Attached files

file filename
EX-32.2 - EX-32.2 - FIRST PRIORITY FINANCIAL CORP.fpbk-ex322_9.htm
EX-32.1 - EX-32.1 - FIRST PRIORITY FINANCIAL CORP.fpbk-ex321_8.htm
EX-31.2 - EX-31.2 - FIRST PRIORITY FINANCIAL CORP.fpbk-ex312_7.htm
EX-31.1 - EX-31.1 - FIRST PRIORITY FINANCIAL CORP.fpbk-ex311_6.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, 2016

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 No. 333-183118

 

FIRST PRIORITY FINANCIAL CORP.

 

 

Pennsylvania

 

20-8420347

(State or other jurisdiction of

incorporation)

 

(I.R.S. Employer

Identification No.)

 

 

 

2 West Liberty Boulevard, Suite 104

Malvern, Pennsylvania

 

19355

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (877) 533-4420

 

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 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and 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 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, or 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

 

  

  

Smaller reporting company

 

Indicate by check mark if the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  

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

 

Title of Each Class

  

Number of Shares Outstanding as of November 10, 2016

Common Stock, $1.00 Par Value

  

6,530,094 Outstanding Shares

 

 

 

 


 

TABLE OF CONTENTS

 

 

 

 

 


 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements, and as such, statements containing the words “believes,” “expects,” “anticipates,” “estimates,” “plans,” “projects,” “predicts,” “intends,” “seeks,” “will,” “may,” “should,” “would,” “continues,” “hope” and similar expressions, or the negative of these terms, constitute forward-looking statements that involve risks and uncertainties. Such statements are based on current expectations and are subject to risks, uncertainties and changes in condition, significance, value, and effect. Such risks, uncertainties and changes in condition, significance, value and effect could cause First Priority Financial Corp.’s actual results to differ materially from those anticipated.

Although the Company believes its plans, intentions, and expectations as reflected in or suggested by these forward-looking statements are reasonable, it can give no assurance that its plans, intentions, or expectations will be achieved. Accordingly, you should not place undue reliance on them. Listed below, and discussed elsewhere, are some important risks, uncertainties, and contingencies that could cause actual results, performances, or achievements to be materially different from the forward-looking statements made in this document. These factors, risks, uncertainties, and contingencies include, but are not limited to, the following:

the strength of the United States economy in general and the strength of the regional and local economies in which First Priority conducts operations;

the effects of changing economic conditions in First Priority’s market areas and nationally;

the effects of, and changes in, trade, monetary, and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System;

changes in federal and state banking, insurance, and investment laws and regulations which could impact First Priority’s operations;

inflation, interest rate, market, and monetary fluctuations;

First Priority’s timely development of competitive new products and services in a changing environment and the acceptance of such products and services by customers;

the impact of changes in financial services policies, laws, and regulations, including laws, regulations, policies, and practices concerning taxes, banking, capital, liquidity, proper accounting treatment, securities, and insurance, and the application thereof by regulatory bodies and the impact of changes in and interpretations of generally accepted accounting principles;

the occurrence of adverse changes in the securities markets;

the effects of changes in technology or in consumer spending and savings habits;

terrorist attacks in the United States or upon United States interests abroad, or armed conflicts involving the United States military;

security breaches and other disruptions could compromise our information and expose us to liability, which would cause our business and reputation to suffer;

regulatory or judicial proceedings;

changes in asset quality;

First Priority’s success in managing the risks involved in the foregoing.

The effects of these factors are difficult to predict. New factors emerge from time to time, and we are not able to assess the impact of any such factor on the business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement. Any forward-looking statements speak only as of the date of this document.

Because these forward-looking statements are subject to assumptions and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements. You are cautioned not to place undue reliance on these statements, which speak only as of the date of this quarterly report or the date of any document incorporated by reference in this quarterly report.

 

 

 

 

1


 

PART I

Item 1.  Financial Statements.

First Priority Financial Corp.

Consolidated Balance Sheets

(Unaudited, in thousands, except share and per share data)

 

 

September 30,

2016

 

 

December 31,

2015

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

$

3,538

 

 

$

3,533

 

Interest-bearing deposits in banks

 

21,371

 

 

 

2,376

 

Total cash and cash equivalents

 

24,909

 

 

 

5,909

 

Securities available for sale, at fair value (amortized cost: $24,385 and $94,389,

   respectively)

 

24,786

 

 

 

94,704

 

Securities held to maturity, at amortized cost (fair value: $20,747 and $20,446,

   respectively)

 

19,285

 

 

 

19,886

 

Loans receivable

 

487,335

 

 

 

409,153

 

Less: allowance for loan losses

 

3,323

 

 

 

2,795

 

Net loans

 

484,012

 

 

 

406,358

 

Restricted investments in bank stocks

 

3,330

 

 

 

3,368

 

Premises and equipment, net

 

1,825

 

 

 

2,033

 

Bank owned life insurance

 

3,236

 

 

 

3,178

 

Accrued interest receivable

 

1,595

 

 

 

1,623

 

Other real estate owned

 

1,549

 

 

 

1,633

 

Deferred taxes

 

2,910

 

 

 

3,543

 

Goodwill

 

2,725

 

 

 

2,725

 

Intangible assets with finite lives, net

 

253

 

 

 

310

 

Other assets

 

1,549

 

 

 

1,270

 

Total Assets

$

571,964

 

 

$

546,540

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Non-interest bearing

$

55,358

 

 

$

46,343

 

Interest-bearing

 

387,335

 

 

 

362,344

 

Total deposits

 

442,693

 

 

 

408,687

 

Federal Home Loan Bank of Pittsburgh advances

 

70,688

 

 

 

74,725

 

Subordinated debt

 

9,201

 

 

 

9,201

 

Accrued interest payable

 

513

 

 

 

450

 

Other liabilities

 

1,239

 

 

 

1,386

 

Total Liabilities

 

524,334

 

 

 

494,449

 

Commitments and contingencies (Note 9)

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

Preferred stock, $100 par value; authorized 10,000,000 shares:

 

 

 

 

 

 

 

Series A: 9%; 4,579 shares issued and outstanding; liquidation value: $4,579 as of

   December 31, 2015

 

 

 

 

4,579

 

Series B: 9%; 229 shares issued and outstanding; liquidation value: $229 as of December 31, 2015

 

 

 

 

229

 

Series C: 9%; 3,404 and 4,596 shares issued and outstanding; liquidation value: $3,404 and

   $4,596, respectively

 

3,404

 

 

 

4,596

 

Common stock, $1 par value; authorized 20,000,000 shares as of September 30, 2016 and

 

 

 

 

 

 

 

   10,000,000 shares as of December 31, 2015;

 

 

 

 

 

 

 

   issued and outstanding: 2016: 6,530,244; 2015: 6,492,194

 

6,530

 

 

 

6,492

 

Surplus

 

40,553

 

 

 

40,327

 

Accumulated deficit

 

(3,135

)

 

 

(4,368

)

Accumulated other comprehensive income

 

278

 

 

 

236

 

Total Shareholders’ Equity

 

47,630

 

 

 

52,091

 

Total Liabilities and Shareholders’ Equity

$

571,964

 

 

$

546,540

 

 

See notes to unaudited consolidated financial statements.

 

 

2


 

First Priority Financial Corp.

Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, including fees

$

4,944

 

 

$

4,456

 

 

$

14,222

 

 

$

12,945

 

Securities—taxable

 

283

 

 

 

364

 

 

 

877

 

 

 

1,084

 

Securities—exempt from federal taxes

 

87

 

 

 

156

 

 

 

349

 

 

 

244

 

Interest bearing deposits and other

 

27

 

 

 

31

 

 

 

83

 

 

 

149

 

Total Interest and Dividend Income

 

5,341

 

 

 

5,007

 

 

 

15,531

 

 

 

14,422

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

885

 

 

 

713

 

 

 

2,593

 

 

 

2,157

 

Short-term borrowings

 

46

 

 

 

46

 

 

 

90

 

 

 

95

 

Long-term debt

 

40

 

 

 

38

 

 

 

123

 

 

 

87

 

Subordinated debt

 

171

 

 

 

 

 

 

515

 

 

 

 

Total Interest Expense

 

1,142

 

 

 

797

 

 

 

3,321

 

 

 

2,339

 

Net Interest Income

 

4,199

 

 

 

4,210

 

 

 

12,210

 

 

 

12,083

 

Provision for Loan Losses

 

510

 

 

 

195

 

 

 

710

 

 

 

445

 

Net Interest Income after Provision for Loan Losses

 

3,689

 

 

 

4,015

 

 

 

11,500

 

 

 

11,638

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fee income

 

73

 

 

 

103

 

 

 

251

 

 

 

367

 

Gains on sales of investment securities

 

456

 

 

 

125

 

 

 

795

 

 

 

125

 

Bank owned life insurance income

 

19

 

 

 

22

 

 

 

58

 

 

 

64

 

Other

 

93

 

 

 

92

 

 

 

272

 

 

 

278

 

Total Non-Interest Income

 

641

 

 

 

342

 

 

 

1,376

 

 

 

834

 

Non-Interest Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,047

 

 

 

1,922

 

 

 

6,061

 

 

 

5,686

 

Occupancy and equipment

 

451

 

 

 

481

 

 

 

1,462

 

 

 

1,540

 

Data processing equipment and operations

 

225

 

 

 

227

 

 

 

662

 

 

 

665

 

Professional fees

 

208

 

 

 

180

 

 

 

515

 

 

 

524

 

Marketing, advertising, and business development

 

70

 

 

 

126

 

 

 

168

 

 

 

208

 

FDIC insurance assessments

 

97

 

 

 

86

 

 

 

229

 

 

 

262

 

Pennsylvania bank shares tax expense

 

76

 

 

 

94

 

 

 

245

 

 

 

281

 

Other real estate owned

 

156

 

 

 

91

 

 

 

348

 

 

 

238

 

Other

 

306

 

 

 

322

 

 

 

908

 

 

 

903

 

Total Non-Interest Expenses

 

3,636

 

 

 

3,529

 

 

 

10,598

 

 

 

10,307

 

Income before Income Tax Expense

 

694

 

 

 

828

 

 

 

2,278

 

 

 

2,165

 

Income Tax Expense

 

218

 

 

 

240

 

 

 

715

 

 

 

681

 

Net Income

$

476

 

 

$

588

 

 

$

1,563

 

 

$

1,484

 

Preferred dividends

 

76

 

 

 

212

 

 

 

330

 

 

 

589

 

Income to Common Shareholders

$

400

 

 

$

376

 

 

$

1,233

 

 

$

895

 

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

0.06

 

 

$

0.19

 

 

$

0.14

 

Diluted

$

0.06

 

 

$

0.06

 

 

$

0.19

 

 

$

0.14

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

6,527

 

 

 

6,492

 

 

 

6,509

 

 

 

6,462

 

Diluted

 

6,570

 

 

 

6,567

 

 

 

6,556

 

 

 

6,507

 

 

See notes to unaudited consolidated financial statements.

 

 

 

 

3


 

First Priority Financial Corp.

Consolidated Statements of Comprehensive Income

(Unaudited, in thousands)

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net income

$

476

 

 

$

588

 

 

$

1,563

 

 

$

1,484

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized gain (loss) on securities available for sale

 

(58

)

 

 

851

 

 

 

881

 

 

 

761

 

Reclassification adjustment for realized gains included in net income

 

(456

)

 

 

(125

)

 

 

(795

)

 

 

(125

)

Tax effect

 

174

 

 

 

(246

)

 

 

(30

)

 

 

(216

)

Net unrealized gain (loss) arising during the period

 

(340

)

 

 

480

 

 

 

56

 

 

 

420

 

Net unrealized holding losses on securities transferred

   between available for sale and held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of net unrealized holding losses to

   income during the period

 

(3

)

 

 

(4

)

 

 

(22

)

 

 

(24

)

Tax effect

 

1

 

 

 

1

 

 

 

8

 

 

 

8

 

Net unrealized holding losses on securities

   transferred during the period

 

(2

)

 

 

(3

)

 

 

(14

)

 

 

(16

)

Total other comprehensive income (loss)

 

(342

)

 

 

477

 

 

 

42

 

 

 

404

 

Total comprehensive income

$

134

 

 

$

1,065

 

 

$

1,605

 

 

$

1,888

 

 

See notes to unaudited consolidated financial statements.

 

 

 

 

4


 

First Priority Financial Corp.

Consolidated Statements of Shareholders’ Equity

For the Nine Months Ended September 30, 2016 and 2015

(Unaudited, dollars in thousands)

 

 

Preferred Stock

 

 

Common Stock

 

 

Surplus

 

 

Accumulated Deficit

 

 

Accumulated Other

Comprehensive

Income (loss)

 

 

Total

 

Balance – December 31, 2014

$

9,404

 

 

$

6,447

 

 

$

40,045

 

 

$

(5,679

)

 

$

(6

)

 

$

50,211

 

Preferred stock dividends

 

 

 

 

 

 

 

 

 

 

(589

)

 

 

 

 

 

(589

)

Issuance of 50,700 shares of restricted common stock

 

 

 

 

50

 

 

 

(50

)

 

 

 

 

 

 

 

 

 

Forfeiture of 5,400 shares of restricted common stock

 

 

 

 

(5

)

 

 

5

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

1,484

 

 

 

 

 

 

1,484

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

404

 

 

 

404

 

Stock based compensation expense

 

 

 

 

 

 

 

238

 

 

 

 

 

 

 

 

 

238

 

Balance—September 30, 2015

$

9,404

 

 

$

6,492

 

 

$

40,238

 

 

$

(4,784

)

 

$

398

 

 

$

51,748

 

Balance – December 31, 2015

$

9,404

 

 

$

6,492

 

 

$

40,327

 

 

$

(4,368

)

 

$

236

 

 

$

52,091

 

Preferred stock dividends

 

 

 

 

 

 

 

 

 

 

(330

)

 

 

 

 

 

(330

)

Redemption of preferred stock

 

(6,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,000

)

Issuance of 36,250 shares of restricted common stock, net of 200 forfeited shares

 

 

 

 

36

 

 

 

(36

)

 

 

 

 

 

 

 

 

 

Exercise of 2,000 shares of common stock options

 

 

 

 

2

 

 

 

10

 

 

 

 

 

 

 

 

 

12

 

Net income

 

 

 

 

 

 

 

 

 

 

1,563

 

 

 

 

 

 

1,563

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

42

 

Stock based compensation expense

 

 

 

 

 

 

 

252

 

 

 

 

 

 

 

 

 

252

 

Balance—September 30, 2016

$

3,404

 

 

$

6,530

 

 

$

40,553

 

 

$

(3,135

)

 

$

278

 

 

$

47,630

 

 

See notes to unaudited consolidated financial statements.

 

 

 

 

5


 

First Priority Financial Corp.

Consolidated Statements of Cash Flows

(Unaudited, dollars in thousands)

 

 

For the nine months ended

September 30,

 

 

2016

 

 

2015

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

Net income

$

1,563

 

 

$

1,484

 

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

 

 

 

 

 

 

 

Provision for loan losses

 

710

 

 

 

445

 

Write down of other real estate owned

 

140

 

 

 

137

 

Depreciation and amortization of premises and equipment

 

238

 

 

 

285

 

Net amortization

 

182

 

 

 

54

 

Stock based compensation expense

 

252

 

 

 

238

 

Net amortization of investment securities premiums and discounts

 

115

 

 

 

148

 

Net gains on sale of investment securities

 

(795

)

 

 

(125

)

Net gain on sale of other real estate owned

 

(7

)

 

 

(88

)

Net loss on disposal of premises and equipment

 

25

 

 

 

52

 

Bank owned life insurance policy income

 

(58

)

 

 

(64

)

Originations of loans held for sale

 

 

 

 

(1,194

)

Proceeds from sale of loans held for sale

 

 

 

 

1,194

 

Deferred income tax expense

 

611

 

 

 

847

 

Decrease (increase) in accrued interest receivable

 

28

 

 

 

(86

)

Increase in other assets

 

(279

)

 

 

(489

)

Increase in accrued interest payable

 

63

 

 

 

83

 

(Decrease) increase in other liabilities

 

(128

)

 

 

296

 

Net Cash Provided by Operating Activities

 

2,660

 

 

 

3,217

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

Net originations in loans

 

(1,560

)

 

 

(15,065

)

Purchase of loans

 

(77,326

)

 

 

(9,799

)

Purchases of securities available for sale

 

(1,569

)

 

 

(19,991

)

Purchases of securities held to maturity

 

 

 

 

(5,427

)

Redemption (purchase) of restricted stock

 

38

 

 

 

(267

)

Proceeds from maturities or calls of securities available for sale

 

58,728

 

 

 

36,526

 

Proceeds from maturities or calls of securities held to maturity

 

525

 

 

 

235

 

Proceeds from the sale of securities available for sale

 

13,564

 

 

 

8,020

 

Proceeds from the sale of other real estate owned

 

293

 

 

 

313

 

Purchases of premises and equipment

 

(55

)

 

 

(105

)

Proceeds from the sale of premises and equipment

 

 

 

 

3

 

Net Cash Used in Investing Activities

 

(7,362

)

 

 

(5,557

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

Net increase in deposits

 

34,093

 

 

 

18,222

 

Net decrease in short-term borrowings

 

(1,037

)

 

 

(7,669

)

Payments on long-term borrowings

 

(3,000

)

 

 

(1,000

)

Proceeds from long-term borrowings

 

 

 

 

5,000

 

Payments regarding subordinated debt issuance costs

 

(16

)

 

 

 

Redemption of preferred stock

 

(6,000

)

 

 

 

Proceeds from the exercise of common stock options

 

12

 

 

 

 

Cash dividends paid on preferred stock

 

(350

)

 

 

(597

)

Net Cash Provided by Financing Activities

 

23,702

 

 

 

13,956

 

Net Increase in Cash and Cash Equivalents

 

19,000

 

 

 

11,616

 

Cash and Cash Equivalents—Beginning

 

5,909

 

 

 

7,866

 

Cash and Cash Equivalents—Ending

$

24,909

 

 

$

19,482

 

Supplementary Disclosures of Cash Flows Information

 

 

 

 

 

 

 

Noncash activity:

 

 

 

 

 

 

 

Transfer of loans receivable to other real estate owned

$

342

 

 

$

544

 

Cash paid for interest on deposits and borrowings

$

3,346

 

 

$

2,409

 

Cash paid for income taxes

$

104

 

 

$

20

 

 

See notes to unaudited consolidated financial statements.

 

 

6


 

First Priority Financial Corp.

Notes to Unaudited Consolidated Financial Statements

 

Note 1—Summary of Significant Accounting Policies

Organization and Nature of Operations

First Priority Financial Corp.

First Priority Financial Corp. (“First Priority,” the “Company”) is a bank holding company incorporated under the laws of the Commonwealth of Pennsylvania on February 13, 2007. On May 11, 2007, as a result of a reorganization and merger, First Priority Bank (the “Bank”) became a wholly-owned subsidiary of First Priority.  First Priority, primarily through the Bank, serves residents and businesses in the Delaware Valley with branches in Berks, Bucks, Chester and Montgomery counties in Pennsylvania.  The Bank, which has seven retail branch office locations, is a locally managed community bank providing commercial banking products, primarily loans and deposits, headquartered in Malvern, PA.

First Priority provides banking services through the Bank and does not engage in any activities other than banking and related activities. As of September 30, 2016, First Priority had total assets of $572.0 million and total shareholders’ equity of $47.6 million.

First Priority Bank

The Bank is a state-chartered commercial banking institution which was incorporated under the laws of the Commonwealth of Pennsylvania on May 25, 2005. First Priority Bank’s deposits are insured by the FDIC up to the maximum amount permitted for all banks.  

The Bank engages in a full service commercial and consumer banking business with strong private banking and individual wealth management services. The Bank offers a variety of consumer, private banking and commercial loans, mortgage products and commercial real estate financing. The Company’s operations are significantly affected by prevailing economic conditions, competition, and the monetary, fiscal, and regulatory policies of governmental agencies. Lending activities are influenced by a number of factors, including the general credit needs of individuals and small and medium-sized businesses in the Company’s market area, competition, the current regulatory environment, the level of interest rates, and the availability of funds. Deposit flows and costs of funds are influenced by prevailing market rates of interest, competition, account maturities, and the level of personal income and savings in the market area.

The Bank also offers certain financial planning and investment management services. These investment services are provided by First Priority Financial Services, a Division of First Priority Bank, through an agreement with a third party provider. In addition, various life insurance products are offered through the Bank, and the Bank has also entered into solicitation agreements with several investment advisors to provide portfolio management services to customers of the Bank.

The Bank currently seeks deposits and commercial and private banking relationships through its seven banking offices. The Bank provides deposit products that include checking, money market and savings accounts, and certificates of deposit as well as other deposit services, including cash management electronic banking and mobile products as well as online account opening capabilities. The Bank obtains funding in the local community by providing excellent service and competitive rates to its customers and utilizes various advertising to attract current and potential deposit customers. The Bank also uses brokered certificates of deposit as a cost effective funding alternative.

Basis of Presentation

The accompanying unaudited consolidated financial statements consist of the Company and the Company’s wholly owned consolidated subsidiary, the Bank.  All significant intercompany accounts and transactions have been eliminated in consolidation.

These statements are prepared in accordance with instructions to Form 10-Q, and therefore, do not include information or all footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States (“GAAP”). However, all normal recurring adjustments that, in the opinion of management, are necessary for a fair presentation of these financial statements have been included. These financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto for First Priority Financial Corp. for the year ended December 31, 2015, included in the Company’s Form 10-K filed with the Securities and Exchange Commission on March 25, 2016. The results of interim periods presented are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.  

 

7


 

Subsequent Events

Management has evaluated events and transactions occurring subsequent to September 30, 2016 for items that should potentially be recognized or disclosed in these Consolidated Financial Statements. The evaluation was conducted through the date these financial statements were issued.

Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, stock-based compensation, impairment of goodwill, impairment of investments, the valuation of deferred tax assets and the valuation of other real estate owned.

Acquired Loans

Acquired loans are initially recorded at their acquisition date fair values. The carryover of allowance for loan losses is prohibited as any credit losses in the loans are included in the determination of the fair value of the loans at the acquisition date. Fair values for acquired loans are based on a discounted cash flow methodology that involves assumptions and judgments as to credit risk, prepayment risk, liquidity risk, default rates, loss severity, payment speeds, collateral values and discount rate.

Acquired loans that have evidence of deterioration in credit quality since origination and for which it is probable, at acquisition, that the Company will be unable to collect all contractually required payments are accounted for as impaired loans under ASC 310-30. The excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable discount and is recognized into interest income over the remaining life of the loans. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the non-accretable discount. The non-accretable discount represents estimated future credit losses expected to be incurred over the life of the loan. Subsequent decreases to the expected cash flows require the Company to evaluate the need for an allowance for loan losses on these loans. Subsequent improvements in expected cash flows result in the reversal of a corresponding amount of the non-accretable discount which the Company then reclassifies as an accretable discount that is recognized into interest income over the remaining life of the loans using the interest method.  As of September 30, 2016 there were three remaining acquired purchased credit impaired loans with a net recorded balance of $225 thousand, after a non-accretable credit discount of $362 thousand.

Acquired loans that met the criteria for non-accrual of interest prior to acquisition may be considered performing upon acquisition, or in the future, regardless of whether the customer is contractually delinquent, if the Company can reasonably estimate the timing and amount of the expected cash flows on such loans and if the Company expects to fully collect the new carrying value of the loans. As such, the Company may no longer consider the loan to be non-accrual or non-performing and may accrue interest on these loans, including the impact of any accretable discount. For acquired loans that are not deemed impaired at acquisition, credit discounts representing the principal losses expected over the life of the loan are a component of the initial fair value and amortized over the life of the asset. Subsequent to the acquisition date, the methods utilized to estimate the required allowance for loan losses for these loans is similar to originated loans, however, the Company records a provision for loan losses only when the required allowance exceeds any remaining pooled discounts for loans evaluated collectively for impairment. As of September 30, 2016, the net recorded balance of acquired loans resulting from the Affinity merger totaled $16.3 million, including a remaining interest rate fair value adjustment of $23 thousand offset by a remaining accretable credit discount of $34 thousand, both of which are being recognized into interest income over the remaining life of the loans.  The Company also purchased portfolios of performing residential real estate loans during 2014 through 2016, all of which and were underwritten using similar underwriting standards as it uses for its organic portfolio.  These combined portfolios totaled $30.7 million as of September 30, 2016, with remaining acquisition premiums of $601 thousand that will be recognized into interest income over the remaining life of the loans.  In August 2016, the Company purchased $64.4 million of performing commercial loans from within the Bank’s market area which, as of September 30, 2016, totaled $63.1 million with remaining acquisition premiums of $179 thousand.

 

8


 

Allowance for Loan Losses

The allowance for credit losses consists of the allowance for loan losses and the reserve for unfunded lending commitments. The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The reserve for unfunded lending commitments, totaling $35 thousand as of both September 30, 2016 and December 31, 2015, represents management’s estimate of losses inherent in its unfunded loan commitments and is recorded in other liabilities on the consolidated balance sheets. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is highly unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.

The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors.  This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.

The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as impaired. For loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers pools of loans by loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate, home equity and other consumer loans. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors. These qualitative risk factors include:

1.

Lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.

2.

National, regional, and local economic and business conditions as well as the condition of various market segments, including the value of underlying collateral for collateral dependent loans.

3.

Nature and volume of the portfolio and terms of loans.

4.

Management team with experience, depth, and knowledge in banking and in many areas of lending. Each contributes to the sound credit culture and control within the Company.

5.

Volume and severity of past due, classified and nonaccrual loans as well as other loan modifications.

6.

The Company engages a third party to perform an independent review of the loan portfolio as a measure for quality and consistency in credit evaluation and credit decisions.

7.

Existence and effect of any concentrations of credit and changes in the level of such concentrations.

8.

Effect of external factors, such as competition and legal and regulatory requirements.

Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.

A majority of the Company’s loans are to business owners of many types. The Company makes commercial loans for real estate development and other business purposes required by our customers.

The Company’s credit policies determine advance rates against the different forms of collateral that can be pledged against commercial loans. Typically, the majority of loans will be limited to a percentage of their underlying collateral values such as real estate values, equipment, eligible accounts receivable and inventory. Individual loan advance rates may be higher or lower depending upon the financial strength of the borrower and/or term of the loan. The assets financed through commercial loans are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversions of assets. Commercial real estate loans include long-term loans financing commercial properties. Repayment of this kind of loan is dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate loans typically require a loan to value ratio of not greater than 80% and vary in terms.

 

9


 

Residential mortgages and home equity loans are secured by the borrower’s residential real estate in either a first or second lien position. Residential mortgages and home equity loans have varying loan rates depending on the financial condition of the borrower and the loan to value ratio. Residential mortgages have amortizations up to 30 years and home equity loans have maturities of no more than 15 years.  Residential mortgages and home equity loans typically require a loan to value ratio of not greater than 80%.  

Other consumer loans include installment loans, car loans, and overdraft lines of credit. The majority of these loans are secured.

An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

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 loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case by case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed.  Impairment is measured on a loan by loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent.  An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value. The estimated fair values of substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.

For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values may be discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.

For commercial and industrial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for commercial loans or when credit deficiencies arise, such as delinquent loan payments, for commercial and consumer loans. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass.

In addition, Federal regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.

Comprehensive Income

Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities are reported as a separate component of the shareholders’ equity section of the balance sheet, such items, along with net income, are components of total comprehensive income.  

 

10


 

Total reclassifications from accumulated other comprehensive income for the periods presented are as follows:

 

Details about Accumulated Other Comprehensive Income Components

 

Amounts Reclassified from Accumulated

Other Comprehensive Income

 

 

Affected Line Item in the

Statement where Net Income

is Presented

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

 

 

Sale of investment securities available for sale

 

$

(456

)

 

$

(125

)

 

$

(795

)

 

$

(125

)

 

Gains on sale of investment securities

Amortization of unrealized holding gain (losses) on securities transferred from available for sale to held to maturity

 

 

(3

)

 

 

(4

)

 

 

(22

)

 

 

(24

)

 

Interest Income on taxable securities

Tax effect

 

 

156

 

 

 

44

 

 

 

278

 

 

 

51

 

 

Income Tax Expense

Total reclassification

 

$

(303

)

 

$

(85

)

 

$

(539

)

 

$

(98

)

 

 

 

Accumulated other comprehensive income as of September 30, 2016 and December 31, 2015 consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Net unrealized gain on available for sale securities

 

$

264

 

 

$

208

 

Net unrealized holding gains on securities transferred from available for sale to held to maturity

 

 

14

 

 

 

28

 

Total

 

$

278

 

 

$

236

 

 

Note 2—Recently Issued Accounting Standards

In May 2014, the FASB issued ASU 2014-09, deferred by ASU 2015-14, Revenue from Contracts with Customers (Topic 606). The amendments in this Update establish a comprehensive revenue recognition standard for virtually all industries under U.S. GAAP, including those that previously followed industry specific guidance such as the real estate, construction and software industries. The revenue standard’s core principle is built on the contract between a vendor and a customer for the provision of goods and services. It attempts to depict the exchange of rights and obligations between the parties in the pattern of revenue recognition based on the consideration to which the vendor is entitled. To accomplish this objective, the standard requires five basic steps: i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The amendments are effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted. Management does not believe the adoption of ASU 2014-09 will have a significant impact on the Company’s Consolidated Financial Statements but will continue to evaluate.

In January 2016, the FASB issued Accounting Standards Update 2016-01, “Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU 2016-01”). ASU 2016-01 changes current U.S. GAAP for public entities by requiring the following, among others: (1) equity securities, except those accounted for under the equity method of accounting, to be measured at fair value with changes in fair value recognized in net income; (2) the use of the exit price when measuring fair value of financial instruments for disclosure purposes; (3) an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value; and (4) separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or notes to the financial statements. ASU 2016-01 is effective for annual periods beginning after December 15, 2017, including interim periods. Early application is permitted. The Company is currently assessing the impact the adoption of ASU 2016-01 will have on future financial statements and disclosures.

In February 2016, the FASB issued Accounting Standards Update ("ASU") No. 2016-02, Leases. From the lessee's perspective, the new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for a lessee. From the lessor's perspective, the new standard requires a lessor to classify leases as either sales-type, finance or operating. A lease will be treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee. If risks and rewards are conveyed without the transfer of control, the lease is treated as a financing. If the lessor doesn’t convey risks and rewards or control, an operating lease results. The

 

11


 

new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. A modified retrospective transition approach is required for lessors for sales-type, direct financing, and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. The Company is currently evaluating the impact of the pending adoption of the new standard on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting.” This ASU simplifies several aspects of the accounting for employee share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows.  For public business entities, this ASU is effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods therein.  The Company is evaluating the impact of this ASU on its consolidated financial statements and disclosures.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326).” The main objective of this Update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date.  The amendments in this Update replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.  For public business entities, this ASU is effective for financial statements issued for fiscal years beginning after December 15, 2019, and interim periods therein.  Early adoption is permitted.  The Company is evaluating the impact of this ASU on its consolidated financial statements and disclosures.

In August 2016, the FASB issued ASU 2016-15, “Classification of Certain Cash Receipts and Cash Payments.”  This ASU clarifies how certain cash receipts and cash payments are presented in the statement of cash flows.  This update addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice.  For public business entities this ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017.  Early adoption is permitted. The Company is evaluating the impact of this ASU on its consolidated financial statements and disclosures.

Note 3—Earnings Per Common Share

Diluted earnings per common share take into account the potential dilution that could occur if securities or other contracts to issue common stock are exercised and converted into common stock. Proceeds assumed to have been received on such exercise or conversion, are assumed to be used to purchase shares of the Company’s common stock at the average market price during the period, as required by the “treasury stock method” of accounting for common stock equivalents. For purposes of calculating the basic and diluted earnings per share, the Company’s reported net income is adjusted for dividends on preferred stock to determine the net income to common shareholders.  Securities that could potentially dilute basic earnings per common share in future periods that were not included in the computation of diluted earnings per common share because to do so would have been anti-dilutive amounted to 437,560 shares as of September 30, 2016 and 257,667 shares as of September 30, 2015.

 

The calculations of basic and diluted earnings per common share are presented below for the three and nine months ended September 30, 2016 and 2015:

 

 

For the three months ended

September 30,

 

 

For the nine months ended

September 30,

 

 

(In thousands, except per share information)

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net income

$

476

 

 

$

588

 

 

$

1,563

 

 

$

1,484

 

Less: preferred stock dividends

 

(76

)

 

 

(212

)

 

 

(330

)

 

 

(589

)

Income to common shareholders

$

400

 

 

$

376

 

 

$

1,233

 

 

$

895

 

Average basic common shares outstanding

 

6,527

 

 

 

6,492

 

 

 

6,509

 

 

 

6,462

 

Effect of dilutive stock options

 

43

 

 

 

75

 

 

 

47

 

 

 

45

 

Average number of common shares used to calculate

   diluted earnings per common share

 

6,570

 

 

 

6,567

 

 

 

6,556

 

 

 

6,507

 

Basic earnings per common share

$

0.06

 

 

$

0.06

 

 

$

0.19

 

 

$

0.14

 

Diluted earnings per common share

$

0.06

 

 

$

0.06

 

 

$

0.19

 

 

$

0.14

 

 

 

12


 

The amount of preferred stock dividends related to each series of preferred stock are presented below for the three and nine months ended September 30, 2016 and 2015:

 

 

For the three months ended

September 30,

 

 

For the nine months ended

September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Preferred dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Series A

$

 

 

$

103

 

 

$

77

 

 

$

309

 

Preferred Series B

 

 

 

 

5

 

 

 

4

 

 

 

15

 

Preferred Series C

 

76

 

 

 

104

 

 

 

249

 

 

 

265

 

Total preferred dividends

$

76

 

 

$

212

 

 

$

330

 

 

$

589

 

 

 

Note 4—Securities

Management determines the appropriate classification of debt securities at the time of purchase and re-evaluates such designation as of each balance sheet date. Securities classified as available for sale are those securities that the Company intends to hold for an indefinite period of time, but not necessarily to maturity. Available for sale securities are carried at fair value.

Securities classified as held to maturity are those debt securities the Company has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs or changes in general economic conditions. These securities are carried at cost adjusted for the amortization of premium and accretion of discount, computed by a method which approximates the interest method over the terms of the securities.

The Company previously transferred investment securities from available for sale to held to maturity securities.  Due to these transfers, securities classified as held to maturity have net unrealized holding gains, before taxes, totaling $21 thousand as of September 30, 2016 and $43 thousand as of December 31, 2015, which are being amortized over the remaining life of the related securities as an adjustment of yield in a manner consistent with the accretion of discount on the same transferred debt securities. This will have no impact on the Company’s net income because the amortization of the unrealized holding loss reported in equity will offset the effect on the interest income of the accretion of the discount on these securities.

The amortized cost, unrealized gains and losses, and the fair value of the Company’s investment securities available for sale and held to maturity are as follows for the periods presented:

 

 

September 30, 2016

 

 

Amortized

Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Estimated Fair

Value

 

 

(Dollars in thousands)

 

Available For Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies and corporations

$

6,981

 

 

$

45

 

 

$

 

 

$

7,026

 

Obligations of states and political subdivisions

 

888

 

 

 

 

 

 

(4

)

 

 

884

 

Federal agency mortgage-backed securities

 

14,645

 

 

 

301

 

 

 

(1

)

 

 

14,945

 

Federal agency collateralized mortgage obligations

 

234

 

 

 

 

 

 

 

 

 

234

 

Other debt securities

 

1,500

 

 

 

60

 

 

 

 

 

 

1,560

 

Money market mutual fund

 

137

 

 

 

 

 

 

 

 

 

137

 

Total investment securities available for sale

$

24,385

 

 

$

406

 

 

$

(5

)

 

$

24,786

 

Held To Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

$

18,803

 

 

$

1,411

 

 

$

 

 

$

20,214

 

Other debt securities

 

482

 

 

 

51

 

 

 

 

 

 

533

 

Total investment securities held to maturity

$

19,285

 

 

$

1,462

 

 

$

 

 

$

20,747

 

 

13


 

 

 

December 31, 2015

 

 

Amortized

Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Estimated Fair

Value

 

 

(Dollars in thousands)

 

Available For Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies and corporations

$

62,967

 

 

$

-

 

 

$

(63

)

 

$

62,904

 

Obligations of states and political subdivisions

 

13,964

 

 

 

398

 

 

 

(15

)

 

 

14,347

 

Federal agency mortgage-backed securities

 

17,042

 

 

 

87

 

 

 

(91

)

 

 

17,038

 

Federal agency collateralized mortgage obligations

 

347

 

 

 

-

 

 

 

(1

)

 

 

346

 

Money market mutual fund

 

69

 

 

 

-

 

 

 

-

 

 

 

69

 

Total investment securities available for sale

$

94,389

 

 

$

485

 

 

$

(170

)

 

$

94,704

 

Held To Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

$

19,405

 

 

$

597

 

 

$

(47

)

 

$

19,955

 

Other debt securities

 

481

 

 

 

10

 

 

 

-

 

 

 

491

 

Total investment securities held to maturity

$

19,886

 

 

$

607

 

 

$

(47

)

 

$

20,446

 

 

Included in unrealized losses are market losses on securities that have been in a continuous unrealized loss position for twelve months or more and those securities that have been in a continuous unrealized loss position for less than twelve months. The table below details the aggregate unrealized losses and aggregate fair value of the underlying securities whose fair values are below their amortized cost at September 30, 2016 and December 31, 2015.

 

 

 

As of September 30, 2016

 

 

 

Less than 12 Months

 

 

12 Months or longer

 

 

Total

 

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

 

(Dollars in thousands)

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

 

$

884

 

 

$

(4

)

 

 

1

 

 

$

-

 

 

$

-

 

 

 

 

 

$

884

 

 

$

(4

)

 

 

1

 

Federal agency mortgage-backed securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

39

 

 

 

(1

)

 

 

1

 

 

 

39

 

 

 

(1

)

 

 

1

 

Total Available for Sale

 

$

884

 

 

$

(4

)

 

 

1

 

 

$

39

 

 

$

(1

)

 

 

1

 

 

$

923

 

 

$

(5

)

 

 

2

 

 

 

 

As of December 31, 2015

 

 

 

Less than 12 Months

 

 

12 Months or longer

 

 

Total

 

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

Fair Value

 

 

Unrealized Losses

 

 

Count

 

 

 

(Dollars in thousands)

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies and corporations

 

$

12,905

 

 

$

(63

)

 

 

11

 

 

$

 

 

$

 

 

 

 

 

$

12,905

 

 

$

(63

)

 

 

11

 

Obligations of states and political subdivisions

 

 

2,780

 

 

 

(15

)

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

2,780

 

 

 

(15

)

 

 

7

 

Federal agency mortgage-backed securities

 

 

4,276

 

 

 

(46

)

 

 

3

 

 

 

2,304

 

 

 

(45

)

 

 

2

 

 

 

6,580

 

 

 

(91

)

 

 

5

 

Federal agency collateralized mortgage obligations

 

 

220

 

 

 

(1

)

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

220

 

 

 

(1

)

 

 

1

 

Total Available for Sale

 

$

20,181

 

 

$

(125

)

 

 

22

 

 

$

2,304

 

 

$

(45

)

 

 

2

 

 

$

22,485

 

 

$

(170

)

 

 

24

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

 

$

2,373

 

 

$

(47

)

 

 

5

 

 

$

-

 

 

$

-

 

 

 

-

 

 

$

2,373

 

 

$

(47

)

 

 

5

 

Total Held to Maturity

 

$

2,373

 

 

$

(47

)

 

 

5

 

 

$

-

 

 

$

-

 

 

 

-

 

 

$

2,373

 

 

$

(47

)

 

 

5

 

 

 

14


 

As of September 30, 2016, management believes that the estimated fair value of the securities disclosed above is primarily dependent upon the movement in market interest rates, particularly given the minimal inherent credit risk associated with the issuers of these securities and that the unrealized losses in these portfolios are not the result of deteriorating credit within any investment category.

Securities issued by states and political subdivisions are all rated investment grade. Each holding is reviewed quarterly for impairment by management and our third party investment advisor. All mortgage backed securities and collateralized mortgage obligations are issued by U.S. government sponsored agencies; there are no holdings of private label mortgage backed securities or securities backed by loans classified as “Alt-A” or “Subprime”.

Although the fair value will fluctuate as market interest rates move, management believes that these fair values will recover as the underlying portfolios mature. The Company evaluates a variety of factors in concluding whether securities are other-than-temporarily impaired. These factors include, but are not limited to, the type and purpose of the bond, the underlying rating of the bond issuer, and the presence of credit enhancements (i.e. state guarantees, municipal bond insurance, collateral requirements, etc.). The Company does not intend to sell any of these securities and it is unlikely that it will be required to sell any of these securities before recovery. Management does not believe any individual unrealized loss on individual securities, as of September 30, 2016, represents other than temporary impairment.

For the three and nine months ended September 30, 2016 there were realized gains of $456 thousand and $795 thousand.  For the three and nine months ended September 30, 2015 there were realized gains of $125 thousand.

Securities with an estimated fair value of $41.9 million and $55.2 million were pledged at September 30, 2016 and December 31, 2015, respectively, to secure public fund deposits. In addition, securities pledged to secure borrowings by the Bank totaled $40 thousand and $60 thousand as of September 30, 2016 and December 31, 2015, respectively.

The amortized cost and fair value of securities as of September 30, 2016 by contractual maturity are shown below. Certain of these investment securities have call features which allow the issuer to call the security prior to its maturity date at the issuer’s discretion.

 

 

September 30, 2016

 

 

September 30, 2016

 

 

Available for Sale Securities

 

 

Held to Maturity

 

 

Amortized Cost

 

 

Fair Value

 

 

Amortized Cost

 

 

Fair Value

 

 

(Dollars in thousands)

 

Due within one year

$

 

 

$

 

 

$

 

 

$

 

Due after one year through five years

 

7,869

 

 

 

7,910

 

 

 

800

 

 

 

806

 

Due after five years through ten years

 

 

 

 

 

 

 

1,294

 

 

 

1,361

 

Due after ten years

 

 

 

 

 

 

 

16,709

 

 

 

18,047

 

 

 

7,869

 

 

 

7,910

 

 

 

18,803

 

 

 

20,214

 

Federal agency collateralized mortgage obligations

 

234

 

 

 

234

 

 

 

 

 

 

 

Federal agency mortgage-backed securities

 

14,645

 

 

 

14,945

 

 

 

 

 

 

 

Other debt securities

 

1,500

 

 

 

1,560

 

 

 

482

 

 

 

533

 

Money market mutual fund

 

137

 

 

 

137

 

 

 

 

 

 

 

Total

$

24,385

 

 

$

24,786

 

 

$

19,285

 

 

$

20,747

 

 

 

 

15


 

Note 5—Loans Receivable and Related Allowance for Loan Losses

Loans receivable consist of the following at September 30, 2016 and December 31, 2015.

 

 

September 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

Commercial:

 

 

 

 

 

 

 

Commercial and industrial

$

88,415

 

 

$

74,470

 

Commercial mortgage

 

224,420

 

 

 

179,365

 

Commercial construction

 

20,814

 

 

 

13,466

 

Total commercial

 

333,649

 

 

 

267,301

 

Residential mortgage loans

 

109,890

 

 

 

101,185

 

Consumer:

 

 

 

 

 

 

 

Home equity lines of credit

 

26,331

 

 

 

24,762

 

Other consumer loans

 

17,121

 

 

 

15,915

 

Total consumer

 

43,452

 

 

 

40,677

 

Total loans

 

486,991

 

 

 

409,163

 

Allowance for loan losses

 

(3,323

)

 

 

(2,795

)

Net deferred loan cost (fees)

 

344

 

 

 

(10

)

Total loans receivable, net

$

484,012

 

 

$

406,358

 

 In August, 2016, the Company increased its loans outstanding through the acquisition of  $64.4 million of various types of performing commercial loans within the Bank’s market area, and  in June,  2016, the Company purchased $12.7 million of performing residential real estate loans; all of which were underwritten using similar standards as the Bank uses for its organic portfolio.

 

The following tables summarize the activity in the allowance for loan losses by loan class for the three and nine months ended September 30, 2016 and 2015:

 

 

For the three months ended

 

 

For the nine months ended

 

 

September 30, 2016

 

 

September 30, 2016

 

 

Allowance for Loan Losses

 

 

Allowance for Loan Losses

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for loan losses

 

 

Ending Balance

 

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for loan losses

 

 

Ending Balance

 

Commercial and industrial

$

567

 

 

$

 

 

$

1

 

 

$

115

 

 

$

683

 

 

$

631

 

 

$

(75

)

 

$

20

 

 

$

107

 

 

$

683

 

Commercial mortgage

 

828

 

 

 

 

 

 

 

 

 

163

 

 

 

991

 

 

 

831

 

 

 

(72

)

 

 

 

 

 

232

 

 

 

991

 

Commercial construction

 

57

 

 

 

 

 

 

 

 

 

24

 

 

 

81

 

 

 

56

 

 

 

 

 

 

 

 

 

25

 

 

 

81

 

Residential mortgage loans

 

276

 

 

 

 

 

 

 

 

 

 

 

 

276

 

 

 

259

 

 

 

 

 

 

 

 

 

17

 

 

 

276

 

Home equity lines of credit

 

152

 

 

 

 

 

 

1

 

 

 

16

 

 

 

169

 

 

 

167

 

 

 

 

 

 

9

 

 

 

(7

)

 

 

169

 

Other consumer loans

 

47

 

 

 

 

 

 

4

 

 

 

26

 

 

 

77

 

 

 

84

 

 

 

(75

)

 

 

11

 

 

 

57

 

 

 

77

 

Unallocated

 

880

 

 

 

 

 

 

 

 

 

166

 

 

 

1,046

 

 

 

767

 

 

 

 

 

 

 

 

 

279

 

 

 

1,046

 

Total loans

$

2,807

 

 

$

 

 

$

6

 

 

$

510

 

 

$

3,323

 

 

$

2,795

 

 

$

(222

)

 

$

40

 

 

$

710

 

 

$

3,323

 

 

16


 

 

 

For the three months ended

 

 

For the nine months ended

 

 

September 30, 2015

 

 

September 30, 2015

 

 

Allowance for Loan Losses

 

 

Allowance for Loan Losses

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for loan losses

 

 

Ending Balance

 

 

Beginning Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision for loan losses

 

 

Ending Balance

 

Commercial and industrial

$

764

 

 

$

(29

)

 

$

4

 

 

$

(48

)

 

$

691

 

 

$

788

 

 

$

(45

)

 

$

11

 

 

$

(63

)

 

$

691

 

Commercial mortgage

 

625

 

 

 

(107

)

 

 

 

 

 

114

 

 

 

632

 

 

 

468

 

 

 

(149

)

 

 

 

 

 

313

 

 

 

632

 

Commercial construction

 

40

 

 

 

 

 

 

 

 

 

3

 

 

 

43

 

 

 

26

 

 

 

 

 

 

 

 

 

17

 

 

 

43

 

Residential  mortgage loans

 

175

 

 

 

-

 

 

 

 

 

 

34

 

 

 

209

 

 

 

159

 

 

 

(14

)

 

 

 

 

 

64

 

 

 

209

 

Home equity lines of credit

 

230

 

 

 

-

 

 

 

11

 

 

 

(24

)

 

 

217

 

 

 

270

 

 

 

(12

)

 

 

99

 

 

 

(140

)

 

 

217

 

Other consumer  loans

 

67

 

 

 

-

 

 

 

3

 

 

 

20

 

 

 

90

 

 

 

87

 

 

 

(16

)

 

 

11

 

 

 

8

 

 

 

90

 

Unallocated

 

665

 

 

 

 

 

 

 

 

 

96

 

 

 

761

 

 

 

515

 

 

 

 

 

 

 

 

 

246

 

 

 

761

 

Total loans

$

2,566

 

 

$

(136

)

 

$

18

 

 

$

195

 

 

$

2,643

 

 

$

2,313

 

 

$

(236

)

 

$

121

 

 

$

445

 

 

$

2,643

 

 

The following tables present the balance in the allowance for loan losses at September 30, 2016 and December 31, 2015 disaggregated on the basis of the Company’s impairment method by class of loans receivable along with the balance of loans receivable by class disaggregated on the basis of the Company’s impairment methodology:

 

 

September 30, 2016

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

 

(Dollars in thousands)

 

 

Ending

Balance

 

 

Ending Balance Individually

Evaluated for Impairment

 

 

Ending Balance Collectively

Evaluated for Impairment

 

 

Ending

Balance

 

 

Ending Balance Individually

Evaluated for Impairment

 

 

Ending Balance Collectively

Evaluated for Impairment

 

Commercial and industrial

$

683

 

 

$

92

 

 

$

591

 

 

$

88,415

 

 

$

1,622

 

 

$

86,793

 

Commercial mortgage

 

991

 

 

 

223

 

 

 

768

 

 

 

224,420

 

 

 

625

 

 

 

223,795

 

Commercial construction

 

81

 

 

 

 

 

 

81

 

 

 

20,814

 

 

 

 

 

 

20,814

 

Residential mortgage loans

 

276

 

 

 

47

 

 

 

229

 

 

 

109,890

 

 

 

666

 

 

 

109,224

 

Home equity lines of credit

 

169

 

 

 

 

 

 

169

 

 

 

26,331

 

 

 

92

 

 

 

26,239

 

Other consumer loans

 

77

 

 

 

 

 

 

77

 

 

 

17,121

 

 

 

163

 

 

 

16,958

 

Unallocated

 

1,046

 

 

 

 

 

 

1,046

 

 

 

 

 

 

 

 

 

 

Total loans

$

3,323

 

 

$

362

 

 

$

2,961

 

 

$

486,991

 

 

$

3,168

 

 

$

483,823

 

 

 

December 31, 2015

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

 

(Dollars in thousands)

 

 

Ending

Balance

 

 

Ending Balance

Individually

Evaluated for Impairment

 

 

Ending Balance Collectively

Evaluated for Impairment

 

 

Ending

Balance

 

 

Ending Balance Individually

Evaluated for Impairment

 

 

Ending Balance Collectively

Evaluated for Impairment

 

Commercial and industrial

$

631

 

 

$

123

 

 

$

508

 

 

$

74,470

 

 

$

1,259

 

 

$

73,211

 

Commercial mortgage

 

831

 

 

 

264

 

 

 

567

 

 

 

179,365

 

 

 

2,196

 

 

 

177,169

 

Commercial construction

 

56

 

 

 

 

 

 

56

 

 

 

13,466

 

 

 

 

 

 

13,466

 

Residential mortgage loans

 

259

 

 

 

46

 

 

 

213

 

 

 

101,185

 

 

 

669

 

 

 

100,516

 

Home equity lines of credit

 

167

 

 

 

 

 

 

167

 

 

 

24,762

 

 

 

96

 

 

 

24,666

 

Other consumer loans

 

84

 

 

 

19

 

 

 

65

 

 

 

15,915

 

 

 

351

 

 

 

15,564

 

Unallocated

 

767

 

 

 

 

 

 

767

 

 

 

 

 

 

 

 

 

 

Total loans

$

2,795

 

 

$

452

 

 

$

2,343

 

 

$

409,163

 

 

$

4,571

 

 

$

404,592

 

 

 

17


 

The following tables summarize information in regard to impaired loans by loan portfolio class as of September 30, 2016 and December 31, 2015 as well as for the three and nine month periods ended September 30, 2016 and 2015, respectively:

 

 

September 30, 2016

 

 

December 31, 2015

 

 

Recorded Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

(Dollars in thousands)

 

With no related allowance

   recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

714

 

 

$

1,269

 

 

$

 

 

$

317

 

 

$

803

 

 

$

 

Commercial mortgage

 

119

 

 

 

177

 

 

 

 

 

 

1,463

 

 

 

1,530

 

 

 

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

28

 

 

 

63

 

 

 

 

 

 

31

 

 

 

64

 

 

 

 

Home equity lines of credit

 

92

 

 

 

94

 

 

 

 

 

 

96

 

 

 

97

 

 

 

 

Other consumer loans

 

163

 

 

 

187

 

 

 

 

 

 

185

 

 

 

206

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

908

 

 

$

969

 

 

$

92

 

 

$

942

 

 

$

995

 

 

$

123

 

Commercial mortgage

 

506

 

 

 

630

 

 

 

223

 

 

 

733

 

 

 

850

 

 

 

264

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

638

 

 

 

638

 

 

 

47

 

 

 

638

 

 

 

638

 

 

 

46

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer loans

 

 

 

 

 

 

 

 

 

 

166

 

 

 

168

 

 

 

19

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,622

 

 

$

2,238

 

 

$

92

 

 

$

1,259

 

 

$

1,798

 

 

$

123

 

Commercial mortgage

 

625

 

 

 

807

 

 

 

223

 

 

 

2,196

 

 

 

2,380

 

 

 

264

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

666

 

 

 

701

 

 

 

47

 

 

 

669

 

 

 

702

 

 

 

46

 

Home equity lines of credit

 

92

 

 

 

94

 

 

 

 

 

 

96

 

 

 

97

 

 

 

 

Other consumer loans

 

163

 

 

 

187

 

 

 

 

 

 

351

 

 

 

374

 

 

 

19

 

Total

$

3,168

 

 

$

4,027

 

 

$

362

 

 

$

4,571

 

 

$

5,351

 

 

$

452

 

 

18


 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

With no related allowance

   recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

749

 

 

$

 

 

$

507

 

 

$

 

 

$

723

 

 

$

 

 

$

767

 

 

$

9

 

Commercial mortgage

 

1,187

 

 

 

13

 

 

 

1,759

 

 

 

13

 

 

 

1,323

 

 

 

42

 

 

 

2,411

 

 

 

39

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

22

 

 

 

 

 

 

235

 

 

 

 

 

 

28

 

 

 

 

 

 

234

 

 

 

 

Home equity lines of credit

 

93

 

 

 

1

 

 

 

98

 

 

 

1

 

 

 

94

 

 

 

3

 

 

 

99

 

 

 

3

 

Other consumer loans

 

167

 

 

 

2

 

 

 

191

 

 

 

2

 

 

 

174

 

 

 

5

 

 

 

281

 

 

 

5

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

718

 

 

$

5

 

 

$

961

 

 

$

3

 

 

$

671

 

 

$

19

 

 

$

940

 

 

$

8

 

Commercial mortgage

 

507

 

 

 

5

 

 

 

1,598

 

 

 

 

 

 

442

 

 

 

16

 

 

 

1,063

 

 

 

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

638

 

 

 

6

 

 

 

 

 

 

 

 

 

638

 

 

 

18

 

 

 

 

 

 

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer loans

 

 

 

 

 

 

 

166

 

 

 

 

 

 

 

 

 

 

 

 

56

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,467

 

 

$

5

 

 

$

1,468

 

 

$

3

 

 

$

1,394

 

 

$

19

 

 

$

1,707

 

 

$

17

 

Commercial mortgage

 

1,694

 

 

 

18

 

 

 

3,357

 

 

 

13

 

 

 

1,765

 

 

 

58

 

 

 

3,474

 

 

 

39

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

660

 

 

 

6

 

 

 

235

 

 

 

 

 

 

666

 

 

 

18

 

 

 

234

 

 

 

 

Home equity lines of credit

 

93

 

 

 

1

 

 

 

98

 

 

 

1

 

 

 

94

 

 

 

3

 

 

 

99

 

 

 

3

 

Other consumer loans

 

167

 

 

 

2

 

 

 

357

 

 

 

2

 

 

 

174

 

 

 

5

 

 

 

337

 

 

 

5

 

Total

$

4,081

 

 

$

32

 

 

$

5,515

 

 

$

19

 

 

$

4,093

 

 

$

103

 

 

$

5,851

 

 

$

64

 

 

The following table presents non-accrual loans by classes of the loan portfolio as of September 30, 2016 and December 31, 2015:

 

 

September 30, 2016

 

 

December 31, 2015

 

 

(Dollars in thousands)

 

Commercial and industrial

$

914

 

 

$

1,059

 

Commercial mortgage

 

8

 

 

 

575

 

Residential mortgage loans

 

 

 

 

31

 

Home equity lines of credit

 

15

 

 

 

16

 

Other consumer loans

 

66

 

 

 

252

 

Total loans

$

1,003

 

 

$

1,933

 

 

The Company’s policy for interest income recognition on nonaccrual loans is to recognize income under the cash basis when the loans are both current and the collateral on the loan is sufficient to cover the outstanding obligation to the Company. The Company will not recognize income if these factors do not exist. Interest that would have been accrued on non-accruing loans under the original terms but was not recognized as interest income totaled $22 thousand and $72 thousand for the three and nine months ended September 30, 2016 and $54 thousand and $179 thousand for the three and nine months ended September 30, 2015, respectively.

 

19


 

The following tables present the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system as of September 30, 2016 and December 31, 2015:

 

 

September 30, 2016

 

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

 

(Dollars in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

86,371

 

 

$

 

 

$

2,044

 

 

$

 

 

$

88,415

 

Commercial mortgage

 

222,356

 

 

 

 

 

 

2,064

 

 

 

 

 

 

224,420

 

Commercial construction

 

20,814

 

 

 

 

 

 

 

 

 

 

 

 

20,814

 

Residential mortgage loans

 

109,890

 

 

 

 

 

 

 

 

 

 

 

 

109,890

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

26,316

 

 

 

 

 

 

15

 

 

 

 

 

 

26,331

 

Other consumer loans

 

17,054

 

 

 

 

 

 

67

 

 

 

 

 

 

17,121

 

Total

$

482,801

 

 

$

 

 

$

4,190

 

 

$

 

 

$

486,991

 

 

 

December 31, 2015

 

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

 

(Dollars in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

67,509

 

 

$

5,290

 

 

$

1,671

 

 

$

 

 

$

74,470

 

Commercial mortgage

 

174,339

 

 

 

3,478

 

 

 

1,548

 

 

 

 

 

 

179,365

 

Commercial construction

 

13,466

 

 

 

 

 

 

-

 

 

 

 

 

 

13,466

 

Residential mortgage loans

 

101,154

 

 

 

 

 

 

31

 

 

 

 

 

 

101,185

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

24,746

 

 

 

 

 

 

16

 

 

 

 

 

 

24,762

 

Other consumer loans

 

15,663

 

 

 

 

 

 

252

 

 

 

 

 

 

15,915

 

Total

$

396,877

 

 

$

8,768

 

 

$

3,518

 

 

$

 

 

$

409,163

 

 

The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following tables present the classes of the loan portfolio summarized by the past due status as of September 30, 2016 and December 31, 2015:

 

 

September 30, 2016

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater Than

90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

(Dollars in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

 

 

$

200

 

 

$

640

 

 

$

840

 

 

$

87,575

 

 

$

88,415

 

Commercial mortgage

 

49

 

 

 

 

 

 

7

 

 

 

56

 

 

 

224,364

 

 

 

224,420

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

20,814

 

 

 

20,814

 

Residential mortgage loans

 

 

 

 

116

 

 

 

 

 

 

116

 

 

 

109,774

 

 

 

109,890

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

121

 

 

 

 

 

 

 

 

 

121

 

 

 

26,210

 

 

 

26,331

 

Other consumer loans

 

63

 

 

 

9

 

 

 

13

 

 

 

85

 

 

 

17,036

 

 

 

17,121

 

Total

$

233

 

 

$

325

 

 

$

660

 

 

$

1,218

 

 

$

485,773

 

 

$

486,991

 

 

 

20


 

 

 

December 31, 2015

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater Than

90 Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

(Dollars in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

 

 

$

67

 

 

$

230

 

 

$

297

 

 

$

74,173

 

 

$

74,470

 

Commercial mortgage

 

51

 

 

 

101

 

 

 

195

 

 

 

347

 

 

 

179,018

 

 

 

179,365

 

Commercial construction

 

 

 

 

 

 

 

 

 

 

 

 

 

13,466

 

 

 

13,466

 

Residential mortgage loans

 

975

 

 

 

 

 

 

 

 

 

975

 

 

 

100,210

 

 

 

101,185

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

-

 

 

 

24,762

 

 

 

24,762

 

Other consumer loans

 

15

 

 

 

 

 

 

209

 

 

 

224

 

 

 

15,691

 

 

 

15,915

 

Total

$

1,041

 

 

$

168

 

 

$

634

 

 

$

1,843

 

 

$

407,320

 

 

$

409,163

 

 

As of September 30, 2016 and December 31, 2015, there were no loans 90 days past due and still accruing interest.

Troubled Debt Restructurings

The Company may grant a concession or modification for economic or legal reasons related to a borrower’s declining financial condition that it would not otherwise consider, resulting in a modified loan which is then identified as a troubled debt restructuring (“TDR”). The Company may modify loans through rate reductions, extensions of maturity, interest only payments, or payment modifications to better match the timing of cash flows due under the modified terms with the cash flows from the borrowers’ operations. Loan modifications are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. TDRs are considered impaired loans for purposes of calculating the Company’s allowance for loan losses.

The Company identifies loans for potential restructure primarily through direct communication with the borrower and evaluation of the borrower’s financial statements, revenue projections, tax returns, and credit reports. Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions, and negative trends may result in a payment default in the near future.

The following tables summarize the balance of outstanding TDR’s at September 30, 2016 and December 31, 2015:

 

 

Number of Loans

 

 

Performing TDR's

 

 

Non-Performing TDR's

 

 

Total TDRs

 

 

(Dollars in thousands)

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

3

 

 

$

708

 

 

$

200

 

 

$

908

 

Commercial mortgage

 

3

 

 

 

618

 

 

 

-

 

 

 

618

 

Residential mortgage loans

 

2

 

 

 

666

 

 

 

-

 

 

 

666

 

Home equity lines of credit

 

2

 

 

 

78

 

 

 

15

 

 

 

93

 

Other consumer loans

 

2

 

 

 

96

 

 

 

20

 

 

 

116

 

Total

 

12

 

 

$

2,166

 

 

$

235

 

 

$

2,401

 

 

 

Number of Loans

 

 

Performing TDR's

 

 

Non-Performing TDR's

 

 

Total TDRs

 

 

(Dollars in thousands)

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

4

 

 

$

200

 

 

$

742

 

 

$

942

 

Commercial mortgage

 

6

 

 

 

1,622

 

 

 

343

 

 

 

1,965

 

Residential mortgage loans

 

2

 

 

 

638

 

 

 

31

 

 

 

669

 

Home equity lines of credit

 

2

 

 

 

79

 

 

 

17

 

 

 

96

 

Other consumer loans

 

2

 

 

 

99

 

 

 

22

 

 

 

121

 

Total

 

16

 

 

$

2,638

 

 

$

1,155

 

 

$

3,793

 

During the third quarter of 2016, one performing commercial mortgage TDR loan totaling $1.3 million was refinanced by the Bank under current market terms and is no longer considered a TDR loan.

 

21


 

At September 30, 2016 and December 31, 2015, there were no commitments to lend additional funds to debtors whose terms have been modified in TDR’s.  As of September 30, 2016, one commercial loan totaling $200 thousand was in default and is classified as non-accrual.  As of December 31, 2015, two commercial loans, classified as TDR’s, with a combined balance totaling $64 thousand were in default and were classified as non-accrual status.  Additionally, a mortgage loan restructured during the fourth quarter of 2015 with an outstanding balance of $638 thousand was past due 30 days as of December 31, 2015. 

The following table reflects information regarding TDR’s entered into by the Company for the three and nine month periods ended September 30, 2016 and 2015.

 

 

For the three months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

Number of Contracts

 

 

Pre-

Modification Outstanding Recorded Investments

 

 

Post-

Modification Outstanding Recorded Investments

 

 

Number of Contracts

 

 

Pre-

Modification Outstanding Recorded Investments

 

 

Post-

Modification Outstanding Recorded Investments

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage

 

 

 

$

 

 

$

 

 

 

1

 

 

$

120

 

 

$

120

 

Total

 

 

 

$

 

 

$

 

 

 

1

 

 

$

120

 

 

$

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

Number of Contracts

 

 

Pre-

Modification Outstanding Recorded Investments

 

 

Post-

Modification Outstanding Recorded Investments

 

 

Number of Contracts

 

 

Pre-

Modification Outstanding Recorded Investments

 

 

Post-

Modification Outstanding Recorded Investments

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

$

 

 

$

 

 

 

1

 

 

$

200

 

 

$

200

 

Commercial mortgage

 

 

 

 

 

 

 

 

 

 

1

 

 

 

120

 

 

 

120

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

1

 

 

 

35

 

 

 

35

 

Total

 

 

 

$

 

 

$

 

 

 

3

 

 

$

355

 

 

$

355

 

 

There were no new TDR’s entered into during the three and nine months ended September 30, 2016.  The TDRs entered into during the nine months ended September 30, 2015 consisted of a commercial loan whereby the customer’s payment schedule was modified and a commercial mortgage and residential mortgage, both of which included an interest rate reduction.  None of these restructurings included any forgiveness of debt.

The carrying amount of foreclosed residential real estate properties held was $764 thousand as of September 30, 2016.  There were no consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure as of September 30, 2016.

 

 

Note 6—Deposits

The components of deposits at September 30, 2016 and December 31, 2015 are as follows:

 

 

September 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

Demand, non-interest bearing

$

55,358

 

 

$

46,343

 

Demand, interest-bearing

 

48,037

 

 

 

38,297

 

Money market and savings accounts

 

106,361

 

 

 

90,696

 

Time, $100 and over

 

46,570

 

 

 

56,138

 

Time, other

 

186,367

 

 

 

177,213

 

 

$

442,693

 

 

$

408,687

 

 

22


 

Included in time, other at September 30, 2016 and December 31, 2015 are brokered deposits of $125.8 million and $113.3 million, respectively.

As of September 30, 2016 and December 31, 2015 aggregate time deposits which exceed the $250 thousand FDIC insurance limit were $8.6 million and $10.0 million, respectively.

At September 30, 2016, the scheduled maturities of time deposits were as follows:

 

 

(Dollars in thousands)

 

9/30/2017

$

97,607

 

9/30/2018

 

87,155

 

9/30/2019

 

21,665

 

9/30/2020

 

9,471

 

9/30/2021

 

16,999

 

Thereafter

 

40

 

 

$

232,937

 

 

 

Note 7—Shareholders’ Equity

As of December 31, 2015, the Company had 10,000,000 authorized common shares.  The Company amended its articles of incorporation, effective May 4, 2016, to increase the number of authorized shares of its common stock, $1.00 par value, from 10,000,000 shares to 20,000,000 shares.  The amendment was approved by shareholders at the 2016 annual meeting of shareholders held on May 3, 2016.

As of September 30, 2016 and December 31, 2015 the Company had 3,404 shares and 9,404 shares, respectively, of 9%, fixed rate, Cumulative Perpetual Preferred Stock outstanding totaling $3.4 million and $9.4 million, respectively.

On January 22, 2016, First Priority redeemed $6.0 million of its outstanding Preferred Stock for a total redemption price of $1,016.75 per share which included accrued dividends. This redemption included all shares of outstanding Series A (4,579 shares; par value $1,000) and Series B (229 shares; par value $1,000); and approximately 25.9% of Series C (1,192 shares of 4,596 shares outstanding; par value $1,000).  The shares of Series C were selected for redemption on a pro rata basis.  After the completion of these redemptions, 3,404 shares of Series C Preferred Stock are outstanding as of September 30, 2016.

The Preferred Stock has no maturity date and ranks senior to common stock with respect to dividends and upon liquidation, dissolution, or winding up. The Company may redeem the Preferred Stock, in whole or in part, at its liquidation preference plus accrued and unpaid dividends.

 

 

Note 8—Stock Compensation Program

In 2005, the Company adopted the 2005 Stock Compensation Program, which was amended at the Company’s annual meeting on April 23, 2009 as the 2009 Stock Compensation Program (the “Program”) and further amended effective March 18, 2010. The Program allows equity benefits to be awarded in the form of Incentive Stock Options, Compensatory Stock Options or Restricted Stock. The Program authorizes the Board of Directors to grant options up to an aggregate maximum of 1,207,957 shares to officers, other employees and directors of the Company, including 382,957 shares which were authorized for grant under this plan as a result of the merger with Affinity. Only employees of the Company will be eligible to receive Incentive Stock Options, and such grants are subject to the limitations under Section 422 of the Internal Revenue Code.

All stock options granted under the Program fully vest in four years from the date of grant (or potentially earlier upon a change of control), excluding options issued in regards to the Company’s Severance Plan which vest only upon change in control, and options terminate ten years from the date of the grant. The exercise price of the options granted is the fair value of a share of common stock at the time of the grant.

 

23


 

A summary of the Stock Option Plan is presented below:

 

 

Options to Purchase Common Shares

 

 

Weighted
Average
Exercise
Price

 

Outstanding at beginning of period

 

970,193

  

 

$

6.41

  

Granted during period

 

37,500

  

 

 

5.93

  

Forfeited/cancelled during period

 

 

 

 

  

Exercised

 

(2,000

)

 

 

5.73

 

Expired

 

(18,133

 

 

9.65

  

Outstanding at end of period (1)

 

987,560

  

 

 

6.33

  

Exercisable at end of period (1)

 

354,560

  

 

$

7.74

  

 

(1)

Included in options outstanding and exercisable at September 30, 2016 are 100,000 organizer options, with an exercise price of $10.00 per share, exchanged as part of the 2008 acquisition of Prestige Community Bank which were issued outside of the Program.

The weighted average remaining contractual lives of all outstanding stock options and exercisable options based on the closing stock price at September 30, 2016 and December 31, 2015 were 6.17 years and 3.23 years, respectively, and 6.67 years and 3.66 years, respectively. The aggregate intrinsic value of all outstanding stock options was $357 thousand as of September 30, 2016, including $69 thousand related to currently exercisable options, and $618 thousand as of December 31, 2015, including $121 thousand related to exercisable options.

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:

 

 

2016

 

Dividend yield

0.0%

 

Expected life

7 years

 

Expected volatility

26%

 

Risk-free interest rate

1.63%

 

Weighted average fair value

$                     1.83

 

For option grants to individual employees, the Company assumes no forfeitures.  For option grants made to a group of employees, a 10% forfeiture rate is typically assumed at the date of the grant, and compared to actual forfeitures on an annual basis.

Under the terms of the merger agreement dated February 28, 2013, with Affinity, each Affinity option became fully vested and was exchanged for a grant of 0.9813 FPFC options, with an adjusted exercise price to reflect the exchange ratio and maintains the same expiration date as the original option. As of September 30, 2016, 45,460 of these options remain outstanding with an average exercise price of $9.42 and a remaining contractual term of 3.04 years.

The dividend yield assumption is based on the Company’s history and expectation of dividend payouts.  Due to the Company’s lack of sufficient historical exercise data and the limited period of time for which shares have been issued, the “simplified” method is used to determine the expected life of options, calculated as the average of the sum of the vesting term and original contractual term for all periods presented. The expected volatility percentage is based on the average expected volatility of similar public financial institutions in the Company’s market area.  The risk-free interest rates for periods within the contractual life of the awards are based on the U.S. Treasury yield curve in effect at the time of grant.

 

24


 

As of September 30, 2016, there was $258 thousand of unrecognized compensation cost related to non-vested stock options granted after January 1, 2007, excluding those stock options issued in conjunction with the Company’s severance plan. That cost is expected to be recognized over a weighted average period of 2.85 years. There was no tax benefit recognized related to this stock-based compensation. There are 355,000 stock options issued in connection with the termination of the previously executed change in control agreements and the adoption of the severance plan, with $576 thousand of unrecognized compensation cost which will only be recognized if a change in control occurs, based on the options which remain outstanding and are probable to vest at that time.  During 2015, there were 99,000 performance options issued to various employees.  Certain performance criteria must be achieved over the performance period in order for the option granted to vest.  Performance is analyzed on a quarterly basis to determine if the specific required performance is more likely than not to be achieved.  Based on this evaluation, 27,500 performance options were cancelled in 2015 leaving 71,500 outstanding as of September 30, 2016.  These non-vested options may be further adjusted in the future.

Restricted Stock grants fully vest after a minimum of three years from the date of grant (or potentially earlier upon a change of control or retirement after the age of 66), subject to the recipient remaining an employee of the Company.  Directors are also granted restricted stock as part of their compensation for their services on the Board of Directors, or related Committees, as approved by the Compensation Committee of the Board. Upon issuance of the shares, resale of the shares is restricted during the vesting period, during which the shares may not be sold, pledged, or otherwise disposed of. Prior to the vesting date and in the event the recipient terminates association with Company for any reasons other than death, disability or change of control, the recipient forfeits all rights to the shares that would otherwise be issued under the grant. Compensation expense related to restricted stock awards granted under the Plan is determined at the date of the award based on the estimated fair value of the shares and is amortized over the vesting period.  As of September 30, 2016, there was $389 thousand of unrecognized compensation cost related to restricted stock, which will be amortized through July 28, 2020.

A summary of restricted stock award activity is presented below for the nine months ended September 30, 2016:

 

 

Shares

 

Outstanding unvested shares at beginning of period

 

165,474

  

Shares Granted during period

 

36,250

  

Shares Forfeited/cancelled during the period

 

(200

Vested Shares during this period

 

(22,049

Outstanding unvested shares at end of period

 

179,475

  

 

 

Note 9—Financial Instruments with Off-Balance Sheet Risk

The Company is a party to 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. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheet.

The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

At September 30, 2016 and December 31, 2015, outstanding commitments to extend credit consisting of total unfunded commitments under lines of credit were $89.0 million and $97.8 million, respectively. In addition, as of each of these dates, the Company maintained $681 thousand and $711 thousand of performance standby letters of credit outstanding, respectively, and $1.4 million and $1.1 million of financial standby letters of credit outstanding, respectively, on behalf of its customers.

As of September 30, 2016, the Company also has deposit letters of credit totaling $12.2 million, issued by the Federal Home Loan Bank of Pittsburgh (“FHLB”), as required to provide collateral on certain municipal deposits maintained at First Priority.  These deposit letters of credit are secured by a blanket lien on selected mortgage loans within First Priority Bank’s portfolio.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

 

25


 

Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Bank evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation. Collateral held varies but may include residential or commercial real estate, accounts receivable, inventory and equipment.

 

 

Note 10—Regulatory Matters

The Dodd-Frank Act required the FRB to establish minimum consolidated capital requirements for bank holding companies that are as stringent as those required for insured depositary subsidiaries. The federal banking agencies approved rules that implemented the Dodd-Frank requirements and certain other regulatory capital reforms which were designed to enhance such requirements and implement the revised standards of the Basel Committee on Banking Supervision, commonly referred to as Basel III. These rules (i) introduced a new capital ratio pursuant to the prompt corrective action provisions, the common equity tier 1 capital to risk rated assets ratio, (ii) increased the adequately capitalized and well capitalized thresholds for the Tier 1 risk based capital ratios to 6% and 8% respectively, (iii) changed the treatment of certain capital components for determining Tier 1 and Tier 2 capital, and (iv) changed the risk weighting of certain assets and off balance sheet items in determining risk weighted assets. The new risk based capital rules became effective January 1, 2015.

Under the revised capital guidelines, the Bank’s minimum capital to risk-adjusted assets requirements consist of a common equity tier 1 capital ratio of 4.5% (6.5% to be considered “well capitalized”) and a tier 1 capital ratio of 6.0%, increased from 4.0% (and increased from 6.0% to 8.0% to be considered “well capitalized”); the total capital ratio remains at 8.0% under the new rules (10.0% to be considered “well capitalized”).  In addition, the Bank must maintain a minimum Tier 1 leverage ratio of at least 4.0% (5.0% to be considered “well capitalized”).  The new minimum capital requirements became effective on January 1, 2015.

Under the new rules, in order to avoid limitations on capital distributions (including dividend payments and certain discretionary bonus payments to executive officers), a banking organization must hold a capital conservation buffer comprised of common equity tier 1 capital above its minimum risk-based capital requirements in an amount greater than 2.5% of total risk-weighted assets. The capital contribution buffer requirements began to phase in over a three-year period beginning January 1, 2016 and is 0.625% during 2016.  The capital buffer requirement, on a fully phased-in basis as of January 1, 2019, effectively raises the minimum required common equity Tier 1 capital ratio to 7.0% (5.125% in 2016), the Tier 1 capital ratio to 8.5% (6.625% in 2016), and the total capital ratio to 10.5% (8.625% in 2016).

The Bank’s capital amounts (dollars in thousands) and ratios at September 30, 2016 and December 31, 2015 are presented below:

 

 

Actual

 

 

 

Minimum Capital Requirement

 

 

To be Well Capitalized under Prompt Corrective Action Provisions

 

 

Amount

 

 

Ratio

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

Ratio

 

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

$

54,901

 

 

 

12.04

 

%

 

$

 

36,471

 

 

>8.0

%

 

$

>45,588

 

>10.0

%

Tier 1 capital (to risk-weighted assets)

 

42,342

 

 

 

9.29

 

 

 

 

>27,353

 

 

>6.0

 

 

 

>36,471

 

>8.0

 

Tier 1 common equity capital (to risk-weighted assets)

 

42,342

 

 

 

9.29

 

 

 

 

>20,515

 

 

>4.5

 

 

 

>29,632

 

>6.5

 

Tier 1 capital (to total assets)

 

42,342

 

 

 

8.18

 

 

 

 

>20,709

 

 

>4.0

 

 

 

>25,886

 

>5.0

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

$

51,889

 

 

 

12.98

 

%

 

$

>31,985

 

 

>8.0

%

 

$

>39,981

 

>10.0

%

Tier 1 capital (to risk-weighted assets)

 

39,858

 

 

 

9.97

 

 

 

 

>23,989

 

 

>6.0

 

 

 

>31,985

 

>8.0

 

Tier 1 common equity capital (to risk-weighted assets)

 

39,858

 

 

 

9.97

 

 

 

 

>17,992

 

 

>4.5

 

 

 

>25,988

 

>6.5

 

Tier 1 capital (to total assets)

 

39,858

 

 

 

8.11

 

 

 

 

>19,655

 

 

>4.0

 

 

 

>24,568

 

>5.0

 

 

 

26


 

First Priority’s ability to pay cash dividends is dependent on receiving cash in the form of dividends from the Bank. However, certain restrictions exist regarding the ability of the Bank to transfer funds to First Priority in the form of cash dividends. All dividends are currently subject to prior approval of the Pennsylvania Department of Banking and Securities and the FDIC and are payable only from the undivided profits of the Bank, with the exception of an exemption enacted by the Pennsylvania Department of Banking and Securities which allows the Bank to pay dividends related to the preferred stock originally issued under the U.S. Department of the Treasury’s Troubled Asset Relief Program—Capital Purchase Program. Additionally, First Priority has met the requirement of obtaining prior approval from the Federal Reserve Bank on any payment of dividends, including dividends on the aforementioned preferred stock, when net income for the past four quarters is not sufficient to fund the dividend payments over that same period or when such payment would negatively impact capital adequacy of the Company.

Note 11—Fair Value Measurements and Fair Values of Financial Instruments

Management uses its best judgment in estimating the fair value of the Bank’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction on the dates indicated. The estimated fair value amounts have been measured as of September 30, 2016 and December 31, 2015 and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with FASB ASC Topic 820—Fair Value Measurements, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in some 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.

The fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair value under current market conditions.

FASB ASC Topic 820 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under FASB ASC Topic 820 are as follows:

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

Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.

Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity). Management utilizes inputs that it believes a market participant would use.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

 

27


 

For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2016 and December 31, 2015 are as follows:

 

Description

Fair Value

 

 

(Level 1)

Quoted

Prices in

Active

Markets for Identical

Assets

 

 

(Level 2) Significant

Other

Observable

Inputs

 

 

(Level 3)

Significant Unobservable Inputs

 

 

(Dollars in thousands)

 

As of September 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies and

   corporations

$

7,026

 

 

$

 

 

$

7,026

 

 

$

 

Obligations of states and political subdivisions

 

884

 

 

 

 

 

 

884

 

 

 

 

Federal agency mortgage-backed securities

 

14,945

 

 

 

 

 

 

14,945

 

 

 

 

Federal agency collateralized mortgage obligations

 

234

 

 

 

 

 

 

234

 

 

 

 

Other debt securities

 

1,560

 

 

 

 

 

 

1,560

 

 

 

 

Money market mutual fund

 

137

 

 

 

137

 

 

 

 

 

 

 

Total assets measured at fair value on a recurring basis

$

24,786

 

 

$

137

 

 

$

24,649

 

 

$

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies and

   corporations

$

62,904

 

 

$

 

 

$

62,904

 

 

$

 

Obligations of states and political subdivisions

 

14,347

 

 

 

 

 

 

14,347

 

 

 

 

Federal agency mortgage-backed securities

 

17,038

 

 

 

 

 

 

17,038

 

 

 

 

Federal agency collateralized mortgage obligations

 

346

 

 

 

 

 

 

346

 

 

 

 

Money market mutual fund

 

69

 

 

 

69

 

 

 

 

 

 

 

Total assets measured at fair value on a recurring basis

$

94,704

 

 

$

69

 

 

$

94,635

 

 

$

 

 

For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2016 and December 31, 2015 are as follows:

 

Description

Fair Value

 

 

(Level 1)

Quoted Prices

in Active

Markets for Identical

Assets

 

 

(Level 2) Significant

Other

Observable

Inputs

 

 

(Level 3)

Significant Unobservable Inputs

 

 

(Dollars in thousands)

 

As of September 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

$

2,489

 

 

$

 

 

$

 

 

$

2,489

 

Other real estate owned

 

710

 

 

 

 

 

 

 

 

 

710

 

Total assets measured at fair value on a

   nonrecurring basis

$

3,199

 

 

$

 

 

$

 

 

$

3,199

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

$

3,699

 

 

$

 

 

$

 

 

$

3,699

 

Other real estate owned

 

935

 

 

 

 

 

 

 

 

 

935

 

Total assets measured at fair value on a

   nonrecurring basis

$

4,634

 

 

$

 

 

$

 

 

$

4,634

 

 

 

28


 

Management generally uses a discounted appraisal technique in valuing impaired assets, resulting in the discounting of the collateral values underlying each impaired asset. A discounted tax assessment rate has been applied for smaller assets to determine the discounted collateral value. All impaired loans are classified as Level 3 in the fair value hierarchy. Collateral may be real estate and/or business assets. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment.

Quantitative information about Level 3 fair value measurements at September 30, 2016 is included in the table below:

 

 

Fair Value

 

 

Valuation Techniques

 

Unobservable

Inputs

 

Estimated

Ratings

(Weighted

Average) (3)

 

(Dollars in thousands)

 

 

 

 

 

 

 

Impaired loans

$

2,489

 

 

Appraisal of real estate

collateral (1)

 

Appraisal adjustments(2)

 

0%-50%

(6.40%)

 

 

 

 

 

Valuation of business

assets used as

collateral(1)

 

Valuation adjustments(2)

 

25%-30%

 

 

 

 

 

 

 

Liquidation expenses

 

7.5%-10%

(8.23%)

Other real estate owned

$

710

 

 

Appraisal of collateral(1)

 

Appraisal adjustments(2)

 

0%-35%    (1.49%)

 

 

 

 

 

 

 

Liquidation expenses

 

5%-8%

(6.99%)

 

Quantitative information about Level 3 fair value measurements at December 31, 2015 is included in the table below:

 

 

Fair Value

 

 

Valuation Techniques

 

Unobservable

Inputs

 

Estimated

Ratings

(Weighted

Average) (3)

 

(Dollars in thousands)

 

 

 

 

 

 

 

Impaired loans

$

3,699

 

 

Appraisal of real estate

collateral (1)

 

Appraisal adjustments(2)

 

0%-50%                (4.75%)

 

 

 

 

 

Valuation of business

assets used as

collateral(1)

 

Valuation adjustments(2)

 

25%-30%

 

 

 

 

 

 

 

Liquidation expenses

 

2%-10%

(6.34%)

Other real estate owned

$

935

 

 

Appraisal of collateral(1)

 

Appraisal adjustments(2)

 

0%-25%                (3.39%)

 

 

 

 

 

 

 

Liquidation expenses

 

7%-8.5%

(8.38%)

 

  

 

(1)

Fair Value is generally determined through independent appraisals of the underlying collateral, which include Level 3 inputs that are not identifiable.

(2)

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses.

(3)

The range and weighted average of qualitative factors such as economic conditions and estimated liquidation expenses are presented as a percent of the appraised value.

Valuation of real estate collateral may be discounted based on the age of the existing appraisal.  Discounts are typically not taken for recent appraisals. Valuations related to business assets used as collateral are typically discounted more heavily due to the inherent level of uncertainty in determining the fair value of these types of assets. Liquidation costs relating to these assets are charged to expense.

 

29


 

Other real estate owned measured at fair value on a nonrecurring basis consists of properties acquired as a result of accepting a deed in lieu of foreclosure, foreclosure or through other means related to collateral on Bank loans which resulted in a gain or loss recognized during the period. Costs relating to the development or improvement of assets are capitalized and costs relating to holding the property are charged to expense. As of September 30, 2016, the fair value of other real estate owned consists of balances of $1.2 million, net of a valuation allowance of $527 thousand.  As of December 31, 2015, the fair value of other real estate owned consists of balances of $1.3 million, net of a valuation allowance of $404 thousand.  Fair value is generally determined based upon independent third-party appraisals of the property.

Real estate properties acquired through, or in lieu of, foreclosure are to be sold and are carried at fair value less estimated cost to sell. Fair value is based upon independent market prices or appraised value of the property. These assets are included in Level 3 fair value based upon the lowest level of input that is significant to the fair value measurement.

The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.

The following methods and assumptions were used to estimate the fair values of the Company’s financial instruments at September 30, 2016 and December 31, 2015:

Cash and Cash Equivalents

The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets’ fair values.

Securities

The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.

Loans Receivable

The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal.

Impaired Loans

Impaired loans, which are included in loans receivable, are those that are accounted for under FASB ASC Topic 310, “Receivables”, in which the Company has measured impairment generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements. The fair value of the impaired loans consists of the loan balances, net of any valuation allowance. As of September 30, 2016 the fair value of impaired loans consisted of loan balances with an allowance recorded of $2.1 million, net of valuation allowances of $362 thousand; and loan balances with no related allowance recorded of $1.7 million, net of partial charge-offs of $927 thousand. As of December 31, 2015 the fair value of impaired loans consisted of loan balances with an allowance recorded of $2.5 million, net of valuation allowances of $452 thousand and partial charge-offs of $2 thousand; and loan balances with no related allowance recorded of $2.5 million, net of partial charge-offs of $867 thousand.

Restricted Investment in Bank Stock

The carrying amount of restricted investment in bank stock approximates fair value, and considers the limited marketability of such securities.

Accrued Interest Receivable and Payable

The carrying amount of accrued interest receivable and accrued interest payable approximates fair value.

 

30


 

Deposit Liabilities

The fair values disclosed for demand deposits (interest and noninterest checking), money market and savings accounts are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market to the maturities of the time deposits.

Short-Term Borrowings

The carrying amounts of short-term borrowings approximate their fair values.

Long-Term Debt

Fair values of FHLB advances are estimated using discounted cash flow analysis, based on quoted prices for new FHLB advances with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.

Subordinated Debt

The fair values of subordinated debt has been estimated using discounted cash flow calculation taking into account contractual maturities, call features, and market interest rates for instruments with similar financial and credit characteristics.  These instruments are classified within Level 2 of the fair value hierarchy.

Off-Balance Sheet Financial Instruments

Fair values for the Company’s off-balance sheet financial instruments (lending commitments and letters of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties’ credit standing.

 

At September 30, 2016 and December 31, 2015, the estimated fair values of the Company’s financial instruments were as follows:

 

 

September 30, 2016

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

24,909

 

 

$

24,909

 

 

$

24,909

 

 

$

 

 

$

 

Securities available for sale

 

24,786

 

 

 

24,786

 

 

 

137

 

 

 

24,649

 

 

 

 

Securities held to maturity

 

19,285

 

 

 

20,747

 

 

 

 

 

 

20,747

 

 

 

 

Loans receivable, net

 

484,012

 

 

 

493,667

 

 

 

 

 

 

 

 

 

493,667

 

Restricted stock

 

3,330

 

 

 

3,330

 

 

 

 

 

 

3,330

 

 

 

 

Accrued interest receivable

 

1,595

 

 

 

1,595

 

 

 

 

 

 

1,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

442,693

 

 

 

443,841

 

 

 

 

 

 

443,841

 

 

 

 

Federal Home Loan Bank of Pittsburgh advances

 

70,688

 

 

 

70,724

 

 

 

 

 

 

70,724

 

 

 

 

Subordinated debt

 

9,201

 

 

 

9,492

 

 

 

 

 

 

9,492

 

 

 

 

Accrued interest payable

 

513

 

 

 

513

 

 

 

 

 

 

513

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance sheet credit related instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31


 

 

 

December 31, 2015

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

5,909

 

 

$

5,909

 

 

$

5,909

 

 

$

 

 

$

 

Securities available for sale

 

94,704

 

 

 

94,704

 

 

 

69

 

 

 

94,635

 

 

 

 

Securities held to maturity

 

19,886

 

 

 

20,446

 

 

 

 

 

 

20,446

 

 

 

 

Loans receivable, net

 

406,358

 

 

 

413,187

 

 

 

 

 

 

 

 

 

413,187

 

Restricted stock

 

3,368

 

 

 

3,368

 

 

 

 

 

 

3,368

 

 

 

 

Accrued interest receivable

 

1,623

 

 

 

1,623

 

 

 

 

 

 

1,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

408,687

 

 

 

409,029

 

 

 

 

 

 

409,029

 

 

 

 

Federal Home Loan Bank of Pittsburgh advances

 

74,725

 

 

 

74,654

 

 

 

 

 

 

74,654

 

 

 

 

Subordinated debt

 

9,201

 

 

 

9,201

 

 

 

 

 

 

9,201

 

 

 

 

Accrued interest payable

 

450

 

 

 

450

 

 

 

 

 

 

450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance sheet credit related instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32


 

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

The following discussion summarizes First Priority’s results of operations and highlights material changes for the three and nine months ended September 30, 2016 and 2015, and its financial condition as of September 30, 2016 and December 31, 2015. This discussion is intended to provide additional information about the significant changes in the results of operations presented in the accompanying consolidated financial statements for First Priority and its wholly owned subsidiary, First Priority Bank. First Priority’s consolidated financial condition and results of operations consist essentially of the Bank’s financial condition and results of operations. Current performance does not guarantee, and may not be indicative of, similar performance in the future.  

You should read this discussion and analysis in conjunction with the unaudited consolidated financial statements for the period ended September 30, 2016 included herein as well as with the audited consolidated financial statements and the accompanying footnotes for the year ended December 31, 2015, included in the Company’s Form 10-K filed with the Securities and Exchange Commission.

This discussion and analysis of financial condition and results of operations contains forward-looking statements that involve risks and uncertainties, such as First Priority’s plans, objectives, expectations and intentions. Therefore, this analysis should be read in conjunction with the “Cautionary Statement Regarding Forward-Looking Statements” presented elsewhere in this document and the “Risk Factors” described in the Company’s Form 10-K for the period ended December 31, 2015.

Overview

The following table sets forth selected measures of First Priority’s financial position or performance for the dates or periods indicated.

 

 

 

As of and for the nine months ended September 30,

 

 

2016

 

2015

Total revenue (1)

 

$           13,586

 

$      12,917

Net income

 

1,563

 

1,484

Total assets

 

571,964

 

508,634

Total loans receivable

 

487,335

 

399,083

Total deposits

 

442,693

 

396,277

(1)

Total revenue equals net interest income plus non-interest income.

Like most financial institutions, First Priority derives the majority of its income from interest it receives on its interest-earning assets, such as loans and investments. First Priority’s primary source of funds for making these loans and investments is its deposits, on which it pays interest. Consequently, one of the key measures of First Priority’s success is its amount of net interest income, or the difference between the income on its average interest-earning assets and the expense on its average interest-bearing liabilities, such as deposits and borrowings. Another key measure is the spread between the yield First Priority earns on these average interest-earning assets and the rate it pays on its average interest-bearing liabilities, which is called its net interest spread.

There are risks inherent in all loans, and First Priority maintains an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible. This allowance is maintained by charging a provision for loan losses against operating earnings. A detailed discussion of this process, as well as several tables describing the allowance for loan losses is included herein.

In addition to earning interest on its loans and investments, First Priority earns income through other sources, such as fees and other charges to its banking customers and income from providing wealth management services, as well as net gains or losses realized from the sale of assets. The various components of non-interest income, as well as non-interest expense, are described in this section.

Critical Accounting Policies, Judgments and Estimates

First Priority has adopted various accounting policies that govern the application of accounting principles generally accepted in the United States of America and that are consistent with general practices within the banking industry in the preparation of its consolidated financial statements. First Priority’s significant accounting policies are described in Note 1 of the Notes to Consolidated Financial Statements included in the Company’s Form 10-K as of December 31, 2015, filed with the Securities and Exchange Commission.

 

33


 

Certain accounting policies involve significant judgments and assumptions by First Priority that have a material impact on the carrying value of certain assets and liabilities. First Priority considers these accounting policies to be critical accounting estimates. The judgment and assumptions used are based on historical experience and other factors, which First Priority believes to be reasonable under the circumstances and have been reasonably consistent with prior results. Because of the nature of the judgments and assumptions made, actual results could differ from these estimates, which could have a material impact on the carrying values of its assets and liabilities and its results of operations. Material estimates that are particularly susceptible to significant change in the near term relate to investment securities impairment evaluation, the valuation of acquired loans, the determination of the allowance for loan losses, valuation of other real estate owned, the analysis of potential impairment of goodwill, the valuation of deferred tax assets and accounting for stock-based compensation.

Investment Securities Impairment Evaluation. In estimating other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. When a determination is made that an other-than-temporary impairment exists but the Company does not intend to sell the debt security and it is more likely than not that it will not be required to sell the debt security prior to its anticipated recovery, the other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income. Management believes that there are no investment securities with other-than-temporary impairment for each of the reporting periods presented.

Acquired Loans. Fair values for acquired loans are based on a discounted cash flow methodology that involves significant assumptions and judgments as to estimates of credit risk, prepayment risk, liquidity risk, default rates, loss severity, payment speeds, collateral values and discount rate.

Allowance for Loan Losses. The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans.

Pools of loans are evaluated for loss exposure based upon historical loss rates in each category of loans and adjusted for qualitative factors. Management assigned each factor a value to reflect improving, stable or declining conditions based on its best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.

An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

Impairment is measured on a loan by loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent.

See the Allowance for Loan Losses section related to Balance Sheet Review as of September 30, 2016 and December 31, 2015 for more information.

Other Real Estate Owned. Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less cost to sell at the date of foreclosure, establishing a new cost basis. Any write-down, at or prior to the dates the real estate is considered foreclosed, is charged to the allowance for loan losses. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell.

Goodwill. Goodwill represents the excess of the cost of an acquired entity over the fair value of the identifiable net assets acquired in accordance with the acquisition method of accounting. Goodwill is not amortized but is reviewed for potential impairment on an annual basis, or more often if events or circumstances indicate that there may be impairment.

Income Taxes. Deferred taxes are provided on the liability method whereby deferred tax assets (“DTA”) are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment. The Company files a consolidated federal income tax return with the Bank.

 

34


 

If management makes a determination based on the available evidence that it is more likely than not that some portion or all of the deferred tax assets will not be realized in future periods a valuation allowance is calculated and recorded. These determinations are inherently subjective and dependent upon estimates and judgments concerning management’s evaluation of both positive and negative evidence. The weight given to the potential effect of positive and negative evidence must be commensurate with the extent to which it can be objectively verified.

When determining the need for a valuation allowance, the Company assessed the possible sources of taxable income available under tax law to realize a tax benefit for deductible temporary differences and carryforwards, as defined by Accounting Standards Codification (“ASC”) Topic 740-10-30-18. This guidance related to when a valuation allowance on the DTA should be maintained, generally provides that the valuation allowance should be reversed, when in the judgment of management, it is more likely than not that the DTA will be realized.  Management has determined that the DTA will be realized and does not maintain a valuation allowance.

Stock Based Compensation. Compensation costs related to share-based payment transactions are recognized in the financial statements over the period that an employee provides service in exchange for the award. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model based on management’s assumptions.  The value of restricted stock awards is determined based on the estimated fair value of the shares at the date of the award.

Results of Operations

Income Statement Review

First Priority’s results of operations are affected by five major elements: (1) net interest income, or the difference between interest income earned on loans and investments and interest expense accrued on deposits and borrowed funds; (2) the provision for loan losses, or the amount added to the allowance for loan losses to provide reserves for inherent losses on loans; (3) non-interest income, consisting of income from wealth management services, fees and other charges to our banking customers, and net gains or losses realized from the sale of assets; (4) non-interest expense, which consists primarily of salaries, employee benefits and other operating expenses; and (5) income taxes, including deferred taxes, when applicable. Each of these major elements is reviewed in more detail in the following discussion.

Results of Operations Comparative Summary

Shown in the table below are the three month reported results of operations as well as the increase (decrease) for the respective periods.

 

 

For the three months ended September 30,

 

 

Increase (decrease)

 

 

% Change

 

 

For the nine months ended September 30,

 

 

Increase (decrease)

 

 

% Change

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

Net interest income

$

4,199

 

 

$

4,210

 

 

$

(11

)

 

 

(0.3

)%

 

$

12,210

 

 

$

12,083

 

 

$

127

 

 

 

1.1

%

Non-interest income

 

641

 

 

 

342

 

 

 

299

 

 

 

87.4

%

 

 

1,376

 

 

 

834

 

 

 

542

 

 

 

65.0

%

Total Revenue

 

4,840

 

 

 

4,552

 

 

 

288

 

 

 

6.3

%

 

 

13,586

 

 

 

12,917

 

 

 

669

 

 

 

5.2

%

Provision for loan losses

 

510

 

 

 

195

 

 

 

315

 

 

 

161.5

%

 

 

710

 

 

 

445

 

 

 

265

 

 

 

59.6

%

Non-interest expenses

 

3,636

 

 

 

3,529

 

 

 

107

 

 

 

3.0

%

 

 

10,598

 

 

 

10,307

 

 

 

291

 

 

 

2.8

%

Income before income tax expense

 

694

 

 

 

828

 

 

 

(134

)

 

 

(16.2

)%

 

 

2,278

 

 

 

2,165

 

 

 

113

 

 

 

5.2

%

Income tax expense

 

218

 

 

 

240

 

 

 

(22

)

 

 

(9.2

)%

 

 

715

 

 

 

681

 

 

 

34

 

 

 

5.0

%

Net Income

$

476

 

 

$

588

 

 

$

(112

)

 

 

(19.0

)%

 

$

1,563

 

 

$

1,484

 

 

$

79

 

 

 

5.3

%

Preferred dividends, including net amortization

 

76

 

 

 

212

 

 

 

(136

)

 

 

(64.2

)%

 

 

330

 

 

 

589

 

 

 

(259

)

 

 

(44.0

)%

Net Income to common shareholders

$

400

 

 

$

376

 

 

$

24

 

 

 

6.4

%

 

$

1,233

 

 

$

895

 

 

$

338

 

 

 

37.8

%

Income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

0.06

 

 

$

-

 

 

 

 

 

 

$

0.19

 

 

$

0.14

 

 

$

0.05

 

 

 

 

 

Diluted

$

0.06

 

 

$

0.06

 

 

$

-

 

 

 

 

 

 

$

0.19

 

 

$

0.14

 

 

$

0.05

 

 

 

 

 

 

 

35


 

Operating results reflected above for the three and nine months ended September 30, 2016 were impacted by the following items, including the specific line items impacted:

On August 21, 2016, the Bank significantly increased its loans outstanding through the acquisition of 23 commercial lending relationships totaling $64 million in outstanding loan balances from another local banking institution.  The loan purchase had a modestly negative impact on third quarter, 2016, operating results as the Bank also recorded an initial loan loss provision of approximately $500 thousand related to these acquired loans, consistent with its current practice that an allowance be established on all loans generated, and recorded one-time transaction costs of approximately $50 thousand related to the purchase.   Also, during the second quarter of 2016, the Bank purchased $12.7 million of performing residential real estate loans which were underwritten using similar standards as the Bank uses for its organic portfolio.  For the nine months ended September 30, 2016, total loans outstanding increased 19.1%.  

In addition, the Bank took advantage of financial market conditions during the current quarter and the first nine months of 2016 in selling $6.5 million and $12.8 million, respectively, of its longer duration state and municipal obligations and recorded gains from these investment sales of $456 thousand and $795 thousand in each of these respective periods, which are included in non-interest income above.  Comparatively, securities gains recorded in both the three and nine months ended September 30, 2015, totaled $125 thousand, which resulted from the sale of $7.5 million of U.S. Treasury securities.

Also, the Company’s earnings per share has and will continue to be positively impacted from the refinancing of $6.0 million of the 9% preferred stock in January, 2016, which resulted from the issuance of 7% subordinated debentures in November 2015.  These combined steps have provided an on-going benefit to our income available to common shareholders of $0.01 per quarter as the current after tax cost of the interest expense on the debentures of 4.62% is a significant reduction to the prior 9% after tax impact of the preferred stock dividends.

Net Interest Income

First Priority’s primary source of revenue is net interest income. Net interest income is determined by the average balances of interest-earning assets and interest-bearing liabilities and the interest rates earned and paid on these balances. The amount of net interest income recorded by First Priority is affected by the rate, mix and amount of growth of interest-earning assets and interest-bearing liabilities, the amount of interest-earning assets as compared to the amount of interest-bearing liabilities, and by changes in interest rates earned and interest rates paid on these assets and liabilities.

The following tables set forth, for the three and nine month periods ended September 30, 2016 and 2015, information related to First Priority’s average balances, yields on average assets, and costs of average liabilities. Average balances are derived from the daily balances throughout the periods indicated and yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average loans are stated net of deferred costs. The net dollar amounts and percentage changes of interest income and expense are presented for comparative purposes.

 

36


 

Analysis of Changes in Net Interest Income

 

 

For the Three Months Ended September 30,

 

 

Net Change in Interest Income / Expenses

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

Average Balance

 

 

Interest Income/  Expense

 

 

Yield/ Rate

 

 

Average Balance

 

 

Interest Income/  Expense

 

 

Yield/ Rate

 

 

2016 vs. 2015

 

 

2016 vs. 2015

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

447,874

 

 

$

4,944

 

 

 

4.44

%

 

$

392,468

 

 

$

4,456

 

 

 

4.50

%

 

$

488

 

 

 

11.0

%

Taxable investment securities

 

40,259

 

 

 

283

 

 

 

2.84

%

 

 

62,039

 

 

 

364

 

 

 

2.33

%

 

 

(81

)

 

 

(22.3

)%

Nontaxable investment securities

 

8,461

 

 

 

87

 

 

 

4.12

%

 

 

15,199

 

 

 

156

 

 

 

4.06

%

 

 

(69

)

 

 

(44.2

)%

Total investment securities

 

48,720

 

 

 

370

 

 

 

3.06

%

 

 

77,238

 

 

 

520

 

 

 

2.67

%

 

 

(150

)

 

 

(28.8

)%

Deposits with banks and other (1)

 

7,969

 

 

 

27

 

 

 

1.34

%

 

 

4,081

 

 

 

31

 

 

 

3.03

%

 

 

(4

)

 

 

(12.9

)%

Total interest earning assets

 

504,563

 

 

 

5,341

 

 

 

4.26

%

 

 

473,787

 

 

 

5,007

 

 

 

4.19

%

 

 

334

 

 

 

6.7

%

Non-interest-earning assets (1)

 

18,655

 

 

 

 

 

 

 

 

 

 

 

21,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

523,218

 

 

 

 

 

 

 

 

 

 

$

494,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

$

49,318

 

 

 

41

 

 

 

0.34

%

 

$

31,912

 

 

 

17

 

 

 

0.22

%

 

$

24

 

 

 

141.2

%

Money market and savings

 

104,317

 

 

 

144

 

 

 

0.55

%

 

 

92,662

 

 

 

71

 

 

 

0.30

%

 

 

73

 

 

 

102.8

%

Time deposits

 

210,438

 

 

 

700

 

 

 

1.34

%

 

 

203,239

 

 

 

625

 

 

 

1.22

%

 

 

75

 

 

 

12.0

%

FHLB advances and other borrowings

 

44,268

 

 

 

85

 

 

 

0.77

%

 

 

65,391

 

 

 

84

 

 

 

0.51

%

 

 

1

 

 

 

1.2

%

Subordinated debt

 

9,197

 

 

 

172

 

 

 

7.52

%

 

 

 

 

 

 

 

 

0.00

%

 

 

172

 

 

 

 

Total interest-bearing liabilities

 

417,538

 

 

 

1,142

 

 

 

1.10

%

 

 

393,204

 

 

 

797

 

 

 

0.80

%

 

 

345

 

 

 

43.3

%

Non interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, non interest-bearing deposits

 

56,087

 

 

 

 

 

 

 

 

 

 

 

48,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

1,797

 

 

 

 

 

 

 

 

 

 

 

1,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

47,796

 

 

 

 

 

 

 

 

 

 

 

51,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

   SHAREHOLDERS’ EQUITY

$

523,218

 

 

 

 

 

 

 

 

 

 

$

494,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/rate spread

 

 

 

 

$

4,199

 

 

 

3.16

%

 

 

 

 

 

$

4,210

 

 

 

3.39

%

 

$

(11

)

 

 

(0.3

)%

Net interest margin

 

 

 

 

 

 

 

 

 

3.35

%

 

 

 

 

 

 

 

 

 

 

3.53

%

 

 

 

 

 

 

 

 

(1)

Interest income includes dividends from restricted investments in bank stocks, average balance of these restricted stocks are included in non-interest-earning assets.

 

37


 

 

 

For the Nine Months Ended September 30,

 

 

Net Change in Interest Income / Expenses

 

 

2016

 

 

2015

 

 

$ Change

 

 

% Change

 

 

Average Balance

 

 

Interest Income/  Expense

 

 

Yield/ Rate

 

 

Average Balance

 

 

Interest Income/  Expense

 

 

Yield/ Rate

 

 

2016 vs. 2015

 

 

2016 vs. 2015

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

423,282

 

 

$

14,222

 

 

 

4.49

%

 

$

381,634

 

 

$

12,945

 

 

 

4.54

%

 

$

1,277

 

 

 

9.9

%

Taxable investment securities

 

46,962

 

 

 

877

 

 

 

2.50

%

 

 

62,758

 

 

 

1,084

 

 

 

2.31

%

 

 

(207

)

 

 

(19.1

)%

Nontaxable investment securities

 

11,375

 

 

 

349

 

 

 

4.09

%

 

 

8,041

 

 

 

244

 

 

 

4.05

%

 

 

105

 

 

 

43.0

%

Total investment securities

 

58,337

 

 

 

1,226

 

 

 

2.81

%

 

 

70,799

 

 

 

1,328

 

 

 

2.51

%

 

 

(102

)

 

 

(7.7

)%

Deposits with banks and other (1)

 

6,551

 

 

 

83

 

 

 

1.69

%

 

 

4,188

 

 

 

149

 

 

 

4.76

%

 

 

(66

)

 

 

(44.3

)%

Total interest earning assets

 

488,170

 

 

 

15,531

 

 

 

4.25

%

 

 

456,621

 

 

 

14,422

 

 

 

4.22

%

 

 

1,109

 

 

 

7.7

%

Non-interest-earning assets (1)

 

18,848

 

 

 

 

 

 

 

 

 

 

 

20,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

507,018

 

 

 

 

 

 

 

 

 

 

$

477,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

$

47,000

 

 

 

108

 

 

 

0.31

%

 

$

32,710

 

 

 

55

 

 

 

0.23

%

 

$

53

 

 

 

96.4

%

Money market and savings

 

97,326

 

 

 

362

 

 

 

0.50

%

 

 

97,112

 

 

 

216

 

 

 

0.30

%

 

 

146

 

 

 

67.6

%

Time deposits

 

216,503

 

 

 

2,123

 

 

 

1.31

%

 

 

198,340

 

 

 

1,886

 

 

 

1.27

%

 

 

237

 

 

 

12.6

%

FHLB advances and other borrowings

 

34,436

 

 

 

213

 

 

 

0.82

%

 

 

49,452

 

 

 

182

 

 

 

0.49

%

 

 

31

 

 

 

17.0

%

Subordinated debt

 

9,194

 

 

 

515

 

 

 

7.49

%

 

 

 

 

 

 

 

 

0.00

%

 

 

515

 

 

 

 

Total interest-bearing liabilities

 

404,459

 

 

 

3,321

 

 

 

1.10

%

 

 

377,614

 

 

 

2,339

 

 

 

0.83

%

 

 

982

 

 

 

42.0

%

Non interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, non interest-bearing deposits

 

53,199

 

 

 

 

 

 

 

 

 

 

 

47,431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

1,565

 

 

 

 

 

 

 

 

 

 

 

1,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

47,795

 

 

 

 

 

 

 

 

 

 

 

50,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

   SHAREHOLDERS’ EQUITY

$

507,018

 

 

 

 

 

 

 

 

 

 

$

477,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/rate spread

 

 

 

 

$

12,210

 

 

 

3.15

%

 

 

 

 

 

$

12,083

 

 

 

3.39

%

 

$

127

 

 

 

1.1

%

Net interest margin

 

 

 

 

 

 

 

 

 

3.34

%

 

 

 

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

(1)

Interest income includes dividends from restricted investments in bank stocks, average balance of these restricted stocks are included in non-interest-earning assets.

 

 

38


 

Net interest income can also be analyzed in terms of the impact of changing interest rates and changing volume as shown in the Changes in Net Interest Income table below which sets forth the effect which varying levels of average interest-earning assets, interest-bearing liabilities and the applicable yields and rates have had on changes in net interest income for the periods presented.

 

 

Changes in Net Interest Income

 

 

Changes in Net Interest Income

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

September 30, 2016 vs. 2015

 

 

September 30, 2016 vs. 2015

 

 

Increase (Decrease)

 

 

Increase (Decrease)

 

 

Due to Change In

 

 

Due to Change In

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

 

Volume

 

 

Rate

 

 

Net Change

 

 

Volume

 

 

Rate

 

 

Net Change

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

$

558

 

 

$

(70

)

 

$

488

 

 

$

1,412

 

 

$

(135

)

 

$

1,277

 

Taxable investment securities

 

(147

)

 

 

66

 

 

 

(81

)

 

 

(289

)

 

 

82

 

 

 

(207

)

Nontaxable investment securities

 

(71

)

 

 

2

 

 

 

(69

)

 

 

103

 

 

 

2

 

 

 

105

 

Total investment securities

 

(218

)

 

 

68

 

 

 

(150

)

 

 

(186

)

 

 

84

 

 

 

(102

)

Deposits with banks and other

 

19

 

 

 

(23

)

 

 

(4

)

 

 

59

 

 

 

(125

)

 

 

(66

)

Total interest earning assets

 

359

 

 

 

(25

)

 

 

334

 

 

 

1,285

 

 

 

(176

)

 

 

1,109

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, interest-bearing

 

12

 

 

 

12

 

 

 

24

 

 

 

29

 

 

 

24

 

 

 

53

 

Money market and savings

 

9

 

 

 

64

 

 

 

73

 

 

 

 

 

 

146

 

 

 

146

 

Time deposits

 

21

 

 

 

54

 

 

 

75

 

 

 

178

 

 

 

59

 

 

 

237

 

FHLB advances and other borrowings

 

(33

)

 

 

34

 

 

 

1

 

 

 

(67

)

 

 

98

 

 

 

31

 

Subordinated debt

 

172

 

 

 

 

 

 

172

 

 

 

515

 

 

 

 

 

 

515

 

Total interest bearing liabilities

 

181

 

 

 

164

 

 

 

345

 

 

 

655

 

 

 

327

 

 

 

982

 

Change in net interest income

$

178

 

 

$

(189

)

 

$

(11

)

 

$

630

 

 

$

(503

)

 

$

127

 

 

For the three months ended September 30, 2016, net interest income totaled $4.20 million, a decrease of $11 thousand, or 0.3%, from $4.21 million for the three months ended September 30, 2015.  Net interest margin declined 18 basis points from 3.53% for the third quarter of 2015 to 3.35% for the same period in 2016.  Net interest spread, defined as the mathematical difference between the yield on average earning assets and the rate paid on average interest-bearing liabilities, decreased 23 basis points from 3.39% for the three months ended September 30, 2015 to 3.16% for the same period in 2016. When comparing these periods, incremental growth of balances accounted for a net increase of $178 thousand while the change in our relative rate structure resulted in a net decline in net interest income of $189 thousand.

Average interest earning assets for the third quarter of 2016 increased $30.8 million, or 6.5%, including an increase in average loans of $55.4 million, or 14.1%, offset by a decrease in average investment balances of $28.5 million, or 36.9%, when compared to the prior year quarter. This overall increased volume of average earning assets provided an additional $359 thousand in interest income, with $558 thousand provided from incremental loan balances. The average yield on earning assets increased 7 basis points in the current quarter compared to the prior year three month period from 4.19% to 4.26% which resulted in a rate related decrease of interest income of $25 thousand between the periods.  This change in interest income related to rates is not only impacted by changes in comparable rates, but also by balance increases or decreases and the resulting product mix structure.  When comparing these periods, this includes a decrease of $70 thousand attributable to lower yields on loans and $23 thousand related to deposits with banks and other interest income, including $12 thousand related to a decline of dividends received on the Bank’s restricted investment in FHLB stock, partially offset by an increase of $68 thousand attributable to higher average yields on investment securities.

Average interest bearing liabilities increased $24.3 million, or 6.2%, when comparing the current quarter to the prior year quarter. Average deposit balances increased $36.3 million, or 11.1%, consisting of an increase in interest bearing NOW accounts of $17.4 million, or 54.5%, an increase in money market and savings deposits of $11.7 million, or 12.6%, and an increase in time deposits of $7.2 million, or 3.5%.  Also, when comparing these periods, the issuance of subordinated debt in November 2015 resulted in an average balance of $9.2 million in the third quarter of 2016.  The incremental growth of interest bearing liabilities resulted in an overall increase in interest expense of $181 thousand, of which $172 thousand was specifically attributable to the subordinated debt. At the same time, due to the change in mix of balances, the average rate on interest bearing liabilities in the current quarter compared to the prior year quarter increased from 0.80% to 1.10%, resulting in an overall increase in interest expense of $164 thousand between the periods related to this increase in rates.

 

39


 

For the nine months ended September 30, 2016, net interest income increased $127 thousand, or 1.1%, to $12.21 million compared to $12.08 million for the same period in 2015. Net interest margin decreased 20 basis points from 3.54% for the first nine months of 2015 to 3.34% for the same period in 2016. Net interest spread decreased 24 basis points from 3.39% for the first nine months of 2015 to 3.15% for the same period in 2016. When comparing these periods, incremental growth of balances accounted for an increase of $630 thousand while the change in our relative rate structure resulted in a decline in net interest income of $503 thousand.

Average interest earning assets for the first nine months of 2016 increased $31.5 million, or 6.9%, including an increase in average loans of $41.6 million, or 10.9%, offset by a decrease in average investment balances of $12.5 million, or 17.6%, when compared to the prior year. This increased volume of average earning assets provided an additional $1.29 million in interest income, of which $1.41 million was provided from incremental loan balances.  The average yield on earning assets increased 3 basis points in the current year compared to the prior year nine month period from 4.22% to 4.25%.  The change in interest income related to changing rates, which is not only impacted by changes in comparable interest rates, but also by changes in product mix structure, resulted in a decrease of net interest income of $176 thousand when comparing these periods.

Average interest bearing liabilities increased $26.8 million, or 7.1%, in 2016. During this time, overall deposit balances increased $32.7 million, or 10.0%, as interest bearing demand deposits increased $14.3 million, money market and savings deposits increased $0.2 million and time deposits increased $18.2 million,. At the same time, borrowed funds declined $5.8 million, as the current year increase of $9.2 million related to subordinated debt was offset by a decline in FHLB advances of $15.0 million.  The incremental growth of interest bearing liabilities resulted in an increase of interest expense of $655 thousand. At the same time, the average rate on interest bearing liabilities increased 27 basis point from 0.83% for the first nine months of 2015 to 1.10% in the current year, which along with the change in mix of balances, accounted for an increase in interest expense of $327 thousand due to the change in our relative rate structure.

Provision for Loan Losses

The allowance for loan losses is established through provisions for loan losses charged against operations. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance as recoveries.

The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management’s periodic evaluation of the adequacy of the allowance is based on known or potential risks in the portfolio, adverse situations that may affect a borrower’s ability to repay, the estimated value of any underlying collateral, the composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revisions as more information becomes available or economic conditions change.

At the end of each quarter or more often, if necessary, First Priority analyzes the collectability of its loans and accordingly adjusts the loan loss allowance to an appropriate level. The allowance for loan losses covers estimated credit losses on individually evaluated loans that are determined to be impaired, as well as estimated credit losses inherent in the remainder of the loan portfolio. For a description of the process for determining the adequacy of the allowance for loan losses, see the “Allowance for Loan Losses” section below.

The provision for loan losses was $510 thousand and $710 for the three and nine months ended September 30, 2016 compared to $195 thousand and $445 thousand for the same periods in 2015.  The ongoing level of provision is impacted by the adequacy of the allowance as described above, including an analysis of impaired and non-performing loans, as well as by the level of incremental loan volume and net charge-offs of loans. The provision recorded for the three and nine months ended September 30, 2016 included approximately $500 thousand related to the $64 million commercial loan purchase completed in August 2016.  Total loans, excluding the impact of the commercial loans purchased, increased $14.9 million during the nine months ended September 30, 2016. Net loan charge-offs or recoveries resulted in a net recovery of $6 thousand for the three months ended September 30, 2016 while net charge-offs were $182 thousand for the nine months ended September 30, 2016 and totaled $118 thousand and $115 thousand, respectively, for the three and nine months ended September 30, 2015.  The allowance for loan losses was $3.3 million at September 30, 2016 compared to $2.8 million at December 31, 2015 which represented 0.68%, for both of these periods, of total loans outstanding.

Acquired loans are initially recorded at acquisition date at their acquisition date fair values, and therefore, are excluded from the calculation of loan loss reserves as of the acquisition date. As acquired loans are paid off, refinanced or extended under First Priority’s credit underwriting process, they are no longer considered acquired loans, but instead are prospectively considered originated loans and therefore, are included as part of the calculation of the allowance for loan losses. Beginning in the third quarter of 2016, due to the immaterial remaining balances of purchased non-credit impaired loans, all loans are included in quarterly adequacy of the allowance as described above, excluding three remaining purchased credit impaired loans, which are analyzed separately.  These loans consist of two commercial loans and one commercial real estate loan with a combined net recorded investment of $225 thousand, net of combined non-amortizing specific reserves totaling $362 thousand.

 

40


 

Non-Interest Income

For the three and nine months ended September 30, 2016, non-interest income totaled $641 thousand and $1.38 million, compared to $342 thousand and $834 thousand, for the same periods in 2015, respectively. As detailed in the table below, non-interest income is comprised of wealth management fees, which are principally non-recurring commissions and fees related to the sale of insurance products and annuities, service charges on deposit accounts, income resulting from the investment in bank owned life insurance, gains from the sale of investment securities, and other fees which the Bank collects from its banking customers.  

The Company sold $6.5 million and $12.8 million of long duration state and municipal investment securities in the three and nine months ended September 30, 2016, which were classified as available for sale, to take advantage of favorable market conditions, and resulted in gains from these sales totaling $456 thousand and $795 thousand for these respective periods as reflected in the table below.  During both the three and nine months ended September 30, 2015, the Company sold $7.5 million of U.S. Treasury securities which resulted in gains from those sales of $125 thousand.

Components of non-interest income are shown in the table below:

 

 

For the three months ended

 

 

Net Change

 

 

% Change

 

 

 

For the nine months ended

 

 

Net Change

 

 

% Change

 

 

 

September 30,

 

 

2016 vs.

 

 

2016 vs.

 

 

 

September 30,

 

 

2016 vs.

 

 

2016 vs.

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

 

(Dollars in thousands)

 

 

 

(Dollars in thousands)

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fee income

$

73

 

 

$

103

 

 

$

(30

)

 

 

(29.1

)

%

 

$

251

 

 

$

367

 

 

$

(116

)

 

 

(31.6

)

%

Service charges on deposits

 

34

 

 

 

37

 

 

 

(3

)

 

 

(8.1

)

 

 

 

105

 

 

 

108

 

 

 

(3

)

 

 

(2.8

)

 

Other branch fees

 

44

 

 

 

46

 

 

 

(2

)

 

 

(4.3

)

 

 

 

132

 

 

 

133

 

 

 

(1

)

 

 

(0.8

)

 

Loan related fees

 

13

 

 

 

8

 

 

 

5

 

 

 

62.5

 

 

 

 

31

 

 

 

24

 

 

 

7

 

 

 

29.2

 

 

Gains on sales of investment securities

 

456

 

 

 

125

 

 

 

331

 

 

 

100.0

 

 

 

 

795

 

 

 

125

 

 

 

670

 

 

 

100.0

 

 

Bank owned life insurance income

 

19

 

 

 

22

 

 

 

(3

)

 

 

(13.6

)

 

 

 

58

 

 

 

64

 

 

 

(6

)

 

 

(9.4

)

 

Other

 

2

 

 

 

1

 

 

 

1

 

 

 

100.0

 

 

 

 

4

 

 

 

13

 

 

 

(9

)

 

 

(69.2

)

 

Total Non-Interest Income

$

641

 

 

$

342

 

 

$

299

 

 

 

87.4

 

%

 

$

1,376

 

 

$

834

 

 

$

542

 

 

 

65.0

 

%

 

Non-Interest Expenses

For the three and nine months ended September 30, 2016, non-interest expenses were $3.64 million and $10.60 million, respectively, compared to $3.53 million and $10.31 million for the same periods in 2015, or increases of $107 thousand and $291 thousand, respectively.  The following table sets forth information related to the various components of non-interest expenses for each respective period.

 

 

For the three months ended

 

 

Net Change

 

 

% Change

 

 

 

For the nine months ended

 

 

Net Change

 

 

% Change

 

 

 

September 30,

 

 

2016 vs.

 

 

2016 vs.

 

 

 

September 30,

 

 

2016 vs.

 

 

2016 vs.

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

 

2016

 

 

2015

 

 

2015

 

 

2015

 

 

 

(Dollars in thousands)

 

 

 

(Dollars in thousands)

 

 

Non-Interest Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

2,047

 

 

$

1,922

 

 

$

125

 

 

 

6.5

 

%

 

$

6,061

 

 

$

5,686

 

 

$

375

 

 

 

6.6

 

%

Occupancy and equipment

 

451

 

 

 

481

 

 

 

(30

)

 

 

(6.2

)

 

 

 

1,462

 

 

 

1,540

 

 

 

(78

)

 

 

(5.1

)

 

Data processing equipment and operations

 

225

 

 

 

227

 

 

 

(2

)

 

 

(0.9

)

 

 

 

662

 

 

 

665

 

 

 

(3

)

 

 

(0.5

)

 

Professional fees

 

208

 

 

 

180

 

 

 

28

 

 

 

15.6

 

 

 

 

515

 

 

 

524

 

 

 

(9

)

 

 

(1.7

)

 

Marketing, advertising and

business development

 

70

 

 

 

126

 

 

 

(56

)

 

 

(44.4

)

 

 

 

168

 

 

 

208

 

 

 

(40

)

 

 

(19.2

)

 

FDIC insurance assessments

 

97

 

 

 

86

 

 

 

11

 

 

 

12.8

 

 

 

 

229

 

 

 

262

 

 

 

(33

)

 

 

(12.6

)

 

Pennsylvania bank shares tax expense

 

76

 

 

 

94

 

 

 

(18

)

 

 

(19.1

)

 

 

 

245

 

 

 

281

 

 

 

(36

)

 

 

(12.8

)

 

Other real estate owned costs

 

156

 

 

 

91

 

 

 

65

 

 

 

71.4

 

 

 

 

348

 

 

 

238

 

 

 

110

 

 

 

46.2

 

 

Other

 

306

 

 

 

322

 

 

 

(16

)

 

 

(5.0

)

 

 

 

908

 

 

 

903

 

 

 

5

 

 

 

0.6

 

 

Total Non-Interest Expenses

$

3,636

 

 

$

3,529

 

 

$

107

 

 

 

3.0

 

%

 

$

10,598

 

 

$

10,307

 

 

$

291

 

 

 

2.8

 

%

 

 

41


 

Highlights of significant non-interest expenses items for the third quarter 2016 compared to the third quarter 2015

Salaries and employee benefits increased $125 thousand, or 6.5%, in the three months ended September 30, 2016 compared to the third quarter of 2015. This increase resulted from incremental staffing costs to enhance business development opportunities and higher employee healthcare costs, partially offset by lower stock based compensation expenses.

Occupancy and equipment costs decreased $30 thousand, or 6.2%, comparing the current quarter and the same period last year, primarily related to the closing of the Plumstead office during the second quarter of 2016.

Marketing, advertising and business development expenses decreased $56 thousand, or 44.4%, for the period ended September 30, 2016.  The third quarter of 2015 included business development and marketing campaigns designed to take advantage of bank acquisitions announced during that time within the Bank’s markets.

FDIC insurance assessments and Pennsylvania bank shares tax expenses are primarily calculated based on asset size and equity levels of the Bank.  The decline in the bank shares tax is primarily related to a prior year overpayment.

Net costs related to other real estate owned increased $65 thousand, or 71.4%, in the current quarter compared to the same period in 2015. Ongoing maintenance and other operating costs decreased $25 thousand while net losses on property sales or valuation adjustments increased $90 thousand when comparing the current quarter to the same period last year.

Other expenses decreased $16 thousand, or 5.0%, in the current quarter compared to the quarter ended September 30, 2015, primarily related to the one-time costs to close the Towamencin Office in the third quarter of 2015 of $47 thousand; partially offset by increased loan and deposit generation costs of $18 thousand and contribution costs to educational improvement organizations of $13 thousand incurred in the current quarter.

Nine months ended September 30, 2016 compared to prior year

Non-interest expenses increased $291 thousand, or 2.8%, in the nine months ended September 30, 2016 compared to 2015.

Salaries and employee benefits increased $375 thousand, or 6.6%, in the nine months ended September 30, 2016 compared to 2015 due to incremental staffing costs and related payroll taxes to enhance business development opportunities, increased bonus and stock based compensation expenses and higher employee healthcare costs; partially offset by lower wealth management commissions paid.

Occupancy and equipment costs declined $78 thousand, or 5.1%, due to lower lease costs related to the Towamencin and Plumstead Office closures and related lower depreciation and utilities costs.

Marketing, advertising and business development expenses decreased $40 thousand, or 19.2%, for the period ended September 30, 2016.  2015 included business development and marketing campaigns designed to take advantage of bank acquisitions announced during that time within the Bank’s markets.

FDIC insurance assessments, calculated based on asset size and equity levels of the Bank, decreased $33 thousand, or 12.6%, due to a decline in the corresponding rate used by the FDIC to calculate the insurance premiums when comparing the two periods.

The Pennsylvania bank shares tax expense, calculated based on equity levels of the Bank, decreased $36 thousand, or 12.8%, in 2016 compared to the prior year, due to a decrease in equity capital related to the Company’s repayment of preferred stock and a prior year overpayment.

Other real estate owned costs increased by $110 thousand, or 46.2%, in 2016 compared to the prior year.  Ongoing maintenance and other operating costs increased $52 thousand while net losses on property sales or valuation adjustments increased $74 thousand when comparing the current year to the same period last year.  At the same time, acquisition and legal related costs declined $6 thousand and incremental rental income collected increased $10 thousand

Other expenses increased $5 thousand, or 0.6%, for the nine months ended September 30, 2016.

Provision for Income Taxes

Income tax expense recorded in the three and nine months ended September 30, 2016 totaled $218 thousand and $715 thousand compared to $240 thousand and $681 thousand for the three and nine months ended 2015.  The Company’s effective tax rate for the nine months ended September 30, 2016 was 31.4%, and was 31.5% for the nine months ended September 30, 2015.

The Company’s net operating loss (“NOL”) carryforwards totaled $5.1 million as of September 30, 2016, including acquired NOLs. First Priority had NOL carryforwards of $3.1 million at September 30, 2016, which expire in 2028 through 2034; such NOL carryforwards, however, are available prior to expiration to reduce future federal income taxes until such time as the entire NOL is utilized.

 

42


 

First Priority acquired a NOL for tax purposes related to the acquisition of Prestige Community Bank, which initially totaled $2.0 million, with a remaining balance of $1.4 million at September 30, 2016, which is subject to certain limitations and expires in 2027 through 2028 if not fully utilized. In addition, an initial NOL carryforward balance of $940 thousand was recorded resulting from the merger with Affinity, of which $615 thousand remains available to reduce future federal income taxes as of September 30, 2016. This NOL is also subject to certain limitations and expires in 2031 through 2032 if not fully utilized.

Financial Condition as of September 30, 2016 and December 31, 2015

Balance Sheet Review

 

 

 

 

 

 

Net Change

 

% Change

 

 

September 30,

 

December 31,

 

2016 vs.

 

2016 vs.

 

 

2016

 

2015

 

2015

 

2015

 

 

(Dollars in thousands)

 

 

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

$           24,909

 

$            5,909

 

$      19,000

 

321.5%

 

Investment securities

44,071

 

114,590

 

(70,519)

 

-61.5%

 

Loans

487,335

 

409,153

 

78,182

 

19.1%

 

Total earning assets

556,315

 

529,652

 

26,663

 

5.0%

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

(3,323)

 

(2,795)

 

(528)

 

18.9%

 

Restricted investments in bank stocks

3,330

 

3,368

 

(38)

 

-1.1%

 

Premises and equipment, net

1,825

 

2,033

 

(208)

 

-10.2%

 

Bank owned life insurance

3,236

 

3,178

 

58

 

1.8%

 

Other real estate owned

1,549

 

1,633

 

(84)

 

-5.1%

 

Deferred income tax assets, net

2,910

 

3,543

 

(633)

 

-17.9%

 

Goodwill and other identifiable intangibles

2,978

 

3,035

 

(57)

 

-1.9%

 

Other assets

3,144

 

2,893

 

251

 

8.7%

 

Total assets

$         571,964

 

$        546,540

 

$      25,424

 

4.7%

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

$         442,693

 

$        408,687

 

$      34,006

 

8.3%

 

FHLB advances

70,688

 

74,725

 

(4,037)

 

-5.4%

 

Subordinated debt

9,201

 

9,201

 

-

 

0.0%

 

Other liabilities

1,752

 

1,836

 

(84)

 

-4.6%

 

Total liabilities

524,334

 

494,449

 

29,885

 

6.0%

 

Equity

 

 

 

 

 

 

 

 

Total shareholders' equity

47,630

 

52,091

 

(4,461)

 

-8.6%

 

Total liabilities and shareholders' equity

$         571,964

 

$        546,540

 

$      25,424

 

4.7%

 

 

Total assets at September 30, 2016 were $572.0 million, representing an increase of $25.4 million or 4.7% when compared to total assets of $546.5 million at December 31, 2015.  Total assets at September 30, 2016 consisted primarily of loans outstanding of $487.3 million, investment securities of $44.1 million and cash and cash equivalents of $24.9 million. At December 31, 2015, total assets consisted primarily of loans outstanding of $409.2 million, investment securities of $114.6 million and cash and cash equivalents of $5.9 million.

Deposits totaled $442.7 million at September 30, 2016 compared to $408.7 million at December 31, 2015, an increase of $34.0 million, or 8.3%. Of the total deposits at September 30, 2016, $209.8 million, or 47.4% of total deposits, are core deposits consisting of demand, money market and savings deposits, which increased $34.4 million, or 19.6% compared to core deposits of $175.3 million at December 31, 2015.

Advances from Federal Home Bank of Pittsburgh totaled $70.7 million at September 30, 2016 compared to $74.7 million at December 31, 2015, a decrease of $4.0 million, or 5.4% while subordinated debt remained flat at $9.2 million when comparing these same periods.

 

43


 

Shareholders’ equity at September 30, 2016 was $47.6 million, representing a decrease of $4.5 million from $52.1 million at December 31, 2015, primarily related to the redemption of preferred stock totaling $6.0 million in January 2016.  

Investments

First Priority’s total investment portfolio was $44.1 million at September 30, 2016, compared to $114.6 million at December 31, 2015, a decline of $70.5 million, or 61.5%. During the nine months ended September 30, 2016, the Company sold long duration state and municipal obligations with a book value of $12.8 million in order to take advantage of favorable market conditions.  Also, as of December 31, 2015, the investment portfolio included $50 million of short-term investments, consisting of United States Treasury securities and Federal Home Loan Bank notes, which were purchased related to year-end tax planning strategies and subsequently matured in January of 2016.  Additional matured or called securities totaled $6.8 million during the first nine months of 2016.

As of September 30, 2016 and December 31, 2015, investments totaling $24.8 million and $94.7 million, respectively, were classified as available for sale while $19.3 million and $19.9 million, respectively, were classified as held to maturity. Total investments accounted for 7.7% and 21.0% of total assets at each respective date.

The Company previously transferred investment securities from available for sale to held to maturity securities.  Due to these transfers, securities classified as held to maturity have net unrealized holding gains, before taxes, totaling $21 thousand as of September 30, 2016, which are being amortized over the remaining life of the related securities as an adjustment of yield in a manner consistent with the accretion of discount on debt securities. This will have no impact on the Company’s net income because the amortization of the unrealized holding gains reported in equity will offset the effect on interest income of the accretion of the discount on these securities. The transfer of securities from available for sale to held to maturity was completed in order to mitigate the volatility to common equity caused by sudden market fluctuations and to lock in a predictable earnings on these related securities.

Securities classified as available for sale are accounted for at fair value, with the difference between fair value and amortized cost reflected in the capital account as other comprehensive income or loss. The Company had net unrealized gains on available for sale securities totaling $401 thousand at September 30, 2016 compared to $315 thousand at December 31, 2015. Available for sale securities are securities that management intends to hold for an indefinite period of time or securities that may be sold in response to changes in interest rates, prepayment expectations, capital management and liquidity needs.

The total investment portfolio at September 30, 2016 was comprised of federal agency securities (16%), federal agency mortgage backed securities and federal agency collateralized mortgage obligations (33%), obligations of states and political subdivisions (45%), and corporate and other debt securities (6%). All investment securities were either government guaranteed, issued by a government agency or investment grade. First Priority had no investment securities deemed to have other than temporary impairment (“OTTI”) at September 30, 2016 or December 31, 2015 and recorded no OTTI charges during the three and nine months ended September 30, 2016 and 2015.

 

44


 

The following table sets forth information about the contractual maturities and weighted average yields of investment securities at September 30, 2016. Actual maturities may differ from contractual maturities due to scheduled principal payments and unscheduled prepayments of mortgage backed securities and, where applicable, the ability of an issuer to call a security prior to the contractual maturity date.

 

 

Securities Available for Sale, at Fair Value

 

 

As of September 30, 2016

 

 

Within 1 year

 

 

After one but within five years

 

 

After five but within ten years

 

 

Over ten years

 

 

Total

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

(Dollars in thousands)

 

U.S. Government agency

   securities

$

 

 

 

 

$

7,026

 

 

 

1.38

%

 

$

 

 

 

 

$

 

 

 

 

$

7,026

 

 

 

1.38

%

Obligations of states and

   political subdivisions

 

 

 

 

 

 

884

 

 

 

1.67

%

 

 

 

 

 

 

 

 

 

 

 

 

884

 

 

 

1.67

%

Federal agency mortgage

   backed securities

 

 

 

 

 

 

 

 

 

 

 

3,488

 

 

 

2.20

%

 

 

11,457

 

 

 

2.01

%

 

 

14,945

 

 

 

2.05

%

Federal agency collateralized

   mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

1.36

%

 

 

59

 

 

 

2.72

%

 

 

234

 

 

 

1.70

%

Other debt securities

 

 

 

 

 

 

 

 

 

 

 

1,560

 

 

 

5.50

%

 

 

 

 

 

 

 

1,560

 

 

 

5.50

%

Money market mutual fund

 

137

 

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137

 

 

 

0.00

%

Total investments available

   for sale

$

137

 

 

 

0.00

%

 

$

7,910

 

 

 

1.41

%

 

$

5,223

 

 

 

3.16

%

 

$

11,516

 

 

 

2.01

%

 

$

24,786

 

 

 

2.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity, at Amortized Cost

 

 

As of September 30, 2016

 

 

Within 1 year

 

 

After one but within five years

 

 

After five but within ten years

 

 

Over ten years

 

 

Total

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

Amount

 

 

Yield

 

 

(Dollars in thousands)

 

Obligations of states and

   political subdivisions

$

 

 

 

 

 

$

800

 

 

 

4.72

%

 

$

1,294

 

 

 

3.84

%

 

$

16,709

 

 

 

4.34

%

 

$

18,803

 

 

 

4.32

%

Other debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

482

 

 

 

4.37

%

 

 

482

 

 

 

4.37

%

Total investments held to

   maturity

$

 

 

 

 

 

$

800

 

 

 

4.72

%

 

$

1,294

 

 

 

3.84

%

 

$

17,191

 

 

 

4.34

%

 

$

19,285

 

 

 

4.32

%

 

The amortized cost and fair value of First Priority’s investments, classified as available for sale or held to maturity, at September 30, 2016 and December 31, 2015 are shown in the following table:

 

 

September 30, 2016

 

 

December 31, 2015

 

 

Amortized Cost

 

 

Fair Value

 

 

Amortized Cost

 

 

Fair Value

 

 

(Dollars in thousands)

 

Available For Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. government agencies

   and corporations

$

6,981

 

 

$

7,026

 

 

$

62,967

 

 

$

62,904

 

Obligations of states and political subdivisions

 

888

 

 

 

884

 

 

 

13,964

 

 

 

14,347

 

Federal agency mortgage-backed securities

 

14,645

 

 

 

14,945

 

 

 

17,042

 

 

 

17,038

 

Federal agency collateralized mortgage obligations

 

234

 

 

 

234

 

 

 

347

 

 

 

346

 

Other debt securities

 

1,500

 

 

 

1,560

 

 

 

 

 

 

 

Money market mutual fund

 

137

 

 

 

137

 

 

 

69

 

 

 

69

 

Total investment securities available for sale

$

24,385

 

 

$

24,786

 

 

$

94,389

 

 

$

94,704

 

Held To Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

$

18,803

 

 

$

20,214

 

 

$

19,405

 

 

$

19,955

 

Other debt securities

 

482

 

 

 

533

 

 

 

481

 

 

 

491

 

Total held to maturity

$

19,285

 

 

$

20,747

 

 

$

19,886

 

 

$

20,446

 

 

45


 

Restricted investments in bank stocks

Restricted investments in bank stocks represent the investment in the common stock of correspondent banks required in order to transact business with those banks. Investments in restricted stock are carried at cost.

At both September 30, 2016 and December 31, 2015, the Bank held $110 thousand in common stock of Atlantic Community Bancshares, Inc. (parent company of Atlantic Community Bankers Bank), Camp Hill, Pennsylvania. Additionally, First Priority had investments in the common stock of the FHLB Bank of Pittsburgh totaling $3.22 million and $3.26 million as of September 30, 2016 and December 31, 2015, respectively. The slight decrease is attributable to lower investments required to support the decreased level of borrowings.

Loans

First Priority’s loan portfolio is the primary component of its assets. At September 30, 2016, total loans were $487.3 million, representing an increase of $78.2 million, or 19.1%, from total loans outstanding of $409.2 million at December 31, 2015. During the first nine months of 2016 loan growth included an acquired commercial loan portfolio totaling $64.4 million in the third quarter and the purchase of performing residential real estate loans totaling $12.7 million in the second quarter of 2016.  During the current year, new organic loan production totaled approximately $49 million while the Company experienced approximately $48 million in principal payments or unscheduled loan payoffs.  The following table sets forth the classification of First Priority’s loan portfolio at September 30, 2016 and December 31, 2015.

 

 

September 30, 2016

 

 

December 31, 2015

 

 

Amount

 

 

Percent of total

 

 

Amount

 

 

Percent of total

 

Commercial & Industrial

$

88,415

 

 

 

18

%

 

$

74,470

 

 

 

18

%

Commercial Mortgage

 

224,420

 

 

 

46

%

 

 

179,365

 

 

 

44

%

Commercial Construction

 

20,814

 

 

 

4

%

 

 

13,466

 

 

 

3

%

Total Commercial

 

333,649

 

 

 

68

%

 

 

267,301

 

 

 

65

%

Residential Mortgage

 

109,890

 

 

 

23

%

 

 

101,185

 

 

 

25

%

Home Equity Lines

 

26,331

 

 

 

5

%

 

 

24,762

 

 

 

6

%

Other Consumer

 

17,121

 

 

 

4

%

 

 

15,915

 

 

 

4

%

Total Consumer

 

43,452

 

 

 

9

%

 

 

40,677

 

 

 

10

%

Total Loans

 

486,991

 

 

 

100

%

 

 

409,163

 

 

 

100

%

Net deferred loan (fees) or costs

 

344

 

 

 

 

 

 

(10

)

 

 

 

Total

$

487,335

 

 

 

100

%

 

$

409,153

 

 

 

100

%

 

Commercial mortgage loans consist of loans originated for commercial purposes which are secured by nonfarm, nonresidential properties, multifamily residential properties, or 1-4 family residential properties. As of September 30, 2016, commercial mortgage loans totaled $224.4 million, consisting of $139.3 million of loans to finance commercial business properties, of which 60% are owner occupied, $16.3 million to finance, and are secured by, multifamily properties, $53.2 million secured by 1-4 family residential dwelling properties for business purposes, and $15.6 million for other purposes. In addition, as of September 30, 2016, loans to lessors of non-residential buildings totaled $79.1 million, which is included in commercial mortgage loans; of this amount, $36.8 million, or 46%, of these loans are related to owner occupied buildings.

As of December 31, 2015, commercial mortgage loans totaled $179.4 million, consisting of $121.3 million of loans to finance commercial business properties, of which 60% are owner occupied, $17.3 million to finance, and are secured by, multifamily properties, $36.2 million secured by 1-4 family residential dwelling properties for business purposes, and $4.6 million for other purposes. In addition, as of December 31, 2015, loans to lessors of non-residential buildings totaled $74.1 million, which is included in commercial mortgage loans; of this amount, $35.4 million, or 48%, of these loans are related to owner occupied buildings.

The payment experience of certain non-owner occupied commercial mortgage loans may be dependent upon the successful operation of the real estate project. These risks can be significantly affected by supply and demand conditions in the market for office and retail space and for apartments and, as such, may be subject to a greater extent to adverse conditions in the economy. In dealing with these risk factors, First Priority generally limits itself to a real estate market or to borrowers with which First Priority has experience. First Priority generally concentrates on originating commercial real estate loans secured by properties located within its market area, and many of First Priority’s commercial real estate loans are secured by owner-occupied property with personal guarantees of the debt.

 

46


 

Regulatory guidance exists whereby total construction, land development and other land loans should not exceed 100% of total risk based capital and further guidance whereby total construction, land development and other land loans combined with real estate loans secured by multifamily or nonresidential properties and loans to finance commercial real estate or construction loans (not secured by real estate) should not exceed 300% of total risk-based capital. The Bank monitors these two ratios, which as of September 30, 2016, totaled 70% and 216% of total risk-based capital, respectively, both well within the regulatory suggested guidance.

Credit Quality

The Bank’s written lending policies require specified underwriting, loan documentation and credit analysis standards to be met prior to funding, with additional credit department approval for the majority of new loan balances. The Loan Committee is comprised of senior members of management who oversee the loan approval process to monitor that proper standards are maintained.

The following table summarizes non-performing assets and performing troubled debt restructurings at the dates indicated.

 

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Loans past due 90 days or more and still accruing interest

 

$

 

 

$

 

Non-accrual loans

 

 

1,003

 

 

 

1,933

 

Total non-performing loans (1)

 

 

1,003

 

 

 

1,933

 

Other real estate owned

 

 

1,549

 

 

 

1,633

 

Repossessed assets (2)

 

 

 

 

 

-

 

Total non-performing assets (3)

 

 

2,552

 

 

 

3,566

 

Performing troubled debt restructurings (4)

 

 

2,166

 

 

 

2,638

 

Total non-performing assets and performing troubled debt

   restructurings

 

$

4,718

 

 

$

6,204

 

Non-performing loans as a percentage of total loans

 

 

0.21

%

 

 

0.47

%

Non-performing assets as a percentage of total assets

 

 

0.45

%

 

 

0.65

%

Non-performing assets and performing troubled debt

   restructurings as a percentage of total assets

 

 

0.82

%

 

 

1.14

%

Ratio of allowance to non-performing loans at end of period

 

 

331

%

 

 

145

%

Ratio of allowance to non-performing assets at end of period

 

 

130

%

 

 

78

%

Allowance for loan losses as a percentage of total loans

 

 

0.68

%

 

 

0.68

%

 

(1)

Non-performing loans are comprised of (i) loans that have a non-accrual status; (ii) accruing loans that are 90 days or more past due and (iii) non-performing troubled debt restructured loans.

(2)

Repossessed assets include personal property, consisting of manufactured housing, which has been acquired for debts previously contracted.

(3)

Non-performing assets are comprised of non-performing loans, other real estate owned (assets acquired in foreclosure) and repossessed assets.

(4)

Performing troubled debt restructurings are accruing loans that have been restructured in troubled debt restructurings and are in compliance with their modified terms.

Total non-performing loans were $1.0 million at September 30, 2016, a decrease of $930 thousand from the $1.9 million at December 31, 2015. This decrease included a loan relationship totaling $1.0 million which was restored to accruing as a performing TDR.  Additionally, three loan relationships with property fair values totaling $342 thousand were transferred to other real estate owned while charge-offs in the first nine months of 2016 totaled $222 thousand.  There were two additional non-accrual commercial loans totaling $711 thousand related to commercial businesses which have experienced financial difficulty.  Total non-performing loans as a percentage of total loans at September 30, 2016 was 0.21%, compared to 0.47% at December 31, 2015.

Other real estate owned totaled $1.5 million at September 30, 2016 compared to $1.6 million at December 31, 2015.  As of September 30, 2016 and December 31, 2015 there were no repossessed assets.  Nonperforming assets totaled $2.6 million, or 0.45% of total assets, as of September 30, 2016, compared to $3.6 million, or 0.65% of total assets as of December 31, 2015.

While not considered non-performing, First Priority’s performing troubled debt restructurings are closely monitored as they consist of loans that have been modified where the borrower is experiencing financial difficulty. Troubled debt restructurings may be deemed to have a higher risk of loss than loans which have not been restructured. At September 30, 2016 First Priority’s performing troubled debt restructurings totaled $2.2 million and $2.6 million as of December 31, 2015.  

 

47


 

The Bank’s management continues to monitor and explore potential options and remedial actions to recover the Bank’s investment in non-performing loans. According to policy, the Bank is required to maintain a specific reserve for impaired loans. See the “Allowance for Loan Losses” section below for further information.

The Bank’s total delinquency amount is comprised of loans past due 30 to 89 days and still accruing plus the balance of nonperforming loans. As of September 30, 2016 and December 31, 2015, loans past due 30 to 89 days and still accruing totaled $358 thousand and $1.0 million, respectively, which when added to the non-performing loans for each period, resulted in a total delinquency ratio of 0.28% and 0.73%, respectively, of total loans outstanding.

Allowance for Loan Losses

The allowance for loan losses represents an amount that First Priority believes will be adequate to absorb estimated credit losses on loans that may become impaired. While First Priority applies the methodology discussed below in connection with the establishment of the allowance for loan losses, the allowance is subject to critical judgments on the part of management. Risks within the loan portfolio are analyzed on a continuous basis by management, periodically analyzed by an external independent loan review function, and are also reviewed by the audit committee. A risk system, consisting of multiple grading categories, is utilized as an analytical tool to assess risk and appropriate allowances. In addition to the risk system, management further evaluates the risk characteristics of the loan portfolio under current and anticipated economic conditions and considers such factors as the financial condition of the borrower, past and expected loss experience, and other factors which management believes deserve recognition in establishing an appropriate allowance. These estimates are reviewed at least quarterly, and, as adjustments become necessary, they are realized in the periods in which they become known.

First Priority uses a quantitative and qualitative method to allocating its allowance to the various loan categories. An unallocated component, which is maintained to cover uncertainties that could affect management’s estimate of probable losses, reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.  Additions to the allowance are made by provisions charged to expense, and the allowance is reduced by net charge-offs, which are loans judged to be uncollectible, less any recoveries on loans previously charged off. Although management attempts to maintain the allowance at an adequate level, future additions to the allowance may be required due to the growth of the loan portfolio, changes in asset quality, changes in market conditions and other factors. Additionally, various regulatory agencies periodically review the allowance for loan losses. These agencies may require additional provisions based upon their judgment about information available to them at the time of their examination. Although management uses what it believes to be the best information available, the level of the allowance for loan losses remains an estimate which is subject to significant judgment and short-term change.

 

48


 

The following table sets forth a summary of the changes in the allowance for loan losses for the periods indicated:

 

 

For the three months ended

 

 

For the nine months ended

 

 

September 30,

 

 

September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Balance at the beginning of period

$

2,807

 

 

$

2,566

 

 

$

2,795

 

 

$

2,313

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

29

 

 

 

75

 

 

 

45

 

Commercial Mortgage

 

 

 

 

107

 

 

 

72

 

 

 

149

 

Residential Mortgage Loans

 

 

 

 

 

 

 

 

 

 

14

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

12

 

Other consumer loans

 

 

 

 

 

 

 

75

 

 

 

16

 

Total loans charged off

 

 

 

 

136

 

 

 

222

 

 

 

236

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

1

 

 

 

4

 

 

 

20

 

 

 

11

 

Home equity lines of credit

 

1

 

 

 

11

 

 

 

9

 

 

 

99

 

Other consumer

 

4

 

 

 

3

 

 

 

11

 

 

 

11

 

Total recoveries

 

6

 

 

 

18

 

 

 

40

 

 

 

121

 

Net loans charged off

 

(6

)

 

 

118

 

 

 

182

 

 

 

115

 

Provision charged to operations

 

510

 

 

 

195

 

 

 

710

 

 

 

445

 

Balance at end of period

$

3,323

 

 

$

2,643

 

 

$

3,323

 

 

$

2,643

 

Average loans (1)

$

447,874

 

 

$

392,468

 

 

$

423,282

 

 

$

381,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of net charge-offs (recoveries) during period to average loans outstanding during period (annualized) (1)

 

-0.01

%

 

 

0.12

%

 

 

0.06

%

 

 

0.04

%

Allowance for loan losses as a percentage of total loans

 

0.68

%

 

 

0.66

%

 

 

0.68

%

 

 

0.66

%

 

 

(1)

Includes non-accrual loans

The allowance for loan losses was $3.3 million and $2.8 million at September 30, 2016 and December 31, 2015, respectively, which represented 0.68% of total loans outstanding at both respective dates. As of September 30, 2016 and December 31, 2015, the unamortized portion of the general credit fair value adjustment totaled $34 thousand and $174 thousand, respectively, and the total specific credit market valuation adjustment totaled $362 thousand as of both September 30, 2016 and December 31, 2015. Additionally, as of September 30, 2016 and December 31, 2015 the combination of these remaining credit fair value adjustments related to acquired loans, totaling $396 thousand and $536 thousand, respectively, and the allowance for loan losses of $3.3 million and $2.8 million for each respective period, or a total of $3.7 million and $3.3 million, respectively, would equate to 0.76% and 0.81% of total loans outstanding as of September 30, 2016 and December 31, 2015, respectively. Net charge-offs recorded totaled $182 thousand and $115 thousand for the nine months ended September 30, 2016 and 2015, respectively.

 

49


 

The following table sets forth the allocation of the allowance for loan losses by loan category. The specific allocations in any particular category may be reallocated in the future to reflect the then current conditions. Accordingly, management considers the entire allowance to be available to absorb losses in any category.

 

 

September 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

Amount

 

 

Percent of total loans  (1)

 

 

Amount

 

 

Percent of total loans  (1)

 

(In thousands except percentage data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

$

683

 

 

 

18

%

 

$

631

 

 

 

18

%

Commercial Mortgage

 

991

 

 

 

46

%

 

 

831

 

 

 

44

%

Commercial Construction

 

81

 

 

 

4

%

 

 

56

 

 

 

3

%

Residential Mortgage Loans

 

276

 

 

 

23

%

 

 

259

 

 

 

25

%

Home Equity Lines of Credit

 

169

 

 

 

5

%

 

 

167

 

 

 

6

%

Other Consumer Loans

 

77

 

 

 

4

%

 

 

84

 

 

 

4

%

Total Allocated

 

2,277

 

 

 

100

%

 

 

2,028

 

 

 

100

%

Unallocated

 

1,046

 

 

 

 

 

 

 

767

 

 

 

 

 

TOTAL

$

3,323

 

 

 

 

 

 

$

2,795

 

 

 

 

 

 

 

(1)

Represents loans outstanding in each category, as of the date shown, as a percentage of total loans outstanding.

A specific allocation of the allowance for loan losses is established for loans that are classified as impaired or are performing troubled debt restructurings when the discounted cash flows or related collateral value of each loan is lower than the carrying value of that loan.  A specific allocation of $362 thousand has been provided on impaired loans of $3.2 million at September 30, 2016 compared to a specific allocation of $452 thousand related to $4.6 million of originated impaired loans at December 31, 2015.

The general allocation component of the allowance for loan losses relates to reserves established for pools of homogenous loans which includes both a qualitative and quantitative analysis. The qualitative analysis utilizes a risk matrix that incorporates qualitative and environmental factors such as: loan volume, management, loan review process, internal policies and procedures, economic environment, credit concentrations, credit quality trends, and regulatory and other external factors. These factors are each risk rated using five levels from weak to strong which could create a total qualitative factor of up to 42 basis points of gross loans, depending on individual ratings applied.  The quantitative analysis uses a historical four year rolling average loan loss experience factor which management believes is a sufficient period to properly represent swings resulting from changing economic cycles, and therefore, reflects an appropriate period of loss history for calculating the general reserve in the current environment. The cumulative results from the qualitative and quantitative analysis of the loan portfolio resulted in a general allocation portion of the allowance for loan losses totaling $1.9 million and $1.6 million as of September 30, 2016 and December 31, 2015, respectively.

An unallocated component is maintained to cover uncertainties that could affect Management’s estimate of probable loss.  The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.  The increase in the unallocated component is primarily the result of the initial incremental provision related to performing acquired loans within the third quarter of 2016.

These allocations could change based on general economic or environmental factors or due to a specific credit situation which could develop within the loan portfolio.  However, based on all relevant information currently available as of September 30, 2016, management believes that the allowance for loan losses of $3.3 million is adequate as of that date and the allocations described above are appropriate.

Loan Concentrations

The Company’s loans consist of credits to borrowers spread over a broad range of industrial classifications. The largest concentrations of loans are to lessors of nonresidential buildings and lessors of residential buildings and dwellings. As of September 30, 2016, these loans totaled $79.1 million and $67.5 million, respectively, or 16.2% and 13.9%, respectively, of the total loans outstanding. As of December 31, 2015, these same classifications of loans totaled $74.1 million and $58.4 million, respectively, or 18.1% and 14.3%, respectively, of the total loans outstanding. These credits were subject to normal underwriting standards and did not present more than the normal amount of risk assumed by the Company’s other lending activities. Management believes this concentration does not pose abnormal risk when compared to the risk it assumes in other types of lending. The Company has no other concentration of loans which exceeds 10% of total loans.

 

50


 

Deposits

Deposits represent the primary source of funding for earning assets. Deposits totaled $442.7 million at September 30, 2016 compared to $408.7 million at December 31, 2015, representing an increase of $34.0 million or 8.3%. During the nine months ended September 30, 2016, increases of $18.8 million, or 22.2%, in demand deposits and $15.7 million, or 17.3%, in money market deposit and savings deposits, which represents a combined $34.5 million increase, or 19.6% in non-time deposits.  Total time deposits declined $414 thousand when comparing these same periods as a decrease of $12.9 million in retail time deposits was offset by an increase in brokered time deposits of $12.5 million.

First Priority attracts deposits by offering competitive products and interest rates on a broad spectrum of deposit products to customers in its local marketplace, generally through its retail branch system, and also through its internet banking platform. The Bank supplements deposits raised locally with the issuance of brokered deposits when cost effective relative to local market pricing. At September 30, 2016 and December 31, 2015, brokered deposits totaled $125.8 million and $113.3 million, respectively. The guidelines governing the Bank’s participation in the brokered CD market are included in the Bank’s Asset Liability Management Policy, which is reviewed, revised and approved annually by the asset liability management committee and the board of directors. The FDIC places restrictions on a depository institution’s use of brokered deposits based on the bank’s capital classification. A well-capitalized institution may accept brokered deposits without FDIC restrictions. An adequately capitalized institution must obtain a waiver from the FDIC in order to accept brokered deposits, while an undercapitalized institution is prohibited by the FDIC from accepting brokered deposits. The Bank is classified as well-capitalized under prompt corrective action provisions (see “Regulatory Matters” of the Notes to Unaudited Consolidated Financial Statements) and, therefore, may accept brokered deposits without FDIC restrictions.

The following table sets forth the average balance of deposits and the average rates paid on deposits for the periods presented.

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

Average Balance

 

 

Rate

 

 

Average Balance

 

 

Rate

 

 

Average Balance

 

 

Rate

 

 

Average Balance

 

 

Rate

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Demand, non-interest bearing

$

56,087

 

 

 

 

 

 

$

48,892

 

 

 

 

 

 

$

53,199

 

 

 

 

 

 

$

47,431

 

 

 

 

 

Demand, interest-bearing

 

49,318

 

 

 

0.34

%

 

 

31,912

 

 

 

0.22

%

 

 

47,000

 

 

 

0.31

%

 

 

32,710

 

 

 

0.23

%

Money market and savings

   deposits

 

104,317

 

 

 

0.55

%

 

 

92,662

 

 

 

0.30

%

 

 

97,326

 

 

 

0.50

%

 

 

97,112

 

 

 

0.30

%

Time deposits

 

210,438

 

 

 

1.34

%

 

 

203,239

 

 

 

1.22

%

 

 

216,503

 

 

 

1.31

%

 

 

198,340

 

 

 

1.27

%

Total interest-bearing deposits

 

364,073

 

 

 

0.98

%

 

 

327,813

 

 

 

0.86

%

 

 

360,829

 

 

 

0.96

%

 

 

328,162

 

 

 

0.88

%

Total deposits

$

420,160

 

 

 

 

 

 

$

376,705

 

 

 

 

 

 

$

414,028

 

 

 

 

 

 

$

375,593

 

 

 

 

 

 

The maturity distribution of time deposits of $100,000 or more as of September 30, 2016, is as follows:

 

 

September 30,

 

 

2016

 

Three Months or Less

$

3,471

 

Over Three Through Six Months

 

5,046

 

Over Six Through Twelve Months

 

5,346

 

Over Twelve Months

 

32,707

 

TOTAL

$

46,570

 

 

Short-Term Borrowed Funds

At September 30, 2016, First Priority had short-term borrowings totaling $58.7 million, compared to $59.7 million at December 31, 2015. Short-term borrowings consisted of advances from the FHLB with an original maturity of one year or less as of each of these periods and provide a short-term funding source. The slight decrease of $1.0 million, or 1.7%, between periods in short-term borrowings resulted from the decline in investment securities from the prior year end, partially offset by the increase in interest bearing deposits reflected in cash and cash equivalents, and the increase in loans outstanding; all of which were not funded by deposit growth achieved during the same period. Advances from the FHLB at September 30, 2016 are collateralized by an investment in the common stock of the FHLB, by a specific pledge of the Bank’s investment assets and by a blanket lien on qualifying mortgages within the Bank’s loan portfolio.

 

51


 

The following table outlines First Priority’s various sources of short-term borrowed funds at or for each of the three months ended September 30, 2016 and 2015. The maximum balance represents the highest indebtedness for each category of short-term borrowed funds at any month-end during each of the periods shown.

 

 

For the nine months ended September 30,

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

Federal funds purchased:

 

 

 

 

 

 

 

Balance at period end

$

 

 

$

 

Weighted average rate at period end

 

 

 

 

 

Maximum month-end balance

$

 

 

$

 

Average daily balance during the period

$

2

 

 

$

33

 

Weighted average rate during the period

 

0.76

%

 

 

0.51

%

FHLB short-term borrowings:

 

 

 

 

 

 

 

Balance at period end

$

58,688

 

 

$

43,803

 

Weighted average rate at period end

 

0.48

%

 

 

0.31

%

Maximum month-end balance

$

60,688

 

 

$

63,208

 

Average daily balance during the period

$

19,642

 

 

$

37,258

 

Weighted average rate during the period

 

0.61

%

 

 

0.34

%

 

Long-Term Debt

Long-term debt totaled $12.0 million as of September 30, 2016 and $15.0 million at December 31, 2015.  These borrowings consisted of advances from the FHLB with an original maturity in excess of one year and carry a weighted average interest rate of 1.17% and 1.09%, as of September 30, 2016 and December 31, 2015, respectively, and an average remaining life of 1.5 years and 1.9 years, respectively. Advances from the FHLB are collateralized by an investment in the common stock of the FHLB, by a specific pledge of the Bank’s investment assets and by a blanket lien on qualifying mortgages within the Bank’s loan portfolio.  Balances of FHLB long-term debt averaged $14.8 million and $11.0 million during the nine months ended September 30, 2016 and 2015, respectively, with an average rate of 1.11% and 0.89% for each of these respective periods. The maximum month-end balance of these borrowings was $15.0 million for the first nine months of 2016 and $16.0 million for the same period in 2015.

Subordinated Debt

On November 13, 2015, the Bank entered into Subordinated Note Purchase Agreements with five accredited investors under which the Bank issued subordinated notes (the “Notes”) totaling $9.5 million, resulting in net proceeds of approximately $9.2 million after issuance costs. The Notes have a maturity date of November 30, 2025, and bear interest at a fixed rate of 7.00% per annum.  The Notes are non-callable for an initial period of five years and include provisions for redemption pricing between 101.5% and 100.5% of the liquidation value, if called after five years but prior to the maturity date.  Upon receipt of regulatory approvals in December 2015, the Bank distributed $6.0 million of the proceeds from the subordinated note issuance to First Priority, and subsequently, in January 2016, First Priority utilized the distribution from the Bank to redeem 6,000 of the 9,404 outstanding shares of its 9.00% Fixed Rate Cumulative Perpetual Preferred Stock, at their liquidation value of $1,000 per share, or $6.0 million, plus accrued dividends.

Capital Resources

Shareholders’ equity at September 30, 2016 was $47.6 million, representing a decrease of $4.5 million from $52.1 million at December 31, 2015. Included in equity as of December 31, 2015 was $9.4 million of preferred stock, of which $6.0 million was redeemed in January 2016.  Additionally, increases in equity related to net income of $1.6 million, stock based compensation costs of $253 thousand and a positive impact from market volatility related to the investment securities portfolio resulting in a net change in net unrealized gains (losses) totaling $42 thousand, were partially offset by preferred dividends paid of $330 thousand.

As noted above, in January 2016, First Priority utilized $6 million of the proceeds received from the issuance of Tier 2 qualifying subordinated debt to redeem 6,000 shares of the Company’s outstanding preferred stock.  This redemption consisted of all outstanding shares of Series A and Series B, and 1,192 shares of the Series C preferred stock, which were redeemed on a pro rata basis, which subsequently leaves 3,404 shares of Series C outstanding.

 

52


 

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet the minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial condition and results of operations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk-weightings and other factors.

The Bank exceeds the minimum capital requirements established by regulatory agencies. Under the capital adequacy guidelines, capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders’ equity and qualifying preferred stock, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets plus trust preferred securities up to 25% of Tier 1 capital, with the excess being treated as Tier 2 capital. Tier 2 capital also consists of the allowance for loan losses, subject to certain limitations, and qualifying subordinated debt. In determining the amount of risk-weighted assets, all assets, including certain off balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed inherent in the type of asset.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets and of Tier 1 capital to average assets, known as the Tier 1 leverage ratio. The following table sets forth the capital ratios for both First Priority and the Bank at September 30, 2016 and December 31, 2015.  First Priority currently meets the definition of a “small bank holding company” under the FRB’s regulations, and thus is not subject to any capital requirements; however, the Company meets the holding company regulatory requirements for “well-capitalized” for each stated period.  The Bank was considered “well-capitalized” and met or exceeded its applicable regulatory requirements for both periods.   

 

 

First Priority Financial Corp.

 

 

First Priority Bank

 

 

As of September 30, 2016

 

 

As of December 31, 2015

 

 

For Capital Adequacy Purposes

 

 

For Capital Adequacy with Capital Buffer

 

 

To Be Considered "Well-Capitalized"

 

 

As of September 30, 2016

 

 

As of December 31, 2015

 

Total risk-based capital

 

12.11%

 

 

 

13.08%

 

 

 

8.00%

 

 

 

8.625%

 

 

 

10.00%

 

 

 

12.04%

 

 

 

12.98%

 

Tier 1 risk-based capital

 

9.36%

 

 

 

10.07%

 

 

 

6.00%

 

 

 

6.625%

 

 

 

8.00%

 

 

 

9.29%

 

 

 

9.97%

 

Tier 1 common equity capital

 

8.76%

 

 

 

9.60%

 

 

 

4.50%

 

 

 

5.125%

 

 

 

6.50%

 

 

 

9.29%

 

 

 

9.97%

 

Tier 1 leverage capital

 

8.24%

 

 

 

8.19%

 

 

 

4.00%

 

 

N/A

 

 

 

5.00%

 

 

 

8.18%

 

 

 

8.11%

 

 

The ratios shown above, for both the Company and the Bank, include the $9.5 million issuance of Tier 2 qualifying subordinated debt noted above.

The capital ratios above reflect the new capital requirements under "Basel III" effective during the year ended December 31, 2015.  As of September 30, 2016, the Bank and the Company were in compliance with the new requirements. See Note 10 - Regulatory Matters for additional discussion regarding regulatory capital requirements.

Return on Average Equity and Assets

The following table shows the return on average assets (net income divided by total average assets), return on equity (net income divided by average equity), and the equity to assets ratio (average equity divided by total average assets) for the nine months ended September 30, 2016 and 2015.

 

 

 

At or for the nine months ended

 

 

September 30,

 

 

 

2016

 

2015

 

Return on average assets

 

0.41%

 

0.42%

 

Return on average equity

 

4.37%

 

3.89%

 

Average equity to average assets ratio

 

9.43%

 

10.67%

 

Effect of Inflation and Changing Prices

The effect of relative purchasing power over time due to inflation has not been taken into effect in First Priority’s consolidated financial statements. Rather, the statements have been prepared on a historical cost basis in accordance with accounting principles generally accepted in the United States of America.

 

53


 

Unlike most industrial companies, the assets and liabilities of financial institutions, such as First Priority and the Bank, are primarily monetary in nature. Therefore, the effect of changes in interest rates will have a more significant impact on its performance than will the effect of changing prices and inflation in general. In addition, interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude. First Priority seeks to manage the relationships between interest-sensitive assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.

Off-Balance Sheet Arrangements

Through the operations of the Bank, First Priority has made contractual commitments to extend credit, in the ordinary course of its business activities, to meet the financing needs of customers. Such commitments involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amount recognized on the balance sheets. These commitments are legally binding agreements to lend money at predetermined interest rates for a specified period of time and generally have fixed expiration dates or other termination clauses. The same credit and collateral policies are used in making these commitments as for on-balance sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis and collateral is obtained, if necessary, based on the credit evaluation of the borrower. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation. Collateral held varies but may include personal or commercial real estate, accounts receivable, inventory and equipment.

At September 30, 2016 and December 31, 2015, outstanding commitments to extend credit consisting of total unfunded commitments under lines of credit were $89.0 million and $97.8 million, respectively. In addition, as of each of these dates, the Company maintained $681 thousand and $711 thousand of performance standby letters of credit outstanding, respectively, and $1.4 million and $1.1 million of financial standby letters of credit outstanding, respectively, on behalf of its customers.

As of September 30, 2016, the Company also has deposit letters of credit totaling $12.2 million, issued by the Federal Home Loan Bank of Pittsburgh (“FHLB”), as required to provide collateral on certain municipal deposits maintained at the Bank.  These deposit letters of credit are secured by a blanket lien on selected mortgage loans within First Priority Bank’s portfolio.

First Priority is not involved in any other off-balance sheet contractual relationships, unconsolidated related entities that have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that could significantly impact earnings.  First Priority believes that it has adequate sources of liquidity to fund commitments that may be drawn upon by borrowers.

Liquidity

The objective of liquidity management is to assure that sufficient sources of funds are available, as needed and at a reasonable cost, to meet the ongoing and unexpected operational cash needs and commitments of First Priority and to take advantage of income producing opportunities as they arise. Sufficient liquidity must be available to meet the cash requirements of depositors wanting to withdraw funds and of borrowers wanting their credit needs met. Additionally, liquidity is needed to insure that First Priority has the ability to act at those times when profitable new lending and investment opportunities arise. While the desired level of liquidity may vary depending upon a variety of factors, it is a primary goal of First Priority to maintain adequate liquidity in all economic environments through active balance sheet management.

Liquidity management is the ongoing process of monitoring and managing First Priority’s sources and uses of funds. The primary sources of funds are deposits, scheduled amortization of loans outstanding, maturities and cash flow generated from the investment portfolio and funds provided by operations. Scheduled loan payments and investment maturities are relatively predictable sources of funds; however, deposit flows and loan prepayments are far less predictable and are influenced by the level of interest rates, economic conditions, local competition and customer preferences. Liquidity is also provided by unused lines of credit with correspondent banks and First Priority’s borrowing capacity at the FHLB. First Priority measures and monitors its liquidity position on an ongoing basis in order to better understand, predict and respond to balance sheet trends, unused borrowing capacity and liquidity needs. The liquidity position is managed on a daily basis as part of the daily settlement function and on an ongoing basis through the asset liability management function.

The key elements of First Priority’s liquidity planning process involve a primary focus on the development of a stable, core funding base; utilization of wholesale funding sources to supplement core funding; maintenance of an appropriate level of asset liquidity; management of the maturity structure of funding sources and of funding concentrations; and maintenance of borrowing facilities.

 

54


 

Wholesale funding sources utilized by the Bank include brokered certificates of deposits, secured advances from the Federal Home Loan Bank of Pittsburgh, federal funds purchased and other secured borrowing facilities. At September 30, 2016, wholesale funding sources totaled $196.5 million and were comprised of $125.8 million of brokered certificates of deposit and $70.7 million of FHLB advances. At December 31, 2015, wholesale funding sources totaled $188.0 million and were comprised of $113.3 million of brokered certificates of deposit and $74.7 million of FHLB advances. Wholesale funding is generally used in managing the daily liquidity needs and when it is the most cost effective funding source available to First Priority. Wholesale funding sources were used in the quarter to provide the initial funding for the $65 million loan purchase.  Management continually evaluates all available funding sources for cost and availability.

An integral part of the Bank’s balance sheet management strategy is to establish and maintain borrowing facilities with correspondent banks for access to funding. Off balance sheet borrowing capacity provides the immediate availability of funds to meet short-term financing needs without requiring the bank to maintain excess liquidity in its investment portfolio, which may have a negative impact on earnings. In today’s environment of historically low interest rates, it also provides the most effective longer term funding, in terms of the cost and structure. Long term borrowings from the FHLB cannot be called prior to maturity, which provides much greater protection against a rise in interest rates when compared to retail deposits which can be redeemed early by the depositor at lower than market rate penalties.

As of September 30, 2016 and December 31, 2015, the Bank had a borrowing facility with a correspondent bank totaling $10 million, available for short-term limited purpose usage, of which $2 million is available unsecured. The remaining $8 million is a secured line of credit.

At September 30, 2016 and December 31, 2015, the Bank had a total borrowing capacity with the FHLB of $181 million and $169 million, respectively, with advances and letters of credit outstanding of $82.9 million and $74.7 million, respectively.  Short-term liquid assets at September 30, 2016 and December 31, 2015 totaled $21.4 million and $52.4 million, respectively, and were comprised of $21.4 million and $2.4 million, respectively, of interest bearing deposits held at correspondent banks and $50 million of investment securities due within 30 days, respectively.

Interest Rate Sensitivity

It is the responsibility of the board of directors and senior management to understand and control the interest rate risk exposures assumed by First Priority. The board has delegated authority to the asset liability management committee (“ALCO”) for the development of ALCO policies and for the management of the asset liability management function. The ALCO committee is comprised of senior management representing all primary functions of First Priority and meets monthly. ALCO has the responsibility for maintaining a level of interest rate risk exposures within board of director approved limits.

The primary objective of asset liability management is to optimize net interest income over time while maintaining a balance sheet mix that is prudent with respect to liquidity, capital adequacy and interest rate risk. The absolute level and volatility of interest rates can have a significant impact on the profitability of First Priority. Interest rate risk management is the process of identifying and controlling the potential adverse impact of interest rates movements on First Priority’s net interest income and on the fair value of its assets and liabilities.

One tool used to monitor interest rate risk is the measurement of its interest sensitivity “gap,” which is the positive or negative dollar difference between interest-earning assets and interest-bearing liabilities that are subject to interest rate repricing within a given period of time. Interest rate sensitivity can be managed by changing the mix, pricing and repricing characteristics of First Priority’s assets and liabilities, through management of its investment portfolio, loan and deposit product offerings, and through wholesale funding. Managing the amount of assets and liabilities repricing in the same time interval helps to hedge interest rate risk and minimize the impact on net interest income of rising or falling interest rates. First Priority generally would benefit from increasing market rates of interest when it has an asset-sensitive gap position and generally would benefit from decreasing market rates of interest when First Priority is liability-sensitive.

At September 30, 2016, First Priority was moderately liability sensitive at the one-year gap position, as it has more liabilities subject to repricing in the subsequent twelve month period than assets. It must be noted, however, that the gap analysis is not a precise indicator of First Priority’s exposure to changing interest rates. The analysis presents only a static view of the timing of maturities and repricing opportunities, without taking into consideration that changes in interest rates do not affect all assets and liabilities equally. Furthermore, the results are influenced by management assumptions concerning the repricing characteristics of deposit products with no contractual maturities, the timing of the repricing of variable rate loans with interest rates currently fixed at interest rate floors, and prepayment speeds of loans and investments subject to prepayment prior to maturity. Additionally, net interest income performance may be impacted by other significant factors in a given interest rate environment, including changes in the volume and mix of interest-earning assets and interest-bearing liabilities.

 

55


 

 

 

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Risk identification and management are essential elements for the successful management of First Priority. In the normal course of business, First Priority is subject to various types of risk, including interest rate, credit, and liquidity risk. First Priority controls and monitors these risks with policies, procedures, and various levels of managerial and board oversight. First Priority’s objective is to optimize profitability while managing and controlling risk within board approved policy limits. Interest rate risk is the sensitivity of net interest income and the market value of financial instruments to the magnitude, direction, and frequency of changes in interest rates. Interest rate risk results from various repricing frequencies and the maturity structure of assets and liabilities. First Priority uses its asset liability management policy to control and manage interest rate risk.

Liquidity risk represents the inability to generate cash or otherwise obtain funds at reasonable rates to satisfy commitments to borrowers, as well as, the obligations to depositors and debt holders. First Priority uses its asset liability management policy and contingency funding plan to control and manage liquidity risk.

Credit risk represents the possibility that a customer may not perform in accordance with contractual terms. Credit risk results from extending credit to customers, purchasing securities, and entering into certain off-balance sheet loan funding commitments. First Priority’s primary credit risk occurs in the loan portfolio. First Priority uses its credit policy and disciplined approach to evaluating the adequacy of the allowance for loan losses to control and manage credit risk. First Priority’s investment policy limits the degree of the amount of credit risk that may be assumed in the investment portfolio. First Priority’s principal financial market risks are liquidity risks and exposures to interest rate movements.

 

 

Item 4.  Controls and Procedures

Under the supervision and with the participation of our management, including the Chairman and Chief Executive Officer and the Chief Financial Officer, we have evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chairman and Chief Executive Officer and the Chief Financial Officer have concluded that, as of the end of such period, these disclosure controls and procedures are effective.

Changes in Internal Control Over Financial Reporting

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a–15(f) and 15d–15(f) under the Securities Exchange Act of 1934, as amended) during the fiscal period to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

56


 

PART II

Item 1.  Legal Proceedings

A certain amount of litigation arises in the ordinary course of the business of First Priority and the Bank. In the opinion of the management of First Priority, there are no proceedings pending to which First Priority or the Bank is a party or to which their property is subject, that, if determined adversely to them, would be material in relation to First Priority’s shareholders’ equity or financial condition, nor are there any proceedings pending other than ordinary routine litigation incident to the business of First Priority and the Bank. In addition, no material proceedings are pending or are known to be threatened or contemplated against First Priority or the Bank by governmental authorities.

 

 

Item 1A.  Risk Factors

Not Applicable

 

 

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

None.

 

 

Item 3.  Defaults Upon Senior Securities

None.

 

 

Item 4.  Mine Safety Disclosures

Not Applicable

 

 

Item 5.  Other Information

None.

 

 

 

 

57


 

Item 6.  Exhibits

 

Exhibit
No.

 

Title

 

 

 

  3.1

 

Articles of Incorporation of First Priority Financial Corp. (incorporated by reference to Exhibit 3.1 to First Priority’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016, filed with the SEC on May 16, 2016)

 

  3.2

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series A” of First Priority Financial Corp. (incorporated by reference to Exhibit 3.3 to First Priority’s Annual Report on Form 10-K for the year ended December 31, 2008, filed with the SEC on March 24, 2009)

 

  3.3

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series B” of First Priority Financial Corp. (incorporated by reference to Exhibit 3.4 to First Priority’s Annual Report on Form 10-K for the year ended December 31, 2008, filed with the SEC on March 24, 2009)

 

  3.4

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series C” of First Priority Financial Corp. (incorporated by reference to Exhibit 2.1 to First Priority’s Registration Statement No. 333-183118 on Form S-4 filed with the SEC on January 25, 2013)

 

  3.5

  

 

Bylaws of First Priority Financial Corp. (incorporated by reference to Exhibit 3.2 to First Priority’s Registration Statement No. 333-147950 on Form S-4 filed with the SEC on December 7, 2007)

 

31.1

  

 

Certification of Chief Executive Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

 

31.2

  

 

Certification of Chief Financial Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

 

32.1

  

 

Certification of Chief Executive Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

 

32.2

  

 

Certification of Chief Financial Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

 

101 

  

 

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015, (ii) the Consolidated Statements of Operations and Comprehensive Income for the three and nine months ended September 30, 2016 and 2015, (iii) the Consolidated Statements of Shareholders’ Equity for the nine months ended September 30, 2016 and 2015, (iv) the Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and 2015, and (v) the Notes to Unaudited Consolidated Financial Statements.

 

 

 

 

58


 

SIGNATURES

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

FIRST PRIORITY FINANCIAL CORP.

 

 

(Registrant)

 

Dated: November 14, 2016

 By

 

/s/ David E. Sparks

 

 

David E. Sparks,

 

 

Chairman and Chief Executive Officer

 

Dated: November 14, 2016

 By

 

/s/ Mark J. Myers

 

 

Mark J. Myers,

 

 

Chief Financial Officer

 

 

 

 

59


 

Exhibit Index

 

Exhibit

No.

  

Title

 

 

 

3.1

  

Articles of Incorporation of First Priority Financial Corp. (incorporated by reference to Exhibit 3.1 to First Priority’s Quarterly Report on Form 10-Q for the three months ended March 31, 2016, filed with the SEC on May 16, 2016)

 

 

3.2

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series A” of First Priority Financial Corp. (incorporated by reference to Exhibit 3.3 to First Priority’s Annual Report on Form 10-K for the year ended December 31, 2008, filed with the SEC on March 24, 2009)

 

3.3

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series B” of First Priority Financial Corp. (incorporated by reference to Exhibit 3.4 to First Priority’s Annual Report on Form 10-K for the year ended December 31, 2008, filed with the SEC on March 24, 2009)

 

3.4

  

 

Certificate of Designations for the “Fixed Rate Cumulative Perpetual Preferred Stock, Series C” of First Priority Financial Corp. (incorporated by reference to Exhibit 2.1 to First Priority’s Registration Statement No. 333-183118 on Form S-4 filed with the SEC on January 25, 2013)

 

3.5

  

 

Bylaws of First Priority Financial Corp. (incorporated by reference to Exhibit 3.2 to First Priority’s Registration Statement No. 333-147950 on Form S-4 filed with the SEC on December 7, 2007)

 

31.1

  

 

Certification of Chief Executive Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

 

31.2

  

 

Certification of Chief Financial Officer in accordance with Section 302 of the Sarbanes-Oxley Act of 2002

 

32.1

  

 

Certification of Chief Executive Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

 

32.2

  

 

Certification of Chief Financial Officer in accordance with Section 906 of the Sarbanes-Oxley Act of 2002

 

101 

  

 

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015, (ii) the Consolidated Statements of Operations and Comprehensive Income for the three and nine months ended September 30, 2016 and 2015, (iii) the Consolidated Statements of Shareholders’ Equity for the nine months ended September 30, 2016 and 2015, (iv) the Consolidated Statements of Cash Flows for the nine months ended September 30, 2016 and 2015, and (v) the Notes to Unaudited Consolidated Financial Statements.

 

 

60