x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
PEOPLES BANCORP INC. | ||||||||
(Exact name of Registrant as specified in its charter) | ||||||||
Ohio | 31-0987416 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
138 Putnam Street, P. O. Box 738, Marietta, Ohio | 45750 | |||||||
(Address of principal executive offices) | (Zip Code) | |||||||
Registrant’s telephone number, including area code: | (740) 373-3155 | |||||||
Not Applicable | ||||||||
(Former name, former address and former fiscal year, if changed since last report) |
Large accelerated filer o | Accelerated filer x | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Table of Contents | |
September 30, 2015 | December 31, 2014 | |||||
(Dollars in thousands) | ||||||
Assets | ||||||
Cash and due from banks | $ | 51,770 | $ | 42,230 | ||
Interest-bearing deposits in other banks | 11,971 | 19,224 | ||||
Total cash and cash equivalents | 63,741 | 61,454 | ||||
Available-for-sale investment securities, at fair value (amortized cost of $780,609 at September 30, 2015 and $632,967 at December 31, 2014) | 793,285 | 636,880 | ||||
Held-to-maturity investment securities, at amortized cost (fair value of $47,135 at September 30, 2015 and $48,442 at December 31, 2014) | 46,399 | 48,468 | ||||
Other investment securities, at cost | 38,496 | 28,311 | ||||
Total investment securities | 878,180 | 713,659 | ||||
Loans, net of deferred fees and costs | 2,050,245 | 1,620,898 | ||||
Allowance for loan losses | (23,331 | ) | (17,881 | ) | ||
Net loans | 2,026,914 | 1,603,017 | ||||
Loans held for sale | 1,636 | 4,374 | ||||
Bank premises and equipment, net | 53,401 | 40,335 | ||||
Goodwill | 133,201 | 98,562 | ||||
Other intangible assets | 18,138 | 10,596 | ||||
Other assets | 53,619 | 35,772 | ||||
Total assets | $ | 3,228,830 | $ | 2,567,769 | ||
Liabilities | ||||||
Non-interest-bearing deposits | $ | 711,226 | $ | 493,162 | ||
Interest-bearing deposits | 1,819,630 | 1,439,912 | ||||
Total deposits | 2,530,856 | 1,933,074 | ||||
Short-term borrowings | 129,165 | 88,277 | ||||
Long-term borrowings | 116,400 | 179,083 | ||||
Accrued expenses and other liabilities | 27,649 | 27,217 | ||||
Total liabilities | 2,804,070 | 2,227,651 | ||||
Stockholders’ Equity | ||||||
Preferred stock, no par value, 50,000 shares authorized, no shares issued at September 30, 2015 and December 31, 2014 | — | — | ||||
Common stock, no par value, 24,000,000 shares authorized, 18,932,498 shares issued at September 30, 2015 and 15,599,643 shares issued at December 31, 2014, including shares in treasury | 343,505 | 265,742 | ||||
Retained earnings | 90,960 | 90,391 | ||||
Accumulated other comprehensive income (loss), net of deferred income taxes | 4,985 | (1,301 | ) | |||
Treasury stock, at cost, 589,396 shares at September 30, 2015 and 590,246 shares at December 31, 2014 | (14,690 | ) | (14,714 | ) | ||
Total stockholders’ equity | 424,760 | 340,118 | ||||
Total liabilities and stockholders’ equity | $ | 3,228,830 | $ | 2,567,769 |
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||
Interest Income: | |||||||||||||
Interest and fees on loans | $ | 22,870 | $ | 15,910 | $ | 64,176 | $ | 43,353 | |||||
Interest and dividends on taxable investment securities | 4,484 | 4,181 | 13,400 | 12,661 | |||||||||
Interest on tax-exempt investment securities | 800 | 470 | 2,202 | 1,332 | |||||||||
Other interest income (expense) | 24 | 5 | 125 | (14 | ) | ||||||||
Total interest income | 28,178 | 20,566 | 79,903 | 57,332 | |||||||||
Interest Expense: | |||||||||||||
Interest on deposits | 1,539 | 1,514 | 4,716 | 4,548 | |||||||||
Interest on short-term borrowings | 42 | 46 | 108 | 114 | |||||||||
Interest on long-term borrowings | 1,061 | 1,147 | 3,331 | 3,288 | |||||||||
Total interest expense | 2,642 | 2,707 | 8,155 | 7,950 | |||||||||
Net interest income | 25,536 | 17,859 | 71,748 | 49,382 | |||||||||
Provision for (recovery of) loan losses | 5,837 | (380 | ) | 6,859 | 211 | ||||||||
Net interest income after provision for (recovery of) loan losses | 19,699 | 18,239 | 64,889 | 49,171 | |||||||||
Other Income: | |||||||||||||
Insurance income | 3,275 | 3,169 | 10,870 | 10,728 | |||||||||
Deposit account service charges | 2,922 | 2,449 | 8,065 | 6,787 | |||||||||
Trust and investment income | 2,497 | 1,876 | 7,088 | 5,656 | |||||||||
Electronic banking income | 2,241 | 1,695 | 6,533 | 4,796 | |||||||||
Mortgage banking income | 212 | 334 | 927 | 872 | |||||||||
Net gain on investment securities | 62 | 124 | 673 | 160 | |||||||||
Net loss on asset disposals and other transactions | (51 | ) | (109 | ) | (1,290 | ) | (285 | ) | |||||
Other non-interest income | 759 | 338 | 1,857 | 1,036 | |||||||||
Total other income | 11,917 | 9,876 | 34,723 | 29,750 | |||||||||
Other Expenses: | |||||||||||||
Salaries and employee benefit costs | 13,572 | 11,667 | 45,493 | 33,700 | |||||||||
Net occupancy and equipment | 2,840 | 2,267 | 8,273 | 5,822 | |||||||||
Professional fees | 1,287 | 1,451 | 5,542 | 3,625 | |||||||||
Electronic banking expense | 1,408 | 1,283 | 3,852 | 3,316 | |||||||||
Amortization of other intangible assets | 1,127 | 367 | 2,944 | 912 | |||||||||
Data processing and software | 910 | 673 | 2,670 | 1,798 | |||||||||
Marketing expense | 459 | 668 | 2,175 | 1,540 | |||||||||
Communication expense | 628 | 421 | 1,722 | 1,170 | |||||||||
Franchise tax | 502 | 388 | 1,552 | 1,215 | |||||||||
FDIC insurance | 562 | 331 | 1,516 | 878 | |||||||||
Foreclosed real estate and other loan expenses | 159 | 177 | 1,031 | 509 | |||||||||
Other non-interest expense | 2,658 | 2,514 | 11,034 | 6,543 | |||||||||
Total other expenses | 26,112 | 22,207 | 87,804 | 61,028 | |||||||||
Income before income taxes | 5,504 | 5,908 | 11,808 | 17,893 | |||||||||
Income tax expense | 1,370 | 1,729 | 3,450 | 5,454 | |||||||||
Net income | $ | 4,134 | $ | 4,179 | $ | 8,358 | $ | 12,439 | |||||
Earnings per common share - basic | $ | 0.23 | $ | 0.33 | $ | 0.48 | $ | 1.09 | |||||
Earnings per common share - diluted | $ | 0.22 | $ | 0.32 | $ | 0.47 | $ | 1.08 | |||||
Weighted-average number of common shares outstanding - basic | 18,127,131 | 12,632,341 | 17,357,034 | 11,348,625 | |||||||||
Weighted-average number of common shares outstanding - diluted | 18,271,979 | 12,765,880 | 17,487,642 | 11,464,020 | |||||||||
Cash dividends declared | $ | 2,759 | $ | 1,675 | $ | 7,789 | $ | 4,932 | |||||
Cash dividends declared per common share | $ | 0.15 | $ | 0.15 | $ | 0.45 | $ | 0.45 |
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Net income | $ | 4,134 | $ | 4,179 | $ | 8,358 | $ | 12,439 | |||||
Other comprehensive income (loss): | |||||||||||||
Available-for-sale investment securities: | |||||||||||||
Gross unrealized holding gain (loss) arising in the period | 7,171 | (395 | ) | 9,458 | 15,503 | ||||||||
Related tax (expense) benefit | (2,509 | ) | 139 | (3,309 | ) | (5,426 | ) | ||||||
Less: reclassification adjustment for net gain included in net income | 62 | 124 | 673 | 160 | |||||||||
Related tax expense | (22 | ) | (43 | ) | (236 | ) | (56 | ) | |||||
Net effect on other comprehensive income (loss) | 4,622 | (337 | ) | 5,712 | 9,973 | ||||||||
Defined benefit plans: | |||||||||||||
Net (loss) income arising during the period | (167 | ) | (311 | ) | 340 | (1,490 | ) | ||||||
Related tax benefit (expense) | 58 | 109 | (119 | ) | 522 | ||||||||
Amortization of unrecognized loss and service cost on benefit plans | 26 | 32 | 88 | 97 | |||||||||
Related tax expense | (9 | ) | (11 | ) | (30 | ) | (34 | ) | |||||
Recognition of loss due to settlement and curtailment | 82 | 361 | 454 | 1,383 | |||||||||
Related tax expense | (29 | ) | (126 | ) | (159 | ) | (484 | ) | |||||
Net effect on other comprehensive (loss) income | (39 | ) | 54 | 574 | (6 | ) | |||||||
Total other comprehensive income (loss), net of tax (expense) benefit | 4,583 | (283 | ) | 6,286 | 9,967 | ||||||||
Total comprehensive income | $ | 8,717 | $ | 3,896 | $ | 14,644 | $ | 22,406 |
Accumulated Other Comprehensive Income (Loss) | Total Stockholders' Equity | ||||||||||||||
Common Shares | Retained Earnings | Treasury Stock | |||||||||||||
(Dollars in thousands) | |||||||||||||||
Balance, December 31, 2014 | $ | 265,742 | $ | 90,391 | $ | (1,301 | ) | $ | (14,714 | ) | $ | 340,118 | |||
Net income | — | 8,358 | — | — | 8,358 | ||||||||||
Other comprehensive income, net of tax | — | — | 6,286 | — | 6,286 | ||||||||||
Cash dividends declared | — | (7,789 | ) | — | — | (7,789 | ) | ||||||||
Tax benefit from exercise of stock options | 63 | — | — | — | 63 | ||||||||||
Reissuance of treasury stock for deferred compensation plan for Boards of Directors | — | — | — | 184 | 184 | ||||||||||
Purchase of treasury stock | — | — | — | (628 | ) | (628 | ) | ||||||||
Common shares issued under dividend reinvestment plan | 299 | — | — | — | 299 | ||||||||||
Common shares issued under compensation plan for Board of Directors | (23 | ) | — | — | 178 | 155 | |||||||||
Common shares issued under employee stock purchase plan | (35 | ) | — | — | 290 | 255 | |||||||||
Stock-based compensation expense | 1,432 | — | — | — | 1,432 | ||||||||||
Issuance of common shares related to acquisition of NB&T Financial Group, Inc. | 76,027 | — | — | — | 76,027 | ||||||||||
Balance, September 30, 2015 | $ | 343,505 | $ | 90,960 | $ | 4,985 | $ | (14,690 | ) | $ | 424,760 |
Nine Months Ended | ||||||
September 30, | ||||||
(Dollars in thousands) | 2015 | 2014 | ||||
Net cash provided by operating activities | $ | 31,096 | $ | 19,422 | ||
Investing activities: | ||||||
Available-for-sale investment securities: | ||||||
Purchases | (155,043 | ) | (109,356 | ) | ||
Proceeds from sales | 49,918 | 88,561 | ||||
Proceeds from principal payments, calls and prepayments | 95,107 | 55,170 | ||||
Held-to-maturity investment securities: | ||||||
Purchases | — | (1,017 | ) | |||
Proceeds from principal payments | 1,712 | 1,022 | ||||
Net increase in loans | (43,102 | ) | (67,963 | ) | ||
Net expenditures for premises and equipment | (7,049 | ) | (5,363 | ) | ||
Proceeds from sales of other real estate owned | 509 | 204 | ||||
Proceeds from bank owned life insurance contracts | — | 6,322 | ||||
Business acquisitions, net of cash received | 97,277 | 10,080 | ||||
(Return of) investment in limited partnership and tax credit funds | (108 | ) | 358 | |||
Net cash provided by (used in) investing activities | 39,221 | (21,982 | ) | |||
Financing activities: | ||||||
Net increase in non-interest-bearing deposits | 92,628 | 43,085 | ||||
Net decrease in interest-bearing deposits | (123,889 | ) | (15,270 | ) | ||
Net increase (decrease) in short-term borrowings | 40,888 | (45,753 | ) | |||
Proceeds from long-term borrowings | — | 5,268 | ||||
Payments on long-term borrowings | (69,666 | ) | (7,916 | ) | ||
Cash dividends paid | (7,426 | ) | (4,618 | ) | ||
Purchase of treasury stock | (628 | ) | (407 | ) | ||
Proceeds from issuance of common shares | — | 40,242 | ||||
Excess tax benefit from share-based payments | 63 | 79 | ||||
Net cash (used in) provided by financing activities | (68,030 | ) | 14,710 | |||
Net increase in cash and cash equivalents | 2,287 | 12,150 | ||||
Cash and cash equivalents at beginning of period | 61,454 | 53,820 | ||||
Cash and cash equivalents at end of period | $ | 63,741 | $ | 65,970 |
Fair Value Measurements at Reporting Date Using | ||||||||||||
(Dollars in thousands) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||
Fair Value | ||||||||||||
September 30, 2015 | ||||||||||||
Obligations of: | ||||||||||||
U.S. Treasury and government agencies | $ | — | $ | — | $ | — | $ | — | ||||
U.S. government sponsored agencies | 2,993 | — | 2,993 | — | ||||||||
States and political subdivisions | 115,249 | — | 115,249 | — | ||||||||
Residential mortgage-backed securities | 639,327 | — | 639,327 | — | ||||||||
Commercial mortgage-backed securities | 24,348 | — | 24,348 | — | ||||||||
Bank-issued trust preferred securities | 4,776 | — | 4,776 | — | ||||||||
Equity securities | 6,592 | 6,383 | 209 | — | ||||||||
Total available-for-sale securities | $ | 793,285 | $ | 6,383 | $ | 786,902 | $ | — | ||||
December 31, 2014 | ||||||||||||
Obligations of: | ||||||||||||
U.S. Treasury and government agencies | $ | 1 | $ | — | $ | 1 | $ | — | ||||
U.S. government sponsored agencies | 5,950 | — | 5,950 | — | ||||||||
States and political subdivisions | 64,743 | — | 64,743 | — | ||||||||
Residential mortgage-backed securities | 527,291 | — | 527,291 | — | ||||||||
Commercial mortgage-backed securities | 27,847 | — | 27,847 | — | ||||||||
Bank-issued trust preferred securities | 5,645 | — | 5,645 | — | ||||||||
Equity securities | 5,403 | 5,204 | 199 | — | ||||||||
Total available-for-sale securities | $ | 636,880 | $ | 5,204 | $ | 631,676 | $ | — |
Fair Value at Reporting Date Using | ||||||||||||
(Dollars in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
September 30, 2015 | ||||||||||||
Obligations of: | ||||||||||||
States and political subdivisions | $ | 4,258 | $ | — | $ | 4,258 | $ | — | ||||
Residential mortgage-backed securities | 36,080 | — | 36,080 | — | ||||||||
Commercial mortgage-backed securities | 6,797 | — | 6,797 | — | ||||||||
Total held-to-maturity securities | $ | 47,135 | $ | — | $ | 47,135 | $ | — | ||||
December 31, 2014 | ||||||||||||
Obligations of: | ||||||||||||
States and political subdivisions | $ | 4,282 | $ | — | $ | 4,282 | $ | — | ||||
Residential mortgage-backed securities | 36,740 | — | 36,740 | — | ||||||||
Commercial mortgage-backed securities | 7,420 | — | 7,420 | — | ||||||||
Total held-to-maturity securities | $ | 48,442 | $ | — | $ | 48,442 | $ | — |
September 30, 2015 | December 31, 2014 | ||||||||||||
(Dollars in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||
Financial assets: | |||||||||||||
Cash and cash equivalents | $ | 63,741 | $ | 63,741 | $ | 61,454 | $ | 61,454 | |||||
Investment securities | 878,180 | 878,916 | 713,659 | 713,633 | |||||||||
Loans | 2,028,550 | 1,990,941 | 1,607,391 | 1,581,813 | |||||||||
Financial liabilities: | |||||||||||||
Deposits | $ | 2,530,856 | $ | 2,535,874 | $ | 1,933,074 | $ | 1,938,021 | |||||
Short-term borrowings | 129,165 | 129,165 | 88,277 | 88,277 | |||||||||
Long-term borrowings | 116,400 | 121,753 | 179,083 | 183,878 |
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
September 30, 2015 | ||||||||||||
Obligations of: | ||||||||||||
U.S. Treasury and government agencies | $ | — | $ | — | $ | — | $ | — | ||||
U.S. government sponsored agencies | 2,904 | 89 | — | 2,993 | ||||||||
States and political subdivisions | 112,132 | 3,196 | (79 | ) | 115,249 | |||||||
Residential mortgage-backed securities | 634,892 | 8,836 | (4,401 | ) | 639,327 | |||||||
Commercial mortgage-backed securities | 23,930 | 418 | — | 24,348 | ||||||||
Bank-issued trust preferred securities | 5,140 | 42 | (406 | ) | 4,776 | |||||||
Equity securities | 1,611 | 5,071 | (90 | ) | 6,592 | |||||||
Total available-for-sale securities | $ | 780,609 | $ | 17,652 | $ | (4,976 | ) | $ | 793,285 | |||
December 31, 2014 | ||||||||||||
Obligations of: | ||||||||||||
U.S. Treasury and government agencies | $ | 1 | $ | — | $ | — | $ | 1 | ||||
U.S. government sponsored agencies | 5,836 | 114 | — | 5,950 | ||||||||
States and political subdivisions | 62,292 | 2,510 | (59 | ) | 64,743 | |||||||
Residential mortgage-backed securities | 529,245 | 5,910 | (7,864 | ) | 527,291 | |||||||
Commercial mortgage-backed securities | 28,021 | 112 | (286 | ) | 27,847 | |||||||
Bank-issued trust preferred securities | 6,132 | 3 | (490 | ) | 5,645 | |||||||
Equity securities | 1,440 | 4,044 | (81 | ) | 5,403 | |||||||
Total available-for-sale securities | $ | 632,967 | $ | 12,693 | $ | (8,780 | ) | $ | 636,880 |
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Gross gains realized | $ | 94 | $ | 129 | $ | 726 | $ | 863 | |||||
Gross losses realized | 32 | 5 | 53 | 703 | |||||||||
Net gain realized | $ | 62 | $ | 124 | $ | 673 | $ | 160 |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | ||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||
States and political subdivisions | $ | 7,453 | $ | 71 | 15 | $ | 213 | $ | 8 | 1 | $ | 7,666 | $ | 79 | ||||||||||
Residential mortgage-backed securities | 105,219 | 1,167 | 28 | 96,747 | 3,234 | 31 | 201,966 | 4,401 | ||||||||||||||||
Commercial mortgage-backed securities | — | — | — | — | — | — | — | — | ||||||||||||||||
Bank-issued trust preferred securities | 2,139 | 3 | — | 2,595 | 403 | 3 | 4,734 | 406 | ||||||||||||||||
Equity securities | 339 | 17 | 2 | 102 | 73 | 1 | 441 | 90 | ||||||||||||||||
Total | $ | 115,150 | $ | 1,258 | 45 | $ | 99,657 | $ | 3,718 | 36 | $ | 214,807 | $ | 4,976 | ||||||||||
December 31, 2014 | ||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||
States and political subdivisions | $ | 2,602 | $ | 12 | 4 | $ | 5,788 | $ | 47 | 8 | $ | 8,390 | $ | 59 | ||||||||||
Residential mortgage-backed securities | 114,018 | 1,091 | 21 | 216,224 | 6,773 | 57 | 330,242 | 7,864 | ||||||||||||||||
Commercial mortgage-backed securities | — | — | — | 19,404 | 286 | 4 | 19,404 | 286 | ||||||||||||||||
Bank-issued trust preferred securities | — | — | — | 2,509 | 490 | 3 | 2,509 | 490 | ||||||||||||||||
Equity securities | 40 | 2 | 2 | 96 | 79 | 1 | 136 | 81 | ||||||||||||||||
Total | $ | 116,660 | $ | 1,105 | 27 | $ | 244,021 | $ | 7,675 | 73 | $ | 360,681 | $ | 8,780 |
(Dollars in thousands) | Within 1 Year | 1 to 5 Years | 5 to 10 Years | Over 10 Years | Total | ||||||||||
Amortized cost | |||||||||||||||
Obligations of: | |||||||||||||||
U.S. Treasury and government agencies | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
U.S. government sponsored agencies | — | 989 | — | 1,915 | 2,904 | ||||||||||
States and political subdivisions | 246 | 9,275 | 29,640 | 72,971 | 112,132 | ||||||||||
Residential mortgage-backed securities | — | 9,728 | 51,764 | 573,400 | 634,892 | ||||||||||
Commercial mortgage-backed securities | — | — | 20,026 | 3,904 | 23,930 | ||||||||||
Bank-issued trust preferred securities | — | — | — | 5,140 | 5,140 | ||||||||||
Equity securities | 1,611 | ||||||||||||||
Total available-for-sale securities | $ | 246 | $ | 19,992 | $ | 101,430 | $ | 657,330 | $ | 780,609 | |||||
Fair value | |||||||||||||||
Obligations of: | |||||||||||||||
U.S. Treasury and government agencies | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
U.S. government sponsored agencies | — | 1,000 | — | 1,993 | 2,993 | ||||||||||
States and political subdivisions | 248 | 9,586 | 30,477 | 74,938 | 115,249 | ||||||||||
Residential mortgage-backed securities | — | 9,763 | 52,331 | 577,233 | 639,327 | ||||||||||
Commercial mortgage-backed securities | — | — | 20,365 | 3,983 | 24,348 | ||||||||||
Bank-issued trust preferred securities | — | — | — | 4,776 | 4,776 | ||||||||||
Equity securities | 6,592 | ||||||||||||||
Total available-for-sale securities | $ | 248 | $ | 20,349 | $ | 103,173 | $ | 662,923 | $ | 793,285 | |||||
Total weighted-average yield | 5.04 | % | 2.16 | % | 2.78 | % | 2.63 | % | 2.65 | % |
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
September 30, 2015 | ||||||||||||
Obligations of: | ||||||||||||
States and political subdivisions | $ | 3,833 | $ | 430 | $ | (5 | ) | $ | 4,258 | |||
Residential mortgage-backed securities | 35,712 | 666 | (298 | ) | 36,080 | |||||||
Commercial mortgage-backed securities | 6,854 | — | (57 | ) | 6,797 | |||||||
Total held-to-maturity securities | $ | 46,399 | $ | 1,096 | $ | (360 | ) | $ | 47,135 | |||
December 31, 2014 | ||||||||||||
Obligations of: | ||||||||||||
States and political subdivisions | $ | 3,841 | $ | 448 | $ | (7 | ) | $ | 4,282 | |||
Residential mortgage-backed securities | 36,945 | 189 | (394 | ) | 36,740 | |||||||
Commercial mortgage-backed securities | 7,682 | 9 | (271 | ) | 7,420 | |||||||
Total held-to-maturity securities | $ | 48,468 | $ | 646 | $ | (672 | ) | $ | 48,442 |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
(Dollars in thousands) | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | No. of Securities | Fair Value | Unrealized Loss | ||||||||||||||||
September 30, 2015 | ||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||
States and political subdivisions | $ | — | $ | — | — | $ | 320 | $ | 5 | 1 | $ | 320 | $ | 5 | ||||||||||
Residential mortgage-backed securities | 3,304 | 36 | 1 | 10,320 | 262 | 2 | 13,624 | 298 | ||||||||||||||||
Commercial mortgage-backed securities | 588 | 8 | — | 6,209 | 49 | 1 | 6,797 | 57 | ||||||||||||||||
Total | $ | 3,892 | $ | 44 | 1 | $ | 16,849 | $ | 316 | 4 | $ | 20,741 | $ | 360 | ||||||||||
December 31, 2014 | ||||||||||||||||||||||||
Obligations of: | ||||||||||||||||||||||||
States and political subdivisions | $ | — | $ | — | — | $ | 323 | $ | 7 | 1 | $ | 323 | $ | 7 | ||||||||||
Residential mortgage-backed securities | $ | — | $ | — | — | $ | 18,242 | $ | 394 | 5 | $ | 18,242 | $ | 394 | ||||||||||
Commercial mortgage-backed securities | — | — | — | 6,356 | 271 | 1 | 6,356 | 271 | ||||||||||||||||
Total | $ | — | $ | — | — | $ | 24,921 | $ | 672 | 7 | $ | 24,921 | $ | 672 |
(Dollars in thousands) | Within 1 Year | 1 to 5 Years | 5 to 10 Years | Over 10 Years | Total | ||||||||||
Amortized cost | |||||||||||||||
Obligations of: | |||||||||||||||
States and political subdivisions | $ | — | $ | 325 | $ | — | $ | 3,508 | $ | 3,833 | |||||
Residential mortgage-backed securities | — | — | 492 | 35,220 | 35,712 | ||||||||||
Commercial mortgage-backed securities | — | — | — | 6,854 | 6,854 | ||||||||||
Total held-to-maturity securities | $ | — | $ | 325 | $ | 492 | $ | 45,582 | $ | 46,399 | |||||
Fair value | |||||||||||||||
Obligations of: | |||||||||||||||
States and political subdivisions | $ | — | $ | 320 | $ | — | $ | 3,938 | $ | 4,258 | |||||
Residential mortgage-backed securities | — | — | 499 | 35,581 | 36,080 | ||||||||||
Commercial mortgage-backed securities | — | — | — | 6,797 | 6,797 | ||||||||||
Total held-to-maturity securities | $ | — | $ | 320 | $ | 499 | $ | 46,316 | $ | 47,135 | |||||
Total weighted-average yield | — | % | 3.14 | % | 2.28 | % | 2.69 | % | 2.69 | % |
(Dollars in thousands) | September 30, 2015 | December 31, 2014 | ||||
Originated loans: | ||||||
Commercial real estate, construction | $ | 68,798 | $ | 37,901 | ||
Commercial real estate, other | 429,120 | 434,660 | ||||
Commercial real estate | 497,918 | 472,561 | ||||
Commercial and industrial | 288,697 | 249,975 | ||||
Residential real estate | 282,863 | 254,169 | ||||
Home equity lines of credit | 71,620 | 62,463 | ||||
Consumer | 213,394 | 169,913 | ||||
Deposit account overdrafts | 1,317 | 2,933 | ||||
Total originated loans | $ | 1,355,809 | $ | 1,212,014 | ||
Acquired Loans: | ||||||
Commercial real estate, construction | $ | 12,278 | $ | 1,051 | ||
Commercial real estate, other | 281,510 | 121,475 | ||||
Commercial real estate | 293,788 | 122,526 | ||||
Commercial and industrial | 68,759 | 30,056 | ||||
Residential real estate | 288,269 | 225,274 | ||||
Home equity lines of credit | 34,147 | 18,232 | ||||
Consumer | 9,473 | 12,796 | ||||
Deposit account overdrafts | — | — | ||||
Total acquired loans | $ | 694,436 | $ | 408,884 | ||
Loans, net of deferred fees and costs | $ | 2,050,245 | $ | 1,620,898 |
(Dollars in thousands) | September 30, 2015 | December 31, 2014 | ||||
Commercial real estate, other | $ | 17,465 | $ | 7,762 | ||
Commercial and industrial | 3,660 | 1,041 | ||||
Residential real estate | 28,302 | 15,183 | ||||
Consumer | 220 | 306 | ||||
Total outstanding balance | $ | 49,647 | $ | 24,292 | ||
Net carrying amount | $ | 37,442 | $ | 19,067 |
(Dollars in thousands) | Accretable Yield | ||
Balance, December 31, 2014 | $ | 3,172 | |
Additions: | |||
Reclassification from nonaccretable to accretable | 2,074 | ||
NB&T Financial Group, Inc. | 3,611 | ||
Accretion | (1,322 | ) | |
Balance, September 30, 2015 | $ | 7,535 |
Nonaccrual Loans | Loans 90+ Days Past Due and Accruing | ||||||||||||
(Dollars in thousands) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||
Originated loans: | |||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | — | $ | — | |||||
Commercial real estate, other | 2,190 | 2,575 | — | — | |||||||||
Commercial real estate | 2,190 | 2,575 | — | — | |||||||||
Commercial and industrial | 13,717 | 1,286 | — | — | |||||||||
Residential real estate | 3,213 | 3,049 | 79 | 818 | |||||||||
Home equity lines of credit | 330 | 341 | — | 20 | |||||||||
Consumer | 72 | 19 | 19 | 2 | |||||||||
Total originated loans | $ | 19,522 | $ | 7,270 | $ | 98 | $ | 840 | |||||
Acquired loans: | |||||||||||||
Commercial real estate, construction | $ | — | $ | 96 | $ | — | $ | — | |||||
Commercial real estate, other | 453 | 9 | 834 | 567 | |||||||||
Commercial real estate | 453 | 105 | 834 | 567 | |||||||||
Commercial and industrial | 294 | 708 | 1,674 | 301 | |||||||||
Residential real estate | 828 | 304 | 1,144 | 1,083 | |||||||||
Home equity lines of credit | 39 | 19 | 10 | — | |||||||||
Consumer | 8 | — | — | 8 | |||||||||
Total acquired loans | $ | 1,622 | $ | 1,136 | $ | 3,662 | $ | 1,959 | |||||
Total loans | $ | 21,144 | $ | 8,406 | $ | 3,760 | $ | 2,799 |
Loans Past Due | Current Loans | Total Loans | |||||||||||||||||
(Dollars in thousands) | 30 - 59 days | 60 - 89 days | 90 + Days | Total | |||||||||||||||
September 30, 2015 | |||||||||||||||||||
Originated loans: | |||||||||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | — | $ | — | $ | 68,798 | $ | 68,798 | |||||||
Commercial real estate, other | 7,654 | 893 | 1,161 | 9,708 | 419,412 | 429,120 | |||||||||||||
Commercial real estate | 7,654 | 893 | 1,161 | 9,708 | 488,210 | 497,918 | |||||||||||||
Commercial and industrial | 1,702 | 116 | 13,680 | 15,498 | 273,199 | 288,697 | |||||||||||||
Residential real estate | 1,997 | 1,599 | 1,289 | 4,885 | 277,978 | 282,863 | |||||||||||||
Home equity lines of credit | 124 | 178 | 104 | 406 | 71,214 | 71,620 | |||||||||||||
Consumer | 1,203 | 134 | 19 | 1,356 | 212,038 | 213,394 | |||||||||||||
Deposit account overdrafts | — | — | — | — | 1,317 | 1,317 | |||||||||||||
Total originated loans | $ | 12,680 | $ | 2,920 | $ | 16,253 | $ | 31,853 | $ | 1,323,956 | $ | 1,355,809 | |||||||
Acquired loans: | |||||||||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | 40 | $ | 40 | $ | 12,238 | $ | 12,278 | |||||||
Commercial real estate, other | 1,133 | 4,066 | 1,237 | 6,436 | 275,074 | 281,510 | |||||||||||||
Commercial real estate | 1,133 | 4,066 | 1,277 | 6,476 | 287,312 | 293,788 | |||||||||||||
Commercial and industrial | 671 | — | 1,942 | 2,613 | 66,146 | 68,759 | |||||||||||||
Residential real estate | 1,368 | 1,652 | 1,684 | 4,704 | 283,565 | 288,269 | |||||||||||||
Home equity lines of credit | 36 | 106 | 10 | 152 | 33,995 | 34,147 | |||||||||||||
Consumer | 129 | 13 | — | 142 | 9,331 | 9,473 | |||||||||||||
Deposit account overdrafts | — | — | — | — | — | — | |||||||||||||
Total acquired loans | $ | 3,337 | $ | 5,837 | $ | 4,913 | $ | 14,087 | $ | 680,349 | $ | 694,436 | |||||||
Total loans | $ | 16,017 | $ | 8,757 | $ | 21,166 | $ | 45,940 | $ | 2,004,305 | $ | 2,050,245 | |||||||
December 31, 2014 | |||||||||||||||||||
Originated loans: | |||||||||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | — | $ | — | $ | 37,901 | $ | 37,901 | |||||||
Commercial real estate, other | 565 | 285 | 1,220 | 2,070 | 432,590 | 434,660 | |||||||||||||
Commercial real estate | 565 | 285 | 1,220 | 2,070 | 470,491 | 472,561 | |||||||||||||
Commercial and industrial | 17 | 18 | 1,245 | 1,280 | 248,695 | 249,975 | |||||||||||||
Residential real estate | 4,502 | 1,062 | 1,902 | 7,466 | 246,703 | 254,169 | |||||||||||||
Home equity lines of credit | 344 | 425 | 129 | 898 | 61,565 | 62,463 | |||||||||||||
Consumer | 1,136 | 157 | 2 | 1,295 | 168,618 | 169,913 | |||||||||||||
Deposit account overdrafts | 65 | — | — | 65 | 2,868 | 2,933 | |||||||||||||
Total originated loans | $ | 6,629 | $ | 1,947 | $ | 4,498 | $ | 13,074 | $ | 1,198,940 | $ | 1,212,014 | |||||||
Acquired loans: | |||||||||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | 96 | $ | 96 | $ | 955 | $ | 1,051 | |||||||
Commercial real estate, other | 1,067 | 143 | 567 | 1,777 | 119,698 | 121,475 | |||||||||||||
Commercial real estate | 1,067 | 143 | 663 | 1,873 | 120,653 | 122,526 | |||||||||||||
Commercial and industrial | 46 | 6 | 815 | 867 | 29,189 | 30,056 | |||||||||||||
Residential real estate | 4,026 | 1,331 | 1,179 | 6,536 | 218,738 | 225,274 | |||||||||||||
Home equity lines of credit | 9 | 19 | — | 28 | 18,204 | 18,232 | |||||||||||||
Consumer | 245 | 27 | 8 | 280 | 12,516 | 12,796 | |||||||||||||
Deposit account overdrafts | — | — | — | — | — | — | |||||||||||||
Total acquired loans | $ | 5,393 | $ | 1,526 | $ | 2,665 | $ | 9,584 | $ | 399,300 | $ | 408,884 | |||||||
Total loans | $ | 12,022 | $ | 3,473 | $ | 7,163 | $ | 22,658 | $ | 1,598,240 | $ | 1,620,898 |
Pass Rated (Grades 1 - 4) | Watch (Grade 5) | Substandard (Grade 6) | Doubtful (Grade 7) | Not Rated | Total Loans | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
September 30, 2015 | ||||||||||||||||||
Originated loans: | ||||||||||||||||||
Commercial real estate, construction | $ | 66,061 | $ | 1,473 | $ | 921 | $ | — | $ | 343 | $ | 68,798 | ||||||
Commercial real estate, other | 399,398 | 15,075 | 14,647 | — | — | 429,120 | ||||||||||||
Commercial real estate | 465,459 | 16,548 | 15,568 | — | 343 | 497,918 | ||||||||||||
Commercial and industrial | 262,103 | 9,754 | 16,840 | — | — | 288,697 | ||||||||||||
Residential real estate | 20,952 | 1,111 | 12,931 | 93 | 247,776 | 282,863 | ||||||||||||
Home equity lines of credit | 741 | — | 756 | — | 70,123 | 71,620 | ||||||||||||
Consumer | 39 | — | 4 | — | 213,351 | 213,394 | ||||||||||||
Deposit account overdrafts | — | — | — | — | 1,317 | 1,317 | ||||||||||||
Total originated loans | $ | 749,294 | $ | 27,413 | $ | 46,099 | $ | 93 | $ | 532,910 | $ | 1,355,809 | ||||||
Acquired loans: | ||||||||||||||||||
Commercial real estate, construction | $ | 12,278 | $ | — | $ | — | $ | — | $ | — | $ | 12,278 | ||||||
Commercial real estate, other | 251,063 | 12,959 | 17,409 | 79 | — | 281,510 | ||||||||||||
Commercial real estate | 263,341 | 12,959 | 17,409 | 79 | — | 293,788 | ||||||||||||
Commercial and industrial | 59,683 | 3,874 | 4,860 | 342 | — | 68,759 | ||||||||||||
Residential real estate | 19,639 | 1,423 | 1,122 | — | 266,085 | 288,269 | ||||||||||||
Home equity lines of credit | 317 | — | — | — | 33,830 | 34,147 | ||||||||||||
Consumer | 272 | — | — | — | 9,201 | 9,473 | ||||||||||||
Deposit account overdrafts | — | — | — | — | — | — | ||||||||||||
Total acquired loans | $ | 343,252 | $ | 18,256 | $ | 23,391 | $ | 421 | $ | 309,116 | $ | 694,436 | ||||||
Total loans | $ | 1,092,546 | $ | 45,669 | $ | 69,490 | $ | 514 | $ | 842,026 | $ | 2,050,245 | ||||||
December 31, 2014 | ||||||||||||||||||
Originated loans: | ||||||||||||||||||
Commercial real estate, construction | $ | 37,637 | $ | — | $ | — | $ | — | $ | 264 | $ | 37,901 | ||||||
Commercial real estate, other | 405,224 | 12,316 | 17,120 | — | — | 434,660 | ||||||||||||
Commercial real estate | 442,861 | 12,316 | 17,120 | — | 264 | 472,561 | ||||||||||||
Commercial and industrial | 239,168 | 8,122 | 2,684 | 1 | — | 249,975 | ||||||||||||
Residential real estate | 21,296 | 1,195 | 11,601 | 56 | 220,021 | 254,169 | ||||||||||||
Home equity lines of credit | 767 | — | 965 | — | 60,731 | 62,463 | ||||||||||||
Consumer | 60 | 1 | 8 | — | 169,844 | 169,913 | ||||||||||||
Deposit account overdrafts | — | — | — | — | 2,933 | 2,933 | ||||||||||||
Total originated loans | $ | 704,152 | $ | 21,634 | $ | 32,378 | $ | 57 | $ | 453,793 | $ | 1,212,014 | ||||||
Acquired loans: | ||||||||||||||||||
Commercial real estate, construction | $ | 955 | $ | — | $ | — | $ | — | $ | 96 | $ | 1,051 | ||||||
Commercial real estate, other | 106,115 | 7,100 | 8,260 | — | — | 121,475 | ||||||||||||
Commercial real estate | 107,070 | 7,100 | 8,260 | — | 96 | 122,526 | ||||||||||||
Commercial and industrial | 27,313 | 255 | 2,294 | 194 | — | 30,056 | ||||||||||||
Residential real estate | 13,458 | 833 | 1,540 | — | 209,443 | 225,274 | ||||||||||||
Home equity lines of credit | 98 | — | — | — | 18,134 | 18,232 | ||||||||||||
Consumer | 279 | — | — | — | 12,517 | 12,796 | ||||||||||||
Deposit account overdrafts | — | — | — | — | — | — | ||||||||||||
Total acquired loans | $ | 148,218 | $ | 8,188 | $ | 12,094 | $ | 194 | $ | 240,190 | $ | 408,884 | ||||||
Total loans | $ | 852,370 | $ | 29,822 | $ | 44,472 | $ | 251 | $ | 693,983 | $ | 1,620,898 |
Unpaid Principal Balance | Recorded Investment | Total Recorded Investment | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||
With Allowance | Without Allowance | Related Allowance | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||
Commercial real estate, construction | $ | 44 | $ | — | $ | 44 | $ | 44 | $ | — | $ | 27 | $ | 2 | |||||||
Commercial real estate, other | 15,846 | 134 | 14,921 | 15,055 | 7 | 6,777 | 604 | ||||||||||||||
Commercial real estate | 15,890 | $ | 134 | $ | 14,965 | $ | 15,099 | $ | 7 | $ | 6,804 | $ | 606 | ||||||||
Commercial and industrial | 19,835 | 13,864 | 3,442 | 17,306 | 7,193 | 7,466 | 135 | ||||||||||||||
Residential real estate | 33,572 | 49 | 32,647 | 32,696 | 4 | 10,504 | 921 | ||||||||||||||
Home equity lines of credit | 880 | — | 876 | 876 | — | 342 | 29 | ||||||||||||||
Consumer | 400 | — | 387 | 387 | — | 193 | 43 | ||||||||||||||
Total | $ | 70,577 | $ | 14,047 | $ | 52,317 | $ | 66,364 | $ | 7,204 | $ | 25,309 | $ | 1,734 | |||||||
December 31, 2014 | |||||||||||||||||||||
Commercial real estate, construction | $ | 9,914 | $ | — | $ | 9,909 | 9,909 | $ | — | $ | 2,020 | $ | 540 | ||||||||
Commercial real estate, other | 8,668 | 653 | 7,742 | 8,395 | 189 | 2,951 | 248 | ||||||||||||||
Commercial real estate | 18,582 | $ | 653 | $ | 17,651 | $ | 18,304 | $ | 189 | $ | 4,971 | $ | 788 | ||||||||
Commercial and industrial | 3,747 | 1,945 | 1,767 | 3,712 | 816 | 766 | 73 | ||||||||||||||
Residential real estate | 6,889 | 53 | 6,372 | 6,425 | 9 | 3,543 | 272 | ||||||||||||||
Home equity lines of credit | 500 | — | 498 | 498 | — | 298 | 18 | ||||||||||||||
Consumer | 391 | — | 386 | 386 | — | 156 | 24 | ||||||||||||||
Total | $ | 30,109 | $ | 2,651 | $ | 26,674 | $ | 29,325 | $ | 1,014 | $ | 9,734 | $ | 1,175 |
Three Months Ended | |||||||||||
Recorded Investment (1) | |||||||||||
(Dollars in thousands) | Number of Contracts | Pre-Modification | Post-Modification | Remaining Recorded Investment | |||||||
September 30, 2015 | |||||||||||
Originated loans: | |||||||||||
Commercial real estate, construction | 2 | $ | 128 | $ | 128 | $ | 128 | ||||
Commercial and industrial | 4 | $ | 13,670 | $ | 13,670 | $ | 13,658 | ||||
Residential real estate | 2 | 73 | 73 | 73 | |||||||
Home equity lines of credit | 2 | 78 | 78 | 77 | |||||||
Consumer | 2 | 31 | 31 | 31 | |||||||
Total originated loans | 12 | $ | 13,980 | $ | 13,980 | $ | 13,967 | ||||
Acquired loans: | |||||||||||
Commercial real estate, other | 1 | 24 | 24 | 24 | |||||||
Home equity lines of credit | 1 | 8 | 8 | 8 | |||||||
Residential real estate | 1 | 34 | 33 | 33 | |||||||
Total acquired loans | 3 | $ | 66 | $ | 65 | $ | 65 | ||||
September 30, 2014 | |||||||||||
Originated loans: | |||||||||||
Commercial and industrial | 1 | $ | 2 | $ | 2 | $ | 2 | ||||
Residential real estate | 25 | 1,344 | 1,344 | 1,343 | |||||||
Home equity lines of credit | 8 | 152 | 152 | 152 | |||||||
Consumer | 11 | 86 | 86 | 86 | |||||||
Total originated loans | 45 | $ | 1,584 | $ | 1,584 | $ | 1,583 | ||||
(1) The amounts shown are inclusive of all partial paydowns and charge-offs. Loans modified in a TDR that were fully paid down, charged-off or foreclosed upon by period end are not reported. |
Nine Months Ended | |||||||||||
Recorded Investment (1) | |||||||||||
(Dollars in thousands) | Number of Contracts | Pre-Modification | Post-Modification | Remaining Recorded Investment | |||||||
September 30, 2015 | |||||||||||
Originated loans: | |||||||||||
Commercial real estate, construction | 2 | $ | 128 | $ | 128 | $ | 128 | ||||
Commercial and industrial | 4 | $ | 13,670 | $ | 13,670 | $ | 13,658 | ||||
Residential real estate | 4 | 257 | 256 | 167 | |||||||
Home equity lines of credit | 11 | 387 | 387 | 378 | |||||||
Consumer | 4 | 45 | 42 | 41 | |||||||
Total originated loans | 25 | $ | 14,487 | $ | 14,483 | $ | 14,372 | ||||
Acquired loans: | |||||||||||
Commercial real estate, other | 1 | 24 | 24 | 24 | |||||||
Home equity lines of credit | 1 | 8 | 8 | 8 | |||||||
Residential real estate | 1 | 34 | 33 | 33 | |||||||
Total acquired loans | 3 | $ | 66 | $ | 65 | $ | 65 | ||||
September 30, 2014 | |||||||||||
Originated loans: | |||||||||||
Commercial real estate, construction | 1 | $ | 96 | $ | 96 | $ | 96 | ||||
Commercial and industrial | 1 | $ | 2 | $ | 2 | $ | 2 | ||||
Residential real estate | 43 | 2,290 | 2,290 | 2,264 | |||||||
Home equity lines of credit | 12 | 238 | 238 | 236 | |||||||
Consumer | 23 | 159 | 159 | 151 | |||||||
Total originated loans | 80 | $ | 2,785 | $ | 2,785 | $ | 2,749 | ||||
(1) The amounts shown are inclusive of all partial paydowns and charge-offs. Loans modified in a TDR that were fully paid down, charged-off or foreclosed upon by period end are not reported. |
September 30, 2015 | September 30, 2014 | ||||||||||||||||
(Dollars in thousands) | Number of Contracts | Recorded Investment (1) | Impact on the Allowance for Loan Losses | Number of Contracts | Recorded Investment (1) | Impact on the Allowance for Loan Losses | |||||||||||
Acquired loans: | |||||||||||||||||
Commercial and industrial | 2 | $ | 196 | — | — | $ | — | $ | — | ||||||||
Residential real estate | — | — | — | 1 | 40 | — | |||||||||||
Home equity lines of credit | — | — | — | 1 | 17 | — | |||||||||||
Total | 2 | $ | 196 | $ | — | 2 | $ | 57 | $ | — | |||||||
(1) The amounts shown are inclusive of all partial paydowns and charge-offs. Loans modified in a TDR that were fully paid down, charged-off or foreclosed upon by period end are not reported. |
(Dollars in thousands) | Commercial Real Estate | Commercial and Industrial | Residential Real Estate | Home Equity Lines of Credit | Consumer | Deposit Account Overdrafts | Total | ||||||||||||||
Balance, January 1, 2015 | $ | 9,825 | $ | 4,036 | $ | 1,627 | $ | 694 | $ | 1,587 | $ | 112 | $ | 17,881 | |||||||
Charge-offs | (182 | ) | (426 | ) | (536 | ) | (116 | ) | (868 | ) | (566 | ) | (2,694 | ) | |||||||
Recoveries | 160 | 93 | 208 | 107 | 583 | 134 | 1,285 | ||||||||||||||
Net charge-offs | (22 | ) | (333 | ) | (328 | ) | (9 | ) | (285 | ) | (432 | ) | (1,409 | ) | |||||||
(Recovery of) provision for loan losses | (2,297 | ) | 7,783 | (117 | ) | 92 | 518 | 474 | 6,453 | ||||||||||||
Balance, September 30, 2015 | $ | 7,506 | $ | 11,486 | $ | 1,182 | $ | 777 | $ | 1,820 | $ | 154 | $ | 22,925 | |||||||
Period-end amount allocated to: | |||||||||||||||||||||
Loans individually evaluated for impairment | $ | 7 | $ | 7,193 | $ | 4 | $ | — | $ | — | $ | — | $ | 7,204 | |||||||
Loans collectively evaluated for impairment | 7,499 | 4,293 | 1,178 | 777 | 1,820 | 154 | 15,721 | ||||||||||||||
Ending balance | $ | 7,506 | $ | 11,486 | $ | 1,182 | $ | 777 | $ | 1,820 | $ | 154 | $ | 22,925 | |||||||
Balance, January 1, 2014 | $ | 13,215 | $ | 2,174 | $ | 881 | $ | 343 | $ | 316 | $ | 136 | $ | 17,065 | |||||||
Charge-offs | (126 | ) | (49 | ) | (377 | ) | (51 | ) | (841 | ) | (351 | ) | (1,795 | ) | |||||||
Recoveries | 1,113 | 68 | 169 | 20 | 573 | 132 | 2,075 | ||||||||||||||
Net recoveries (charge-offs) | 987 | 19 | (208 | ) | (31 | ) | (268 | ) | (219 | ) | 280 | ||||||||||
(Recovery of) provision for loan losses | (3,656 | ) | 1,035 | 1,092 | 346 | 1,183 | 211 | 211 | |||||||||||||
Balance, September 30, 2014 | $ | 10,546 | $ | 3,228 | $ | 1,765 | $ | 658 | $ | 1,231 | $ | 128 | $ | 17,556 | |||||||
Period-end amount allocated to: | |||||||||||||||||||||
Loans individually evaluated for impairment | $ | 252 | $ | 193 | $ | 24 | $ | — | $ | — | $ | — | $ | 469 | |||||||
Loans collectively evaluated for impairment | 10,294 | 3,035 | 1,741 | 658 | 1,231 | 128 | 17,087 | ||||||||||||||
Ending balance | $ | 10,546 | $ | 3,228 | $ | 1,765 | $ | 658 | $ | 1,231 | $ | 128 | $ | 17,556 |
Three Months Ended | Nine Months Ended | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Nonimpaired loans: | |||||||||||||
Balance, January 1 | $ | — | $ | — | $ | — | $ | — | |||||
Charge-offs | — | — | — | — | |||||||||
Recoveries | — | — | — | — | |||||||||
Net recoveries (charge-offs) | — | — | — | — | |||||||||
Provision for loan losses | 103 | — | 103 | — | |||||||||
Balance, September 30 | $ | 103 | $ | — | $ | 103 | $ | — | |||||
Purchase credit impaired loans: | |||||||||||||
Balance, January 1 | $ | — | $ | — | $ | — | $ | — | |||||
Charge-offs | — | — | — | — | |||||||||
Recoveries | — | — | — | — | |||||||||
Net recoveries (charge-offs) | — | — | — | — | |||||||||
Provision for loan losses | 303 | — | 303 | — | |||||||||
Balance, September 30 | $ | 303 | $ | — | $ | 303 | $ | — |
September 30, 2015 | December 31, 2014 | |||||||||
(Dollars in thousands) | Balance | Weighted- Average Rate | Balance | Weighted- Average Rate | ||||||
FHLB putable, non-amortizing, fixed rate advances | 50,000 | 3.32 | % | 83,995 | 3.30 | % | ||||
FHLB amortizing, fixed rate advances | 19,715 | 2.61 | % | 40,719 | 2.13 | % | ||||
Callable national market repurchase agreements | 40,000 | 3.63 | % | 40,000 | 3.63 | % | ||||
Subordinated debt | 6,685 | 1.76 | % | — | — | % | ||||
Term note payable (parent company) | $ | — | — | % | $ | 14,369 | 3.50 | % | ||
Total long-term borrowings | $ | 116,400 | 3.22 | % | $ | 179,083 | 3.12 | % |
• | Peoples and Peoples Bank, National Association ("Peoples Bank") being required to maintain, as of the last day of each fiscal quarter, sufficient capital to qualify as "well capitalized" under applicable regulatory guidance; |
• | Peoples Bank being required to maintain a "Total Risk-Based Capital Ratio" (as defined in the Amended Loan Agreement) equal to or in excess of 12.50%, measured as of the last day of each fiscal quarter; |
• | Peoples Bank being required to maintain a ratio of "Nonperforming Assets" to the sum of "Tangible Capital" plus the "Allowance for Loan Losses" (as each term was defined in the Amended Loan Agreement) of not more than 20%, measured as of the last day of each fiscal quarter; |
• | Peoples being required to maintain a "Fixed Charge Coverage Ratio" (as defined in the Amended Loan Agreement) that equaled or exceeded 1.25 to 1.00, commencing with the quarter ended December 31, 2012 and for each quarter thereafter, with the items used in the ratio determined on a trailing 12-month basis; |
• | issuance of dividends by Peoples Bank not exceeding the amount permitted by law without requiring regulatory approval; |
• | minimum liquidity position (cash and cash equivalents available) of $2 million at Peoples on an unconsolidated basis, tested quarterly; and |
• | Peoples Bank being required to maintain a ratio of "Allowance for Loan Losses" to "Nonperforming Loans" (as each term was defined in the Amended Loan Agreement) of not less than 70% measured as of the last day of each fiscal quarter. |
(Dollars in thousands) | Balance | Weighted-Average Rate | |||
Three Months Ending December 31, 2015 | $ | 2,731 | 2.16 | % | |
Year Ending December 31, 2016 | 2,945 | 2.38 | % | ||
Year Ending December 31, 2017 | 2,330 | 2.46 | % | ||
Year Ending December 31, 2018 | 82,390 | 3.47 | % | ||
Year Ending December 31, 2019 | 1,426 | 2.61 | % | ||
Thereafter | 24,578 | 2.69 | % | ||
Total long-term borrowings | $ | 116,400 | 3.22 | % |
Common Stock | Treasury Stock | |||
Shares at December 31, 2014 | 15,599,643 | 590,246 | ||
Changes related to stock-based compensation awards: | ||||
Grant of restricted common shares | 118,011 | — | ||
Release of restricted common shares | — | 22,170 | ||
Cancellation of restricted common shares | (9,006 | ) | ||
Exercise of stock options for common shares | — | — | ||
Grant of common shares | 2,810 | (100 | ) | |
Changes related to deferred compensation plan for Boards of Directors: | ||||
Purchase of treasury stock | — | 5,011 | ||
Reissuance of treasury stock | — | (9,642 | ) | |
Common shares issued under dividend reinvestment plan | 13,342 | — | ||
Common shares issued under compensation plan for Board of Directors | — | (6,940 | ) | |
Common shares issued under employee stock purchase plan | — | (11,349 | ) | |
Issuance of common shares related to the acquisition of | ||||
NB&T Financial Group, Inc. | 3,207,698 | — | ||
Shares at September 30, 2015 | 18,932,498 | 589,396 |
(Dollars in thousands) | Unrealized Gain on Securities | Unrecognized Net Pension and Postretirement Costs | Accumulated Other Comprehensive Income (Loss) | ||||||
Balance, December 31, 2014 | $ | 2,542 | $ | (3,843 | ) | $ | (1,301 | ) | |
Reclassification adjustments to net income: | |||||||||
Realized gain on sale of securities, net of tax | (437 | ) | — | (437 | ) | ||||
Realized loss due to settlement and curtailment, net of tax | — | 295 | 295 | ||||||
Other comprehensive income, net of reclassifications and tax | 6,149 | 279 | 6,428 | ||||||
Balance, September 30, 2015 | $ | 8,254 | $ | (3,269 | ) | $ | 4,985 |
Pension Benefits | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Interest cost | $ | 111 | $ | 121 | $ | 335 | $ | 395 | |||||
Expected return on plan assets | (122 | ) | (139 | ) | (373 | ) | (458 | ) | |||||
Amortization of net loss | 28 | 34 | 92 | 103 | |||||||||
Settlement of benefit obligation | 82 | 361 | 454 | 1,383 | |||||||||
Net periodic cost | $ | 99 | $ | 377 | $ | 508 | $ | 1,423 |
Postretirement Benefits | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Interest cost | $ | 2 | $ | 1 | $ | 4 | $ | 4 | |||||
Amortization of net loss | (2 | ) | (2 | ) | (4 | ) | (6 | ) | |||||
Net periodic benefit | $ | — | $ | (1 | ) | $ | — | $ | (2 | ) |
As of | September 30, 2015 | |||||||||||
(Dollars in thousands) | December 31, | Before Settlement | Impact of Settlements | After Settlements | ||||||||
Funded status: | 2014 | |||||||||||
Projected benefit obligation | $ | 13,695 | $ | 12,114 | $ | (190 | ) | $ | 11,924 | |||
Fair value of plan assets | 8,259 | 7,056 | (190 | ) | 6,866 | |||||||
Funded status | $ | (5,436 | ) | $ | (5,058 | ) | $ | — | $ | (5,058 | ) | |
Gross unrealized loss (gain) | $ | 5,979 | $ | 5,175 | $ | (82 | ) | $ | 5,093 | |||
Assumptions: | ||||||||||||
Discount rate | 3.50 | % | 3.90 | % | 3.90 | % | ||||||
Expected return on plan assets | 7.50 | % | 7.50 | % | 7.50 | % |
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||
Distributed earnings allocated to common shareholders | $ | 2,727 | $ | 1,649 | $ | 7,696 | $ | 4,862 | |||||
Undistributed earnings allocated to common shareholders | 1,375 | 2,498 | 574 | 7,486 | |||||||||
Net earnings allocated to common shareholders | $ | 4,102 | $ | 4,147 | $ | 8,270 | $ | 12,348 | |||||
Weighted-average common shares outstanding | 18,127,131 | 12,632,341 | 17,357,034 | 11,348,625 | |||||||||
Effect of potentially dilutive common shares | 144,848 | 133,539 | 130,608 | 115,395 | |||||||||
Total weighted-average diluted common shares outstanding | 18,271,979 | 12,765,880 | 17,487,642 | 11,464,020 | |||||||||
Earnings per common share: | |||||||||||||
Basic | $ | 0.23 | $ | 0.33 | $ | 0.48 | $ | 1.09 | |||||
Diluted | $ | 0.22 | $ | 0.32 | $ | 0.47 | $ | 1.08 | |||||
Anti-dilutive shares excluded from calculation: | |||||||||||||
Stock options and SARs | 42,832 | 51,727 | 47,831 | 55,604 |
Number of Common Shares Subject to Options | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Life | Aggregate Intrinsic Value | ||||||||||
Outstanding at January 1 | 38,577 | $ | 28.09 | ||||||||||
Expired | 17,000 | 27.19 | |||||||||||
Outstanding at September 30 | 21,577 | $ | 28.80 | 0.5 | $ | — | |||||||
Exercisable at September 30 | 21,577 | $ | 28.80 | 0.5 | $ | — |
Options Outstanding & Exercisable | ||||||||
Range of Exercise Prices | Common Shares Subject to Options Outstanding & Exercisable | Weighted-Average Remaining Contractual Life | Weighted-Average Exercise Price | |||||
$28.25 | 11,577 | 0.3 years | 28.25 | |||||
$28.56 | to | $30.00 | 10,000 | 0.7 years | 29.43 | |||
Total | 21,577 | 0.5 years | $ | 28.80 |
Number of Common Shares Subject to SARs | Weighted- Average Exercise Price | Weighted-Average Remaining Contractual Life | Aggregate Intrinsic Value | ||||||||||
Outstanding at January 1 | 21,292 | $ | 25.96 | ||||||||||
Outstanding at September 30 | 19,422 | $ | 25.93 | 1.6 | $ | — | |||||||
Exercisable at September 30 | 19,422 | $ | 25.93 | 1.6 | $ | — |
Exercise Price | Number of Common Shares Subject to SARs Outstanding & Exercisable | Weighted- Average Remaining Contractual Life | |
$23.26 | 2,000 | 1.8 | |
$23.77 | 9,582 | 2.0 | |
$29.25 | 7,840 | 1.1 | |
Total | 19,422 | 1.6 |
Time-Based Vesting | Performance-Based Vesting | ||||||||||
Number of Common Shares | Weighted-Average Grant Date Fair Value | Number of Common Shares | Weighted-Average Grant Date Fair Value | ||||||||
Outstanding at January 1 | 47,591 | $ | 19.48 | 125,079 | $ | 21.73 | |||||
Awarded | 9,600 | 22.41 | 108,411 | 23.62 | |||||||
Released | 24,045 | 15.78 | 49,058 | 21.74 | |||||||
Forfeited | 500 | 15.64 | 8,506 | 22.49 | |||||||
Outstanding at September 30 | 32,646 | $ | 23.12 | 175,926 | $ | 22.86 |
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Total stock-based compensation | $ | 405 | $ | 428 | $ | 1,432 | $ | 1,382 | |||||
Recognized tax benefit | (142 | ) | (150 | ) | (501 | ) | (484 | ) | |||||
Net expense recognized | $ | 263 | $ | 278 | $ | 931 | $ | 898 |
(Dollars in thousands, except per share data) | NB&T | ||
Purchase price | |||
Common shares outstanding of acquired company at acquisition date | 3,442,329 | ||
Cash purchase price per share | $ | 7.75 | |
Cash consideration | 26,678 | ||
Number of common shares of Peoples issued for each common share of acquired company | 0.9319 | ||
Price per Peoples common share, based on closing stock price on acquisition date | $ | 23.70 | |
Common share consideration | 76,027 | ||
Cash in lieu of fractional common shares of Peoples | 4 | ||
Total purchase price | $ | 102,709 | |
Net assets at fair value | |||
Assets | |||
Cash and cash equivalents | $ | 124,825 | |
Investment securities | 156,392 | ||
Loans, including loans held for sale, net of deferred fees and costs | 384,588 | ||
Bank premises and equipment, net | 10,702 | ||
Other intangible assets | 10,130 | ||
Other assets | 23,889 | ||
Total assets | 710,526 | ||
Liabilities | |||
Deposits | 629,512 | ||
Borrowings | 6,570 | ||
Accrued expenses and other liabilities | 5,941 | ||
Total liabilities | 642,023 | ||
Net assets | $ | 68,503 | |
Goodwill | $ | 34,206 |
(Dollars in thousands) | NB&T | ||
Nonimpaired loans: | |||
Contractual cash flows | $ | 497,451 | |
Nonaccretable difference | 45,828 | ||
Expected cash flows | 451,623 | ||
Accretable yield | 90,346 | ||
Fair value | $ | 361,277 | |
Purchase credit impaired loans: | |||
Contractual cash flows | $ | 40,258 | |
Nonaccretable difference | 13,336 | ||
Expected cash flows | 26,922 | ||
Accretable yield | 3,611 | ||
Fair value | $ | 23,311 |
For the Three Months Ended | For the Nine Months Ended | ||||||||||||
September 30 | September 30 | ||||||||||||
(Dollars in thousands) | 2015 | 2014 | 2015 | 2014 | |||||||||
Total revenue (net interest income and non-interest income) | $ | 37,442 | $ | 35,888 | $ | 111,924 | $ | 102,827 | |||||
Net income available to common shareholders | 4,134 | 5,384 | 9,641 | 16,240 |
(Dollars in thousands) | Goodwill | Gross Core Deposits | Gross Customer Relationships | ||||||||
Balance, December 31, 2014 | $ | 98,562 | $ | 7,013 | $ | 8,858 | |||||
Acquired intangible assets | 34,639 | 8,623 | 1,695 | ||||||||
Accumulated amortization | $ | — | $ | (3,497 | ) | $ | (6,960 | ) | |||
Balance, September 30, 2015 | $ | 133,201 | $ | 12,139 | $ | 3,593 |
(Dollars in thousands) | 2015 | ||
Balance, December 31, 2014 | $ | 2,238 | |
Amortization | (499 | ) | |
Servicing rights originated | 422 | ||
Servicing rights acquired | 245 | ||
Balance, September 30, 2015 | $ | 2,406 |
At or For the Three Months Ended | At or For the Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||
SIGNIFICANT RATIOS | |||||||||||||
Return on average stockholders' equity | 3.89 | % | 5.84 | % | 2.78 | % | 6.68 | % | |||||
Return on average assets | 0.51 | % | 0.73 | % | 0.36 | % | 0.78 | % | |||||
Net interest margin | 3.55 | % | 3.45 | % | 3.49 | % | 3.40 | % | |||||
Efficiency ratio (a) | 65.81 | % | 77.82 | % | 78.18 | % | 74.92 | % | |||||
Pre-provision net revenue to average assets (b) | 1.40 | % | 0.96 | % | 0.84 | % | 1.14 | % | |||||
Average stockholders' equity to average assets | 13.12 | % | 12.47 | % | 13.10 | % | 11.64 | % | |||||
Average loans to average deposits | 79.70 | % | 79.82 | % | 79.64 | % | 78.58 | % | |||||
Dividend payout ratio | 66.74 | % | 40.06 | % | 93.19 | % | 39.65 | % | |||||
ASSET QUALITY RATIOS | |||||||||||||
Nonperforming loans as a percent of total loans (c)(d) | 1.21 | % | 0.61 | % | 1.21 | % | 0.61 | % | |||||
Nonperforming assets as a percent of total assets (c)(d) | 0.82 | % | 0.42 | % | 0.82 | % | 0.42 | % | |||||
Nonperforming assets as a percent of total loans and other real estate owned (c)(d) | 1.29 | % | 0.68 | % | 1.29 | % | 0.68 | % | |||||
Allowance for loan losses as a percent of originated loans, net of deferred fees and costs (d) | 1.72 | % | 1.47 | % | 1.72 | % | 1.47 | % | |||||
Allowance for loan losses as a percent of nonperforming loans (c)(d) | 93.68 | % | 192.71 | % | 93.68 | % | 192.71 | % | |||||
Provision for (recovery of) loan losses as a percent of average total loans | 1.14 | % | (0.11 | )% | 0.48 | % | 0.02 | % | |||||
Net charge-offs (recoveries) as a percentage of average total loans (annualized) | 0.15 | % | (0.15 | )% | 0.09 | % | (0.03 | )% | |||||
CAPITAL RATIOS (d) | |||||||||||||
Common Equity Tier 1 | 13.46 | % | N/A | 13.46 | % | N/A | |||||||
Tier 1 | 13.77 | % | 14.53 | % | 13.77 | % | 14.53 | % | |||||
Total (Tier 1 and Tier 2) | 14.97 | % | 15.73 | % | 14.97 | % | 15.73 | % | |||||
Tier 1 leverage | 9.57 | % | 10.64 | % | 9.57 | % | 10.64 | % | |||||
Tangible equity to tangible assets (e) | 8.88 | % | 9.40 | % | 8.88 | % | 9.40 | % | |||||
PER COMMON SHARE DATA | |||||||||||||
Earnings per common share – Basic | $ | 0.23 | $ | 0.33 | $ | 0.48 | $ | 1.09 | |||||
Earnings per common share – Diluted | 0.22 | 0.32 | 0.47 | 1.08 | |||||||||
Cash dividends declared per common share | 0.15 | 0.15 | 0.45 | 0.45 | |||||||||
Book value per common share (d) | 23.08 | 22.57 | 23.08 | 22.57 | |||||||||
Tangible book value per common share (d)(e) | $ | 14.86 | $ | 15.50 | $ | 14.86 | $ | 15.50 | |||||
Weighted-average number of common shares outstanding – Basic | 18,127,131 | 12,632,341 | 17,357,034 | 11,348,625 | |||||||||
Weighted-average number of common shares outstanding – Diluted | 18,271,979 | 12,765,880 | 17,487,642 | 11,464,020 | |||||||||
Common shares outstanding at end of period | 18,400,809 | 14,150,279 | 18,400,809 | 14,150,279 |
(a) | Non-interest expense (less amortization of other intangible assets) as a percentage of fully tax-equivalent net interest income plus non-interest income (excluding gains or losses on investment securities and asset disposals and other transactions). |
(b) | This amount represents a non-GAAP financial measure since it excludes the provision for loan losses and gains or losses on investment securities and asset disposals and other transactions included in earnings. Additional information regarding the calculation of these measures can be found later in this section under the caption “Pre-Provision Net Revenue”. |
(c) | Nonperforming loans include loans 90 days+ past due and accruing, renegotiated loans and nonaccrual loans. Nonperforming assets include nonperforming loans and other real estate owned. |
(d) | Data presented as of the end of the period indicated. |
(e) | These amounts represent non-GAAP financial measures since they exclude the balance sheet impact of intangible assets acquired through acquisitions on both total stockholders’ equity and total assets. Additional information regarding the calculation of these measures can be found later in this discussion under the caption “Capital/Stockholders’ Equity”. |
(1) | the success, impact, and timing of the implementation of Peoples' business strategies, including the successful integration of recently completed acquisitions and the expansion of consumer lending activity; |
(2) | Peoples' ability to integrate the NB&T acquisition and any future acquisitions may be unsuccessful, or may be more difficult, time-consuming or costly than expected; |
(3) | Peoples may issue equity securities in connection with future acquisitions, which could cause ownership and economic dilution to Peoples' current shareholders; |
(4) | local, regional, national and international economic conditions and the impact they may have on Peoples, its customers and its counterparties, and Peoples' assessment of the impact, which may be different than anticipated; |
(5) | competitive pressures among financial institutions or from non-financial institutions may increase significantly, including product and pricing pressures, third-party relationships and revenues, and Peoples' ability to attract, develop and retain qualified professionals; |
(6) | changes in the interest rate environment due to economic conditions and/or the fiscal policies of the U.S. government and Board of Governors of the Federal Reserve System ("Federal Reserve Board"), which may adversely impact interest rates, interest margins and interest rate sensitivity; |
(7) | changes in prepayment speeds, loan originations, levels of non-performing assets, delinquent loans and charge-offs, which may be less favorable than expected and adversely impact the amount of interest income generated; |
(8) | adverse changes in the economic conditions and/or activities, including, but not limited to, impacts from the implementation of the Budget Control Act of 2011 and the American Taxpayer Relief Act of 2012, as well as continued economic uncertainty in the U.S., the European Union, Asia, and other areas, which could decrease sales volumes and increase loan delinquencies and defaults; |
(9) | legislative or regulatory changes or actions, including in particular the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the regulations promulgated and to be promulgated thereunder by the Office of the Comptroller of the Currency ("OCC"), the Federal Reserve Board and the Consumer Financial Protection Bureau, which may subject Peoples, its subsidiaries, or one or more acquired companies to a variety of new and more stringent legal and regulatory requirements which adversely affect their respective businesses; |
(10) | deterioration in the credit quality of Peoples' loan portfolio, which may adversely impact the provision for loan losses; |
(11) | changes in accounting standards, policies, estimates or procedures which may adversely affect Peoples' reported financial condition or results of operations; |
(12) | Peoples' assumptions and estimates used in applying critical accounting policies, which may prove unreliable, inaccurate or not predictive of actual results; |
(13) | adverse changes in the conditions and trends in the financial markets, including political developments, which may adversely affect the fair value of securities within Peoples' investment portfolio, the interest rate sensitivity of Peoples' consolidated balance sheet, and the income generated by Peoples' trust and investment activities; |
(14) | Peoples' ability to receive dividends from its subsidiaries; |
(15) | Peoples' ability to maintain required capital levels and adequate sources of funding and liquidity; |
(16) | the impact of new minimum capital thresholds established as a part of the implementation of Basel III; |
(17) | the impact of larger or similar sized financial institutions encountering problems, which may adversely affect the banking industry and/or Peoples' business generation and retention, funding and liquidity; |
(18) | the costs and effects of regulatory and legal developments, including the outcome of potential regulatory or other governmental inquiries and legal proceedings and results of regulatory examinations; |
(19) | Peoples' ability to secure confidential information through the use of computer systems and telecommunications networks, including those of Peoples' third-party vendors and other service providers, may prove inadequate, which could adversely affect customer confidence in Peoples and/or result in Peoples incurring a financial loss; |
(20) | the overall adequacy of Peoples' risk management program; |
(21) | the impact on Peoples' businesses, as well as on the risks described above, of various domestic or international military or terrorist activities or conflicts; and |
(22) | other risk factors relating to the banking industry or Peoples as detailed from time to time in Peoples’ reports filed with the Securities and Exchange Commission ("SEC"), including those risk factors included in the disclosures under the heading "ITEM 1A. RISK FACTORS" of Peoples’ 2014 Form 10-K. |
◦ | On July 24, 2015, Peoples repaid the $12.0 million term loan payable under the Amended Loan Agreement described in Note 5 - Loan-Term Borrowings of the Notes to the Unaudited Consolidated Financial Statements included in this Form 10-Q. There were no early termination fees associated with the repayment. |
◦ | At the close of business on March 6, 2015, Peoples completed the acquisition of NB&T and the 22 full-service offices of its subsidiary, The National Bank and Trust Company, in southwestern Ohio. Under the terms of the merger agreement, Peoples paid 0.9319 in Peoples' common shares and $7.75 in cash for each common share of NB&T, or total consideration of $102.7 million. The acquisition added $384.6 million of loans and $629.5 million of deposits at the acquisition date, after preliminary acquisition accounting adjustments. |
◦ | At the close of business on October 24, 2014, Peoples completed the acquisition of North Akron Savings Bank ("North Akron") and its 4 full-service offices in Akron, Cuyahoga Falls, Munroe and Norton, Ohio. Under the terms of the merger agreement, Peoples paid $7,655 of consideration per share of North Akron common stock, or $20.1 million, of which 80% was paid in Peoples' common shares and the remaining 20% in cash. The acquisition added $111.5 million of loans and $108.1 million of deposits at the acquisition date, after acquisition accounting adjustments. |
◦ | At the close of business on August 22, 2014, Peoples completed the acquisition of Ohio Heritage Bancorp, Inc. ("Ohio Heritage") and the 6 full-service offices of its subsidiary, Ohio Heritage Bank, in Coshocton, Newark, Heath, Mount Vernon and New Philadelphia, Ohio. Under the terms of the agreement, Peoples paid $110.00 of consideration per share of Ohio Heritage common stock, or $37.7 million, of which 85% was paid in Peoples' common shares and the remaining 15% in cash. The acquisition added $175.8 million of loans and $174.9 million of deposits at the acquisition date, after acquisition accounting adjustments. |
◦ | On August 7, 2014, Peoples announced the completion of the sale of 1,847,826 common shares at $23.00 per share to institutional investors through a private placement (the "Private Equity Issuance"). Peoples received net proceeds of $40.2 million from the sale, and used the proceeds, in part, to fund the cash consideration for the NB&T acquisition. |
◦ | At the close of business on May 30, 2014, Peoples completed the acquisition of Midwest Bancshares, Inc. ("Midwest") and the 2 full-service offices of its subsidiary, First National Bank of Wellston, in Wellston and Jackson, Ohio. Under the terms of the agreement, Peoples paid $65.50 of consideration per share of Midwest common stock, or $12.6 million, of which 50% was paid in cash and the remaining 50% in Peoples' common shares. The acquisition added $58.7 million of loans and $77.9 million of deposits at the acquisition date, after acquisition accounting adjustments. |
◦ | In the third quarter of 2015, Peoples incurred $109,000 of acquisition-related expenses, compared to $732,000 in the second quarter of 2015, and $9.6 million in the first quarter of 2015. These acquisition-related expenses were primarily severance costs, fees for legal costs and other professional services, deconversion costs and write-offs associated with assets acquired. For the nine months of 2015, Peoples incurred $10.5 million of acquisition-related expenses in 2015 compared to $3.2 million in the nine months of 2014. |
◦ | As described in Note 7 - Employee Benefit Plans of the Notes to the Unaudited Consolidated Financial Statements included in this Form 10-Q, Peoples incurred settlement charges of $82,000 in the third quarter of 2015 due to the aggregate amount of lump-sum distributions to participants in Peoples' defined benefit pension plan exceeding the threshold for recognizing such charges during the first quarter of 2015. Settlement charges of $103,000 and$361,000 were recognized during the second quarter of 2015 and third quarter of 2014, respectively. For the nine months ended 2015, settlement charges of $454,000 were recognized, compared to $1.4 million for the nine months of 2014. |
◦ | Peoples' net interest income and net interest margin are impacted by changes in market interest rates based upon actions taken by the Federal Reserve Board, either directly or through its Open Market Committee. These actions include changing its target Federal Funds Rate (the interest rate at which banks lend money to each other), Discount Rate (the interest rate charged to banks for money borrowed from the Federal Reserve Bank) and longer-term |
◦ | The Federal Reserve Board has maintained its target Federal Funds Rate at a historically low level of 0% to 0.25% since December 2008 and has maintained the Discount Rate at 0.75% since December 2010. The Federal Reserve Board has indicated the possibility these short-term rates could start to be raised in fourth quarter 2015. |
◦ | From late 2008 until year-end 2014, the Federal Reserve Board took various actions to lower longer-term market interest rates as a means of stimulating the economy – a policy commonly referred to as “quantitative easing”. These actions involved buying mortgage-backed and other debt securities through its open market operations. In December 2013, the Federal Reserve Board announced plans to taper its quantitative easing efforts. As a result, the slope of the U.S. Treasury yield curve has fluctuated significantly. Substantial flattening occurred in late 2008, in mid-2010 and early third quarter of 2011 through 2012, while moderate steepening occurred in the second half of 2009, late 2010 and mid-2013. The curve remained relatively steep throughout the second half of 2013, primarily as a reaction to the Federal Reserve Board's announcement of a reduction in monthly asset purchases and generally improving economic conditions. The curve flattened gradually throughout 2014, and the intermediate part of the curve continued to flatten in 2015. The recent flattening of the yield curve was in response to the slowing global economy, geopolitical uncertainty, and lower yields on sovereign debt around the world. |
For the Three Months Ended | ||||||||||||||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | ||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | |||||||||||||||||
Short-term investments | $ | 34,093 | $ | 21 | 0.24 | % | $ | 94,376 | $ | 57 | 0.25 | % | $ | 16,401 | $ | 5 | 0.12 | % | ||||||||
Other long-term investments | 1,261 | 3 | 0.94 | % | 1,345 | 4 | 1.19 | % | 1,785 | — | — | % | ||||||||||||||
Investment Securities (1): | ||||||||||||||||||||||||||
Taxable | 742,486 | 4,530 | 2.44 | % | 722,969 | 4,599 | 2.54 | % | 631,684 | 4,227 | 2.68 | % | ||||||||||||||
Nontaxable (2) | 113,577 | 1,231 | 4.34 | % | 115,212 | 1,241 | 4.31 | % | 63,170 | 723 | 4.58 | % | ||||||||||||||
Total investment securities | 856,063 | 5,761 | 2.69 | % | 838,181 | 5,840 | 2.79 | % | 694,854 | 4,950 | 2.85 | % | ||||||||||||||
Loans (3): | ||||||||||||||||||||||||||
Commercial real estate, construction | 70,264 | 762 | 4.24 | % | 59,297 | 637 | 4.25 | % | 39,621 | 442 | 4.37 | % | ||||||||||||||
Commercial real estate, other | 719,679 | 8,478 | 4.61 | % | 736,194 | 8,194 | 4.40 | % | 500,828 | 5,786 | 4.52 | % | ||||||||||||||
Commercial and industrial | 342,672 | 3,559 | 4.06 | % | 325,393 | 3,386 | 4.12 | % | 254,683 | 2,883 | 4.43 | % | ||||||||||||||
Residential real estate (4) | 570,623 | 6,283 | 4.40 | % | 573,041 | 6,355 | 4.44 | % | 355,672 | 4,189 | 4.71 | % | ||||||||||||||
Home equity lines of credit | 104,941 | 1,277 | 4.83 | % | 102,897 | 1,235 | 4.81 | % | 67,841 | 603 | 3.53 | % | ||||||||||||||
Consumer | 219,143 | 2,559 | 4.63 | % | 203,176 | 2,385 | 4.71 | % | 173,795 | 2,054 | 4.69 | % | ||||||||||||||
Total loans | 2,027,322 | 22,918 | 4.46 | % | 1,999,998 | 22,192 | 4.41 | % | 1,392,440 | 15,957 | 4.52 | % | ||||||||||||||
Less: Allowance for loan losses | (17,982 | ) | (17,918 | ) | (17,595 | ) | ||||||||||||||||||||
Net loans | 2,009,340 | 22,918 | 4.50 | % | 1,982,080 | 22,192 | 4.45 | % | 1,374,845 | 15,957 | 4.58 | % | ||||||||||||||
Total earning assets | 2,900,757 | 28,703 | 3.92 | % | 2,915,982 | 28,093 | 3.84 | % | 2,087,885 | 20,912 | 3.96 | % | ||||||||||||||
Intangible assets | 151,206 | 151,736 | 88,466 | |||||||||||||||||||||||
Other assets | 157,730 | 152,205 | 100,897 | |||||||||||||||||||||||
Total assets | $ | 3,209,693 | $ | 3,219,923 | $ | 2,277,248 | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||
Savings accounts | $ | 410,131 | $ | 56 | 0.05 | % | $ | 407,713 | $ | 55 | 0.05 | % | $ | 253,328 | $ | 35 | 0.05 | % | ||||||||
Governmental deposit accounts | 301,178 | 161 | 0.21 | % | 307,535 | 165 | 0.22 | % | 179,684 | 121 | 0.27 | % | ||||||||||||||
Interest-bearing demand accounts | 235,145 | 47 | 0.08 | % | 234,602 | 48 | 0.08 | % | 148,611 | 31 | 0.08 | % | ||||||||||||||
Money market accounts | 395,547 | 158 | 0.16 | % | 397,217 | 158 | 0.16 | % | 287,866 | 117 | 0.16 | % | ||||||||||||||
Brokered deposits | 34,883 | 328 | 3.73 | % | 38,114 | 354 | 3.73 | % | 40,508 | 381 | 3.73 | % | ||||||||||||||
Retail certificates of deposit | 472,516 | 789 | 0.66 | % | 489,604 | 838 | 0.69 | % | 385,222 | 829 | 0.85 | % | ||||||||||||||
Total interest-bearing deposits | 1,849,400 | 1,539 | 0.33 | % | 1,874,785 | 1,618 | 0.35 | % | 1,295,219 | 1,514 | 0.46 | % | ||||||||||||||
Borrowed Funds: | ||||||||||||||||||||||||||
Short-term FHLB advances | 9,413 | 5 | 0.21 | % | — | — | — | % | 24,724 | 17 | 0.27 | % | ||||||||||||||
Retail repurchase agreements | 89,583 | 37 | 0.17 | % | 76,242 | 31 | 0.16 | % | 68,049 | 29 | 0.17 | % | ||||||||||||||
Total short-term borrowings | 98,996 | 42 | 0.17 | % | 76,242 | 31 | 0.16 | % | 92,773 | 46 | 0.20 | % | ||||||||||||||
Long-term FHLB advances | 69,821 | 548 | 3.11 | % | 70,116 | 545 | 3.12 | % | 78,766 | 615 | 3.10 | % | ||||||||||||||
Wholesale repurchase agreements | 40,000 | 371 | 3.71 | % | 40,000 | 367 | 3.67 | % | 40,000 | 371 | 3.71 | % | ||||||||||||||
Other borrowings | 9,656 | 142 | 5.75 | % | 19,775 | 212 | 4.24 | % | 16,748 | 161 | 3.85 | % | ||||||||||||||
Total long-term borrowings | 119,477 | 1,061 | 3.54 | % | 129,891 | 1,124 | 3.47 | % | 135,514 | 1,147 | 3.37 | % | ||||||||||||||
Total borrowed funds | 218,473 | 1,103 | 2.01 | % | 206,133 | 1,155 | 2.25 | % | 228,287 | 1,193 | 2.08 | % | ||||||||||||||
Total interest-bearing liabilities | 2,067,873 | 2,642 | 0.51 | % | 2,080,918 | 2,773 | 0.53 | % | 1,523,506 | 2,707 | 0.71 | % | ||||||||||||||
Non-interest-bearing deposits | 694,277 | 690,483 | 449,177 | |||||||||||||||||||||||
Other liabilities | 26,433 | 28,709 | 20,557 | |||||||||||||||||||||||
Total liabilities | 2,788,583 | 2,800,110 | 1,993,240 | |||||||||||||||||||||||
Total stockholders’ equity | 421,110 | 419,813 | 284,008 | |||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 3,209,693 | $ | 3,219,923 | $ | 2,277,248 | ||||||||||||||||||||
Interest rate spread | $ | 26,061 | 3.41 | % | $ | 25,320 | 3.31 | % | $ | 18,205 | 3.25 | % | ||||||||||||||
Net interest margin | 3.55 | % | 3.46 | % | 3.45 | % |
(1) | Average balances are based on carrying value. |
(2) | Interest income and yields are presented on a fully tax-equivalent basis using a 35% federal statutory tax rate. |
(3) | Average balances include nonaccrual and impaired loans. Interest income includes interest earned on nonaccrual loans prior to the loans being placed on nonaccrual status. Loan fees included in interest income were immaterial for all periods presented. |
(4) | Loans held for sale are included in the average loan balance listed. Related interest income on loans originated for sale prior to the loan being sold is included in loan interest income. |
For the Nine Months Ended | |||||||||||||||||
September 30, 2015 | September 30, 2014 | ||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/Cost | Average Balance | Income/ Expense | Yield/Cost | |||||||||||
Short-term investments | $ | 63,670 | $ | 115 | 0.24 | % | $ | 10,213 | $ | (18 | ) | (0.24 | )% | ||||
Other long-term investments | 1,317 | 10 | 1.02 | % | 2,068 | 5 | 0.32 | % | |||||||||
Investment Securities (1): | |||||||||||||||||
Taxable | 713,386 | 13,537 | 2.53 | % | 621,813 | 12,797 | 2.74 | % | |||||||||
Nontaxable (2) | 104,474 | 3,389 | 4.33 | % | 57,885 | 2,049 | 4.72 | % | |||||||||
Total investment securities | 817,860 | 16,926 | 2.76 | % | 679,698 | 14,846 | 2.91 | % | |||||||||
Loans (3): | |||||||||||||||||
Commercial real estate, construction | 58,353 | 1,887 | 4.26 | % | 48,314 | 1,454 | 3.97 | % | |||||||||
Commercial real estate, other | 685,543 | 23,666 | 4.55 | % | 473,713 | 16,188 | 4.51 | % | |||||||||
Commercial and industrial | 320,793 | 10,140 | 4.17 | % | 244,115 | 8,140 | 4.40 | % | |||||||||
Residential real estate (4) | 549,582 | 18,234 | 4.42 | % | 304,558 | 10,543 | 4.62 | % | |||||||||
Home equity lines of credit | 97,881 | 3,367 | 4.60 | % | 62,768 | 1,711 | 3.64 | % | |||||||||
Consumer | 203,684 | 7,020 | 4.61 | % | 156,893 | 5,448 | 4.64 | % | |||||||||
Total loans | 1,915,836 | 64,314 | 4.45 | % | 1,290,361 | 43,484 | 4.47 | % | |||||||||
Less: Allowance for loan losses | (17,930 | ) | (17,318 | ) | |||||||||||||
Net loans | 1,897,906 | 64,314 | 4.49 | % | 1,273,043 | 43,484 | 4.53 | % | |||||||||
Total earning assets | 2,780,753 | 81,365 | 3.88 | % | 1,965,022 | 58,317 | 3.94 | % | |||||||||
Intangible assets | 141,754 | 81,358 | |||||||||||||||
Other assets | 145,957 | 93,800 | |||||||||||||||
Total assets | $ | 3,068,464 | $ | 2,140,180 | |||||||||||||
Deposits: | |||||||||||||||||
Savings accounts | $ | 381,717 | $ | 154 | 0.05 | % | $ | 235,017 | $ | 97 | 0.06 | % | |||||
Governmental deposit accounts | 273,768 | 450 | 0.22 | % | 162,851 | 357 | 0.29 | % | |||||||||
Interest-bearing demand accounts | 217,220 | 134 | 0.08 | % | 141,503 | 88 | 0.08 | % | |||||||||
Money market accounts | 381,238 | 456 | 0.16 | % | 278,288 | 335 | 0.16 | % | |||||||||
Brokered deposits | 37,130 | 1,034 | 3.72 | % | 43,581 | 1,199 | 3.68 | % | |||||||||
Retail certificates of deposit | 469,010 | 2,488 | 0.71 | % | 367,412 | 2,472 | 0.90 | % | |||||||||
Total interest-bearing deposits | 1,760,083 | 4,716 | 0.36 | % | 1,228,652 | 4,548 | 0.49 | % | |||||||||
Borrowed Funds: | |||||||||||||||||
Short-term FHLB advances | 5,436 | 8 | 0.20 | % | 48,123 | 47 | 0.13 | % | |||||||||
Retail repurchase agreements | 81,304 | 100 | 0.16 | % | 54,357 | 67 | 0.16 | % | |||||||||
Total short-term borrowings | 86,740 | 108 | 0.17 | % | 102,480 | 114 | 0.15 | % | |||||||||
Long-term FHLB advances | 87,154 | 1,718 | 2.64 | % | 67,811 | 1,660 | 3.27 | % | |||||||||
Wholesale repurchase agreements | 40,000 | 1,100 | 3.67 | % | 40,000 | 1,100 | 3.67 | % | |||||||||
Other borrowings | 15,205 | 513 | 4.45 | % | 17,934 | 528 | 3.93 | % | |||||||||
Total long-term borrowings | 142,359 | 3,331 | 3.13 | % | 125,745 | 3,288 | 3.49 | % | |||||||||
Total borrowed funds | 229,099 | 3,439 | 2.00 | % | 228,225 | 3,402 | 1.99 | % | |||||||||
Total interest-bearing liabilities | 1,989,182 | 8,155 | 0.55 | % | 1,456,877 | 7,950 | 0.73 | % | |||||||||
Non-interest-bearing deposits | 645,553 | 413,543 | |||||||||||||||
Other liabilities | 31,625 | 20,611 | |||||||||||||||
Total liabilities | 2,666,360 | 1,891,031 | |||||||||||||||
Total stockholders’ equity | 402,104 | 249,149 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 3,068,464 | $ | 2,140,180 | |||||||||||||
Interest rate spread | $ | 73,210 | 3.33 | % | $ | 50,367 | 3.21 | % | |||||||||
Net interest margin | 3.49 | % | 3.40 | % |
(1) | Average balances are based on carrying value. |
(2) | Interest income and yields are presented on a fully tax-equivalent basis using a 35% federal statutory tax rate. |
(3) | Average balances include nonaccrual and impaired loans. Interest income includes interest earned on nonaccrual loans prior to the loans being placed on nonaccrual status. Loan fees included in interest income were immaterial for all periods presented. |
(4) | Loans held for sale are included in the average loan balance listed. Related interest income on loans originated for sale prior to the loan being sold is included in loan interest income. |
Nine Months Ended | |||||||||||||||||||||||||||||
September 30, 2015 | |||||||||||||||||||||||||||||
Three Months Ended September 30, 2015 Compared to | Compared to | ||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2015 | September 30, 2014 | September 30, 2014 | ||||||||||||||||||||||||||
Increase (decrease) in: | Rate | Volume | Total (1) | Rate | Volume | Total (1) | Rate | Volume | Total (1) | ||||||||||||||||||||
INTEREST INCOME: | |||||||||||||||||||||||||||||
Short-term investments | $ | — | $ | (36 | ) | $ | (36 | ) | $ | 9 | $ | 7 | $ | 16 | $ | 107 | $ | 26 | $ | 133 | |||||||||
Other long-term investments | — | (1 | ) | (1 | ) | 3 | — | 3 | 8 | (3 | ) | 5 | |||||||||||||||||
Investment Securities: (2) | |||||||||||||||||||||||||||||
Taxable | (640 | ) | 571 | (69 | ) | (1,884 | ) | 2,187 | 303 | 451 | 289 | 740 | |||||||||||||||||
Nontaxable | 40 | (50 | ) | (10 | ) | (256 | ) | 764 | 508 | 290 | 1,050 | 1,340 | |||||||||||||||||
Total investment income | (600 | ) | 521 | (79 | ) | (2,140 | ) | 2,951 | 811 | 741 | 1,339 | 2,080 | |||||||||||||||||
Loans: | |||||||||||||||||||||||||||||
Commercial real estate, construction | (6 | ) | 131 | 125 | (82 | ) | 402 | 320 | 114 | 319 | 433 | ||||||||||||||||||
Commercial real estate, other | 1,176 | (892 | ) | 284 | 116 | 2,576 | 2,692 | 167 | 7,311 | 7,478 | |||||||||||||||||||
Commercial and industrial | (242 | ) | 415 | 173 | (1,372 | ) | 2,048 | 676 | (675 | ) | 2,675 | 2,000 | |||||||||||||||||
Residential real estate | (45 | ) | (27 | ) | (72 | ) | (1,766 | ) | 3,860 | 2,094 | (734 | ) | 8,425 | 7,691 | |||||||||||||||
Home equity lines of credit | 5 | 37 | 42 | 272 | 402 | 674 | 528 | 1,128 | 1,656 | ||||||||||||||||||||
Consumer | (225 | ) | 399 | 174 | (164 | ) | 669 | 505 | (67 | ) | 1,639 | 1,572 | |||||||||||||||||
Total loan income | 663 | 63 | 726 | (2,996 | ) | 9,957 | 6,961 | (667 | ) | 21,497 | 20,830 | ||||||||||||||||||
Total interest income | 63 | 547 | 610 | (5,124 | ) | 12,915 | 7,791 | 189 | 22,859 | 23,048 | |||||||||||||||||||
INTEREST EXPENSE: | |||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||
Savings accounts | — | 1 | 1 | (3 | ) | 24 | 21 | (4 | ) | 61 | 57 | ||||||||||||||||||
Government deposit accounts | (2 | ) | (2 | ) | (4 | ) | (142 | ) | 182 | 40 | (149 | ) | 242 | 93 | |||||||||||||||
Interest-bearing demand accounts | (2 | ) | 1 | (1 | ) | (9 | ) | 25 | 16 | (1 | ) | 47 | 46 | ||||||||||||||||
Money market accounts | — | — | — | (13 | ) | 54 | 41 | (4 | ) | 125 | 121 | ||||||||||||||||||
Brokered certificates of deposit | 3 | (29 | ) | (26 | ) | — | (53 | ) | (53 | ) | 24 | (189 | ) | (165 | ) | ||||||||||||||
Retail certificates of deposit | (24 | ) | (25 | ) | (49 | ) | (761 | ) | 721 | (40 | ) | (785 | ) | 801 | 16 | ||||||||||||||
Total deposit cost | (25 | ) | (54 | ) | (79 | ) | (928 | ) | 953 | 25 | (919 | ) | 1,087 | 168 | |||||||||||||||
Borrowed funds: | |||||||||||||||||||||||||||||
Short-term borrowings | 1 | 10 | 11 | (4 | ) | — | (4 | ) | 23 | (29 | ) | (6 | ) | ||||||||||||||||
Long-term borrowings | 134 | (197 | ) | (63 | ) | 300 | (386 | ) | (86 | ) | (396 | ) | 439 | 43 | |||||||||||||||
Total borrowed funds cost | 135 | (187 | ) | (52 | ) | 296 | (386 | ) | (90 | ) | (373 | ) | 410 | 37 | |||||||||||||||
Total interest expense | 110 | (241 | ) | (131 | ) | (632 | ) | 567 | (65 | ) | (1,292 | ) | 1,497 | 205 | |||||||||||||||
Net interest income | $ | (47 | ) | $ | 788 | $ | 741 | $ | (4,492 | ) | $ | 12,348 | $ | 7,856 | $ | 1,481 | $ | 21,362 | $ | 22,843 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Net interest income, as reported | $ | 25,536 | $ | 24,793 | $ | 17,859 | $ | 71,748 | $ | 49,382 | ||||||
Taxable equivalent adjustments | 525 | 527 | 346 | 1,462 | 985 | |||||||||||
Fully tax-equivalent net interest income | $ | 26,061 | $ | 25,320 | $ | 18,205 | $ | 73,210 | $ | 50,367 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Provision for checking account overdrafts | $ | 202 | $ | 172 | $ | 120 | $ | 474 | $ | 211 | ||||||
Provision for other loan losses | 5,635 | 500 | (500 | ) | 6,385 | — | ||||||||||
Net provision for loan losses | $ | 5,837 | $ | 672 | $ | (380 | ) | $ | 6,859 | $ | 211 | |||||
As a percentage of average total loans (a) | 1.14 | % | 0.13 | % | (0.11 | )% | 0.48 | % | 0.02 | % | ||||||
(a) Presented on an annualized basis |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Net (loss) gains on other real estate owned ("OREO") | $ | (50 | ) | $ | (73 | ) | $ | 9 | $ | (131 | ) | $ | 27 | |||
Net gain (loss) on debt extinguishment | — | — | 67 | (520 | ) | 67 | ||||||||||
Net loss on bank premises and equipment | (1 | ) | (63 | ) | (185 | ) | (639 | ) | (379 | ) | ||||||
Net loss on asset disposals and other transactions | $ | (51 | ) | $ | (136 | ) | $ | (109 | ) | $ | (1,290 | ) | $ | (285 | ) |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Property and casualty insurance commissions | $ | 2,678 | $ | 2,665 | $ | 2,499 | $ | 7,755 | $ | 7,661 | ||||||
Performance-based commissions | 116 | 30 | 224 | 1,609 | 1,656 | |||||||||||
Life and health insurance commissions | 436 | 474 | 395 | 1,291 | 1,213 | |||||||||||
Credit life and A&H insurance commissions | 12 | 26 | 9 | 39 | 25 | |||||||||||
Other fees and charges | 33 | 88 | 42 | 176 | 173 | |||||||||||
Total insurance income | $ | 3,275 | $ | 3,283 | $ | 3,169 | $ | 10,870 | $ | 10,728 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Overdraft and non-sufficient funds fees | $ | 2,264 | $ | 2,259 | $ | 1,968 | $ | 6,173 | $ | 5,284 | ||||||
Account maintenance fees | 581 | 521 | 449 | 1,553 | 1,239 | |||||||||||
Other fees and charges | 77 | 68 | 32 | 339 | 264 | |||||||||||
Total deposit account service charges | $ | 2,922 | $ | 2,848 | $ | 2,449 | $ | 8,065 | $ | 6,787 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Fiduciary | $ | 1,780 | $ | 1,838 | $ | 1,346 | $ | 5,110 | $ | 4,109 | ||||||
Brokerage | 717 | 706 | 530 | 1,978 | 1,547 | |||||||||||
Total trust and investment income | $ | 2,497 | $ | 2,544 | $ | 1,876 | $ | 7,088 | $ | 5,656 |
September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | |||||||||||
(Dollars in thousands) | |||||||||||||||
Trust assets under management | $ | 1,261,112 | $ | 1,303,792 | $ | 1,319,423 | $ | 1,022,189 | $ | 999,822 | |||||
Brokerage assets under management | 556,242 | 576,412 | 501,635 | 525,089 | 511,400 | ||||||||||
Total managed assets | $ | 1,817,354 | $ | 1,880,204 | $ | 1,821,058 | $ | 1,547,278 | $ | 1,511,222 | |||||
Quarterly average | $ | 1,861,070 | $ | 1,864,579 | $ | 1,622,287 | $ | 1,540,246 | $ | 1,520,615 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Base salaries and wages | $ | 9,778 | $ | 10,080 | $ | 7,371 | $ | 32,131 | $ | 20,921 | ||||||
Sales-based and incentive compensation | 1,422 | 1,725 | 2,116 | 4,975 | 5,206 | |||||||||||
Employee benefits | 1,471 | 1,634 | 1,344 | 4,686 | 4,895 | |||||||||||
Stock-based compensation | 405 | 461 | 428 | 1,432 | 1,382 | |||||||||||
Deferred personnel costs | (499 | ) | (430 | ) | (344 | ) | (1,186 | ) | (1,063 | ) | ||||||
Payroll taxes and other employment costs | 995 | 1,090 | 752 | 3,455 | 2,359 | |||||||||||
Total salaries and employee benefit costs | $ | 13,572 | $ | 14,560 | $ | 11,667 | $ | 45,493 | $ | 33,700 | ||||||
Full-time equivalent employees: | ||||||||||||||||
Actual at end of period | 821 | 831 | 643 | 821 | 643 | |||||||||||
Average during the period | 825 | 838 | 609 | 791 | 575 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Depreciation | $ | 1,240 | $ | 1,139 | $ | 773 | $ | 3,341 | $ | 2,135 | ||||||
Repairs and maintenance costs | 766 | 851 | 704 | 2,195 | 1,612 | |||||||||||
Net rent expense | 203 | 222 | 238 | 636 | 699 | |||||||||||
Property taxes, utilities and other costs | 631 | 926 | 552 | 2,101 | 1,376 | |||||||||||
Total net occupancy and equipment expense | $ | 2,840 | $ | 3,138 | $ | 2,267 | $ | 8,273 | $ | 5,822 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2015 | June 30, 2015 | September 30, 2014 | September 30, | |||||||||||||
(Dollars in thousands) | 2015 | 2014 | ||||||||||||||
Pre-Provision Net Revenue: | ||||||||||||||||
Income before income taxes | $ | 5,504 | $ | 7,144 | $ | 5,908 | $ | 11,808 | $ | 17,893 | ||||||
Add: provision for loan losses | 5,837 | 672 | — | 6,859 | 211 | |||||||||||
Add: loss on debt extinguishment | — | — | — | 520 | — | |||||||||||
Add: net loss on loans held-for-sale and OREO | 50 | 73 | — | 131 | — | |||||||||||
Add: net loss on securities transactions | — | — | — | — | 30 | |||||||||||
Add: net loss on other assets | 1 | 63 | 185 | 639 | 379 | |||||||||||
Less: recovery of loan losses | — | — | 380 | — | — | |||||||||||
Less: net gain on debt extinguishment | — | — | 67 | — | 67 | |||||||||||
Less: net gain on loans held-for-sale and OREO | — | — | 9 | — | 27 | |||||||||||
Less: net gain on securities transactions | 62 | 11 | 124 | 673 | 190 | |||||||||||
Pre-provision net revenue | $ | 11,330 | $ | 7,941 | $ | 5,513 | $ | 19,284 | $ | 18,229 | ||||||
Total average assets | $ | 3,209,693 | $ | 3,219,923 | $ | 2,277,248 | $ | 3,068,464 | $ | 2,140,180 | ||||||
Pre-provision net revenue to total average assets (a) | 1.40 | % | 0.99 | % | 0.96 | % | 0.84 | % | 1.14 | % | ||||||
(a) Presented on an annualized basis. |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Available-for-sale securities, at fair value: | |||||||||||||||
Obligations of: | |||||||||||||||
U.S. Treasury and government agencies | $ | — | $ | — | $ | — | $ | 1 | $ | 7 | |||||
U.S. government sponsored agencies | 2,993 | 3,934 | 5,488 | 5,950 | 8,689 | ||||||||||
States and political subdivisions | 115,249 | 114,213 | 118,447 | 64,743 | 64,048 | ||||||||||
Residential mortgage-backed securities | 639,327 | 579,701 | 597,232 | 527,291 | 518,159 | ||||||||||
Commercial mortgage-backed securities | 24,348 | 27,200 | 28,241 | 27,847 | 27,542 | ||||||||||
Bank-issued trust preferred securities | 4,776 | 4,668 | 5,649 | 5,645 | 8,194 | ||||||||||
Equity securities | 6,592 | 6,504 | 5,765 | 5,403 | 5,188 | ||||||||||
Total fair value | $ | 793,285 | $ | 736,220 | $ | 760,822 | $ | 636,880 | $ | 631,827 | |||||
Total amortized cost | $ | 780,609 | $ | 730,632 | $ | 748,622 | $ | 632,967 | $ | 631,500 | |||||
Net unrealized gain | $ | 12,676 | $ | 5,588 | $ | 12,200 | $ | 3,913 | $ | 327 | |||||
Held-to-maturity securities, at amortized cost: | |||||||||||||||
Obligations of: | |||||||||||||||
States and political subdivisions | $ | 3,833 | $ | 3,836 | $ | 3,838 | $ | 3,841 | $ | 3,843 | |||||
Residential mortgage-backed securities | 35,712 | 36,084 | 36,564 | 36,945 | 37,316 | ||||||||||
Commercial mortgage-backed securities | 6,854 | 7,563 | 7,643 | 7,682 | 7,724 | ||||||||||
Total amortized cost | $ | 46,399 | $ | 47,483 | $ | 48,045 | $ | 48,468 | $ | 48,883 | |||||
Total investment portfolio: | |||||||||||||||
Amortized cost | $ | 827,008 | $ | 778,115 | $ | 796,667 | $ | 681,435 | $ | 680,383 | |||||
Carrying value | $ | 839,684 | $ | 783,703 | $ | 808,867 | $ | 685,348 | $ | 680,710 |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Total fair value | $ | 6,556 | $ | 8,351 | $ | 14,266 | $ | 14,058 | $ | 15,748 | |||||
Total amortized cost | $ | 6,546 | $ | 8,322 | $ | 13,871 | $ | 13,604 | $ | 15,191 | |||||
Net unrealized gain | $ | 10 | $ | 29 | $ | 395 | $ | 454 | $ | 557 |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Gross originated loans: | |||||||||||||||
Commercial real estate, construction | $ | 68,798 | $ | 50,168 | $ | 44,276 | $ | 37,901 | $ | 25,244 | |||||
Commercial real estate, other | 429,120 | 449,163 | 429,541 | 434,660 | 442,710 | ||||||||||
Commercial real estate | 497,918 | 499,331 | 473,817 | 472,561 | 467,954 | ||||||||||
Commercial and industrial | 288,697 | 256,080 | 247,103 | 249,975 | 228,297 | ||||||||||
Residential real estate | 282,863 | 263,095 | 256,551 | 254,169 | 254,610 | ||||||||||
Home equity lines of credit | 71,620 | 67,384 | 63,491 | 62,463 | 60,221 | ||||||||||
Consumer | 213,394 | 196,306 | 176,857 | 169,913 | 164,851 | ||||||||||
Deposit account overdrafts | 1,317 | 3,263 | 3,146 | 2,933 | 2,669 | ||||||||||
Total originated loans | $ | 1,355,809 | $ | 1,285,459 | $ | 1,220,965 | $ | 1,212,014 | $ | 1,178,602 | |||||
Gross acquired loans: | |||||||||||||||
Commercial real estate, construction | 12,278 | 11,220 | 9,759 | 1,051 | 633 | ||||||||||
Commercial real estate, other | 281,510 | 293,369 | 311,868 | 121,475 | 101,218 | ||||||||||
Commercial real estate | 293,788 | 304,589 | 321,627 | 122,526 | 101,851 | ||||||||||
Commercial and industrial | 68,759 | 71,013 | 78,807 | 30,056 | 33,187 | ||||||||||
Residential real estate | 288,269 | 302,673 | 317,824 | 225,274 | 156,479 | ||||||||||
Home equity lines of credit | 34,147 | 36,607 | 38,222 | 18,232 | 15,013 | ||||||||||
Consumer | 9,473 | 11,692 | 13,724 | 12,796 | 14,622 | ||||||||||
Total acquired loans (a) | $ | 694,436 | $ | 726,574 | $ | 770,204 | $ | 408,884 | $ | 321,152 | |||||
Total loans | $ | 2,050,245 | $ | 2,012,033 | $ | 1,991,169 | $ | 1,620,898 | $ | 1,499,754 | |||||
Percent of loans to total loans: | |||||||||||||||
Commercial real estate, construction | 4.0 | % | 3.1 | % | 2.7 | % | 2.4 | % | 1.7 | % | |||||
Commercial real estate, other | 34.5 | % | 36.8 | % | 37.2 | % | 34.2 | % | 36.3 | % | |||||
Commercial real estate | 38.5 | % | 39.9 | % | 39.9 | % | 36.6 | % | 38.0 | % | |||||
Commercial and industrial | 17.4 | % | 16.3 | % | 16.4 | % | 17.3 | % | 17.4 | % | |||||
Residential real estate | 27.9 | % | 28.1 | % | 28.8 | % | 29.6 | % | 27.4 | % | |||||
Home equity lines of credit | 5.2 | % | 5.2 | % | 5.1 | % | 5.0 | % | 5.0 | % | |||||
Consumer | 10.9 | % | 10.3 | % | 9.6 | % | 11.3 | % | 12.0 | % | |||||
Deposit account overdrafts | 0.1 | % | 0.2 | % | 0.2 | % | 0.2 | % | 0.2 | % | |||||
Total percentage | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||
Residential real estate loans being serviced for others | $ | 387,200 | $ | 392,625 | $ | 386,261 | $ | 352,779 | $ | 343,659 |
(a) | Includes all loans acquired in 2012 and thereafter. |
(Dollars in thousands) | Outstanding Balance | Loan Commitments | Total Exposure | % of Total | |||||||
Commercial real estate, construction: | |||||||||||
Apartment complexes | $ | 30,411 | $ | 40,869 | $ | 71,280 | 47.2 | % | |||
Mixed commercial use facilities: | |||||||||||
Owner occupied | 670 | — | 670 | 0.4 | % | ||||||
Non-owner occupied | 2,279 | 10,839 | 13,118 | 8.7 | % | ||||||
Total mixed commercial use facilities | 2,949 | 10,839 | 13,788 | 9.1 | % | ||||||
Residential property | 7,062 | 3,510 | 10,572 | 7.0 | % | ||||||
Assisted living facilities and nursing homes | 7,731 | 2,187 | 9,918 | 6.6 | % | ||||||
Office buildings and complexes: | |||||||||||
Owner occupied | 1,060 | 771 | 1,831 | 1.2 | % | ||||||
Non-owner occupied | 4,343 | 1,793 | 6,136 | 4.1 | % | ||||||
Total office buildings and complexes | 5,403 | 2,564 | 7,967 | 5.3 | % | ||||||
Day care facilities - owner occupied | 2,937 | 2,474 | 5,411 | 3.6 | % | ||||||
Retail facilities | 3,131 | 1,714 | 4,845 | 3.2 | % | ||||||
Restaurant facilities - owner occupied | 2,957 | — | 2,957 | 2.0 | % | ||||||
Land Development | 1,258 | 2,468 | 3,726 | 2.5 | % | ||||||
Other | 17,237 | 3,175 | 20,412 | 13.5 | % | ||||||
Total commercial real estate, construction | $ | 81,076 | $ | 69,800 | $ | 150,876 | 100.0 | % |
(Dollars in thousands) | Outstanding Balance | Loan Commitments | Total Exposure | % of Total | |||||||
Commercial real estate, other: | |||||||||||
Office buildings and complexes: | |||||||||||
Owner occupied | $ | 20,091 | $ | 483 | $ | 20,574 | 2.8 | % | |||
Non-owner occupied | 42,492 | 60 | 42,552 | 5.8 | % | ||||||
Total office buildings and complexes | 62,583 | 543 | 63,126 | 8.6 | % | ||||||
Apartment complexes | 61,279 | 52 | 61,331 | 8.4 | % | ||||||
Retail facilities: | |||||||||||
Owner occupied | 20,290 | 405 | 20,695 | 2.8 | % | ||||||
Non-owner occupied | 30,050 | — | 30,050 | 4.1 | % | ||||||
Total retail facilities | 50,340 | 405 | 50,745 | 6.9 | % | ||||||
Mixed commercial use facilities: | |||||||||||
Owner occupied | 22,142 | 4,366 | 26,508 | 3.6 | % | ||||||
Non-owner occupied | 23,151 | 105 | 23,256 | 3.2 | % | ||||||
Total mixed commercial use facilities | 45,293 | 4,471 | 49,764 | 6.8 | % | ||||||
Assisted living facilities and nursing homes | 43,897 | 349 | 44,246 | 6.2 | % | ||||||
Lodging and lodging related | 41,664 | — | 41,664 | 5.7 | % | ||||||
Light industrial facilities: | |||||||||||
Owner occupied | 30,521 | 34 | 30,555 | 4.2 | % | ||||||
Non-owner occupied | 2,952 | — | 2,952 | 0.4 | % | ||||||
Total light industrial facilities | 33,473 | 34 | 33,507 | 4.6 | % | ||||||
Warehouse facilities | 18,568 | 261 | 18,829 | 2.6 | % | ||||||
Residential property: | |||||||||||
Owner occupied | 1,059 | 693 | 1,752 | 0.2 | % | ||||||
Non-owner occupied | 13,594 | 1,859 | 15,453 | 2.1 | % | ||||||
Total residential facilities | 14,653 | 2,552 | 17,205 | 2.3 | % | ||||||
Restaurant facilities: | |||||||||||
Owner occupied | 13,514 | 35 | 13,549 | 1.9 | % | ||||||
Non-owner occupied | 1,288 | — | 1,288 | 0.2 | % | ||||||
Total restaurant facilities | 14,802 | 35 | 14,837 | 2.1 | % | ||||||
Other | 324,078 | 9,473 | 333,551 | 45.8 | % | ||||||
Total commercial real estate, other | $ | 710,630 | $ | 18,175 | $ | 728,805 | 100.0 | % |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Commercial real estate | 7,506 | 7,185 | 9,074 | 9,825 | 10,546 | ||||||||||
Commercial and industrial | 11,486 | 7,194 | 5,107 | 4,036 | 3,228 | ||||||||||
Total commercial | 18,992 | 14,379 | 14,181 | 13,861 | 13,774 | ||||||||||
Residential real estate | 1,182 | 1,299 | 1,560 | 1,627 | 1,765 | ||||||||||
Home equity lines of credit | 777 | 738 | 708 | 694 | 658 | ||||||||||
Consumer | 1,820 | 1,674 | 1,512 | 1,587 | 1,231 | ||||||||||
Deposit account overdrafts | 154 | 154 | 127 | 112 | 128 | ||||||||||
Purchase Credit Impaired loan losses | 303 | — | — | — | — | ||||||||||
Nonimpaired acquired loans | 103 | — | — | — | — | ||||||||||
Total allowance for loan losses | $ | 23,331 | $ | 18,244 | $ | 18,088 | $ | 17,881 | $ | 17,556 | |||||
As a percent of originated loans, net of deferred fees and costs | 1.72 | % | 1.42 | % | 1.48 | % | 1.48 | % | 1.49 | % |
Three Months Ended | |||||||||||||||
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Gross charge-offs: | |||||||||||||||
Commercial real estate, construction | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
Commercial real estate, other | 137 | 34 | 10 | 77 | 126 | ||||||||||
Commercial real estate | 137 | 34 | 10 | 77 | 126 | ||||||||||
Commercial and industrial | 83 | 343 | — | 150 | — | ||||||||||
Residential real estate | 255 | 96 | 186 | 101 | 105 | ||||||||||
Home equity lines of credit | 35 | 23 | 58 | 77 | 6 | ||||||||||
Consumer | 387 | 295 | 187 | 350 | 289 | ||||||||||
Deposit account overdrafts | 243 | 180 | 143 | 165 | 150 | ||||||||||
Total gross charge-offs | 1,140 | 971 | 584 | 920 | 676 | ||||||||||
Recoveries: | |||||||||||||||
Commercial real estate, construction | — | — | — | — | — | ||||||||||
Commercial real estate, other | 24 | 82 | 55 | 947 | 905 | ||||||||||
Commercial real estate | 24 | 82 | 55 | 947 | 905 | ||||||||||
Commercial and industrial | — | 81 | 12 | 9 | 9 | ||||||||||
Residential real estate | 47 | 46 | 115 | — | 52 | ||||||||||
Home equity lines of credit | 27 | 65 | 15 | 16 | 8 | ||||||||||
Consumer | 251 | 146 | 186 | 124 | 222 | ||||||||||
Deposit account overdrafts | 41 | 35 | 58 | 21 | 32 | ||||||||||
Total recoveries | 390 | 455 | 441 | 1,117 | 1,228 | ||||||||||
Net charge-offs (recoveries): | |||||||||||||||
Commercial real estate, construction | — | — | — | — | — | ||||||||||
Commercial real estate, other | 113 | (48 | ) | (45 | ) | (870 | ) | (779 | ) | ||||||
Commercial real estate | 113 | (48 | ) | (45 | ) | (870 | ) | (779 | ) | ||||||
Commercial and industrial | 83 | 262 | (12 | ) | 141 | (9 | ) | ||||||||
Residential real estate | 208 | 50 | 71 | 101 | 53 | ||||||||||
Home equity lines of credit | 8 | (42 | ) | 43 | 61 | (2 | ) | ||||||||
Consumer | 136 | 149 | 1 | 226 | 67 | ||||||||||
Deposit account overdrafts | 202 | 145 | 85 | 144 | 118 | ||||||||||
Total net charge-offs (recoveries) | $ | 750 | $ | 516 | $ | 143 | $ | (197 | ) | $ | (552 | ) | |||
Ratio of net charge-offs (recoveries) to average total loans (annualized): | |||||||||||||||
Commercial real estate, construction | — | % | — | % | — | % | — | % | — | % | |||||
Commercial real estate, other | 0.02 | % | (0.01 | )% | (0.01 | )% | (0.22 | )% | (0.22 | )% | |||||
Commercial real estate | 0.02 | % | (0.01 | )% | (0.01 | )% | (0.22 | )% | (0.22 | )% | |||||
Commercial and industrial | 0.02 | % | 0.05 | % | — | % | 0.03 | % | — | % | |||||
Residential real estate | 0.04 | % | 0.01 | % | 0.01 | % | 0.03 | % | 0.02 | % | |||||
Home equity lines of credit | — | % | (0.01 | )% | 0.01 | % | 0.01 | % | — | % | |||||
Consumer | 0.03 | % | 0.03 | % | — | % | 0.06 | % | 0.02 | % | |||||
Deposit account overdrafts | 0.04 | % | 0.03 | % | 0.02 | % | 0.04 | % | 0.03 | % | |||||
Total | 0.15 | % | 0.10 | % | 0.03 | % | (0.05 | )% | (0.15 | )% |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Loans 90+ days past due and accruing: | |||||||||||||||
Commercial real estate, other | $ | 834 | $ | 984 | $ | 2,146 | $ | 567 | $ | 1,406 | |||||
Commercial and industrial | 1,674 | 488 | 408 | 301 | 279 | ||||||||||
Residential real estate | 1,223 | 1,651 | 1,096 | 1,901 | 879 | ||||||||||
Home equity | 10 | 17 | 47 | 20 | — | ||||||||||
Consumer | 19 | 25 | 3 | 10 | 1 | ||||||||||
Total | 3,760 | 3,165 | 3,700 | 2,799 | 2,565 | ||||||||||
Nonaccrual loans: | |||||||||||||||
Commercial real estate, construction | — | — | 96 | — | — | ||||||||||
Commercial real estate, other | 2,306 | 1,756 | 1,890 | 2,278 | 2,014 | ||||||||||
Commercial and industrial | 157 | 14,089 | 1,532 | 1,800 | 500 | ||||||||||
Residential real estate | 3,046 | 3,113 | 2,931 | 2,695 | 2,633 | ||||||||||
Home equity | 287 | 373 | 382 | 315 | 240 | ||||||||||
Consumer | 31 | 34 | — | 3 | — | ||||||||||
Total | 5,827 | 19,365 | 6,831 | 7,091 | 5,387 | ||||||||||
Troubled debt restructurings: | |||||||||||||||
Commercial real estate, construction | — | — | — | 96 | 96 | ||||||||||
Commercial real estate, other | 337 | 242 | 275 | 306 | 339 | ||||||||||
Commercial and industrial | 13,854 | 196 | 196 | 194 | — | ||||||||||
Residential real estate | 995 | 917 | 977 | 658 | 465 | ||||||||||
Home equity | 82 | 84 | 69 | 45 | 35 | ||||||||||
Consumer | 49 | 19 | 14 | 16 | — | ||||||||||
Total | 15,317 | 1,458 | 1,531 | 1,315 | 935 | ||||||||||
Total nonperforming loans (NPLs) | 24,904 | 23,988 | 12,062 | 11,205 | 8,887 | ||||||||||
OREO | |||||||||||||||
Commercial | 1,476 | 1,143 | 1,143 | 582 | 582 | ||||||||||
Residential | 90 | 179 | 405 | 364 | 463 | ||||||||||
Total | 1,566 | 1,322 | 1,548 | 946 | 1,045 | ||||||||||
Total nonperforming assets (NPAs) | $ | 26,470 | $ | 25,310 | $ | 13,610 | $ | 12,151 | $ | 9,932 | |||||
NPLs as a percent of total loans | 1.21 | % | 1.19 | % | 0.60 | % | 0.69 | % | 0.61 | % | |||||
NPAs as a percent of total assets | 0.82 | % | 0.79 | % | 0.42 | % | 0.47 | % | 0.42 | % | |||||
NPAs as a percent of total loans and OREO | 1.29 | % | 1.25 | % | 0.68 | % | 0.75 | % | 0.68 | % | |||||
Allowance for loan losses as a percent of NPLs | 93.68 | % | 76.05 | % | 149.96 | % | 159.58 | % | 192.71 | % |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Interest-bearing deposits: | |||||||||||||||
Retail certificates of deposit | $ | 461,398 | $ | 480,687 | $ | 494,896 | $ | 432,563 | $ | 408,868 | |||||
Money market deposit accounts | 393,472 | 395,788 | 402,257 | 337,387 | 309,721 | ||||||||||
Governmental deposit accounts | 293,889 | 304,221 | 316,104 | 161,305 | 183,213 | ||||||||||
Savings accounts | 404,676 | 410,371 | 406,276 | 295,307 | 262,949 | ||||||||||
Interest-bearing demand accounts | 232,354 | 234,025 | 228,373 | 173,659 | 156,867 | ||||||||||
Total retail interest-bearing deposits | 1,785,789 | 1,825,092 | 1,847,906 | 1,400,221 | 1,321,618 | ||||||||||
Brokered certificates of deposits | 33,841 | 38,123 | 38,104 | 39,691 | 39,671 | ||||||||||
Total interest-bearing deposits | 1,819,630 | 1,863,215 | 1,886,010 | 1,439,912 | 1,361,289 | ||||||||||
Non-interest-bearing deposits | 711,226 | 681,357 | 695,131 | 493,162 | 500,330 | ||||||||||
Total deposits | $ | 2,530,856 | $ | 2,544,572 | $ | 2,581,141 | $ | 1,933,074 | $ | 1,861,619 |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Short-term borrowings: | |||||||||||||||
FHLB advances | $ | 40,000 | $ | — | $ | — | $ | 15,000 | $ | — | |||||
Retail repurchase agreements | 89,165 | 92,711 | 91,101 | 73,277 | 71,897 | ||||||||||
Total short-term borrowings | 129,165 | 92,711 | 91,101 | 88,277 | 71,897 | ||||||||||
Long-term borrowings: | |||||||||||||||
FHLB advances | 69,715 | 70,018 | 70,313 | 124,714 | 101,890 | ||||||||||
National market repurchase agreements | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | ||||||||||
Term note payable (parent company) | — | 11,978 | 13,174 | 14,369 | 15,564 | ||||||||||
Subordinated debt | 6,685 | 6,637 | 6,587 | — | — | ||||||||||
Total long-term borrowings | 116,400 | 128,633 | 130,074 | 179,083 | 157,454 | ||||||||||
Total borrowed funds | $ | 245,565 | $ | 221,344 | $ | 221,175 | $ | 267,360 | $ | 229,351 |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Capital Amounts: | |||||||||||||||
Common Equity Tier 1 | $ | 287,020 | $ | 276,346 | $ | 281,249 | N/A | N/A | |||||||
Tier 1 | 293,705 | 282,982 | 287,835 | 241,707 | 232,720 | ||||||||||
Total (Tier 1 and Tier 2) | 319,277 | 303,439 | 307,795 | 261,371 | 251,977 | ||||||||||
Net risk-weighted assets | $ | 2,132,453 | $ | 2,023,844 | $ | 2,046,183 | $ | 1,687,968 | $ | 1,601,664 | |||||
Capital Ratios: | |||||||||||||||
Common Equity Tier 1 | 13.46 | % | 13.65 | % | 13.75 | % | N/A | N/A | |||||||
Tier 1 | 13.77 | % | 13.98 | % | 14.07 | % | 14.32 | % | 14.53 | % | |||||
Total (Tier 1 and Tier 2) | 14.97 | % | 14.99 | % | 15.04 | % | 15.48 | % | 15.73 | % | |||||
Leverage ratio | 9.57 | % | 9.22 | % | 10.98 | % | 9.92 | % | 10.64 | % |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Tangible Equity: | |||||||||||||||
Total stockholders' equity, as reported | $ | 424,760 | $ | 418,164 | $ | 419,218 | $ | 340,118 | $ | 319,282 | |||||
Less: goodwill and other intangible assets | 151,339 | 151,169 | 152,291 | 109,158 | 100,016 | ||||||||||
Tangible equity | $ | 273,421 | $ | 266,995 | $ | 266,927 | $ | 230,960 | $ | 219,266 | |||||
Tangible Assets: | |||||||||||||||
Total assets, as reported | $ | 3,228,830 | $ | 3,210,425 | $ | 3,253,835 | $ | 2,567,769 | $ | 2,432,903 | |||||
Less: goodwill and other intangible assets | 151,339 | 151,169 | 152,291 | 109,158 | 100,016 | ||||||||||
Tangible assets | $ | 3,077,491 | $ | 3,059,256 | $ | 3,101,544 | $ | 2,458,611 | $ | 2,332,887 | |||||
Tangible Book Value per Common Share: | |||||||||||||||
Tangible equity | $ | 273,421 | $ | 266,995 | $ | 266,927 | $ | 230,960 | $ | 219,266 | |||||
Common shares outstanding | 18,400,809 | 18,391,575 | 18,374,256 | 14,836,727 | 14,150,279 | ||||||||||
Tangible book value per common share | $ | 14.86 | $ | 14.52 | $ | 14.53 | $ | 15.57 | $ | 15.50 | |||||
Tangible Equity to Tangible Assets Ratio: | |||||||||||||||
Tangible equity | $ | 273,421 | $ | 266,995 | $ | 266,927 | $ | 230,960 | $ | 219,266 | |||||
Tangible assets | $ | 3,077,491 | $ | 3,059,256 | $ | 3,101,544 | $ | 2,458,611 | $ | 2,332,887 | |||||
Tangible equity to tangible assets | 8.88 | % | 8.73 | % | 8.61 | % | 9.39 | % | 9.40 | % |
Increase in Interest Rate | Estimated Increase in Net Interest Income | Estimated Decrease in Economic Value of Equity | |||||||||||||||||||||||
(in Basis Points) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||||||
300 | $ | 4,651 | 4.8 | % | $ | 5,600 | 7.3 | % | $ | (81,911 | ) | (14.4 | )% | $ | (66,730 | ) | (15.7 | )% | |||||||
200 | 4,159 | 4.3 | % | 4,848 | 6.3 | % | (52,436 | ) | (9.2 | )% | (41,537 | ) | (9.8 | )% | |||||||||||
100 | 2,840 | 2.9 | % | 3,235 | 4.2 | % | (23,990 | ) | (4.2 | )% | (18,026 | ) | (4.2 | )% |
(Dollars in thousands) | September 30, 2015 | June 30, 2015 | March 31, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Home equity lines of credit | $ | 84,613 | $ | 84,687 | $ | 85,591 | $ | 62,704 | $ | 59,549 | |||||
Unadvanced construction loans | 73,715 | 64,244 | 74,690 | 46,781 | 54,504 | ||||||||||
Other loan commitments | 224,673 | 216,957 | 213,698 | 173,746 | 152,503 | ||||||||||
Loan commitments | 383,001 | 365,888 | 373,979 | 283,231 | 266,556 | ||||||||||
Standby letters of credit | $ | 22,494 | $ | 22,247 | $ | 28,879 | $ | 30,837 | $ | 34,570 |
(a) | information required to be disclosed by Peoples in this Quarterly Report on Form 10-Q and other reports Peoples files or submits under the Exchange Act would be accumulated and communicated to Peoples’ management, including its President and Chief Executive Officer and its Executive Vice President, Chief Financial Officer and Treasurer, as appropriate to allow timely decisions regarding required disclosure; |
(b) | information required to be disclosed by Peoples in this Quarterly Report on Form 10-Q and other reports Peoples files or submits under the Exchange Act would be recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and |
(c) | Peoples’ disclosure controls and procedures were effective as of the end of the fiscal quarter covered by this Quarterly Report on Form 10-Q. |
Period | (a) Total Number of Common Shares Purchased | (b) Average Price Paid per Common Share | (c) Total Number of Common Shares Purchased as Part of Publicly Announced Plans or Programs (1) | (d) Maximum Number of Common Shares that May Yet Be Purchased Under the Plans or Programs (1) | |||||||
July 1 - 31, 2015 | 255 | (2) | $ | 21.61 | (2) | — | — | ||||
August 1 - 31, 2015 | 1,061 | (2)(3) | $ | 21.68 | (2)(3) | — | — | ||||
September 1 - 30, 2015 | — | (2)(3) | $ | — | (2)(3) | — | — | ||||
Total | 1,316 | $ | 21.67 | — | — |
(1) | Peoples’ Board of Directors has not authorized any stock repurchase plans or programs for 2015. |
(2) | Information reported includes 255 common shares and 1,022 common shares purchased in open market transactions during July and August, respectively, by Peoples Bank under the Rabbi Trust Agreement establishing a rabbi trust that holds assets to provide funds for the payment of the benefits under the Peoples Bancorp Inc. Third Amended and Restated Deferred Compensation Plan for Directors of Peoples Bancorp Inc. and Subsidiaries. |
(3) | Information reported includes 39 common shares withheld in August to pay income tax or other tax liabilities associated with vested restricted common shares. |
PEOPLES BANCORP INC. | |||
Date: | October 29, 2015 | By: /s/ | CHARLES W. SULERZYSKI |
Charles W. Sulerzyski | |||
President and Chief Executive Officer | |||
Date: | October 29, 2015 | By: /s/ | EDWARD G. SLOANE |
Edward G. Sloane | |||
Executive Vice President, | |||
Chief Financial Officer and Treasurer |
EXHIBIT INDEX | ||||
PEOPLES BANCORP INC. QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2015 | ||||
Exhibit Number | Description | Exhibit Location | ||
2.1 | Agreement and Plan of Merger, dated as of January 21, 2014, between Peoples Bancorp Inc. and Midwest Bancshares, Inc.* | Included as Annex A to the proxy statement/prospectus which forms a part of the Registration Statement of Peoples Bancorp Inc. ("Peoples") on Form S-4 (Registration No. 333-194626) | ||
2.2 | Agreement and Plan of Merger, dated as of April 4, 2014, between Peoples Bancorp Inc. and Ohio Heritage Bancorp, Inc.* | Included as Annex A to the proxy statement/prospectus which forms a part of Peoples' Registration Statement on Form S-4 (Registration No. 333-196872) | ||
2.3 | Agreement and Plan of Merger, dated as of April 21, 2014, as amended, among Peoples Bancorp Inc., Peoples Bank, National Association and North Akron Savings Bank* | Included as Annex A to the proxy statement/prospectus which forms a part of Peoples' Registration Statement on Form S-4 (Registration No. 333-197736) | ||
2.4 | Agreement and Plan of Merger, dated as of August 4, 2014, as amended, between Peoples Bancorp Inc. and NB&T Financial Group, Inc.* | Included as Annex A to the joint proxy statement/prospectus which forms a part of Peoples' Registration Statement on Form S-4 (Registration No. 333-199152) | ||
3.1(a) | Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on May 3, 1993) | Incorporated herein by reference to Exhibit 3(a) to Peoples' Registration Statement on Form 8-B filed July 20, 1993 (File No. 0-16772) | ||
3.1(b) | Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 22, 1994) | Incorporated herein by reference to Exhibit 3(a)(2) to Peoples’ Annual Report on Form 10-K for the fiscal year ended December 31, 1997 (File No. 0-16772) (“Peoples’ 1997 Form 10-K”) | ||
3.1(c) | Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 9, 1996) | Incorporated herein by reference to Exhibit 3(a)(3) to Peoples’ 1997 Form 10-K | ||
3.1(d) | Certificate of Amendment to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on April 23, 2003) | Incorporated herein by reference to Exhibit 3(a) to Peoples’ Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003 (File No. 0-16772) (“Peoples’ March 31, 2003 Form 10-Q”) | ||
3.1(e) | Certificate of Amendment by Shareholders to the Amended Articles of Incorporation of Peoples Bancorp Inc. (as filed with the Ohio Secretary of State on January 22, 2009) | Incorporated herein by reference to Exhibit 3.1 to Peoples’ Current Report on Form 8-K dated and filed on January 23, 2009 (File No. 0-16772) | ||
3.1(f) | Certificate of Amendment by Directors to Articles filed with the Secretary of State of the State of Ohio on January 28, 2009, evidencing adoption of amendments by the Board of Directors of Peoples Bancorp Inc. to Article FOURTH of Amended Articles of Incorporation to establish express terms of Fixed Rate Cumulative Perpetual Preferred Shares, Series A, each without par value, of Peoples Bancorp Inc. | Incorporated herein by reference to Exhibit 3.1 to Peoples’ Current Report on Form 8-K dated and filed on February 2, 2009 (File No. 0-16772) | ||
3.1(g) | Amended Articles of Incorporation of Peoples Bancorp Inc. (reflecting all amendments) [For SEC reporting compliance purposes only – not filed with Ohio Secretary of State] | Incorporated herein by reference to Exhibit 3.1(g) to Peoples’ Annual Report on Form 10-K for the fiscal year ended December 31, 2008 (File No. 0-16772) | ||
3.2(a) | Code of Regulations of Peoples Bancorp Inc. | Incorporated herein by reference to Exhibit 3(b) to Peoples’ Registration Statement on Form 8-B filed July 20, 1993 (File No. 0-16772) | ||
* Schedules and exhibits have been omitted pursuant to Item 601(b)(2) of SEC Regulation S-K. A copy of any omitted schedules or exhibits will be furnished supplementally to the SEC upon its request. |
EXHIBIT INDEX | ||||
PEOPLES BANCORP INC. QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2015 | ||||
Exhibit Number | Description | Exhibit Location | ||
3.2(b) | Certified Resolutions Regarding Adoption of Amendments to Sections 1.03, 1.04, 1.05, 1.06, 1.08, 1.10, 2.03(C), 2.07, 2.08, 2.10 and 6.02 of the Code of Regulations of Peoples Bancorp Inc. by shareholders on April 10, 2003 | Incorporated herein by reference to Exhibit 3(c) to Peoples’ March 31, 2003 Form 10-Q | ||
3.2(c) | Certificate regarding adoption of amendments to Sections 3.01, 3.03, 3.04, 3.05, 3.06, 3.07, 3.08 and 3.11 of the Code of Regulations of Peoples Bancorp Inc. by shareholders on April 8, 2004 | Incorporated herein by reference to Exhibit 3(a) to Peoples’ Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2004 (File No. 0-16772) | ||
3.2(d) | Certificate regarding adoption of amendments to Sections 2.06, 2.07, 3.01 and 3.04 of Peoples Bancorp Inc.’s Code of Regulations by the shareholders on April 13, 2006 | Incorporated herein by reference to Exhibit 3.1 to Peoples’ Current Report on Form 8-K dated and filed on April 14, 2006 (File No. 0-16772) | ||
3.2(e) | Certificate regarding adoption of an amendment to Section 2.01 of Peoples Bancorp Inc.’s Code of Regulations by the shareholders on April 22, 2010 | Incorporated herein by reference to Exhibit 3.2(e) to Peoples’ Quarterly Report on Form 10-Q/A (Amendment No. 1) for the quarterly period ended June 30, 2010 (File No. 0-16772) ("Peoples' June 30, 2010 Form 10-Q/A") | ||
3.2(f) | Code of Regulations of Peoples Bancorp Inc. (reflecting all amendments) [For SEC reporting compliance purposes only] | Incorporated herein by reference to Exhibit 3.2(f) to Peoples’ June 30, 2010 Form 10-Q/A | ||
31.1 | Rule 13a-14(a)/15d-14(a) Certifications [President and Chief Executive Officer] | Filed herewith | ||
31.2 | Rule 13a-14(a)/15d-14(a) Certifications [Executive Vice President, Chief Financial Officer and Treasurer] | Filed herewith | ||
32 | Section 1350 Certifications | Furnished herewith | ||
101.INS | XBRL Instance Document | Submitted electronically herewith # | ||
101.SCH | XBRL Taxonomy Extension Schema Document | Submitted electronically herewith # | ||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | Submitted electronically herewith # | ||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | Submitted electronically herewith # | ||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | Submitted electronically herewith # | ||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | Submitted electronically herewith # | ||
# Attached as Exhibit 101 to the Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015 of Peoples Bancorp Inc. are the following documents formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets (unaudited) at September 30, 2015 and December 31, 2014; (ii) Consolidated Statements of Income (unaudited) for the three and nine months ended September 30, 2015 and 2014; (iii) Consolidated Statements of Comprehensive Income (unaudited) for the three and nine months ended September 30, 2015 and 2014; (iv) Consolidated Statement of Stockholders' Equity (unaudited) for the nine months ended September 30, 2015; (v) Condensed Consolidated Statements of Cash Flows (unaudited) for the nine months ended September 30, 2015 and 2014; and (vi) Notes to the Unaudited Consolidated Financial Statements. |