UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2016
OR
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 000-09439
INTERNATIONAL BANCSHARES CORPORATION
(Exact name of registrant as specified in its charter)
Texas |
|
74-2157138 |
(State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
1200 San Bernardo Avenue, Laredo, Texas 78042-1359
(Address of principal executive offices)
(Zip Code)
(956) 722-7611
(Registrant’s telephone number, including area code)
None
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark if the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☒ |
|
Accelerated filer ☐ |
|
|
|
Non-accelerated filer ☐ (Do not check if a smaller reporting company) |
Smaller reporting company ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date
Class |
|
Shares Issued and Outstanding |
Common Stock, $1.00 par value |
65,948,190 shares outstanding at August 2, 2016 |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Condition (Unaudited)
(Dollars in Thousands)
|
|
June 30, |
|
December 31, |
|
||
|
|
2016 |
|
2015 |
|
||
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
245,351 |
|
$ |
273,053 |
|
Investment securities: |
|
|
|
|
|
|
|
Held to maturity (Market value of $2,400 on June 30, 2016 and $2,400 on December 31, 2015) |
|
|
2,400 |
|
|
2,400 |
|
Available for sale (Amortized cost of $4,169,804 on June 30, 2016 and $4,196,034 on December 31, 2015) |
|
|
4,233,319 |
|
|
4,199,372 |
|
Total investment securities |
|
|
4,235,719 |
|
|
4,201,772 |
|
Loans |
|
|
5,951,597 |
|
|
5,950,914 |
|
Less allowance for probable loan losses |
|
|
(62,033) |
|
|
(66,988) |
|
Net loans |
|
|
5,889,564 |
|
|
5,883,926 |
|
Bank premises and equipment, net |
|
|
511,485 |
|
|
516,716 |
|
Accrued interest receivable |
|
|
31,347 |
|
|
31,572 |
|
Other investments |
|
|
470,243 |
|
|
468,791 |
|
Identified intangible assets, net |
|
|
89 |
|
|
153 |
|
Goodwill |
|
|
282,532 |
|
|
282,532 |
|
Other assets |
|
|
110,310 |
|
|
114,354 |
|
Total assets |
|
$ |
11,776,640 |
|
$ |
11,772,869 |
|
1
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Condition, continued (Unaudited)
(Dollars in Thousands)
|
|
June 30, |
|
December 31, |
|
||
|
|
2016 |
|
2015 |
|
||
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
Demand—non-interest bearing |
|
$ |
3,099,467 |
|
$ |
3,149,618 |
|
Savings and interest bearing demand |
|
|
3,049,405 |
|
|
3,020,222 |
|
Time |
|
|
2,275,990 |
|
|
2,366,413 |
|
Total deposits |
|
|
8,424,862 |
|
|
8,536,253 |
|
Securities sold under repurchase agreements |
|
|
794,939 |
|
|
827,772 |
|
Other borrowed funds |
|
|
552,125 |
|
|
505,750 |
|
Junior subordinated deferrable interest debentures |
|
|
161,416 |
|
|
161,416 |
|
Other liabilities |
|
|
102,674 |
|
|
76,175 |
|
Total liabilities |
|
|
10,036,016 |
|
|
10,107,366 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
Common shares of $1.00 par value. Authorized 275,000,000 shares; issued 95,881,118 shares on June 30, 2016 and 95,866,218 shares on December 31, 2015 |
|
|
95,881 |
|
|
95,866 |
|
Surplus |
|
|
168,687 |
|
|
167,980 |
|
Retained earnings |
|
|
1,727,148 |
|
|
1,683,600 |
|
Accumulated other comprehensive income (including $(3,689) on June 30, 2016 and $(4,026) on December 31, 2015 of comprehensive loss related to other-than-temporary impairment for non-credit related issues) |
|
|
40,977 |
|
|
2,167 |
|
|
|
|
2,032,693 |
|
|
1,949,613 |
|
Less cost of shares in treasury, 29,934,516 shares on June 30, 2016 and 29,585,646 on December 31, 2015 |
|
|
(292,069) |
|
|
(284,110) |
|
Total shareholders’ equity |
|
|
1,740,624 |
|
|
1,665,503 |
|
Total liabilities and shareholders’ equity |
|
$ |
11,776,640 |
|
$ |
11,772,869 |
|
See accompanying notes to consolidated financial statements.
2
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
(Dollars in Thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees |
|
$ |
74,606 |
|
$ |
72,927 |
|
$ |
148,857 |
|
$ |
145,370 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
20,596 |
|
|
23,257 |
|
|
40,716 |
|
|
47,140 |
|
Tax-exempt |
|
|
2,627 |
|
|
2,749 |
|
|
5,274 |
|
|
5,522 |
|
Other interest income |
|
|
67 |
|
|
42 |
|
|
106 |
|
|
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
97,896 |
|
|
98,975 |
|
|
194,953 |
|
|
198,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings deposits |
|
|
1,199 |
|
|
901 |
|
|
2,160 |
|
|
1,778 |
|
Time deposits |
|
|
2,394 |
|
|
2,833 |
|
|
4,968 |
|
|
5,707 |
|
Securities sold under repurchase agreements |
|
|
5,552 |
|
|
6,062 |
|
|
11,111 |
|
|
12,056 |
|
Other borrowings |
|
|
757 |
|
|
369 |
|
|
1,384 |
|
|
844 |
|
Junior subordinated deferrable interest debentures |
|
|
1,122 |
|
|
1,045 |
|
|
2,218 |
|
|
2,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
11,024 |
|
|
11,210 |
|
|
21,841 |
|
|
22,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
86,872 |
|
|
87,765 |
|
|
173,112 |
|
|
175,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for probable loan losses |
|
|
7,097 |
|
|
7,767 |
|
|
16,231 |
|
|
10,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for probable loan losses |
|
|
79,775 |
|
|
79,998 |
|
|
156,881 |
|
|
165,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
17,854 |
|
|
19,850 |
|
|
35,964 |
|
|
39,042 |
|
Other service charges, commissions and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking |
|
|
10,957 |
|
|
13,075 |
|
|
21,334 |
|
|
23,528 |
|
Non-banking |
|
|
1,694 |
|
|
1,856 |
|
|
2,991 |
|
|
2,966 |
|
Investment securities transactions, net |
|
|
(227) |
|
|
(427) |
|
|
(360) |
|
|
(428) |
|
Other investments, net |
|
|
2,766 |
|
|
3,462 |
|
|
10,617 |
|
|
7,717 |
|
Other income |
|
|
3,567 |
|
|
2,328 |
|
|
6,996 |
|
|
4,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
36,611 |
|
$ |
40,144 |
|
$ |
77,542 |
|
$ |
76,978 |
|
3
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income, continued (Unaudited)
(Dollars in Thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
Non-interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation and benefits |
|
$ |
31,155 |
|
$ |
29,650 |
|
$ |
61,938 |
|
$ |
61,402 |
|
Occupancy |
|
|
5,906 |
|
|
6,681 |
|
|
12,072 |
|
|
12,860 |
|
Depreciation of bank premises and equipment |
|
|
6,208 |
|
|
6,332 |
|
|
12,388 |
|
|
12,558 |
|
Professional fees |
|
|
3,446 |
|
|
4,020 |
|
|
6,739 |
|
|
7,267 |
|
Deposit insurance assessments |
|
|
1,508 |
|
|
1,440 |
|
|
3,001 |
|
|
2,930 |
|
Net expense, other real estate owned |
|
|
1,377 |
|
|
928 |
|
|
2,255 |
|
|
2,396 |
|
Amortization of identified intangible assets |
|
|
32 |
|
|
161 |
|
|
64 |
|
|
280 |
|
Advertising |
|
|
2,319 |
|
|
2,023 |
|
|
4,424 |
|
|
4,030 |
|
Software and software maintenance |
|
|
3,723 |
|
|
2,563 |
|
|
7,034 |
|
|
5,129 |
|
Impairment charges (Total other-than-temporary impairment charges, $(300) net of $(367), $(54), net of $(278), $(332) net of $(523) and $(176), net of $(627), included in other comprehensive income) |
|
|
67 |
|
|
224 |
|
|
191 |
|
|
451 |
|
Other |
|
|
16,243 |
|
|
14,249 |
|
|
29,796 |
|
|
26,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
71,984 |
|
|
68,271 |
|
|
139,902 |
|
|
135,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
44,402 |
|
|
51,871 |
|
|
94,521 |
|
|
106,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
14,714 |
|
|
17,996 |
|
|
31,849 |
|
|
36,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
29,688 |
|
$ |
33,875 |
|
$ |
62,672 |
|
$ |
69,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
65,944,220 |
|
|
66,424,723 |
|
|
65,979,167 |
|
|
66,420,511 |
|
Net income |
|
$ |
0.45 |
|
$ |
0.51 |
|
$ |
0.95 |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
66,159,105 |
|
|
66,684,136 |
|
|
66,138,593 |
|
|
66,619,788 |
|
Net income |
|
$ |
0.45 |
|
$ |
0.51 |
|
$ |
0.95 |
|
$ |
1.05 |
|
See accompanying notes to consolidated financial statements
4
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income (Unaudited)
(Dollars in Thousands)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 30, |
|
June 30, |
||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
29,688 |
|
$ |
33,875 |
|
$ |
62,672 |
|
$ |
69,737 |
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized holding gains (losses) on securities available for sale arising during period (net of tax effects of $5,451, $(13,610), $20,705, and $(1,854)) |
|
|
10,124 |
|
|
(25,275) |
|
|
38,452 |
|
|
(3,443) |
Reclassification adjustment for losses on securities available for sale included in net income (net of tax effects of $79, $149, $126, and $150) |
|
|
148 |
|
|
278 |
|
|
234 |
|
|
278 |
Reclassification adjustment for impairment charges on available for sale securities included in net income (net of tax effects of $23, $78, $67, and $158) |
|
|
44 |
|
|
146 |
|
|
124 |
|
|
293 |
|
|
|
10,316 |
|
|
(24,851) |
|
|
38,810 |
|
|
(2,872) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
40,004 |
|
$ |
9,024 |
|
$ |
101,482 |
|
$ |
66,865 |
See accompanying notes to consolidated financial statements.
5
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
(Dollars in Thousands)
|
|
Six Months Ended |
|
||||
|
|
June 30, |
|
||||
|
|
2016 |
|
2015 |
|
||
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
62,672 |
|
$ |
69,737 |
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Provision for probable loan losses |
|
|
16,231 |
|
|
10,144 |
|
Specific reserve, other real estate owned |
|
|
570 |
|
|
118 |
|
Depreciation of bank premises and equipment |
|
|
12,388 |
|
|
12,558 |
|
Gain on sale of bank premises and equipment |
|
|
(40) |
|
|
(143) |
|
Gain on sale of other real estate owned |
|
|
(55) |
|
|
(205) |
|
Accretion of investment securities discounts |
|
|
(259) |
|
|
(886) |
|
Amortization of investment securities premiums |
|
|
12,311 |
|
|
14,074 |
|
Investment securities transactions, net |
|
|
360 |
|
|
428 |
|
Impairment charges on available for sale securities |
|
|
191 |
|
|
451 |
|
Amortization of identified intangible assets |
|
|
64 |
|
|
280 |
|
Stock based compensation expense |
|
|
554 |
|
|
583 |
|
Earnings from affiliates and other investments |
|
|
(5,555) |
|
|
(6,527) |
|
Deferred tax expense |
|
|
386 |
|
|
118 |
|
Decrease in accrued interest receivable |
|
|
225 |
|
|
119 |
|
Increase in other assets |
|
|
(1,894) |
|
|
(972) |
|
Net increase in other liabilities |
|
|
5,006 |
|
|
511 |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
103,155 |
|
|
100,388 |
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from maturities of securities |
|
|
— |
|
|
1,075 |
|
Proceeds from sales and calls of available for sale securities |
|
|
195,538 |
|
|
30,282 |
|
Purchases of available for sale securities |
|
|
(582,117) |
|
|
(241,570) |
|
Principal collected on mortgage backed securities |
|
|
407,011 |
|
|
432,542 |
|
Net increase in loans |
|
|
(23,852) |
|
|
(115,735) |
|
Purchases of other investments |
|
|
(1,509) |
|
|
(12,491) |
|
Distributions from other investments |
|
|
3,942 |
|
|
10,332 |
|
Purchases of bank premises and equipment |
|
|
(7,160) |
|
|
(11,983) |
|
Proceeds from sales of bank premises and equipment |
|
|
43 |
|
|
10,922 |
|
Proceeds from sales of other real estate owned |
|
|
2,010 |
|
|
891 |
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities |
|
$ |
(6,094) |
|
$ |
104,265 |
|
6
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows, continued (Unaudited)
(Dollars in Thousands)
|
|
Six Months Ended |
|
||||
|
|
June 30, |
|
||||
|
|
2016 |
|
2015 |
|
||
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in non-interest bearing demand deposits |
|
$ |
(50,151) |
|
$ |
74,961 |
|
Net increase (decrease) in savings and interest bearing demand deposits |
|
|
29,183 |
|
|
(10,341) |
|
Net decrease in time deposits |
|
|
(90,423) |
|
|
(39,411) |
|
Net (decrease) increase in securities sold under repurchase agreements |
|
|
(32,833) |
|
|
48,861 |
|
Net increase (decrease) in other borrowed funds |
|
|
46,375 |
|
|
(253,619) |
|
Purchase of treasury stock |
|
|
(7,959) |
|
|
(1,245) |
|
Proceeds from stock transactions |
|
|
168 |
|
|
645 |
|
Payments of cash dividends - common |
|
|
(19,123) |
|
|
(19,258) |
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(124,763) |
|
|
(199,407) |
|
|
|
|
|
|
|
|
|
(Decrease ) increase in cash and cash equivalents |
|
|
(27,702) |
|
|
5,246 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
273,053 |
|
|
255,146 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
245,351 |
|
$ |
260,392 |
|
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
Interest paid |
|
$ |
23,207 |
|
$ |
22,606 |
|
Income taxes paid |
|
|
26,175 |
|
|
37,840 |
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
Purchases of available-for-sale securities not yet settled |
|
|
6,804 |
|
|
2,279 |
|
Net transfers from loans to other real estate owned |
|
|
1,983 |
|
|
6,084 |
|
See accompanying notes to consolidated financial statements.
7
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 — Basis of Presentation
The accounting and reporting policies of International Bancshares Corporation (the “Corporation”) and Subsidiaries (the Corporation and Subsidiaries collectively referred to herein as the “Company”) conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry. The consolidated financial statements include the accounts of the Corporation and its wholly-owned subsidiaries, International Bank of Commerce, Laredo (“IBC”), Commerce Bank, International Bank of Commerce, Zapata, International Bank of Commerce, Brownsville and the Corporation’s wholly-owned non-bank subsidiaries, IBC Subsidiary Corporation, IBC Trading Company, Premier Tierra Holdings, Inc., IBC Charitable and Community Development Corporation, and IBC Capital Corporation. All significant inter-company balances and transactions have been eliminated in consolidation. The consolidated financial statements are unaudited, but include all adjustments, which, in the opinion of management, are necessary for a fair presentation of the results of the periods presented. All such adjustments were of a normal and recurring nature. These financial statements should be read in conjunction with the financial statements and the notes thereto in the Company’s latest Annual Report on Form 10-K. The consolidated statement of condition at December 31, 2015 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. Certain reclassifications have been made to make prior periods comparable. Operating results for the three and six months ended June 30, 2016 are not necessarily indicative of the results for the year ending December 31, 2016 or any future period.
The Company operates as one segment. The operating information used by the Company’s chief executive officer for purposes of assessing performance and making operating decisions about the Company is the consolidated statements presented in this report. The Company has four active operating subsidiaries, namely, the bank subsidiaries, known as International Bank of Commerce, Laredo, Commerce Bank, International Bank of Commerce, Zapata and International Bank of Commerce, Brownsville. The Company applies the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”), FASB ASC 280, “Segment Reporting,” in determining its reportable segments and related disclosures.
The Company has evaluated all events or transactions that occurred through the date the Company issued these financial statements. During this period, the Company did not have any material recognizable or non-recognizable subsequent events.
In June 2016, the Financial Accounting Standards Board issued Accounting Standards Update No. 2016-13, to ASC 326, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The update requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, the update amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The update will be effective on for interim and fiscal years ending after December 31, 2019. The Company is currently evaluating the potential impact of the update on the Company’s consolidated financial statements.
Note 2 — Fair Value Measurements
ASC Topic 820, “Fair Value Measurements and Disclosures” (“ASC 820”), defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. ASC 820 applies to all financial instruments that are being measured and reported on a fair value basis. ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly
8
transaction between market participants at the measurement date; it also establishes a fair value hierarchy that prioritizes the inputs used in valuation methodologies into the following three levels:
· |
Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities. |
· |
Level 2 Inputs - Observable inputs other than Level 1 inputs, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
· |
Level 3 Inputs - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or other valuation techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy is set forth below.
The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value on a recurring basis as of June 30, 2016 by level within the fair value measurement hierarchy:
|
|
|
|
|
Fair Value Measurements at |
|
|||||||
|
|
|
|
|
Reporting Date Using |
|
|||||||
|
|
|
|
|
(in Thousands) |
|
|||||||
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
|
|
|
Prices in |
|
|
|
|
|
|
|
|
|
|
|
|
|
Active |
|
Significant |
|
|
|
|
||
|
|
Assets/Liabilities |
|
Markets for |
|
Other |
|
Significant |
|
||||
|
|
Measured at |
|
Identical |
|
Observable |
|
Unobservable |
|
||||
|
|
Fair Value |
|
Assets |
|
Inputs |
|
Inputs |
|
||||
|
|
June 30, 2016 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
||||
Measured on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities |
|
$ |
3,925,794 |
|
$ |
— |
|
$ |
3,906,421 |
|
$ |
19,373 |
|
States and political subdivisions |
|
|
278,596 |
|
|
— |
|
|
278,596 |
|
|
— |
|
Other |
|
|
28,929 |
|
|
28,929 |
|
|
— |
|
|
— |
|
|
|
$ |
4,233,319 |
|
$ |
28,929 |
|
$ |
4,185,017 |
|
$ |
19,373 |
|
9
The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value on a recurring basis as of December 31, 2015 by level within the fair value measurement hierarchy:
|
|
|
|
|
Fair Value Measurements at |
|
|||||||
|
|
|
|
|
Reporting Date Using |
|
|||||||
|
|
|
|
|
(in Thousands) |
|
|||||||
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
|
|
|
Prices in |
|
|
|
|
|
|
|
|
|
|
|
|
|
Active |
|
Significant |
|
|
|
|
||
|
|
Assets/Liabilities |
|
Markets for |
|
Other |
|
Significant |
|
||||
|
|
Measured at |
|
Identical |
|
Observable |
|
Unobservable |
|
||||
|
|
Fair Value |
|
Assets |
|
Inputs |
|
Inputs |
|
||||
|
|
December 31, 2015 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
||||
Measured on a recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage - backed securities |
|
$ |
3,893,211 |
|
$ |
— |
|
$ |
3,871,982 |
|
$ |
21,229 |
|
States and political subdivisions |
|
|
277,704 |
|
|
— |
|
|
277,704 |
|
|
— |
|
Other |
|
|
28,457 |
|
|
28,457 |
|
|
— |
|
|
— |
|
|
|
$ |
4,199,372 |
|
$ |
28,457 |
|
$ |
4,149,686 |
|
$ |
21,229 |
|
Investment securities available-for-sale are classified within Level 2 and Level 3 of the valuation hierarchy, with the exception of certain equity investments that are classified within Level 1. For investments classified as Level 2 in the fair value hierarchy, the Company obtains fair value measurements for investment securities from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. Investment securities classified as Level 3 are non-agency mortgage-backed securities. The non-agency mortgage-backed securities held by the Company are traded in inactive markets and markets that have experienced significant decreases in volume and level of activity, as evidenced by few recent transactions, a significant decline or absence of new issuances, price quotations that are not based on comparable securities transactions and wide bid-ask spreads among other factors. As a result of the inability to use quoted market prices to determine fair value for these securities, the Company determined that fair value, as determined by level 3 inputs in the fair value hierarchy, is more appropriate for financial reporting and more consistent with the expected performance of the investments. For the investments classified within level 3 of the fair value hierarchy, the Company used a discounted cash flow model to determine fair value. Inputs in the model included both historical performance and expected future performance based on information currently available.
Assumptions used in the discounted cash flow model as of June 30, 2016 and December 31, 2015 were applied separately to those portions of the bond where the underlying residential mortgage loans had been performing under original contract terms for at least the prior 24 months and those where the underlying residential mortgages had not been meeting the original contractual obligation for the same period. Unobservable inputs included in the model are estimates on future principal prepayment rates and default and loss severity rates. For that portion of the bond where the underlying residential mortgage had been meeting the original contract terms for at least 24 months, the Company used the following estimates in the model: (i) a voluntary prepayment rate of 7%, (ii) a 1% default rate, (iii) a loss severity rate of 25%, and (iv) a discount rate of 13%. The assumptions used in the model for the rest of the bond included the following estimates: (i) a voluntary prepayment rate of 2%, (ii) a default rate of 4.5%, (iii) a loss severity rate that started at 60% for the first year (2012) then declines by 5% for the following five years (2013, 2014, 2015, 2016 and 2017) and remains at 25% thereafter (2018 and beyond), and (iv) a discount rate of 13%. The estimates used in the model to determine fair value are based on observable historical data of the underlying collateral. The model anticipates that the housing market will gradually improve and that the underlying collateral will eventually all perform in accordance with the original contract terms on the bond. Should the number of loans in the underlying collateral that default and go into foreclosure or the severity of the losses in the underlying collateral significantly change, the results of the model would be impacted. The Company will continue to evaluate the actual historical performance of the underlying collateral and will modify the assumptions used in the model as necessary.
10
The following table presents a reconciliation of activity for such mortgage-backed securities on a net basis (Dollars in Thousands):
Balance at December 31, 2015 |
|
$ |
21,229 |
|
Principal paydowns |
|
|
(2,188) |
|
Total unrealized gains (losses) included in: |
|
|
|
|
Other comprehensive income |
|
|
523 |
|
Impairment realized in earnings |
|
|
(191) |
|
|
|
|
|
|
Balance at June 30, 2016 |
|
$ |
19,373 |
|
Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis. The instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
The following table represents financial instruments measured at fair value on a non-recurring basis as of and for the period ended June 30, 2016 by level within the fair value measurement hierarchy:
|
|
|
|
|
Fair Value Measurements at Reporting |
|
|
|
|
|||||||
|
|
|
|
|
Date Using |
|
|
|
|
|||||||
|
|
|
|
|
(in thousands) |
|
|
|
|
|||||||
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/Liabilities |
|
Prices in |
|
|
|
|
|
|
|
|
|
|
||
|
|
Measured at |
|
Active |
|
Significant |
|
|
|
|
|
|
|
|||
|
|
Fair Value |
|
Markets for |
|
Other |
|
Significant |
|
Net Provision |
|
|||||
|
|
Year ended |
|
Identical |
|
Observable |
|
Unobservable |
|
(Credit) |
|
|||||
|
|
June 30, |
|
Assets |
|
Inputs |
|
Inputs |
|
During |
|
|||||
|
|
2016 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Period |
|
|||||
Measured on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
34,468 |
|
$ |
— |
|
$ |
— |
|
$ |
34,468 |
|
$ |
17,057 |
|
Other real estate owned |
|
|
4,338 |
|
|
— |
|
|
— |
|
|
4,338 |
|
|
570 |
|
The following table represents financial instruments measured at fair value on a non-recurring basis as of and for the period ended December 31, 2015 by level within the fair value measurement hierarchy:
|
|
|
|
|
Fair Value Measurements at Reporting |
|
|
|
|
|||||||
|
|
|
|
|
Date Using |
|
|
|
|
|||||||
|
|
|
|
|
(in thousands) |
|
|
|
|
|||||||
|
|
|
|
|
Quoted |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/Liabilities |
|
Prices in |
|
|
|
|
|
|
|
|
|
|
||
|
|
Measured at |
|
Active |
|
Significant |
|
|
|
|
|
|
|
|||
|
|
Fair Value |
|
Markets |
|
Other |
|
Significant |
|
Net (Credit) |
|
|||||
|
|
Year ended |
|
for Identical |
|
Observable |
|
Unobservable |
|
Provision |
|
|||||
|
|
December 31, |
|
Assets |
|
Inputs |
|
Inputs |
|
During |
|
|||||
|
|
2015 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Period |
|
|||||
Measured on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
18,033 |
|
$ |
— |
|
$ |
— |
|
$ |
18,033 |
|
$ |
(8,589) |
|
Other real estate owned |
|
|
12,705 |
|
|
— |
|
|
— |
|
|
12,705 |
|
|
1,023 |
|
The Company’s assets measured at fair value on a non-recurring basis are limited to impaired loans and other real estate owned. Impaired loans are classified within Level 3 of the valuation hierarchy. The fair value of impaired loans is derived in accordance with FASB ASC 310, “Receivables”. Impaired loans are primarily comprised of collateral-dependent commercial loans. Understanding that as the primary sources of loan repayments decline, the secondary repayment source takes on greater significance and correctly evaluating the fair value of that secondary source, the collateral, becomes even more important. Re-measurement of the impaired loan to fair value is done through a specific valuation allowance included in the allowance for probable loan losses. The fair value of impaired loans is
11