 

%

Total securities available for sale

$

276,353 

$

346,146 

 

$

(69,793)
(20.2)

%

 

 

 

 

 

 

 

 

 

 

Securities held to maturity:

 

 

 

 

 

 

 

 

 

State and municipal

 

54,974 

 

35,223 

 

 

19,751 
56.1 

%

Mortgage-backed - agency / residential

 

65,860 

 

40,531 

 

 

25,329 
62.5 

%

Asset-backed

 

20,094 

 

12,760 

 

 

7,334 
57.5 

%

Total securities held to maturity

$

140,928 

$

88,514 

 

$

52,414 
59.2 

%

 

 

 

 

 

 

 

 

 

 

 

The carrying value of our available for sale investment securities at September 30, 2015 was $276.4 million as compared to the December 31, 2014 carrying value of $346.1 million. The decrease in available for sale securities from December 31, 2014 was primarily a result of the reclassification of approximately $49.1 million in available for sale mortgage-backed securities, asset-backed securities and municipal bonds to the held to maturity category in the first quarter 2015, as well as pay-downs and maturities. The related unrealized pre-tax losses of approximately $0.8 million remained in accumulated other comprehensive income (loss) and is being amortized over the remaining life of the securities, offsetting the related amortization of discount on the transferred securities. No gains or losses were recognized at the time of reclassification. The securities transferred were selected based on a combination of factors, such as current market price and average life, in an effort to mitigate mark-to-market risk and its impact on tangible common equity. 

 

The carrying value of our held to maturity securities at September 30, 2015 was $140.9 million as compared to $88.5 million at December 31, 2014. The increase in held to maturity securities, as compared to December 31, 2014, was primarily a result of the reclassification in the first quarter 2015, as outlined above.  

 

At September 30, 2015 and December 31, 2014, our investment securities portfolio had an average effective duration of approximately 5.1 years and 5.4 years, respectively.

 

The fair values of our securities are determined through the utilization of evaluated pricing models that vary by asset class and incorporate available market information. The evaluated pricing models apply available information as applicable through processes such as benchmark curves, benchmarking of like securities, sector groupings and matrix pricing. These models assess interest rate impact, develop prepayment scenarios and take into account market conventions. Standard inputs into these models include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data including market research publications. 

 

Five municipal bond issuances were priced using significant unobservable inputs as of September 30, 2015. The largest of these is a revenue bond issued by the Colorado Health Facilities Authority with a par value of $24.1 million and repayment supported by cash flows from a local hospital. We reviewed the financials of the hospital, had discussions with hospital management and reviewed the underlying collateral of the municipal bond to determine an appropriate benchmark risk-adjusted interest rate based on bonds with similar risks. Utilizing the discounted cash flow method and an estimate of current market rates for similar bonds, management determined that the estimated fair value of this bond as of September 30, 2015 was approximately equal to its par value.

 

53

 


 

 

At September 30, 2015, there were 79 individual securities in an unrealized loss position, consisting of 47 individual securities that had been in a continuous unrealized loss position for 12 months or longer. We evaluated these securities, in addition to the remaining 32 securities in an unrealized loss position, and determined that the decline in value since their purchase date was primarily attributable to fluctuations in market interest rates. The decrease in the number of securities in an unrealized loss position in excess of 12 months, from 75 securities at December 31, 2014 to the 47 securities at September 30, 2015, was primarily attributable to the timing of interest rate fluctuations. At September 30, 2015, we did not intend to sell, and did not consider it likely that we would be required to sell, any of these securities prior to recovery in their fair value, which may be upon maturity.

 

At September 30, 2015 and December 31, 2014, we held $16.0 million and $14.8 million, respectively, of other equity securities consisting primarily of bank stocks with no maturity date, which are not reflected in Table 17 above. Bank stocks are comprised of stock of the Federal Reserve Bank of Kansas City, the Federal Home Loan Bank of Topeka and Bankers’ Bank of the West. These stocks have restrictions placed on their transferability as only members of the entities can own the stock. We review the equity securities quarterly for potential impairment. No impairment has been recognized on these equity securities.

 

Deposits

 

The following table sets forth the amounts of our deposits outstanding at the dates indicated:

 

Table 18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

 

At December 31, 2014

 

 

 

Balance

%
of Total

 

 

 

Balance

%
of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Noninterest-bearing demand

$

683,797 
37.02 

%

 

$

654,051 
38.81 

%

Interest-bearing demand and NOW

 

405,092 
21.92 

%

 

 

326,748 
19.39 

%

Money market

 

369,023 
19.98 

%

 

 

374,063 
22.20 

%

Savings

 

144,602 
7.83 

%

 

 

138,588 
8.22 

%

Time

 

244,815 
13.25 

%

 

 

191,874 
11.38 

%

Total deposits

$

1,847,329 
100.00 

%

 

$

1,685,324 
100.00 

%

 

Total deposits increased $162.0 million at September 30, 2015 as compared to December 31, 2014. The increase in deposits over the last nine months was due to a $109.1 million increase in non-maturing deposits and a $52.9 million increase in time deposits. The increase in non-maturing deposits in the first nine months of 2015 was the result of continued success of our business and retail strategic deposit gathering campaign and seasonal fluctuations in the account balances of several large depositors. The increase in time deposits was related to our in-market retail time deposit campaign and the issuance of brokered time deposits to fund our loan growth and diversify our wholesale funding. Because of the current low interest-rate environment, and because of the span of time since the last period of increasing interest rates, we are uncertain what impact, if any, that rising interest rates would have on our deposit base. 

 

Noninterest-bearing deposits as a percentage of total deposits decreased to approximately 37.0% at September 30, 2015, as compared to 38.8% at December 31, 2014. Noninterest-bearing deposits help reduce overall deposit funding costs; however, due to the extremely low rate environment, the impact of noninterest-bearing deposits on the overall cost of funds is currently less significant than in a higher rate environment.

 

Time deposit balances comprised 13.3% of total deposits at September 30, 2015. The majority of the time deposit balance represented deposits of local customers, with $68.4 million representing brokered deposits, as compared to $38.2 million at December 31, 2014. We monitor time deposit maturities and renewals on a daily basis and will raise rates on local time deposits if necessary to grow such deposits.

 

Securities Sold under Agreement to Repurchase

 

As of September 30, 2015, securities sold under agreement to repurchase decreased by $3.4 million to $30.2 million from December 31, 2014 due to normal business fluctuations.  

 

Borrowings and Subordinated Debentures

 

At September 30, 2015, our FHLB borrowings were $151.3 million as compared to $160.3 million at December 31, 2014 and $150.4 million at September 30, 2014. At September 30,  2015 borrowings consisted of

54

 


 

 

$95.0 million in term notes and $56.3 million in line of credit advances. At December 31, 2014, our FHLB borrowings consisted of $20.0 million in term notes and $140.3 million in line of credit advances. The total FHLB commitment, including balances outstanding, at September 30, 2015 and December 31, 2014 was $423.7 million and $385.6 million, respectively. 

 

Under an advance, pledge and security agreement with the FHLB, the Bank had additional borrowing capacity of approximately $272.4 million at September 30, 2015, which can be utilized for term and or line of credit advances.

 

The FHLB term borrowings at September 30, 2015 consisted of two fixed-rate term notes and one variable-rate term note. A $20.0 million term advance matures on January 23, 2018 with an interest rate of 2.52% and is convertible on a quarterly basis by the FHLB to a variable rate borrowing. If the note is converted by the FHLB, we have the option to prepay the advance without penalty. A $50.0 million term advance with an interest rate of 0.58% matures on June 24, 2016. A $25.0 million term advance with a current interest rate of 0.42% matures on August 5, 2016. The rate on the variable rate term note resets quarterly and the next interest reset date is November 7, 2015. The interest rate on the line of credit is variable and was 0.29% at September 30, 2015. 

 

At September 30, 2015, we had a $25.8 million aggregate principal balance of junior subordinated debentures outstanding with a weighted average cost of 3.12%. The subordinated debentures are issued in two separate series. Each issuance has a maturity of 30 years from its date of issuance. The subordinated debentures were issued to trusts established by us, which in turn issued $25.0 million of trust preferred securities. Generally, and with certain limitations, we are permitted to call the debentures subsequent to the first five or ten years after issuance, as applicable, if certain conditions are met, or at any time upon the occurrence and continuation of certain changes in either the tax treatment or the capital treatment of the trusts, the debentures or the preferred securities. The Guaranty Capital Trust III issuance of $10.3 million has a variable rate of LIBOR plus 3.10% and has been callable without penalty each quarter since July 7, 2008. The CenBank Trust III issuance of $15.5 million has a variable rate of LIBOR plus 2.65% and has been callable without penalty each quarter since April 15, 2009. We did not call any of these debentures on the latest call date, but will continue to evaluate whether to call these debentures each quarter. Under the terms of each indenture, we have the ability to defer interest on the debentures for a period of up to 60 months as long as we are in compliance with all covenants of the agreement. At September 30, 2015, the interest payments with respect to our two subordinated debentures were current.

 

Under the Dodd-Frank Act and the joint rule from the Federal Reserve Board, the OCC and the FDIC, certain TruPS are no longer eligible to be included as Tier 1 capital for regulatory purposes. However, an exception to this statutory prohibition applies to securities issued prior to May 19, 2010 by bank holding companies with less than $15 billion of total assets. As we have less than $15 billion in total assets and issued all of our TruPS prior to May 19, 2010, we expect our TruPS will continue to be eligible to be treated as Tier 1 capital, subject to other rules and limitations.

 

Capital Resources

 

Under the final rule on Enhanced Regulatory Capital Standards, commonly referred to as Basel III, risk-based regulatory capital standards generally require banks and bank holding companies, in order to be considered “adequately capitalized”, to maintain a ratio of “Common Equity Tier 1” capital to risk-weighted assets of at least 4.5%, a ratio of “Tier 1” capital to risk-weighted assets of at least 6.0%, a ratio of total capital (which includes Tier 1 capital plus certain forms of subordinated debt, a portion of the allowance for loan and lease losses and preferred stock) to risk-weighted assets of at least 8.0% and a ratio of Tier 1 capital to average total assets (leverage ratio) of at least 4.0%. Risk-weighted assets are calculated by multiplying the balance in each category of assets by a risk factor, which ranges from zero for cash assets and certain government obligations to 150% for certain loans, and adding the products together.

 

For regulatory purposes, we maintain capital above the minimum core standards. We actively monitor our regulatory capital ratios to ensure that the Company and the Bank are more than “well capitalized” under the applicable regulatory framework. Under these regulations, a bank is considered “well capitalized” if the institution has a Common Equity Tier 1 risk-based capital ratio of 6.5% or greater, a Tier 1 risk-based capital ratio of 8.0% or greater, a total risk-based capital ratio of 10.0% or greater and a leverage ratio of 5.0% or greater, and is not subject to any order or written directive by any such regulatory authority to meet and maintain a specific capital level for any capital measure. The Bank is required to maintain similar capital levels under capital adequacy guidelines. At September 30, 2015, each of the Bank’s capital ratios was above the regulatory capital threshold of “well capitalized”.

55

 


 

 

The following table provides the capital ratios of the Company and the Bank as of the dates presented, along with the applicable regulatory capital requirements. The ratios as of September 30, 2015 were calculated in accordance with the requirements of Basel III, which became effective January 1, 2015:

 

Table 19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio at
September 30,
2015

 

Ratio at
December 31,
2014

 

Ratio at
September 30,
2014

 

 

Minimum
Capital
Requirement at
September 30, 2015

 

Minimum
Requirement for
"Well-Capitalized"
Institution at
September 30, 2015

 

Common Equity Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

 

Consolidated

11.05 

%

N/A

 

N/A

 

 

4.50 

%

N/A

 

Guaranty Bank and Trust Company

11.94 

%

N/A

 

N/A

 

 

4.50 

%

6.50 

%

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

Consolidated

12.23 

%

12.60 

%

12.99 

%

 

6.00 

%

N/A

 

Guaranty Bank and Trust Company

11.94 

%

12.33 

%

12.62 

%

 

6.00 

%

8.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

Consolidated

13.39 

%

13.85 

%

14.25 

%

 

8.00 

%

N/A

 

Guaranty Bank and Trust Company

13.10 

%

13.58 

%

13.87 

%

 

8.00 

%

10.00 

%

 

 

 

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

Consolidated

10.75 

%

11.10 

%

11.18 

%

 

4.00 

%

N/A

 

Guaranty Bank and Trust Company

10.50 

%

10.86 

%

10.86 

%

 

4.00 

%

5.00 

%

 

As of September 30, 2015, our consolidated total risk-based capital ratio declined by 46 basis points and our Tier 1 risk-based capital ratio declined by 37 basis points, as compared to December 31, 2014, primarily due to $184.7 million in net loan growth for the first nine months of 2015 as well as the impact of the new Basel III requirements, partially offset by the positive impact of year-to-date net income.  The decreases in consolidated total risk-based capital, Tier 1 risk-based capital and Tier 1 leverage ratios as of September 30, 2015 as compared to September 30, 2014 were also primarily the result of loan growth over the past 12 months. 

 

Under Basel III, a capital conservation buffer of 2.5%, comprised of Common Equity Tier 1, is established above the regulatory minimum capital requirement. The capital conservation buffer will be phased in between January 1, 2016 and year end 2018, becoming fully effective on January 1, 2019.

 

The Bank made the one-time AOCI opt-out election on its March 31, 2015 Call Report, which allows community banks under $250 billion, who make the one-time opt-out election, to remove the impact of certain unrealized capital gains and losses from the calculation of regulatory capital. There is no opportunity to change methodology in future periods.

 

In December 2012, we filed a universal shelf registration statement on Form S−3 with the SEC to register up to $100 million in securities. The SEC declared the registration statement effective on April 4, 2013.  Due to the amended filing of our Annual Report on form 10-K for the year ended December 31, 2012, we are not currently eligible to utilize the registration statement until we file an amended universal S-3.

 

Dividends

 

Holders of voting common stock are entitled to dividends out of funds legally available for such dividends, when, and if, declared by the Board of Directors. Beginning in May 2013, we paid cash dividends of two and one-half cents per share to stockholders on a quarterly basis through November of 2013. Beginning in February 2014, we increased the cash dividend to five cents per share on a quarterly basis through November of 2014. Beginning in February 2015, the board increased the quarterly cash dividend to ten cents per share and the Company has paid stockholder dividends at this level through August 2015.

 

Our ability to pay dividends is subject to the restrictions of the Delaware General Corporation Law. Because we are a bank holding company with no significant assets other than our bank subsidiary, we currently depend upon dividends from our bank subsidiary for the majority of our revenues. Various banking laws applicable to the Bank limit the payment of dividends, management fees and other distributions by the Bank to the holding company, and

56

 


 

 

may therefore limit our ability to pay dividends on our common stock.  Under these laws, the Bank is currently required to request permission from the Federal Reserve prior to payment of a dividend to the holding company.

 

Under the terms of each of our two outstanding trust preferred financings, including our related subordinated debentures, which occurred on June 30, 2003 and April 8, 2004, respectively, we cannot declare or pay any dividends or distributions (other than stock dividends) on, or redeem, purchase, acquire or make a liquidation payment with respect to, any shares of our capital stock if (i) an event of default under any of the subordinated debenture agreements has occurred and is continuing, or (ii) we defer payment of interest on the TruPS for a period of up to 60 consecutive months. At September 30, 2015,  there was no event of default under the subordinated debenture agreements and interest payments on our two trust preferred financings were current.

 

Any future determination relating to dividend policy will be made at the discretion of our Board of Directors and will depend upon a number of factors, including general business conditions, our financial results, our future business prospects, capital requirements, contractual, legal, and regulatory restrictions on the payment of dividends by us to our stockholders or by the Bank to the holding company, and such other factors as our Board of Directors may deem relevant.

 

Contractual Obligations and Off-Balance Sheet Arrangements

 

The Bank is a party to credit-related financial instruments with off-balance sheet risk entered into in the normal course of business to meet the financing needs of the Bank’s customers. These financial instruments include commitments to extend credit, standby letters of credit and commercial letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

 

Our exposure to credit loss is represented by the contractual amount of these commitments. We follow the same credit policies in making commitments as we do for on-balance sheet instruments. 

 

At the dates indicated, the following commitments were outstanding:

 

Table 20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,
2015

 

 

December 31,
2014

 

 

 

 

 

 

 

 

(In thousands)

Commitments to extend credit:

 

 

 

 

 

Variable

$

314,115 

 

$

342,496 

Fixed

 

62,849 

 

 

41,742 

Total commitments to extend credit

$

376,964 

 

$

384,238 

 

 

 

 

 

 

Standby letters of credit

$

9,646 

 

$

11,474 

 

 

 

Liquidity

 

The Bank relies upon deposits as its principal source of funds and therefore must be in a position to service depositors’ needs as they arise. Fluctuations in the account balances of a few large depositors may cause temporary increases and decreases in liquidity from time-to-time. We deal with such fluctuations by using other sources of liquidity, as discussed below.

 

The Bank’s initial sources of liquidity are its liquid assets. At September 30, 2015, the Company had $23.8 million of cash and cash equivalents. Further, the Bank had $5.8 million in excess pledging related to customer accounts that required collateral at September 30, 2015 and $74.9 million of unencumbered securities that were available for pledging to our FHLB line.

 

When the level of our liquid assets does not meet our liquidity needs, other available sources of liquidity, including the purchase of federal funds, sales of loans (including performing commercial and residential real estate loans), brokered and internet certificates of deposit, one-way purchases of certificates of deposit through the Certificates of Deposit Account Registry Service, discount window borrowings from the Federal Reserve and our lines of credit with the FHLB and other correspondent banks are employed to meet current and anticipated funding needs. At September 30, 2015, the Bank had approximately $272.4 million of availability on its FHLB line, $50.8 

57

 


 

 

million of availability on its secured and unsecured federal funds lines with correspondent banks and $6.4 million of availability with the Federal Reserve discount window.

 

At September 30, 2015, the Bank had $68.4 million of brokered deposits, of which $6.5 million will mature in the fourth quarter 2016, $24.0 million will mature in 2017, $29.7 million will mature in 2018 and $8.2 million will mature between 2019 and 2020. As of December 31, 2014, the Bank maintained $38.2 million in brokered deposits. We issued $30.2 million in brokered deposits during the second quarter of 2015 to fund a portion of our loan growth as well as diversify wholesale funding. We continue to evaluate new brokered deposits as a source of low-cost, longer-term funding.

 

The holding company relies primarily on cash flow from the Bank as its source of liquidity. The holding company requires liquidity for the payment of interest on the subordinated debentures, for operating expenses, principally salaries and benefits, for repurchases of our common stock, and, if declared by our Board of Directors, for the payment of dividends to our stockholders. The Bank pays a management fee for its share of expenses paid by the holding company as well as for services provided by the holding company. As discussed in the “Capital Resources” section above, various banking laws applicable to the Bank limit the payment of dividends by the Bank to the holding company and may therefore limit our ability to pay dividends on our common stock. Under these laws, the Bank is currently required to request permission from the Federal Reserve prior to payment of a dividend to the Company. Under the terms of our TruPS financings, we may defer payment of interest on the subordinated debentures and related TruPS for a period of up to 60 consecutive months as long as we are in compliance with all covenants of the agreement.

 

As of September 30, 2015, the holding company had approximately $6.5 million of cash on hand. Based on current cash flow projections for the holding company, we estimate that cash balances maintained by the holding company are sufficient to meet the operating needs of the holding company through 2017.

 

Application of Critical Accounting Policies and Accounting Estimates

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations” discusses the Company’s condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the rules and regulations of the SEC. The preparation of these condensed consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Management evaluates on an ongoing basis its estimates and judgments. Management bases its estimates and judgments on historical experience and on various other factors that it believes to be reasonable under the circumstances, the results of which have formed the basis for making such judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from the recorded estimates under different assumptions or conditions. A summary of critical accounting policies and estimates are listed in the "Management’s Discussion and Analysis of Financial Condition and Results of Operations" section of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.  There have been no changes during 2015 to the critical accounting policies listed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.  

 

58

 


 

 

ITEM 3.  Quantitative and Qualitative Disclosure about Market Risk

 

Market risk is the risk of loss in a financial instrument arising from adverse changes in market prices and rates, foreign currency exchange rates, commodity prices and equity prices. Our market risk arises primarily from interest rate risk inherent in our lending and deposit taking activities. To that end, management actively monitors and manages our interest rate risk exposure. We have not entered into any market risk sensitive instruments for trading purposes. We manage our interest rate sensitivity by matching the repricing opportunities on our earning assets to those on our funding liabilities. In order to manage the repricing characteristics of our assets and liabilities, we use various strategies designed to ensure that our exposure to interest rate fluctuations is limited in accordance with our guidelines of acceptable levels of risk-taking. Balance sheet hedging strategies, including monitoring the terms and pricing of loans and deposits and managing the deployment of our securities, are used to reduce mismatches in interest rate repricing between our portfolio of assets and their funding sources.

 

Net Interest Income Modeling

 

Our Asset Liability Management Committee, or ALCO, oversees our exposure to and mitigation of interest rate risk and, along with our Board of Directors, reviews our exposure to interest rate risk at least quarterly. The committee is composed of members of our senior management. The ALCO monitors interest rate risk by analyzing the potential impact on the net portfolio value and net interest income from potential changes in interest rates, and considers the impact of alternative strategies or changes in balance sheet structure. The ALCO manages our balance sheet in part to minimize the potential impact of changes in interest rates on net portfolio value and net interest income.

 

Interest rate risk exposure is measured using interest rate sensitivity analysis to evaluate fluctuations in net portfolio value and net interest income in the event of hypothetical changes in interest rates. If potential changes to net portfolio value and net interest income from hypothetical interest rate changes are not within the limits approved by the Board of Directors, the Board may direct management to adjust the Bank’s mix of assets and liabilities to bring interest rate risk within these limits.

 

We monitor and evaluate our interest rate risk position on at least a quarterly basis using net interest income simulation analysis under 100, 200 and 300 basis point change scenarios (see below). Each of these analyses measures different interest rate risk factors inherent in the financial statements.

 

Our primary interest rate risk measurement tool, the “Net Interest Income Simulation Analysis”, measures interest rate risk and the effect of hypothetical interest rate changes on net interest income. This analysis incorporates all of our assets and liabilities together with forecasted changes in the balance sheet and assumptions that reflect the current interest rate environment. Through these simulations, we estimate the impact on net interest income of an immediate change in market rates of 100, 200 and 300 basis points upward or downward, over a one year period. Assumptions are made to project rates for new loans and deposits based on historical analysis, our outlook and repricing strategies. Asset prepayments and other market risks are developed from industry estimates of prepayment speeds and other market changes. Since the results of these simulations can be significantly influenced by the assumptions on which the simulations rely, we also evaluate the sensitivity of simulation results to changes in underlying assumptions.

59

 


 

 

The following table shows the projected net interest income increase or decrease over the 12 months following September 30, 2015 and September 30, 2014:

 

Table 21

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Net Interest Income

 

 

September 30, 2015

 

 

September 30, 2014

 

 

Amount of Change

 

 

Amount of Change

 

 

(In thousands)

Rates in Basis Points

 

 

 

 

 

300

$

1,331 

 

$

3,593 

200

 

1,028 

 

 

2,294 

100

 

400 

 

 

1,082 

Static

 

 -

 

 

 -

(100)

 

(874)

 

 

(2,059)

(200)

 

(698)

 

 

(2,382)

(300)

 

N/M

 

 

N/M

N/M = not meaningful

 

 

 

 

 

 

Overall, we believe our balance sheet is asset sensitive; i.e. that a change in interest rates would have a greater impact on our assets than on our liabilities. At September 30, 2015, we are positioned to have a short-term favorable impact to net interest income in the event of an immediate 300, 200 or 100 basis point increase in market interest rates. Our asset sensitivity is mostly due to the amount of variable rate loans on the books and is partially mitigated by interest rate floors, or minimum rates: as rates rise, the loan rate may continue to be at the minimum rate. We also anticipate that deposit rates, other than time deposit rates, would increase immediately in a rising rate environment, but at a reduced magnitude. Additionally, the interest rates paid on our FHLB line of credit advances would increase immediately as well. In addition to performing net interest income modeling, we also monitor the impact an instantaneous change in interest rates would have on our economic value of equity. We anticipate a reduction in the economic value of equity in a rising rate environment as the reduction in the value of our fixed rate earning assets would outweigh the corresponding increase in value of our low cost deposits. As of September 30, 2015, our asset sensitivity had decreased relative to September 30, 2014, primarily due to an increase in projected variable rate overnight borrowings as compared to the prior period. 

 

We estimate that our net interest income would decline in a 100 or 200 basis point falling rate environment. This is consistent with our belief that our balance sheet is asset sensitive. At September 30, 2015, it is not possible for the majority of our deposit rates to fall 100 to 300 basis points since most deposit rates were already below 100 basis points. At September 30, 2015, the loss of gross interest income in a falling interest rate environment is expected to exceed the corresponding reduction in interest expense in a falling rate environment. We believe that this scenario is unlikely. The target federal funds rate is currently set by the Federal Open Market Committee of the Federal Reserve Board at a rate of between 0 and 25 basis points and the prime rate has historically been set at a rate of 300 basis points over the target federal funds rate. Our interest rate risk modeling assumes that the prime rate would continue to be set at a rate of 300 basis points over the target federal funds rate; therefore, a 200 basis point decline in overall rates would only result in a 0 to 25 basis point decline in both target federal funds rate and the prime rate. Further, other rates that are currently below 1% or 2% (e.g. short-term U.S. Treasuries and LIBOR) are modeled to not fall below 0% with an overall 100 or 200 basis point decrease in rates. Many of our variable rate loans are set to an index tied to the prime rate, the target federal funds rate or LIBOR, therefore, a further decrease in rates would likely not have a substantial impact on loan yields.

60

 


 

 

ITEM 4.  Controls and Procedures

 

The Company’s management, with the participation of the Chief Executive Officer and the Chief Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 15d-15(e) under the Securities Exchange Act of 1934, as amended [the “Exchange Act”] ) as of September 30, 2015. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures were effective at September 30, 2015.  

 

The Company’s disclosure controls and procedures were designed to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.  

 

There have been no changes in the Company’s internal control over financial reporting (as defined in Rule 15d-15(f) under the Exchange Act) during the fiscal quarter ended September 30, 2015 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

61

 


 

 

PART II—OTHER INFORMATION

 

 

 

ITEM 1.

Legal Proceedings

 

The Company and the Bank are defendants, from time-to-time, in legal actions at various points of the legal process arising from transactions conducted in the ordinary course of business. Management believes that, after consultation with legal counsel, it is not probable that the outcome of current legal actions will result in a liability that would have a material adverse effect on the Company’s consolidated financial position, results of operations, comprehensive income or cash flows. In the event that such a legal action results in an unfavorable outcome, the resulting liability could have a material adverse effect on the Company’s consolidated financial position, results of operations, comprehensive income or cash flows.

 

ITEM 1A.  Risk Factors 

 

There have been no material changes from risk factors as previously disclosed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.

 

 

 

ITEM 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

 

(a)

Not applicable.

 

(b)

Not applicable.

 

(c)

The following table provides information with respect to purchases made by or on behalf of the Company or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Exchange Act), of our voting common stock during the third quarter 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Purchased

Remaining

 

 

 

 

under

Repurchase

 

Total Shares

 

Average Price

Publicly Announced

Authority

 

Purchased (1)

 

Paid per Share

Repurchase Plan

in Shares

July 1 to July 31

390 

$

17.27 

 -

1,000,000 

August 1 to August 31

207 

 

15.87 

 -

1,000,000 

September 1 to September 30

88 

 

16.47 

 -

1,000,000 

 

685 

$

16.74 

 -

1,000,000 

 

 

(1) These shares relate to the net settlement by employees related to vested, restricted stock awards and do not impact the 1,000,000 shares available for repurchase under the repurchase plan initially authorized on April 3, 2014 and scheduled to expire on April 2, 2016. Net settlements represent instances where employees elect to satisfy their income tax liability related to the vesting of restricted stock through the surrender of a proportionate number of the vested shares to the Company.

 

 

 

 

ITEM 3.

Defaults Upon Senior Securities

 

Not applicable.

 

 

 

 

 

ITEM 4.

Mine Safety Disclosure

 

Not applicable.

 

5

 

ITEM 5.

Other Information

 

Not applicable.

 

62

 


 

 

 

 

 

 

ITEM 6.

Exhibits

 

 

 

 

Exhibit

Number

 

Description

 

 

3.1

 

Second Amended and Restated Certification of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on August 12, 2009).

 

 

 

3.2

 

Certificate of Amendment to the Registrant’s Second Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Form 8-K filed on October 3, 2011).

 

 

 

3.3

 

Certificate of Amendment to the Registrant’s Second Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Quarterly Report on Form 10-Q filed on July 31, 2013).

 

 

 

3.4

 

Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 to the Registrant’s Form 8-K filed on May 7, 2008).

 

 

 

10.1

 

Guaranty Bancorp 2015 Long-Term Incentive Plan (incorporated by reference to Exhibit A of the Registrant’s Notice of 2015 Annual Meeting of Stockholders and Proxy Statement on Schedule 14A filed on March 27, 2015).

 

 

 

10.2

   

Guaranty Bancorp Amended and Restated Change in Control Severance Plan (incorporated by reference to Exhibit 10.6 to the Registrant’s Form 8-K filed on May 19, 2015).

 

 

 

31.1*

 

Section 302 Certification of Chief Executive Officer.

 

 

 

31.2*

 

Section 302 Certification of Chief Financial Officer.

 

 

32.1*

 

Section 906 Certification of Chief Executive Officer.

 

 

32.2*

 

Section 906 Certification of Chief Financial Officer.

 

 

101.INS

XBRL Interactive Data File**

101.SCH

XBRL Interactive Data File**

101.CAL

XBRL Interactive Data File**

101.LAB

XBRL Interactive Data File**

101.PRE

XBRL Interactive Data File**

101.DEF

XBRL Interactive Data File**

 

 

 

* Filed with this Quarterly Report on Form 10-Q.

 

** This exhibit shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.

63

 


 

 

SIGNATURES

 

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

 

i

 

 

 

 

 

 

 

 

 

Dated: October 28, 2015

 

 

 

GUARANTY BANCORP

 

 

 

 

 

 

 

/s/  CHRISTOPHER G. TREECE

 

 

 

 

Christopher G. Treece

 

 

 

 

Executive Vice President, Chief Financial Officer and Secretary

(Principal Financial Officer)

 

64