msbi_Current_Folio_10K

Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-K

                         (Mark one)

☒Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the fiscal year ended December 31, 2017

 

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 001-35272

 

MIDLAND STATES BANCORP, INC.

(Exact name of Registrant as specified in its charter)

 

 

 

 

 

 

 

ILLINOIS

 

37-1233196

(State of other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

 

1201 Network Centre Drive, Effingham, IL

 

62401

(Address of principal executive offices)

 

(Zip Code)

 

(217) 342-7321

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

Title of Each Class

 

Name of each exchange on which registered

Common Stock, $0.01 par value

 

Nasdaq Global Select Market

 

Securities registered pursuant to Section 12(g) of the Act: None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. ☐ Yes   ☒ No

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. ☐ Yes  ☒ No

 

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

 

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

 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ☐

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Large accelerated filer ☐

 

Emerging growth company ☒

 

 

 

Accelerated filer ☒

 

Non-accelerated filer ☐ 

 

Smaller reporting company ☐

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).  ☐ Yes  ☒ No

 

The aggregate market value of the Registrant’s voting and non-voting common equity held by non-affiliates on June 30, 2017 was $563,546,452 (based on the closing price on the Nasdaq Global Select Market on that date of $33.52).

 

As of March 1, 2018, the Registrant had 23,738,671 shares of outstanding common stock, $0.01 par value.

 

DOCUMENTS INCORPORATED BY REFERENCE

 

Portions of the Proxy Statement for the Annual Meeting of Shareholders to be held May 7, 2018 to be filed within 120 days after December 31, 2017, are incorporated by reference into Part III of this Form 10-K.

 

 

 


 

Table of Contents

 

 

MIDLAND STATES BANCORP, INC.

2017 ANNUAL REPORT ON FORM 10-K

TABLE OF CONTENTS

 

 

 

 

 

Page

PART I 

 

Item 1. 

Business

2

Item 1A. 

Risk Factors

14

Item 1B. 

Unresolved Staff Comments

27

Item 2. 

Properties

27

Item 3. 

Legal Proceedings

28

Item 4. 

Mine Safety Disclosures

28

 

 

 

PART II 

 

Item 5. 

Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

28

Item 6. 

Selected Financial Data

31

Item 7. 

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

37

Item 7A. 

Quantitative and Qualitative Disclosures About Market Risk

70

Item 8. 

Financial Statements and Supplementary Data

71

Item 9. 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

133

Item 9A. 

Controls and Procedures

133

Item 9B. 

Other Information

133

 

 

 

PART III 

 

Item 10. 

Directors, Executive Officers and Corporate Governance

133

Item 11. 

Executive Compensation

134

Item 12. 

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

134

Item 13. 

Certain Relationships and Related Transactions, and Director Independence

134

Item 14. 

Principal Accounting Fees and Services

135

 

 

 

PART IV 

 

Item 15. 

Exhibits and Financial Statement Schedules

136

Item 16. 

Form 10-K Summary

139

 

 

 

Signatures 

 

140

 

 

 

 

 

 

 

 


 

Table of Contents

 

 

 

 

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This Annual Report on Form 10-K contains certain “forward-looking statements” within the meaning of, and are intended to be covered by the safe harbor provisions of, the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “goal,” “target,” “outlook,” “aim,” and “would” or the negative version of those words or other comparable words or phrases of a future or forward‑looking nature. These forward‑looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward‑looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward‑looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward‑looking statements.

A number of important factors could cause our actual results to differ materially from those indicated in these forward‑looking statements, including those factors identified in “Item 1A – Risk Factors” or “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” or the following:

business and economic conditions, particularly those affecting the financial services industry and our primary market areas;

our ability to successfully manage our credit risk and the sufficiency of our allowance for loan loss;

factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our commercial borrowers and the success of construction projects that we finance, including any loans acquired in acquisition transactions;

compliance with governmental and regulatory requirements, including the Dodd‑Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”), the Basel III rules and others relating to banking, consumer protection, securities and tax matters, and our ability to maintain licenses required in connection with commercial mortgage origination, sale and servicing operations;

legislative and regulatory changes;

our ability to identify and address cyber‑security risks, fraud and systems errors;

our ability to effectively execute our strategic plan and manage our growth;

risks related to our acquisition strategy, including our ability to identify suitable acquisition candidates, exposure to potential asset and credit quality risks and unknown or contingent liabilities, the time and costs of integrating systems, procedures and personnel, the need for capital to finance such transactions, and possible failures in realizing the anticipated benefits from acquisitions;

the effects of the accounting treatment for loans acquired in connection with our acquisitions;

risks associated with our recently completed acquisition of Alpine Bancorporation, Inc. (“Alpine”), including the possibility that we may not realize the anticipated benefits of the transaction;

changes in our senior management team and our ability to attract, motivate and retain qualified personnel;

monetary and fiscal policies of the U.S. government, including policies of the U.S. Department of the Treasury (“Treasury”) and the Board of Governors of the Federal Reserve System (the “Federal Reserve”), and changes in market interest rates;

liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary;

the effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services and demand for financial services in our market areas;

changes in federal tax law or policy, including effects of the Tax Cuts and Jobs Act;

1


 

Table of Contents

 

the quality and composition of our loan and investment portfolios and the valuation of our investment portfolio;

demand for loan products and deposit flows; and

accounting principles, policies and guidelines.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this report. In addition, our past results of operations are not necessarily indicative of our future results. Any forward‑looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward‑looking statement, whether as a result of new information, future developments or otherwise.

PART I

Item 1 –  Business

Our Company

Midland States Bancorp, Inc. (“the Company,” “we,” “our,” or “us”), an Illinois corporation formed in 1988, is a diversified financial holding company headquartered in Effingham, Illinois. The Company completed its initial public offering on May 24, 2016. Our banking subsidiary, Midland States Bank (the “Bank”), an Illinois state-chartered bank formed in 1881, has branches across Illinois and in Missouri and Colorado, and provides a broad array of traditional community banking and other complementary financial services, including commercial lending, residential mortgage origination, wealth management, merchant services and prime consumer lending. We also originate and service government sponsored mortgages for multifamily and healthcare facilities through our subsidiary, Love Funding Corporation (“Love Funding”), based in Washington, D.C. Our commercial equipment leasing and finance business, which operates on a nationwide basis, was formerly conducted through our subsidiary, Heartland Business Credit Corporation (“Business Credit”), based in Denver, Colorado, and beginning in January 2018 was brought directly into the Bank as Midland Equipment Finance. As of December 31, 2017, the Company had total assets of $4.4 billion, and our wealth management group had assets under administration of approximately $2.0 billion.

Our strategic plan is focused on building a performance-based, customer-centric culture, seeking accretive acquisitions, driving organic growth, creating revenue diversification and maintaining a robust enterprise-wide risk management program. Over the past several years, we have grown organically and through a series of acquisitions, with an over-arching focus on enhancing shareholder value and building a platform for scalability. Most recently, on February 28, 2018, we acquired Alpine Bancorporation, Inc. (“Alpine”) and its banking subsidiary, Alpine Bank & Trust Co. (“Alpine Bank”), which we intend to merge into the Bank as part of our integration process. As of December 31, 2017, Alpine had total assets of $1.2 billion, gross loans of $824.6 million and total deposits of $1.1 billion. In addition, on June 9, 2017, the Company completed its acquisition of Centrue Financial Corporation (“Centrue”) and its banking subsidiary, Centrue Bank. As of June 9, 2017, Centrue had total assets of $990.3 million, loans of $679.9 million and deposits of $739.9 million. We also acquired CedarPoint Investment Advisors, Inc. (“CedarPoint”), an SEC registered investment advisory firm with approximately $180.0 million in assets under administration on March 28, 2017.

Our Principal Businesses

Traditional Community Banking.  Our traditional community banking business primarily consists of commercial and retail lending and deposit taking. We deliver a comprehensive range of banking products and services to individuals, businesses, municipalities and other entities within our market areas, which include Illinois (other than Chicago), and the St. Louis and Denver metropolitan areas. As of December 31, 2017, we operated 61 banking offices in 43 communities.

Our lending strategy is to maintain a broadly diversified loan portfolio based on the type of customer (i.e., businesses versus individuals), type of loan product (e.g., owner occupied commercial real estate, commercial loans, agricultural loans, etc.), geographic location and industries in which our business customers are engaged (e.g., manufacturing, retail, hospitality, etc.). We principally focus our commercial lending activities on loans that we originate from borrowers located in our market areas.

We market our lending products and services to qualified lending customers through branch offices and high touch personal service. We focus our business development and marketing strategy primarily on middle market

2


 

Table of Contents

 

businesses. Commercial lending products include owner occupied commercial real estate loans, commercial real estate investment loans, commercial loans (such as business term loans, equipment financing and lines of credit), real estate construction loans, multifamily loans and loans to purchase farmland and finance agricultural production.

Commercial Loans. Our commercial loan portfolio is comprised primarily of term loans to purchase capital equipment and lines of credit for working capital and operational purposes to small and midsized businesses. Although most loans are made on a secured basis, loans may be made on an unsecured basis where warranted by the overall financial condition of the borrower. Part of our commercial loan portfolio includes loans extended to finance agricultural equipment and production. These loans are typically short-term loans extended to farmers and other agricultural producers to purchase seed, fertilizer and equipment.

Commercial Real Estate Loans.  We offer real estate loans for owner occupied and non-owner occupied commercial property. The real estate securing our existing commercial real estate loans includes a wide variety of property types, such as owner occupied offices, warehouses and production facilities, office buildings, hotels, mixed-use residential and commercial facilities, retail centers, multifamily properties and assisted living facilities. Our commercial real estate loan portfolio includes farmland loans. Farmland loans are generally made to a borrower actively involved in farming rather than to passive investors.

Construction and Land Development Loans.  Our construction portfolio includes loans to small and midsized businesses to construct owner-user properties, loans to developers of commercial real estate investment properties and residential developments and, to a lesser extent, loans to individual clients for construction of single family homes in our market areas. These loans are typically disbursed as construction progresses and carry interest rates that vary with LIBOR.

Residential Real Estate Loans.  We offer first and second mortgage loans to our individual customers primarily for the purchase of primary residences. We also offer home equity lines of credit, or HELOCs, consisting of loans secured by first or second mortgages on primarily owner-occupied primary residences.

Consumer Installment Loans.  We provide consumer installment loans for the purchase of cars, boats and other recreational vehicles, as well as for the purchase of major appliances and other home improvement projects. Our vehicle financing programs include both direct and indirect lending efforts, and we have built relationships with auto dealers in many of our markets. Our major appliance and other home improvement lending is originated principally through national and regional retailers and other vendors of these products and services. We typically service our vehicle financing loans and use a third party servicer for our national and regional home improvement loans.

Deposit Taking.  We offer traditional depository products, including checking, savings, money market and certificates of deposits, to individuals, businesses, municipalities and other entities throughout our market areas. We also offer sweep accounts to our business customers. Deposits at the Bank are insured by the Federal Deposit Insurance Corporation (the “FDIC”) up to statutory limits. We also offer sweep accounts that are guaranteed through repurchase agreements to our business and municipal customers. Our ability to gather deposits, particularly core deposits, is an important aspect of our business franchise.

Residential Mortgage Origination.  Through the Bank, we also engage in the origination of residential first-and second-lien mortgage loans. We sell the majority of these loans to the Federal National Mortgage Association, or Fannie Mae, the Federal Home Loan Mortgage Corporation, or Freddie Mac, and various institutional purchasers, such as investment banks and other financial institutions.

Commercial Equipment Leasing.   Midland Equipment Finance, the Bank’s equipment leasing and financing group, originates and manages custom leasing and financing programs for commercial customers on a nationwide basis.  This business is based on developing and maintaining strong relationships with customers and vendors and providing comparably fast, consistent credit decisions.  The financings generated by this group are most typically retained and serviced by the Bank, and are generally in the $50,000 to $250,000 range, but can be larger in certain circumstances.

Wealth Management.  Our wealth management group operates under the Midland Wealth Management name and provides a comprehensive suite of trust and wealth management products and services, including financial and estate planning, trustee and custodial services, investment management, tax and insurance planning, business planning,

3


 

Table of Contents

 

corporate retirement plan consulting and administration and retail brokerage services through a nationally recognized third party broker dealer. In March 2017, we acquired CedarPoint, a registered investment advisor, which provides us with an additional investment platform to offer our clients. In November 2017, CedarPoint was renamed Midland Financial Advisors, Inc.

FHA Origination and Servicing.  We conduct our FHA origination business through Love Funding. Love Funding originates commercial mortgage loans for multifamily and healthcare facilities under FHA insurance programs, and sells those loans into the secondary market through mortgage-backed securities guaranteed by the Government National Mortgage Association (“Ginnie Mae”). We generally retain the mortgage servicing rights on the underlying loans. Headquartered in Washington, D.C., Love Funding operates on a nationwide basis, with offices in many of the largest metropolitan areas, including New York, Los Angeles, Chicago, Boston, St. Louis and Cleveland.

Competition

We compete in a number of areas, including commercial and retail banking, residential mortgages, wealth management, commercial equipment leasing and financing and commercial FHA loan originations in the multifamily and health care sectors. These industries are highly competitive, and the Bank and its subsidiaries face strong direct competition for deposits, loans, wealth management, leasing and FHA loan originations and other financial-related services. We compete with other community banks, thrifts and credit unions. Although some of these competitors are situated locally, others have statewide or regional presence. In addition, we compete with large banks and other financial intermediaries, such as consumer finance companies, brokerage firms, mortgage banking companies, business leasing and finance companies, insurance companies, FHA loan origination businesses, securities firms, mutual funds and certain government agencies as well as major retailers, all actively engaged in providing various types of loans and other financial services. Additionally, we face growing competition from so-called "online businesses" with few or no physical locations, including online banks, lenders and consumer and commercial lending platforms, as well as automated retirement and investment service providers. We believe that the range and quality of products that we offer, the knowledge of our personnel and our emphasis on building long-lasting relationships sets us apart from our competitors.

Our banking operations are largely concentrated in Illinois, the St. Louis metropolitan area and the Denver metropolitan area. According to the FDIC Summary of Deposits, as of June 30, 2017, there were 11 banks operating within Effingham County, Illinois, where three of the Bank’s offices are located, including its principal office. As of the same date, the Bank ranked first based on total deposits of all banking offices in Effingham County, with approximately 32.9% of the total deposits. As of June 30, 2017, there were 12 banks operating within Lee County, Illinois, where three of the Bank’s offices are located. As of the same date, the Bank ranked first based on total deposits of all banking offices in Lee County, with approximately 23.8% of the total deposits. With the addition of Centrue on June 9, 2017, the Bank ranked first based on total deposits of all banking offices in Kankakee County, with approximately 17.2% of the total deposits as of June 30, 2017 and second based on total deposits of all banking offices in La Salle County, with approximately 10.9% of the total deposits as of June 30, 2017. The Bank also has branches located in Bond, Bureau, Champaign, Fayette, Grundy, Kendall, Livingston, Marion, Monroe, St. Clair, Stephenson, Whiteside, Will, and Winnebago Counties in Illinois. In the entire state of Illinois, as of June 30, 2017, there were 518 banks operating, and the Bank had approximately 0.3% of total deposits. The Bank also has branches and competes for deposits and loans in Franklin, Jefferson, St. Charles, and St. Louis Counties in Missouri, as well as Denver County in Colorado.

Employees

As of December 31, 2017, we had approximately 840 employees. None of our employees is represented by any collective bargaining unit or is a party to a collective bargaining agreement. We believe that our relations with our employees are good.

Corporate Information

Our principal executive offices are located at 1201 Network Centre Drive, Effingham, Illinois 62401, and our telephone number at that address is (217) 342-7321. Through our website at www.midlandsb.com under “Investors,” we make available, free of charge, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as well as proxy statements, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the U.S. Securities and Exchange Commission (the “SEC”). The contents of our website are not incorporated by reference into this report.

4


 

Table of Contents

 

Supervision and Regulation

General

FDIC-insured institutions, their holding companies and their affiliates are extensively regulated under federal and state law.  As a result, the Company’s growth and earnings performance may be affected not only by management decisions and general economic conditions, but also by the requirements of federal and state statutes and by the regulations and policies of various bank regulatory agencies, including the Illinois Department of Financial and Professional Regulation (the “DFPR”), the Federal Reserve, the FDIC and the Consumer Financial Protection Bureau (“CFPB”).  Furthermore, taxation laws administered by the Internal Revenue Service and state taxing authorities, accounting rules developed by the Financial Accounting Standards Board (“FASB”), securities laws administered by the SEC and state securities authorities, and anti-money laundering laws enforced by the Treasury have an impact on the Company’s business. The effect of these statutes, regulations, regulatory policies and accounting rules are significant to the Company’s operations and results.

Federal and state banking laws impose a comprehensive system of supervision, regulation and enforcement on the operations of FDIC-insured institutions, their holding companies and affiliates that is intended primarily for the protection of the FDIC-insured deposits and depositors of banks, rather than shareholders. These laws, and the regulations of the bank regulatory agencies issued under them, affect, among other things, the scope of the Company’s business, the kinds and amounts of investments we may make, reserve requirements, required capital levels relative to the Company’s assets, the nature and amount of collateral for loans, the establishment of branches, the Company’s ability to merge, consolidate and acquire, dealings with the Company’s insiders and affiliates and the Company’s payment of dividends. In reaction to the global financial crisis and particularly following the passage of the Dodd-Frank Act, we experienced heightened regulatory requirements and scrutiny. Although the reforms primarily targeted systemically important financial service providers, their influence filtered down in varying degrees to community banks over time and caused the Company’s compliance and risk management processes, and the costs thereof, to increase. After the 2016 federal elections, momentum to decrease the regulatory burden on community banks gathered strength. Although these deregulatory trends continue to receive much discussion among the banking industry, lawmakers and the bank regulatory agencies, little substantive progress has yet been made. The true impact of proposed reforms remains difficult to predict with any certainty.

The supervisory framework for U.S. banking organizations subjects banks and bank holding companies to regular examination by their respective regulatory agencies, which results in examination reports and ratings that are not publicly available and that can impact the conduct and growth of their business. These examinations consider not only compliance with applicable laws and regulations, but also capital levels, asset quality and risk, management ability and performance, earnings, liquidity, and various other factors. The regulatory agencies generally have broad discretion to impose restrictions and limitations on the operations of a regulated entity where the agencies determine, among other things, that such operations are unsafe or unsound, fail to comply with applicable law or are otherwise inconsistent with laws and regulations or with the supervisory policies of these agencies.  

The following is a summary of the material elements of the supervisory and regulatory framework applicable to the Company and the Bank, beginning with a discussion of the continuing regulatory emphasis on the Company’s capital levels.  It does not describe all of the statutes, regulations and regulatory policies that apply, nor does it restate all of the requirements of those that are described. The descriptions are qualified in their entirety by reference to the particular statutory and regulatory provision.

Regulatory Emphasis on Capital

Regulatory capital represents the net assets of a banking organization available to absorb losses. Because of the risks attendant to their business, FDIC-insured institutions are generally required to hold more capital than other businesses, which directly affects the Company’s earnings capabilities. While capital has historically been one of the key measures of the financial health of both bank holding companies and banks, its role became fundamentally more important in the wake of the global financial crisis, as the banking regulators recognized that the amount and quality of capital held by banks prior to the crisis was insufficient to absorb losses during periods of severe stress.  Certain provisions of the Dodd-Frank Act and Basel III, discussed below, establish strengthened capital standards for banks and bank holding companies, require more capital to be held in the form of common stock and disallow certain funds from being included in capital determinations. These standards represent regulatory capital requirements that are meaningfully more stringent than those in place previously.

5


 

Table of Contents

 

Minimum Required Capital Levels.    Banks have been required to hold minimum levels of capital based on guidelines established by the bank regulatory agencies since 1983. The minimums have been expressed in terms of ratios of capital divided by total assets. As discussed below, bank capital measures have become more sophisticated over the years and have focused more on the quality of capital and the risk of assets. Bank holding companies have historically had to comply with less stringent capital standards than their bank subsidiaries and have been able to raise capital with hybrid instruments such as trust preferred securities. The Dodd-Frank Act mandated the Federal Reserve to establish minimum capital levels for holding companies on a consolidated basis as stringent as those required for FDIC-insured institutions. A result of this change is that the proceeds of hybrid instruments, such as trust preferred securities, are being excluded from capital over a phase-out period. However, if such securities were issued prior to May 19, 2010 by bank holding companies with less than $15 billion of assets, they may be retained, subject to certain restrictions. Because we have assets of less than $15 billion, we are able to maintain the Company’s trust preferred proceeds as capital but we have to comply with new capital mandates in other respects and will not be able to raise capital in the future through the issuance of trust preferred securities.

The Basel International Capital Accords. The risk-based capital guidelines for U.S. banks since 1989 were based upon the 1988 capital accord known as “Basel I” adopted by the international Basel Committee on Banking Supervision, a committee of central banks and bank supervisors that acts as the primary global standard-setter for prudential regulation, as implemented by the U.S. bank regulatory agencies on an interagency basis. The accord recognized that bank assets for the purpose of the capital ratio calculations needed to be risk-weighted (the theory being that riskier assets should require more capital) and that off-balance sheet exposures needed to be factored in the calculations. Basel I had a very simple formula for assigning risk weights to bank assets from 0% to 100% based on four categories.  In 2008, the banking agencies collaboratively began to phase-in capital standards based on a second capital accord, referred to as “Basel II,” for large or “core” international banks (generally defined for U.S. purposes as having total assets of $250 billion or more, or consolidated foreign exposures of $10 billion or more) known as “advanced approaches” banks. The primary focus of Basel II was on the calculation of risk weights based on complex models developed by each advanced approaches bank. As most banks were not subject to Basel II, the U.S. bank regulators worked to improve the risk sensitivity of Basel I standards without imposing the complexities of Basel II. This “standardized approach” increased the number of risk weight categories and recognized risks well above the original 100% risk-weighting. It is institutionalized by the Dodd-Frank Act for all banking organizations, even for the advanced approaches banks, as a floor. 

On September 12, 2010, the Group of Governors and Heads of Supervision, the oversight body of the Basel Committee on Banking Supervision, announced agreement on a strengthened set of capital requirements for banking organizations around the world, known as Basel III, to address deficiencies recognized in connection with the global financial crisis.     

The Basel III Rule.  In July 2013, the U.S. federal banking agencies approved the implementation of the Basel III regulatory capital reforms in pertinent part, and, at the same time, promulgated rules effecting certain changes required by the Dodd-Frank Act (the “Basel III Rule”). In contrast to capital requirements historically, which were in the form of guidelines, Basel III was released in the form of regulations by each of the regulatory agencies. The Basel III Rule is applicable to all banking organizations that are subject to minimum capital requirements, including federal and state banks and savings and loan associations, as well as to bank and savings and loan holding companies, other than “small bank holding companies” (generally bank holding companies with consolidated assets of less than $1 billion).

The Basel III Rule required higher capital levels, increased the required quality of capital, and required more detailed categories of risk-weighting of riskier, more opaque assets. For nearly every class of assets, the Basel III Rule requires a more complex, detailed and calibrated assessment of credit risk and calculation of risk weightings.

Not only did the Basel III Rule increase most of the required minimum capital ratios in effect prior to January 1, 2015, but it introduced the concept of Common Equity Tier 1 Capital, which consists primarily of common stock, related surplus (net of Treasury stock), retained earnings, and Common Equity Tier 1 minority interests subject to certain regulatory adjustments. The Basel III Rule also changed the definition of capital by establishing more stringent criteria that instruments must meet to be considered Additional Tier 1 Capital (primarily non-cumulative perpetual preferred stock that meets certain requirements) and Tier 2 Capital (primarily other types of preferred stock and subordinated debt, subject to limitations).  A number of instruments that qualified as Tier 1 Capital under Basel I do not qualify, or their qualifications will change. For example, noncumulative perpetual preferred stock, which qualified as simple Tier 1 Capital under Basel I, does not qualify as Common Equity Tier 1 Capital, but qualifies as Additional Tier 1 Capital. The

6


 

Table of Contents

 

Basel III Rule also constrained the inclusion of minority interests, mortgage-servicing assets, and deferred tax assets in capital and requires deductions from Common Equity Tier 1 Capital in the event that such assets exceed a certain percentage of a banking institution’s Common Equity Tier 1 Capital. 

The Basel III Rule required minimum capital ratios as of January 1, 2015, as follows:

·

A ratio of minimum Common Equity Tier 1 Capital equal to 4.5% of risk-weighted assets;

·

An increase in the minimum required amount of Tier 1 Capital from 4% to 6% of risk-weighted assets;

·

A continuation of the minimum required amount of Total Capital (Tier 1 plus Tier 2) at 8% of risk-weighted assets; and

·

A minimum leverage ratio of Tier 1 Capital to total quarterly average assets equal to 4% in all circumstances.

In addition, institutions that seek the freedom to make capital distributions (including for dividends and repurchases of stock) and pay discretionary bonuses to executive officers without restriction must also maintain 2.5% in Common Equity Tier 1 Capital attributable to a capital conservation buffer being phased in over three years beginning in 2016 (as of January 1, 2018, it had phased in to 1.875%). The purpose of the conservation buffer is to ensure that banking institutions maintain a buffer of capital that can be used to absorb losses during periods of financial and economic stress. Factoring in the fully phased-in conservation buffer increases the minimum ratios depicted above to 7% for Common Equity Tier 1 Capital, 8.5% for Tier 1 Capital and 10.5% for Total Capital. 

Banking organizations (except for large, internationally active banking organizations) became subject to the new rules on January 1, 2015. However, there are separate phase-in/phase-out periods for: (i) the capital conservation buffer; (ii) regulatory capital adjustments and deductions; (iii) nonqualifying capital instruments; and (iv) changes to the prompt corrective action rules discussed below. The phase-in periods commenced on January 1, 2016 and extend until January 1, 2019.

Well-Capitalized Requirements.  The ratios described above are minimum standards in order for banking organizations to be considered “adequately capitalized.” Bank regulatory agencies uniformly encourage banks to hold more capital and be “well-capitalized” and, to that end, federal law and regulations provide various incentives for banking organizations to maintain regulatory capital at levels in excess of minimum regulatory requirements. For example, a banking organization that is well-capitalized may: (i) qualify for exemptions from prior notice or application requirements otherwise applicable to certain types of activities; (ii) qualify for expedited processing of other required notices or applications; and (iii) accept, roll-over or renew brokered deposits. Higher capital levels could also be required if warranted by the particular circumstances or risk profiles of individual banking organizations. For example, the Federal Reserve’s capital guidelines contemplate that additional capital may be required to take adequate account of, among other things, interest rate risk, or the risks posed by concentrations of credit, nontraditional activities or securities trading activities. Further, any banking organization experiencing or anticipating significant growth would be expected to maintain capital ratios, including tangible capital positions (i.e., Tier 1 Capital less all intangible assets), well above the minimum levels.

Under the capital regulations of the FDIC and Federal Reserve, in order to be well‑capitalized, a banking organization must maintain:

·

A Common Equity Tier 1 Capital ratio to risk-weighted assets of 6.5% or more;

·

A ratio of Tier 1 Capital to total risk-weighted assets of  8% or more (6% under Basel I);

·

A ratio of Total Capital to total risk-weighted assets of 10% or more (the same as Basel I); and

·

A leverage ratio of Tier 1 Capital to total adjusted average quarterly assets of 5% or greater.

It is possible under the Basel III Rule to be well-capitalized while remaining out of compliance with the capital conservation buffer discussed above.

As of December 31, 2017: (i) the Bank was not subject to a directive from the Federal Reserve to increase its capital and (ii) the Bank was well-capitalized, as defined by Federal Reserve regulations. As of December 31, 2017, the Company had regulatory capital in excess of the Federal Reserve’s requirements and met the Basel III Rule requirements to be well-capitalized.

7


 

Table of Contents

 

Prompt Corrective Action. An FDIC-insured institution’s capital plays an important role in connection with regulatory enforcement as well.  Federal law provides the federal banking regulators with broad power to take prompt corrective action to resolve the problems of undercapitalized institutions.  The extent of the regulators’ powers depends on whether the institution in question is “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” or “critically undercapitalized,” in each case as defined by regulation.  Depending upon the capital category to which an institution is assigned, the regulators’ corrective powers include: (i) requiring the institution to submit a capital restoration plan; (ii) limiting the institution’s asset growth and restricting its activities; (iii) requiring the institution to issue additional capital stock (including additional voting stock) or to sell itself; (iv) restricting transactions between the institution and its affiliates; (v) restricting the interest rate that the institution may pay on deposits; (vi) ordering a new election of directors of the institution; (vii) requiring that senior executive officers or directors be dismissed; (viii) prohibiting the institution from accepting deposits from correspondent banks; (ix) requiring the institution to divest certain subsidiaries; (x) prohibiting the payment of principal or interest on subordinated debt; and (xi) ultimately, appointing a receiver for the institution.

Regulation and Supervision of the Company

General.  The Company, as the sole shareholder of the Bank, is a bank holding company. As a bank holding company, we are registered with, and subject to regulation by, the Federal Reserve under the BHCA. We are legally obligated to act as a source of financial and managerial strength to the Bank and to commit resources to support the Bank in circumstances where we might not otherwise do so. Under the BHCA, we are subject to periodic examination by the Federal Reserve and are required to file with the Federal Reserve periodic reports of the Company’s operations and such additional information regarding us and the Bank as the Federal Reserve may require.  

Acquisitions, Activities and Change in Control. The primary purpose of a bank holding company is to control and manage banks. The BHCA generally requires the prior approval of the Federal Reserve for any merger involving a bank holding company or any acquisition by a bank holding company of another bank or bank holding company. Subject to certain conditions (including deposit concentration limits established by the BHCA), the Federal Reserve may allow a bank holding company to acquire banks located in any state of the United States. In approving interstate acquisitions, the Federal Reserve is required to give effect to applicable state law limitations on the aggregate amount of deposits that may be held by the acquiring bank holding company and its FDIC-insured institution affiliates in the state in which the target bank is located (provided that those limits do not discriminate against out-of-state institutions or their holding companies) and state laws that require that the target bank have been in existence for a minimum period of time (not to exceed five years) before being acquired by an out-of-state bank holding company. Furthermore, in accordance with the Dodd-Frank Act, bank holding companies must be well-capitalized and well-managed in order to effect interstate mergers or acquisitions. For a discussion of the capital requirements, see “Regulatory Emphasis on Capital” above.

The BHCA generally prohibits the Company from acquiring direct or indirect ownership or control of more than 5% of the voting shares of any company that is not a bank and from engaging in any business other than that of banking, managing and controlling banks or furnishing services to banks and their subsidiaries. This general prohibition is subject to a number of exceptions. The principal exception allows bank holding companies to engage in, and to own shares of companies engaged in, certain businesses found by the Federal Reserve prior to November 11, 1999 to be “so closely related to banking ... as to be a proper incident thereto.” This authority would permit us to engage in a variety of banking-related businesses, including the ownership and operation of a savings association, or any entity engaged in consumer finance, equipment leasing, the operation of a computer service bureau (including software development) and mortgage banking and brokerage services. The BHCA does not place territorial restrictions on the domestic activities of nonbank subsidiaries of bank holding companies.

Additionally, bank holding companies that meet certain eligibility requirements prescribed by the BHCA and elect to operate as financial holding companies may engage in, or own shares in companies engaged in, a wider range of nonbanking activities, including securities and insurance underwriting and sales, merchant banking and any other activity that the Federal Reserve, in consultation with the Secretary of the Treasury, determines by regulation or order is financial in nature or incidental to any such financial activity or that the Federal Reserve determines by order to be complementary to any such financial activity and does not pose a substantial risk to the safety or soundness of FDIC-insured institutions or the financial system generally. In 2006, we elected to operate as a financial holding company. In order to maintain our status as a financial holding company, both the Company and the Bank must be well-capitalized, well-managed, and have a least a satisfactory Community Reinvestment Act (“CRA”) rating. If the Federal Reserve determines that we are not well-capitalized or well-managed, we will have a period of time in which to achieve compliance, but during the period of noncompliance, the Federal Reserve may place any limitations on us it believes to

8


 

Table of Contents

 

be appropriate. Furthermore, if the Federal Reserve determines that the Bank has not received a satisfactory CRA rating, we will not be able to commence any new financial activities or acquire a company that engages in such activities. As of December 31, 2017, we retained our election as a financial holding company, which such election affords the ability to respond more quickly to market developments and opportunities.

Federal law also prohibits any person or company from acquiring “control” of an FDIC-insured depository institution or its holding company without prior notice to the appropriate federal bank regulator.  “Control” is conclusively presumed to exist upon the acquisition of 25% or more of the outstanding voting securities of a bank or bank holding company, but may arise under certain circumstances between 10% and 24.99% ownership. 

Capital Requirements. Bank holding companies are required to maintain capital in accordance with Federal Reserve capital adequacy requirements.  For a discussion of capital requirements, see “—Regulatory Emphasis on Capital” above.

Dividend Payments. The Company’s ability to pay dividends to the Company’s shareholders may be affected by both general corporate law considerations and policies of the Federal Reserve applicable to bank holding companies.  As an Illinois corporation, we are subject to the limitations of the Illinois Business Corporations Act, as amended, which allows us to pay dividends unless, after such dividend, (i) we would not be able to pay the Company’s debts as they become due in the usual course of business or (ii) the Company’s total assets would be less than the sum of the Company’s total liabilities plus any amount that would be needed if we were to be dissolved at the time of the dividend payment, to satisfy the preferential rights upon dissolution of shareholders whose rights are superior to the rights of the shareholders receiving the distribution.

As a general matter, the Federal Reserve has indicated that the board of directors of a bank holding company should eliminate, defer or significantly reduce dividends to shareholders if: (i) the company’s net income available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividends; (ii) the prospective rate of earnings retention is inconsistent with the company’s capital needs and overall current and prospective financial condition; or (iii) the company will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios. The Federal Reserve also possesses enforcement powers over bank holding companies and their non-bank subsidiaries to prevent or remedy actions that represent unsafe or unsound practices or violations of applicable statutes and regulations. Among these powers is the ability to proscribe the payment of dividends by banks and bank holding companies. In addition, under the Basel III Rule, institutions that seek the freedom to pay dividends will have to maintain 2.5% in Common Equity Tier 1 Capital attributable to the capital conservation buffer to be phased in over three years beginning in 2016. See “—Regulatory Emphasis on Capital” above.

Incentive Compensation. There have been a number of developments in recent years focused on incentive compensation plans sponsored by bank holding companies and banks, reflecting recognition by the bank regulatory agencies and Congress that flawed incentive compensation practices in the financial industry were one of many factors contributing to the global financial crisis. Layered on top of that are the abuses in the headlines dealing with product cross-selling incentive plans. The result is interagency guidance on sound incentive compensation practices and proposed rulemaking by the agencies required under Section 956 of the Dodd-Frank Act.

The interagency guidance recognized three core principles: Effective incentive plans should: (i) provide employees incentives that appropriately balance risk and reward; (ii) be compatible with effective controls and risk-management; and (iii) be supported by strong corporate governance, including active and effective oversight by the organization’s board of directors. Much of the guidance addresses large banking organizations and, because of the size and complexity of their operations, the regulators expect those organizations to maintain systematic and formalized policies, procedures, and systems for ensuring that the incentive compensation arrangements for all executive and non-executive employees covered by this guidance are identified and reviewed, and appropriately balance risks and rewards.  Smaller banking organizations like the Company that use incentive compensation arrangements are expected to be less extensive, formalized, and detailed than those of the larger banks. 

Section 956 of the Dodd-Frank Act required the banking agencies, the National Credit Union Administration, the SEC and the Federal Housing Finance Agency to jointly prescribe regulations that prohibit types of incentive-based compensation that encourages inappropriate risk taking and to disclose certain information regarding such plans. On June 10, 2016, the agencies released an updated proposed rule for comment. Section 956 will only apply to banking organizations with assets of greater than $1 billion. We have consolidated assets greater than $1 billion and less than $50

9


 

Table of Contents

 

billion and we are considered a Level 3 banking organization under the proposed rules. The proposed rules contain mostly general principles and reporting requirements for Level 3 institutions so there are no specific prescriptions or limits, deferral requirements or claw-back mandates. Risk management and controls are required, as is board or committee level approval and oversight. Management expects to review its incentive plans in light of the proposed rulemaking and guidance and implement policies and procedures that mitigate unreasonable risk. As of December 31, 2017, these rules remain in proposed form.

Monetary Policy.    The monetary policy of the Federal Reserve has a significant effect on the operating results of financial or bank holding companies and their subsidiaries. Among the tools available to the Federal Reserve to affect the money supply are open market transactions in U.S. government securities, changes in the discount rate on bank borrowings and changes in reserve requirements against bank deposits. These means are used in varying combinations to influence overall growth and distribution of bank loans, investments and deposits, and their use may affect interest rates charged on loans or paid on deposits.

Federal Securities Regulation. The Company’s common stock is registered with the SEC under the Exchange Act. Consequently, we are subject to the information, proxy solicitation, insider trading and other restrictions and requirements of the SEC under the Exchange Act.

Corporate Governance. The Dodd-Frank Act addressed many investor protection, corporate governance and executive compensation matters that will affect most U.S. publicly traded companies. The Dodd-Frank Act increased shareholder influence over boards of directors by requiring companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments, and authorizing the SEC to promulgate rules that would allow shareholders to nominate and solicit voters for their own candidates using a company’s proxy materials. The legislation also directed the Federal Reserve to promulgate rules prohibiting excessive compensation paid to executives of bank holding companies, regardless of whether such companies are publicly traded.

Regulation and Supervision of the Bank

General.  The Bank is an Illinois-chartered bank. The deposit accounts of the Bank are insured by the FDIC’s Deposit Insurance Fund (“DIF”) to the maximum extent provided under federal law and FDIC regulations, currently $250,000 per insured depositor category. As an Illinois-chartered FDIC-insured bank, the Bank is subject to the examination, supervision, reporting and enforcement requirements of the DFPR, the chartering authority for Illinois banks, and as a member bank, the Federal Reserve.

Deposit Insurance. As an FDIC-insured institution, the Bank is required to pay deposit insurance premium assessments to the FDIC.  The FDIC has adopted a risk-based assessment system whereby FDIC-insured institutions pay insurance premiums at rates based on their risk classification. For institutions like the Bank that are not considered large and highly complex banking organizations, assessments are now based on examination ratings and financial ratios. The total base assessment rates currently range from 1.5 basis points to 30 basis points. At least semi-annually, the FDIC updates its loss and income projections for the DIF and, if needed, increases or decreases the assessment rates, following notice and comment on proposed rulemaking.  The assessment base against which an FDIC-insured institution’s deposit insurance premiums paid to the DIF are calculated is based on its average consolidated total assets less its average tangible equity. This method shifts the burden of deposit insurance premiums toward those large depository institutions that rely on funding the resources other than U.S. deposits.

  The reserve ratio is the FDIC insurance fund balance divided by estimated insured deposits. The Dodd-Frank Act altered the minimum reserve ratio of the DIF, increasing the minimum from 1.15% to 1.35% of the estimated amount of total insured deposits, and eliminating the requirement that the FDIC pay dividends to FDIC-insured institutions when the reserve ratio exceeds certain thresholds.  The reserve ratio reached 1.28% on September 30, 2017. If the reserve ratio does not reach 1.35% by December 31, 2018 (provided it is at least 1.15%), the FDIC will impose a shortfall assessment on March 31, 2019 on insured depository institutions with total consolidated assets of $10 billion or more. The FDIC will provide assessment credits to insured depository institutions, like the Bank, with total consolidated assets of less than $10 billion for the portion of their regular assessments that contribute to growth in the reserve ratio between 1.15% and 1.35%. The FDIC will apply the credits each quarter that the reserve ratio is at least 1.38% to offset the regular deposit insurance assessments of institutions with credits.

FICO Assessments.   In addition to paying basic deposit insurance assessments, FDIC-insured institutions must pay Financing Corporation (“FICO”) assessments.  FICO is a mixed-ownership governmental corporation chartered by

10


 

Table of Contents

 

the former Federal Home Loan Bank Board pursuant to the Competitive Equality Banking Act of 1987 to function as a financing vehicle for the recapitalization of the former Federal Savings and Loan Insurance Corporation.  FICO issued 30-year noncallable bonds of approximately $8.1 billion that mature in 2017 through 2019.  FICO’s authority to issue bonds ended on December 12, 1991. Since 1996, federal legislation has required that all FDIC-insured institutions pay assessments to cover interest payments on FICO’s outstanding obligations.  The FICO assessment rate is adjusted quarterly and for the fourth quarter of 2017 was 0.540 basis points (54 cents per $100 dollars of assessable deposits).

Supervisory AssessmentsAll Illinois-chartered banks are required to pay supervisory assessments to the DFPR to fund the operations of that agency. The amount of the assessment is calculated on the basis of the Bank’s total assets. During the year ended December 31, 2017, the Bank paid supervisory assessments to the DFPR totaling approximately $298,000.    

Capital Requirements. Banks are generally required to maintain capital levels in excess of other businesses.  For a discussion of capital requirements, see “—Regulatory Emphasis on Capital” above.

Liquidity Requirements.  Liquidity is a measure of the ability and ease with which bank assets may be converted to cash. Liquid assets are those that can be converted to cash quickly if needed to meet financial obligations. To remain viable, FDIC-insured institutions must have enough liquid assets to meet their near-term obligations, such as withdrawals by depositors.  Because the global financial crisis was in part a liquidity crisis, Basel III also includes a liquidity framework that requires FDIC-insured institutions to measure their liquidity against specific liquidity tests. One test, referred to as the Liquidity Coverage Ratio (“LCR”), is designed to ensure that the banking entity has an adequate stock of unencumbered high-quality liquid assets that can be converted easily and immediately in private markets into cash to meet  liquidity needs for a 30-calendar day liquidity stress scenario. The other test, known as the Net Stable Funding Ratio (“NSFR”), is designed to promote more medium- and long-term funding of the assets and activities of FDIC-insured institutions over a one-year horizon. These tests provide an incentive for banks and holding companies to increase their holdings in Treasury securities and other sovereign debt as a component of assets, increase the use of long-term debt as a funding source and rely on stable funding like core deposits (in lieu of brokered deposits).

In addition to liquidity guidelines already in place, the federal bank regulatory agencies implemented the Basel III LCR in September 2014, which requires large financial firms to hold levels of liquid assets sufficient to protect against constraints on their funding during times of financial turmoil, and in 2016 proposed implementation of the NSFR. While these tests only apply to the largest banking organizations in the country, certain elements are expected to filter down to all FDIC-insured institutions. We are reviewing the Company’s liquidity risk management policies in light of the LCR and NSFR.

Stress Testing.  A stress test is an analysis or simulation designed to determine the ability of a given FDIC-insured institution to deal with an economic crisis. In October 2012, U.S. bank regulators unveiled new rules mandated by the Dodd-Frank Act that require the largest U.S. banks to undergo stress tests twice per year, once internally and once conducted by the regulators. Stress tests are not required for banks with less than $10 billion in assets; however, the FDIC now recommends stress testing as means to identify and quantify loan portfolio risk and the Bank is conducting quarterly commercial real estate portfolio stress testing.

Dividend Payments. The primary source of funds for the Company is dividends from the Bank. Under Illinois banking law, Illinois-chartered banks generally may pay dividends only out of undivided profits.  The DFPR may restrict the declaration or payment of a dividend by an Illinois-chartered bank, such as the Bank. The payment of dividends by any FDIC-insured institution is affected by the requirement to maintain adequate capital pursuant to applicable capital adequacy guidelines and regulations, and a FDIC-insured institution generally is prohibited from paying any dividends if, following payment thereof, the institution would be undercapitalized. As described above, the Bank exceeded its capital requirements under applicable guidelines as of December 31, 2017.  Notwithstanding the availability of funds for dividends, however, the Federal Reserve and the DFPR may prohibit the payment of dividends by the Bank if either or both determine such payment would constitute an unsafe or unsound practice. In addition, under the Basel III Rule, institutions that seek the freedom to pay dividends will have to maintain 2.5% in Common Equity Tier 1 Capital attributable to the capital conservation buffer to be phased in over three years beginning in 2016. See “Regulatory Emphasis on Capital” above.

State Bank Investments and Activities.  The Bank is permitted to make investments and engage in activities directly or through subsidiaries as authorized by Illinois law. However, under federal laws and regulations, FDIC-

11


 

Table of Contents

 

insured state banks are prohibited, subject to certain exceptions, from making or retaining equity investments of a type, or in an amount, that are not permissible for a national bank. Federal laws and regulations also prohibit FDIC-insured state banks and their subsidiaries, subject to certain exceptions, from engaging as principal in any activity that is not permitted for a national bank unless the Bank meets, and continues to meet, its minimum regulatory capital requirements and the FDIC determines that the activity would not pose a significant risk to the DIF. These restrictions have not had, and are not currently expected to have, a material impact on the operations of the Bank.

Insider Transactions. The Bank is subject to certain restrictions imposed by federal law on “covered transactions” between the Bank and its “affiliates.” The Company is an affiliate of the Bank for purposes of these restrictions, and covered transactions subject to the restrictions include extensions of credit to the Company, investments in the stock or other securities of the Company and the acceptance of the stock or other securities of the Company as collateral for loans made by the Bank.  The Dodd-Frank Act enhanced the requirements for certain transactions with affiliates, including an expansion of the definition of “covered transactions” and an increase in the amount of time for which collateral requirements regarding covered transactions must be maintained.

Certain limitations and reporting requirements are also placed on extensions of credit by the Bank to its directors and officers, to directors and officers of the Company and its subsidiaries, to principal shareholders of the Company and to “related interests” of such directors, officers and principal shareholders.  In addition, federal law and regulations may affect the terms upon which any person who is a director or officer of the Company or the Bank, or a principal shareholder of the Company, may obtain credit from banks with which the Bank maintains a correspondent relationship. 

Safety and Soundness Standards/Risk Management.  The federal banking agencies have adopted guidelines that establish operational and managerial standards to promote the safety and soundness of FDIC-insured institutions. The guidelines set forth standards for internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth, compensation, fees and benefits, asset quality and earnings.

In general, the safety and soundness guidelines prescribe the goals to be achieved in each area, and each institution is responsible for establishing its own procedures to achieve those goals.  If an institution fails to comply with any of the standards set forth in the guidelines, the FDIC-insured institution’s primary federal regulator may require the institution to submit a plan for achieving and maintaining compliance. If a FDIC-insured institution fails to submit an acceptable compliance plan, or fails in any material respect to implement a compliance plan that has been accepted by its primary federal regulator, the regulator is required to issue an order directing the institution to cure the deficiency. Until the deficiency cited in the regulator’s order is cured, the regulator may restrict the FDIC-insured institution’s rate of growth, require the FDIC-insured institution to increase its capital, restrict the rates the institution pays on deposits or require the institution to take any action the regulator deems appropriate under the circumstances. Noncompliance with the standards established by the safety and soundness guidelines may also constitute grounds for other enforcement action by the federal bank regulatory agencies, including cease and desist orders and civil money penalty assessments.

During the past decade, the bank regulatory agencies have increasingly emphasized the importance of sound risk management processes and strong internal controls when evaluating the activities of the FDIC-insured institutions they supervise.  Properly managing risks has been identified as critical to the conduct of safe and sound banking activities and has become even more important as new technologies, product innovation, and the size and speed of financial transactions have changed the nature of banking markets.  The agencies have identified a spectrum of risks facing a banking institution including, but not limited to, credit, market, liquidity, operational, legal, and reputational risk. In particular, recent regulatory pronouncements have focused on operational risk, which arises from the potential that inadequate information systems, operational problems, breaches in internal controls, fraud, or unforeseen catastrophes will result in unexpected losses. New products and services, third-party risk and cybersecurity are critical sources of operational risk that FDIC-insured institutions must address in the current environment. The Bank is expected to have active board and senior management oversight; adequate policies, procedures, and limits; adequate risk measurement, monitoring, and management information systems; and comprehensive internal controls.

Branching Authority.  Illinois banks, such as the Bank, have the authority under Illinois law to establish branches anywhere in the State of Illinois, subject to receipt of all required regulatory approvals.  Federal law permits state and national banks to merge with banks in other states subject to: (i) regulatory approval; (ii) federal and state deposit concentration limits; and (iii) state law limitations requiring the merging bank to have been in existence for a minimum period of time (not to exceed five years) prior to the merger.  The establishment of new interstate branches has

12


 

Table of Contents

 

historically been permitted only in those states the laws of which expressly authorize such expansion. The Dodd-Frank Act permits well-capitalized and well-managed banks to establish new interstate branches or the acquisition of individual branches of a bank in another state (rather than the acquisition of an out-of-state bank in its entirety) without impediments.

Transaction Account Reserves.    Federal Reserve regulations require FDIC-insured institutions to maintain reserves against their transaction accounts (primarily NOW and regular checking accounts). For 2018, the first $16 million of otherwise reservable balances are exempt from reserves and have a zero percent reserve requirement; for transaction accounts aggregating more than $16 million to $122.3 million, the reserve requirement is 3% of total transaction accounts; and for net transaction accounts in excess of $122.3 million, the reserve requirement is 3% up to $122.3 million plus 10% of the aggregate amount of total transaction accounts in excess of $122.3 million.  These reserve requirements are subject to annual adjustment by the Federal Reserve.

Community Reinvestment Act Requirements.  The Community Reinvestment Act requires the Bank to have a continuing and affirmative obligation in a safe and sound manner to help meet the credit needs of its entire community, including low- and moderate-income neighborhoods.  Federal regulators regularly assess the Bank’s record of meeting the credit needs of its communities. Applications for additional acquisitions would be affected by the evaluation of the Bank’s effectiveness in meeting its Community Reinvestment Act requirements.

Anti-Money Laundering.  The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (“USA PATRIOT Act”) is designed to deny terrorists and criminals the ability to obtain access to the U.S. financial system and has significant implications for FDIC-insured institutions, brokers, dealers and other businesses involved in the transfer of money. The USA PATRIOT Act mandates financial services companies to have policies and procedures with respect to measures designed to address any or all of the following matters: (i) customer identification programs; (ii) money laundering; (iii) terrorist financing; (iv) identifying and reporting suspicious activities and currency transactions; (v) currency crimes; and (vi) cooperation between FDIC-insured institutions and law enforcement authorities.

Concentrations in Commercial Real Estate.  Concentration risk exists when FDIC-insured institutions deploy too many assets to any one industry or segment. A concentration in commercial real estate is one example of regulatory concern. The interagency Concentrations in Commercial Real Estate Lending, Sound Risk Management Practices guidance (“CRE Guidance”) provides supervisory criteria, including the following numerical indicators, to assist bank examiners in identifying banks with potentially significant commercial real estate loan concentrations that may warrant greater supervisory scrutiny: (i) commercial real estate loans exceeding 300% of capital and increasing 50% or more in the preceding three years; or (ii) construction and land development loans exceeding 100% of capital. The CRE Guidance does not limit banks’ levels of commercial real estate lending activities, but rather guides institutions in developing risk management practices and levels of capital that are commensurate with the level and nature of their commercial real estate concentrations. On December 18, 2015, the federal banking agencies issued a statement to reinforce prudent risk-management practices related to CRE lending, having observed substantial growth in many CRE asset and lending markets, increased competitive pressures, rising CRE concentrations in banks, and an easing of CRE underwriting standards. The federal bank agencies reminded FDIC-insured institutions to maintain underwriting discipline and exercise prudent risk-management practices to identify, measure, monitor, and manage the risks arising from CRE lending. In addition, FDIC-insured institutions must maintain capital commensurate with the level and nature of their CRE concentration risk. Based on the Bank’s loan portfolio as of December 31, 2017, it did not exceed the 300% guideline for commercial real estate loans.

Consumer Financial Services. The historical structure of federal consumer protection regulation applicable to all providers of consumer financial products and services changed significantly on July 21, 2011, when the CFPB commenced operations to supervise and enforce consumer protection laws. The CFPB has broad rulemaking authority for a wide range of consumer protection laws that apply to all providers of consumer products and services, including the Bank, as well as the authority to prohibit “unfair, deceptive or abusive” acts and practices. The CFPB has examination and enforcement authority over providers with more than $10 billion in assets. FDIC-insured institutions with $10 billion or less in assets, like the Bank, continue to be examined by their applicable bank regulators. We do not currently expect the CFPB’s rules to have a significant impact on the Company’s operations, except for higher compliance costs.  

13


 

Table of Contents

 

Item 1A –  Risk Factors

The material risks that management believes affect the Company are described below. You should carefully consider the risks, together with all of the information included herein. The risks described below are not the only risks the Company faces. Additional risks not presently known or that the Company believes are immaterial also may have a material adverse effect on the Company’s results of operations and financial condition.

Risks Related to Our Business

A decline in general business and economic conditions and any regulatory responses to such conditions could have a material adverse effect on our business, financial position, results of operations and growth prospects.

Our business and operations are sensitive to business and economic conditions in the United States, generally, and particularly the state of Illinois and the St. Louis metropolitan area. If the national, regional and local economies experience worsening economic conditions, including high levels of unemployment, our growth and profitability could be constrained. Weak economic conditions are characterized by, among other indicators, deflation, elevated levels of unemployment, fluctuations in debt and equity capital markets, increased delinquencies on mortgage, commercial and consumer loans, residential and commercial real estate price declines, lower home sales and commercial activity, and fluctuations in the commercial FHA financing sector. All of these factors are generally detrimental to our business. Our business is significantly affected by monetary and other regulatory policies of the U.S. federal government, its agencies and government‑sponsored entities. Changes in any of these policies are influenced by macroeconomic conditions and other factors that are beyond our control, are difficult to predict and could have a material adverse effect on our business, financial position, results of operations and growth prospects.

If we do not effectively manage our credit risk, we may experience increased levels of nonperforming loans, charge‑offs and delinquencies, which could require increases in our provision for loan losses.

There are risks inherent in making any loan, including risks inherent in dealing with individual borrowers, risks of nonpayment, risks resulting from uncertainties as to the future value of collateral and cash flows available to service debt and risks resulting from changes in economic and market conditions. We cannot guarantee that our credit underwriting and monitoring procedures will reduce these credit risks, and they cannot be expected to completely eliminate our credit risks. If the overall economic climate in the United States, generally, or our market areas, specifically, declines, our borrowers may experience difficulties in repaying their loans, and the level of nonperforming loans, charge‑offs and delinquencies could rise and require further increases in the provision for loan losses, which would cause our net income, return on equity and capital to decrease.

Our allowance for loan losses may prove to be insufficient to absorb potential losses in our loan portfolio.

We maintain our allowance for loan losses at a level that management considers adequate to absorb probable loan losses based on an analysis of our portfolio and market environment. The allowance for loan losses represents our estimate of probable losses in the portfolio at each balance sheet date and is based upon relevant information available to us. The actual amount of loan losses is affected by changes in economic, operating and other conditions within our markets, which may be beyond our control, and such losses may exceed current estimates.

As of December 31, 2017, our allowance for loan losses as a percentage of total loans was 0.51% and as a percentage of total nonperforming loans was 61.4%. Although management believed, as of such date, that the allowance for loan losses was adequate to absorb losses on any existing loans that may become uncollectible, we may be required to take additional provisions for loan losses in the future to further supplement the allowance for loan losses, either due to management’s decision to do so or because our banking regulators require us to do so. Our bank regulatory agencies will periodically review our allowance for loan losses and the value attributed to nonaccrual loans or to real estate acquired through foreclosure and may require us to adjust our determination of the value for these items. These adjustments may adversely affect our business, financial condition and results of operations.

Because a significant portion of our loan portfolio is comprised of real estate loans, negative changes in the economy affecting real estate values and liquidity could impair the value of collateral securing our real estate loans and result in loan and other losses.

At December 31, 2017, approximately 64.9% of our loan portfolio was comprised of loans with real estate as a primary or secondary component of collateral. As a result, adverse developments affecting real estate values in our market areas could increase the credit risk associated with our real estate loan portfolio. The market value of real estate

14


 

Table of Contents

 

can fluctuate significantly in a short period of time as a result of market conditions in the area in which the real estate is located. Adverse changes affecting real estate values and the liquidity of real estate in one or more of our markets could increase the credit risk associated with our loan portfolio, significantly impair the value of property pledged as collateral on loans and affect our ability to sell the collateral upon foreclosure without a loss or additional losses, which could result in losses that would adversely affect profitability. Such declines and losses would have a material adverse impact on our business, results of operations and growth prospects. In addition, if hazardous or toxic substances are found on properties pledged as collateral, the value of the real estate could be impaired. If we foreclose on and take title to such properties, we may be liable for remediation costs, as well as for personal injury and property damage. Environmental laws may require us to incur substantial expenses to address unknown liabilities and may materially reduce the affected property’s value or limit our ability to use or sell the affected property.

Many of our loans are to commercial borrowers, which have a higher degree of risk than other types of loans.

Commercial loans represented 68.0% of our total loan portfolio at December 31, 2017. Commercial loans are often larger and involve greater risks than other types of lending. Because payments on such loans often depend on the successful operation or development of the property or business involved, repayment of such loans is often more sensitive than other types of loans to adverse conditions in the real estate market or the general business climate and economy. Accordingly, a downturn in the real estate market and a challenging business and economic environment may increase our risk related to commercial loans, particularly commercial real estate loans. Unlike residential mortgage loans, which generally are made on the basis of the borrowers’ ability to make repayment from their employment and other income and which are secured by real property the value of which tends to be more easily ascertainable, commercial loans typically are made on the basis of the borrowers’ ability to make repayment from the cash flow of the commercial venture. Our operating commercial loans are primarily made based on the identified cash flow of the borrower and secondarily on the collateral underlying the loans. Most often, this collateral consists of accounts receivable, inventory and equipment. Inventory and equipment may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. If the cash flow from business operations is reduced, the borrower’s ability to repay the loan may be impaired. Due to the larger average size of each commercial loan as compared with other loans such as residential loans, as well as collateral that is generally less readily‑marketable, losses incurred on a small number of commercial loans could have a material adverse impact on our financial condition and results of operations.

The small to midsized businesses that we lend to may have fewer resources to weather adverse business developments, which may impair a borrower’s ability to repay a loan, and such impairment could adversely affect our results of operations and financial condition.

We target our business development and marketing strategy primarily to serve the banking and financial services needs of small to midsized businesses. These businesses generally have fewer financial resources in terms of capital or borrowing capacity than larger entities, frequently have smaller market shares than their competition, may be more vulnerable to economic downturns, often need substantial additional capital to expand or compete and may experience substantial volatility in operating results, any of which may impair a borrower’s ability to repay a loan. In addition, the success of a small or midsized business often depends on the management talents and efforts of one or two people or a small group of people, and the death, disability or resignation of one or more of these people could have a material adverse impact on the business and its ability to repay its loan. If general economic conditions negatively impact the markets in which we operate and small to midsized businesses are adversely affected or our borrowers are otherwise affected by adverse business developments, our business, financial condition and results of operations may be adversely affected.

Real estate construction loans are based upon estimates of costs and values associated with the complete project. These estimates may be inaccurate, and we may be exposed to significant losses on loans for these projects.

Real estate construction loans comprised approximately 6.2% of our total loan portfolio as of December 31, 2017, and such lending involves additional risks because funds are advanced upon the security of the project, which is of uncertain value prior to its completion, and costs may exceed realizable values in declining real estate markets. Because of the uncertainties inherent in estimating construction costs and the realizable market value of the completed project and the effects of governmental regulation of real property, it is relatively difficult to evaluate accurately the total funds required to complete a project and the related loan‑to‑value ratio. As a result, construction loans often involve the disbursement of substantial funds with repayment dependent, in part, on the success of the ultimate project and the ability of the borrower to sell or lease the property, rather than the ability of the borrower or guarantor to repay principal and interest. If our appraisal of the value of the completed project proves to be overstated or market values or rental rates

15


 

Table of Contents

 

decline, we may have inadequate security for the repayment of the loan upon completion of construction of the project. If we are forced to foreclose on a project prior to or at completion due to a default, we may not be able to recover all of the unpaid balance of, and accrued interest on, the loan as well as related foreclosure and holding costs. In addition, we may be required to fund additional amounts to complete the project and may have to hold the property for an unspecified period of time while we attempt to dispose of it.

The occurrence of fraudulent activity, breaches or failures of our information security controls or cybersecurity-related incidents could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

As a bank, we are susceptible to fraudulent activity, information security breaches and cybersecurity-related incidents that may be committed against us or our clients, which may result in financial losses or increased costs to us or our clients, disclosure or misuse of our information or our client information, misappropriation of assets, privacy breaches against our clients, litigation or damage to our reputation.  Such fraudulent activity may take many forms, including check fraud, electronic fraud, wire fraud, phishing, social engineering and other dishonest acts.  Information security breaches and cybersecurity-related incidents may include fraudulent or unauthorized access to systems used by us or our clients, denial or degradation of service attacks and malware or other cyber-attacks. 

In recent periods, there continues to be a rise in electronic fraudulent activity, security breaches and cyber-attacks within the financial services industry, especially in the commercial banking sector due to cyber criminals targeting commercial bank accounts.  Moreover, in recent periods, several large corporations, including financial institutions and retail companies, have suffered major data breaches, in some cases exposing not only confidential and proprietary corporate information, but also sensitive financial and other personal information of their customers and employees and subjecting them to potential fraudulent activity. Some of our clients may have been affected by these breaches, which could increase their risks of identity theft and other fraudulent activity that could involve their accounts with us.

Information pertaining to us and our clients is maintained, and transactions are executed, on networks and systems maintained by us and certain third party partners, such as our online banking, mobile banking or accounting systems.  The secure maintenance and transmission of confidential information, as well as execution of transactions over these systems, are essential to protect us and our clients against fraud and security breaches and to maintain the confidence of our clients.  Breaches of information security also may occur through intentional or unintentional acts by those having access to our systems or the confidential information of our clients, including employees.  In addition, increases in criminal activity levels and sophistication, advances in computer capabilities, new discoveries, vulnerabilities in third party technologies (including browsers and operating systems) or other developments could result in a compromise or breach of the technology, processes and controls that we use to prevent fraudulent transactions and to protect data about us, our clients and underlying transactions, as well as the technology used by our clients to access our systems.  Our third party partners’ inability to anticipate, or failure to adequately mitigate, breaches of security could result in a number of negative events, including losses to us or our clients, loss of business or clients, damage to our reputation, the incurrence of additional expenses, disruption to our business, additional regulatory scrutiny or penalties or our exposure to civil litigation and possible financial liability, any of which could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

We depend on information technology and telecommunications systems of third parties, and any systems failures, interruptions or data breaches involving these systems could adversely affect our operations and financial condition.

Our business is highly dependent on the successful and uninterrupted functioning of our information technology and telecommunications systems, third party servicers, accounting systems, mobile and online banking platforms and financial intermediaries.  We outsource to third parties many of our major systems, such as data processing and mobile and online banking.  The failure of these systems, or the termination of a third party software license or service agreement on which any of these systems is based, could interrupt our operations.  Because our information technology and telecommunications systems interface with and depend on third party systems, we could experience service denials if demand for such services exceeds capacity or such third party systems fail or experience interruptions.  A system failure or service denial could result in a deterioration of our ability to process loans or gather deposits and provide customer service, compromise our ability to operate effectively, result in potential noncompliance with applicable laws or regulations, damage our reputation, result in a loss of customer business or subject us to additional regulatory scrutiny and possible financial liability, any of which could have a material adverse effect on business, financial condition, results of operations and growth prospects.  In addition, failures of third parties to comply with applicable laws and regulations,

16


 

Table of Contents

 

or fraud or misconduct on the part of employees of any of these third parties, could disrupt our operations or adversely affect our reputation.

It may be difficult for us to replace some of our third party vendors, particularly vendors providing our core banking and information services, in a timely manner if they are unwilling or unable to provide us with these services in the future for any reason and even if we are able to replace them, it may be at higher cost or result in the loss of customers.  Any such events could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

Our operations rely heavily on the secure processing, storage and transmission of information and the monitoring of a large number of transactions on a minute-by-minute basis, and even a short interruption in service could have significant consequences.  We also interact with and rely on retailers, for whom we process transactions, as well as financial counterparties and regulators. Each of these third parties may be targets of the same types of fraudulent activity, computer break-ins and other cyber security breaches described above, and the cyber security measures that they maintain to mitigate the risk of such activity may be different than our own and may be inadequate.

As a result of financial entities and technology systems becoming more interdependent and complex, a cyber incident, information breach or loss, or technology failure that compromises the systems or data of one or more financial entities could have a material impact on counterparties or other market participants, including ourselves.  As a result of the foregoing, our ability to conduct business may be adversely affected by any significant disruptions to us or to third parties with whom we interact.

We are subject to certain operational risks, including, but not limited to, customer or employee fraud and data processing system failures and errors.

Employee errors and employee and customer misconduct could subject us to financial losses or regulatory sanctions and seriously harm our reputation. Misconduct by our employees could include hiding unauthorized activities from us, improper or unauthorized activities on behalf of our customers or improper use of confidential information. It is not always possible to prevent employee errors and misconduct, and the precautions we take to prevent and detect this activity may not be effective in all cases. Employee errors could also subject us to financial claims for negligence.

We maintain a system of internal controls and insurance coverage to mitigate against operational risks, including data processing system failures and errors and customer or employee fraud. If our internal controls fail to prevent or detect an occurrence, or if any resulting loss is not insured or exceeds applicable insurance limits, it could have a material adverse effect on our business, financial condition and results of operations.

Our strategy of pursuing growth via acquisitions exposes us to financial, execution and operational risks that could have a material adverse effect on our business, financial position, results of operations and growth prospects.

Our acquisition activities could require us to use a substantial amount of cash, other liquid assets, and/or incur debt. There are risks associated with an acquisition strategy, including the following:

We may incur time and expense associated with identifying and evaluating potential acquisitions and negotiating potential transactions, resulting in management’s attention being diverted from the operation of our existing business.

We are exposed to potential asset and credit quality risks and unknown or contingent liabilities of the banks or businesses we acquire. If these issues or liabilities exceed our estimates, our earnings, capital and financial condition may be materially and adversely affected.

The acquisition of other entities generally requires integration of systems, procedures and personnel of the acquired entity. This integration process is complicated and time consuming and can also be disruptive to the customers and employees of the acquired business and our business. If the integration process is not conducted successfully, we may not realize the anticipated economic benefits of acquisitions within the expected time frame, or ever, and we may lose customers or employees of the acquired business. We may also experience greater than anticipated customer losses even if the integration process is successful.

17


 

Table of Contents

 

To finance an acquisition, we may borrow funds or pursue other forms of financing, such as issuing voting and/or non‑voting common stock or preferred stock, which may have high dividend rights or may be highly dilutive to holders of our common stock, thereby increasing our leverage and diminishing our liquidity.

We may be unsuccessful in realizing the anticipated benefits from acquisitions. For example, we may not be successful in realizing anticipated cost savings. We also may not be successful in preventing disruptions in service to existing customer relationships of the acquired institution, which could lead to a loss in revenues.

In addition to the foregoing, we may face additional risks in acquisitions to the extent we acquire new lines of business or new products, or enter new geographic areas, in which we have little or no current experience, especially if we lose key employees of the acquired operations. We cannot assure you that we will be successful in overcoming these risks or any other problems encountered in connection with acquisitions. Our inability to overcome risks associated with acquisitions could have an adverse effect on our ability to successfully implement our acquisition growth strategy and grow our business and profitability.

If the goodwill that we recorded in connection with a business acquisition becomes impaired, it could require charges to earnings, which would have a negative impact on our financial condition and results of operations.

Goodwill represents the amount by which the cost of an acquisition exceeded the fair value of net assets we acquired in connection with the purchase. We review goodwill for impairment at least annually, or more frequently if events or changes in circumstances indicate that the carrying value of the asset might be impaired.

We determine impairment by comparing the implied fair value of the reporting unit goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. Any such adjustments are reflected in our results of operations in the periods in which they become known. There can be no assurance that our future evaluations of goodwill will not result in findings of impairment and related write‑downs, which may have a material adverse effect on our financial condition and results of operations.

We may not be able to continue growing our business, particularly if we cannot make acquisitions or increase loans through organic loan growth, either because of an inability to find suitable acquisition candidates, constrained capital resources or otherwise.

While we intend to continue to grow our business through strategic acquisitions coupled with organic loan growth, because certain of our market areas are comprised of mature, rural communities with limited population growth, we anticipate that much of our future growth will be dependent on our ability to successfully implement our acquisition growth strategy. A risk exists, however, that we will not be able to identify suitable additional candidates for acquisitions. In addition, even if suitable targets are identified, we expect to compete for such businesses with other potential bidders, many of which may have greater financial resources than we have, which may adversely affect our ability to make acquisitions at attractive prices. Furthermore, many acquisitions we may wish to pursue would be subject to approvals by bank regulatory authorities, and we cannot predict whether any targeted acquisitions will receive the required regulatory approvals. In light of the foregoing, our ability to continue to grow successfully will depend to a significant extent on our capital resources. It also will depend, in part, upon our ability to attract deposits and to identify favorable loan and investment opportunities and on whether we can continue to fund growth while maintaining cost controls and asset quality, as well on other factors beyond our control, such as national, regional and local economic conditions and interest rate trends.

Also, as our acquired loan portfolio, which produces higher yields than our originated loans due to loan discount accretion is paid down; we expect downward pressure on our income to the extent that the run‑off is not replaced with other high‑yielding loans. If we are unable to replace loans in our existing portfolio with comparable high‑yielding loans or a larger volume of loans, our results of operations could be adversely affected. We could also be materially and adversely affected if we choose to pursue riskier higher‑yielding loans that fail to perform.

The accounting for loans acquired in connection with our acquisitions is based on numerous subjective determinations that may prove to be inaccurate and have a negative impact on our results of operations.

Loans acquired in connection with our acquisitions have been recorded at estimated fair value on their acquisition date without a carryover of the related allowance for loan losses. In general, the determination of estimated

18


 

Table of Contents

 

fair value of acquired loans requires management to make subjective determinations regarding discount rate, estimates of losses on defaults, market conditions and other factors that are highly subjective in nature. A risk exists that our estimate of the fair value of acquired loans will prove to be inaccurate and that we ultimately will not recover the amount at which we recorded such loans on our balance sheet, which would require us to recognize losses.

Loans acquired in connection with acquisitions that have evidence of credit deterioration since origination and for which it is probable at the date of acquisition that we will not collect all contractually required principal and interest payments are accounted for under Accounting Standards Codification (“ASC”) Topic 310‑30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. These credit‑impaired loans, like non‑credit‑impaired loans acquired in connection with our acquisitions, have been recorded at estimated fair value on their acquisition date, based on subjective determinations regarding risk ratings, expected future cash flows and fair value of the underlying collateral, without a carryover of the related allowance for loan losses. We evaluate these loans quarterly to assess expected cash flows. Subsequent decreases to the expected cash flows will generally result in a provision for loan losses. Subsequent increases in cash flows result in a reversal of the provision for loan losses to the extent of prior charges or a reclassification of the difference from non‑accretable to accretable with a positive impact on interest income. Because the accounting for these loans is based on subjective measures that can change frequently, we may experience fluctuations in our net interest income and provisions for loan losses attributable to these loans. These fluctuations could negatively impact our results of operations.

We are highly dependent on our management team, and the loss of our senior executive officers or other key employees could harm our ability to implement our strategic plan, impair our relationships with customers and adversely affect our business, results of operations and growth prospects.

Our success is dependent, to a large degree, upon the continued service and skills of our existing executive management team, particularly Mr. Leon J. Holschbach, our Chief Executive Officer, and Mr. Jeffrey G. Ludwig, our President and Chief Financial Officer.

Our business and growth strategies are built primarily upon our ability to retain employees with experience and business relationships within their respective market areas. The loss of Mr. Holschbach, Mr. Ludwig or any of our other key personnel could have an adverse impact on our business and growth because of their skills, years of industry experience, knowledge of our market areas and the difficulty of finding qualified replacement personnel, particularly in light of the fact that we are headquartered outside of a major metropolitan area. In addition, although we have non‑competition agreements with each of our seven executive officers and with several others of our senior personnel, we do not have any such agreements with other employees who are important to our business, and in any event the enforceability of non‑competition agreements varies across the states in which we do business. While our mortgage originators, loan officers and wealth management professionals are generally subject to non‑solicitation provisions as part of their employment, our ability to enforce such agreements may not fully mitigate the injury to our business from the breach of such agreements, as such employees could leave us and immediately begin soliciting our customers. The departure of any of our personnel who are not subject to enforceable non‑competition agreements could have a material adverse impact on our business, results of operations and growth prospects.

Fluctuations in interest rates may reduce net interest income and otherwise negatively impact our financial condition and results of operations.

Shifts in short‑term interest rates may reduce net interest income, which is the principal component of our earnings. Net interest income is the difference between the amounts received by us on our interest‑earning assets and the interest paid by us on our interest‑bearing liabilities. When interest rates rise, the rate of interest we pay on our liabilities, such as deposits, rises more quickly than the rate of interest that we receive on our interest‑bearing assets, such as loans, which may cause our profits to decrease. The impact on earnings is more adverse when the slope of the yield curve flattens, that is, when short‑term interest rates increase more than long‑term interest rates or when long‑term interest rates decrease more than short‑term interest rates.

Interest rate increases often result in larger payment requirements for our borrowers, which increases the potential for default. At the same time, the marketability of the underlying property may be adversely affected by any reduced demand resulting from higher interest rates. In a declining interest rate environment, there may be an increase in prepayments on loans as borrowers refinance their mortgages and other indebtedness at lower rates.

19


 

Table of Contents

 

Changes in interest rates also can affect the value of loans, securities and other assets. An increase in interest rates that adversely affects the ability of borrowers to pay the principal or interest on loans may lead to an increase in nonperforming assets and a reduction of income recognized, which could have a material adverse effect on our results of operations and cash flows. Further, when we place a loan on nonaccrual status, we reverse any accrued but unpaid interest receivable, which decreases interest income. Subsequently, we continue to have a cost to fund the loan, which is reflected as interest expense, without any interest income to offset the associated funding expense. Thus, an increase in the amount of nonperforming assets would have an adverse impact on net interest income.

If short‑term interest rates remain at low levels for a prolonged period, and assuming longer term interest rates fall, we could experience net interest margin compression as our interest earning assets would continue to reprice downward while our interest‑bearing liability rates could fail to decline in tandem. This would have a material adverse effect on our net interest income and our results of operations.

Liquidity risks could affect operations and jeopardize our business, financial condition, and results of operations.

Liquidity is essential to our business. An inability to raise funds through deposits, borrowings, the sale of loans and/or investment securities and from other sources could have a substantial negative effect on our liquidity. Our most important source of funds consists of our customer deposits, including escrow deposits held in connection with our commercial mortgage servicing business. Such deposit balances can decrease when customers perceive alternative investments, such as the stock market, as providing a better risk/return tradeoff, or, in connection with our commercial mortgage servicing business, third parties for whom we provide servicing choose to terminate that relationship with us. If customers move money out of bank deposits and into other investments, we could lose a relatively low cost source of funds, which would require us to seek wholesale funding alternatives in order to continue to grow, thereby increasing our funding costs and reducing our net interest income and net income.

Our access to funding sources in amounts adequate to finance or capitalize our activities or on terms that are acceptable to us could be impaired by factors that affect us directly or the financial services industry or economy in general, such as disruptions in the financial markets or negative views and expectations about the prospects for the financial services industry.

Any decline in available funding could adversely impact our ability to continue to implement our strategic plan, including originate loans, invest in securities, meet our expenses, pay dividends to our shareholders or to fulfill obligations such as repaying our borrowings or meeting deposit withdrawal demands, any of which could have a material adverse impact on our liquidity, business, financial condition and results of operations.

We may need to raise additional capital in the future, and if we fail to maintain sufficient capital, whether due to losses, an inability to raise additional capital or otherwise, our financial condition, liquidity and results of operations, as well as our ability to maintain regulatory compliance, would be adversely affected.

We face significant capital and other regulatory requirements as a financial institution. The Company, on a consolidated basis, and the Bank, on a stand‑alone basis, must meet certain regulatory capital requirements and maintain sufficient liquidity. Importantly, regulatory capital requirements could increase from current levels, which could require us to raise additional capital or contract our operations. Our ability to raise additional capital depends on conditions in the capital markets, economic conditions and a number of other factors, including investor perceptions regarding the banking industry, market conditions and governmental activities, and on our financial condition and performance. Accordingly, we cannot assure you that we will be able to raise additional capital if needed or on terms acceptable to us. If we fail to maintain capital to meet regulatory requirements, our financial condition, liquidity and results of operations would be materially and adversely affected.

Decreased residential and commercial mortgage origination, volume and pricing decisions of competitors, and changes in interest rates, may adversely affect our profitability.

We currently operate a residential and commercial mortgage origination and servicing business. Changes in interest rates and pricing decisions by our loan competitors may adversely affect demand for our mortgage loan products, the revenue realized on the sale of loans, revenues received from servicing such loans and the valuation of our mortgage servicing rights. New regulations, increased regulatory reviews, and/or changes in the structure of the secondary mortgage markets which we would utilize to sell mortgage loans may be introduced and may increase costs and make it more difficult to operate a residential and commercial mortgage origination and servicing business.

20


 

Table of Contents

 

We could recognize losses on securities held in our securities portfolio, particularly if interest rates increase or economic and market conditions deteriorate.

Factors beyond our control can significantly influence the fair value of securities in our portfolio and can cause potential adverse changes to the fair value of these securities. For example, fixed‑rate securities acquired by us are generally subject to decreases in market value when interest rates rise. Additional factors include, but are not limited to, rating agency downgrades of the securities or our own analysis of the value of the security, defaults by the issuer or individual mortgagors with respect to the underlying securities, and continued instability in the credit markets. Any of the foregoing factors could cause an other‑than‑temporary impairment in future periods and result in realized losses. The process for determining whether impairment is other‑than‑temporary usually requires difficult, subjective judgments about the future financial performance of the issuer and any collateral underlying the security in order to assess the probability of receiving all contractual principal and interest payments on the security. Because of changing economic and market conditions affecting interest rates, the financial condition of issuers of the securities and the performance of the underlying collateral, we may recognize realized and/or unrealized losses in future periods, which could have an adverse effect on our financial condition and results of operations.

Downgrades in the credit rating of one or more insurers that provide credit enhancement for our state and municipal securities portfolio may have an adverse impact on the market for and valuation of these types of securities.

We invest in tax‑exempt state and local municipal securities, some of which are insured by monoline insurers. Even though management generally purchases municipal securities on the overall credit strength of the issuer, the reduction in the credit rating of an insurer may negatively impact the market for and valuation of our investment securities. Such downgrade could adversely affect our liquidity, financial condition and results of operations.

Our mortgage banking profitability could significantly decline if we are not able to originate and resell a high volume of mortgage loans.

Mortgage production, especially refinancing activity, declines in rising interest rate environments, and in a rising interest rate environment, there can be no assurance that our mortgage production will continue at current levels. Because we sell a substantial portion of the mortgage loans we originate, the profitability of our mortgage banking business also depends in large part on our ability to aggregate a high volume of loans and sell them in the secondary market at a gain. Thus, in addition to our dependence on the interest rate environment, we are dependent upon (i) the existence of an active secondary market and (ii) our ability to profitably sell loans or securities into that market. If our level of mortgage production declines, the profitability will depend upon our ability to reduce our costs commensurate with the reduction of revenue from our mortgage operations.

Our ability to originate and sell mortgage loans readily is dependent upon the availability of an active secondary market for single‑family mortgage loans, which in turn depends in part upon the continuation of programs currently offered by government‑sponsored entities (“GSEs”) and other institutional and non‑institutional investors. These entities account for a substantial portion of the secondary market in residential mortgage loans. Because the largest participants in the secondary market are Fannie Mae and Freddie Mac, GSEs whose activities are governed by federal law, any future changes in laws that significantly affect the activity of these GSEs could, in turn, adversely affect our operations. In September 2008, Fannie Mae and Freddie Mac were placed into conservatorship by the U.S. government. The federal government has for many years considered proposals to reform Fannie Mae and Freddie Mac, but the results of any such reform, and their impact on us, are difficult to predict. To date, no reform proposal has been enacted.

In addition, our ability to sell mortgage loans readily is dependent upon our ability to remain eligible for the programs offered by the GSEs and other institutional and non‑institutional investors. Any significant impairment of our eligibility with any of the GSEs could materially and adversely affect our operations. Further, the criteria for loans to be accepted under such programs may be changed from time to time by the sponsoring entity, which could result in a lower volume of corresponding loan originations. The profitability of participating in specific programs may vary depending on a number of factors, including our administrative costs of originating and purchasing qualifying loans and our costs of meeting such criteria.

If we breach any of the representations or warranties we make to a purchaser of our mortgage loans, we may be liable to the purchaser for certain costs and damages.

When we sell or securitize mortgage loans in the ordinary course of business, we are required to make certain representations and warranties to the purchaser about the mortgage loans and the manner in which they were originated.

21


 

Table of Contents

 

Under these agreements, we may be required to repurchase mortgage loans if we have breached any of these representations or warranties, in which case we may record a loss. In addition, if repurchase and indemnity demands increase on loans that we sell from our portfolios, our liquidity, results of operations and financial condition could be adversely affected.

Our ability to maintain our reputation is critical to the success of our business, and the failure to do so may materially adversely affect our business and the value of our stock.

We are a community bank, and our reputation is one of the most valuable components of our business. Similarly, each of our subsidiaries operate in niche markets where reputation is critically important. As such, we strive to conduct our business in a manner that enhances our reputation. This is done, in part, by recruiting, hiring and retaining employees who share our core values of being an integral part of the communities we serve, delivering superior service to our customers and caring about our customers and associates. If our reputation is negatively affected, by the actions of our employees or otherwise, our business and, therefore, our operating results and the value of our stock may be materially adversely affected.

Our risk management framework may not be effective in mitigating risks and/or losses to us.

Our risk management framework is comprised of various processes, systems and strategies, and is designed to manage the types of risk to which we are subject, including, among others, credit, market, liquidity, interest rate and compliance. Our framework also includes financial or other modeling methodologies that involve management assumptions and judgment. Our risk management framework may not be effective under all circumstances or that it will adequately mitigate any risk or loss to us. If our framework is not effective, we could suffer unexpected losses and our business, financial condition, results of operations or growth prospects could be materially and adversely affected. We may also be subject to potentially adverse regulatory consequences.

Changes in accounting standards could materially impact our financial statements.

From time to time, the FASB or the SEC may change the financial accounting and reporting standards that govern the preparation of our financial statements. Such changes may result in us being subject to new or changing accounting and reporting standards. In addition, the bodies that interpret the accounting standards (such as banking regulators or outside auditors) may change their interpretations or positions on how these standards should be applied. These changes may be beyond our control, can be hard to predict and can materially impact how we record and report our financial condition and results of operations. In some cases, we could be required to apply a new or revised standard retrospectively, or apply an existing standard differently, also retrospectively, in each case resulting in our needing to revise or restate prior period financial statements.

The obligations associated with being a public company require significant resources and management attention, which may divert from our business operations.

As an “emerging growth company” as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”), we intend to take advantage of certain temporary exemptions from various reporting requirements, including reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements and an exemption from the requirement to obtain an attestation from our auditors on management’s assessment of our internal control over financial reporting. When these exemptions cease to apply, we expect to incur additional expenses and devote increased management effort toward ensuring compliance with them.

We are subject to potential claims and litigation pertaining to our fiduciary responsibilities.

Some of the services we provide, such as wealth management services, require us to act as fiduciaries for our customers and others. From time to time, third parties make claims and take legal action against us pertaining to the performance of our fiduciary responsibilities. If these claims and legal actions are not resolved in a manner favorable to us, we may be exposed to significant financial liability and/or our reputation could be damaged. Either of these results may adversely impact demand for our products and services or otherwise have a harmful effect on our business and, in turn, on our financial condition and results of operations.

22


 

Table of Contents

 

We have a continuing need for technological change, and we may not have the resources to effectively implement new technology or we may experience operational challenges when implementing new technology.

The financial services industry is undergoing rapid technological changes with frequent introductions of new technology‑driven products and services. In addition to better serving customers, the effective use of technology increases efficiency and enables financial institutions to reduce costs. Our future success will depend in part upon our ability to address the needs of our customers by using technology to provide products and services that will satisfy customer demands for convenience as well as to create additional efficiencies in our operations as we continue to grow and expand our market area. We may experience operational challenges as we implement these new technology enhancements, or seek to implement them across all of our offices and business units, which could result in us not fully realizing the anticipated benefits from such new technology or require us to incur significant costs to remedy any such challenges in a timely manner.

Many of our larger competitors have substantially greater resources to invest in technological improvements. As a result, they may be able to offer additional or superior products to those that we will be able to offer, which would put us at a competitive disadvantage. Accordingly, a risk exists that we will not be able to effectively implement new technology‑driven products and services or be successful in marketing such products and services to our customers.

Real estate market volatility and future changes in our disposition strategies could result in net proceeds that differ significantly from our other real estate owned fair value appraisals.

As of December 31, 2017, we had $5.7 million of other real estate owned. Our other real estate owned portfolio consists of properties that we obtained through foreclosure or through an in‑substance foreclosure in satisfaction of loans. Properties in our other real estate owned portfolio are recorded at the lower of the recorded investment in the loans for which the properties previously served as collateral or the “fair value,” which represents the estimated sales price of the properties on the date acquired less estimated selling costs.

In response to market conditions and other economic factors, we may utilize alternative sale strategies other than orderly disposition as part of our other real estate owned disposition strategy, such as immediate liquidation sales. In this event, as a result of the significant judgments required in estimating fair value and the variables involved in different methods of disposition, the net proceeds realized from such sales transactions could differ significantly from appraisals, comparable sales and other estimates used to determine the fair value of our other real estate owned properties.

Nonperforming assets take significant time to resolve and adversely affect our results of operations and financial condition, and could result in further losses in the future.

Our nonperforming assets adversely affect our net income in various ways. We do not record interest income on nonaccrual loans or other real estate owned, thereby adversely affecting our net income and returns on assets and equity, increasing our loan administration costs and adversely affecting our efficiency ratio. When we take collateral in foreclosure and similar proceedings, we are required to mark the collateral to its then‑fair market value, which may result in a loss. These nonperforming loans and other real estate owned also increase our risk profile and the level of capital our regulators believe is appropriate for us to maintain in light of such risks. The resolution of nonperforming assets requires significant time commitments from management and can be detrimental to the performance of their other responsibilities. If we experience increases in nonperforming loans and nonperforming assets, our net interest income may be negatively impacted and our loan administration costs could increase, each of which could have an adverse effect on our net income and related ratios, such as return on assets and equity.

We depend on the accuracy and completeness of information provided by customers and counterparties.

In deciding whether to extend credit or enter into other transactions with customers and counterparties, we may rely on information furnished to us by or on behalf of customers and counterparties, including financial statements and other financial information. We also may rely on representations of customers and counterparties as to the accuracy and completeness of that information. In deciding whether to extend credit, we may rely upon our customers’ representations that their financial statements conform to U.S. generally accepted accounting principles (“GAAP”) and present fairly, in all material respects, the financial condition, results of operations and cash flows of the customer. We also may rely on customer representations and certifications, or other audit or accountants’ reports, with respect to the business and financial condition of our clients. Our financial condition, results of operations, financial reporting and reputation could be negatively affected if we rely on materially misleading, false, inaccurate or fraudulent information.

23


 

Table of Contents

 

We face strong competition from financial services companies and other companies that offer banking, mortgage, leasing, and wealth management services and providers of FHA financing and servicing, which could harm our business.

Our operations consist of offering banking and mortgage services, and we also offer commercial FHA financing, trust, wealth management and leasing services to generate noninterest income. Many of our competitors offer the same, or a wider variety of, banking and related financial services within our market areas. These competitors include national banks, regional banks and other community banks. We also face competition from many other types of financial institutions, including savings and loan institutions, finance companies, brokerage firms, insurance companies, credit unions, mortgage banks and other financial intermediaries. In addition, a number of out‑of‑state financial intermediaries have opened production offices or otherwise solicit deposits in our market areas. Additionally, we face growing competition from so‑called “online businesses” with few or no physical locations, including online banks, lenders and consumer and commercial lending platforms, as well as automated retirement and investment service providers. Increased competition in our markets may result in reduced loans, deposits and commissions and brokers’ fees, as well as reduced net interest margin and profitability. Ultimately, we may not be able to compete successfully against current and future competitors. If we are unable to attract and retain banking, mortgage, leasing and wealth management customers, we may be unable to continue to grow our business and our financial condition and results of operations may be adversely affected.

Consumers and businesses are increasingly using non-banks to complete their financial transactions, which could adversely affect our business and results of operations.

Technology and other changes are allowing consumers and businesses to complete financial transactions that historically have involved banks through alternative methods. For example, the wide acceptance of internet-based commerce has resulted in a number of alternative payment processing systems and lending platforms in which banks play only minor roles. Customers can now maintain funds in prepaid debit cards or digital currencies, and pay bills and transfer funds directly without the direct assistance of banks. The diminishing role of banks as financial intermediaries has resulted and could continue to result in the loss of fee income, as well as the loss of customer deposits and the related income generated from those deposits. The loss of these revenue streams and the potential loss of lower cost deposits as a source of funds could have a material adverse effect on our business, financial condition and results of operations.

If we violate U.S. Department of Housing and Urban Development (“HUD”) lending requirements or if the federal government shuts down or otherwise fails to fully fund the federal budget, our commercial FHA origination business could be adversely affected.

We originate, sell and service loans under FHA insurance programs, and make certifications regarding compliance with applicable requirements and guidelines. If we were to violate these requirements and guidelines, or other applicable laws, or if the FHA loans we originate show a high frequency of loan defaults, we could be subject to monetary penalties and indemnification claims, and could be declared ineligible for FHA programs. Any inability to engage in our commercial FHA origination and servicing business would lead to a decrease in our net income.

In addition, disagreement over the federal budget has caused the U.S. federal government to shut down for periods of time in recent years. Federal governmental entities, such as HUD, that rely on funding from the federal budget, could be adversely affected in the event of a government shut‑down, which could have a material adverse effect on our commercial FHA origination business and our results of operations.

Risks Related to the Business Environment and Our Industry

Legislative and regulatory actions taken now or in the future may increase our costs and impact our business, governance structure, financial condition or results of operations.

Compliance with the Dodd‑Frank Act and its implementing regulations has and may continue to result in additional operating and compliance costs that could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

In addition, new proposals for legislation may continue to be introduced in the U.S. Congress that could further substantially change regulation of the bank and non‑bank financial services industries and impose restrictions on the operations and general ability of firms within the industry to conduct business consistent with historical practices. Federal and state regulatory agencies also frequently adopt changes to their regulations or change the manner in which

24


 

Table of Contents

 

existing regulations are applied. Certain aspects of current or proposed regulatory or legislative changes to laws applicable to the financial industry, if enacted or adopted, may impact the profitability of our business activities, require more oversight or change certain of our business practices, including the ability to offer new products, obtain financing, attract deposits, make loans and achieve satisfactory interest spreads and could expose us to additional costs, including increased compliance costs. These changes also may require us to invest significant management attention and resources to make any necessary changes to operations to comply and could have an adverse effect on our business, financial condition and results of operations.

There is uncertainty surrounding the potential legal, regulatory and policy changes that may be enacted by the current presidential administration in the U.S. that may directly affect financial institutions and the global economy.

The current presidential administration has indicated that it would like to see changes made to certain financial reform regulations, including the Dodd-Frank Act, which has resulted in increased regulatory uncertainty, and we are assessing the potential impact on financial and economic markets and on our business. Changes in federal policy and at regulatory agencies are expected to occur over time through policy and personnel changes, which could lead to changes involving the level of oversight and focus on the financial services industry. The nature, timing and economic and political effects of potential changes to the current legal and regulatory framework affecting financial institutions remain highly uncertain. At this time, it is unclear what laws, regulations and policies may change and whether future changes or uncertainty surrounding future changes will adversely affect our operating environment and therefore our business, financial condition and results of operations.

We may be adversely affected by changes in U.S. tax laws and regulations.

The Tax Cuts and Jobs Act was signed into law on December 22, 2017. The legislation lowered the 35% corporate tax rate to 21%, modified the U.S. taxation of income earned outside the U.S. and limited or eliminated various deductions, tax credits and/or other tax preferences. While we will benefit on a prospective net income basis from the decrease in corporate tax rates, the legislation could negatively impact our customers because it lowers the existing caps on mortgage interest deductions and limits the state and local tax deductions. These changes could make it more difficult for borrowers to make their loan payments could also negatively impact the housing market, which could adversely affect our business and loan growth.

As a result of the Dodd‑Frank Act and recent rulemaking, we are subject to more stringent capital requirements.

The failure to meet applicable regulatory capital requirements of the Basel III Rule could result in one or more of our regulators placing limitations or conditions on our activities, including our growth initiatives, or restricting the commencement of new activities, and could affect customer and investor confidence, our costs of funds and FDIC insurance costs, our ability to pay dividends on our common stock, our ability to make acquisitions, and our business, results of operations and financial conditions, generally.

Monetary policies and regulations of the Federal Reserve could adversely affect our business, financial condition and results of operations.

In addition to being affected by general economic conditions, our earnings and growth are affected by the policies of the Federal Reserve. An important function of the Federal Reserve is to regulate the money supply and credit conditions. Among the instruments used by the Federal Reserve to implement these objectives are open market purchases and sales of U.S. government securities, adjustments of the discount rate and changes in banks’ reserve requirements against bank deposits. These instruments are used in varying combinations to influence overall economic growth and the distribution of credit, bank loans, investments and deposits. Their use also affects interest rates charged on loans or paid on deposits.

The monetary policies and regulations of the Federal Reserve have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future. The effects of such policies upon our business, financial condition and results of operations cannot be predicted.

Federal and state regulators periodically examine our business, and we may be required to remediate adverse examination findings.

The Federal Reserve, the FDIC and the DFPR periodically examine our business, including our compliance with laws and regulations. If, as a result of an examination, a banking agency were to determine that our financial condition, capital resources, asset quality, earnings prospects, management, liquidity or other aspects of any of our

25


 

Table of Contents

 

operations had become unsatisfactory, or that we were in violation of any law or regulation, they may take a number of different remedial actions as they deem appropriate. These actions include the power to enjoin “unsafe or unsound” practices, to require affirmative action to correct any conditions resulting from any violation or practice, to issue an administrative order that can be judicially enforced, to direct an increase in our capital, to restrict our growth, to assess civil money penalties, to fine or remove officers and directors and, if it is concluded that such conditions cannot be corrected or there is an imminent risk of loss to depositors, to terminate our deposit insurance and place us into receivership or conservatorship. Any regulatory action against us could have an adverse effect on our business, financial condition and results of operations.

We are subject to numerous laws designed to protect consumers, including the Community Reinvestment Act and fair lending laws, and failure to comply with these laws could lead to a wide variety of sanctions.

The CRA, the Equal Credit Opportunity Act, the Fair Housing Act and other fair lending laws and regulations prohibit discriminatory lending practices by financial institutions. The U.S. Department of Justice, federal banking agencies, and other federal agencies are responsible for enforcing these laws and regulations. A challenge to an institution’s compliance with fair lending laws and regulations could result in a wide variety of sanctions, including damages and civil money penalties, injunctive relief, restrictions on mergers and acquisitions activity, restrictions on expansion, and restrictions on entering new business lines. Private parties may also challenge an institution’s performance under fair lending laws in private class action litigation. Such actions could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

We face a risk of noncompliance and enforcement action with the Bank Secrecy Act and other anti‑money laundering statutes and regulations.

The Bank Secrecy Act, the USA PATRIOT Act and other laws and regulations require financial institutions, among other duties, to institute and maintain an effective anti‑money laundering program and to file reports such as suspicious activity reports and currency transaction reports. We are required to comply with these and other anti‑money laundering requirements. The federal banking agencies and Financial Crimes Enforcement Network are authorized to impose significant civil money penalties for violations of those requirements and have recently engaged in coordinated enforcement efforts against banks and other financial services providers with the U.S. Department of Justice, Drug Enforcement Administration and Internal Revenue Service. We are also subject to increased scrutiny of compliance with the rules enforced by the Office of Foreign Assets Control. If our policies, procedures and systems are deemed deficient, we would be subject to liability, including fines and regulatory actions, which may include restrictions on our ability to pay dividends and the necessity to obtain regulatory approvals to proceed with certain aspects of our business plan, including our acquisition plans.

Failure to maintain and implement adequate programs to combat money laundering and terrorist financing could also have serious reputational consequences for us. Any of these results could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

The Federal Reserve may require us to commit capital resources to support the Bank.

As a matter of policy, the Federal Reserve expects a bank holding company to act as a source of financial and managerial strength to a subsidiary bank and to commit resources to support such subsidiary bank. The Dodd‑Frank Act codified the Federal Reserve’s policy on serving as a source of financial strength. Under the “source of strength” doctrine, the Federal Reserve may require a bank holding company to make capital injections into a troubled subsidiary bank and may charge the bank holding company with engaging in unsafe and unsound practices for failure to commit resources to a subsidiary bank. A capital injection may be required at times when the holding company may not have the resources to provide it and therefore may be required to borrow the funds or raise capital. Any loans by a holding company to its subsidiary banks are subordinate in right of payment to deposits and to certain other indebtedness of such subsidiary bank. In the event of a bank holding company’s bankruptcy, the bankruptcy trustee will assume any commitment by the holding company to a federal bank regulatory agency to maintain the capital of a subsidiary bank. Moreover, bankruptcy law provides that claims based on any such commitment will be entitled to a priority of payment over the claims of the institution’s general unsecured creditors, including the holders of its note obligations. Thus, any borrowing that must be done by the Company to make a required capital injection becomes more difficult and expensive and could have an adverse effect on our business, financial condition and results of operations.

26


 

Table of Contents

 

A new accounting standard may require us to increase our allowance for loan losses and may have a material adverse effect on our financial condition and results of operations.

The FASB has adopted a new accounting standard that will be effective for the Company and the Bank for our first fiscal year after December 15, 2019. This standard, referred to as Current Expected Credit Loss, or CECL, will require financial institutions to determine periodic estimates of lifetime expected credit losses on loans, and recognize the expected credit losses as allowances for loan losses. This will change the current method of providing allowances for loan losses that are probable, which may require us to increase our allowance for loan losses, and to greatly increase the types of data we will need to collect and review to determine the appropriate level of the allowance for loan losses. Any increase in our allowance for loan losses or expenses incurred to determine the appropriate level of the allowance for loan losses may have a material adverse effect on our financial condition and results of operations.

We may be adversely affected by the soundness of other financial institutions.

Our ability to engage in routine funding transactions could be adversely affected by the actions and commercial soundness of other financial institutions. Financial services companies are interrelated as a result of trading, clearing, counterparty, and other relationships. We have exposure to different industries and counterparties, and through transactions with counterparties in the financial services industry, including brokers and dealers, commercial banks, investment banks, and other institutional clients. As a result, defaults by, or even rumors or questions about, one or more financial services companies, or the financial services industry generally, have led to market‑wide liquidity problems and could lead to losses or defaults by us or by other institutions. These losses or defaults could have a material adverse effect on our business, financial condition, results of operations and growth prospects. Additionally, if our competitors were extending credit on terms we found to pose excessive risks, or at interest rates which we believed did not warrant the credit exposure, we may not be able to maintain our business volume and could experience deteriorating financial performance.

The stock market can be volatile, and fluctuations in our operating results and other factors could cause our stock price to decline.

The stock market has experienced and may continue to experience, fluctuations that significantly impact the market prices of securities issued by many companies. Market fluctuations could adversely affect our stock price. These fluctuations have often been unrelated or disproportionate to the operating performance of particular companies. These broad market fluctuations, as well as general economic, systematic, political and market conditions, such as recessions, loss of investor confidence, interest rate changes, or international currency fluctuations, may negatively affect the market price of our common stock. Moreover, our operating results may fluctuate and vary from period to period due to the risk factors set forth herein. As a result, period-to-period comparisons should not be relied upon as an indication of future performance. Our stock price could fluctuate significantly in response to our quarterly or annual results, annual projections and the impact of these risk factors on our operating results or financial position.

 

Item 1B – Unresolved Staff Comments

None.

 

Item 2 – Properties

Our corporate headquarters office building is located at 1201 Network Centre Drive, Effingham, Illinois, 62401. We own our corporate headquarters office building, which was built in 2011 and consists of approximately 79,000 square feet. The property also houses our primary operations center. We have an additional operations center located in St. Louis, Missouri, including for the Midland Equipment Financing operations, and Love Funding’s headquarters are located in Washington, D.C. At December 31, 2017, the Company had more than 80 locations across the United States. This includes 47 branches of the Bank located in Illinois, 13 branches of the Bank located in the St. Louis metropolitan area, and one branch of the Bank located in Colorado.

We believe that the leases to which we are subject are generally on terms consistent with prevailing market terms. None of the leases are with our directors, officers, beneficial owners of more than 5% of our voting securities or any affiliates of the foregoing, except that our branch bank in Town and Country, Missouri and our regional office in Clayton, Missouri are leased from entities principally owned by Andrew S. Love, Jr. and Laurence A. Schiffer, one of

27


 

Table of Contents

 

our former directors. We believe that our facilities are in good condition and are adequate to meet our operating needs for the foreseeable future.

 

Item 3 – Legal Proceedings

In the normal course of business, we are named or threatened to be named as a defendant in various lawsuits, none of which we expect to have a material effect on the Company. However, given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to our business (including laws and regulations governing consumer protection, fair lending, fair labor, privacy, information security and anti-money laundering and anti-terrorism laws), we, like all banking organizations, are subject to heightened legal and regulatory compliance and litigation risk. There are no material pending legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject.

Item 4 – Mine Safety Disclosures

Not applicable.

 

PART II

Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer of Purchases of Equity Securities

Market Information

Our common stock began trading on the Nasdaq Global Select Market (“Nasdaq”) under the symbol “MSBI” on May 24, 2016. Prior to that, there was no public market for our common stock. The following table sets forth the high and low sales prices of our common stock for the period of May 24, 2016 to December 31, 2017, as reported by Nasdaq, and the cash dividends declared for the periods indicated.

 

 

 

 

 

 

 

 

 

 

Price Per Share

 

Cash

 

High

 

Low

 

Dividends

2017

 

 

 

 

 

 

 

 

Fourth Quarter

$

36.50

 

$

30.31

 

$

0.20

Third Quarter

 

34.32

 

 

28.70

 

 

0.20

Second Quarter

 

36.14

 

 

31.40

 

 

0.20

First Quarter

 

36.62

 

 

31.56

 

 

0.20

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

Fourth Quarter

$

37.58

 

$

24.66

 

$

0.18

Third Quarter

 

25.50

 

 

21.55

 

 

0.18

Second Quarter (beginning May 24, 2016)

 

23.41

 

 

20.80

 

 

0.18

First Quarter

 

N/A

 

 

N/A

 

 

0.18

 

Shareholders

As of March 1, 2018, the Company had 1,157 common stock shareholders of record, and the closing price of the Company’s common stock was $31.89 per share.  The number of holders of record does not represent the actual number of beneficial owners of our common stock because securities dealers and others frequently hold shares in “street name” for the benefit of individual owners who have the right to vote shares.

Dividend Policy

It has been our policy to pay quarterly dividends to holders of our common stock, and we intend to generally maintain our current dividend levels. Our dividend policy and practice may change in the future, however, and our board of directors may change or eliminate the payment of future dividends at its discretion, without notice to our shareholders. Any future determination to pay dividends to holders of our common stock will depend on our results of operations, financial condition, capital requirements, banking regulations, contractual restrictions and any other factors that our board of directors may deem relevant.

28


 

Table of Contents

 

Dividend Restrictions. Under the terms of our subordinated notes issued in June 2015 and October 2017 and the related subordinated note purchase agreements, we are not permitted to declare or pay any dividends on our capital stock if an event of default occurs under the terms of the subordinated notes. Additionally, under the terms of such notes, we are not permitted to declare or pay any dividends on our capital stock if we are not “well capitalized” for regulatory purposes immediately prior to the payment of such dividend. The terms of the debentures underlying our trust preferred securities also prohibit us from paying dividends on our capital stock if we are in deferral of interest payments on those debentures. The terms of our loan agreement with another bank entered into in May 2017 provide that we are not permitted to pay dividends on our capital stock if an event of default occurs under the terms of the loan agreement.

As a bank holding company, our ability to pay dividends is affected by the policies and enforcement powers of the Federal Reserve. Information on regulatory restrictions on our ability to pay dividends is set forth in “Part I, Item I – Business – Supervision and Regulation – Regulation and Supervision of the Company – Dividend Payments.” In addition, because we are a holding company, we are dependent upon the payment of dividends by the Bank to us as our principal source of funds to pay dividends in the future, if any, and to make other payments. The Bank is also subject to various legal, regulatory and other restrictions on its ability to pay dividends and make other distributions and payments to us, as further discussed in “Part I, Item I – Business – Supervision and Regulation—Regulation and Supervision of the Bank—Dividend Payments.”

29


 

Table of Contents

 

Stock Performance Graph

The following graph compares the cumulative total shareholder return on the Company's common stock from May 24, 2016 (the date of the Company’s initial public offering and listing on Nasdaq) through December 31, 2017. The graph compares the Company's common stock with the Nasdaq Composite Index and the Nasdaq Bank Index. The graph assumes an investment of $100.00 in the Company's common stock and each index on May 24, 2016 and reinvestment of all quarterly dividends. Measurement points are May 24, 2016 and the last trading day of each subsequent quarter end through December 31, 2017. There is no assurance that the Company's common stock performance will continue in the future with the same or similar results as shown in the graph.

Picture 2

30


 

Table of Contents

 

Issuer Purchases of Equity Securities

The following table sets forth information regarding the Company’s repurchase of shares of its outstanding common stock during the fourth quarter of 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

Maximum

 

 

 

 

 

 

 

Number of

 

Number of

 

 

Total

 

Average

 

Shares Purchased

 

Shares that May

 

 

Number

 

Price

 

as Part of Publicly

 

Yet Be Purchased

 

 

of Shares

 

Paid Per

 

Announced Plans

 

Under the Plans

Period

 

Purchased (1)

 

Share

 

or Programs

 

or Programs

October 1 - 31, 2017

 

2,442

 

$

32.99

 

 -

 

 -

November 1 - 30, 2017

 

479

 

 

31.31

 

 -

 

 -

December 1 - 31, 2017

 

790

 

 

33.39

 

 -

 

 -

Total

 

3,711

 

$

32.86

 

 -

 

 -


(1)

Represents shares of the Company’s common stock repurchased under the employee stock purchase program and/or shares withheld to satisfy tax withholding obligations upon the vesting of awards of restricted stock. These shares were purchased pursuant to the terms of the applicable plan and not pursuant to a publicly announced repurchase plan or program.

Unregistered Sales of Equity Securities

None.

 

Item 6 – Selected Financial Data

The following consolidated selected financial data is derived from the Company’s audited consolidated financial statements as of and for the five years ended December 31, 2017. This information should be read in connection with our audited consolidated financial statements, related notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” appearing elsewhere in this report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31,

 

(dollars in thousands)

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,412,701

 

$

3,233,723

 

$

2,884,824

 

$

2,676,614

 

$

1,739,548

 

Total loans, gross

 

 

3,226,678

 

 

2,319,976

 

 

1,995,589

 

 

1,798,015

 

 

1,205,501

 

Allowance for loan losses

 

 

(16,431)

 

 

(14,862)

 

 

(15,988)

 

 

(12,300)

 

 

(23,672)

 

Loans held for sale

 

 

50,089

 

 

70,565

 

 

54,413

 

 

96,407

 

 

3,062

 

Investment securities

 

 

450,525

 

 

325,011

 

 

324,148

 

 

355,531

 

 

311,126

 

Deposits

 

 

3,131,089

 

 

2,404,366

 

 

2,367,648

 

 

2,150,633

 

 

1,381,889

 

Short-term borrowings

 

 

156,126

 

 

131,557

 

 

107,538

 

 

129,714

 

 

87,420

 

FHLB advances and other borrowings

 

 

496,436

 

 

237,518

 

 

40,178

 

 

74,349

 

 

73,410

 

Subordinated debt

 

 

93,972

 

 

54,508

 

 

61,859

 

 

7,370

 

 

7,299

 

Trust preferred debentures

 

 

45,379

 

 

37,405

 

 

37,057

 

 

36,930

 

 

11,830

 

Preferred shareholders’ equity

 

 

2,970

 

 

 -

 

 

 -

 

 

 -

 

 

57,370

 

Common shareholders’ equity

 

 

446,575

 

 

321,770

 

 

232,880

 

 

219,456

 

 

92,070

 

Total shareholders’ equity

 

 

449,545

 

 

321,770

 

 

232,880

 

 

219,456

 

 

149,440

 

Tangible common equity (1)

 

 

331,019

 

 

265,747

 

 

179,357

 

 

162,046

 

 

76,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

153,113

 

$

121,249

 

$

117,796

 

$

73,141

 

$

74,989

 

Interest expense

 

 

23,451

 

 

15,995

 

 

12,889

 

 

8,543

 

 

9,069

 

Net interest income

 

 

129,662

 

 

105,254

 

 

104,907

 

 

64,598

 

 

65,920

 

Provision for loan losses

 

 

9,556

 

 

5,591

 

 

11,127

 

 

92

 

 

173

 

Noninterest income

 

 

59,362

 

 

72,057

 

 

59,482

 

 

20,441

 

 

16,230

 

Noninterest expense

 

 

152,997

 

 

121,289

 

 

117,847

 

 

69,480

 

 

61,449

 

Income before taxes

 

 

26,471

 

 

50,431

 

 

35,415

 

 

15,467

 

 

20,528

 

Provision for income taxes

 

 

10,415

 

 

18,889

 

 

11,091

 

 

4,651

 

 

6,023

 

Net income

 

 

16,056

 

 

31,542

 

 

24,324

 

 

10,816

 

 

14,505

 

Preferred stock dividends

 

 

83

 

 

 -

 

 

 -

 

 

7,601

 

 

4,718

 

Net income available to common shareholders

 

$

15,973

 

$

31,542

 

$

24,324

 

$

3,215

 

$

9,787

 

 

31


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31,

 

(dollars in thousands, except per share data)

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 days past due

 

$

15,405

 

$

10,767

 

$

10,120

 

$

5,744

 

$

9,193

 

Loans 30-89 days past due to total loans

 

 

0.48

%  

 

0.46

%  

 

0.51

%  

 

0.32

%  

 

0.76

%  

Nonperforming loans (2)

 

$

26,760

 

$

31,603

 

$

24,891

 

$

32,172

 

$

21,822

 

Nonperforming loans to total loans (2)

 

 

0.83

%  

 

1.36

%  

 

1.25

%  

 

1.80

%  

 

1.81

%  

Nonperforming assets (3)

 

$

30,894

 

$

34,550

 

$

29,206

 

$

39,542

 

$

28,481

 

Nonperforming assets to total assets (3)

 

 

0.70

%  

 

1.07

%  

 

1.01

%  

 

1.48

%  

 

1.64

%  

Allowance for loan losses to total loans (2)

 

 

0.51

%  

 

0.64

%  

 

0.80

%  

 

0.69

%  

 

1.96

%  

Allowance for loan losses to nonperforming loans (2)

 

 

61.40

%  

 

47.03

%  

 

64.23

%  

 

38.23

%  

 

108.48

%  

Net charge-offs to average loans

 

 

0.28

%  

 

0.31

%  

 

0.39

%  

 

0.94

%  

 

0.25

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data (Common Stock):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.89

 

$

2.22

 

$

2.03

 

$

0.53

 

$

2.12

 

Diluted (4)

 

 

0.87

 

 

2.17

 

 

2.00

 

 

0.53

 

 

1.70

 

Dividends declared

 

 

0.80

 

 

0.72

 

 

0.65

 

 

0.59

 

 

0.53

 

Book value (5)

 

 

23.35

 

 

20.78

 

 

19.74

 

 

18.72

 

 

19.93

 

Tangible book value (1)

 

 

17.31

 

 

17.16

 

 

15.20

 

 

13.82

 

 

16.48

 

Market price

 

 

32.48

 

 

36.18

 

 

N/A

 

 

N/A

 

 

N/A

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

17,781,631

 

 

14,130,552

 

 

11,902,455

 

 

5,945,615

 

 

4,558,549

 

Diluted

 

 

18,283,214

 

 

14,428,839

 

 

12,112,403

 

 

6,025,454

 

 

7,151,471

 

Shares outstanding at period end

 

 

19,122,049

 

 

15,483,499

 

 

11,797,404

 

 

11,725,158

 

 

4,620,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.41

%  

 

1.03

%  

 

0.88

%  

 

0.62

%  

 

0.89

%  

Return on average shareholders’ equity

 

 

4.02

 

 

10.95

 

 

10.68

 

 

6.82

 

 

10.45

 

Return on average common shareholders’ equity

 

 

4.02

 

 

10.95

 

 

10.68

 

 

2.83

 

 

12.01

 

Return on average tangible common equity (1)

 

 

5.19

 

 

13.43

 

 

14.14

 

 

3.26

 

 

15.04

 

Yield on earning assets

 

 

4.43

 

 

4.51

 

 

4.91

 

 

4.74

 

 

5.29

 

Cost of average interest bearing liabilities

 

 

0.82

 

 

0.72

 

 

0.66

 

 

0.65

 

 

0.72

 

Net interest spread

 

 

3.61

 

 

3.79

 

 

4.25

 

 

4.09

 

 

4.57

 

Net interest margin (6)

 

 

3.77

 

 

3.92

 

 

4.38

 

 

4.21

 

 

4.68

 

Efficiency ratio (1)

 

 

66.66

 

 

68.66

 

 

66.20

 

 

71.07

 

 

67.83

 

Common stock dividend payout ratio (7)

 

 

0.90

 

 

32.43

 

 

32.02

 

 

111.32

 

 

25.00

 

Loan to deposit ratio

 

 

103.05

 

 

96.49

 

 

84.29

 

 

83.60

 

 

87.24

 

Core deposits/total deposits (8)

 

 

91.69

 

 

88.70

 

 

88.41

 

 

89.56

 

 

87.97

 

Net non-core funding dependence ratio (1)

 

 

19.95

 

 

15.23

 

 

7.12

 

 

10.50

 

 

14.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory and Other Capital Ratios - Consolidated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets (1)

 

 

7.70

%  

 

8.36

%  

 

6.33

%  

 

6.19

%  

 

4.42

%  

Tier 1 common capital to risk-weighted assets (9)

 

 

8.45

 

 

9.35

 

 

6.50

 

 

N/A

 

 

N/A

 

Tier 1 leverage ratio

 

 

8.63

 

 

9.76

 

 

7.49

 

 

10.48

 

 

8.14

 

Tier 1 capital to risk-weighted assets

 

 

10.19

 

 

11.27

 

 

8.62

 

 

8.65

 

 

9.98

 

Total capital to risk-weighted assets

 

 

13.26

 

 

13.85

 

 

11.82

 

 

9.59

 

 

11.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory Capital Ratios - Bank Only (10):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 common capital to risk-weighted assets (9)

 

 

11.84

%  

 

11.61

%  

 

10.39

%  

 

N/A

 

 

N/A

 

Tier 1 leverage ratio

 

 

10.04

 

 

10.05

 

 

9.01

 

 

8.65

%  

 

8.92

%  

Tier 1 capital to risk-weighted assets

 

 

11.84

 

 

11.61

 

 

10.39

 

 

10.34

 

 

10.93

 

Total capital to risk-weighted assets

 

 

12.32

 

 

12.17

 

 

11.06

 

 

11.18

 

 

12.18

 


(1)

Tangible common equity, tangible book value per share, return on average tangible common equity, tangible common equity to tangible assets, efficiency ratio and net non-core funding dependence ratio are non‑GAAP financial measures. See “—Non-GAAP Financial Measures,” below for a reconciliation of these measures to their most comparable GAAP measures.

(2)

Nonperforming loans include nonaccrual loans, loans past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings (“TDR”). Nonperforming loans exclude purchased credit‑impaired loans (“PCI loans”) acquired in our prior acquisitions. PCI loans had carrying values of $22.5 million, $28.3 million, $38.5 million, $44.2 million, and $30.4 million as of December 31, 2017, 2016, 2015, 2014 and 2013, respectively. Furthermore, PCI loans, as well as other loans acquired in a business combination, are recorded at estimated fair value on their purchase date without a carryover of the related allowance for loan losses. Accordingly, our ratios that are computed using nonperforming loans and/or allowance for loan losses may not be comparable to similar ratios of our peers.

(3)

Nonperforming assets include nonperforming loans, other real estate owned and other repossessed assets. Nonperforming assets exclude covered other real estate owned related to FDIC‑assisted transactions. As discussed in footnote 2 above, nonperforming loans exclude PCI loans. This ratio may therefore not be comparable to a similar ratio of our peers.

(4)

Earnings per share are calculated utilizing the two‑class method. Basic earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common

32


 

Table of Contents

 

shares outstanding. Diluted earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of outstanding stock options and common stock warrants using the treasury stock method and convertible preferred stock and convertible debentures using the if‑converted method. For the years ended December 31, 2014 and 2013, diluted earnings per share considered, when dilutive, the weighted average shares of common stock issuable upon conversion of our Series C preferred stock, Series D preferred stock, Series E preferred stock and Series F preferred stock then outstanding. During 2014, our Series C, D, E and F preferred stock was converted into shares of common stock. We did not have any preferred stock during 2015 or 2016 or any warrants to acquire preferred stock outstanding during 2015, 2016 or 2017.

(5)

For purposes of computing book value per common share, book value equals total common shareholders’ equity.

(6)

Net interest margin is presented on a fully taxable equivalent (“FTE”) basis.

(7)

Common stock dividend payout ratio represents dividends per share divided by basic earnings per share.

(8)

Core deposits are defined as total deposits less certificate of deposits greater than $250,000 and brokered certificates of deposits.

(9)

The Tier 1 common capital to risk‑weighted assets ratio is required under the Basel III Rule, which became effective for the Company and the Bank on January 1, 2015. Accordingly, this ratio is shown as not applicable (“N/A”) for periods ending prior to January 1, 2015.

(10)

On December 31, 2014, we completed our acquisition of Love Savings Holding Company, which primarily consisted of Heartland Bank and its wholly owned subsidiaries Love Funding and Business Credit. For the purpose of comparability with prior periods presented, the “bank only” regulatory capital ratios as of December 31, 2014 represent Midland States Bank ratios only and do not include Heartland Bank. The Tier 1 leverage ratio, Tier 1 capital to risk‑weighted assets ratio and total capital to risk‑weighted assets ratio for Heartland Bank as of December 31, 2014 were 8.76%, 11.77% and 13.03%, respectively.

Non-GAAP Financial Measures

Our management uses the following non-GAAP financial measures in its analysis of our performance: “tangible common equity,” “tangible common equity to tangible assets,” “tangible book value per share,” “return on average tangible common equity,” “adjusted earnings,” “adjusted diluted earnings per share,” “adjusted return on average assets,” and “adjusted return on average tangible common equity.”

Tangible Common Equity, Tangible Common Equity to Tangible Assets Ratio and Tangible Book Value Per Share.  Tangible common equity, tangible common equity to tangible assets ratio and tangible book value per share are non-GAAP measures generally used by financial analysts and investment bankers to evaluate capital adequacy. We calculate: (i) tangible common equity as total shareholders’ equity less preferred equity, goodwill and other intangible assets (excluding mortgage servicing rights); (ii) tangible assets as total assets less goodwill and other intangible assets; and (iii) tangible book value per share as tangible common equity divided by shares of common stock outstanding.

Our management, banking regulators, many financial analysts and other investors use these measures in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of preferred equity and/or goodwill or other intangible assets, which typically stem from the use of the purchase accounting method of accounting for mergers and acquisitions. Tangible common equity, tangible assets, tangible book value per share and related measures should not be considered in isolation or as a substitute for total shareholders’ equity, total assets, book value per share or any other measure calculated in accordance with GAAP. Moreover, the manner in which we calculate tangible common equity, tangible assets, tangible book value per share and any other related measures may differ from that of other companies reporting measures with similar names. The following table reconciles shareholders’ equity (on a GAAP basis) to tangible common equity and total assets (on a GAAP basis) to tangible assets, and calculates our tangible book value per share:

33


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31, 

(dollars in thousands, except per share data)

 

2017

 

2016

 

2015

 

2014

 

2013

Shareholders' Equity to Tangible Common Equity:

Total shareholders' equity—GAAP

 

$

449,545

 

 

$

321,770

 

 

$

232,880

 

 

$

219,456

 

 

$

149,440

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred equity

 

 

(2,970)

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(57,370)

 

  Goodwill

 

 

(98,624)

 

 

 

(48,836)

 

 

 

(46,519)

 

 

 

(47,946)

 

 

 

(7,732)

 

  Other intangibles

 

 

(16,932)

 

 

 

(7,187)

 

 

 

(7,004)

 

 

 

(9,464)

 

 

 

(8,189)

 

Tangible common equity

 

$

331,019

 

 

$

265,747

 

 

$

179,357

 

 

$

162,046

 

 

$

76,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets to Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets—GAAP

 

$

4,412,701

 

 

$

3,233,723

 

 

$

2,884,824

 

 

$

2,676,614

 

 

$

1,739,548

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Goodwill

 

 

(98,624)

 

 

 

(48,836)

 

 

 

(46,519)

 

 

 

(47,946)

 

 

 

(7,732)

 

  Other intangibles

 

 

(16,932)

 

 

 

(7,187)

 

 

 

(7,004)

 

 

 

(9,464)

 

 

 

(8,189)

 

Tangible assets

 

$

4,297,145

 

 

$

3,177,700

 

 

$

2,831,301

 

 

$

2,619,204

 

 

$

1,723,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

$

19,122,049

 

 

$

15,483,499

 

 

$

11,797,404

 

 

$

11,725,158

 

 

$

4,620,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets ratio

 

 

7.70

%

 

 

8.36

%

 

 

6.33

%

 

 

6.19

%

 

 

4.42

%

Tangible book value per share

 

$

17.31

 

 

$

17.16

 

 

$

15.20

 

 

$

13.82

 

 

$

16.48

 

 

Return on Average Tangible Common Equity.  Management measures return on average tangible common equity to assess the Company’s capital strength and business performance. Tangible equity excludes preferred equity, goodwill and other intangible assets (excluding mortgage servicing rights), and is reviewed by banking and financial institution regulators when assessing a financial institution’s capital adequacy. This non-GAAP financial measure should not be considered a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled measures used by other companies. The following table reconciles return on average tangible common equity to its most comparable GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31, 

 

(dollars in thousands)

 

2017

 

2016

 

2015

 

2014

 

2013

 

Net Income

 

$

16,056

 

 

$

31,542

 

 

$

24,324

 

 

$

10,816

 

 

$

14,505

 

 

Less—preferred stock dividends

 

 

83

 

 

 

 -

 

 

 

 -

 

 

 

7,601

 

 

 

4,718

 

 

Net income available to common shareholders

 

$

15,973

 

 

$

31,542

 

 

$

24,324

 

 

$

3,215

 

 

$

9,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shareholders' Equity to Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity—GAAP

 

$

399,061

 

 

$

288,010

 

 

$

227,619

 

 

$

158,562

 

 

$

138,862

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred equity

 

 

(1,707)

 

 

 

 -

 

 

 

 -

 

 

 

(45,057)

 

 

 

(57,370)

 

 

  Goodwill

 

 

(76,394)

 

 

 

(46,537)

 

 

 

(47,306)

 

 

 

(7,842)

 

 

 

(7,732)

 

 

  Other intangibles

 

 

(13,437)

 

 

 

(6,575)

 

 

 

(8,249)

 

 

 

(7,117)

 

 

 

(8,677)

 

 

Average tangible common equity

 

$

307,523

 

 

$

234,898

 

 

$

172,064

 

 

$

98,546

 

 

$

65,083

 

 

Return on average tangible common equity

 

 

5.19%

%

 

 

13.43

%

 

 

14.14

%

 

 

3.26

%

 

 

15.04

%

 

 

 

34


 

Table of Contents

 

Efficiency Ratio.  Management uses the efficiency ratio to measure how effective the bank is in using overhead expenses, including salaries and benefit costs and occupancy expenses as well as other operating expenses, in generating revenues. We believe that this non-GAAP financial measure provides meaningful information to further assist investors in evaluating our operating results. This non-GAAP financial measure should not be considered a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled measures used by other companies. The following table reconciles the efficiency ratio to its most comparable GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31, 

(dollars in thousands)

 

2017

 

2016

 

2015

 

2014

 

2013

Noninterest expense

 

$

152,997

 

 

$

121,289

 

 

$

117,847

 

 

$

69,480

 

 

$

61,449

 

Adjustments to noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foundation contribution

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(900)

 

 

 

 -

 

Expense from payoff of subordinated debt

 

 

 -

 

 

 

(511)

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Net expense from FDIC loss share termination agreement

 

 

 -

 

 

 

(351)

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Branch network optimization plan charges

 

 

(1,952)

 

 

 

(2,099)

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Loss on mortgage servicing rights held for sale

 

 

(4,059)

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Integration and acquisition expenses

 

 

(17,738)

 

 

 

(2,343)

 

 

 

(6,101)

 

 

 

(6,229)

 

 

 

(2,727)

 

Adjusted noninterest expense

 

$

129,248

 

 

$

115,985

 

 

$

111,746

 

 

$

62,351

 

 

$

58,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

129,662

 

 

$

105,254

 

 

$

104,907

 

 

$

64,598

 

 

$

65,920

 

Effect of tax-exempt income

 

 

2,691

 

 

 

2,579

 

 

 

2,741

 

 

 

2,901

 

 

 

3,444

 

Adjusted net interest income

 

 

132,353

 

 

 

107,833

 

 

 

107,648

 

 

 

67,499

 

 

 

69,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

59,362

 

 

 

72,057

 

 

 

59,482

 

 

 

20,441

 

 

 

16,230

 

Adjustments to noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights impairment (recovery)

 

 

2,324

 

 

 

3,135

 

 

 

448

 

 

 

(84)

 

 

 

(593)

 

Gain on sales of investment securities, net

 

 

(222)

 

 

 

(14,702)

 

 

 

(193)

 

 

 

(77)

 

 

 

(321)

 

Other income

 

 

67

 

 

 

608

 

 

 

1,412

 

 

 

(46)

 

 

 

1,890

 

Adjusted noninterest income

 

 

61,531

 

 

 

61,098

 

 

 

61,149

 

 

 

20,234

 

 

 

17,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted total revenue

 

$

193,884

 

 

$

168,931

 

 

$

168,797

 

 

$

87,733

 

 

$

86,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

66.66

%

 

 

68.66

%

 

 

66.20

%

 

 

71.07

%

 

 

67.83

%

 

 

35


 

Table of Contents

 

Net Non-Core Funding Dependence Ratio.  Management uses the net non-core funding dependence ratio to assess the Company’s ability to fund short-term investments with the use of non-core liabilities rather than long-term assets. The net non-core funding dependence ratio is reviewed by banking and financial institution regulators when assessing a financial institution’s ability to meet its’ liquidity needs. We believe that this non-GAAP financial measure provides meaningful information to further assist investors in evaluating our operating results. This non-GAAP financial measure should not be considered a substitute for operating results determined in accordance with GAAP and may not be comparable to other similarly titled measures used by other companies. The following table reconciles the net non-core funding dependence ratio to its most comparable GAAP measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Years Ended December 31, 

(dollars in thousands)

 

2017

 

2016

 

2015

 

2014

 

2013

Short term assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing bank balances including federal funds

 

$

147,478

 

 

$

146,485

 

 

$

167,140

 

 

$

108,890

 

 

$

58,110

 

Fixed term cash investments

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Federal home loan bank

 

 

43

 

 

 

413

 

 

 

109

 

 

 

293

 

 

 

563

 

Securities < 1 year

 

 

19,242

 

 

 

96,671

 

 

 

27,600

 

 

 

4,060

 

 

 

12,767

 

Short-term investments

 

$

166,763

 

 

$

243,569

 

 

$

194,849

 

 

$

113,243

 

 

$

71,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total securities

 

$

482,047

 

 

$

343,850

 

 

$

339,620

 

 

$

363,827

 

 

$

321,740

 

Less non-marketable equity securities

 

 

34,796

 

 

 

19,485

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Less securities < 1 year

 

 

19,242

 

 

 

96,671

 

 

 

27,600

 

 

 

4,060

 

 

 

12,767

 

Long term securities

 

 

428,009

 

 

 

227,694

 

 

 

312,020

 

 

 

359,767

 

 

 

308,973

 

Total net loan including loans held for sale

 

 

3,264,936

 

 

 

2,375,679

 

 

 

1,979,601

 

 

 

1,790,791

 

 

 

1,184,891

 

Other real estate owned

 

 

5,708

 

 

 

3,560

 

 

 

5,472

 

 

 

9,829

 

 

 

10,711

 

Long term assets

 

$

3,698,653

 

 

$

2,606,933

 

 

$

2,297,093

 

 

$

2,160,387

 

 

$

1,504,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CD's & IRA's > $250K

 

$

69,873

 

 

$

52,919

 

 

$

52,197

 

 

$

56,296

 

 

$

26,816

 

Sweeps and repos

 

 

156,126

 

 

 

131,557

 

 

 

43,958

 

 

 

55,861

 

 

 

64,147

 

Other borrowed money

 

 

459,141

 

 

 

237,517

 

 

 

40,000

 

 

 

60,000

 

 

 

65,000

 

Federal borrowing - discount window

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Brokered deposits

 

 

219,404

 

 

 

218,720

 

 

 

222,269

 

 

 

167,964

 

 

 

139,402

 

Federal funds purchased

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

Total non-core liabilities

 

 

904,544

 

 

 

640,713

 

 

 

358,424

 

 

 

340,121

 

 

 

295,365

 

Less short-term investments

 

 

166,763

 

 

 

243,569

 

 

 

194,849

 

 

 

113,243

 

 

 

71,440

 

Net non-core funding

 

$

737,781

 

 

$

397,144

 

 

$

163,575

 

 

$

226,878

 

 

$

223,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net non-core funding dependence ratio

 

 

19.95

%

 

 

15.23

%

 

 

7.12

%

 

 

10.50

%

 

 

14.88

%

36


 

Table of Contents

 

 

Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our “Selected Financial Data,” our consolidated financial statements and related notes thereto, and the other financial data appearing elsewhere in this report. This discussion and analysis contains forward‑looking statements that involve risks, uncertainties and assumptions. Certain risks, uncertainties and other factors, including but not limited to those set forth under “Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995,” “Item 1A – Risk Factors” and elsewhere in this report, may cause actual results to differ materially from those projected in the forward-looking statements. We assume no obligation to update any of these forward‑looking statements. Readers of our Annual Report on Form 10-K should therefore consider these risks and uncertainties in evaluating forward-looking statements and should not place undue reliance on forward-looking statements.

Overview

Midland States Bancorp, Inc. is a diversified financial holding company headquartered in Effingham, Illinois. Its wholly-owned banking subsidiary, Midland States Bank, has branches across Illinois and in Missouri and Colorado, and provides a broad array of traditional community banking and other complementary financial services, including commercial lending, residential mortgage origination, wealth management, merchant services and prime consumer lending. Our commercial FHA origination and servicing business, based in Washington, D.C., is one of the top originators of government sponsored mortgages for multifamily and healthcare facilities in the United States. Our commercial equipment leasing business, which operates on a nationwide basis, was formerly conducted through our subsidiary, Heartland Business Credit Corporation (“Business Credit”), based in Denver, Colorado, and beginning in January 2018 was brought directly into the Bank as Midland Equipment Finance. As of December 31, 2017, we had $4.4 billion in assets, $3.1 billion of deposits and $449.5 million of shareholders’ equity.

Our strategic plan is focused on building a diversified financial services company anchored by a strong community bank. In the past several years, we have grown organically and through a series of acquisitions, with an over‑arching focus on enhancing shareholder value and maintaining a platform for scalability. In March 2017, we acquired CedarPoint, an SEC-registered investment advisory firm located in Delafield, Wisconsin, which added $180.0 million of wealth management assets. In June 2017, we completed the acquisition of Centrue and its subsidiary, Centrue Bank, a regional, full-service community bank headquartered in Ottawa, Illinois. At closing, Centrue had 20 bank branches located principally in northern Illinois and total assets of $990.3 million. Most recently, on February 28, 2018, the Company completed the acquisition of Alpine, and its subsidiary, Alpine Bank & Trust Co., a regional, full-service community bank headquartered in Belvidere, Illinois. Alpine had 19 bank branches located principally in and around the Rockford, Illinois area and had total assets of $1.2 billion as of December 31, 2017.

We have five principal business lines: traditional community banking, residential mortgage origination, wealth management, commercial FHA origination and servicing, and commercial equipment leasing. Our traditional community banking business primarily consists of commercial and retail lending and deposit taking with a total loan portfolio of $3.2 billion and total deposits of $3.1 billion as of December 31, 2017. Through the Bank, we originated $460.3 million of residential mortgage loans in 2017, which included $289.5 million classified as held for sale. Our wealth management group provides a comprehensive suite of trust and wealth management products and services, and has grown to $2.0 billion of assets under administration as of December 31, 2017. We conduct our FHA origination business through Love Funding, which we acquired in the Heartland Bank transaction.  Love Funding originates commercial mortgage loans for multifamily and healthcare facilities under FHA insurance programs, with $489.1 million of originations for the year ended December 31, 2017. Our equipment and leasing finance business provides custom leasing and financing programs to equipment and software vendors and their customers. Our lease portfolio has grown to $205.1 million at December 31, 2017.

Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and leases and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; commercial FHA mortgage loan originations, sales and servicing; residential mortgage loan originations, sales and servicing; and, from time to time, gains on sales of assets. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for loan losses and income tax expense.

37


 

Table of Contents

 

Primary Factors Affecting Comparability

Each factor listed below materially affects the comparability of our results of operations and financial condition in 2017, 2016 and 2015, and may affect the comparability of financial information we report in future fiscal periods.

Recent Acquisitions.  We have completed several acquisitions in recent years, but the results and other financial data of these acquired operations are not included in our financial results for the periods prior to their respective acquisition dates. Therefore, the financial data for these prior periods is not comparable in all respects and is not necessarily indicative of our future results. The following table summarizes our pending and completed acquisitions since December 31, 2013:

 

 

 

 

 

 

Date

 

 

Target

Type

Description and Highlights

February 2018

Alpine Bancorporation, Inc.

Belvidere, IL

Holding company acquisition

Acquisition of $1.2 billion community bank holding company which significantly enhanced our presence in Rockford, Illinois through the addition of 19 bank branches, most of which are located in and around Rockford, Illinois.

 

Acquisition included Alpine Trust and Investment Group which had $1.0 billion in assets under management.

 

June 2017

Centrue Financial Corporation

Ottawa, IL

Holding company acquisition

Significantly enhanced our presence in northern Illinois through the addition of 20 bank branches, most of which were located in northern Illinois.

 

March 2017

CedarPoint Investment Advisors, Inc.
Delafield, WI

Acquisition of business line

Acquisition of SEC registered investment advisory firm with approximately $180.0 million in assets under administration.

 

November 2016

Trust Department of Sterling National Bank
Yonkers, NY

Acquisition of business line

Acquisition of litigation settlement trust business with approximately $400.0 million in trust assets under administration.

 

38


 

Table of Contents

 

 

 

 

 

 

 

Date

 

 

Target

Type

Description and Highlights

December 2014

Love Savings Holding Company (Heartland Bank)

St. Louis, MO

Holding company acquisition

Significantly expanded presence in Missouri side of St. Louis metropolitan area through the addition of 10 full‑service banking offices.

 

Acquisition included Heartland Bank and its subsidiaries Love Funding, an approved FHA lender and Ginnie Mae issuer of commercial loans, and Business Credit, a provider of custom leasing programs to equipment and software vendors and their customers.

 

 

Capital Raising Transactions.  We completed several significant capital transactions to support our organic growth and acquisition activity. Each of the following capital raising transactions affected the comparability of our results of operations and financial condition of prior periods to post‑transaction periods and may affect the comparability of financial information we report in future fiscal periods.

In October 2017, we issued subordinated notes totaling $40.0 million with a maturity date of October 15, 2027. These notes carry a fixed interest rate of 6.25% for the first five years and a floating rate equal to three-month LIBOR plus 423 basis points thereafter.

In May 2017, we entered into a loan agreement with another bank for a revolving line of credit in the original principal amount of up to $10.0 million and a term loan in the original principal amount of $40.0 million.  The revolving line of credit matures on May 24, 2018 and pays a variable rate of interest equal to one-month LIBOR plus 2.00%. The term loan matures on May 25, 2020 and pays a variable rate of interest equal to one-month LIBOR plus 2.25%.

In May 2016, we completed our initial public offering and received gross proceeds of $67.0 million for the 3,044,252 shares of common stock sold by us in the offering. In June 2016, we received additional gross proceeds of $12.0 million for the 545,813 shares of common stock sold when the underwriters associated with the initial public offering fully exercised their option to purchase additional shares of common stock. After deducting underwriting discounts and offering expenses, we received total net proceeds of $71.5 million from the initial public offering.

In June 2015, we issued subordinated notes for aggregate proceeds of $55.3 million. We issued subordinated notes totaling $15.0 million with a maturity date of June 18, 2025 and a fixed interest rate of 6.50%. Additionally, we issued subordinated notes totaling $40.3 million with a maturity date of June 18, 2025. This tranche carries a fixed interest rate of 6.00% for the first five years and a floating rate based on three-month LIBOR plus 435 basis points thereafter.

PCI Loans.  Our net interest margin benefits from favorable changes in expected cash flows on our PCI loans and from accretion income associated with purchase accounting discounts established on the Non-Purchased Credit Impaired (“Non-PCI”) loans included in our acquisitions. Our reported net interest margins were 3.77%, 3.92% and 4.38% for 2017, 2016 and 2015, respectively. Accretion income associated with purchase accounting discounts established on loans acquired totaled $9.7 million, $11.7 million and $15.7 million in 2017, 2016 and 2015, respectively, increasing the reported margins by 25, 38 and 64 basis points for each respective period.

During the second quarter of 2016, we received payment in full on a PCI loan that was a covered asset from an FDIC-assisted acquisition. We recognized the financial impact of this transaction by recording $1.8 million of accretion

39


 

Table of Contents

 

income into interest income on loans and a $0.8 million credit against the provision for loan losses offsetting the allowance amount that was previously recorded against this loan. In accordance with the loss-sharing agreement with the FDIC, we also recorded loss-sharing expense of $1.5 million for reimbursement of covered losses previously paid by the FDIC on this loan.

Mortgage Servicing Rights. The Company sells residential and commercial FHA mortgage loans in the secondary market. Mortgage servicing rights (“MSR”) resulting from us retaining the right to service the loans sold are carried at the lower of the initial capitalized amount, net of accumulated amortization, or estimated fair value. MSR are amortized in proportion to and over the period of estimated net servicing income, and assessed for impairment at each reporting date.

During the third quarter of 2017, we committed to a plan to sell our Fannie Mae residential mortgage servicing and transferred $14.2 million of residential MSR, net of valuation allowances, to MSR held for sale. As a result, we recognized a $4.1 million loss in 2017 on MSR held for sale to reflect the lower of their carrying amount or fair value less costs to sell. After recognizing this loss, MSR held for sale had a net carrying value of $10.2 million at December 31, 2017. We sold our Fannie Mae residential mortgage servicing on January 2, 2018.

Impairment charges on our residential mortgage servicing rights totaled $0.8 million in 2017 compared to $1.4 million in 2016 and $0.4 million in 2015. For our commercial FHA mortgage servicing rights, we recognized impairment charges of $1.5 million and $1.7 million in 2017 and 2016, respectively, compared to no impairment charges in 2015.

Sale of Previously Covered Non-Agency Mortgage-Backed Securities – In October 2016, we sold previously covered non-agency mortgage-backed securities (“CMOs”) with a carrying value of $72.1 million. These securities were covered under the loss-sharing agreement we entered into with the FDIC in connection with our 2009 acquisition. This agreement was terminated on October 3, 2016. As a result of the sale, we recognized a gain totaling $14.3 million in the fourth quarter of 2016.

Branch Network Optimization Plan – In November 2016, we announced a branch network optimization plan that led to the closure of seven banking offices in the first quarter of 2017. As a result of this plan, we recorded $1.9 million of asset impairment in 2016 on these banking facilities. In 2017, the Company announced the closure of six additional banking facilities as a result of the Centrue acquisition. Consequently, we recorded $2.0 million of asset impairment in 2017 on these banking facilities. At December 31, 2017, we had $3.4 million of branch related assets classified in other assets as held for sale.

Material Trends and Developments

Economic and Interest Rate Environment.  The results of our operations are highly dependent on economic conditions and market interest rates. Over the past several years, economic conditions in the U.S. and our primary market areas have improved. Economic growth has been modest, the real estate market continues to improve and unemployment rates in the U.S. and our primary markets have significantly fallen. In December 2015, the Federal Reserve raised short‑term interest rates for the first time in nine years with a 25 basis point increase. The Federal Reserve raised short-term interest rates again in December 2016 with an additional 25 basis point increase. In 2017, the Federal Reserve raised short-term interest rates by 25 basis points on three separate occasions.

Capital Raising Initiatives.  One component of our initiative driven strategic plan is to pursue accretive acquisitions. We have been able to implement our acquisition strategy due to several significant capital raising transactions. These transactions are described above in the section under “Primary Factors Affecting Comparability—Capital Transactions.” These capital raising transactions have also support our organic growth strategies.

Community Banking.  We believe the most important trends affecting community banks in the United States over the foreseeable future will be related to heightened regulatory capital requirements, increasing regulatory burdens generally, including the implementation of the Dodd‑Frank Act and the regulations to be promulgated thereunder, and interest margin compression. We expect that community banks will face increased competition for lower cost capital as a result of regulatory policies that may offer larger financial institutions greater access to government assistance than is available for smaller institutions, including community banks. We expect that troubled community banks will continue to face significant challenges when attempting to raise capital. We also believe that heightened regulatory capital

40


 

Table of Contents

 

requirements will make it more difficult for even well‑capitalized, healthy community banks to grow in their communities by taking advantage of opportunities in their markets that result as the economy continues to improve. We believe these trends will favor community banks that have sufficient capital, a diversified business model and a strong deposit franchise, and we believe we possess these characteristics.

We also believe that increased regulatory burdens will have a significant adverse effect on smaller community banks, which often lack the personnel, experience and technology to efficiently comply with new regulations in a variety of areas in the banking industry, including in the areas of deposits, lending, compensation, information security and overdraft protection. We believe the increased costs to smaller community banks from a more complex regulatory environment, coupled with challenges in the real estate lending area, present attractive acquisition opportunities for larger community banks that have already made significant investments in regulatory compliance and risk management and can acquire and quickly integrate these smaller institutions into their existing platform. Furthermore, we believe that, as a result of our significant operational investments and our experience acquiring other institutions and quickly integrating them into our organization, we are well positioned to capitalize on the challenges facing smaller community banks.

We continue to believe we have significant opportunities for further growth through additional acquisitions of banks, branches, wealth management firms and trust departments of community banks, selective de novo opportunities, continued expansion of our wealth management operations, the hiring of commercial banking and wealth management professionals from other organizations and organic growth within our existing branch network. We also believe we have the necessary experience, management and infrastructure to take advantage of these growth opportunities.

General and Administrative Expenses.  We expect to continue incurring increased noninterest expense attributable to general and administrative expenses as a result of transaction‑related expenses from our recent acquisitions, including the costs of integrating acquired assets and operations into our organization, expenses related to building out and modernizing our operational infrastructure, marketing and other administrative expenses to execute our strategic initiatives, costs associated with establishing de novo branch facilities, expenses to hire additional personnel and other costs required to continue our growth.

Credit Reserves.  One of our key operating objectives has been, and continues to be, maintenance of an appropriate level of reserve protection against probable losses in our loan portfolio. In 2017, our provision for loan losses was $9.6 million compared to $5.6 million in 2016 and $11.1 million in 2015. The increase in 2017 compared to 2016 resulted primarily from a $1.3 million increase in net charge-offs for 2017 combined with the growth of our loan portfolio. During the fourth quarter of 2017, we recorded $6.5 million of net charge-offs which were largely related to deterioration in our collateral position on two commercial real estate loans.

As noted above, we record PCI loans at estimated fair value on their acquisition date without a carryover of the related allowance for loan losses. As a result of adding $679.9 million of loans from the Centrue acquisition and $541.7 million of loans from the Heartland Bank acquisition (which included PCI loans of $11.4 million and $30.4 million, respectively), combined with net loan charge‑offs of $8.0 million, $6.7 million and $7.4 million during 2017, 2016 and 2015, respectively, our allowance for loan losses as a percentage of total loans declined to 0.51%, 0.64%, 0.80% and 0.69% at December 31, 2017, 2016, 2015 and 2014, respectively, from 1.96% at December 31, 2013.

Regulatory Environment.  As a result of regulatory changes, including the Dodd‑Frank Act and the Basel III Rule, as well as regulatory changes resulting from being a publicly traded company, we expect to be subject to more restrictive capital requirements, more stringent asset concentration and growth limitations and new and potentially heightened examination and reporting requirements. We also expect to face a more challenging environment for customer loan demand due to the increased costs that could be ultimately borne by borrowers, and to incur higher costs to comply with these new regulations. This uncertain regulatory environment could have a detrimental impact on our ability to manage our business consistent with historical practices and cause difficulty in executing our growth plan. See “Item 1A. Risk Factors—Risks Related to Our Business” and “Item 1. Business—Supervision and Regulation.”

41


 

Table of Contents

 

Average Balance Sheet, Interest and Yield/Rate Analysis

The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2017, 2016 and 2015. The average balances are principally daily averages and, for loans, include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and net deferred loan origination costs accounted for as yield adjustments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

Average

 

Interest

 

Yield /

 

 

Average

 

Interest

 

Yield /

 

 

Average

 

Interest

 

Yield /

 

(tax-equivalent basis, dollars in thousands)

    

Balance

    

& Fees

    

Rate

    

 

Balance

    

& Fees

    

Rate

    

 

Balance

    

& Fees

    

Rate

  

EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold & cash investments

 

$

183,263

 

$

1,965

 

1.07

%  

 

$

187,667

 

$

948

 

0.50

%  

 

$

155,373

 

$

389

 

0.25

%  

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

298,771

 

 

6,763

 

2.26

 

 

 

219,549

 

 

9,294

 

4.23

 

 

 

211,862

 

 

11,502

 

5.10

 

Investment securities exempt from federal income tax (1)

 

 

108,487

 

 

5,756

 

5.31

 

 

 

100,128

 

 

5,591

 

5.58

 

 

 

102,939

 

 

6,025

 

5.85

 

Total securities

 

 

407,258

 

 

12,519

 

3.07

 

 

 

319,677

 

 

14,885

 

4.62

 

 

 

314,801

 

 

17,527

 

5.33

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (2)

 

 

2,795,615

 

 

135,898

 

4.86

 

 

 

2,103,319

 

 

102,211

 

4.86

 

 

 

1,863,853

 

 

100,814

 

5.21

 

Loans exempt from federal income tax (1)

 

 

45,989

 

 

1,931

 

4.20

 

 

 

40,468

 

 

1,777

 

4.39

 

 

 

37,663

 

 

1,807

 

4.80

 

Total loans

 

 

2,841,604

 

 

137,829

 

4.85

 

 

 

2,143,787

 

 

103,988

 

4.85

 

 

 

1,901,516

 

 

102,621

 

5.21

 

Loans held for sale

 

 

55,555

 

 

2,297

 

4.13

 

 

 

79,120

 

 

3,320

 

4.20

 

 

 

70,044

 

 

2,988

 

4.27

 

Nonmarketable equity securities

 

 

26,855

 

 

1,194

 

4.45

 

 

 

17,395

 

 

687

 

3.95

 

 

 

13,889

 

 

416

 

3.00

 

Total earning assets

 

 

3,514,535

 

$

155,804

 

4.43

%  

 

 

2,747,646

 

$

123,828

 

4.51

%  

 

 

2,455,623

 

$

120,537

 

4.91

%  

Noninterest-earning assets

 

 

426,737

 

 

 

 

 

 

 

 

327,488

 

 

 

 

 

 

 

 

313,256

 

 

 

 

 

 

Total assets

 

$

3,941,272

 

 

 

 

 

 

 

$

3,075,134

 

 

 

 

 

 

 

$

2,768,879

 

 

 

 

 

 

INTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking and money market deposits

 

$

1,305,551

 

$

3,984

 

0.31

%  

 

$

1,020,311

 

$

1,880

 

0.18

%  

 

$

941,143

 

$

1,580

 

0.17

%  

Savings deposits

 

 

234,143

 

 

359

 

0.15

 

 

 

163,392

 

 

245

 

0.15

 

 

 

159,345

 

 

213

 

0.13

 

Time deposits

 

 

458,257

 

 

4,099

 

0.89

 

 

 

430,144

 

 

3,847

 

0.89

 

 

 

411,996

 

 

3,096

 

0.75

 

Brokered deposits

 

 

247,819

 

 

3,690

 

1.49

 

 

 

215,865

 

 

2,964

 

1.37

 

 

 

198,744

 

 

2,622

 

1.32

 

Total interest-bearing deposits

 

 

2,245,770

 

 

12,132

 

0.54

 

 

 

1,829,712

 

 

8,936

 

0.49

 

 

 

1,711,228

 

 

7,511

 

0.44

 

Short-term borrowings

 

 

163,461

 

 

379

 

0.23

 

 

 

130,230

 

 

303

 

0.23

 

 

 

124,209

 

 

237

 

0.19

 

FHLB advances and other borrowings

 

 

362,320

 

 

4,594

 

1.27

 

 

 

158,609

 

 

1,057

 

0.67

 

 

 

55,728

 

 

741

 

1.33

 

Subordinated debt

 

 

63,186

 

 

4,054

 

6.42

 

 

 

58,110

 

 

3,858

 

6.64

 

 

 

38,675

 

 

2,731

 

7.06

 

Trust preferred debentures

 

 

41,798

 

 

2,292

 

5.48

 

 

 

37,225

 

 

1,841

 

4.95

 

 

 

37,010

 

 

1,669

 

4.51

 

Total interest-bearing liabilities

 

 

2,876,535

 

$

23,451

 

0.82

%  

 

 

2,213,886

 

$

15,995

 

0.72

%  

 

 

1,966,850

 

$

12,889

 

0.66

%  

NONINTEREST-BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

620,559

 

 

 

 

 

 

 

 

536,965

 

 

 

 

 

 

 

 

536,327

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

 

45,117

 

 

 

 

 

 

 

 

36,273

 

 

 

 

 

 

 

 

37,945

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

665,676

 

 

 

 

 

 

 

 

573,238

 

 

 

 

 

 

 

 

574,272

 

 

 

 

 

 

Shareholders’ equity

 

 

399,061

 

 

 

 

 

 

 

 

288,010

 

 

 

 

 

 

 

 

227,757

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

3,941,272

 

 

 

 

 

 

 

$

3,075,134

 

 

 

 

 

 

 

$

2,768,879

 

 

 

 

 

 

Net interest income / net interest margin (3)

 

 

 

 

$

132,353

 

3.77

%  

 

 

 

 

$

107,833

 

3.92

%  

 

 

 

 

$

107,648

 

4.38

%  


(1)

Interest income and average rates for tax‑exempt loans and securities are presented on a tax‑equivalent basis, assuming a statutory federal income tax rate of 35%. Tax- equivalent adjustments totaled $2.7 million, $2.6 million and $2.7 million for the years ended December 31, 2017, 2016 and 2015, respectively.

(2)

Average loan balances include nonaccrual loans and loans held for sale. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(3)

Net interest margin during the periods presented represents: (i) the difference between interest income on interest‑earning assets and the interest expense on interest‑bearing liabilities, divided by (ii) average interest‑earning assets for the period.

42


 

Table of Contents

 

Interest Rates and Operating Interest Differential

Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest‑earning assets and interest‑bearing liabilities, as well as changes in average interest rates. The following table shows the effect that these factors had on the interest earned on our interest‑earning assets and the interest incurred on our interest‑bearing liabilities. The effect of changes in volume is determined by multiplying the change in volume by the previous period’s average rate. Similarly, the effect of rate changes is calculated by multiplying the change in average rate by the previous period’s volume. Changes which are not due solely to volume or rate have been allocated equally to the change due to volume and the change due to rate. Interest income and average rates for tax‑exempt loans and securities were calculated on a tax‑equivalent basis, assuming a federal income tax rate of 35%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

Year Ended December 31, 2016

 

 

 

Compared with Year Ended

 

Compared with Year Ended

 

 

 

December 31, 2016

 

December 31, 2015

 

 

 

Change due to:

 

Interest

 

Change due to:

 

Interest

 

(tax-equivalent basis, dollars in thousands)

    

Volume

    

Rate

    

Variance

    

Volume

    

Rate

    

Variance

 

EARNING ASSETS:

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

Federal funds sold & cash investments

 

$

(35)

 

 

1,052

 

$

1,017

 

$

124

 

$

435

 

$

559

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities

 

 

2,574

 

 

(5,105)

 

 

(2,531)

 

 

363

 

 

(2,155)

 

 

(1,792)

 

Investment securities exempt from federal income tax

 

 

455

 

 

(290)

 

 

165

 

 

(161)

 

 

(273)

 

 

(434)

 

Total securities

 

 

3,029

 

 

(5,395)

 

 

(2,366)

 

 

202

 

 

(2,428)

 

 

(2,226)

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

33,648

 

 

39

 

 

33,687

 

 

12,103

 

 

(7,718)

 

 

4,385

 

Loans exempt from federal income tax

 

 

237

 

 

(83)

 

 

154

 

 

129

 

 

(159)

 

 

(30)

 

Total loans

 

 

33,885

 

 

(44)

 

 

33,841

 

 

12,232

 

 

(7,877)

 

 

4,355

 

Loans held for sale

 

 

(982)

 

 

(41)

 

 

(1,023)

 

 

384

 

 

(52)

 

 

332

 

Nonmarketable equity securities

 

 

397

 

 

110

 

 

507

 

 

122

 

 

149

 

 

271

 

Total earning assets

 

$

36,294

 

$

(4,318)

 

$

31,976

 

$

13,064

 

$

(9,773)

 

$

3,291

 

INTEREST-BEARING LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking and money market deposits

 

$

698

 

 

1,406

 

$

2,104

 

$

127

 

$

173

 

$

300

 

Savings deposits

 

 

107

 

 

 7

 

 

114

 

 

 6

 

 

26

 

 

32

 

Time deposits

 

 

252

 

 

 —

 

 

252

 

 

148

 

 

603

 

 

751

 

Time, brokered deposits

 

 

457

 

 

269

 

 

726

 

 

231

 

 

111

 

 

342

 

Total interest-bearing deposits

 

 

1,514

 

 

1,682

 

 

3,196

 

 

512

 

 

913

 

 

1,425

 

Short-term borrowings

 

 

77

 

 

(1)

 

 

76

 

 

13

 

 

53

 

 

66

 

FHLB advances and other borrowings

 

 

1,970

 

 

1,567

 

 

3,537

 

 

1,027

 

 

(711)

 

 

316

 

Subordinated debt

 

 

331

 

 

(135)

 

 

196

 

 

1,331

 

 

(204)

 

 

1,127

 

Trust preferred debentures

 

 

239

 

 

212

 

 

451

 

 

10

 

 

162

 

 

172

 

Total interest-bearing liabilities

 

$

4,131

 

$

3,325

 

$

7,456

 

$

2,893

 

$

213

 

$

3,106

 

Net interest income

 

$

32,163

 

$

(7,643)

 

$

24,520

 

$

10,171

 

$

(9,986)

 

$

185

 

 

Results of Operations – Comparison of Results of Operations for the Years Ended December 31, 2017 to December 31, 2016

Net Interest Income. Our primary source of revenue is net interest income, which is the difference between interest income from interest-earning assets (primarily loans and securities) and interest expense of funding sources (primarily interest‑bearing deposits and borrowings). Net interest income is impacted by the volume of interest‑earning assets and related funding sources, as well as changes in the levels of interest rates. Noninterest‑bearing sources of funds, such as demand deposits and shareholders’ equity, also support earning assets. The net interest margin is calculated as net interest income divided by average interest-earning assets and is presented on a tax-equivalent basis, which means that tax‑free interest income has been adjusted to a pretax-equivalent income, assuming a 35% tax rate.

Net interest income on a tax-equivalent basis was $132.4 million in 2017 compared to $107.8 million in 2016. This increase was mainly due to a $32.0 million increase in interest income on a tax-equivalent basis, offset in part by a $7.5 million increase in interest expense. The increase in interest income was primarily due to the addition of loans from the Centrue acquisition. The increase in interest expense resulted in part from adding interest-bearing deposits, FHLB advances and trust preferred debentures from Centrue. Interest expense was also impacted by higher market interest rates and increased usage of FHLB advances as a funding source.

43


 

Table of Contents

 

Interest Income.    Total interest income on a tax-equivalent basis was $155.8 million in 2017 compared to $123.8 million in 2016.  This increase was primarily attributable to increases in interest income on loans and cash investments, offset in part by decreases in interest income on investment securities and loans held for sale.

Interest income on loans on a tax-equivalent basis in 2017 was $137.8 million compared to $104.0 million in 2016. The $33.8 million, or 32.5%, increase was primarily due to a 32.6% increase in the average balance of loans outstanding. This increase was primarily driven by the addition of $679.9 million of loans from the Centrue acquisition combined with organic loan growth of 9.8%.  

The average rate on loans benefits from purchase accounting discount accretion on loan portfolios acquired (see “Primary Factors Affecting ComparabilityPCI Loans” above). The reported yield on total loans was 4.85% for both 2017 and 2016. Accretion income associated with purchase accounting discounts established on loans acquired totaled $9.7 million and $11.7 million for 2017 and 2016, respectively, increasing the reported yields by 30 and 48 basis points for each respective period. The reduced effect of accretion income on our 2017 reported yield was offset by the favorable impact of higher market interest rates in 2017.

Interest income on our investment securities portfolio on a tax-equivalent basis decreased $2.4 million, or 15.9%, to $12.5 million in 2017 compared to $14.9 million in 2016. This decrease was mainly attributable to a decline in the average yield on investment securities of 155 basis points, offset in part by an increase in the average balance of investment securities of 27.4%. The decrease in the average yield resulted primarily from the impact of selling in fourth quarter of 2016, $72.1 million of previously covered mortgage-backed securities CMOs that were yielding approximately 13.0% (see “Primary Factors Affecting ComparabilitySale of Previously Covered Non-Agency Mortgage-Backed Securities” above), coupled with lower yields being earned on Centrue’s investment portfolio.  The increase in the average balance was primarily due to the addition of $149.0 million of investment securities from Centrue.

Interest income on short-term cash investments increased to $2.0 million in 2017 compared to $0.9 million in 2016.  This increase was primarily due to an increase in short-term interest rates.

Interest Expense.  Interest expense on interest‑bearing liabilities increased $7.5 million, or 46.6%, to $23.5 million in 2017 as compared to $16.0 million in 2016 due to increases in interest expense on both deposits and borrowings.

Interest expense on deposits increased to $12.1 million in 2017 compared to $8.9 million in 2016. The $3.2 million, or 35.8%, increase was primarily due to the average balance of deposits increasing 22.7% combined with a five basis point increase in the average rate paid. The increase in the average balance of deposits primarily reflected the addition of $583.7 million of interest-bearing deposits from Centrue. The increase in the average rate paid was primarily due to the impact of higher market interest rates.

 

Interest expense on borrowings increased $4.3 million, or 60.3%, to $11.3 million in 2017 as compared to $7.1 million in 2016. This increase primarily consisted of increased interest expense on FHLB advances and other borrowings, subordinated debt and trust preferred debentures of $3.5 million, $0.2 million and $0.5 million respectively. These increases were primarily due to expanded usage of FHLB advances as a short- and long-term funding source, the addition of $95.0 million of FHLB advances and $10.0 million of trust preferred debentures from Centrue, entering into a $40.0 million term loan in May 2017, issuing $40.0 million of subordinated debt in October 2017 and the impact of higher market interest rates on new FHLB advances and our variable rate trust preferred debentures.

Provision for Loan Losses.  The provision for loan losses totaled $9.6 million in 2017 compared to $5.6 million in 2016. The $4.0 million increase in the provision resulted primarily from an increase in net charge-offs for 2017 combined with the growth of our loan portfolio. During the fourth quarter of 2017, we recorded $6.5 million of net charge-offs which were largely related to deterioration in our collateral position on two commercial real estate loans.

44


 

Table of Contents

 

Noninterest Income.  Noninterest income decreased $12.7 million, or 17.6%, to $59.4 million in 2017. The following table sets forth the major components of our noninterest income for the years ended December 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

 

December 31, 

 

Increase

 

(dollars in thousands)

    

2017

    

2016

    

(decrease)

 

Noninterest income:

 

 

    

 

 

    

 

 

    

 

Commercial FHA revenue

 

$

17,752

 

$

22,064

 

$

(4,312)

 

Residential mortgage banking revenue

 

 

9,119

 

 

13,389

 

 

(4,270)

 

Wealth management revenue

 

 

13,340

 

 

8,091

 

 

5,249

 

Service charges on deposit accounts

 

 

5,975

 

 

3,904

 

 

2,071

 

Interchange revenue

 

 

5,353

 

 

3,750

 

 

1,603

 

FDIC loss-sharing expense

 

 

 —

 

 

(1,661)

 

 

1,661

 

Gain on sales of investment securities, net

 

 

222

 

 

14,702

 

 

(14,480)

 

Other-than-temporary impairment on investment securities

 

 

 —

 

 

(824)

 

 

824

 

Gain on sales of other real estate owned

 

 

145

 

 

113

 

 

32

 

Other income

 

 

7,456

 

 

8,529

 

 

(1,073)

 

Total noninterest income

 

$

59,362

 

$

72,057

 

$

(12,695)

 

 

Commercial FHA revenue.  Our commercial FHA business generated gains on loans held for sale of $17.3 million and net servicing revenues of $0.4 million in 2017 compared to gains on loans held for sale of $21.7 million and net servicing revenues of $0.4 million in 2016. The $4.3 million decrease in gains on loans held for sale resulted primarily from a decrease in commercial FHA interest rate lock commitments to $579.6 million in 2017 compared to $740.8 million in 2016. Net servicing revenue in 2017 and 2016 included MSR impairment of $1.5 million and $1.7 million, respectively.

Residential mortgage banking revenue.  Our residential mortgage banking activities generated gains on loans held for sale of $7.0 million and net servicing revenue of $2.1 million in 2017 compared to gains on loans held for sale of $13.5 million and a net servicing loss of $0.1 million in 2016. The $6.5 million decrease in gains on loans held for sale was primarily due to a 37.8% decrease in interest rate lock commitments during 2017. The $2.2 million increase in net servicing revenue primarily resulted from a $0.6 million decrease in impairment recorded against our residential mortgage servicing rights combined with a $1.2 million decrease in MSR amortization due to the classification of all Fannie Mae residential mortgage servicing as held for sale in the third quarter and the discontinuance of amortization thereon (see “Primary Factors Affecting ComparabilityMortgage Servicing Rights” above).

Wealth management revenue.  Noninterest income from our wealth management business increased $5.2 million, or 64.9%, to $13.3 million in 2017. The increase in wealth management revenue was primarily due to 73.5% growth in assets under administration since the end of 2015. The increase in assets under administration consisted of approximately $400.0 million of wealth management assets added from the Sterling acquisition that closed in November 2016, $180.0 million of assets under administration added from the CedarPoint acquisition that closed in March 2017 and organic growth experienced over the past two years.

Service charges on deposit accounts.  Noninterest income from service charges on deposit accounts totaled $6.0 million in 2017 compared to $3.9 million in 2016. This 53.0% increase primarily resulted from the addition of transactional deposit accounts associated with the Centrue acquisition that closed in June 2017.

Interchange revenue.  Noninterest income from interchange revenue totaled $5.4 million in 2017 compared to $3.8 million in 2016. This 42.7% increase was primarily due to an increased level of debit card activity resulting from the Centrue acquisition that closed in June 2017.

FDIC loss‑sharing expense.    In October 2016, we entered into an agreement with the FDIC to terminate the remaining provisions of the then existing loss-share agreements. As a result, we recorded no FDIC loss-sharing expense during 2017. FDIC loss-sharing expense in 2016 consisted primarily of a $1.5 million reimbursement to the FDIC for 80% of covered losses paid to us previously on a covered loan that was paid in full during the second quarter of 2016 (see “Primary Factors Affecting ComparabilityPCI Loans” above).  

45


 

Table of Contents

 

Gain on sales of investment securities, net.  Gains recognized on sales of investment securities totaled $0.2 million in 2017 compared to $14.7 million in 2016. This decrease primarily resulted from the October 2016 sale of previously covered non-agency mortgage-backed securities with a carrying value of $72.1 million. As a result of the sale, we recognized a gain totaling $14.3 million in the fourth quarter of 2016.

Other‑than‑temporary impairment on investment securities.  During the first quarter of 2016, we recognized other-than-temporary impairment (“OTTI”) losses of $0.8 million due to changes in expected cash flows on three previously covered CMOs. We recorded no OTTI loses in 2017. Early in the fourth quarter of 2016, all previously covered CMOs totaling $72.1 million were sold.

Other income.  Other income totaled $7.5 million in 2017 compared to $8.6 million in 2016. During 2016, we recognized $0.7 million of death benefits due to the passing of an employee covered by bank-owned life insurance (“BOLI”). Additionally, other noninterest income in 2016 was favorably impacted by the reversal of a $0.4 million contingent consideration accrual associated with the Heartland Bank acquisition. The Company concluded during the second quarter of 2016 that Love Funding would not reach the level of net income for the two-year period ending December 31, 2016 that would trigger a contingent consideration payment.

Noninterest Expense. Noninterest expense increased $31.7 million, or 26.1%, to $153.0 million in 2017. The following table sets forth the major components of our noninterest expense for the years ended December 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

 

December 31, 

 

Increase

 

(dollars in thousands)

 

2017

 

2016

 

(decrease)

 

Noninterest expense:

    

 

    

    

 

    

    

 

    

 

Salaries and employee benefits

 

$

78,712

 

$

66,293

 

$

12,419

 

Occupancy and equipment

 

 

14,659

 

 

13,080

 

 

1,579

 

Data processing

 

 

15,171

 

 

10,658

 

 

4,513

 

FDIC insurance

 

 

1,806

 

 

1,707

 

 

99

 

Professional

 

 

13,896

 

 

8,049

 

 

5,847

 

Marketing

 

 

3,290

 

 

2,733

 

 

557

 

Communications

 

 

2,473

 

 

2,150

 

 

323

 

Loan expense

 

 

1,954

 

 

1,957

 

 

(3)

 

Other real estate owned

 

 

800

 

 

935

 

 

(135)

 

Amortization of intangible assets

 

 

3,325

 

 

2,147

 

 

1,178

 

Loss on mortgage servicing rights held for sale

 

 

4,059

 

 

 —

 

 

4,059

 

Other expense

 

 

12,852

 

 

11,580

 

 

1,272

 

Total noninterest expense

 

$

152,997

 

$

121,289

 

$

31,708

 

 

Salaries and employee benefits.  Salaries and employee benefits expense increased $12.4 million, or 18.7%, to $78.7 million in 2017.  This increase was directly impacted by acquisition-related costs associated with the Centrue acquisition of $7.1 million in 2017. For Centrue, we recorded $4.3 million of change in control costs, along with severance and other benefit related expenses. Salaries and employees benefits expense was also impacted by an increase in the number of full-time equivalent employees attributable primarily to the Centrue transaction, annual salary increases that took effect in 2017 and increased benefit costs.

Occupancy and equipment.  Occupancy equipment expense increased $1.6 million, or 12.1%, to $14.7 million in 2017. This increase was mainly due to depreciation, real estate taxes, utilities, ongoing maintenance and lease obligations associated with the branch and office facilities added from the Centrue acquisition.

 

46


 

Table of Contents

 

Data processing.    Data processing expense increased $4.5 million, or 42.3%, to $15.2 million in 2017.  This increase resulted primarily from one-time data processing costs incurred in conjunction with the conversion of Centrue’s systems to the core processing platform and ancillary systems used by the Company, combined with increased processing costs related to the addition of Centrue and growth of our wealth management business. Data processing expense also includes a $1.8 million fee paid in July 2017 to terminate the contract with Centrue’s debit card service provider.

Professional.    Professional fees increased $5.8 million, or 72.6%, to $13.9 million in 2017.  This increase resulted primarily from nonrecurring acquisition-related expenses associated with the Centrue acquisition coupled with professional fees incurred on various technology and other integration projects.

Marketing.  Marketing expense increased $0.6 million, or 20.4%, to $3.3 million in 2017. This increase reflected the impact of increased advertising and public relations expense centered on the promotion of our acquisition and integration of Centrue.

Amortization of intangible assets.  Amortization of intangible assets was $3.3 million in 2017 compared to $2.1 million in 2016. This increase was primarily due to amortization recorded on the $11.1 million core deposit intangible established in conjunction with the Centrue acquisition in June 2017.

Loss on mortgage servicing rights held for sale.    During the third quarter of 2017, we committed to a plan to sell our Fannie Mae residential mortgage servicing and transferred $14.2 million of residential MSR, net of valuation allowances, to MSR held for sale (see “Primary Factors Affecting ComparabilityMortgage Servicing Rights” above). As a result, we recognized a $4.1 million loss on MSR held for sale to reflect them at the lower of their carrying amount or fair value less costs to sell. After recognizing this loss, MSR held for sale had a net carrying value of $10.2 million at December 31, 2017.

Other expense.  Other expense totaled $12.9 million in 2017 compared to $11.6 million in 2016. This increase was primarily attributable to the Centrue acquisition and increases in costs associated with supplies, insurance, travel, meals, postage, and training. Included in other noninterest expense for 2017 was $2.0 million of asset impairment on banking facilities that were closed during 2017.

 

Income Tax Expense. Income tax expense was $10.4 million in 2017 compared to $18.9 million in 2016. Effective tax rates for 2017 and 2016 were 39.3% and 37.5%, respectively. Our effective tax rate in 2017 was negatively impacted by the Company recording additional income tax expense of $4.5 million for the revaluation of net deferred tax assets to account for reduced corporate tax rates starting in 2018. In 2016, our effective tax rate was adversely affected by the write-off of state tax refunds and tax credits obtained through the Heartland acquisition. 

Results of Operations—Comparison of Results of Operations for the Years Ended December 31, 2016 to December 31, 2015

Net Interest Income/Average Balance Sheet. Net interest income on a tax-equivalent basis was $107.8 million in 2016 compared to $107.6 million in 2015. This minimal increase was mainly due to a $3.3 million increase in interest income on a tax-equivalent basis, offset mostly by a $3.1 million increase in interest expense. The increase in interest income was primarily attributable to increases in interest income on loans and cash investments. The increase in interest expense primarily resulted from increases in interest expense on deposits, FHLB advances, subordinated debt and trust preferred debentures. 

Interest Income. Total interest income on a tax equivalent basis was $123.8 million in 2016 compared to $120.5 million in 2015.  This increase was primarily attributable to increases in interest income on loans and cash investments, offset in part by a decrease in interest income on investment securities.

Interest income on loans on a tax-equivalent basis in 2016 was $104.0 million compared to $102.6 million in 2015. The $1.4 million, or 1.3%, increase was primarily due to a 12.7% increase in the average balance of loans outstanding offset in part by a 36 basis point decrease in the average yield on loans. The increase in the average balance of loans outstanding was primarily due to loan growth in commercial real estate loans, construction loans, residential real estate loans, consumer loans and lease financings. The decline in the average yield on loans was primarily driven by a $4.0 million decrease in accretion income from purchase accounting discounts on acquired loans combined with the

47


 

Table of Contents

 

impact of lower market rates on new loans. Accretion income totaled $11.7 million in 2016 compared to $15.7 million for 2015 increasing the reported yield by 48 and 73 basis points for each respective period.

Interest income on our investment securities portfolio on a tax-equivalent basis decreased $2.6 million, or 15.1%, to $14.9 million in 2016 compared to $17.5 million in 2015. This decrease resulted primarily from the impact of selling $72.1 million of previously covered CMOs early in the fourth quarter of 2016 (see “—Primary Factors Affecting Comparability – Sale of Previously Covered Non-Agency Mortgage-Backed Securities” above). The proceeds received from the sale of previously covered CMO’s were reinvested into higher quality, lower yielding investments.

Interest income on short-term cash investments increased to $0.9 million in 2016 compared to $0.4 million in 2015.  This increase resulted from an increase in short-term interest rates combined with an increase in the volume of short-term cash investments.

Interest Expense.    Interest expense on interest‑bearing liabilities increased $3.1 million, or 24.1%, to $16.0 million in 2016 as compared to $12.9 million in 2015 due to increases in interest expense on both deposits and borrowings.

Interest expense on deposits increased to $8.9 million in 2016 compared to $7.5 million in 2015. The $1.4 million, or 19.0%, increase in interest expense on deposits was primarily due to the average balance of deposits increasing 6.9% combined with a five basis point increase in the average rate paid. The increase in the average balance of deposits resulted primarily from an increase in the average balance of interest-bearing transaction accounts, time deposits and brokered deposits. The increase in the average rate paid was primarily due to the impact of higher market interest rates.

Interest expense on borrowings increased $1.7 million, or 31.3%, to $7.1 million in 2016 as compared to $5.4 million in 2015. This increase primarily consisted of increased interest expense on FHLB advances, subordinated debt and trust preferred debentures of $0.3 million, $1.1 million and $0.2 million respectively. These increases were primarily due to expanded usage of FHLB advances as both a short- and long-term source of funds, an increase in the level of subordinated debt and increases in the rates paid on trust preferred debentures. In June 2015, we issued $55.3 million of subordinated debt in a private placement and in June 2016, we repaid $8.0 million of subordinated debt that had been issued in June 2013.

Provision for Loan Losses.    The provision for loan losses totaled $5.6 million in 2016 compared to $11.1 million in 2015. The provision in 2016 was comprised of a $6.4 million provision on non-PCI loans offset in part by a $0.8 million negative provision for PCI loans. The $4.6 million decrease in the provision for loan losses on non-PCI loans resulted primarily from the prior year provision including specific reserves for impairment identified on certain nonperforming loans. During the third quarter of 2015, we recorded a $7.5 million charge-off on a group of nonperforming loans to one borrower due to deterioration in our collateral position on these loans. The provision for loan losses recorded in 2016 on non-PCI loans was primarily for growth in our loan portfolios combined with the impact of an increase in historical loss rates. The $0.8 million negative provision on PCI loans in 2016 resulted from a $0.8 million provision reduction related to a PCI loan that was paid in full during the second quarter of 2016 (see “—Primary Factors Affecting Comparability – PCI Loans” above).

48


 

Table of Contents

 

Noninterest Income.    Noninterest income increased $12.6 million, or 21.1%, to $72.1 million in 2016. The following table sets forth the major components of our noninterest income for the years ended December 31, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

 

December 31, 

 

Increase

 

(dollars in thousands)

 

2016

 

2015

 

(decrease)

 

Noninterest income:

    

 

    

    

 

    

    

 

    

 

Commercial FHA revenue

 

$

22,064

 

$

20,175

 

$

1,889

 

Residential mortgage banking revenue

 

 

13,389

 

 

17,634

 

 

(4,245)

 

Wealth management revenue

 

 

8,091

 

 

7,292

 

 

799

 

Service charges on deposit accounts

 

 

3,904

 

 

3,969

 

 

(65)

 

Interchange revenue

 

 

3,750

 

 

3,562

 

 

188

 

FDIC loss-sharing expense

 

 

(1,661)

 

 

(566)

 

 

(1,095)

 

Gain on sales of investment securities, net

 

 

14,702

 

 

193

 

 

14,509

 

Other-than-temporary impairment on investment securities

 

 

(824)

 

 

(461)

 

 

(363)

 

Gain on sales of other real estate owned

 

 

113

 

 

600

 

 

(487)

 

Other income

 

 

8,529

 

 

7,084

 

 

1,445

 

Total noninterest income

 

$

72,057

 

$

59,482

 

$

12,575

 

 

Commercial FHA revenue.    Noninterest income from our commercial FHA business increased $1.9 million, or 9.4%, to $22.1 million in 2016. We generated gains on loans held for sale of $21.7 million and net servicing income of $0.4 million in 2016 compared to gains on loans held for sale of $18.1 million and net servicing revenues of $2.1 million in 2015. The $3.6 million increase in gains on loans held for sale resulted primarily from an increase in commercial FHA interest rate lock commitments from $467.5 million in 2015 to $740.8 million in 2016.  Included in interest rate lock commitments for 2016 were $153.8 million of loan modifications, which generate a reduced level of revenue. Loan modifications represent refinancing transactions of previously originated loans. The $1.7 million decrease in net servicing revenue primarily resulted from $1.7 million of impairment recorded against our commercial mortgage servicing rights in 2016.

Residential mortgage banking revenue.    Our residential mortgage banking activities generated gains on loans held for sale of $13.5 million and a net servicing loss of $0.1 million in 2016 compared to gains on loans held for sale of $15.9 million and net servicing revenue of $1.7 million in 2015. The $2.5 million decrease in gains on loans held for sale was primarily due to a 24.5% decrease in loan production to $423.8 million in 2016. The $1.8 million decrease in net servicing revenue primarily resulted from 2016 reflecting a $1.0 million increase in impairment recorded against our residential mortgage servicing rights combined with a $1.0 million increase in the amortization of residential mortgage servicing rights.

Wealth management revenue.    Noninterest income from our wealth management business increased $0.8 million, or 11.0%, to $8.1 million in 2016. The increase in wealth management revenue was primarily due to growth in assets under administration of $477.1 million, or 40.4%, to $1.7 billion at December 31, 2016. The increase in assets under administration consisted of approximately $400.0 million of wealth management assets added from the Sterling acquisition that closed in November 2016 combined with organic growth experienced during the current year.

FDIC loss‑sharing expense. We recorded FDIC loss-sharing expense of $1.7 million in 2016 compared to $0.6 million in 2015.  The FDIC loss-sharing expense in 2016 resulted primarily from us reimbursing the FDIC $1.5 million for 80% of covered losses paid to us previously on a covered loan that was paid in full during the second quarter of 2016 (see “—Primary Factors Affecting Comparability  – PCI Loans” above).

Gain on sales of investment securities, net.  Gains recognized on sales of investment securities totaled $14.7 million in 2016 compared to $0.2 million in 2015. This increase primarily resulted from the October 2016 sale of previously covered non-agency mortgage-backed securities with a carrying value of $72.1 million. As a result of the sale, we recognized a gain totaling $14.3 million in the fourth quarter of 2016.

Other‑than‑temporary impairment on investment securities.  During 2016, we identified three previously covered non‑agency mortgage‑backed securities that had OTTI of $0.8 million due to changes in expected cash flows. These amounts were recognized as losses in the 2016 consolidated statement of income. In 2015, we determined, due to changes in expected cash flows, that three previously covered non-agency mortgage-backed securities had other-than-

49


 

Table of Contents

 

temporary impairment of $0.5 million. These amounts were recognized as losses in the 2015 consolidated statement of income.

Other income.  Other income totaled $8.5 million in 2016 compared to $7.1 million in 2015. This increase in other income was primarily due to an increase in income earned on BOLI. The Company purchased $20.0 million of additional BOLI policies in both the second quarter of 2015 and the second quarter of 2016. Also in 2016, we recognized $0.7 million of death benefits due to the passing of an employee covered by BOLI. The fluctuation in other income was also positively impacted by 2015 including $0.4 million of amortization expense related to our FDIC indemnification asset that was fully amortized by the end of 2015. Additionally, other noninterest income in 2016 benefited from the reversal of the remaining $0.4 million contingent consideration accrual that was established in conjunction with the Heartland Bank acquisition, as Love Funding’s aggregate net income for the two year period ending December 31, 2016 did not meet the contingent consideration threshold. These fluctuations were offset in part by other income in 2015 including $0.9 million for a Love Funding related indemnification claim expressly covered by the Heartland Bank merger and indemnification agreements (see “—Other noninterest expense” below).

Noninterest Expense. Noninterest expense increased $3.4 million, or 3.0%, to $121.3 million in 2016 compared to 2015. The following table sets forth the major components of our noninterest expense for the years ended December 31, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

December 31, 

 

Increase

(dollars in thousands)

 

2016

 

2015

 

(decrease)

Noninterest expense:

    

 

    

    

 

    

    

 

    

Salaries and employee benefits

 

$

66,293

 

$

63,313

 

$

2,980

Occupancy and equipment

 

 

13,080

 

 

13,151

 

 

(71)

Data processing

 

 

10,658

 

 

10,197

 

 

461

FDIC insurance

 

 

1,707

 

 

2,051

 

 

(344)

Professional

 

 

8,049

 

 

8,687

 

 

(638)

Marketing

 

 

2,733

 

 

2,891

 

 

(158)

Communications

 

 

2,150

 

 

2,354

 

 

(204)

Loan expense

 

 

1,957

 

 

2,960

 

 

(1,003)

Other real estate owned

 

 

935

 

 

945

 

 

(10)

Amortization of intangible assets

 

 

2,147

 

 

2,460

 

 

(313)

Other

 

 

11,580

 

 

8,838

 

 

2,742

Total noninterest expense

 

$

121,289

 

$

117,847

 

$

3,442

 

Salaries and employee benefits.    Salaries and employee benefits expense increased $3.0 million, or 4.7%, to $66.3 million in 2016.  This increase was primarily attributable to an increase in annual bonus expense, annual salary increases that took effect in 2016, greater medical insurance costs and an increase in other employee benefit related expenses.

Data processing.    Data processing expense increased $0.5 million, or 4.5%, to $10.7 million in 2016. This increase resulted primarily from an increase in software licensing fees.

FDIC insurance.    FDIC insurance expense decreased $0.3 million, or 16.8%, to $1.7 million in 2016. Effective July 1, 2016, the insurance rate being charged by the FDIC was lowered for banks with assets below $10 billion.

Professional.    Professional fees decreased $0.6 million, or 7.3%, to $8.0 million in 2016. This decrease was mainly due to 2015 including nonrecurring consulting expenses and legal fees associated with integrating the Heartland Bank entities acquired at the end of 2014. The impact of these costs in 2015 were offset in part by consulting and professional fees incurred in 2016 on various new technology and integration projects undertaken by the Company.

Marketing.    Marketing expense decreased $0.2 million, or 5.4%, to $2.7 million in 2016.  This decrease reflected the impact of 2015 including increased advertising and public relations expense centered on the promotion of our acquisition and integration of Heartland Bank.

50


 

Table of Contents

 

Communications.    Communications expense decreased $0.2 million, or 8.7%, to $2.2 million in 2016.  This decrease primarily resulted from 2015 including one-time costs associated with conforming the Heartland Bank phone system and data lines to those used by the Company.

Loan expense.    Loan expense totaled $2.0 million in 2016 compared to $3.0 million in 2015. Loan expense includes costs related to collateral protection and collection activities. These decreases were primarily the result of additional costs incurred in 2015 related to integrating the Heartland Bank entities acquired at the end of 2014.

Intangible assets amortization.    Intangible assets amortization expense was $2.1 million in 2016 compared to $2.5 million in 2015. This decrease resulted from the amortization of our core deposit intangible assets declining in 2016. Our core deposit intangibles are amortized on an accelerated basis over their estimated useful lives, generally over a period of 10 years.

Other noninterest expense.  Other noninterest expense totaled $11.6 million in 2016 compared to $8.8 million in 2015. The fluctuation in other noninterest expense was impacted by the following items:

·

In November 2016, the Company announced a branch network optimization plan to reduce our banking offices from 46 to 39 by March 1, 2017. As a result of this plan, we recorded $1.9 million of asset impairment on the banking facilities impacted by the plan and $0.2 million in other related charges (see “Primary Factors Affecting Comparability  – Branch Network Optimization Plan” above).

·

In June 2013, we issued to a third party $8.0 million of subordinated notes with a rate of 8.25%.  Using proceeds from the initial public offering completed in May 2016, we repaid these subordinated notes in June 2016 and incurred other noninterest expense of $0.5 million for the write-off of the remaining unamortized discount that was established when the subordinated notes were issued.

·

In October 2016, we entered into an agreement with the FDIC to terminate the remaining provisions of the existing loss share agreements. Under terms of this agreement, we paid the FDIC $0.6 million as consideration for the early termination.

·

Other noninterest expense in 2015 included a $1.2 million loss contingency accrual related to a Love Funding legal dispute with a former employee that was raised prior to our acquisition of Heartland Bank. The claim was expressly covered in the merger and indemnification agreements with Heartland Bank (see “—Other income” above).

Income Tax Expense. Income tax expense was $18.9 million in 2016 as compared to $11.1 million in 2015.  The increase in income tax expense was in part commensurate with the related growth in pre-tax income. The effective tax rate for 2016 was 37.5% as compared to 31.2% in 2015.  The increase in the effective tax rate was primarily attributable to the increase in pre-tax book income, as well as the write-off of state tax receivables, and establishing a valuation allowance against state tax credits.

Financial Condition

Assets. Total assets increased $1.2 billion to $4.4 billion at December 31, 2017 as compared to December 31, 2016.  This increase primarily reflected the addition of $990.3 million of assets from the Centrue acquisition. The remaining increase was primarily attributable to organic loan growth of $226.8 million.

Loans.  The loan portfolio is the largest category of our assets. At December 31, 2017, total loans, net of allowance for loan losses, were $3.2 billion. The following table presents the balance and associated percentage of each major category in our loan portfolio at December 31, 2017, 2016, 2015, 2014 and 2013:

51


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 

 

(dollars in thousands)

 

2017

 

%

 

 

2016

 

%

 

 

2015

 

%

 

 

2014

 

%

 

 

2013

 

%

 

Loans:

    

 

    

    

    

    

 

 

    

    

    

    

 

 

    

    

    

    

 

 

    

    

    

    

 

 

    

    

    

 

Commercial

 

$

555,930

 

17.2

%  

 

$

457,827

 

19.7

%  

 

$

499,573

 

25.0

%  

 

$

467,349

 

26.0

%  

 

$

312,333

 

25.9

%  

Commercial real estate

 

 

1,440,011

 

44.6

 

 

 

969,615

 

41.8

 

 

 

876,784

 

43.9

 

 

 

786,665

 

43.7

 

 

 

587,181

 

48.7

 

Construction and land development

 

 

200,587

 

6.2

 

 

 

177,325

 

7.7

 

 

 

150,266

 

7.6

 

 

 

136,985

 

7.6

 

 

 

72,163

 

6.0

 

Total commercial loans

 

 

2,196,528

 

 

 

 

 

1,604,767

 

 

 

 

 

1,526,623

 

 

 

 

 

1,390,999

 

 

 

 

 

971,677

 

 

 

Residential real estate

 

 

453,552

 

14.1

 

 

 

253,713

 

10.9

 

 

 

163,224

 

8.2

 

 

 

172,075

 

9.6

 

 

 

105,535

 

8.8

 

Consumer

 

 

371,455

 

11.5

 

 

 

270,017

 

11.6

 

 

 

161,512

 

8.1

 

 

 

120,434

 

6.7

 

 

 

128,289

 

10.6

 

Lease financing

 

 

205,143

 

6.4

 

 

 

191,479

 

8.3

 

 

 

144,230

 

7.2

 

 

 

114,507

 

6.4

 

 

 

 

 —

 

Total loans, gross

 

 

3,226,678

 

 

 

 

 

2,319,976

 

 

 

 

 

1,995,589

 

 

 

 

 

1,798,015

 

 

 

 

 

1,205,501

 

 

 

Allowance for loan losses

 

 

(16,431)

 

0.5

 

 

 

(14,862)

 

0.6

 

 

 

(15,988)

 

0.8

 

 

 

(12,300)

 

0.7

 

 

 

(23,672)

 

2.0

 

Total loans, net

 

$

3,210,247

 

 

 

 

$

2,305,114

 

 

 

 

$

1,979,601

 

 

 

 

$

1,785,715

 

 

 

 

$

1,181,829

 

 

 

Covered loans

 

$

 —

 

 —

 

 

$

 —

 

 —

 

 

$

3,629

 

0.2

 

 

$

6,849

 

0.4

 

 

$

23,453

 

1.9

 

PCI loans

 

 

22,461

 

0.7

 

 

 

28,256

 

1.2

 

 

 

38,477

 

1.9

 

 

 

44,201

 

2.5

 

 

 

30,401

 

2.5

 

 

Loans increased $906.7 million to $3.2 billion at December 31, 2017 as compared to December 31, 2016. The increase in loans was primarily due to $679.9 million of loans added from the Centrue acquisition. The remaining increase resulted from organic growth of residential real estate loans, consumer loans and lease financing receivables. The $5.8 million decrease in PCI loans at December 31, 2017 compared to December 31, 2016 reflected the impact of loan payoffs and repayments, offset in part by the addition of $11.4 million of PCI loans from the Centrue acquisition.

Outstanding loan balances increased due to new loan originations, advances on outstanding commitments and loans acquired as a result of acquisitions of other financial institutions, net of amounts received for loan payments and payoffs, charge‑offs of loans and transfers of loans to OREO. The following table shows the fair values of those loans acquired at acquisition date and the net growth for the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

Net

 

 

 

 

Net

 

 

 

 

Net

 

 

 

 

 

 

 

Growth

 

 

 

 

Growth

 

 

 

 

Growth

 

 

(dollars in thousands)

 

Acquired

 

(Attrition)

 

Acquired

 

(Attrition)

 

Acquired

 

(Attrition)

 

 

Commercial

    

$

104,812

    

$

(6,709)

    

$

 —

    

$

(41,746)

    

$

    

$

32,224

    

 

Commercial real estate

 

 

484,772

 

 

(14,376)

 

 

 —

 

 

92,831

 

 

 

 

90,119

 

 

Construction and land development

 

 

28,458

 

 

(5,196)

 

 

 —

 

 

27,059

 

 

 

 

13,281

 

 

Total commercial loans

 

 

618,042

 

 

(26,281)

 

 

 

 

78,144

 

 

 

 

135,624

 

 

Residential real estate

 

 

58,857

 

 

140,982

 

 

 —

 

 

90,489

 

 

 

 

(8,851)

 

 

Consumer

 

 

3,047

 

 

98,391

 

 

 —

 

 

108,505

 

 

 

 

41,078

 

 

Lease financing

 

 

 —

 

 

13,664

 

 

 —

 

 

47,249

 

 

 

 

29,723

 

 

Total loans

 

$

679,946

 

$

226,756

 

$

 —

 

$

324,387

 

$

 —

 

$

197,574

 

 

 

52


 

Table of Contents

 

The principal categories of our loan portfolio are discussed below:

Commercial loans. We provide a mix of variable and fixed rate commercial loans. The loans are typically made to small‑ and medium‑sized manufacturing, wholesale, retail and service businesses for working capital needs, business expansions and farm operations. Commercial loans generally include lines of credit and loans with maturities of five years or less. The loans are generally made with business operations as the primary source of repayment, but may also include collateralization by inventory, accounts receivable and equipment, and generally include personal guarantees.

Commercial real estate loans. Our commercial real estate loans consist of both real estate occupied by the borrower for ongoing operations and non-owner occupied real estate properties.  The real estate securing our existing commercial real estate loans includes a wide variety of property types, such as owner occupied offices, warehouses and production facilities, office buildings, hotels, mixed-use residential and commercial facilities, retail centers, multifamily properties and assisted living facilities.  Our commercial real estate loan portfolio also includes farmland loans. Farmland loans are generally made to a borrower actively involved in farming rather than to passive investors.

Construction and land development loans.  Our construction and land development loans are comprised of residential construction, commercial construction and land acquisition and development loans.  Interest reserves are generally established on real estate construction loans.

Residential real estate loans.  Our residential real estate loans consist of residential properties that generally do not qualify for secondary market sale. For the year 2017, the origination volume benefited from $150.1 million in new residential real estate loans from a lending program targeting doctors. This new lending program was implemented in the second quarter of 2016 that targeted loans to doctors and generated $101.5 million in new residential real estate loans during 2016.

Consumer loans.  Our consumer loans include direct personal loans, indirect automobile loans, lines of credit and installment loans originated through home improvement specialty retailers and contractors. Personal loans are generally secured by automobiles, boats and other types of personal property and are made on an installment basis. The increase in consumer loans for December 31, 2017 as compared to December 31, 2016 primarily reflected the purchase of $91.7 million of installment loans originated by other banks through home improvement specialty retailers and contractors during 2017 combined with the addition of $3.0 million of consumer loans from Centrue and new origination volume exceeding repayments.

Lease financing.  Business Credit, our custom equipment leasing business based in Denver, Colorado, provides indirect financing leases to varying types of small businesses, nationwide, for purchases of business equipment and software. All indirect financing leases require monthly payments, and the weighted average maturity of our leases is less than four years.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows loans by non‑PCI and PCI loan category and the related allowance as of December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2015

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

(dollars in thousands)

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

553,257

 

$

2,673

 

$

555,930

 

$

454,310

 

$

3,517

 

$

457,827

 

$

493,445

 

$

6,128

 

$

499,573

Commercial real estate

 

 

1,427,076

 

 

12,935

 

 

1,440,011

 

 

963,895

 

 

5,720

 

 

969,615

 

 

862,744

 

 

14,040

 

 

876,784

Construction and land development

 

 

199,853

 

 

734

 

 

200,587

 

 

165,175

 

 

12,150

 

 

177,325

 

 

140,207

 

 

10,059

 

 

150,266

Total commercial loans

 

 

2,180,186

 

 

16,342

 

 

2,196,528

 

 

1,583,380

 

 

21,387

 

 

1,604,767

 

 

1,496,396

 

 

30,227

 

 

1,526,623

Residential real estate

 

 

447,602

 

 

5,950

 

 

453,552

 

 

247,156

 

 

6,557

 

 

253,713

 

 

155,266

 

 

7,958

 

 

163,224

Consumer

 

 

371,286

 

 

169

 

 

371,455

 

 

269,705

 

 

312

 

 

270,017

 

 

161,220

 

 

292

 

 

161,512

Lease financing

 

 

205,143

 

 

 —

 

 

205,143

 

 

191,479

 

 

 —

 

 

191,479

 

 

144,230

 

 

 

 

144,230

Total loans, gross

 

 

3,204,217

 

 

22,461

 

 

3,226,678

 

 

2,291,720

 

 

28,256

 

 

2,319,976

 

 

1,957,112

 

 

38,477

 

 

1,995,589

Allowance for loan losses

 

 

(14,902)

 

 

(1,529)

 

 

(16,431)

 

 

(13,744)

 

 

(1,118)

 

 

(14,862)

 

 

(14,093)

 

 

(1,895)

 

 

(15,988)

Total loans, net

 

$

3,189,315

 

$

20,932

 

$

3,210,247

 

$

2,277,976

 

$

27,138

 

$

2,305,114

 

$

1,943,019

 

$

36,582

 

$

1,979,601

 

53


 

Table of Contents

 

The following table shows the contractual maturities of our loan portfolio and the distribution between fixed and adjustable interest rate loans at December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Within One Year

 

One Year to Five Years

 

After Five Years

 

 

 

 

 

 

 

 

 

Adjustable

 

 

 

 

Adjustable

 

 

 

 

Adjustable

 

 

 

 

(dollars in thousands)

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Fixed Rate

    

Rate

    

Total

 

Loans:

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

Commercial

 

$

47,864

 

$

195,977

 

$

115,239

 

$

100,984

 

$

83,889

 

$

11,977

 

$

555,930

 

Commercial real estate

 

 

152,965

 

 

74,701

 

 

647,359

 

 

189,413

 

 

69,604

 

 

305,969

 

 

1,440,011

 

Construction and land development

 

 

17,214

 

 

60,119

 

 

20,451

 

 

88,967

 

 

190

 

 

13,646

 

 

200,587

 

Total commercial loans

 

 

218,043

 

 

330,797

 

 

783,049

 

 

379,364

 

 

153,683

 

 

331,592

 

 

2,196,528

 

Residential real estate

 

 

4,262

 

 

11,365

 

 

15,559

 

 

38,822

 

 

132,635

 

 

250,909

 

 

453,552

 

Consumer

 

 

3,208

 

 

6,899

 

 

56,433

 

 

16,839

 

 

286,867

 

 

1,209

 

 

371,455

 

Lease financing

 

 

8,516

 

 

 —

 

 

195,727

 

 

 —

 

 

900

 

 

 —

 

 

205,143

 

Total loans

 

$

234,029

 

$

349,061

 

$

1,050,768

 

$

435,025

 

$

574,085

 

$

583,710

 

$

3,226,678

 

 

Loan Quality

We use what we believe is a comprehensive methodology to monitor credit quality and prudently manage credit concentration within our loan portfolio. Our underwriting policies and practices govern the risk profile and credit and geographic concentration for our loan portfolio. We also have what we believe to be a comprehensive methodology to monitor these credit quality standards, including a risk classification system that identifies potential problem loans based on risk characteristics by loan type as well as the early identification of deterioration at the individual loan level. In addition to our allowance for loan losses, our purchase discounts on acquired loans provide additional protections against credit losses.

Discounts on PCI Loans.    PCI loans are loans that have evidence of credit deterioration since origination and for which it is probable at the date of acquisition that we will not collect all contractually required principal and interest payments. These loans are recorded at estimated fair value on their purchase date without a carryover of the related allowance for loan losses. At December 31, 2017 and 2016, we had PCI loans totaling $22.5 million and $28.3 million, respectively.

In determining the fair value of purchased credit impaired loans at acquisition, we first determine the contractually required payments due, which represent the total undiscounted amount of all uncollected principal and interest payments, adjusted for the effect of estimated prepayments. We then estimate the undiscounted cash flows we expect to collect. We incorporate several key assumptions to estimate cash flows expected to be collected, including probability of default rates, loss given default assumptions and the amount and timing of prepayments. We calculate fair value by discounting the estimated cash flows we expect to collect using an observable market rate of interest, when available, adjusted for factors that a market participant would consider in determining fair value. We have aggregated certain credit‑impaired loans acquired in the same transaction into pools based on common risk characteristics. A pool is accounted for as one asset with a single composite interest rate and an aggregate fair value and expected cash flows.

The difference between contractually required payments due and the cash flows expected to be collected, considering the impact of prepayments, is referred to as the nonaccretable difference. The nonaccretable difference, which is neither accreted into income nor recorded on our consolidated balance sheet, reflects estimated future credit losses expected to be incurred over the life of the loans. The excess of cash flows expected to be collected over the estimated fair value of PCI loans is referred to as the accretable yield. This amount is not recorded on our consolidated balance sheet, but is accreted into interest income over the remaining life of the loans, or pool of loans, using the effective yield method. The outstanding customer balance for PCI loans totaled $32.8 million and $34.6 million as of December 31, 2017 and 2016, respectively.

Subsequent to an acquisition, we periodically evaluate our estimates of cash flows expected to be collected. These evaluations, performed quarterly, require the continued use of key assumptions and estimates, similar to the initial estimate of fair value. Subsequent changes in the estimated cash flows expected to be collected may result in changes in the accretable yield and nonaccretable difference or reclassifications between accretable yield and the nonaccretable difference. Decreases in expected cash flows due to further credit deterioration will result in an impairment charge to the provision for loan losses, resulting in an increase to the allowance for loan losses and a reclassification from accretable

54


 

Table of Contents

 

yield to nonaccretable difference. Increases in expected cash flows due to credit improvements will result in an increase in the accretable yield through a reclassification from the nonaccretable difference or as a reduction in the allowance for loan losses to the extent established on specific pools subsequent to acquisition. The adjusted accretable yield is recognized in interest income over the remaining life of the loan, or pool of loans.

The following table shows changes in the accretable yield for PCI loans for the years ended December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 

 

(dollars in thousands)

    

2017

    

2016

    

2015

 

Balance, beginning of period

 

$

9,035

 

$

10,526

 

$

16,198

 

New loans purchased - Centrue acquisition

 

 

1,929

 

 

 —

 

 

 —

 

Accretion

 

 

(5,546)

 

 

(8,579)

 

 

(5,676)

 

Other adjustments (including maturities, charge-offs, and impact of changes in timing of expected cash flows)

 

 

120

 

 

915

 

 

 —

 

Reclassification from non-accretable

 

 

194

 

 

6,173

 

 

 4

 

Balance, end of period

 

$

5,732

 

$

9,035

 

$

10,526

 

 

As of December 31, 2017, the balance of accretable discounts on our PCI loan portfolio was $5.7 million compared to $9.0 million at December 31, 2016. We may not accrete the full amount of these discounts into interest income in future periods if the assets to which these discounts are applied do not perform according to our current expectations.

We have also recorded accretable discounts in purchase accounting for loans that are not considered PCI loans. Similar to the way in which we employ the fair value methodology for PCI loans, we consider expected prepayments and estimate the amount and timing of undiscounted cash flows in order to determine the accretable discount for non-PCI loans.

Analysis of the Allowance for Loan Losses.  The following table allocates the allowance for loan losses, or the allowance, by loan category:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 

 

(dollars in thousands)

 

2017

 

%  (1)

 

 

2016

 

%  (1)

 

 

2015

 

%  (1)

 

 

2014

 

%  (1)

 

 

2013

 

%  (1)

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

5,256

    

0.95

%  

 

$

5,920

    

1.29

%  

 

$

6,917

    

1.38

%  

 

$

2,284

    

0.49

%  

 

$

2,062

    

0.66

%  

Commercial real estate

 

 

5,044

 

0.35

 

 

 

3,225

 

0.33

 

 

 

5,179

 

0.59

 

 

 

6,925

 

0.88

 

 

 

8,560

 

1.46

 

Construction and land development

 

 

518

 

0.26

 

 

 

345

 

0.19

 

 

 

435

 

0.29

 

 

 

486

 

0.35

 

 

 

10,912

 

15.12

 

Total commercial loans

 

 

10,818

 

0.49

 

 

 

9,490

 

0.59

 

 

 

12,531

 

0.82

 

 

 

9,695

 

0.70

 

 

 

21,534

 

2.22

 

Residential real estate

 

 

2,750

 

0.61

 

 

 

2,929

 

1.15

 

 

 

2,120

 

1.30

 

 

 

2,038

 

1.18

 

 

 

1,784

 

1.69

 

Consumer

 

 

1,344

 

0.36

 

 

 

930

 

0.34

 

 

 

749

 

0.46

 

 

 

567

 

0.47

 

 

 

354

 

0.28

 

Lease financing

 

 

1,519

 

0.74

 

 

 

1,513

 

0.79

 

 

 

588

 

0.41

 

 

 

 

0.00

 

 

 

 

0.00

 

Total allowance for loan losses

 

$

16,431

 

0.51

 

 

$

14,862

 

0.64

 

 

$

15,988

 

0.80

 

 

$

12,300

 

0.69

 

 

$

23,672

 

1.96

 


(1)

Represents the percentage of the allowance to total loans in the respective category.

The allowance and the balance of nonaccretable discounts represent our estimate of probable and reasonably estimable credit losses inherent in loans held for investment as of the respective balance sheet date. We assess the appropriateness of our allowance for non-PCI loans separately from our allowance for PCI loans.

The allowance for loan losses was $16.4 million at December 31, 2017 compared to $14.9 million at December 31, 2016. The $1.6 million increase in the allowance at December 31, 2017 compared to December 31, 2016 was mainly attributable to loan growth over the past year.

Individual loans considered to be uncollectible are charged off against the allowance. Factors used in determining the amount and timing of charge-offs on loans include consideration of the loan type, length of delinquency, sufficiency of collateral value, lien priority and the overall financial condition of the borrower. Collateral value is determined using updated appraisals and/or other market comparable information. Charge-offs are generally taken on loans once the impairment is determined to be other-than-temporary. Recoveries on loans previously charged off are added to the allowance. Net charge-offs to average loans were 0.28% and 0.31% for 2017 and 2016, respectively.

55


 

Table of Contents

 

Allowance for non‑PCI loans.    Our methodology for assessing the appropriateness of the allowance for non-PCI loans includes a general allowance for performing loans, which are grouped based on similar characteristics, and a specific allowance for individual impaired loans or loans considered by management to be in a high risk category. General allowances are established based on a number of factors, including historical loss rates, an assessment of portfolio trends and conditions, accrual status and economic conditions.

For commercial, commercial real estate and construction and land development loans, a specific allowance may be assigned to individual loans based on an impairment analysis. Loans are considered impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. The amount of impairment is based on an analysis of the most probable source of repayment, including the present value of the loan's expected future cash flows and the estimated market value or the fair value of the underlying collateral. Interest income on impaired loans is accrued as earned, unless the loan is placed on nonaccrual status.

Allowance for PCI loans.  PCI loans are recorded at their estimated fair value at the date of acquisition, with the estimated fair value including a component for estimated credit losses. An allowance related to PCI loans may be recorded subsequent to acquisition if a PCI loan pool experiences a decrease in expected cash flows as compared to the expected cash flows projected in the previous quarter. Loans considered to be uncollectible are initially charged off against the specific loan pool’s non‑accretable difference. When the pool’s non‑accretable difference has been fully utilized, uncollectible amounts are charged off against the corresponding allowance. The following table shows our allowance by loan portfolio and by non‑PCI and PCI loans as of December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2015

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

(dollars in thousands)

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

    

Loans

    

Loans

    

Total

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,756

 

$

500

 

$

5,256

 

$

5,421

 

$

499

 

$

5,920

 

$

6,542

 

$

375

 

$

6,917

 

Commercial real estate

 

 

4,708

 

 

336

 

 

5,044

 

 

2,993

 

 

232

 

 

3,225

 

 

4,176

 

 

1,003

 

 

5,179

 

Construction and land development

 

 

514

 

 

 4

 

 

518

 

 

345

 

 

 —

 

 

345

 

 

419

 

 

16

 

 

435

 

Total commercial loans

 

 

9,978

 

 

840

 

 

10,818

 

 

8,759

 

 

731

 

 

9,490

 

 

11,137

 

 

1,394

 

 

12,531

 

Residential real estate

 

 

2,210

 

 

540

 

 

2,750

 

 

2,572

 

 

357

 

 

2,929

 

 

1,626

 

 

494

 

 

2,120

 

Consumer

 

 

1,195

 

 

149

 

 

1,344

 

 

900

 

 

30

 

 

930

 

 

742

 

 

 7

 

 

749

 

Lease financing

 

 

1,519

 

 

 —

 

 

1,519

 

 

1,513

 

 

 

 

1,513

 

 

588

 

 

 —

 

 

588

 

Total allowance for loan losses

 

$

14,902

 

$

1,529

 

$

16,431

 

$

13,744

 

$

1,118

 

$

14,862

 

$

14,093

 

$

1,895

 

$

15,988

 

 

Provision for Loan Losses.    In determining the allowance and the related provision for loan losses, we consider three principal elements: (i) valuation allowances based upon probable losses identified during the review of impaired commercial, commercial real estate, and construction and land development loans, (ii) allocations, by loan classes, on loan portfolios based on historical loan loss experience and qualitative factors, and (iii) valuation allowances on PCI loan pools based on decreases in expected cash flows. Provisions for loan losses are charged to operations to adjust the total allowance to a level deemed appropriate by us.

 

The provision for loan losses totaled $9.6 million in 2017 compared to $5.6 million in 2016. The $4.0 million increase in the provision resulted primarily from an increase in net charge-offs for 2017 combined with the growth of our loan portfolio. During the fourth quarter of 2017, we recorded $6.5 million of net charge-offs which were largely related to deterioration in our collateral position on two commercial real estate loans.

56


 

Table of Contents

 

The following table provides an analysis of the allowance for loan losses, provision for loan losses and net charge‑offs for the years indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Year Ended December 31, 

 

(dollars in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Balance, beginning of period

    

$

14,862

    

 

$

15,988

    

 

$

12,300

    

 

$

23,672

    

 

$

26,190

    

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

737

 

 

 

4,252

 

 

 

7,742

 

 

 

153

 

 

 

549

 

Commercial real estate

 

 

6,552

 

 

 

1,177

 

 

 

379

 

 

 

11,120

 

 

 

592

 

Construction and land development

 

 

 —

 

 

 

 1

 

 

 

171

 

 

 

62

 

 

 

668

 

Residential real estate

 

 

698

 

 

 

966

 

 

 

742

 

 

 

569

 

 

 

934

 

Consumer

 

 

794

 

 

 

301

 

 

 

334

 

 

 

192

 

 

 

287

 

Lease financing

 

 

1,041

 

 

 

1,039

 

 

 

289

 

 

 

 

 

 

 

Total charge-offs

 

 

9,822

 

 

 

7,736

 

 

 

9,657

 

 

 

12,096

 

 

 

3,030

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

191

 

 

 

263

 

 

 

1,221

 

 

 

68

 

 

 

67

 

Commercial real estate

 

 

492

 

 

 

264

 

 

 

634

 

 

 

374

 

 

 

41

 

Construction and land development

 

 

63

 

 

 

94

 

 

 

34

 

 

 

12

 

 

 

70

 

Residential real estate

 

 

518

 

 

 

174

 

 

 

161

 

 

 

100

 

 

 

66

 

Consumer

 

 

254

 

 

 

100

 

 

 

111

 

 

 

78

 

 

 

95

 

Lease financing

 

 

317

 

 

 

124

 

 

 

57

 

 

 

 

 

 

 

Total recoveries

 

 

1,835

 

 

 

1,019

 

 

 

2,218

 

 

 

632

 

 

 

339

 

Net charge-offs

 

 

7,987

 

 

 

6,717

 

 

 

7,439

 

 

 

11,464

 

 

 

2,691

 

Provision for loan losses

 

 

9,556

 

 

 

5,591

 

 

 

11,127

 

 

 

92

 

 

 

173

 

Balance, end of period

 

$

16,431

 

 

$

14,862

 

 

$

15,988

 

 

$

12,300

 

 

$

23,672

 

Gross loans, end of period

 

$

3,226,678

 

 

$

2,319,976

 

 

$

1,995,589

 

 

$

1,798,015

 

 

$

1,205,501

 

Average total loans

 

$

2,841,604

 

 

$

2,143,787

 

 

$

1,901,516

 

 

$

1,218,141

 

 

$

1,078,536

 

Net charge-offs to average loans

 

 

0.28

%  

 

 

0.31

%  

 

 

0.39

%  

 

 

0.94

%  

 

 

0.25

%  

Allowance to total loans

 

 

0.51

%  

 

 

0.64

%  

 

 

0.80

%  

 

 

0.69

%  

 

 

1.96

%  

 

Impaired Loans.    The following table sets forth our nonperforming assets by asset categories as of the dates indicated. Impaired loans include nonaccrual loans, loans past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings. The balances of impaired loans reflect the net investment in these assets, including deductions for purchase discounts.  PCI loans are excluded from nonperforming status because we expect to fully collect their new carrying values, which reflect significant purchase discounts. If our expectation of reasonably estimable future cash flows from PCI loans deteriorates, the loans may be classified as nonaccrual loans and interest income will not be recognized until the timing and amount of future cash flows can be reasonably estimated.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 

 

(dollars in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Impaired loans:

    

 

    

    

 

 

    

    

 

 

    

    

 

 

    

    

 

 

    

 

Commercial

 

$

4,103

 

 

$

6,548

 

 

$

6,570

 

 

$

14,303

 

 

$

688

 

Commercial real estate

 

 

13,997

 

 

 

18,398

 

 

 

13,717

 

 

 

14,186

 

 

 

18,822

 

Construction and land development

 

 

843

 

 

 

84

 

 

 

 

 

 

127

 

 

 

227

 

Residential real estate

 

 

6,184

 

 

 

5,029

 

 

 

4,155

 

 

 

3,272

 

 

 

1,977

 

Consumer

 

 

287

 

 

 

213

 

 

 

51

 

 

 

48

 

 

 

108

 

Lease financing

 

 

1,346

 

 

 

1,331

 

 

 

398

 

 

 

236

 

 

 

 

Total impaired loans

 

 

26,760

 

 

 

31,603

 

 

 

24,891

 

 

 

32,172

 

 

 

21,822

 

Other real estate owned, non-covered/non-guaranteed

 

 

4,134

 

 

 

2,947

 

 

 

4,315

 

 

 

7,370

 

 

 

6,659

 

Nonperforming assets

 

$

30,894

 

 

$

34,550

 

 

$

29,206

 

 

$

39,542

 

 

$

28,481

 

Impaired loans to total loans

 

 

0.83

%  

 

 

1.36

%  

 

 

1.25

%  

 

 

1.80

%  

 

 

1.81

%  

Nonperforming assets to total assets

 

 

0.70

%  

 

 

1.07

%  

 

 

1.01

%  

 

 

1.48

%  

 

 

1.64

%  

 

The decrease in impaired loans at December 31, 2017 was primarily due to charge-offs recorded on two commercial real estate loans during the fourth quarter of 2017.

We did not recognize any interest income on nonaccrual loans during the years ended December 31, 2017, 2016 and 2015 while they were in nonaccrual status. Additional interest income that we would have recognized on these loans had they been current in accordance with their original terms was $0.9 million, $0.7 million and $1.0 million during the

57


 

Table of Contents

 

years ended December 31, 2017, 2016 and 2015, respectively. We recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $0.1 million, $0.3 million and $0.3 million during the years ended December 31, 2017, 2016 and 2015, respectively.

We utilize an asset risk classification system in compliance with guidelines established by the Federal Reserve as part of our efforts to improve asset quality. In connection with examinations of insured institutions, examiners have the authority to identify problem assets and, if appropriate, classify them. There are three classifications for problem assets: “substandard,” “doubtful,” and “loss.” Substandard assets have one or more defined weaknesses and are characterized by the distinct possibility that the insured institution will sustain some loss if the deficiencies are not corrected. Doubtful assets have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable and there is a high probability of loss based on currently existing facts, conditions and values. An asset classified as loss is not considered collectable and is of such little value that continuance as an asset is not warranted.

We use a ten grade risk rating system to categorize and determine the credit risk of our loans. Potential problem loans include loans with a risk grade of 7, which are "special mention," and loans with a risk grade of 8, which are "substandard" loans that are not considered to be impaired. These loans generally require more frequent loan officer contact and receipt of financial data to closely monitor borrower performance. Potential problem loans are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive officers and other members of the Bank's senior management team.

The following table presents the recorded investment of potential problem commercial loans (excluding PCI loans) by loan category at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Construction &

 

 

 

 

 

 

Commercial

 

Real Estate

 

Land Development

 

 

 

 

 

 

Risk Category

 

Risk Category

 

Risk Category

 

 

 

 

(dollars in thousands)

    

7

    

8  (1)

    

7

    

8  (1)

    

7

    

8  (1)

    

Total

 

December 31, 2017

 

$

12,588

 

$

27,419

 

$

12,260

 

$

14,770

 

$

 —

 

$

 —

 

$

67,037

 

December 31, 2016

 

 

10,930

 

 

12,037

 

 

8,735

 

 

11,039

 

 

 —

 

 

450

 

 

43,191

 

December 31, 2015

 

 

15,884

 

 

3,370

 

 

23,679

 

 

8,103

 

 

540

 

 

 

 

51,576

 

December 31, 2014

 

 

2,233

 

 

2,266

 

 

9,281

 

 

13,134

 

 

451

 

 

 

 

27,365

 

December 31, 2013

 

 

5,206

 

 

3,496

 

 

14,014

 

 

12,308

 

 

1,180

 

 

 

 

36,204

 


(1)

Includes only those 8‑rated loans that are not included in nonperforming loans.

Investment Securities.    Our investment strategy aims to maximize earnings while maintaining liquidity in securities with minimal credit risk. The types and maturities of securities purchased are primarily based on our current and projected liquidity and interest rate sensitivity positions.

58


 

Table of Contents

 

The following table sets forth the book value and percentage of each category of investment securities at December 31, 2017, 2016 and 2015. The book value for investment securities classified as available for sale is equal to fair market value and the book value for investment securities classified as held to maturity is equal to amortized cost.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

Book

 

% of

 

 

Book

 

% of

 

 

Book

 

% of

 

(dollars in thousands)

 

Value

 

Total

 

 

Value

 

Total

 

 

Value

 

Total

 

Investment securities, available for sale, at fair value

 

U.S. Treasury securities

 

$

27,718

 

6.1

%  

 

$

75,901

 

23.3

%  

 

$

48,302

 

14.9

%  

Government sponsored entity debt securities

 

 

25,211

 

5.6

 

 

 

7,688

 

2.4

 

 

 

9,454

 

2.9

 

Agency mortgage-backed securities

 

 

232,387

 

51.6

 

 

 

90,070

 

27.7

 

 

 

67,527

 

20.8

 

Non-agency mortgage-backed securities

 

 

 —

 

 —

 

 

 

 1

 

 —

 

 

 

 2

 

 —

 

Covered non-agency mortgage-backed securities

 

 

 —

 

 —

 

 

 

 —

 

 —

 

 

 

75,979

 

23.5

 

State and municipal securities

 

 

102,567

 

22.8

 

 

 

25,274

 

7.8

 

 

 

15,494

 

4.8

 

Corporate securities

 

 

59,812

 

13.3

 

 

 

47,405

 

14.6

 

 

 

19,869

 

6.1

 

Equity securities

 

 

2,830

 

0.6

 

 

 

 —

 

 —

 

 

 

 —

 

 —

 

Total investment securities, available for sale, at fair value

 

 

450,525

 

100.0

 

 

 

246,339

 

75.8

 

 

 

236,627

 

73.0

 

Investment securities, held to maturity, at amortized cost

 

State and municipal securities

 

 

 —

 

 —

 

 

 

78,672

 

24.2

 

 

 

87,521

 

27.0

 

Total investment securities

 

$

450,525

 

100.0

%  

 

$

325,011

 

100.0

%  

 

$

324,148

 

100.0

%  

 

The covered non-agency mortgage-backed securities were covered under a loss‑sharing agreement with the FDIC. Subsequent to entering into a loss-share termination agreement with the FDIC in October 2016, the Company sold these CMOs and realized a gain of $14.3 million (see “Primary Factors Affecting ComparabilitySale of Previously Covered Non-Agency Mortgage-Backed Securities” above).

At December 31, 2016, we had $78.7 million of investment securities classified as held to maturity. During the fourth quarter of 2017, the Company transferred all of its investment securities classified as held to maturity to investment securities available for sale. At the time of transfer, the amortized cost and fair value of these securities totaled $64.5 million and $67.9 million, respectively. In addition, the unrealized gain of $3.4 million was recorded in the 2017 consolidated statement of comprehensive income, net of income taxes. The recent acquisition of Centrue and the pending acquisition of Alpine led to the Company undergoing a capital planning assessment in the fourth quarter of 2017 that resulted in the transfer of these investment securities from held to maturity to available for sale.

59


 

Table of Contents

 

The following table sets forth the book value, maturities and weighted average yields for our investment portfolio at December 31, 2017. The book value for investment securities classified as available for sale is equal to fair market value.

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

% of Total

 

Weighted

 

 

 

Book

 

Investment

 

Average

 

(dollars in thousands)

    

Value

    

Securities

    

Yield

 

Investment securities, available for sale

 

 

    

 

    

 

    

 

U.S. Treasury securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

7,961

 

1.7

%  

0.8

%

Maturing in one to five years

 

 

19,757

 

4.4

 

1.5

 

Maturing in five to ten years

 

 

 —

 

0.0

 

0.0

 

Maturing after ten years

 

 

 —

 

0.0

 

0.0

 

Total U.S. Treasury securities

 

$

27,718

 

6.1

%  

1.3

%

 

 

 

 

 

 

 

 

 

Government sponsored entity debt securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

 —

 

0.0

%  

0.0

%

Maturing in one to five years

 

 

6,815

 

1.5

 

2.0

 

Maturing in five to ten years

 

 

17,868

 

4.0

 

2.4

 

Maturing after ten years

 

 

528

 

0.1

 

2.5

 

Total government sponsored entity debt securities

 

$

25,211

 

5.6

%  

2.3

%

 

 

 

 

 

 

 

 

 

Agency mortgage-backed securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

304

 

0.1

%  

2.2

%

Maturing in one to five years

 

 

3,756

 

0.8

 

2.3

 

Maturing in five to ten years

 

 

8,138

 

1.8

 

2.6

 

Maturing after ten years

 

 

220,189

 

48.9

 

2.4

 

Total agency mortgage-backed securities

 

$

232,387

 

51.6

%  

2.2

%

 

 

 

 

 

 

 

 

 

State and municipal securities (1):

 

 

 

 

 

 

 

 

Maturing within one year

 

$

6,332

 

1.4

%  

3.0

%

Maturing in one to five years

 

 

28,760

 

6.4

 

4.7

 

Maturing in five to ten years

 

 

51,637

 

11.5

 

5.8

 

Maturing after ten years

 

 

15,838

 

3.5

 

5.0

 

Total state and municipal securities

 

$

102,567

 

22.8

%  

5.2

%

 

 

 

 

 

 

 

 

 

Corporate securities:

 

 

 

 

 

 

 

 

Maturing within one year

 

$

3,003

 

0.7

%  

1.8

%

Maturing in one to five years

 

 

5,564

 

1.2

 

2.9

 

Maturing in five to ten years

 

 

48,425

 

10.8

 

4.9

 

Maturing after ten years

 

 

2,820

 

0.6

 

5.6

 

Total corporate securities

 

$

59,812

 

13.3

%  

4.6

%  

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

No stated maturity

 

$

2,830

 

0.6

%  

2.2

%

Total investment securities, available for sale

 

$

450,525

 

100.0

%  

2.9

%

 

 

 

 

 

 

 

 

 


(1)

Weighted average yield for tax‑exempt securities are presented on a tax‑equivalent basis assuming a federal statutory income tax rate of 35%.

 

Declines in the fair value of available-for-sale investment securities are recorded as either temporary impairment or OTTI. OTTI is recognized when the fair value of an available-for-sale security is less than historical cost, and it is probable that all contractual cash flows will not be collected. OTTI is recorded as an offset to noninterest income and, therefore, results in a negative impact to our net income. An increase in the value of an OTTI security is not recorded as a recovery but as additional interest income over the remaining life of the security. During the first nine months of 2016, we recognized OTTI losses of $0.8 million due to changes in expected cash flows on three previously covered CMOs. Early in the fourth quarter of 2016, all $72.1 million of previously covered CMOs were sold and no additional OTTI losses were recognized. In 2017, we recorded no OTTI losses.

60


 

Table of Contents

 

The table below presents the credit ratings at December 31, 2017 at fair value for our investment securities classified as available for sale.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Amortized

 

Estimated

 

Average Credit Rating

 

(dollars in thousands)

    

Cost

    

Fair Value

    

AAA

    

AA+/−

    

A+/−

    

BBB+/−

    

<BBB−

    

Not Rated

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

28,005

 

$

27,718

 

$

 —

 

$

27,718

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Government sponsored entity debt securities

 

 

25,445

 

 

25,211

 

 

 —

 

 

25,211

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Agency mortgage-backed securities

 

 

233,606

 

 

232,387

 

 

235

 

 

232,152

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

State and municipal securities

 

 

99,449

 

 

102,567

 

 

13,415

 

 

52,137

 

 

18,850

 

 

 —

 

 

711

 

 

17,454

 

Corporate securities

 

 

58,904

 

 

59,812

 

 

 —

 

 

 —

 

 

16,547

 

 

41,240

 

 

 —

 

 

2,025

 

Equity securities

 

 

2,715

 

 

2,830

 

 

 —

 

 

 —

 

 

2,830

 

 

 —

 

 

 —

 

 

 

 

Total investment securities, available for sale

 

$

448,124

 

$

450,525

 

$

13,650

 

$

337,218

 

$

38,227

 

$

41,240

 

$

711

 

$

19,479

 

 

Cash and Cash Equivalents.  Cash and cash equivalents increased $24.5 million to $215.2 million as of December 31, 2017 as compared to December 31, 2016. This increase was primarily due to cash flows from financing activities of $188.6 million and cash flows provided by operating activities of $71.5 million exceeding cash flows used in investing activities of $235.7 million. Cash provided by operating activities primarily reflected $16.1 million of net income and $36.8 million of proceeds received from sales of loans held for sale that exceeded originations. Cash flows from financing activities primarily consisted of FHLB advances increasing $126.5 million, proceeds from a term loan of $40.0 million and proceeds from subordinated debentures totaling $39.4 million, offset in part by the payment of $14.0 million of common dividends. Cash used in investing activities primarily reflected loan growth.

Goodwill and Other Intangible Assets.  Goodwill was $98.6 million at December 31, 2017 compared to $48.8 million at December 31, 2016. Goodwill represents the excess of consideration paid in an acquisition over the fair value of the net assets acquired. The $49.8 million increase in 2017 primarily resulted from $47.4 million of goodwill associated with the Centrue acquisition and $2.4 million of goodwill from our acquisition in March 2017 of CedarPoint.

Our other intangible assets, which consist of core deposit and trust relationship intangibles, were $16.9 million and $7.2 million at December 31, 2017 and 2016, respectively. The increase in other intangibles primarily reflected the impact of an $11.1 million core deposit intangible associated with the Centrue acquisition and a $2.0 million trust relationship intangible from the CedarPoint acquisition, offset in part by $3.3 million of other intangibles amortization recorded in 2017.

Liabilities.  Total liabilities increased $1.1 billion to $4.0 billion at December 31, 2017 due primarily to the Centrue acquisition.

Deposits.  We emphasize developing total client relationships with our customers in order to increase our retail and commercial core deposit bases, which are our primary funding sources. Our deposits consist of noninterest‑bearing and interest‑bearing demand, savings and time deposit accounts.

61


 

Table of Contents

 

The following table summarizes our average deposit balances and weighted average rates for the years ended December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Average

 

Average

 

 

Average

 

Average

 

 

Average

 

Average

 

(dollars in thousands)

 

Balance

 

Rate

 

 

Balance

 

Rate

 

 

Balance

 

Rate

 

Deposits

    

 

    

    

    

    

 

 

    

    

    

    

 

 

    

    

    

 

Noninterest-bearing demand

 

$

620,559

 

 —

 

 

$

536,965

 

 

 

$

536,327

 

 

Interest-bearing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

 

 

772,478

 

0.20

%  

 

 

637,531

 

0.13

%  

 

 

508,573

 

0.12

%  

Money market

 

 

533,073

 

0.46

 

 

 

382,780

 

0.27

 

 

 

432,570

 

0.22

 

Savings

 

 

234,143

 

0.15

 

 

 

163,392

 

0.15

 

 

 

159,345

 

0.13

 

Time, less than $250,000

 

 

398,076

 

0.87

 

 

 

378,158

 

0.90

 

 

 

364,777

 

0.75

 

Time, $250,000 and over

 

 

60,181

 

1.04

 

 

 

51,986

 

0.87

 

 

 

47,219

 

0.75

 

Time, brokered

 

 

247,819

 

1.49

 

 

 

215,865

 

1.37

 

 

 

198,744

 

1.32

 

Total interest-bearing

 

 

2,245,770

 

0.54

%  

 

 

1,829,712

 

0.49

%  

 

 

1,711,228

 

0.44

%  

Total deposits

 

$

2,866,329

 

0.42

%  

 

$

2,366,677

 

0.38

%  

 

$

2,247,555

 

0.33

%  

 

The following table sets forth the maturity of time deposits of $250,000 or more and brokered deposits as of December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Maturity Within:

 

 

 

Three

 

Three to Six

 

Six to 12

 

After 12

 

 

 

 

(dollars in thousands)

    

Months or Less

    

Months

    

Months

    

Months

    

Total

 

Time, $250,000 and over

 

$

11,176

 

$

14,970

 

$

21,872

 

$

21,855

 

$

69,873

 

Time, brokered

 

 

38,290

 

 

33,829

 

 

29,145

 

 

89,000

 

 

190,264

 

Total

 

$

49,466

 

$

48,799

 

$

51,017

 

$

110,855

 

$

260,137

 

 

Total deposits increased $726.7 million to $3.1 billion at December 31, 2017 as compared to December 31, 2016. This increase primarily resulted from $739.9 million of deposits added from the Centrue acquisition. At December 31, 2017, total deposits were comprised of 23.2% noninterest‑bearing demand accounts, 54.7% interest‑bearing transaction accounts and 22.1% of time deposits. At December 31, 2017, brokered deposits totaled $190.3 million, or 6.1% of total deposits, compared to $218.7 million, or 9.1% of total deposits, at December 31, 2016.

Short‑Term Borrowings.  In addition to deposits, we use short‑term borrowings, such as federal funds purchased and securities sold under agreements to repurchase, as a source of funds to meet the daily liquidity needs of our customers and fund growth in earning assets. Short‑term borrowings were $156.1 million at December 31, 2017 compared to $131.6 million at December 31, 2016. This $24.6 million increase resulted from $14.4 million of short-term borrowings added from the Centrue acquisition combined with an increase in short-term borrowings at the Company. The weighted average interest rate on our short‑term borrowings was 0.28% and 0.21% at December 31, 2017 and 2016, respectively.

FHLB Advances and Other Borrowings.  FHLB advances and other borrowings totaled $496.4 million and $237.5 million as of December 31, 2017 and 2016, respectively. During 2017, we added a mix of both short-term and long-term FHLB advances totaling $447.4 million combined with the $95.3 million of FHLB advances from the Centrue acquisition. After repayments of $320.9 million, FHLB advances as of December 31, 2017 totaled $496.4 million.

 

On May 25, 2017, the Company entered into a loan agreement with another bank for a revolving line of credit in the original principal amount of up to $10.0 million and a term loan in the original principal amount of $40.0 million.  The revolving line of credit matures on May 24, 2018 and pays a variable rate of interest equal to one-month LIBOR plus 2.00%. There were no advances made against the revolving line of credit at September 30, 2017.  The term loan matures on May 25, 2020 and pays a variable rate of interest equal to one-month LIBOR plus 2.25%.

In conjunction with the Centrue acquisition, the Company converted 181 shares of Centrue Series B mandatory redeemable preferred stock by issuing an equal number of shares of the Company’s Series G preferred stock. The Series

62


 

Table of Contents

 

G preferred shares, which pay dividends of 6.0%, were recorded at a fair value of $0.2 million and classified as other borrowings.

Subordinated Debt.  Subordinated debt totaled $94.0 million and $54.5 million as of December 31, 2017 and 2016, respectively. The increase in subordinated debt was primarily due to the issuance of subordinated notes totaling $40.0 million in October 2017, with a maturity date of October 15, 2027. These notes carry a fixed interest rate of 6.25% for the first five years and a floating rate based on three-month LIBOR plus 423 basis points thereafter.

In June 2015, we issued subordinated debt instruments for aggregate proceeds of $55.3 million. Subordinated notes totaling $15.0 million were issued with a maturity date of June 18, 2025 and a fixed interest rate of 6.50%. Additionally, subordinated notes totaling $40.3 million were issued with a maturity date of June 18, 2025. This tranche carries a fixed interest rate of 6.00% for the first five years and a floating rate based on LIBOR plus 435 basis points thereafter.

Trust Preferred Debentures.  Trust preferred debentures totaled $45.4 million and $37.4 million as of December 31, 2017 and 2016, respectively. The increase in trust preferred debentures primarily resulted from $10.0 million of trust preferred debentures that were assumed by us in the Centrue acquisition and recorded at an acquisition date fair value of $7.6 million. The debentures are unsecured with interest payable quarterly based on an interest rate of three-month LIBOR plus 2.65%, maturing on June 17, 2034.

Capital Resources and Liquidity Management

Capital Resources.  Shareholders’ equity is influenced primarily by earnings, dividends, sales and redemptions of common stock and changes in accumulated other comprehensive income caused primarily by fluctuations in unrealized holding gains or losses, net of taxes, on available‑for‑sale investment securities.

Shareholders’ equity increased $127.8 million to $449.5 million at December 31, 2017 as compared to December 31, 2016. The increase in shareholders’ equity was due primarily to $112.5 million of common equity and $3.1 million of preferred equity issued for the Centrue acquisition. Shareholders’ equity was also impacted by the issuance of $3.4 million of common stock for the CedarPoint acquisition and $3.2 million related primarily to the exercise of stock options.  During 2017, we generated net income of $16.1 million and declared dividends of $14.0 million to common shareholders. In addition, accumulated other comprehensive income increased $2.4 million during 2017.

In conjunction with the acquisition of Centrue, the Company assumed 2,636 shares of Centrue Series D non-cumulative non-voting preferred stock by issuing an equal number Series H preferred shares that were recorded upon issuance at a fair value of $3.1 million. Dividends are payable quarterly on the Series H preferred shares at a fixed rate of 12.5% per annum. The Company has the option to redeem, in whole or in part, the Series H preferred shares at any time after July 29, 2019. Upon redemption, the Company would pay holders of Series H preferred shares $1,000 per share, plus any accrued but unpaid dividends.

On February 28, 2018, we completed our acquisition of Alpine for total consideration of $173.2 million. Consideration transferred by the Company consisted of $33.3 million in cash and 4,463,200 shares of common stock.

Liquidity Management.  Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short‑term and long‑term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.

Integral to our liquidity management is the administration of short‑term borrowings. To the extent we are unable to obtain sufficient liquidity through core deposits; we seek to meet our liquidity needs through wholesale funding or other borrowings on either a short‑ or long‑term basis.

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the

63


 

Table of Contents

 

amount of cash received in connection with the transaction. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Securities sold under agreements to repurchase were $156.1 million at December 31, 2017 compared to $131.6 million at December 31, 2016. This increase was primarily the result of $14.4 million of short-term borrowings added from the Centrue acquisition combined with increased usage by our customers. Securities sold under agreements to repurchase were $131.6 million at December 31, 2016 compared to $107.5 million at December 31, 2015.

As of December 31, 2017 and 2016, we had $55.0 million and $30.0 million of unsecured federal funds lines, respectively, with no amounts advanced against the lines at either date. In addition, available lines of credit from the Federal Reserve Discount Window at December 31, 2017 and 2016 were $32.5 million and $35.1 million, respectively. Federal Reserve Discount Window lines were collateralized by a pool of commercial real estate loans totaling $36.5 million and $43.3 million as of December 31, 2017 and 2016, respectively. We did not have any borrowings outstanding with the Federal Reserve at December 31, 2017 or 2016, and our borrowing capacity is limited only by eligible collateral.

At December 31, 2017 and 2016, we had $459.1 million and $237.5 million of outstanding advances from the FHLB, respectively. Based on the values of stock, securities, and loans pledged as collateral, we had $457.6 million and $310.8 million of additional borrowing capacity with the FHLB as of December 31, 2017 and 2016, respectively. We also maintain relationships in the capital markets with brokers and dealers to issue certificates of deposit.

The Company is a corporation separate and apart from the Bank and, therefore, must provide for its own liquidity. The Company’s main source of funding is dividends declared and paid to us by the Bank. There are statutory, regulatory and debt covenant limitations that affect the ability of the Bank to pay dividends to the Company. Management believes that these limitations will not impact our ability to meet our ongoing short‑term cash obligations.

Regulatory Capital Requirements

We are subject to various regulatory capital requirements administered by the federal and state banking regulators. Failure to meet regulatory capital requirements may result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for “prompt corrective action”, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off‑balance sheet items as calculated under regulatory accounting policies.

The Dodd‑Frank Act and the Basel III Rule have established capital standards for banks and bank holding companies. The table below summarizes the minimum capital requirements applicable to us under the Basel III Rule.

 

 

 

 

 

 

 

 

Basel III

 

 

 

Well

 

Adequately

 

Ratio

    

Capitalized

    

Capitalized

 

Tier 1 leverage ratio

 

5.0

%  

4.0

%

Common equity Tier 1 capital ratio

 

6.5

 

4.5

 

Tier 1 risk-based capital ratio

 

8.0

 

6.0

 

Total risk-based capital ratio

 

10.0

 

8.0

 


(1)

The common equity Tier 1 risk‑based ratio is a ratio created by the Basel III Rule beginning January 1, 2015. It is computed as common equity Tier 1 capital divided by total risk‑based assets.

In addition to the minimum regulatory capital requirements set forth in the table above, the Basel III Rule implemented a “capital conservation buffer” that is added to the minimum requirements for capital adequacy purposes. A banking organization that fails to meet the required amount of the capital conservation buffer will be subject to limits on capital distributions (e.g., dividends, stock buybacks, etc.) and certain discretionary bonus payments to executive officers. For community banks, the capital conservation buffer requirement is being phased in over a three-year period beginning on January 1, 2016. The capital conservation buffer in 2016 and 2017 was 0.625% and 1.25%, respectively, and will increase by 0.625% on January 1 of each subsequent year until fully phased in at 2.5% on January 1, 2019.

At December 31, 2017, the Company exceeded all regulatory capital requirements under the Basel III Rule and was considered to be “well‑capitalized” with a Tier 1 leverage ratio of 8.63%, a common equity Tier 1 capital ratio of 8.45%, a Tier 1 capital ratio of 10.19% and a total capital ratio of 13.26%.

64


 

Table of Contents

 

At December 31, 2017, the Bank exceeded all regulatory capital requirements under the Basel III Rule and was considered to be “well‑capitalized” with a Tier 1 leverage ratio of 10.04%, a common equity Tier 1 capital ratio of 11.84%, a Tier 1 capital ratio of 11.84% and a total capital ratio of 12.32%.

Contractual Obligations

The following table contains supplemental information regarding our total contractual obligations at December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments Due

 

 

 

Less than

 

One to

 

Three to

 

More than

 

 

 

 

(dollars in thousands)

    

One Year

    

Three Years

    

Five Years

    

Five Years

    

Total

 

Deposits without a stated maturity

 

$

2,438,015

 

$

 —

 

$

 —

 

$

 —

 

$

2,438,015

 

Time deposits

 

 

414,739

 

 

260,135

 

 

18,186

 

 

14

 

 

693,074

 

Securities sold under repurchase agreements

 

 

156,126

 

 

 —

 

 

 —

 

 

 —

 

 

156,126

 

FHLB advances and other borrowings

 

 

144,931

 

 

41,486

 

 

205,019

 

 

105,000

 

 

496,436

 

Operating lease obligations

 

 

2,743

 

 

4,612

 

 

3,832

 

 

3,651

 

 

14,838

 

Subordinated debt

 

 

 —

 

 

 —

 

 

 —

 

 

93,972

 

 

93,972

 

Trust preferred debentures

 

 

 —

 

 

 —

 

 

 —

 

 

45,379

 

 

45,379

 

Total contractual obligations

 

$

3,156,554

 

$

306,233

 

$

227,037

 

$

248,016

 

$

3,937,840

 

 

We believe that we will be able to meet our contractual obligations as they come due through the maintenance of adequate cash levels. We expect to maintain adequate cash levels through profitability, loan and securities repayment and maturity activity and continued deposit gathering activities. We have in place various borrowing mechanisms for both short‑term and long‑term liquidity needs.

Off‑Balance Sheet Arrangements

We have limited off‑balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on our financial condition, revenues, expenses, results of operations, liquidity, capital expenditures or capital resources.

In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in our consolidated balance sheets. Most of these commitments mature within two years and are expected to expire without being drawn upon. Standby letters of credit are included in the determination of the amount of risk‑based capital that the Company and the Bank are required to hold.

We enter into contractual loan commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of our commitments to extend credit are contingent upon customers maintaining specific credit standards until the time of loan funding. We decrease our exposure to losses under these commitments by subjecting them to credit approval and monitoring procedures. We assess the credit risk associated with certain commitments to extend credit and establish a liability for probable credit losses.

Standby letters of credit are written conditional commitments issued by us to guarantee the performance of a customer to a third party. In the event that the customer does not perform in accordance with the terms of the agreement with the third party, we would be required to fund the commitment. The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, we would be entitled to seek recovery from the customer. Our policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

We guarantee the distributions and payments for redemption or liquidation of the trust preferred securities issued by our wholly owned subsidiary business trusts to the extent of funds held by the trusts. Although this guarantee is not separately recorded, the obligation underlying the guarantee is fully reflected on our consolidated balance sheets as

65


 

Table of Contents

 

junior subordinated debentures held by subsidiary trusts. The junior subordinated debentures currently qualify as Tier 1 capital under the Federal Reserve capital adequacy guidelines.

Quantitative and Qualitative Disclosures About Market Risk

Market Risk.  Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We have identified two primary sources of market risk: interest rate risk and price risk.

Interest Rate Risk

Overview.  Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest‑earning assets and interest‑bearing liabilities (reprice risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay residential mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and LIBOR (basis risk).

Our board of directors’ Asset‑Liability Committee (“ALCO”) establishes broad policy limits with respect to interest rate risk. ALCO establishes specific operating guidelines within the parameters of the board of directors’ policies. In general, we seek to minimize the impact of changing interest rates on net interest income and the economic values of assets and liabilities. Our ALCO meets quarterly to monitor the level of interest rate risk sensitivity to ensure compliance with the board of directors’ approved risk limits.

Interest rate risk management is an active process that encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.

An asset sensitive position refers to a balance sheet position in which an increase in short‑term interest rates is expected to generate higher net interest income, as rates earned on our interest‑earning assets would reprice upward more quickly than rates paid on our interest‑bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short‑term interest rates is expected to generate lower net interest income, as rates paid on our interest‑bearing liabilities would reprice upward more quickly than rates earned on our interest‑earning assets, thus compressing our net interest margin.

Income Simulation and Economic Value Analysis.  Interest rate risk measurement is calculated and reported to the ALCO at least quarterly. The information reported includes period‑end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.

We use two approaches to model interest rate risk: Net Interest Income at Risk (“NII at Risk”) and Economic Value of Equity (“EVE”). Under NII at Risk, net interest income is modeled utilizing various assumptions for assets, liabilities, and derivatives. EVE measures the period end market value of assets minus the market value of liabilities and the change in this value as rates change. EVE is a period end measurement.

66


 

Table of Contents

 

The following table shows NII at Risk at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Sensitivity (Shocks)

 

 

 

Immediate Change in Rates

 

(dollars in thousands)

    

−50

    

 

+100

    

 

+200

 

December 31, 2017:

 

 

    

 

 

 

    

 

 

 

    

 

Dollar change

 

$

(3,065)

 

 

$

3,546

 

 

$

6,504

 

Percent change

 

 

(2.2)

%  

 

 

2.6

%  

 

 

4.7

%

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(2,857)

 

 

$

4,154

 

 

$

8,162

 

Percent change

 

 

(2.8)

%  

 

 

4.0

%  

 

 

7.9

%

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(759)

 

 

$

1,356

 

 

$

2,999

 

Percent change

 

 

(0.9)

%  

 

 

1.5

%  

 

 

3.4

%

 

We report NII at Risk to isolate the change in income related solely to interest earning assets and interest‑bearing liabilities. The NII at Risk results included in the table above reflect the analysis used quarterly by management. It models gradual −50, +100 and +200 basis point parallel shifts in market interest rates, implied by the forward yield curve over the next one‑year period. Due to the current low level of short‑term interest rates, the analysis reflects a declining interest rate scenario of 50 basis points, the point at which many assets and liabilities reach zero percent.

We are within Board policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the −50 basis point scenario. The NII at Risk reported at December 31, 2017, projects that our earnings exhibit decreased sensitivity to changes in interest rates compared to December 31, 2016. In recent periods, the amount of fixed rate assets increased, resulting in a position shift from slightly asset sensitive to asset sensitive.

The following table shows EVE at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Value of Equity Sensitivity (Shocks)

 

 

 

Immediate Change in Rates

 

(dollars in thousands)

    

−50

    

 

+100

    

 

+200

 

December 31, 2017:

 

 

    

 

 

 

    

 

 

 

    

 

Dollar change

 

$

(20,384)

 

 

$

29,803

 

 

$

53,786

 

Percent change

 

 

(4.6)

%  

 

 

6.7

%  

 

 

12.0

%

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(16,159)

 

 

$

27,135

 

 

$

50,676

 

Percent change

 

 

(4.7)

%  

 

 

7.9

%  

 

 

14.8

%

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

Dollar change

 

$

(16,147)

 

 

$

29,080

 

 

$

55,533

 

Percent change

 

 

(6.3)

%  

 

 

11.3

%  

 

 

21.6

%

 

The EVE results included in the table above reflect the analysis used quarterly by management. It models immediate −50, +100 and +200 basis point parallel shifts in market interest rates. Due to the current low level of short‑term interest rates, the analysis reflects a declining interest rate scenario of 50 basis points, the point at which many assets and liabilities reach zero percent.

We are within board policy limits for the +100 and +200 basis point scenarios. There is no policy limit for the −50 basis point scenario. The EVE reported at December 31, 2017 projects that as interest rates increase, the economic value of equity position will increase, and as interest rates decrease, the economic value of equity position will decrease. When interest rates rise, fixed rate assets generally lose economic value; the longer the duration, the greater the value lost. The opposite is true when interest rates fall.

Price Risk.  Price risk represents the risk of loss arising from adverse movements in the prices of financial instruments that are carried at fair value and subject to fair value accounting. We have price risk from equity investments and investments in mortgage‑backed securities.

Critical Accounting Policies and Estimates

The preparation of our consolidated financial statements in accordance with GAAP requires us to make estimates and judgments that affect our reported amounts of assets, liabilities, revenues and expenses and related

67


 

Table of Contents

 

disclosure of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under current circumstances, results of which form the basis for making judgments about the carrying value of certain assets and liabilities that are not readily available from other sources. We evaluate our estimates on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.

Accounting policies, as described in detail in the notes to our consolidated financial statements are an integral part of our financial statements. A thorough understanding of these accounting policies is essential when reviewing our reported results of operations and our financial position. We believe that the critical accounting policies and estimates discussed below require us to make difficult, subjective or complex judgments about matters that are inherently uncertain. Changes in these estimates, that are likely to occur from period to period, or using different estimates that we could have reasonably used in the current period, would have a material impact on our financial position, results of operations or liquidity.

Loans Held for Investment.  Loans held for investment includes loans we originate and retain on the balance sheet and other loans acquired through acquisition. Our accounting policies require that we evaluate all acquired loans for evidence of deterioration in credit quality since origination and to evaluate whether it is probable that we will collect all contractually required payments from the borrower. Loans acquired with evidence of deterioration in credit quality are accounted for as PCI loans. For PCI loans, the amount of contractually required payments receivable in excess of the amount of future cash flows we estimate at acquisition is considered a nonaccretable difference. The PCI loans are reflected on the balance sheet based on the amount expected to be collected. In addition, the amount of future cash flows expected to be collected in excess of the fair value of the PCI loans is considered accretable yield and is recognized in interest income on a level‑yield basis over the estimated life of the acquired loans.

We reevaluate our original estimates of cash flows expected to be collected over the life of the PCI loans on a quarterly basis. If it is probable, based on current information and events, that there is a significant increase in cash flows previously expected to be collected, or if actual cash flows are significantly greater than cash flows previously expected, we adjust the amount of accretable yield by reclassification from nonaccretable difference. Conversely, if we believe we will be unable to collect all cash flows expected at acquisition, we establish a valuation allowance through the allowance for loan losses with a change to the provision for loan losses.

Determining the accretable and nonaccretable amounts at acquisition and the ongoing reevaluation of expected cash flows are considered critical accounting estimates, as these require significant judgment and the use of subjective measurements, including our assessment of historical loss rates, changes in the nature of the portfolio and delinquency trends.

Investment Securities.  Investment securities generally must be classified as held to maturity, available for sale or trading. Held‑to‑maturity securities are principally debt securities that we have both the positive intent and ability to hold to maturity. Trading securities are held primarily for sale in the near term to generate income. Securities that do not meet the definition of trading or held to maturity are classified as available for sale.

The classification of investment securities is significant since it directly impacts the accounting for unrealized gains and losses on these securities. Unrealized gains and losses on trading securities flow directly through earnings during the periods in which they arise. Trading and available‑for‑sale securities are measured at fair value each reporting period. Unrealized gains and losses on available‑for‑sale securities are recorded as a separate component of shareholders’ equity (accumulated other comprehensive income or loss) and do not affect earnings until realized or deemed to be OTTI. Investment securities that are classified as held to maturity are recorded at amortized cost, unless deemed to be OTTI.

The fair values of investment securities are generally determined by various pricing models. We evaluate the methodologies used to develop the resulting fair values. We perform a quarterly analysis on the pricing of investment securities to ensure that the prices represent a reasonable estimate of the fair value. Our procedures include initial and ongoing review of pricing methodologies and trends. We seek to ensure prices represent a reasonable estimate of fair value through the use of broker quotes, current sales transactions from our portfolio and pricing techniques, which are based on the net present value of future expected cash flows discounted at a rate of return market participants would require. Significant inputs used in internal pricing techniques are estimated by type of underlying collateral, estimated

68


 

Table of Contents

 

prepayment speeds where applicable and appropriate discount rates. As a result of this analysis, if we determine there is a more appropriate fair value, the price is adjusted accordingly.

When the level and volume of trading activity for certain securities has significantly declined or when we believe that pricing is based in part on forced liquidation or distressed sales, we estimate fair value based on a combination of pricing information and an internal model using a discounted cash flow approach. We make certain significant assumptions in addition to those discussed above related to the liquidity risk premium, specific nonperformance and default experience in the collateral underlying the security. The values resulting from each approach are weighted to derive the final fair value for each security trading in an inactive market.

The fair value of investment securities is a critical accounting estimate. Changes in fair value estimates that occur from period to period, or the use of different estimates that could have been reasonably used in the current period, could have a material impact on our financial position, results of operations or liquidity.

Allowance for Loan Losses.  The allowance for loan losses represents management’s estimate of probable and reasonably estimable credit losses inherent in the held for investment loan portfolio. In determining the allowance, we estimate losses on specific loans, or groups of loans, where the probable loss can be identified and reasonably estimated. On a quarterly basis, we assess the risk inherent in our loan portfolio based on qualitative and quantitative trends in the portfolio, including the internal risk classification of loans, historical loss rates, changes in the nature of the portfolio, industry concentrations, delinquency trends, detailed reviews of significant loans with identified weaknesses and the impacts of local, regional and national economic factors on the quality of the loan portfolio. Based on this analysis, we record a provision for loan losses in order to maintain the allowance at appropriate levels.

For PCI loans, an allowance may be required subsequent to their acquisition. The PCI loans are recorded at their estimated fair value at the date of acquisition, with the estimated fair value including a component for estimated credit losses. A portion of the allowance, however, may be set aside in the future if a PCI loan pool experiences a decrease in expected cash flows as compared to those projected at the acquisition date.

Determining the amount of the allowance is considered a critical accounting estimate, as it requires significant judgment and the use of subjective measurements, including management’s assessment of overall portfolio quality. The allowance is maintained at an amount we believe is sufficient to provide for estimated losses inherent in our loan portfolio at each balance sheet date, and fluctuations in the provision for loan losses may result from management’s assessment of the adequacy of the allowance. Changes in these estimates and assumptions are possible and may have a material impact on our allowance, and therefore our financial position, liquidity or results of operations.

Mortgage Servicing Rights. The Company sells residential and commercial FHA mortgage loans in the secondary market. MSR resulting from us retaining the right to service the loans sold are carried at the lower of the initial capitalized amount, net of accumulated amortization, or estimated fair value. MSR are amortized in proportion to and over the period of estimated net servicing income.

 

The Company periodically evaluates its mortgage servicing rights asset for impairment. Impairment is assessed based on the fair value of net servicing cash flows at each reporting date using estimated prepayment speeds of the underlying mortgage loans serviced and stratifications based on the risk characteristics of the underlying loans. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions.

 

Determining the fair value of our MSR for impairment assessment purposes is considered a critical accounting estimate, as it requires significant judgment and the use of subjective measurements. Changes in these estimates and assumptions are possible and may have a material impact on our financial position, results of operations or liquidity.

69


 

Table of Contents

 

Goodwill.  Our goodwill impairment test is performed as of September 30th each year and on an interim basis if an event or circumstances indicates that it is likely impairment has occurred. Goodwill is evaluated for impairment at the reporting unit level. Reporting units are defined as the same level as, or one level below, an operating segment. An operating segment is a component of a business for which separate financial information is available that management regularly evaluates in deciding how to allocate resources and assess performance.

In 2017, we performed a qualitative (“Step 0”) assessment to determine if our goodwill was impaired. The qualitative assessment involved the examination of changes in macroeconomic conditions, industry and market conditions, overall financial performance, cost factors and other relevant entity-specific events, including changes in management and other key personnel and changes in the share price of the Company’s common stock.

A business that performs the qualitative assessment may first qualitatively assess whether it is more likely-than-not (i.e., the likelihood of greater than 50%) that the fair value of a reporting unit is less than its carrying value. If it is determined that the fair value of a reporting unit is more likely-than-not less than its carrying value, the business would then perform the traditional goodwill impairment test. Under the traditional goodwill impairment test, the business would determine whether the fair value of the reporting unit is less than its carrying value, including goodwill under the Step 1 assessment. Step 2 of the goodwill impairment test is only required if the carrying value of the reporting unit is greater than its fair value as determined under Step 1. Step 2 compares the implied fair market value of goodwill to its carrying value. If the carrying value of goodwill exceeds its implied fair market value, an impairment loss is recognized. That loss is equal to the carrying amount of goodwill that is in excess of its implied fair market value.

Deferred Income Taxes.  We use the asset and liability method of accounting for income taxes as prescribed by GAAP. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Accounting for deferred income taxes is a critical accounting estimate because we exercise significant judgment in evaluating the amount and timing of recognition of the resulting tax liabilities and assets. Management’s determination of the realization of deferred tax assets is based upon management’s judgment of various future events and uncertainties, including the timing and amount of future income, reversing temporary differences which may offset, and the implementation of various tax plans to maximize realization of the deferred tax asset. These judgments and estimates are inherently subjective and reviewed on a continual basis as regulatory and business factors change. Any reduction in estimated future taxable income may require us to record a valuation allowance against our deferred tax assets. A valuation allowance would result in additional income tax expense in such period, which would negatively affect earnings.

 

 

Item 7A – Quantitative and Qualitative Disclosures About Market Risk

The quantitative and qualitative disclosures about market risk are included under “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Quantitative and Qualitative Disclosures About Market Risk.”

70


 

Table of Contents

 

 

Item 8 – Financial Statements and Supplementary Data

Report of Independent Registered Public Accounting Firm

 

Shareholders and the Board of Directors of Midland States Bancorp, Inc.

Effingham, Illinois

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheet of Midland States Bancorp, Inc. (the “Company”) as of December 31, 2017, the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for the year then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2017, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting in accordance with the standards of the PCAOB. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion in accordance with the standards of the PCAOB.

 

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

 

/s/ Crowe Horwath LLP

 

We have served as the Company’s auditor since 2017.

 

Indianapolis, Indiana

 

March 6, 2018

71


 

Table of Contents

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders

Midland States Bancorp, Inc.:

We have audited the accompanying consolidated balance sheet of Midland States Bancorp, Inc. and its subsidiaries (the Company) as of December 31, 2016, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the years in the two‑year period ended December 31, 2016. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Midland States Bancorp, Inc. and its subsidiaries as of December 31, 2016, and the results of their operations and their cash flows for each of the years in the two‑year period ended December 31, 2016, in conformity with U.S. generally accepted accounting principles.

/s/ KPMG LLP

St. Louis, Missouri

March 10, 2017

 

72


 

Table of Contents

 

MIDLAND STATES BANCORP, INC.

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

December 31, 

 

 

 

2017

    

2016

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

214,519

 

$

189,543

 

Federal funds sold

 

 

683

 

 

1,173

 

Cash and cash equivalents

 

 

215,202

 

 

190,716

 

Investment securities available for sale, at fair value

 

 

450,525

 

 

246,339

 

Investment securities held to maturity, at amortized cost (fair value of $0 and $81,952 at December 31, 2017 and 2016, respectively)

 

 

 —

 

 

78,672

 

Loans

 

 

3,226,678

 

 

2,319,976

 

Allowance for loan losses

 

 

(16,431)

 

 

(14,862)

 

Total loans, net

 

 

3,210,247

 

 

2,305,114

 

Loans held for sale, at fair value

 

 

50,089

 

 

70,565

 

Premises and equipment, net

 

 

76,162

 

 

66,692

 

Other real estate owned

 

 

5,708

 

 

3,560

 

Nonmarketable equity securities

 

 

34,796

 

 

19,485

 

Accrued interest receivable

 

 

11,715

 

 

8,202

 

Mortgage servicing rights, at lower of cost or market

 

 

56,352

 

 

68,008

 

Mortgage servicing rights held for sale

 

 

10,176

 

 

 —

 

Intangible assets

 

 

16,932

 

 

7,187

 

Goodwill

 

 

98,624

 

 

48,836

 

Cash surrender value of life insurance policies

 

 

113,366

 

 

74,226

 

Accrued income taxes receivable

 

 

8,358

 

 

5,862

 

Deferred tax assets, net

 

 

12,024

 

 

 —

 

Other assets

 

 

42,425

 

 

40,259

 

Total assets

 

$

4,412,701

 

$

3,233,723

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing

 

$

724,443

 

$

562,333

 

Interest-bearing

 

 

2,406,646

 

 

1,842,033

 

Total deposits

 

 

3,131,089

 

 

2,404,366

 

Short-term borrowings

 

 

156,126

 

 

131,557

 

FHLB advances and other borrowings

 

 

496,436

 

 

237,518

 

Subordinated debt

 

 

93,972

 

 

54,508

 

Trust preferred debentures

 

 

45,379

 

 

37,405

 

Accrued interest payable

 

 

2,531

 

 

1,045

 

Deferred tax liabilities, net

 

 

 —

 

 

8,598

 

Other liabilities

 

 

37,623

 

 

36,956

 

Total liabilities

 

 

3,963,156

 

 

2,911,953

 

 

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

Preferred stock, Series H, $2 par value, $1,000 per share liquidation value; 2,636 shares authorized, issued and outstanding at December 31, 2017

 

 

2,970

 

 

 —

 

Common stock, $0.01 par value; 40,000,000 shares authorized; 19,122,049 and 15,483,499 shares issued and outstanding at December 31, 2017 and 2016, respectively

 

 

191

 

 

155

 

Capital surplus

 

 

330,148

 

 

209,712

 

Retained earnings

 

 

114,478

 

 

112,513

 

Accumulated other comprehensive income (loss)

 

 

1,758

 

 

(610)

 

Total shareholders’ equity

 

 

449,545

 

 

321,770

 

Total liabilities and shareholders’ equity

 

$

4,412,701

 

$

3,233,723

 

The accompanying notes are an integral part of the consolidated financial statements.

73


 

Table of Contents

 

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

2017

    

2016

    

2015

 

Interest income:

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

135,898

 

$

102,211

 

$

97,826

 

Tax exempt

 

 

1,255

 

 

1,155

 

 

1,175

 

Loans held for sale

 

 

2,297

 

 

3,320

 

 

2,988

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

6,763

 

 

9,294

 

 

11,086

 

Tax exempt

 

 

3,741

 

 

3,634

 

 

3,916

 

Nonmarketable equity securities

 

 

1,194

 

 

687

 

 

416

 

Federal funds sold and cash investments

 

 

1,965

 

 

948

 

 

389

 

Total interest income

 

 

153,113

 

 

121,249

 

 

117,796

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

12,132

 

 

8,936

 

 

7,511

 

Short-term borrowings

 

 

379

 

 

303

 

 

237

 

FHLB advances and other borrowings

 

 

4,594

 

 

1,057

 

 

741

 

Subordinated debt

 

 

4,054

 

 

3,858

 

 

2,731

 

Trust preferred debentures

 

 

2,292

 

 

1,841

 

 

1,669

 

Total interest expense

 

 

23,451

 

 

15,995

 

 

12,889

 

Net interest income

 

 

129,662

 

 

105,254

 

 

104,907

 

Provision for loan losses

 

 

9,556

 

 

5,591

 

 

11,127

 

Net interest income after provision for loan losses

 

 

120,106

 

 

99,663

 

 

93,780

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

Commercial FHA revenue

 

 

17,752

 

 

22,064

 

 

20,175

 

Residential mortgage banking revenue

 

 

9,119

 

 

13,389

 

 

17,634

 

Wealth management revenue

 

 

13,340

 

 

8,091

 

 

7,292

 

Service charges on deposit accounts

 

 

5,975

 

 

3,904

 

 

3,969

 

Interchange revenue

 

 

5,353

 

 

3,750

 

 

3,562

 

FDIC loss-sharing expense

 

 

 —

 

 

(1,661)

 

 

(566)

 

Gain on sales of investment securities, net

 

 

222

 

 

14,702

 

 

193

 

Other-than-temporary impairment on investment securities

 

 

 —

 

 

(824)

 

 

(461)

 

Gain on sales of other real estate owned

 

 

145

 

 

113

 

 

600

 

Other income

 

 

7,456

 

 

8,529

 

 

7,084

 

Total noninterest income

 

 

59,362

 

 

72,057

 

 

59,482

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

78,712

 

 

66,293

 

 

63,313

 

Occupancy and equipment

 

 

14,659

 

 

13,080

 

 

13,151

 

Data processing

 

 

15,171

 

 

10,658

 

 

10,197

 

FDIC insurance

 

 

1,806

 

 

1,707

 

 

2,051

 

Professional

 

 

13,896

 

 

8,049

 

 

8,687

 

Marketing

 

 

3,290

 

 

2,733

 

 

2,891

 

Communications

 

 

2,473

 

 

2,150

 

 

2,354

 

Loan expense

 

 

1,954

 

 

1,957

 

 

2,960

 

Other real estate owned

 

 

800

 

 

935

 

 

945

 

Amortization of intangible assets

 

 

3,325

 

 

2,147

 

 

2,460

 

Loss on mortgage servicing rights held for sale

 

 

4,059

 

 

 —

 

 

 —

 

Other expense

 

 

12,852

 

 

11,580

 

 

8,838

 

Total noninterest expense

 

 

152,997

 

 

121,289

 

 

117,847

 

Income before income taxes

 

 

26,471

 

 

50,431

 

 

35,415

 

Income taxes

 

 

10,415

 

 

18,889

 

 

11,091

 

Net income

 

 

16,056

 

 

31,542

 

 

24,324

 

Preferred stock dividends and premium amortization

 

 

83

 

 

 —

 

 

 —

 

Net income available to common shareholders

 

$

15,973

 

$

31,542

 

$

24,324

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.89

 

$

2.22

 

$

2.03

 

Diluted earnings per common share

 

$

0.87

 

$

2.17

 

$

2.00

 

Weighted average common shares outstanding

 

 

17,781,631

 

 

14,130,552

 

 

11,902,455

 

Weighted average diluted common shares outstanding

 

 

18,283,214

 

 

14,428,839

 

 

12,112,403

 

The accompanying notes are an integral part of the consolidated financial statements.

74


 

Table of Contents

 

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

2017

    

2016

    

2015

 

Net income

 

$

16,056

 

$

31,542

 

$

24,324

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) that occurred during the period

 

 

443

 

 

3,556

 

 

(7,278)

 

Reclassification adjustment for securities transferred from held to maturity to available for sale

 

 

3,366

 

 

 —

 

 

 —

 

Reclassification adjustment for realized net gains on sales of investment securities included in net income

 

 

(222)

 

 

(14,702)

 

 

(193)

 

Income tax effect

 

 

(1,104)

 

 

4,469

 

 

3,007

 

Change in investment securities available for sale, net of tax

 

 

2,483

 

 

(6,677)

 

 

(4,464)

 

Investment securities held to maturity:

 

 

 

 

 

 

 

 

 

 

Amortization of unrealized gain on investment securities transferred from available-for-sale

 

 

(188)

 

 

(66)

 

 

(356)

 

Income tax effect

 

 

73

 

 

29

 

 

143

 

Change in investment securities held to maturity, net of tax

 

 

(115)

 

 

(37)

 

 

(213)

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

Change in fair value of interest rate swap

 

 

 —

 

 

126

 

 

115

 

Income tax effect

 

 

 —

 

 

(51)

 

 

(46)

 

Change in cash flow hedges, net of tax

 

 

 —

 

 

75

 

 

69

 

Other comprehensive income (loss), net of tax

 

 

2,368

 

 

(6,639)

 

 

(4,608)

 

Total comprehensive income

 

$

18,424

 

$

24,903

 

$

19,716

 

The accompanying notes are an integral part of the consolidated financial statements.

75


 

Table of Contents

 

 

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

YEARS ENDED DECEMBER 31, 2017, 2016 AND 2015

(dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Accumulated

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other

 

Total

 

 

 

Preferred

 

Common

 

Capital

 

Retained

 

comprehensive

 

shareholders'

 

 

 

stock

 

stock

 

surplus

 

earnings

 

income (loss)

 

equity

 

Balances, December 31, 2014

 

$

 —

 

$

117

 

$

134,423

 

$

74,279

 

$

10,637

 

$

219,456

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

24,324

 

 

 —

 

 

24,324

 

Compensation expense for stock option grants

 

 

 —

 

 

 —

 

 

413

 

 

 —

 

 

 —

 

 

413

 

Amortization of restricted stock awards

 

 

 —

 

 

 —

 

 

517

 

 

 —

 

 

 —

 

 

517

 

Common dividends declared ($0.65 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(7,692)

 

 

 —

 

 

(7,692)

 

Issuance of common stock under employee benefit plans

 

 

 —

 

 

 1

 

 

469

 

 

 —

 

 

 —

 

 

470

 

Other comprehensive loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(4,608)

 

 

(4,608)

 

Balances, December 31, 2015

 

$

 —

 

$

118

 

$

135,822

 

$

90,911

 

$

6,029

 

$

232,880

 

Cumulative effect of change in accounting principle

 

 

 —

 

 

 —

 

 

87

 

 

(87)

 

 

 —

 

 

 —

 

Balances, January 1, 2016

 

$

 —

 

$

118

 

$

135,909

 

$

90,824

 

$

6,029

 

$

232,880

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

31,542

 

 

 —

 

 

31,542

 

Compensation expense for stock option grants

 

 

 —

 

 

 —

 

 

492

 

 

 —

 

 

 —

 

 

492

 

Amortization of restricted stock awards

 

 

 —

 

 

 —

 

 

555

 

 

 —

 

 

 —

 

 

555

 

Common dividends declared ($0.72 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(9,853)

 

 

 —

 

 

(9,853)

 

Initial public offering of 3,590,065 shares of common stock, net of issuance costs

 

 

 —

 

 

36

 

 

71,439

 

 

 —

 

 

 —

 

 

71,475

 

Issuance of common stock under employee benefit plans

 

 

 —

 

 

 1

 

 

1,317

 

 

 —

 

 

 —

 

 

1,318

 

Other comprehensive loss

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(6,639)

 

 

(6,639)

 

Balances, December 31, 2016

 

$

 —

 

$

155

 

$

209,712

 

$

112,513

 

$

(610)

 

$

321,770

 

Net income

 

 

 —

 

 

 —

 

 

 —

 

 

16,056

 

 

 —

 

 

16,056

 

Compensation expense for stock option grants

 

 

 —

 

 

 —

 

 

548

 

 

 —

 

 

 —

 

 

548

 

Amortization of restricted stock awards

 

 

 —

 

 

 —

 

 

836

 

 

 —

 

 

 —

 

 

836

 

Preferred dividends declared

 

 

 —

 

 

 —

 

 

 —

 

 

(184)

 

 

 —

 

 

(184)

 

Amortization of preferred stock premium

 

 

(101)

 

 

 —

 

 

 —

 

 

101

 

 

 —

 

 

 —

 

Common dividends declared ($0.80 per share)

 

 

 —

 

 

 —

 

 

 —

 

 

(14,008)

 

 

 —

 

 

(14,008)

 

Acquisition of CedarPoint Investment Advisors, Inc.

 

 

 —

 

 

 1

 

 

3,350

 

 

 —

 

 

 —

 

 

3,351

 

Acquisition of Centrue Financial Corporation

 

 

3,071

 

 

32

 

 

112,480

 

 

 —

 

 

 —

 

 

115,583

 

Issuance of common stock under employee benefit plans

 

 

 —

 

 

 3

 

 

3,222

 

 

 —

 

 

 —

 

 

3,225

 

Other comprehensive income

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,368

 

 

2,368

 

Balances, December 31, 2017

 

$

2,970

 

$

191

 

$

330,148

 

$

114,478

 

$

1,758

 

$

449,545

 

The accompanying notes are an integral part of the consolidated financial statements. 

76


 

Table of Contents

 

MIDLAND STATES BANCORP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

 

2017

    

2016

    

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,056

 

$

31,542

 

$

24,324

 

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

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

9,556

 

 

5,591

 

 

11,127

 

Depreciation on premises and equipment

 

 

5,014

 

 

5,080

 

 

5,139

 

Amortization of intangible assets

 

 

3,325

 

 

2,147

 

 

2,460

 

FDIC loss-sharing expense

 

 

 —

 

 

1,661

 

 

566

 

Amortization of restricted stock awards

 

 

836

 

 

555

 

 

517

 

Compensation expense for stock option grants

 

 

548

 

 

492

 

 

413

 

Increase in cash surrender value of life insurance

 

 

(2,791)

 

 

(1,497)

 

 

(1,474)

 

Provision for deferred income taxes

 

 

12,032

 

 

14,541

 

 

6,474

 

Investment securities amortization, net

 

 

1,960

 

 

1,133

 

 

1,202

 

Other-than-temporary impairment on investment securities

 

 

 —

 

 

824

 

 

461

 

Gain on sales of investment securities, net

 

 

(222)

 

 

(14,702)

 

 

(193)

 

Gain on sales of other real estate owned

 

 

(145)

 

 

(113)

 

 

(600)

 

Write-down of other real estate owned

 

 

244

 

 

247

 

 

114

 

Origination of loans held for sale

 

 

(778,626)

 

 

(1,176,716)

 

 

(943,844)

 

Proceeds from sales of loans held for sale

 

 

815,471

 

 

1,184,739

 

 

1,002,770

 

Gain on loans sold and held for sale

 

 

(24,295)

 

 

(35,127)

 

 

(34,017)

 

Amortization of mortgage servicing rights

 

 

5,107

 

 

6,141

 

 

5,015

 

Impairment of mortgage servicing rights

 

 

2,324

 

 

3,135

 

 

448

 

Loss on mortgage servicing rights held for sale

 

 

4,059

 

 

 —

 

 

 —

 

Net change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

 

(1,137)

 

 

(505)

 

 

945

 

Accrued interest payable

 

 

1,211

 

 

66

 

 

(88)

 

Accrued income taxes receivable

 

 

(2,496)

 

 

2,892

 

 

(4,775)

 

Other assets

 

 

5,260

 

 

(6,302)

 

 

(2,722)

 

Other liabilities

 

 

(2,835)

 

 

(313)

 

 

(945)

 

Net cash provided by operating activities

 

 

70,456

 

 

25,511

 

 

73,317

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

(259,098)

 

 

(198,680)

 

 

(83,668)

 

Sales

 

 

22,595

 

 

115,999

 

 

62,751

 

Maturities and payments

 

 

247,929

 

 

74,948

 

 

29,989

 

Investment securities held to maturity:

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

(3,155)

 

 

(2,617)

 

 

(809)

 

Maturities

 

 

16,889

 

 

11,019

 

 

14,225

 

Net increase in loans

 

 

(238,398)

 

 

(335,943)

 

 

(209,109)

 

Proceeds from sale of premises and equipment

 

 

4,279

 

 

11

 

 

55

 

Purchases of premises and equipment

 

 

(6,182)

 

 

(2,179)

 

 

(6,115)

 

Purchase of bank-owned life insurance

 

 

 —

 

 

(20,000)

 

 

(20,000)

 

Purchases of nonmarketable equity securities

 

 

(18,376)

 

 

(4,103)

 

 

(5,311)

 

Sales of nonmarketable equity securities

 

 

11,233

 

 

90

 

 

1,918

 

Proceeds from sales of other real estate owned

 

 

6,189

 

 

6,199

 

 

6,617

 

Net cash paid in acquisitions

 

 

(18,519)

 

 

(5,191)

 

 

(20,053)

 

Net cash used in investing activities

 

 

(234,614)

 

 

(360,447)

 

 

(229,510)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in deposits

 

 

(13,144)

 

 

36,718

 

 

217,015

 

Net increase (decrease) in short-term borrowings

 

 

10,135

 

 

24,019

 

 

(22,176)

 

Proceeds from FHLB borrowings

 

 

447,357

 

 

1,015,000

 

 

47,500

 

Payments made on FHLB borrowings

 

 

(320,857)

 

 

(817,500)

 

 

(67,500)

 

Proceeds from other borrowings, net of issuance costs

 

 

39,964

 

 

 —

 

 

 —

 

Payments made on other borrowings

 

 

(3,198)

 

 

 —

 

 

(14,177)

 

Proceeds from issuance of subordinated debt, net of issuance costs

 

 

39,354

 

 

 —

 

 

55,325

 

Payments made on subordinated debt

 

 

 —

 

 

(8,000)

 

 

 —

 

Cash dividends paid on preferred stock

 

 

(184)

 

 

 —

 

 

 —

 

Cash dividends paid on common stock

 

 

(14,008)

 

 

(9,853)

 

 

(7,692)

 

Proceeds from issuance of common stock in initial public offering, net of issuance costs

 

 

 —

 

 

71,475

 

 

 —

 

Proceeds from issuance of common stock under employee benefit plans

 

 

3,225

 

 

1,318

 

 

470

 

Net cash provided by financing activities

 

 

188,644

 

 

313,177

 

 

208,765

 

Net increase (decrease) in cash and cash equivalents

 

 

24,486

 

 

(21,759)

 

 

52,572

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

190,716

 

$

212,475

 

$

159,903

 

End of period

 

$

215,202

 

$

190,716

 

$

212,475

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

 

 

Cash payments for:

 

 

 

 

 

 

 

 

 

 

Interest paid on deposits and borrowed funds

 

$

21,965

 

$

15,929

 

$

12,977

 

Income tax paid

 

 

653

 

 

1,073

 

 

8,541

 

Supplemental disclosures of noncash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

Transfer of investment securities held to maturity to investment securities available for sale

 

$

64,520

 

$

 —

 

$

 —

 

Transfer of loans to other real estate owned

 

 

3,718

 

 

4,839

 

 

3,533

 

Transfer of premises and equipment to assets held for sale

 

 

3,988

 

 

 —

 

 

 —

 

Transfer of mortgage servicing rights at lower of cost or market to mortgage servicing rights held for sale

 

 

14,234

 

 

 —

 

 

 —

 

The accompanying notes are an integral part of the consolidated financial statements.

 

77


 

Table of Contents

 

MIDLAND STATES BANCORP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1 – Summary of Significant Accounting Policies

Nature of Operations

Midland States Bancorp, Inc. (“the Company,” “we,” “our,” or “us”) is a diversified financial holding company headquartered in Effingham, Illinois. Its wholly-owned banking subsidiary, Midland States Bank (the “Bank”), has branches across Illinois and in Missouri and Colorado, and provides a broad array of traditional community banking and other complementary financial services, including commercial lending, residential mortgage origination, wealth management, merchant services and prime consumer lending. We also originate and service government sponsored mortgages for multifamily and healthcare facilities through our subsidiary, Love Funding Corporation (“Love Funding”), based in Washington, D.C. Our commercial equipment leasing and finance business, which operates on a nationwide basis, was formerly conducted through our subsidiary, Heartland Business Credit Corporation (“Business Credit”), based in Denver, Colorado, and beginning in January 2018 was brought directly into the Bank as Midland Equipment Finance.  

On June 9, 2017, we completed the acquisition of Centrue Financial Corporation (“Centrue”) and its banking subsidiary, Centrue Bank, as more fully described in Note 2 to the consolidated financial statements. Through the Centrue acquisition, we greatly expanded our commercial and retail banking presence in northern and central Illinois.

Our principal business activity has been lending to and accepting deposits from individuals, businesses, municipalities and other entities. We have derived income principally from interest charged on loans and, to a lesser extent, from interest and dividends earned on investment securities. We have also derived income from noninterest sources, such as: fees received in connection with various lending and deposit services; wealth management services; residential mortgage loan originations, sales and servicing; and, from time to time, gains on sales of assets. Our income sources also include Love Funding’s commercial Federal Housing Administration (“FHA”) loan origination and servicing income. Our principal expenses include interest expense on deposits and borrowings, operating expenses, such as salaries and employee benefits, occupancy and equipment expenses, data processing costs, professional fees and other noninterest expenses, provisions for loan losses and income tax expense.

Initial Public Offering

On May 24, 2016, we completed our initial public offering and received gross proceeds of $67.0 million for the 3,044,252 shares of common stock sold by us in the offering. On June 6, 2016, we received additional gross proceeds of $12.0 million for the 545,813 shares of common stock sold when the underwriters fully exercised their option to purchase additional shares of common stock. After deducting underwriting discounts and offering expenses, we received total net proceeds of $71.5 million from the initial public offering.

Basis of Presentation    

The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and conform to predominant practices within the banking industry. Management of the Company has made a number of estimates and assumptions related to the reporting of assets and liabilities to prepare the consolidated financial statements in conformity with GAAP. Actual results may differ from those estimates. In the opinion of management, all adjustments, consisting of normal recurring accruals considered necessary for a fair presentation of the results of operations for annual periods presented herein, have been included. Certain reclassifications of 2016 amounts have been made to conform to the 2017 presentation but do not have an effect on net income. 

Principles of Consolidation 

The consolidated financial statements include the accounts of the parent company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated. Assets held for customers in a fiduciary or agency capacity, other than trust cash on deposit with the Bank, are not assets of the Company and, accordingly, are not included in the accompanying consolidated financial statements.

78


 

Table of Contents

 

Business Combinations

The Company accounts for business combinations under the acquisition method of accounting. Under the acquisition method, tangible and intangible identifiable assets acquired, liabilities assumed and any noncontrolling interests in the acquiree are recorded at fair value as of the acquisition date. The Company includes the results of operations of the acquired companies in the consolidated statements of income from the date of acquisition. Transaction costs and costs to restructure the acquired company are expensed as incurred. Goodwill is recognized as the excess of the acquisition price over the estimated fair value of the net assets acquired. If the fair value of the net assets acquired is greater than the acquisition price, a bargain purchase gain is recognized and recorded in noninterest income.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand, amounts due from banks, which includes amounts on deposit with the Federal Reserve, interest‑bearing deposits with banks or other financial institutions and federal funds sold. Generally, federal funds are sold for one‑day periods, but not longer than 30 days.

Investment Securities

Investment securities consist of debt securities of the U.S. Treasury, government sponsored entities, states, counties, municipalities, corporations, agency mortgage‑backed securities and non‑agency mortgage‑backed securities. Securities transactions are recorded on a trade date basis. The Company classifies its securities as trading, available for sale or held to maturity at the time of purchase. Securities purchased with the intention of recognizing short-term profits or which are actively bought and sold are classified as trading account securities and reported at fair value. Unrealized gains and losses on trading securities are included in earnings. Held‑to‑maturity securities are those debt instruments which the Company has the positive intent and ability to hold until maturity. Held‑to‑maturity securities are recorded at cost, adjusted for the amortization of premiums or accretion of discounts. All other securities are classified as available for sale. Available‑for‑sale securities are recorded at fair value. Unrealized gains and losses, net of the related tax effect, on available‑for‑sale securities are included in other comprehensive income and the related accumulated unrealized holding gains and losses are reported as a separate component of shareholders’ equity until realized.

On a quarterly basis, the Company makes an assessment to determine whether there have been any events or circumstances to indicate that a security for which there is an unrealized loss is impaired on an other than temporary basis. This determination requires significant judgment. A decline in the fair value of any available‑for‑sale or held‑to‑maturity security below cost that is deemed other than temporary results in a charge to earnings and the establishment of a new cost basis for the security. In estimating other‑than‑temporary impairment (“OTTI”) losses, we consider the severity and duration of the impairment; the financial condition and near‑term prospects of the issuer, which for debt securities considers external credit ratings and recent downgrades; projected cash flows on covered non‑agency mortgage‑backed securities; and the intent and ability of the Company to hold the security for a period of time sufficient for a recovery in value.

Purchase premiums are amortized over the estimated life or to the earliest call date and purchase discounts are accreted over the estimated life of the related investment security as an adjustment to yield using the effective interest method. Unamortized premiums, unaccreted discounts, and early payment premiums are recognized in interest income upon disposition of the related security. Interest and dividend income are recognized when earned. Realized gains and losses from the sale of available‑for‑sale securities are determined using the specific identification method and are included in other noninterest income. Also, when applicable, realized gains and losses are reported as a reclassification adjustment, net of tax, in other comprehensive income.

Nonmarketable Equity Securities

Nonmarketable equity securities include the Bank’s required investments in the stock of the Federal Home Loan Bank (“FHLB”) and the Federal Reserve Bank (“FRB”), and other nonmarketable equity securities. The Bank is a member of the FHLB system. Members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts. FHLB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income.

79


 

Table of Contents

The Bank is also a member of its regional FRB. FRB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income.

Loans

Non‑Purchased Credit Impaired loans.  Non‑Purchased Credit Impaired (“PCI”) loans, for which the Company has the intent and ability to hold for the foreseeable future, or until maturity or payoff, are classified as loans in the consolidated balance sheets. Non‑PCI loans are stated at the principal amount outstanding, net of unamortized deferred loan origination fees and costs and net of any unearned discount or unamortized premium. Interest income is recorded on the accrual basis in accordance with the terms of the respective loan. Loans are considered delinquent when principal or interest payments are past due 30 days or more; delinquent loans may remain on accrual status between 30 days and 89 days past due. Loans on which the accrual of interest has been discontinued are designated as nonaccrual loans. The accrual of interest on loans is discontinued when principal or interest payments are past due 90 days or when, in the opinion of management, there is a reasonable doubt as to collectability in the normal course of business. When loans are placed on nonaccrual status, all interest previously accrued but not collected is reversed against current period interest income. Income on nonaccrual loans is subsequently recognized only to the extent that cash is received and the loan’s principal balance is deemed collectible. Loans are restored to accrual status when loans become well‑secured and management believes full collectability of principal and interest is probable. Nonrefundable loan fees and related direct costs associated with the origination or purchase of loans are deferred and netted against outstanding loan balances. The net deferred fees or costs are recognized as an adjustment to interest income over the contractual life of the loans using the interest method or taken into income when the related loans are paid off or sold. The amortization of loan fees or costs is discontinued when a loan is placed on nonaccrual status.

Lease Financing.  The Company provides indirect financing leases to small businesses for purchases of business equipment. Under the direct financing method of accounting, the minimum lease payments to be received under the lease contract, together with the estimated unguaranteed residual values (approximately 3% to 15% of the cost of the related equipment), are recorded as lease receivables when the lease is signed and the lease property is delivered to the customer. The excess of the minimum lease payments and residual values over the cost of the equipment is recorded as unearned lease income. Unearned lease income is recognized over the term of the lease on a basis that results in an approximate level rate of return on the unrecovered lease investment. Lease income is recognized on the interest method. Residual value is the estimated fair market value of the equipment on lease at lease termination. In estimating the equipment’s fair value at lease termination, we rely on historical experience by equipment type and manufacturer and, where available, valuations by independent appraisers, adjusted for known trends. Our estimates are reviewed continuously to ensure reasonableness; however, the amounts we will ultimately realize could differ from the estimated amounts. If the review results in a lower estimate than had been previously established, a determination is made as to whether the decline in estimated residual value is other‑than‑temporary. If the decline in estimated unguaranteed residual value is judged to be other‑than‑temporary, the accounting for the transaction is revised using the changed estimate. The resulting reduction in the investment is recognized as a loss in the period in which the estimate is changed. An upward adjustment of the estimated residual value is not recorded.

Purchased Credit Impaired loans.  We account for loans under ASC 310‑30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“acquired impaired loan accounting”) when we acquire loans deemed to be impaired or when there is evidence of credit deterioration since their origination and it is probable at the date of acquisition that we would be unable to collect all contractually required payments. Revolving credit agreements, such as commercial lines of credit and home equity lines, and lease financings are excluded from PCI loans.

For PCI loans, we (i) determine the contractual amount and timing of undiscounted principal and interest payments (the “undiscounted contractual cash flows”) and (ii) estimate the amount and timing of undiscounted expected principal and interest payments including expected prepayments (the “undiscounted expected cash flows”). Under acquired impaired loan accounting, the difference between the undiscounted contractual cash flows and the undiscounted expected cash flows is the nonaccretable difference. The nonaccretable difference represents an estimate of the loss exposure of principal and interest related to the PCI loans and such amount is subject to change over time based on the performance of such loans. The carrying value of PCI loans is initially determined by discounting expected cash flows. The carrying value of PCI loans is reduced by payments received, both principal and interest, and increased by the portion of the accretable yield recognized as interest income on a level‑yield basis over the estimated life of the acquired loans.

80


 

Table of Contents

The excess of expected cash flows at acquisition over the initial fair value of the PCI loans is referred to as the “accretable yield” and is recorded as interest income over the estimated life of the loans using the effective yield method if the timing and amount of the future cash flows is reasonably estimable. Subsequent to acquisition, the Company aggregates loans into pools of loans with common credit risk characteristics such as loan type and risk rating. Increases in expected cash flows compared to those previously estimated increase the accretable yield and are recognized as interest income prospectively. Decreases in expected cash flows compared to those previously estimated usually result in a provision for loan losses and the establishment of an allowance for loan losses. As the accretable yield increases or decreases from changes in cash flow expectations, the offset is a decrease or increase to the nonaccretable difference or an addition to accretable yield. The accretable yield is measured at each financial reporting date based on information then currently available and represents the difference between the remaining undiscounted expected cash flows and the current carrying value of the loans.

Under acquired impaired loan accounting, PCI loans are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when expected cash flows are reasonably estimable. Accordingly, PCI loans that are contractually past due are still considered to be accruing and performing loans as long as there is an expectation that the estimated cash flows will be received. If the timing and amount of cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans.

Impaired loans.  A loan is considered impaired when it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans include loans on nonaccrual status, any loan past due 90 days or more and still accruing interest, and performing troubled debt restructured loans. Income from loans on nonaccrual status is recognized to the extent cash is received and when the loan’s principal balance is deemed collectible. Depending on a particular loan’s circumstances, we measure impairment of a loan based upon either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral less estimated costs to sell if the loan is collateral dependent. A loan is considered collateral dependent when repayment of the loan is based solely on the liquidation of the collateral. Fair value, where possible, is determined by independent appraisals, typically on an annual basis. Between appraisal periods, the fair value may be adjusted based on specific events, such as if deterioration of quality of the collateral comes to our attention as part of our problem loan monitoring process, or if discussions with the borrower lead us to believe the last appraised value no longer reflects the actual market for the collateral. The impairment amount on a collateral‑dependent loan is charged‑off to the allowance if deemed not collectible and the impairment amount on a loan that is not collateral‑dependent is set up as a specific reserve.

Troubled Debt Restructurings.  A loan is classified as a troubled debt restructuring when we grant a concession to a borrower experiencing financial difficulties. These concessions may include a reduction of the interest rate, principal or accrued interest, extension of the maturity date or other actions intended to minimize potential losses. Loans restructured at a market rate of a new loan with comparable risk at the time the loan is modified may be excluded from restructured loan disclosures in years subsequent to the restructuring if the loans are in compliance with their modified terms. A loan that has been placed on nonaccrual that is subsequently restructured will usually remain on nonaccrual status until the borrower is able to demonstrate repayment performance in compliance with the restructured terms for a sustained period, typically for six months. A loan that has not been placed on nonaccrual may be restructured and such loan may remain on accrual status after such restructuring. In these circumstances, the borrower has made payments before and after the restructuring. Generally, this restructuring involves a reduction in the loan interest rate and/or a change to interest‑only payments for a period of time. A restructured loan is considered impaired despite its accrual status and a specific reserve is calculated based on the present value of expected cash flows discounted at the loan’s effective interest rate or the fair value of the collateral less estimated costs to sell if the loan is collateral dependent.

Allowance for Loan Losses.  The allowance for loan losses (“allowance”) provides for probable losses in the loan portfolio that have been identified with specific customer relationships and for probable losses believed to be inherent in the remainder of the loan portfolio but that have not been specifically identified. The allowance is comprised of specific allowances (assessed for loans that have known credit weaknesses), general allowances based on historical loan loss experience for each loan type and other factors for imprecision in the subjective nature of the general allowance methodology and an allowance for PCI loans. Management evaluates the allowance on a quarterly basis in an effort to ensure the level is appropriate to absorb probable losses inherent in the loan portfolio. Our federal and state banking regulators, as an integral part of their examination process, periodically review the Company’s allowance for loan losses. Our regulators may require the Company to recognize additions to the allowance based on their judgments related to information available to them at the time of their examinations.

81


 

Table of Contents

Acquired non‑PCI and PCI loans are recorded at their estimated fair value at the date of acquisition, with the estimated fair value including a component for estimated credit losses. These loans, however, may require an allowance subsequent to their acquisition. An allowance may be set aside in the future for acquired non‑PCI loans based on our allowance methodology for non‑PCI loans. An allowance may be set aside in the future for PCI loans if the PCI loan pools experience a decrease in expected cash flows as compared to those projected at the acquisition date.

In determining the allowance and the related provision for loan losses, the Company considers three principal elements: (i) valuation allowances based upon probable losses identified during the review of impaired commercial, commercial real estate, construction and land development loans, (ii) allocations, by loan classes, on loan portfolios based on historical loan loss experience and on other factors for the imprecision in the overall allowance methodology and (iii) valuation allowances on PCI loan pools based on decreases in expected cash flows.

The first element reflects the Company’s establishment of valuation allowances based upon probable losses identified during the systematic review of impaired commercial, commercial real estate, construction and land development loans in the non‑purchased credit impaired loan portfolios. These estimates are based upon a number of objective factors, such as payment history, financial condition of the borrower, expected future cash flows and discounted collateral exposure. The Company measures the investment in an impaired loan based on one of three methods: the loan’s observable market price; the fair value of the collateral; or the present value of expected future cash flows discounted at the loan’s effective interest rate. It is the Company’s general policy to, at least annually; obtain new appraisals on impaired loans that are primarily secured by real estate. When the Company determines that the net realizable value of the collateral is less than the carrying value of an impaired loan on nonaccrual status and a portion is deemed not collectible, the portion of the impairment that is deemed not collectible is charged off and deducted from the allowance. The remaining carrying value of the impaired loan is classified as a nonperforming loan. When the Company determines that the net realizable value of the collateral is less than the carrying value of an impaired loan but believes it is probable it will recover this impairment, the Company establishes a valuation allowance for such impairment.

The second element relates to allocations, by loan classes, on loan portfolios based on historical loan loss experience and on other factors for the imprecision in the overall allowance methodology. All loans are not evaluated individually for impairment and any individually evaluated loans determined not to be impaired are segmented into groups based on similar risk characteristics, as described above. Historical loss rates for each risk group, which are updated quarterly, are quantified using all recorded loan charge‑offs and recoveries and changes in specific allowances on loans. These historical loss rates for each risk group are used as the starting point to determine the level of the allowance. The Company’s methodology incorporates an estimated loss emergence period for each loan category. The loss emergence period is the period of time from when a borrower experiences a loss event and when the actual loss is recognized in the financial statements, generally at the time of initial charge‑off of the loan balance. The Company’s methodology also includes qualitative risk factors that allow management to adjust its estimate of losses based on the most recent information available and to address other limitations in the quantitative component that is based on historical loss rates. Such risk factors are generally reviewed and updated quarterly, as appropriate, and are adjusted to reflect actual changes and anticipated changes in national and local economic conditions and developments, the volume and severity of delinquent and internally classified loans, loan concentrations, assessment of trends in collateral values, and changes in lending policies and procedures, including underwriting standards and collections, charge‑off and recovery practices.

The third element relates to PCI loans. PCI loans are aggregated into pools based on common risk characteristics. On a quarterly basis, the expected future cash flow of each pool is estimated based on various factors including changes in property values of collateral dependent loans, default rates and loss severities. Decreases in estimates of expected cash flows within a pool generally result in a charge to the provision for loan losses and a corresponding increase in the allowance allocated to PCI loans for the particular pool. Increases in estimates of expected cash flows within a pool generally result in, first, a reduction in the allowance allocated to PCI loans for the particular pool to the extent an allowance has been previously recorded, and then as an adjustment to the accretable yield for the pool, which will increase amounts recognized in interest income in current and subsequent periods.

Loans Held for Sale

Loans held for sale consist of residential and commercial mortgage loans originated with the intent to sell. Loans held for sale are carried at fair value, determined individually, as of the balance sheet date. The Company believes the fair value method better reflects the economic risks associated with these loans. Fair value measurements on loans held for sale are based on quoted market prices for similar loans in the secondary market, market quotes from anticipated

82


 

Table of Contents

sales contracts and commitments, or contract prices from firm sales commitments. The changes in the fair value of loans held for sale are reflected in commercial FHA revenue and residential mortgage banking revenue on the consolidated statements of income.

Mortgage Repurchase Reserve

The Company sells residential mortgage loans to investors in the normal course of business. Residential mortgage loans sold to investors are predominantly conventional residential first lien mortgages originated under our usual underwriting procedures, and are sold on a nonrecourse basis. The Company’s agreements to sell residential mortgage loans usually require general representations and warranties on the underlying loans sold, related to credit information, loan documentation, collateral, and insurability, which if subsequently untrue or breached, could require the Company to indemnify or repurchase certain loans affected. The balance in the repurchase reserve at the balance sheet date reflects the estimated amount of potential loss the Company could incur from repurchasing a loan, as well as loss reimbursements, indemnification, and other “make whole” settlement resolutions. Refer to Note 22 in the consolidated financial statements for additional information on the mortgage repurchase reserve.

Premises and Equipment

Premises, furniture and equipment, and leasehold improvements are stated at cost less accumulated depreciation. Depreciation expense is computed principally on the straight‑line method over the estimated useful lives of the assets. Leasehold improvements are amortized on a straight‑line basis over the shorter of the life of the asset or the lease term. Estimated useful lives of premises and equipment range from 10 to 40 years and from 3 to 10 years, respectively. Maintenance and repairs are charged to operating expenses as incurred, while improvements that extend the useful life of assets are capitalized and depreciated over the estimated remaining life.

We periodically review the carrying value of our long‑lived assets to determine if impairment has occurred or whether changes in circumstances have occurred that would require a revision to the remaining useful life. In making such determination, we evaluate the performance, on an undiscounted basis, of the underlying operations or assets which give rise to such amount.

Other Real Estate Owned

Other real estate owned (“OREO”) represents properties acquired through foreclosure or other proceedings and is initially recorded at fair value at the date of foreclosure less estimated costs of disposal, which establishes a new cost basis. After foreclosure, OREO is held for sale and is carried at the lower of cost or fair value less estimated costs of disposal. Any write‑down to fair value at the time of transfer to OREO is charged to the allowance for loan losses. Fair value for OREO is based on an appraisal performed upon foreclosure. Property is evaluated regularly to ensure the recorded amount is supported by its fair value less estimated costs to dispose. After the initial foreclosure appraisal, fair value is generally determined by an annual appraisal unless known events warrant adjustments to the recorded value. Revenue from the operations of OREO is included in other income in the consolidated statements of income and expense from the operations of OREO and decreases in valuations are included in OREO expense in the consolidated statements of income.

Goodwill and Intangible Assets

Goodwill resulting from a business combination is generally determined as the excess of the fair value of consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually or more frequently if events and circumstances exists that indicate that a goodwill impairment test should be performed. The Company has selected September 30th as of the date to perform the annual impairment test. Refer to Note 8 in the consolidated financial statements for additional information on the annual impairment test results.

Other intangible assets, which consist of core deposit and acquired customer relationship intangible assets, are amortized over a period ranging from 1 to 20 years using an accelerated method of amortization. On a periodic basis, we evaluate events and circumstances that may indicate a change in the recoverability of the carrying value.

83


 

Table of Contents

Mortgage Servicing Rights

The Company sells residential and commercial mortgage loans in the secondary market and typically retains the right to service the loans sold. Upon sale, a mortgage servicing rights asset is capitalized, which represents the then current fair value of future net cash flows expected to be realized for performing servicing activities. Mortgage servicing rights, when purchased, are initially recorded at fair value. As the Company has not elected to subsequently measure either of its classes of servicing assets, residential or commercial, under the fair value measurement method, the Company follows the amortization method. Mortgage servicing rights are amortized in proportion to and over the period of estimated net servicing income, and assessed for impairment at each reporting date. Mortgage servicing rights are carried at the lower of the initial capitalized amount, net of accumulated amortization, or estimated fair value.

The Company periodically evaluates its mortgage servicing rights asset for impairment. Impairment is assessed based on the fair value of net servicing cash flows at each reporting date using estimated prepayment speeds of the underlying mortgage loans serviced and stratifications based on the risk characteristics of the underlying loans. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are determined based on current market conditions. A valuation allowance is established, through a charge to earnings, to the extent the amortized cost of the mortgage servicing rights exceeds the estimated fair value by stratification. If it is later determined that all or a portion of the temporary impairment no longer exists for a stratification, the valuation is reduced through a recovery to earnings. An other‑than‑temporary impairment (i.e., recoverability is considered remote when considering interest rates and loan pay off activity) is recognized as a write‑down of the mortgage servicing rights asset and the related valuation allowance (to the extent a valuation allowance is available) and then against earnings. A direct write‑down permanently reduces the carrying value of the mortgage servicing rights asset and valuation allowance, precluding subsequent recoveries.

We recognize revenue from servicing residential and commercial mortgages as earned based on the specific contractual terms. This revenue, along with changes in impairment on servicing rights, is reported in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

Mortgage Servicing Rights Held for Sale

Mortgage servicing rights held for sale consist of residential mortgage servicing rights that management has committed to a plan to sell and has the ability to sell them to a buyer in their present condition. Mortgage servicing rights held for sale are carried at the lower of their carrying value or fair value less estimated costs to sell. Decreases in the valuation of mortgage servicing rights held for sale are included in loss on mortgage servicing rights held for sale in the consolidated statements of income.

Cash Surrender Value of Life Insurance Policies

We have purchased life insurance policies on the lives of certain officers and key employees and are the owner and beneficiary of the policies. These policies provide an efficient form of funding for long‑term retirement and other employee benefits costs. These policies are recorded as cash surrender value of life insurance policies in the consolidated balance sheets at each policy’s respective cash surrender value, with changes in value recorded in noninterest income in the consolidated statements of income.

Derivative Financial Instruments

All derivatives are recognized on the consolidated balance sheet as a component of other assets or other liabilities at their fair value. On the date the derivative contract is entered into, the derivative is designated as a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability “cash flow” hedge. Changes in the fair value of a derivative that is highly effective as—and that is designated and qualifies as—a cash flow hedge are recorded in accumulated other comprehensive income, until earnings are affected by the variability of cash flows (e.g., when periodic settlements on a variable‑rate asset or liability are recorded in earnings).

We formally document all relationships between hedging instruments and hedged items, as well as the risk‑management objective and strategy for undertaking various hedged transactions. This process includes linking all derivatives that are designated as cash flow hedges to specific assets and liabilities on the balance sheet or forecasted transactions. We also formally assess, both at the hedge’s inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items. When it is

84


 

Table of Contents

determined that a derivative is not highly effective as a hedge or that it has ceased to be a highly effective hedge, hedge accounting is prospectively discontinued, as discussed below.

Hedge accounting is prospectively discontinued when (a) it is determined that the derivative is no longer effective in offsetting changes in the cash flows of a hedged item (including forecasted transactions); (b) the derivative expires or is sold, terminated, or exercised; (c) the derivative is no longer designated as a hedge instrument, because it is unlikely that a forecasted transaction will occur; or (d) management determines that designation of the derivative as a hedge instrument is no longer appropriate.

When hedge accounting is discontinued because it is probable that a forecasted transaction will not occur, the derivative will continue to be carried on the consolidated balance sheet at its fair value, and gains and losses that were in accumulated other comprehensive income will be recognized immediately in earnings. In all other situations in which hedge accounting is discontinued, the derivative will be carried at its fair value on the consolidated balance sheet, with subsequent changes in its fair value recognized in current‑period earnings.

The Company also enters into interest rate lock commitments, which are agreements to originate mortgage loans whereby the interest rate on the loan is determined prior to funding and the customers have locked into that interest rate. Interest rate lock commitments for mortgage loans that will be held for resale are carried at fair value on the consolidated balance sheet with changes in fair value reflected in commercial FHA revenue and residential mortgage banking revenue. The Company also has forward loan sales commitments related to its interest rate lock commitments and its loans held for sale. Forward loan sales commitments that meet the definition of a derivative are recorded at fair value in the consolidated balance sheet with changes in fair value reflected in commercial FHA and residential mortgage banking income.

Credit‑Related Financial Instruments

In the ordinary course of business, the Company has entered into credit‑related financial instruments consisting of commitments to extend credit, commercial letters of credit and standby letters of credit. The notional amount of these commitments is not reflected in the consolidated financial statements until they are funded.

A liability for losses related to unfunded commitments is maintained by the Company at a level believed by management to be sufficient to absorb estimated probable losses related to unfunded credit facilities and is included in other liabilities in the consolidated balance sheets. The determination of the adequacy of the liability is based on an evaluation of the unfunded credit facilities, including an assessment of historical commitment utilization experience, credit risk grading and historical loss rates. This process takes into consideration the same risk elements that are analyzed in the determination of the adequacy of the Company’s allowance for loan losses, as discussed above. Net adjustments to the liability for unfunded commitments are included in other noninterest expense in the consolidated statements of income. The liability for unfunded commitments totaled $670,000 and $302,000 at December 31, 2017 and 2016, respectively.

Income Taxes

We file consolidated federal and state income tax returns, with each organization computing its taxes on a separate return basis. The provision for income taxes is based on income as reported in the consolidated financial statements.

Deferred income tax assets and liabilities are computed annually for differences between the financial statement and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future. The deferred tax assets and liabilities are computed based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities.

When tax returns are filed, it is highly certain that some positions taken will be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the consolidated financial statements in the period during which, based on all available evidence, management believes it is more likely than not

85


 

Table of Contents

that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more‑likely than‑not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. Interest and penalties associated with unrecognized tax benefits are to be classified as additional income taxes in the consolidated statements of income. The Company evaluated its tax positions and concluded that it had taken no uncertain tax positions that require adjustment in the consolidated financial statements.

Stock Compensation Plans

Compensation cost for share‑based payment awards is based on the fair value of the award at the date of grant. The fair value of stock options is estimated at the date of grant using a Black‑Scholes option pricing model. The fair value of restricted stock is determined based on the Company’s current market price on the date of grant. Compensation cost is recognized in the consolidated financial statements on a straight‑line basis over the requisite service period, which is generally defined as the vesting period. Additionally, the Company accounts for forfeitures as they occur.

Comprehensive Income

Comprehensive income is defined as net income plus transactions and other occurrences that are the result of non‑owner changes in equity. Non‑owner equity changes include unrealized gains and losses on available for sale securities and changes in the fair value of cash flow hedges. These are components of comprehensive income and do not have an impact on the Company’s net income.

Earnings per Share

Earnings per share are calculated utilizing the two‑class method. Basic earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of common stock awards and common stock warrants using the treasury stock method and convertible preferred stock and convertible debentures using the if‑converted method.

Impact of Recently Issued Accounting Standards

   FASB Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606)”; FASB ASU 2015-14, “Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date”; FASB ASU 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)”; FASB ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing”; FASB ASU 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients”  – In May 2014, the Financial Accounting Standards Board (the “FASB”) amended existing guidance related to revenue from contracts with customers. This amendment supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue. These amendments became effective for the Company on January 1, 2018. The Company’s revenue is primarily comprised of net interest income on financial assets and financial liabilities, which is explicitly excluded from the scope of ASU 2014-09.   The impact of applying this standard to the Company’s consolidated financial statements was determined to be immaterial since the Company’s revenue recognition pattern for revenue streams within the scope of ASU 2014-09 did not change significantly from current practice.  Entities have the option of using either a full retrospective or modified retrospective transition method to adopt ASU 2014-09. We elected to implement this standard using the modified retrospective approach, with the cumulative effect recorded as an adjustment to opening retained earnings at January 1, 2018. Since the impact of applying the standard was determined to be immaterial, the Company did not record a cumulative effect adjustment to beginning retained earnings on January 1, 2018. The Company continues to evaluate the impact of the disclosure requirements associated with ASU 2014-09 and is finalizing any necessary changes to related disclosures.

86


 

Table of Contents

FASB ASU 2016-01, “Financial Instruments - Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities.” – In January 2016, the FASB issued this standard which is intended to improve the recognition and measurement of financial instruments. This standard, among other things: (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income; (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and (vii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities. ASU 2016-1 became effective for the Company on January 1, 2018. The Company has completed its evaluation of adopting the new guidance on its consolidated financial statements and there is no material impact. The Company is still finalizing changes to the related disclosures.

 

FASB ASU 2016-02, “Leases (Topic 842)” – In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” This update revises the model to assess how a lease should be classified and provides guidance for lessees and lessors, when presenting right-of-use assets and lease liabilities on the balance sheet. This update is effective for us on January 1, 2019, with early adoption permitted. We have not yet decided whether we will early adopt the new standard. A modified retrospective transition approach is required for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the consolidated financial statements, with certain practical expedients available. The Company has developed a project plan for evaluating the provisions of the new lease standard, but has not yet determined the overall impact of the new guidance on the Company’s consolidated financial statements. The Company is continuing to evaluate the pending adoption of ASU 2016-02 and its impact on the Company’s consolidated financial statements.

FASB ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” – In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The objective of this update is to improve financial reporting by providing timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The ASU requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will use forward-looking information to better understand their credit loss estimates. For public companies that are filers with the SEC, this update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early application is permitted for any organization for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Company has formed a cross functional committee that has overseen the enhancement of existing technology required to source and model data for the purposes of meeting this standard.  The committee is also in the process of selecting a vendor to assist in generating loan level cash flows and disclosures. While the Company generally expects to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, the Company cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the Company’s consolidated financial statements. The Company is continuing to evaluate the potential impact on the Company’s consolidated financial statements.

FASB ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments” – In August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments,” which amends FASB ASC 230 to add or clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows. For public business entities, this update is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early application is permitted for any organization in any interim period or fiscal year. The Company elected to early adopt the new guidance in the first quarter of 2017. Adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.

87


 

Table of Contents

FASB ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities” – In March 2017, the FASB issued ASU No. 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.” This guidance shortens the amortization period for premiums on certain callable debt securities to the earliest call date, rather than contractual maturity date as currently required under GAAP. For public business entities, this ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early application is permitted for any organization in any interim period or fiscal year. The Company elected to early adopt the new guidance in the first quarter of 2017. Adoption of the ASU did not have a material impact on the Company’s consolidated financial statements.

FASB ASU 2018-02, “Income Statement – Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income” – In February 2018, ASU 2018-02 was issued following the enactment of the Tax Cuts and Jobs Act, which changed the Company’s federal income tax rate from 35% to 21%.  This standard allows an entity to elect a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act.  The standard is effective for periods beginning after December 15, 2018 although early adoption is permitted.  The Company expects to early adopt this standard in the first quarter of 2018.  The resultant reclassification to retained earnings will not be material. 

 

Note 2 – Acquisitions

Centrue Financial Corporation

On June 9, 2017, the Company completed its acquisition of Centrue and its banking subsidiary, Centrue Bank, which operated 20 full-service banking centers located principally in northern Illinois. In the aggregate, the Company acquired Centrue for approximately $176.6 million, which consisted of approximately $61.0 million in cash and the issuance of 3,219,238 shares of the Company’s common stock, 181 shares of Series G preferred stock and 2,635.5462 shares of Series H preferred stock. This acquisition was accounted for under the acquisition method of accounting. Accordingly, the Company recognized amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values. Through December 31, 2017, transaction and integration costs of $16.0 million associated with the acquisition have been expensed as incurred.

88


 

Table of Contents

Under the acquisition method of accounting, the consideration paid is allocated to net tangible and intangible assets based on current estimated fair values on the date of acquisition. During the fourth quarter of 2017, the Company updated the preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, which required a measurement period adjustment of $1.3 million to increase goodwill. Based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, which are based on assumptions that are subject to change, the consideration paid for the acquisition is allocated as follows (in thousands):

 

 

 

 

 

 

    

Centrue

 

Assets acquired:

 

 

 

 

Cash and cash equivalents

 

$

42,461

 

Investment securities available for sale

 

 

149,013

 

Loans

 

 

679,946

 

Loans held for sale

 

 

531

 

Premises and equipment

 

 

17,147

 

Other real estate owned

 

 

4,759

 

Nonmarketable equity securities

 

 

8,168

 

Accrued interest receivable

 

 

2,376

 

Mortgage servicing rights

 

 

1,933

 

Intangible assets

 

 

11,070

 

Cash surrender value of life insurance policies

 

 

36,349

 

Deferred tax assets, net

 

 

34,284

 

Other assets

 

 

2,256

 

Total assets acquired

 

 

990,293

 

Liabilities assumed:

 

 

 

 

Deposits

 

 

739,867

 

Short-term borrowings

 

 

14,434

 

FHLB advances and other borrowings

 

 

95,332

 

Trust preferred debentures

 

 

7,565

 

Accrued interest payable

 

 

275

 

Other liabilities

 

 

3,600

 

Total liabilities assumed

 

 

861,073

 

Net assets acquired

 

 

129,220

 

Goodwill

 

 

47,359

 

Total consideration paid

 

$

176,579

 

 

Prior to the end of the one year measurement period for finalizing the consideration paid allocation, if information becomes available which would indicate adjustments are required to the allocation, such adjustments will be included in the allocation in the reporting period in which the adjustment amounts are determined.

Goodwill of $47.4 million arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of Centrue into the Company. The goodwill is assigned as part of the Company’s Banking reporting unit. The portion of the consideration paid allocated to goodwill will not be deductible for tax purposes.

The identifiable assets acquired included the establishment of $11.1 million in core deposit intangibles, which are being amortized on an accelerated basis over an estimated useful life of eight years.

Acquired loan data for Centrue can be found in the table below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Best Estimate at

 

 

 

 

 

 

 

 

Acquisition Date of

 

 

Fair Value

 

Gross Contractual

 

Contractual Cash

 

 

of Acquired Loans

 

Amounts Receivable

 

Flows Not Expected

 

 

at Acquisition Date

 

at Acquisition Date

 

to be Collected

Acquired receivables subject to ASC 310-30

 

$

11,428

 

$

20,476

 

$

7,180

Acquired receivables not subject to ASC 310-30

 

 

668,518

 

 

821,338

 

 

4,518

 

89


 

Table of Contents

 The following table provides the unaudited pro forma information for the results of operations for years ended December 31, 2017 and 2016, as if the acquisition had occurred on January 1, 2016 (in thousands, except per share data). The pro forma results combine the historical results of Centrue with the Company’s consolidated statements of income, adjusted for the impact of the application of the acquisition method of accounting including loan discount accretion, intangible assets amortization, and deposit and trust preferred securities premium accretion, net of taxes. The pro forma results have been prepared for comparative purposes only and are not necessarily indicative of the results of operations had the acquisition actually occurred on January 1, 2016. No assumptions have been applied to the pro forma results of operations regarding revenue enhancements, expense efficiencies or asset dispositions. Only the acquisition related expenses that have been incurred as of December 31, 2017 are included in net income in the table below. Acquisition related expenses that were recognized and are included in the pro forma net income for the year ended December 31, 2017 totaled $16.0 million on a pre-tax basis.

 

 

 

 

 

 

 

 

 

2017

 

2016

Revenue(1)

 

$

206,885

 

$

220,185

Net income

 

 

17,290

 

 

37,001

Diluted earnings per common share

 

$

0.87

 

$

2.09


(1)

Net interest income plus noninterest income

CedarPoint Investment Advisors, Inc.

On March 28, 2017, the Company acquired all of the outstanding capital stock of CedarPoint Investment Advisors, Inc., an SEC registered investment advisory firm, pursuant to an Agreement and Plan of Merger, dated as of March 15, 2017. CedarPoint had approximately $180.0 million of assets under administration. The Company acquired CedarPoint for $3.7 million, which consisted of the issuance of 102,000 shares of the Company’s common stock and an accrual in other liabilities of $345,000 for the fair value of 18,000 shares that will be held in a special purpose escrow account (the “escrow shares”) as additional consideration until at least March 31, 2019. Payout of the escrow shares is contingent on CedarPoint reaching certain target revenue levels. Intangible assets recognized as a result of the transaction consisted of approximately $2.4 million in goodwill and $2.0 million in customer relationship intangibles. The customer relationship intangibles are being amortized on a straight-line basis over 12 years.

Acquisition of Wealth Management Assets

On November 10, 2016, the Bank completed its acquisition of approximately $400.0 million in wealth management assets from Sterling National Bank of Yonkers, New York (“Sterling”) for approximately $5.2 million in cash. Intangible assets recognized as a result of the transaction consisted of approximately $2.3 million in goodwill and $2.3 million in customer relationship intangibles. The customer relationship intangibles are being amortized on a straight-line basis over 20 years.

 

Note 3 – Cash and Due From Banks

The Bank is required to maintain cash reserves based on the level of certain of its deposits. This reserve requirement may be met by funds on deposit with the FRB and cash on hand. The required balance at December 31, 2017 and 2016 was $25.0 million and $22.6 million, respectively.

The Bank maintains its cash in bank deposit accounts, which, at times, may exceed federally insured limits. The Bank has not experienced any losses in such accounts. The Bank believes it is not exposed to any significant credit risk from cash and cash equivalents.

90


 

Table of Contents

Note 4 – Investment Securities

Investment securities as of December 31, 2017 and 2016 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

    

Amortized

 

unrealized

 

unrealized

 

Fair

 

 

    

cost

    

gains

    

losses

    

value

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

28,005

 

$

 —

 

$

287

 

$

27,718

 

Government sponsored entity debt securities

 

 

25,445

 

 

41

 

 

275

 

 

25,211

 

Agency mortgage-backed securities

 

 

233,606

 

 

882

 

 

2,101

 

 

232,387

 

State and municipal securities

 

 

99,449

 

 

3,632

 

 

514

 

 

102,567

 

Corporate securities

 

 

58,904

 

 

1,087

 

 

179

 

 

59,812

 

Equity securities

 

 

2,715

 

 

140

 

 

25

 

 

2,830

 

Total available for sale securities

 

$

448,124

 

$

5,782

 

$

3,381

 

$

450,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

    

 

    

Gross

    

Gross

    

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

 

 

 

cost

 

gains

 

losses

 

value

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

75,973

 

$

 —

 

$

72

 

$

75,901

 

Government sponsored entity debt securities

 

 

7,653

 

 

57

 

 

22

 

 

7,688

 

Agency mortgage-backed securities

 

 

90,629

 

 

373

 

 

932

 

 

90,070

 

Non-agency mortgage-backed securities

 

 

 1

 

 

 —

 

 

 —

 

 

 1

 

State and municipal securities

 

 

25,826

 

 

15

 

 

567

 

 

25,274

 

Corporate securities

 

 

47,443

 

 

403

 

 

441

 

 

47,405

 

Total available for sale securities

 

$

247,525

 

$

848

 

$

2,034

 

$

246,339

 

Held to maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal securities

    

$

78,672

    

$

3,517

    

$

237

    

$

81,952

 

 

During 2017, the Company transferred its held to maturity (“HTM”) investment securities portfolio to investment securities available for sale (“AFS”), which had an amortized cost and fair value of $64.5 million and $67.9 million, respectively, resulting in $3.4 million of unrealized gains on investment securities available for sale at time of transfer.  As a result of the recent acquisitions discussed in Note 2 to the consolidated financial statements, the Company underwent a capital planning assessment which included transferring all HTM securities to AFS securities. 

 

91


 

Table of Contents

Unrealized losses and fair values for investment securities as of December 31, 2017 and 2016, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are summarized as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

Less than 12 Months

 

12 Months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

    

value

    

loss

    

value

    

loss

    

value

    

loss

 

Available for sale securities

    

 

    

    

 

    

    

 

    

    

 

    

    

 

 

    

 

 

 

U.S. Treasury securities

 

$

19,758

 

$

251

 

$

7,960

 

$

36

 

$

27,718

 

$

287

 

Government sponsored entity debt securities

 

 

24,168

 

 

275

 

 

 —

 

 

 —

 

 

24,168

 

 

275

 

Agency mortgage-backed securities

 

 

124,192

 

 

1,500

 

 

19,530

 

 

601

 

 

143,722

 

 

2,101

 

State and municipal securities

 

 

29,338

 

 

331

 

 

5,889

 

 

183

 

 

35,227

 

 

514

 

Corporate securities

 

 

5,917

 

 

85

 

 

3,463

 

 

94

 

 

9,380

 

 

179

 

Equity securities

 

 

2,603

 

 

25

 

 

 —

 

 

 —

 

 

2,603

 

 

25

 

Total available for sale securities

 

$

205,976

 

$

2,467

 

$

36,842

 

$

914

 

$

242,818

 

$

3,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

Less than 12 Months

 

12 Months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

value

 

loss

 

value

 

loss

 

value

 

loss

 

Available for sale securities

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

U.S. Treasury securities

 

$

75,901

 

$

72

 

$

 —

 

$

 —

 

$

75,901

 

$

72

 

Government sponsored entity debt securities

 

 

4,107

 

 

22

 

 

 —

 

 

 —

 

 

4,107

 

 

22

 

Agency mortgage-backed securities

 

 

57,882

 

 

930

 

 

402

 

 

 2

 

 

58,284

 

 

932

 

State and municipal securities

 

 

20,215

 

 

567

 

 

 —

 

 

 —

 

 

20,215

 

 

567

 

Corporate securities

 

 

11,111

 

 

334

 

 

8,312

 

 

107

 

 

19,423

 

 

441

 

Total available for sale

 

$

169,216

 

$

1,925

 

$

8,714

 

$

109

 

$

177,930

 

$

2,034

 

Held to maturity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal securities

 

$

13,991

 

$

140

 

$

2,699

 

$

97

 

$

16,690

 

$

237

 

For all of the above investment securities, the unrealized losses are generally due to changes in interest rates and continued financial market stress, and unrealized losses are considered to be temporary.

We evaluate securities for OTTI on a quarterly basis, at a minimum, and more frequently when economic or market concerns warrant such evaluation. In estimating OTTI losses, we consider the severity and duration of the impairment; the financial condition and near-term prospects of the issuer, which for debt securities considers external credit ratings and recent downgrades, and the intent and ability of the Company to hold the security for a period of time sufficient for a recovery in value.

At December 31, 2017 and 2016, 173 and 107 investment securities available for sale, respectively, had unrealized losses with aggregate depreciation of 1.37% and 1.13%, respectively, from their amortized cost basis. At December 31, 2016, 47 investment securities held to maturity had unrealized losses with aggregate depreciation of 1.40% from their amortized cost basis. The unrealized losses relate principally to the fluctuations in the current interest rate environment. In analyzing an issuer’s financial condition, we consider whether the securities are issued by the federal government or its agencies and whether downgrades by bond rating agencies have occurred. The Company does not have the intent to sell and it is not more likely than not that it will be required to sell a security in an unrealized loss position; therefore, the Company does not consider these securities to be other than temporarily impaired at December 31, 2017.

During 2017, the Company did not recognize OTTI losses on its investment securities. OTTI losses recognized in 2016 and 2015 were related to covered non-agency mortgage-backed securities which, as noted below, were sold in October 2016. 

During 2016, the Company determined that three covered non-agency mortgage-backed securities had OTTI of $824,000, primarily resulting from changes in expected cash flows.  These amounts were recognized as losses in the consolidated statements of income. 

92


 

Table of Contents

During 2015, the Company determined that three covered non‑agency mortgage‑backed securities had OTTI of $461,000,  primarily resulting from changes in expected cash flows. These amounts were recognized as losses in the consolidated statements of income. 

The amortized cost and fair value of available-for-sale investment securities at December 31, 2017 are shown by expected maturity in the following table (in thousands). Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

 

 

 

 

 

 

    

Amortized

    

Fair

 

 

 

cost

 

value

 

Debt securities:

 

 

 

 

 

 

 

Within one year

 

$

17,648

 

$

17,600

 

After one year through five years

 

 

64,534

 

 

64,653

 

After five years through ten years

 

 

122,716

 

 

126,068

 

After ten years

 

 

240,511

 

 

239,374

 

Equity securities

 

 

2,715

 

 

2,830

 

Total available for sale securities

 

$

448,124

 

$

450,525

 

 

Proceeds from the sale of securities available for sale were $22.6 million, $116.0 million and $62.8 million for the years ended December 31, 2017, 2016 and 2015, respectively. Gross realized gains from the sale of securities available for sale were $242,000,  $15.5 million and $368,000 for the years ended December 31, 2017, 2016 and 2015, respectively. Gross realized losses were $20,000, $837,000 and $175,000 for the years ended December 31, 2017, 2016 and 2015, respectively. On October 4, 2016, the Company sold its previously covered non-agency mortgage-backed securities which had a carrying value of $72.1 million. These securities were covered under the loss-sharing agreement we entered into with the FDIC in connection with our 2009 acquisition. This agreement was terminated on October 3, 2016.  As a result of the sale, the Company realized a gain totaling $14.3 million.

Note 5 – Loans

The following table presents total loans outstanding by portfolio, which includes non-purchased credit impaired loans and purchased credit impaired loans, as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

 

 

Loans

 

Loans (1)

 

Total

 

Loans

 

Loans (1)

 

Total

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

553,257

 

$

2,673

 

$

555,930

 

$

454,310

 

$

3,517

 

$

457,827

 

Commercial real estate

 

 

1,427,076

 

 

12,935

 

 

1,440,011

 

 

963,895

 

 

5,720

 

 

969,615

 

Construction and land development

 

 

199,853

 

 

734

 

 

200,587

 

 

165,175

 

 

12,150

 

 

177,325

 

Total commercial loans

 

 

2,180,186

 

 

16,342

 

 

2,196,528

 

 

1,583,380

 

 

21,387

 

 

1,604,767

 

Residential real estate

 

 

447,602

 

 

5,950

 

 

453,552

 

 

247,156

 

 

6,557

 

 

253,713

 

Consumer

 

 

371,286

 

 

169

 

 

371,455

 

 

269,705

 

 

312

 

 

270,017

 

Lease financing

 

 

205,143

 

 

 —

 

 

205,143

 

 

191,479

 

 

 —

 

 

191,479

 

Total loans

 

$

3,204,217

 

$

22,461

 

$

3,226,678

 

$

2,291,720

 

$

28,256

 

$

2,319,976

 


(1)

The unpaid principal balance for PCI loans totaled $32.8 million and $34.6 million as of December 31, 2017 and 2016, respectively.

Total loans include net deferred loan fees of $10.1 million and $3.1 million at December 31, 2017 and 2016, respectively, and unearned discounts of $20.7 million within the lease financing portfolio at both December 31, 2017 and 2016.

At December 31, 2017 and 2016, the Company had commercial and residential loans held for sale, that were originated with the intent to sell, totaling $50.1 million and $70.6 million, respectively.  During the years ended December 31, 2017 and 2016, the Company sold commercial and residential real estate loans with proceeds totaling $815.5 million and $1.18 billion, respectively. 

The Company monitors and assesses the credit risk of its loan portfolio using the classes set forth below. These classes also represent the segments by which the Company monitors the performance of its loan portfolio and estimates its allowance for loan losses.

93


 

Table of Contents

Commercial—Loans to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital, operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the business. Commercial loans are predominately secured by equipment, inventory, accounts receivable, and other sources of repayment.

Commercial real estate—Loans secured by real estate occupied by the borrower for ongoing operations, including loans to borrowers engaged in agricultural production, and non-owner occupied real estate leased to one or more tenants, including commercial office, industrial, special purpose, retail and multi-family residential real estate loans.

Construction and land development—Secured loans for the construction of business and residential properties. Real estate construction loans often convert to a real estate commercial loan at the completion of the construction period. Secured development loans are made to borrowers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. Most land development loans are originated with the intention that the loans will be paid through the sale of developed lots/land by the developers within twelve months of the completion date.  Interest reserves may be established on real estate construction loans.

Residential real estate—Loans secured by residential properties that generally do not qualify for secondary market sale; however, the risk to return and/or overall relationship are considered acceptable to the Company. This category also includes loans whereby consumers utilize equity in their personal residence, generally through a second mortgage, as collateral to secure the loan.

Consumer—Loans to consumers primarily for the purpose of home improvements, acquiring automobiles, recreational vehicles and boats. Consumer loans consist of relatively small amounts that are spread across many individual borrowers.

Lease financing—Indirect financing leases to small businesses for purchases of business equipment. All indirect financing leases require monthly payments, and the weighted average maturity of our leases is less than four years.

Commercial, commercial real estate, and construction and land development loans are collectively referred to as the Company’s commercial loan portfolio, while residential real estate and consumer loans and lease financing receivables are collectively referred to as the Company’s other loan portfolio.

We have extended loans to certain of our directors, executive officers, principal shareholders and their affiliates. These loans were made in the ordinary course of business upon normal terms, including collateralization and interest rates prevailing at the time, and did not involve more than the normal risk of repayment by the borrower. The aggregate loans outstanding to the directors, executive officers, principal shareholders and their affiliates totaled $22.4 million and $26.5 million at December 31, 2017 and 2016, respectively. During 2017 and 2016, there were $4.0 million and $16.1 million, respectively, of new loans and other additions, while repayments and other reductions totaled $8.1 million and $28.8 million, respectively.

Credit Quality Monitoring

The Company maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally within the Company’s four main regions, which include eastern, northern and southern Illinois and the St. Louis metropolitan area. Our equipment leasing business, based in Denver, provides financing to business customers across the country.

The Company has a loan approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Company’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. All loan authority is based on the aggregate credit to a borrower and its related entities.

The Company’s consumer loan portfolio is primarily comprised of both secured and unsecured loans that are relatively small and are evaluated at origination on a centralized basis against standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments

94


 

Table of Contents

are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Company’s Consumer Collections Group for resolution. Credit quality for the entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.

Loans in the commercial loan portfolio tend to be larger and more complex than those in the other loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various individuals within the Company at least quarterly.

The Company maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Company also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Company.

Credit Quality Indicators

The Company uses a ten grade risk rating system to monitor the ongoing credit quality of its commercial loan portfolio. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, and coverage and payment behavior as shown in the borrower’s financial statements. The risk grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors. A summary of the Company’s loan grades (or, characteristics of the loans with each grade) is as follows:

Risk Grades 1‑6 (Acceptable Credit Quality)—All loans in Risk Grades 1 ‑ 6 are considered to be acceptable credit risks by the Company and are grouped for purposes of financial reporting. The six grades essentially represent a ranking of loans that are all viewed to be of acceptable credit quality, taking into consideration the various factors mentioned above, but with varying degrees of financial strength, debt coverage, management and factors that could impact credit quality. Business credits within Risk Grades 1 ‑ 6 range from Risk Grade 1: Excellent (factors include: excellent business credit; excellent debt capacity and coverage; outstanding management; strong guarantors; superior liquidity and net worth; favorable loan‑to‑value ratios; debt secured by cash or equivalents, or backed by the full faith and credit of the U.S. Government) to Risk Grade 6: Marginal (factors include: acceptable business credit, but with added risk due to specific industry or internal situations; uncertainty associated with performance or repayment ability).

Risk Grade 7 (Special Mention)—A business credit that is not acceptable within the Company’s loan origination criteria; cash flow may not be adequate or is continually inconsistent to service current debt; financial condition has deteriorated as company trends/management have become inconsistent; the company is slow in furnishing quality financial information; working capital needs of the company are reliant on short‑term borrowings; personal guarantees are weak and/or with little or no liquidity; the net worth of the company has deteriorated after recent or continued losses; the loan has potential weaknesses that require the Company’s close attention; payment delinquencies becoming more serious; if left uncorrected, these potential weaknesses may, at some future date, result in deterioration of repayment prospects.

Risk Grade 8 (Substandard)—A business credit that is inadequately protected by the current financial net worth and paying capacity of the obligor or of the collateral pledged, if any; management has deteriorated or has become non‑existent; quality financial information is unattainable; a high level of maintenance is required by the Company; cash flow can no longer support debt requirements; loan payments are continually and/or severely delinquent; negative net worth; personal guaranty has become insignificant; a credit that has a well‑defined weakness or weaknesses that jeopardize the liquidation of the debt. The Company still expects a full recovery of all contractual principal and interest payments; however, a possibility exists that the Company will sustain some loss if deficiencies are not corrected.

Risk Grade 9 (Substandard‑Nonaccrual)—A business credit accounted for on a nonaccrual basis that has all the weaknesses inherent in a loan classified as Risk Grade 8 with the added characteristic that the weaknesses are so pronounced that, on the basis of current financial information, conditions, and values, collection in full is highly questionable; a partial loss is possible and interest is no longer being accrued. This loan meets the definition of an impaired loan. The risk of loss requires analysis to determine whether a valuation allowance needs to be established.

95


 

Table of Contents

Risk Grade 10 (Doubtful)—A business credit that has all the weaknesses inherent in a loan classified as Risk Grade 8 and interest is no longer being accrued, but additional deficiencies make it highly probable that liquidation will not satisfy the majority of the obligation; the primary source of repayment is nonexistent and there is doubt as to the value of the secondary source of repayment; the possibility of loss is likely, but current pending factors could strengthen the credit. This loan meets the definition of an impaired loan. A loan charge‑off is recorded when management deems an amount uncollectible; however, the Company will establish a valuation allowance for probable losses, if required.

The Company considers all loans with Risk Grades of 1 – 6 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans with Risk Grades of 7 are considered “watch credits” and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans with Risk Grades of 8 – 10 are considered problematic and require special care. Further, loans with Risk Grades of 7 – 10 are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Company, which includes highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the Company’s special assets group. Loans not graded are small loans that are monitored by aging status and payment activity.

The following table presents the recorded investment of commercial loans (excluding PCI loans) by risk category as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

 

 

2016

 

 

 

 

 

 

Commercial

 

Construction

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

 

 

 

 

 

 

 

Real

 

and Land

 

 

 

 

 

 

Commercial

 

Estate

 

Development

 

Total

 

 

Commercial

 

Estate

 

Development

 

Total

 

Acceptable credit quality

 

$

510,928

 

$

1,384,630

 

$

191,872

 

$

2,087,430

 

 

$

426,560

 

$

925,244

 

$

159,702

 

$

1,511,506

 

Special mention

 

 

12,290

 

 

11,497

 

 

 —

 

 

23,787

 

 

 

10,930

 

 

8,735

 

 

 —

 

 

19,665

 

Substandard

 

 

27,718

 

 

14,695

 

 

 —

 

 

42,413

 

 

 

12,649

 

 

21,178

 

 

450

 

 

34,277

 

Substandard – nonaccrual

 

 

1,266

 

 

12,482

 

 

785

 

 

14,533

 

 

 

3,559

 

 

7,145

 

 

21

 

 

10,725

 

Doubtful

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Not graded

 

 

1,055

 

 

3,772

 

 

7,196

 

 

12,023

 

 

 

612

 

 

1,593

 

 

5,002

 

 

7,207

 

Total (excluding PCI)

 

$

553,257

 

$

1,427,076

 

$

199,853

 

$

2,180,186

 

 

$

454,310

 

$

963,895

 

$

165,175

 

$

1,583,380

 

 

 

The Company evaluates the credit quality of its other loans based primarily on the aging status of the loan and payment activity. Accordingly, loans on nonaccrual status, any loan past due 90 days or more and still accruing interest, and loans modified under troubled debt restructurings are considered to be impaired for purposes of credit quality evaluation. The following table presents the recorded investment of our other loans (excluding PCI loans) based on the credit risk profile of loans that are performing and loans that are impaired as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

2016

 

 

    

Residential

    

 

 

    

Lease

    

 

 

 

 

Residential

    

 

 

    

Lease

    

 

 

 

 

 

Real Estate

 

Consumer

 

Financing

 

Total

 

 

Real Estate

 

Consumer

 

Financing

 

Total

 

Performing

 

$

441,418

 

$

370,999

 

$

203,797

 

$

1,016,214

 

 

$

242,127

 

$

269,492

 

$

190,148

 

$

701,767

 

Impaired

 

 

6,184

 

 

287

 

 

1,346

 

 

7,817

 

 

 

5,029

 

 

213

 

 

1,331

 

 

6,573

 

Total (excluding PCI)

 

$

447,602

 

$

371,286

 

$

205,143

 

$

1,024,031

 

 

$

247,156

 

$

269,705

 

$

191,479

 

$

708,340

 

 

 

Impaired Loans

Impaired loans include loans on nonaccrual status, any loan past due 90 days or more and still accruing interest and loans modified under troubled debt restructurings. Impaired loans at December 31, 2017 and 2016 do not include $22.5 million and $28.3 million, respectively, of PCI loans. The risk of credit loss on acquired loans was recognized as part of the fair value adjustment at the acquisition date.

96


 

Table of Contents

A summary of impaired loans (excluding PCI loans) as of December 31, 2017 and 2016 is as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Nonaccrual loans:

 

 

 

 

 

 

 

Commercial

 

$

1,266

 

$

3,559

 

Commercial real estate

 

 

12,482

 

 

7,145

 

Construction and land development

 

 

785

 

 

21

 

Residential real estate

 

 

5,204

 

 

4,629

 

Consumer

 

 

234

 

 

187

 

Lease financing

 

 

1,346

 

 

1,330

 

Total nonaccrual loans

 

 

21,317

 

 

16,871

 

Accruing loans contractually past due 90 days or more as to interest or principal payments:

 

 

 

 

 

 

 

Commercial

 

 

2,538

 

 

2,378

 

Commercial real estate

 

 

 —

 

 

 —

 

Construction and land development

 

 

 —

 

 

 —

 

Residential real estate

 

 

51

 

 

 —

 

Consumer

 

 

53

 

 

26

 

Lease financing

 

 

 —

 

 

 1

 

Total accruing loans contractually past due 90 days or more as to interest or principal payments

 

 

2,642

 

 

2,405

 

Loans modified under troubled debt restructurings and still accruing:

 

 

 

 

 

 

 

Commercial

 

 

299

 

 

611

 

Commercial real estate

 

 

1,515

 

 

11,253

 

Construction and land development

 

 

58

 

 

63

 

Residential real estate

 

 

929

 

 

400

 

Consumer

 

 

 —

 

 

 —

 

Lease financing

 

 

 —

 

 

 —

 

Total loans modified under troubled debt restructurings and still accruing

 

 

2,801

 

 

12,327

 

Total impaired loans (excluding PCI)

 

$

26,760

 

$

31,603

 

There was no interest income recognized on nonaccrual loans during 2017, 2016 and 2015 while the loans were in nonaccrual status. Additional interest income that would have been recorded on nonaccrual loans had they been current in accordance with their original terms was $860,000, $718,000 and $992,000 in 2017, 2016 and 2015, respectively. The Company recognized interest income on commercial and commercial real estate loans modified under troubled debt restructurings of $85,000, $339,000 and $267,000 in 2017, 2016 and 2015, respectively.

97


 

Table of Contents

The following table presents impaired loans (excluding PCI loans) by portfolio and related valuation allowance, as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

 

 

 

 

Unpaid

 

Related

 

 

 

 

Unpaid

 

Related

 

 

Recorded

 

Principal

 

Valuation

 

Recorded

 

Principal

 

Valuation

 

 

Investment

 

Balance

 

Allowance

 

Investment

 

Balance

 

Allowance

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,237

 

$

3,297

 

$

526

 

$

3,877

 

$

3,888

 

$

882

Commercial real estate

 

 

2,297

 

 

3,508

 

 

329

 

 

2,142

 

 

2,331

 

 

309

Construction and land development

 

 

103

 

 

102

 

 

10

 

 

84

 

 

84

 

 

 8

Residential real estate

 

 

4,028

 

 

4,705

 

 

566

 

 

3,735

 

 

4,404

 

 

604

Consumer

 

 

266

 

 

279

 

 

29

 

 

213

 

 

190

 

 

23

Lease financing

 

 

1,064

 

 

1,064

 

 

345

 

 

1,331

 

 

1,331

 

 

356

Total impaired loans with a valuation allowance

 

 

10,995

 

 

12,955

 

 

1,805

 

 

11,382

 

 

12,228

 

 

2,182

Impaired loans with no related valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

866

 

 

5,782

 

 

 —

 

 

2,671

 

 

7,567

 

 

 —

Commercial real estate

 

 

11,700

 

 

17,359

 

 

 —

 

 

16,256

 

 

17,058

 

 

 —

Construction and land development

 

 

740

 

 

780

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential real estate

 

 

2,156

 

 

2,380

 

 

 —

 

 

1,294

 

 

1,462

 

 

 —

Consumer

 

 

21

 

 

21

 

 

 —

 

 

 —

 

 

26

 

 

 —

Lease financing

 

 

282

 

 

282

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total impaired loans with no related valuation allowance

 

 

15,765

 

 

26,604

 

 

 —

 

 

20,221

 

 

26,113

 

 

 —

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,103

 

 

9,079

 

 

526

 

 

6,548

 

 

11,455

 

 

882

Commercial real estate

 

 

13,997

 

 

20,867

 

 

329

 

 

18,398

 

 

19,389

 

 

309

Construction and land development

 

 

843

 

 

882

 

 

10

 

 

84

 

 

84

 

 

 8

Residential real estate

 

 

6,184

 

 

7,085

 

 

566

 

 

5,029

 

 

5,866

 

 

604

Consumer

 

 

287

 

 

300

 

 

29

 

 

213

 

 

216

 

 

23

Lease financing

 

 

1,346

 

 

1,346

 

 

345

 

 

1,331

 

 

1,331

 

 

356

Total impaired loans (excluding PCI)

 

$

26,760

 

$

39,559

 

$

1,805

 

$

31,603

 

$

38,341

 

$

2,182

The difference between a loan’s recorded investment and the unpaid principal balance represents: (1) a partial charge-off resulting from a confirmed loss due to the value of the collateral securing the loan being below the loan’s principal balance and management’s assessment that the full collection of the loan balance is not likely and/or (2) payments received on nonaccrual loans that are fully applied to principal on the loan’s recorded investment as compared to being applied to principal and interest on the unpaid customer principal and interest balance. The difference between the recorded investment and the unpaid principal balance was $12.8 million and $6.7 million at December 31, 2017 and 2016, respectively.

98


 

Table of Contents

The average balance of impaired loans (excluding PCI loans) and interest income recognized on impaired loans during the years ended December 31, 2017 and 2016 are included in the table below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

    

 

    

Interest Income

 

 

    

Interest Income

 

 

    

Interest Income

 

 

Average

 

Recognized

 

Average

 

Recognized

 

Average

 

Recognized

 

 

Recorded

 

While on

 

Recorded

 

While on

 

Recorded

 

While on

 

 

Investment

 

Impaired Status

 

Investment

 

Impaired Status

 

Investment

 

Impaired Status

Impaired loans with a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

2,969

 

$

15

 

$

3,974

 

$

15

 

$

7,088

 

$

 —

Commercial real estate

 

 

5,408

 

 

70

 

 

2,379

 

 

306

 

 

9,225

 

 

267

Construction and land development

 

 

83

 

 

 4

 

 

87

 

 

 7

 

 

 —

 

 

 —

Residential real estate

 

 

3,854

 

 

38

 

 

3,782

 

 

30

 

 

3,231

 

 

16

Consumer

 

 

299

 

 

 —

 

 

221

 

 

 —

 

 

52

 

 

 —

Lease financing

 

 

1,064

 

 

 —

 

 

1,331

 

 

 —

 

 

398

 

 

 —

Total impaired loans with a valuation allowance

 

 

13,677

 

 

127

 

 

11,774

 

 

358

 

 

19,994

 

 

283

Impaired loans with no related valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,369

 

 

 —

 

 

5,604

 

 

 1

 

 

781

 

 

 —

Commercial real estate

 

 

16,822

 

 

 —

 

 

16,847

 

 

17

 

 

4,599

 

 

 —

Construction and land development

 

 

815

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Residential real estate

 

 

2,055

 

 

 3

 

 

1,179

 

 

 2

 

 

954

 

 

 2

Consumer

 

 

13

 

 

 —

 

 

26

 

 

 —

 

 

 —

 

 

 —

Lease financing

 

 

282

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total impaired loans with no related valuation allowance

 

 

22,356

 

 

 3

 

 

23,656

 

 

20

 

 

6,334

 

 

 2

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

5,338

 

 

15

 

 

9,578

 

 

16

 

 

7,869

 

 

 —

Commercial real estate

 

 

22,230

 

 

70

 

 

19,226

 

 

323

 

 

13,824

 

 

267

Construction and land development

 

 

898

 

 

 4

 

 

87

 

 

 7

 

 

 —

 

 

 —

Residential real estate

 

 

5,909

 

 

41

 

 

4,961

 

 

32

 

 

4,185

 

 

18

Consumer

 

 

312

 

 

 —

 

 

247

 

 

 —

 

 

52

 

 

 —

Lease financing

 

 

1,346

 

 

 —

 

 

1,331

 

 

 —

 

 

398

 

 

 —

Total impaired loans (excluding PCI)

 

$

36,033

 

$

130

 

$

35,430

 

$

378

 

$

26,328

 

$

285

The following table presents the aging status of the recorded investment in loans by portfolio (excluding PCI loans) as of December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59

 

60-89

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Nonaccrual

 

Total

 

 

 

 

Total

 

 

 

Past Due

 

Past Due

 

or More

 

Loans

 

Past Due

 

Current

 

Loans

 

Commercial

 

$

3,282

 

$

177

 

$

2,538

 

$

1,266

 

$

7,263

 

$

545,994

 

$

553,257

 

Commercial real estate

 

 

3,116

 

 

630

 

 

 —

 

 

12,482

 

 

16,228

 

 

1,410,848

 

 

1,427,076

 

Construction and land development

 

 

1,953

 

 

 —

 

 

 —

 

 

785

 

 

2,738

 

 

197,115

 

 

199,853

 

Residential real estate

 

 

897

 

 

632

 

 

51

 

 

5,204

 

 

6,784

 

 

440,818

 

 

447,602

 

Consumer

 

 

2,824

 

 

1,502

 

 

53

 

 

234

 

 

4,613

 

 

366,673

 

 

371,286

 

Lease financing

 

 

392

 

 

 —

 

 

 —

 

 

1,346

 

 

1,738

 

 

203,405

 

 

205,143

 

Total (excluding PCI)

 

$

12,464

 

$

2,941

 

$

2,642

 

$

21,317

 

$

39,364

 

$

3,164,853

 

$

3,204,217

 

 

 

The following table presents the aging status of the recorded investment in loans by portfolio (excluding PCI loans) as of December 31, 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59

 

60-89

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Nonaccrual

 

Total

 

 

 

 

Total

 

 

 

Past Due

 

Past Due

 

or More

 

Loans

 

Past Due

 

Current

 

Loans

 

Commercial

 

$

3,326

 

$

138

 

$

2,378

 

$

3,559

 

$

9,401

 

$

444,909

 

$

454,310

 

Commercial real estate

 

 

648

 

 

787

 

 

 —

 

 

7,145

 

 

8,580

 

 

955,315

 

 

963,895

 

Construction and land development

 

 

 —

 

 

 —

 

 

 —

 

 

21

 

 

21

 

 

165,154

 

 

165,175

 

Residential real estate

 

 

3,472

 

 

13

 

 

 —

 

 

4,629

 

 

8,114

 

 

239,042

 

 

247,156

 

Consumer

 

 

1,701

 

 

588

 

 

26

 

 

187

 

 

2,502

 

 

267,203

 

 

269,705

 

Lease financing

 

 

94

 

 

 —

 

 

 1

 

 

1,330

 

 

1,425

 

 

190,054

 

 

191,479

 

Total (excluding PCI)

 

$

9,241

 

$

1,526

 

$

2,405

 

$

16,871

 

$

30,043

 

$

2,261,677

 

$

2,291,720

 

Troubled Debt Restructurings

A loan is categorized as a troubled debt restructuring (“TDR”) if a concession is granted to provide for a reduction of either interest or principal due to deterioration in the financial condition of the borrower.  TDRs can take the form of a reduction of the stated interest rate, splitting a loan into separate loans with market terms on one loan and

99


 

Table of Contents

concessionary terms on the other loans, receipts of assets from a debtor in partial or full satisfaction of a loan, the extension of the maturity date or dates at a stated interest rate lower than the current market rate for new debt with similar risk, the reduction of the face amount or maturity of the debt as stated in the instrument or other agreement, the reduction of accrued interest, the release of a personal guarantee in a bankruptcy situation or any other concessionary type of renegotiated debt.  Loans are not classified as TDRs when the modification is short-term or results in only an insignificant delay or shortfall in the payments to be received.

Loans modified as TDRs for commercial and commercial real estate loans generally consist of allowing commercial borrowers to defer scheduled principal payments and make interest only payments for a specified period of time at the stated interest rate of the original loan agreement or lower payments due to a modification of the loans’ contractual terms. TDRs that continue to accrue interest and are greater than $50,000 are individually evaluated for impairment, on a quarterly basis, and transferred to nonaccrual status when it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the contractual terms of the loan. TDRs that subsequently default are individually evaluated for impairment at the time of default. The allowance for loan losses on TDRs totaled $240,000 and $203,000 as of December 31, 2017 and 2016, respectively. The Company had no unfunded commitments in connection with TDRs at December 31, 2017 and 2016.

The Company’s TDRs are identified on a case-by-case basis in connection with the ongoing loan collection processes.  The following table presents TDRs by loan portfolio (excluding PCI loans) as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

Accruing (1)

 

Non-accrual (2)

 

Total

 

Accruing (1)

 

Non-accrual (2) 

 

Total

 

Commercial

    

$

299

    

$

 —

    

$

299

    

$

611

    

$

 —

    

$

611

 

Commercial real estate

 

 

1,515

 

 

9,915

 

 

11,430

 

 

11,253

 

 

5,098

 

 

16,351

 

Construction and land development

 

 

58

 

 

 —

 

 

58

 

 

63

 

 

 —

 

 

63

 

Residential real estate

 

 

929

 

 

282

 

 

1,211

 

 

400

 

 

527

 

 

927

 

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Lease financing

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total loans (excluding PCI)

 

$

2,801

 

$

10,197

 

$

12,998

 

$

12,327

 

$

5,625

 

$

17,952

 


(1)

These loans are still accruing interest.

(2)

These loans are included in non-accrual loans in the preceding tables.

 

The following table presents a summary of loans by portfolio that were restructured during the year ended December 31, 2017 and the loans by portfolio that were modified as TDRs within the previous twelve months that subsequently defaulted during the year ended December 31, 2017 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

Troubled debt restructurings:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

Number of loans

 

 

 1

 

 

 1

 

 

 —

 

 

 4

 

 

 —

 

 

 —

 

 

 6

Pre-modification outstanding balance

 

$

362

 

$

323

 

$

 —

 

$

528

 

$

 —

 

$

 —

 

$

1,213

Post-modification outstanding balance

 

 

299

 

 

323

 

 

 —

 

 

508

 

 

 —

 

 

 —

 

 

1,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recorded balance

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

100


 

Table of Contents

The following table presents a summary of loans by portfolio that were restructured during the year ended December 31, 2016 and the loans by portfolio that were modified as TDRs within the previous twelve months that subsequently defaulted during the year ended December 31, 2016 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

 

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

 

Troubled debt restructurings:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

 

 

 

    

 

Number of loans

 

 

 3

 

 

 2

 

 

 —

 

 

 3

 

 

 —

 

 

 —

 

 

 8

 

Pre-modification outstanding balance

 

$

685

 

$

10,207

 

$

 —

 

$

206

 

$

 —

 

$

 —

 

$

11,098

 

Post-modification outstanding balance

 

 

647

 

 

10,139

 

 

 —

 

 

206

 

 

 —

 

 

 —

 

 

10,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings that subsequently defaulted

 

Number of loans

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 1

 

Recorded balance

 

$

 —

 

$

28

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

28

 

The following table presents a summary of loans by portfolio that were restructured during the year ended December 31, 2015 and the loans by portfolio that were modified as TDRs within the previous twelve months that subsequently defaulted during the year ended December 31, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

Troubled debt restructurings:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

 

 

 

    

Number of loans

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 1

Pre-modification outstanding balance

 

$

 —

 

$

58

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

58

Post-modification outstanding balance

 

 

 —

 

 

58

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings that subsequently defaulted

Number of loans

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 1

Recorded balance

 

$

 —

 

$

54

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

54

Purchased Credit Impaired Loans

Purchased loans acquired in a business combination, including loans purchased in our FDIC-assisted transactions, are recorded at estimated fair value on their purchase date without a carryover of the related allowance for loan losses. PCI loans are purchased loans that have evidence of credit deterioration since origination, and it is probable at the date of acquisition that the Company will not collect all contractually required principal and interest payments. Evidence of credit quality deterioration as of the purchase date may include factors such as past due and nonaccrual status. The difference between contractually required principal and interest at acquisition and the cash flows expected to be collected at acquisition is referred to as the non-accretable difference. Subsequent decreases to the expected cash flows will generally result in impairment, which is recorded as provision for loan losses in the consolidated statements of income. Subsequent increases in cash flows result in a reversal of the provision for loan losses to the extent of prior charges or a reclassification of the difference from non-accretable to accretable with a positive impact on interest income. Further, any excess cash flows expected at acquisition over the estimated fair value is referred to as the accretable yield and is recognized into interest income over the remaining life of the loan when there is a reasonable expectation about the amount and timing of such cash flows. Accretion recorded as loan interest income totaled $5.5 million, $8.6 million and $5.7 million for the years ended December 31, 2017, 2016 and 2015, respectively.

101


 

Table of Contents

Accretable yield of PCI loans, or income expected to be collected is as follows for the years ended December 31, 2017, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

    

2016

    

2015

 

Balance, beginning of period

 

$

9,035

 

$

10,526

 

$

16,198

 

New loans purchased – Centrue acquisition

 

 

1,929

 

 

 —

 

 

 —

 

Accretion

 

 

(5,546)

 

 

(8,579)

 

 

(5,676)

 

Other adjustments (including maturities, charge-offs and impact of changes in timing of expected cash flows)

 

 

120

 

 

915

 

 

 —

 

Reclassification from non-accretable

 

 

194

 

 

6,173

 

 

 4

 

Balance, end of period

 

$

5,732

 

$

9,035

 

$

10,526

 

 

Allowance for Loan Losses

The Company’s loan portfolio is principally comprised of commercial, commercial real estate, construction and land development, residential real estate and consumer loans and lease financing receivables. The principal risks to each category of loans are as follows:

Commercial – The principal risk of commercial loans is that these loans are primarily made based on the identified cash flow of the borrower and secondarily on the collateral underlying the loans. Most often, this collateral consists of accounts receivable, inventory and equipment. Inventory and equipment may depreciate over time, may be difficult to appraise and may fluctuate in value based on the success of the business. If the cash flow from business operations is reduced, the borrower’s ability to repay the loan may be impaired. As such, repayment of such loans is often more sensitive than other types of loans to adverse conditions in the general economy.

Commercial real estate – As with commercial loans, repayment of commercial real estate loans is often dependent on the borrower’s ability to make repayment from the cash flow of the commercial venture. While commercial real estate loans are collateralized by the borrower’s underlying real estate, foreclosure on such assets may be more difficult than with other types of collateralized loans because of the possible effect the foreclosure would have on the borrower’s business, and property values may tend to be partially based upon the value of the business situated on the property.

Construction and land development – Construction and land development lending involves additional risks not generally present in other types of lending because funds are advanced upon the estimated future value of the project, which is uncertain prior to its completion and at the time the loan is made, and costs may exceed realizable values in declining real estate markets. Moreover, if the estimate of the value of the completed project proves to be overstated or market values or rental rates decline, the collateral may prove to be inadequate security for the repayment of the loan. Additional funds may also be required to complete the project, and the project may have to be held for an unspecified period of time before a disposition can occur.

Residential real estate – The principal risk to residential real estate lending is associated with residential loans not sold into the secondary market. In such cases, the value of the underlying property may have deteriorated as a result of a change in the residential real estate market, and the borrower may have little incentive to repay the loan or continue living in the property. Additionally, in areas with high vacancy rates, reselling the property without substantial loss may be difficult.

Consumer – The repayment of consumer loans is typically dependent on the borrower remaining employed through the life of the loan, as well as the possibility that the collateral underlying the loan may not be adequately maintained by the borrower.

Lease financing – Our indirect financing leases are primarily for business equipment leased to varying types of small businesses.  If the cash flow from business operations is reduced, the business’s ability to repay may become impaired.

 

102


 

Table of Contents

Changes in the allowance for loan losses for the years ended December 31, 2017, 2016 and 2015 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

Non-PCI

 

PCI

 

 

 

 

 

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

 

Balance, beginning of period

    

$

13,744

    

$

1,118

    

$

14,862

    

$

14,093

    

$

1,895

    

$

15,988

 

$

10,503

    

$

1,797

    

$

12,300

 

Provision for loan losses

 

 

9,295

 

 

261

 

 

9,556

 

 

6,425

 

 

(834)

 

 

5,591

 

 

11,061

 

 

66

 

 

11,127

 

Loan charge-offs

 

 

(9,822)

 

 

 —

 

 

(9,822)

 

 

(7,668)

 

 

(68)

 

 

(7,736)

 

 

(9,565)

 

 

(92)

 

 

(9,657)

 

Loan recoveries

 

 

1,685

 

 

150

 

 

1,835

 

 

894

 

 

125

 

 

1,019

 

 

2,094

 

 

124

 

 

2,218

 

Net loan (charge-offs) recoveries

 

 

(8,137)

 

 

150

 

 

(7,987)

 

 

(6,774)

 

 

57

 

 

(6,717)

 

 

(7,471)

 

 

32

 

 

(7,439)

 

Balance, end of period

 

$

14,902

 

$

1,529

 

$

16,431

 

$

13,744

 

$

1,118

 

$

14,862

 

$

14,093

 

$

1,895

 

$

15,988

 

   

             In 2017, the Company recorded $9.8 million of non-PCI loan charge-offs, which included a $4.6 million charge-off on a nonperforming commercial real estate loan to one borrower and a $1.2 million charge-off on nonperforming commercial loans related to a single credit relationship as a result of the deterioration in the borrower’s collateral position on the respective loans. In 2016, the Company recorded $7.7 million of non-PCI loan charge-offs, which included a $1.6 million charge-off on a nonperforming commercial loan to one borrower, a $1.4 million charge-off on a nonperforming commercial loan to one borrower and a $530,000 charge-off on nonperforming commercial loans related to a single credit relationship as a result of the deterioration in the borrower’s collateral position on the respective loans. In 2015, the Company recorded $9.6 million of PCI loan charge-offs, which included a $7.5 million charge-off on a group of nonperforming loans to on borrower due to deterioration in the borrower’s collateral position on these loans.        

The following table represents, by loan portfolio, a summary of changes in the allowance for loan losses for the year ended December 31, 2017 and provides details regarding the balance in the allowance for loan losses and the recorded investment in loans as of December 31, 2017 by impairment evaluation method (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

Changes in allowance for loan losses in 2017:

Beginning balance

 

$

5,920

 

$

3,225

 

$

345

 

$

2,929

 

$

930

 

$

1,513

 

$

14,862

Provision for loan losses

 

 

(118)

 

 

7,879

 

 

110

 

 

 1

 

 

954

 

 

730

 

 

9,556

Charge-offs

 

 

(737)

 

 

(6,552)

 

 

 —

 

 

(698)

 

 

(794)

 

 

(1,041)

 

 

(9,822)

Recoveries

 

 

191

 

 

492

 

 

63

 

 

518

 

 

254

 

 

317

 

 

1,835

Ending balance

 

$

5,256

 

$

5,044

 

$

518

 

$

2,750

 

$

1,344

 

$

1,519

 

$

16,431

Allowance for loan losses at December 31, 2017 attributable to:

Loans individually evaluated for impairment

 

$

221

 

$

281

 

$

 5

 

$

302

 

$

 —

 

$

261

 

$

1,070

Loans collectively evaluated for impairment

 

 

305

 

 

48

 

 

 5

 

 

264

 

 

29

 

 

84

 

 

735

Non-impaired loans collectively evaluated for impairment

 

 

4,230

 

 

4,379

 

 

504

 

 

1,644

 

 

1,166

 

 

1,174

 

 

13,097

Loans acquired with deteriorated credit quality (1)

 

 

500

 

 

336

 

 

 4

 

 

540

 

 

149

 

 

 —

 

 

1,529

Total allowance for loan losses

 

$

5,256

 

$

5,044

 

$

518

 

$

2,750

 

$

1,344

 

$

1,519

 

$

16,431

Recorded investment (loan balance) at December 31, 2017:

Impaired loans individually evaluated for impairment

 

$

1,285

 

$

13,554

 

$

797

 

$

3,700

 

$

 4

 

$

568

 

$

19,908

Impaired loans collectively evaluated for impairment

 

 

2,818

 

 

443

 

 

46

 

 

2,484

 

 

283

 

 

778

 

 

6,852

Non-impaired loans collectively evaluated for impairment

 

 

549,154

 

 

1,413,079

 

 

199,010

 

 

441,418

 

 

370,999

 

 

203,797

 

 

3,177,457

Loans acquired with deteriorated credit quality (1)

 

 

2,673

 

 

12,935

 

 

734

 

 

5,950

 

 

169

 

 

 —

 

 

22,461

Total recorded investment (loan balance)

 

$

555,930

 

$

1,440,011

 

$

200,587

 

$

453,552

 

$

371,455

 

$

205,143

 

$

3,226,678


(1)

Loans acquired with deteriorated credit quality were originally recorded at fair value at the acquisition date and the risk of credit loss was recognized at that date based on estimates of expected cash flows.

103


 

Table of Contents

The following table represents, by loan portfolio, a summary of changes in the allowance for loan losses for the year ended December 31, 2016 and provides details regarding the balance in the allowance for loan losses and the recorded investment in loans as of December 31, 2016 by impairment evaluation method (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loan Portfolio

 

Other Loan Portfolio

 

 

 

 

 

 

 

 

Commercial

 

Construction

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real

 

and Land

 

Real

 

 

 

 

Lease

 

 

 

 

 

Commercial

 

Estate

 

Development

 

Estate

 

Consumer

 

Financing

 

Total

Changes in allowance for loan losses in 2016:

Beginning balance

 

$

6,917

 

$

5,179

 

$

435

 

$

2,120

 

$

749

 

$

588

 

$

15,988

Provision for loan losses

 

 

2,992

 

 

(1,041)

 

 

(183)

 

 

1,601

 

 

382

 

 

1,840

 

 

5,591

Charge-offs

 

 

(4,252)

 

 

(1,177)

 

 

(1)

 

 

(966)

 

 

(301)

 

 

(1,039)

 

 

(7,736)

Recoveries

 

 

263

 

 

264

 

 

94

 

 

174

 

 

100

 

 

124

 

 

1,019

Ending balance

 

$

5,920

 

$

3,225

 

$

345

 

$

2,929

 

$

930

 

$

1,513

 

$

14,862

Allowance for loan losses at December 31, 2016 attributable to:

Loans individually evaluated for impairment

 

$

878

 

$

296

 

$

 6

 

$

379

 

$

 —

 

$

285

 

$

1,844

Loans collectively evaluated for impairment

 

 

 4

 

 

13

 

 

 2

 

 

225

 

 

23

 

 

71

 

 

338

Non-impaired loans collectively evaluated for impairment

 

 

4,539

 

 

2,684

 

 

337

 

 

1,968

 

 

877

 

 

1,157

 

 

11,562

Loans acquired with deteriorated credit quality (1)

 

 

499

 

 

232

 

 

 —

 

 

357

 

 

30

 

 

 —

 

 

1,118

Total allowance for loan losses

 

$

5,920

 

$

3,225

 

$

345

 

$

2,929

 

$

930

 

$

1,513

 

$

14,862

Recorded investment (loan balance) at December 31, 2016:

Impaired loans individually evaluated for impairment

 

$

6,504

 

$

18,275

 

$

63

 

$

2,920

 

$

 —

 

$

670

 

$

28,432

Impaired loans collectively evaluated for impairment

 

 

44

 

 

123

 

 

21

 

 

2,109

 

 

213

 

 

661

 

 

3,171

Non-impaired loans collectively evaluated for impairment

 

 

447,762

 

 

945,497

 

 

165,091

 

 

242,127

 

 

269,492

 

 

190,148

 

 

2,260,117

Loans acquired with deteriorated credit quality (1)

 

 

3,517

 

 

5,720

 

 

12,150

 

 

6,557

 

 

312

 

 

 —

 

 

28,256

Total recorded investment (loan balance)

 

$

457,827

 

$

969,615

 

$

177,325

 

$

253,713

 

$

270,017

 

$

191,479

 

$

2,319,976


(1)

Loans acquired with deteriorated credit quality were originally recorded at fair value at the acquisition date and the risk of credit loss was recognized at that date based on estimates of expected cash flows.

 

 

 

 

Note 6 – Premises and Equipment, Net

A summary of premises and equipment as of December 31, 2017 and 2016 is as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Land

 

$

16,109

 

$

14,314

 

Buildings and improvements

 

 

63,837

 

 

56,766

 

Furniture and equipment

 

 

25,843

 

 

21,419

 

Total

 

 

105,789

 

 

92,499

 

Accumulated depreciation

 

 

(29,627)

 

 

(25,807)

 

Premises and equipment, net

 

$

76,162

 

$

66,692

 

 

Depreciation expense for the years ended December 31, 2017, 2016 and 2015 was $5.0 million, $5.1 million, and $5.1 million, respectively.

In November 2016, the Company announced a branch network optimization plan that led to the closure of seven banking offices in the first quarter of 2017. As a result of this plan, the Company recorded $1.9 million of asset impairment on existing banking facilities for the year ended December 31, 2016, which was recognized in other expense in the consolidated statements of income.

 

In 2017, the Company announced the closure of six additional banking offices. Consequently, the Company recorded $2.0 million of asset impairment in 2017 on the banking facilities to be closed, which was recognized in other expense in the consolidated statements of income. At December 31, 2017 and 2016, the Company had $3.4 million and $1.6 million of branch related assets classified in other assets as held for sale.

 

104


 

Table of Contents

Note 7 – Mortgage Servicing Rights

At December 31, 2017 and 2016, the Company serviced mortgage loans for others totaling $5.97 billion and $5.64 billion, respectively.  A summary of mortgage loans serviced for others as of December 31, 2017 and 2016 is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

Commercial FHA mortgage loans

    

$

3,976,795

    

$

3,811,066

 

Residential mortgage loans

 

 

1,989,785

 

 

1,833,443

 

Total loans serviced for others

 

$

5,966,580

 

$

5,644,509

 

 

Changes in our mortgage servicing rights were as follows for the years ended December 31, 2017, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

 

Mortgage servicing rights:

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

71,710

 

$

67,218

 

$

62,900

 

Servicing rights acquired – residential mortgage loans

 

 

1,933

 

 

 —

 

 

 —

 

Servicing rights transferred to held for sale - residential mortgage loans

 

 

(16,229)

 

 

 —

 

 

 —

 

Servicing rights capitalized – commercial FHA mortgage loans

 

 

6,287

 

 

6,805

 

 

4,318

 

Servicing rights capitalized – residential mortgage loans

 

 

1,789

 

 

3,828

 

 

5,015

 

Amortization – commercial FHA mortgage loans

 

 

(2,579)

 

 

(2,388)

 

 

(2,272)

 

Amortization – residential mortgage loans

 

 

(2,528)

 

 

(3,753)

 

 

(2,743)

 

Balance, end of period

 

 

60,383

 

 

71,710

 

 

67,218

 

Valuation allowances:

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

 

3,702

 

 

567

 

 

119

 

Additions

 

 

2,436

 

 

6,962

 

 

1,630

 

Reductions

 

 

(112)

 

 

(3,827)

 

 

(1,182)

 

Servicing rights transferred to held for sale - residential mortgage loans

 

 

(1,995)

 

 

 —

 

 

 —

 

Balance, end of period

 

 

4,031

 

 

3,702

 

 

567

 

Mortgage servicing rights, net

 

$

56,352

 

$

68,008

 

$

66,651

 

Fair value:

 

 

 

 

 

 

 

 

 

 

At beginning of period

 

$

68,008

 

$

66,700

 

$

62,781

 

At end of period

 

$

56,352

 

$

68,008

 

$

66,700

 

 

 

During 2017, the Company transferred $14.2 million of residential mortgage servicing rights, net of valuation allowance, to mortgage servicing rights held for sale. The Company had committed to a plan to sell certain residential mortgage servicing rights as of December 31, 2017 and the sale was completed on January 2, 2018. During the year ended December 31, 2017, the Company recognized a $4.1 million loss on mortgage servicing rights held for sale to reflect them at the lower of their carrying value or fair value less estimated costs to sell. As a result of recognizing this loss, mortgage servicing rights held for sale had a net carrying value of $10.2 million at December 31, 2017.

The following table is a summary of key assumptions, representing both general economic and other published information and the weighted average characteristics of the commercial and residential portfolios, used in the valuation of servicing rights at December 31, 2017 and 2016. Assumptions used in the prepayment rate consider many factors as appropriate, including lockouts, balloons, prepayment penalties, interest rate ranges, delinquencies and geographic location. The discount rate is based on an average pre‑tax internal rate of return utilized by market participants in pricing

105


 

Table of Contents

the servicing portfolios. Significant increases or decreases in any one of these assumptions would result in a significantly lower or higher fair value measurement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

 

Remaining

    

 

    

 

 

    

 

 

 

 

Servicing

 

Interest

 

Years to

    

Prepayment

 

Servicing

    

Discount

 

 

Fee

 

Rate

 

 Maturity

    

Rate

 

Cost

    

Rate

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial FHA mortgage loans

 

0.12

%

 

3.67

%

 

30.3

 

8.27

%

 

$

1,000

 

10 - 14

%

Residential mortgage loans

 

0.26

%

 

3.93

%

 

23.2

 

11.52

%

 

$

71

 

8 - 13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial FHA mortgage loans

 

0.13

%

 

3.72

%

 

30.2

 

8.31

%

 

$

1,000

 

10 - 13

%

Residential mortgage loans

 

0.26

%

 

3.89

%

 

24.2

 

9.72

%

 

$

60

 

9 - 11

%

 

We recognize revenue from servicing commercial FHA and residential mortgages as earned based on the specific contractual terms. This revenue, along with amortization of and changes in impairment on servicing rights, is reported in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income. Mortgage servicing rights do not trade in an active market with readily observable prices. The fair value of mortgage servicing rights and their sensitivity to changes in interest rates is influenced by the mix of the servicing portfolio and characteristics of each segment of the portfolio. The Company’s servicing portfolio consists of the distinct portfolios of government-insured residential and commercial mortgages and conventional residential mortgages. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, costs to service, contractual servicing fee income, ancillary income, late fees, replacement reserves and other economic factors that are determined based on current market conditions.

Note 8 – Goodwill and Intangible Assets

At December 31, 2017 and 2016, goodwill totaled $98.6 million and $48.8 million, respectively, reflecting an increase of approximately $47.4 million as a result of the Centrue acquisition on June 9, 2017 and $2.4 million as a result of the CedarPoint acquisition on March 28, 2017, as further discussed in Note 2 to the consolidated financial statements. Goodwill represents the amount by which the cost of an acquisition exceeded fair value of net assets acquired in connection with the purchase of another financial institution. Goodwill is tested for impairment at least annually or more frequently if events and circumstances exists that indicate that a goodwill impairment test should be performed. The Company performed its most recent annual goodwill impairment test as of September 30, 2017 and concluded that no impairment existed as of that date.

The following table summarizes the carrying amount of goodwill by segment at December 31, 2017 and 2016 (in thousands).

 

 

 

 

 

 

 

 

 

2017

 

2016

Banking

    

$

82,986

    

$

35,627

Commercial FHA Origination and Servicing

 

 

10,892

 

 

10,892

Other

 

 

4,746

 

 

2,317

Total goodwill

 

$

98,624

 

$

48,836

 

The Company’s intangible assets, consisting of core deposit and customer relationship intangibles, as of December 31, 2017 and 2016 are summarized as follows (in thousands): 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

 

Gross

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

 

Carrying

 

Accumulated

 

 

 

 

Carrying

 

Accumulated

 

 

 

 

 

 

Amount

 

Amortization

 

Total

 

Amount

 

Amortization

 

Total

 

Core deposit intangibles

    

$

31,612

    

$

(18,943)

    

$

12,669

    

$

20,542

    

$

(16,181)

    

$

4,361

 

Customer relationship intangibles

 

 

7,471

 

 

(3,208)

 

 

4,263

 

 

5,471

 

 

(2,645)

 

 

2,826

 

Total intangible assets

 

$

39,083

 

$

(22,151)

 

$

16,932

 

$

26,013

 

$

(18,826)

 

$

7,187

 

 

106


 

Table of Contents

In conjunction with the acquisition of Centrue on June 9, 2017, we recorded $11.1 million of core deposit intangibles, which are being amortized on an accelerated basis over an estimated useful life of eight years, as further discussed in Note 2 to the consolidated financial statements.

In conjunction with the acquisition of CedarPoint on March 28, 2017, we recorded $2.0 million of customer relationship intangibles, which are being amortized on a straight-line basis over 12 years, as further discussed in Note 2 to the consolidated financial statements.

Amortization of intangible assets was $3.3 million, $2.1 million and $2.5 million for the years ended December 31, 2017, 2016 and 2015, respectively.

Estimated amortization expense for future years is as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Year ending December 31, 

 

 

 

 

2018

 

$

3,694

 

2019

 

 

3,053

 

2020

 

 

2,429

 

2021

 

 

1,971

 

2022

 

 

1,566

 

Thereafter

 

 

4,219

 

Total

 

$

16,932

 

 

 

 

 

 

 

 

Note 9 – Derivative Instruments

As part of the Company’s overall management of interest rate sensitivity, the Company utilizes derivative instruments to minimize significant, unanticipated earnings fluctuations caused by interest rate volatility, including interest rate lock commitments, forward commitments to sell mortgage-backed securities and interest rate swap agreements.

Interest Rate Lock Commitments / Forward Commitments to Sell Mortgage-Backed Securities 

Derivative instruments issued by the Company consist of interest rate lock commitments to originate fixed-rate loans to be sold.  Commitments to originate fixed-rate loans consist of commercial and residential real estate loans. The interest rate lock commitments and loans held for sale are hedged with forward contracts to sell mortgage-backed securities. The fair value of the interest rate lock commitments and forward contracts to sell mortgage-backed securities are included in other assets in the consolidated balance sheets. Changes in the fair value of derivative financial instruments are recognized in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

The following table summarizes the interest rate lock commitments and forward commitments to sell mortgage-backed securities held by the Company, their notional amount and estimated fair values at December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional Amount

 

Fair Value Gain

 

 

 

2017

 

2016

 

2017

 

2016

 

Derivative Instruments (included in Other Assets):

 

Interest rate lock commitments

 

$

345,152

 

$

264,359

 

$

6,331

 

$

6,253

 

Forward commitments to sell mortgage-backed securities

 

 

372,824

 

 

301,788

 

 

31

 

 

125

 

Total

 

$

717,976

 

$

566,147

 

$

6,362

 

$

6,378

 

Net losses recognized on derivative instruments were $16,000 for the year ended December 31, 2017. Net gains recognized on derivative instruments were $351,000 and $6.0 million for the years ended December 31, 2016 and 2015, respectively. Net gains or losses on derivative instruments were recognized in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

107


 

Table of Contents

Interest Rate Swap Contracts

The Company entered into derivative instruments related to interest rate swap contracts sold to commercial customers who wish to modify their interest rate sensitivity. These swaps are offset by contracts simultaneously purchased by the Company from other financial dealer institutions with mirror-image terms. Because of the mirror-image terms of the offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in the fair value subsequent to initial recognition have a minimal effect on earnings. These derivative contracts do not qualify for hedge accounting.

The notional amounts of these customer derivative instruments and the offsetting counterparty derivative instruments were $10.0 million at December 31, 2017. The fair value of the customer derivative instruments and the offsetting counterparty derivative instruments was $17,000 at December 31, 2017, which are included in other assets and other liabilities, respectively, on the consolidated balance sheets.

Note 10 – Deposits

The following table summarizes the classification of deposits as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Noninterest-bearing demand

 

$

724,443

 

$

562,333

 

Interest-bearing:

 

 

 

 

 

 

 

Checking

 

 

785,934

 

 

656,248

 

Money market

 

 

646,426

 

 

399,851

 

Savings

 

 

281,212

 

 

166,910

 

Time

 

 

693,074

 

 

619,024

 

Total deposits

 

$

3,131,089

 

$

2,404,366

 

 

Included in time deposits are time certificates of $250,000 or more and brokered certificates of deposits of $69.9 million and $190.3 million as of December 31, 2017, respectively, and $52.9 million and $218.7 million as of December 31, 2016, respectively.

Investment securities with a carrying amount of $116.0 million and $75.3 million were pledged for public deposits at December 31, 2017 and 2016, respectively. Standby letters of credit issued by the FHLB on our behalf of $120.0 million and $68.0 million were pledged for public deposits at December 31, 2017 and 2016, respectively.

As of December 31, 2017, the scheduled maturities of time deposits are as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Year ending December 31, 

 

 

 

 

2018

 

$

414,739

 

2019

 

 

234,347

 

2020

 

 

25,792

 

2021

 

 

9,753

 

2022

 

 

8,442

 

Thereafter

 

 

 1

 

Total

 

$

693,074

 

 

 

 

108


 

Table of Contents

Note 11 – Short-Term Borrowings

The following table presents the distribution of short-term borrowings and related weighted average interest rates for each of the years ended December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Repurchase Agreements

 

 

2017

 

2016

Outstanding at period-end

    

$

156,126

    

 

$

131,557

 

Average amount outstanding

 

 

163,461

 

 

 

130,228

 

Maximum amount outstanding at any month end

 

 

196,278

 

 

 

168,369

 

Weighted average interest rate:

 

 

 

 

 

 

 

 

During period

 

 

0.23

%

 

 

0.23

%

End of period

 

 

0.28

%

 

 

0.21

%

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within one to four days from the transaction date. Securities sold under agreements to repurchase are reflected at the amount of cash received in connection with the transaction, which represents the amount of the Bank’s obligation. The Bank may be required to provide additional collateral based on the fair value of the underlying securities. Investment securities with a carrying amount of $157.2 million and $140.0 million at December 31, 2017 and 2016, respectively, were pledged for securities sold under agreements to repurchase.

The Company had lines of credit of $32.5 million and $35.1 million at December 31, 2017 and 2016, respectively, from the Federal Reserve Discount Window. The lines are collateralized by a collateral agreement with respect to a pool of commercial real estate loans totaling $36.5 million and $43.3 million at December 31, 2017 and 2016, respectively. There were no outstanding borrowings at December 31, 2017 and 2016.

At December 31, 2017, the Company had federal funds lines of credit totaling $55.0 million.  These lines of credit were unused at December 31, 2017.

Note 12 – FHLB Advances and Other Borrowings

The following table summarizes our FHLB advances and other borrowings as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Midland States Bancorp, Inc.

 

 

 

 

 

 

 

Term loan - variable interest rate equal to LIBOR plus 2.25%, which was 3.63% at December 31, 2017 – maturing through May 25, 2020

 

$

37,113

 

$

 —

 

Series G redeemable preferred stock - 181 shares at $1,000 per share

 

 

181

 

 

 —

 

Midland States Bank

 

 

 

 

 

 

 

FHLB advances – fixed rate, fixed term of $145.0 million and $112.5 million, at rates averaging 1.35% and 1.00% at December 31, 2017 and 2016, respectively – maturing through June 2021, and putable fixed rate of $305.0 million and $125.0 million at rates averaging 1.29% and 0.79% at December 31, 2017 and 2016, respectively, – maturing through December 2024 with call provisions through December 2020

 

 

450,137

 

 

237,500

 

FHLB advances – variable rate, fixed term, at rates averaging 1.20% at December 31, 2017 – maturing through March 2018

 

 

9,000

 

 

 —

 

Other

 

 

 5

 

 

18

 

Total FHLB advances and other borrowings

 

$

496,436

 

$

237,518

 

On May 25, 2017, the Company entered into a loan agreement with another bank for a revolving line of credit in the original principal amount of up to $10.0 million and a term loan in the original principal amount of $40.0 million. The revolving line of credit matures on May 24, 2018 and pays a variable rate of interest equal to one-month LIBOR plus 200 basis points. There were no advances made on the line of credit as of December 31, 2017. The term loan matures on May 25, 2020 and pays a variable rate of interest equal to one-month LIBOR plus 225 basis points. Beginning September 1, 2017, the Company was required to begin making quarterly principal and interest payments on the term loan of $1.4 million with the remaining principal and any unpaid interest due at maturity. The loan is unsecured with a negative pledge of shares of the Company’s common stock. The loan agreement contains financial covenants that require the Company to maintain a minimum total capital to risk-weighted assets ratio, a minimum adjusted loan loss reserves to nonperforming loans ratio, a minimum fixed charge coverage ratio and a maximum percentage of

109


 

Table of Contents

nonperforming assets to tangible capital. At December 31, 2017, the Company was in compliance with or has obtained waivers for each of these financial covenants.

In conjunction with the acquisition of Centrue on June 9, 2017, as further discussed in Note 2 to the consolidated financial statements, each share of Centrue’s Series B preferred stock was converted into the right to receive a share of a newly created series of Series G preferred stock of the Company, and was recorded at fair value of $181,000 at the time of acquisition.

The Company’s advances from the FHLB are collateralized by a blanket collateral agreement of qualifying mortgage and home equity line of credit loans and certain commercial real estate loans totaling approximately $1.86 billion and $1.18 billion at December 31, 2017 and 2016, respectively.

Payments over the next five years for FHLB advances and other borrowings are as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

2018

 

$

144,931

 

2019

 

 

15,739

 

2020

 

 

25,747

 

2021

 

 

55,019

 

2022

 

 

150,000

 

Thereafter

 

 

105,000

 

Total

 

$

496,436

 

 

 

 

 

Note 13 – Subordinated Debt

The following table summarizes the Company’s subordinated debt as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

Subordinated debt issued June 2015 – fixed interest rate of 6.00% for the first five years through June 2020 and a variable interest rate equivalent to three month LIBOR plus 4.35% thereafter, $40,325 maturing June 18, 2025

 

$

39,800

 

$

39,729

 

Subordinated debt issued June 2015 – fixed interest rate of 6.50%, $15,000 maturing June 18, 2025

 

 

14,805

 

 

14,779

 

Subordinated debt issued October 2017 - fixed interest rate of 6.25% for the first five years through October 2022 and a variable interest rate equivalent to three month LIBOR plus 4.23% thereafter, $40,000 maturing October 15, 2027

 

 

39,367

 

 

 —

 

Total subordinated debt

 

$

93,972

 

$

54,508

 

On October 13, 2017, the Company issued, through a private placement, $40.0 million aggregate principal amount of subordinated debentures with a maturity date of October 15, 2027. The subordinated debentures bear a fixed rate of interest of 6.25% for the first five years, payable semiannually in arrears beginning April 15, 2018, and a floating rate of interest equal to the three-month LIBOR plus 422.9 basis points thereafter, payable quarterly in arrears beginning January 15, 2023.  The subordinated debentures will be redeemable by the Company, in whole or in part, on or after October 15, 2022, and are not subject to redemption at the option of the holders.  The value of the subordinated debentures was reduced by approximately $0.6 million related to debt issuance costs, which are being amortized on a straight line basis through the maturity of the subordinated debentures.  The subordinated debenture issues may be included in Tier 2 capital (with certain limitations applicable) under current regulatory guidelines and interpretations.

In June 2015, the Company issued $55.3 million of subordinated debt in a private placement. The transaction was structured in two tranches: (1) $40.3 million, maturing on June 18, 2025 with a redemption option on or after June 18, 2020, with a fixed rate of interest of 6.00% for the first five years, payable semiannually in arrears beginning December 18, 2015, and a floating rate of interest equivalent to the three-month LIBOR plus 435 basis points thereafter, payable quarterly beginning on September 18, 2020; and (2) $15.0 million, maturing on June 18, 2025, with a fixed rate of interest of 6.50%, payable semiannually in arrears beginning December 18, 2015. The value of the subordinated debentures was reduced by $0.9 million with the recording of debt issuance costs associated with the issuance of the subordinated debentures, which are being amortized on a straight line basis through maturity of the subordinated notes. The subordinated debentures may be included in Tier 2 capital (with certain limitations applicable) under current

110


 

Table of Contents

regulatory guidelines and interpretations.

Note 14 – Trust Preferred Debentures

The following table summarizes the Company’s trust preferred debentures as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Midland States Preferred Securities Trust – variable interest rate equal to LIBOR plus 2.75%, which was 4.11% and 3.63% at December 31, 2017 and 2016, respectively – $10,000 maturing April 23, 2034

 

$

9,960

 

$

9,957

 

Grant Park Statutory Trust I – variable interest rate equal to LIBOR plus 2.85%, which was 4.23% and 3.74%, at December 31, 2017 and 2016, respectively – $3,000 maturing January 23, 2034

 

 

2,058

 

 

1,996

 

Love Savings/Heartland Capital Trust III – variable interest rate equal to LIBOR plus 1.75%, which was 3.34% and 2.71% at December 31, 2017 and 2016, respectively – $20,000 maturing December 31, 2036

 

 

13,292

 

 

13,141

 

Love Savings/Heartland Capital Trust IV – variable interest rate equal to LIBOR plus 1.47%, which was 2.98% and 2.42% at December 31, 2017 and 2016, respectively – $20,000 maturing September 6, 2037

 

 

12,464

 

 

12,311

 

Centrue Statutory Trust II - variable interest rate equal to LIBOR plus 2.65%, which was 4.25% at December 31, 2017 - $10,000 maturing June 17, 2034

 

 

7,605

 

 

 —

 

Total trust preferred debentures

 

$

45,379

 

$

37,405

 

 

In conjunction with the acquisition of Centrue on June 9, 2017, as further discussed in Note 2 to the consolidated financial statements, the Company assumed $10.0 million of subordinated debentures that were recorded at a fair value of $7.6 million at the time of acquisition. In April 2004, the Centrue Statutory Trust II (“Centrue Trust II”) issued 10,000 shares of preferred securities with a liquidation amount of $1,000 per preferred security. Centrue issued $10.0 million of subordinated debentures to Centrue Trust II in exchange for ownership of all the common securities of the trust.  The Company is not considered the primary beneficiary of Centrue Trust II, therefore, the trust is not consolidated in the Company’s consolidated financial statements, but rather the subordinated debentures are shown as a liability, and the Company’s investment in the common stock of Centrue Trust II of $310,000 is included in other assets.

In conjunction with the acquisition of Love Savings Holding Company (“LSHC”) on December 31, 2014, the Company assumed $40.0 million of subordinated debentures that were recorded at a fair value of $26.1 million at the time of acquisition. On November 30, 2006, the Love Savings/Heartland Capital Trust III (“LSHC Trust III”) issued 20,000 shares of capital securities with a liquidation amount of $1,000 per security. LSHC issued $20.0 million of subordinated debentures to LSHC Trust III in exchange for ownership of all the common securities of the trust. On June 6, 2007, the Love Savings/Heartland Capital Trust IV (“LSHC Trust IV”) issued 20,000 shares of capital securities with a liquidation amount of $1,000 per security. LSHC issued $20.0 million of subordinated debentures to LSHC Trust IV in exchange for ownership of all the common securities of the trust. The Company is not considered the primary beneficiary of LSHC Trust III or LSHC Trust IV, therefore the trusts are not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. The Company’s investment in the common stock of the trusts was $1.2 million and is included in other assets.

In conjunction with the acquisition of Grant Park Bancshares, Inc. on June 5, 2013, the Company assumed $3.0 million of subordinated debentures that were recorded at a fair value of $1.8 million at the time of acquisition. On December 19, 2003, the Grant Park Statutory Trust I (“Grant Park Trust”) issued 3,000 shares of preferred securities with a liquidation amount of $1,000 per security. Grant Park issued $3.0 million of subordinated debentures to the Grant Park Trust in exchange for ownership of all the common securities of the trust. The Company is not considered the primary beneficiary of the Grant Park Trust, therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. The Company’s investment in the common stock of the trust was $93,000 and is included in other assets.

On March 26, 2004, Midland States Preferred Securities Trust (“Midland Trust”), a statutory trust under the Delaware Statutory Trust Act, was formed by the Company. The Midland Trust issued a pool of $10.0 million of floating rate Cumulative Trust Preferred Debentures with a liquidation amount of $1,000 per security. The Company issued $10.0 million of subordinated debentures to the Midland Trust in exchange for ownership of all the common securities of the Midland Trust. The Company is not considered the primary beneficiary of this trust; therefore, the trust

111


 

Table of Contents

is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. The Company’s investment in the common stock of the trust was $310,000 and is included in other assets.

For all of the debentures mentioned above, interest is payable quarterly. The debentures and the common securities issued by each of the trusts are redeemable in whole or in part on dates each quarter at the redemption price plus interest accrued to the redemption date, as specified in the trust indenture document. The debentures are also redeemable in whole or in part from time to time upon the occurrence of “special events” defined within the indenture document. Subject to certain exceptions and limitations, the Company may, from time to time, defer subordinated debenture interest payments, which would result in a deferral of distribution payments on the related debentures, and with certain exceptions, prevent the Company from declaring or paying cash distributions on common stock or debt securities that rank pari passu or junior to the subordinated debenture.

 

 

 

 

Note 15 – Income Taxes

The components of income taxes for the years ended December 31, 2017, 2016 and 2015 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

 

Federal:

 

 

 

 

 

 

 

 

 

 

Current

 

$

(696)

 

$

1,718

 

$

3,500

 

Deferred

 

 

11,632

 

 

11,381

 

 

5,604

 

State:

 

 

 

 

 

 

 

 

 

 

Current

 

 

(921)

 

 

2,630

 

 

1,117

 

Deferred

 

 

400

 

 

3,160

 

 

870

 

Total income tax expense

 

$

10,415

 

$

18,889

 

$

11,091

 

 

The Company’s income tax expense differed from the statutory federal rate of 35% for the years ended December 31, 2017, 2016 and 2015 as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

 

Expected income taxes

 

$

9,244

 

$

17,648

 

$

12,424

 

Less income tax effect of:

 

 

 

 

 

 

 

 

 

 

Tax exempt interest

 

 

(1,682)

 

 

(1,670)

 

 

(1,934)

 

Interest expense disallowance

 

 

47

 

 

33

 

 

29

 

State tax, net of federal benefit

 

 

(110)

 

 

3,132

 

 

1,292

 

Increase in cash surrender value of life insurance policies

 

 

(969)

 

 

(1,007)

 

 

(516)

 

Indemnification income

 

 

 —

 

 

 —

 

 

(311)

 

Equity-based compensation benefit

 

 

(1,297)

 

 

(366)

 

 

 —

 

Non-deductible transaction costs

 

 

389

 

 

 —

 

 

 —

 

Valuation allowance

 

 

(229)

 

 

631

 

 

 —

 

Effect of federal rate change enacted in 2017

 

 

4,540

 

 

 —

 

 

 —

 

Other

 

 

482

 

 

488

 

 

107

 

Actual income tax expense

 

$

10,415

 

$

18,889

 

$

11,091

 

 

112


 

Table of Contents

Deferred tax assets (liabilities), net in the accompanying consolidated balance sheets as of December 31, 2017 and 2016 include the following amounts of deferred tax assets and liabilities (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Assets:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,405

 

$

5,766

 

Deferred compensation

 

 

1,896

 

 

2,136

 

Loans

 

 

3,896

 

 

1,972

 

Write-down of other real estate owned

 

 

776

 

 

70

 

Tax credits

 

 

1,501

 

 

3,106

 

Nonaccrual interest

 

 

708

 

 

1,007

 

Unrealized loss on securities

 

 

 —

 

 

387

 

Intangible assets

 

 

 —

 

 

292

 

Stock compensation

 

 

907

 

 

689

 

Deferred loan fees, net of costs

 

 

133

 

 

 —

 

Net operating losses

 

 

20,097

 

 

 —

 

Other, net

 

 

763

 

 

777

 

Deferred tax assets

 

 

35,082

 

 

16,202

 

Valuation allowance

 

 

(409)

 

 

(631)

 

Deferred tax assets, net of valuation allowance

 

 

34,673

 

 

15,571

 

Liabilities:

 

 

 

 

 

 

 

Premises and equipment

 

 

1,657

 

 

1,268

 

Unrealized gain on securities

 

 

412

 

 

 —

 

Mortgage servicing rights

 

 

11,424

 

 

15,092

 

Fair value adjustment on trust preferred debentures

 

 

4,700

 

 

6,023

 

Federal Home Loan Bank stock dividends

 

 

310

 

 

227

 

Deferred loan fees, net of costs

 

 

 —

 

 

136

 

Intangible assets

 

 

2,729

 

 

 —

 

Accounting method changes

 

 

399

 

 

1,156

 

Prepaid expenses

 

 

796

 

 

 —

 

Other, net

 

 

222

 

 

267

 

Deferred tax liabilities

 

 

22,649

 

 

24,169

 

Deferred tax assets (liabilities), net

 

$

12,024

 

$

(8,598)

 

At December 31, 2017 and 2016, the accumulation of prior year’s earnings representing tax bad debt deductions was approximately $3.1 million for both years. If these tax bad debt reserves were charged for losses other than bad debt losses, the Company would be required to recognize taxable income in the amount of the charge. It is not expected that such tax‑restricted retained earnings will be used in a manner that would create federal income tax liabilities.

The Company had $70.1 million of federal net operating loss carryforwards expiring 2021 through 2034, $64.3 million of Illinois post-apportioned net operating loss carryforwards expiring 2022 through 2026, and $70.1 million of Missouri pre-apportioned net operating loss carryforwards expiring 2021 through 2034, at December 31, 2017. The utilization of the federal and Missouri net operating losses are subject to the limitations of IRC Section 382.

The Company has a federal alternative minimum tax credit carryforward of $3.7 million that can be carried forward indefinitely which became a refundable credit with the enactment of the Tax Cuts and Jobs Act on December 22, 2017. As of December 31, 2017 this credit is not reflected in deferred tax assets and is presented in income taxes receivable.

The Company has state tax credit carryforwards of $1.9 million with a five year carryforward period, and expiring between 2018 and 2022. Any amounts that are expected to expire before being fully utilized have been accounted for through a valuation allowance as discussed below.

As a result of the enactment of the Tax Cuts and Jobs Act (“H.R.1”) on December 22, 2017, the Company was required to write down deferred tax assets by $4.5 million.  Following the guidance of SEC Staff Accounting Bulletin No. 118, Income Tax Accounting Implications of the Tax Cuts and Jobs Act (SAB 118), the write down of the deferred tax assets was determined using reasonable estimates for certain effects of tax reform and has recorded the amount of the write down as a provisional amount. The Company continues to analyze H.R.1, including the impact on equity investments in partnerships, as well as the acquisition accounting of Centrue Financial Corporation, and expects any

113


 

Table of Contents

refinements to the provisional amounts to be made after the tax returns are complete but no later than December 22, 2018, which is the end of the one year measurement period under SAB 118.

We had no unrecognized tax benefits as of December 31, 2017 and 2016, and did not recognize any increase of unrecognized benefits during 2017 relative to any tax positions taken during the year.

Should the accrual of any interest or penalties relative to unrecognized tax benefits be necessary, it is our policy to record such accruals in other income or expense; no such accruals existed as of December 31, 2017 and 2016.

Future realization of the tax benefit of an existing deductible temporary difference or carryforward ultimately depends on the existence of sufficient taxable income of the appropriate character within the carryback or carryforward period available under the tax law. All available evidence, both positive and negative, should be considered to determine whether, based on the weight of that evidence, a valuation allowance is needed. The Company has concluded, based on all available evidence, a valuation allowance is needed for the Company’s deferred tax asset related to state tax credit carryforwards.  A valuation allowance of $409,000 was established for the state tax credit carryforwards. For the Company’s remaining deferred tax assets, based on our taxpaying history and estimates of taxable income over the years in which the items giving rise to the deferred tax assets are deductible, management believes it is more likely than not that we will realize the benefits of these deductible differences.

The Company is subject to U.S. federal income tax as well as income tax of various states. Years that remain open for potential review by the Internal Revenue Service are 2014 through 2016 and for state taxing authorities are 2013 through 2016.

 

Note 16 – Retirement Plans

We sponsor the Midland States Bank 401(k) Profit Sharing Plan which provides retirement benefits to substantially all of our employees. There were no employer discretionary profit sharing contributions made to the 401(k) plan in 2017, 2016 and 2015. The 401(k) component of the plan allows participants to defer a portion of their compensation ranging from 1% to 100%. Such deferrals accumulate on a tax deferred basis until the employee withdraws the funds. The Company matches 50% of employee contributions up to 6% of their compensation. Total expense recorded for the Company match was $1.2 million, $1.2 million and $1.1 million for the years ended December 31, 2017, 2016 and 2015, respectively.

Certain directors and executive officers participate in a deferred compensation arrangement. We match 25% of the amount deferred by directors who defer all of their director fees into a Company stock unit account. At December 31, 2017 and 2016, the accrued liability for these arrangements totaled $3.8 million and $3.1 million, respectively, and was reflected in other liabilities in the consolidated balance sheets. Expense associated with these arrangements was $659,000, $605,000 and $596,000 for the years ended December 31, 2017, 2016 and 2015, respectively. During the years ended December 31, 2017, 2016 and 2015, there were distributions made of $100,000, $126,000 and $56,000, respectively.

In November 2015, the Company entered into a supplemental retirement agreement with its Chief Executive Officer (“CEO”). The CEO is eligible to receive supplemental retirement payments in each of 2019, 2020 and 2021 equal to 50%, 40% and 30%, respectively, of his final salary on December 31, 2018 (retirement date). A liability for these benefit payments is being accrued on a present value basis up to his retirement date using applicable risk-free interest rates. The Company expensed $210,000 and $219,000 for the years ended December 31, 2017 and 2016, respectively, for this arrangement. 

Midland participates in the Pentegra Defined Benefit Plan for Financial Institutions, a noncontributory defined benefit pension plan for certain former employees of Heartland who have met prescribed eligibility requirements. The multiple‑employer plan operates as a single plan under Internal Revenue code 413(c) and, as a result, all of the amounts contributed by the participating institutions are maintained in the aggregate. The plan is funded based on an annual valuation performed by the plan administrator. Benefits under the plan were frozen in 2004. The funded status of the plan (market value of assets divided by funding target) was 122.0% as of July 1, 2017, the latest actuarial valuation date. Future costs for administration, shortfalls in funds to maintain the frozen level of benefit coverage and differences of actuarial assumptions related to the frozen benefits will be expensed as incurred. The minimum required contribution for these costs in 2017 and 2016 was $121,000 and $134,000, respectively.

 

 

 

114


 

Table of Contents

Note 17 – Stock Based Compensation

On October 18, 2010, the board of directors approved the Midland States Bancorp, Inc. 2010 Long‑Term Incentive Plan (“2010 Incentive Plan”). The 2010 Incentive Plan was amended and restated effective February 2, 2016, which made available 2,000,000 shares (the initial 1,000,000 of which may be granted as incentive stock options) to be issued to selected employees and directors of, and service providers to, the Company or its subsidiaries. The granting of awards under this plan can be in the form of incentive stock options, non‑qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards and other awards. The awards are granted by the compensation committee, which is comprised of members of the board of directors. The 2010 Incentive Plan replaced all prior equity incentive plans including the Third Amendment and Restatement of Midland States Bancorp, Inc. 1999 Stock Option Plan and the Omnibus Stock Ownership and Long Term Incentive Plan.

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

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

 

2016

    

 

2015

 

Dividend yield

 

2.50

%  

 

3.00

%  

 

3.14

%

Expected volatility

 

16.63

 

 

16.98

 

 

16.94

 

Risk free interest rate

 

2.12

 

 

1.64

 

 

1.93

 

Expected life

 

6.25

years

 

6.25

years

 

6.25

years

 

The summary of our stock option activity during the years ended December 31, 2017 and 2016 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

average

 

 

 

 

Weighted

 

average

 

 

 

 

 

average

 

remaining

 

 

 

 

average

 

remaining

 

 

 

 

 

exercise

 

contractual

 

 

 

 

exercise

 

contractual

 

 

 

Shares

 

price

 

life

 

 

Shares

 

price

 

life

 

Options outstanding, beginning of year

    

1,319,259

    

$

18.73

    

    

    

 

1,233,606

    

$

17.52

    

    

    

Options granted

 

31,259

 

 

32.89

 

 

 

 

182,118

 

 

26.15

 

 

 

Options exercised

 

(179,760)

 

 

16.02

 

 

 

 

(66,024)

 

 

16.01

 

 

 

Options forfeited

 

(22,221)

 

 

26.08

 

 

 

 

(30,441)

 

 

20.15

 

 

 

Options outstanding, end of year

 

1,148,537

 

$

19.39

 

5.8

years

 

1,319,259

 

$

18.73

 

6.3

years

Options exercisable

 

673,706

 

$

17.55

 

4.6

years

 

729,483

 

$

16.37

 

4.6

years

Options vested and expected to vest

 

1,088,853

 

$

19.27

 

5.7

years

 

1,245,713

 

$

18.56

 

6.2

years

The aggregate intrinsic value of options outstanding and exercisable as of December 31, 2017 was $15.0 million and $10.1 million, respectively. As of December 31, 2017, there was $747,000 of total unrecognized compensation cost related to nonvested share‑based compensation arrangements granted under our stock option plans. This cost is expected to be recognized over a period of 2.3 years. The weighted average fair value of options granted during the years ended December 31, 2017, 2016 and 2015 was $4.33, $2.94 and $2.55, respectively.

The total intrinsic value and cash received from options exercised under all share‑based payment arrangements was $2.3 million and $2.9 million, respectively, for the year ended December 31, 2017, $971,000 and $890,000, respectively, for the year ended December 31, 2016, and $299,000 and $558,000, respectively, for the year ended December 31, 2015.

The following table summarizes information about the Company’s nonvested stock option activity for 2017:

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

average

 

 

    

 

    

grant date

 

Stock Options

 

Shares

 

fair value

 

Nonvested at December 31, 2016

 

589,776

 

$

2.73

 

Granted

 

31,259

 

 

4.33

 

Vested

 

(128,530)

 

 

2.73

 

Forfeited

 

(17,674)

 

 

3.05

 

Nonvested at December 31, 2017

 

474,831

 

$

2.83

 

115


 

Table of Contents

In 2017 and 2016, the Company granted 70,951 and 63,728 shares of restricted stock awards, respectively. These awards have a vesting period of four years. Compensation expense is recognized over the vesting period of the award based on the fair value of the stock at the date of issue. Also, in 2017 and 2016, the Company granted 12,965 and 7,048 restricted stock unit awards, respectively, that may be settled in cash or stock, at the election of the recipient. These awards have a vesting period of one year and two years, respectively. They are classified as liability awards and measured at each financial reporting date until settlement.

A summary of the activity for restricted stock awards and restricted stock unit awards for the year follows:

 

 

 

 

 

 

 

 

    

 

    

Weighted

 

 

 

 

 

average

 

 

 

Number

 

grant date

 

 

 

outstanding

 

fair value

 

Nonvested at December 31, 2016

 

108,647

 

$

25.16

 

Granted during the year

 

83,916

 

 

31.03

 

Vested during the year

 

(37,666)

 

 

23.29

 

Forfeited during the year

 

(5,529)

 

 

27.76

 

Nonvested at December 31, 2017

 

149,368

 

$

28.83

 

As of December 31, 2017, there was $4.0 million of total unrecognized compensation cost related to the nonvested shares granted under the Plan. The cost is expected to be recognized over a weighted average period of 3.0 years.

The weighted average grant date fair value for restricted stock awards was $31.03, $27.38 and $22.95 during the years ended December 31, 2017, 2016 and 2015, respectively.

Compensation cost that has been charged against income for these plans was $1.8 million, $1.1 million and $940,000 for 2017, 2016 and 2015, respectively.

Note 18 – Preferred Stock

Series G Preferred Stock

In conjunction with the acquisition of Centrue on June 9, 2017, as discussed in Note 2 to the consolidated financial statements, each share of Centrue’s Series B preferred stock was converted into the right to receive a share of a newly created series of Series G preferred stock of the Company, which are shown in FHLB advances and other borrowings in Note 12 to the consolidated financial statements. Preferential cumulative cash dividends are payable quarterly at an annual rate of $60.00 per share. Dividends accrue on each share of Series G preferred stock from the date of issuance and from day to day, thereafter, whether or not earned or declared.

Fixed Rate Non-Voting Perpetual Non-Cumulative Preferred Stock, Series H

In conjunction with the acquisition of Centrue on June 9, 2017, as discussed in Note 2 to the consolidated financial statements, each share of Centrue’s Series D preferred stock was converted into the right to receive a share of a newly created series of Series H preferred stock of the Company, and was recorded at fair value of $3.1 million at the time of acquisition. Dividends are payable at a fixed rate of 12.5% per annum, payable quarterly and are non-cumulative. No dividends may be paid on shares of common stock, shares of preferred stock that rank junior to Series H preferred stock (other than dividends payable solely in shares of common stock), or shares of preferred stock that rank on parity with Series H preferred stock, if a dividend is not paid in full on the Series H preferred stock, for a period of three calendar quarters from the date of the missing dividend payment date. The Company has the option to redeem, in whole or in part, the shares of Series H preferred stock at any time after July 29, 2019. The per share price payable by the Company for such shares of Series H preferred stock will be equal to $1,000 per share, plus any accrued but unpaid dividends.

 

 

 

 

 

116


 

Table of Contents

 

 

 

 

Note 19 – Earnings Per Share

Earnings per share are calculated utilizing the two‑class method. Basic earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per share are calculated by dividing the sum of distributed earnings to common shareholders and undistributed earnings allocated to common shareholders by the weighted average number of shares adjusted for the dilutive effect of common stock awards using the treasury stock method (outstanding stock options and unvested restricted stock) and common stock warrants. Presented below are the calculations for basic and diluted earnings per common share for the years ended December 31, 2017, 2016 and 2015 (in thousands, except for share and per share data):

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

 

Net income

 

$

16,056

 

$

31,542

 

$

24,324

 

Preferred stock dividends

 

 

(184)

 

 

 —

 

 

 —

 

Amortization of preferred stock premium

 

 

101

 

 

 —

 

 

 —

 

Net income available to common shareholders

 

 

15,973

 

 

31,542

 

 

24,324

 

Common shareholder dividends

 

 

(13,922)

 

 

(9,797)

 

 

(7,642)

 

Unvested restricted stock award dividends

 

 

(86)

 

 

(56)

 

 

(50)

 

Undistributed earnings to unvested restricted stock awards

 

 

(11)

 

 

(110)

 

 

(108)

 

Undistributed earnings to common shareholders

 

$

1,954

 

$

21,579

 

$

16,524

 

Basic

 

 

 

 

 

 

 

 

 

 

Distributed earnings to common shareholders

 

$

13,922

 

$

9,797

 

$

7,642

 

Undistributed earnings to common shareholders

 

 

1,954

 

 

21,579

 

 

16,524

 

Total common shareholders earnings, basic

 

$

15,876

 

$

31,376

 

$

24,166

 

Diluted

 

 

 

 

 

 

 

 

 

 

Distributed earnings to common shareholders

 

$

13,922

 

$

9,797

 

$

7,642

 

Undistributed earnings to common shareholders

 

 

1,954

 

 

21,579

 

 

16,524

 

Total common shareholders earnings

 

 

15,876

 

 

31,376

 

 

24,166

 

Add back:

 

 

 

 

 

 

 

 

 

 

Undistributed earnings reallocated from unvested restricted stock awards

 

 

 —

 

 

 2

 

 

 2

 

Total common shareholders earnings, diluted

 

$

15,876

 

$

31,378

 

$

24,168

 

Weighted average common shares outstanding, basic

 

 

17,781,631

 

 

14,130,552

 

 

11,902,455

 

Options and warrants

 

 

501,583

 

 

298,287

 

 

209,948

 

Weighted average common shares outstanding, diluted

 

 

18,283,214

 

 

14,428,839

 

 

12,112,403

 

Basic earnings per common share

 

$

0.89

 

$

2.22

 

$

2.03

 

Diluted earnings per common share

 

 

0.87

 

 

2.17

 

 

2.00

 

 

 

Note 20 – Capital Requirements

Our primary source of cash is dividends received from the Bank. The Bank is restricted by Illinois law and regulations of the Illinois Department of Financial and Professional Regulation and the FDIC as to the maximum amount of dividends the Bank can pay to us. As a practical matter, the Bank restricts dividends to a lesser amount because of the need to maintain an adequate capital structure.

We are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and additional discretionary actions by regulators that, if undertaken, could have a direct material effect on our consolidated financial statements. The regulators require the Company to meet specific capital adequacy guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance‑sheet items as calculated under regulatory accounting practices. Our capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios of Total capital, Tier 1 capital and Common equity tier 1 capital to risk-weighted assets (as defined in the regulations), and of Tier 1 capital to average assets (as defined in the regulations).

Beginning on January 1, 2016, a capital conservation buffer became effective for banking organizations, which is designed to establish a capital range above minimum requirements to insulate banks from periods of stress and impose

117


 

Table of Contents

constraints on dividends, share repurchases and discretionary bonus payments when capital levels fall below prescribed levels. The minimum capital conservation buffer in 2016 was 0.625%, is 1.25% in 2017, and will increase by 0.625% on January 1 of each subsequent year until fully phased in at 2.5% on January 1, 2019.

As of December 31, 2017, the Company and the Bank met all capital adequacy requirements to which they were subject, and the Bank’s capital position exceeded the regulatory definition of well-capitalized. 

At December 31, 2017 and 2016, the Company’s and the Bank’s actual and required capital ratios were as follows (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Required to be

 

 

 

 

 

 

 

 

 

Minimum Required

 

Well Capitalized Under

 

 

 

 

 

 

 

 

 

For Capital

 

Prompt Corrective

 

 

Actual

 

Adequacy Purposes

 

Action Requirements

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

Total capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

$

478,914

 

 

13.26

%

 

$

288,895

 

 

8.00

%

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

445,285

 

 

12.32

 

 

 

289,252

 

 

8.00

 

 

$

361,565

 

 

10.00

%

Tier 1 capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

 

367,841

 

 

10.19

 

 

 

216,671

 

 

6.00

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

428,184

 

 

11.84

 

 

 

216,939

 

 

6.00

 

 

 

289,252

 

 

8.00

 

Common equity tier 1 capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

 

304,974

 

 

8.45

 

 

 

162,503

 

 

4.50

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

428,184

 

 

11.84

 

 

 

162,704

 

 

4.50

 

 

 

235,017

 

 

6.50

 

Tier 1 leverage (to average assets):

Midland States Bancorp, Inc.

 

 

367,841

 

 

8.63

 

 

 

170,566

 

 

4.00

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

428,184

 

 

10.04

 

 

 

170,608

 

 

4.00

 

 

 

213,260

 

 

5.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Required to be

 

 

 

 

 

 

 

 

 

Minimum Required

 

Well Capitalized Under

 

 

 

 

 

 

 

 

 

For Capital

 

Prompt Corrective

 

 

Actual

 

Adequacy Purposes

 

Action Requirements

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

Total capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

$

374,955

 

 

13.85

%

 

$

216,612

 

 

8.00

%

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

329,759

 

 

12.17

 

 

 

216,773

 

 

8.00

 

 

$

270,966

 

 

10.00

%

Tier 1 capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

 

305,283

 

 

11.27

 

 

 

162,459

 

 

6.00

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

314,595

 

 

11.61

 

 

 

162,580

 

 

6.00

 

 

 

216,773

 

 

8.00

 

Common equity tier 1 capital (to risk-weighted assets):

Midland States Bancorp, Inc.

 

 

253,273

 

 

9.35

 

 

 

121,844

 

 

4.50

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

314,595

 

 

11.61

 

 

 

121,935

 

 

4.50

 

 

 

176,128

 

 

6.50

 

Tier 1 leverage (to average assets):

Midland States Bancorp, Inc.

 

 

305,283

 

 

9.76

 

 

 

125,076

 

 

4.00

 

 

 

N/A

 

 

N/A

 

Midland States Bank

 

 

314,595

 

 

10.05

 

 

 

125,271

 

 

4.00

 

 

 

156,589

 

 

5.00

 

 

118


 

Table of Contents

Note 21 – Fair Value of Financial Instruments

ASC 820, Fair Value Measurements, defines fair value, establishes a framework for measuring fair value including a three‑level valuation hierarchy, and expands disclosures about fair value measurements. Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

·

Level 1: Unadjusted quoted prices for identical assets or liabilities traded in active markets.

·

Level 2: Observable inputs other than Level 1, including quoted prices for similar assets and liabilities in active markets, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data, either directly or indirectly, for substantially the full term of the financial instrument.

·

Level 3: Inputs to a valuation methodology that are unobservable, supported by little or no market activity, and significant to the fair value measurement. These valuation methodologies generally include pricing models, discounted cash flow models, or a determination of fair value that requires significant management judgment or estimation. This category also includes observable inputs from a pricing service not corroborated by observable market data, such as pricing corporate securities.

Fair value is used on a recurring basis to account for securities available for sale and derivative instruments, and for financial assets for which the Company has elected the fair value option. For assets and liabilities measured at the lower of cost or fair value, the fair value measurement criteria may or may not be met during a reporting period and such measurements are therefore considered “nonrecurring” for purposes of disclosing our fair value measurements. Fair value is used on a nonrecurring basis to adjust carrying values for impaired loans and other real estate owned and also to record impairment on certain assets, such as goodwill, mortgage servicing rights, intangible assets and other long-lived assets.

 

119


 

Table of Contents

Assets and liabilities measured and recorded at fair value, including financial assets for which the Company has elected the fair value option, on a recurring and nonrecurring basis as of December 31, 2017 and 2016, are summarized below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

 

 

 

assets

 

inputs

 

inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

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

    

 

    

    

 

    

    

 

    

    

 

    

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

27,718

 

$

27,718

 

$

 —

 

$

 —

 

Government sponsored entity debt securities

 

 

25,211

 

 

 —

 

 

25,211

 

 

 —

 

Agency mortgage-backed securities

 

 

232,387

 

 

 —

 

 

232,387

 

 

 —

 

State and municipal securities

 

 

102,567

 

 

 —

 

 

102,567

 

 

 —

 

Corporate securities

 

 

59,812

 

 

 —

 

 

55,033

 

 

4,779

 

Equity securities

 

 

2,830

 

 

 —

 

 

2,830

 

 

 —

 

Loans held for sale

 

 

50,089

 

 

 —

 

 

50,089

 

 

 —

 

Interest rate lock commitments

 

 

6,331

 

 

 —

 

 

6,331

 

 

 —

 

Forward commitments to sell mortgage-backed securities

 

 

31

 

 

 —

 

 

31

 

 

 —

 

Interest rate swap contracts

 

 

17

 

 

 —

 

 

17

 

 

 —

 

Total

 

$

506,993

 

$

27,718

 

$

474,496

 

$

4,779

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap contracts

 

$

17

 

$

 —

 

$

17

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

56,352

 

$

 —

 

$

 —

 

$

56,352

 

Mortgage servicing rights held for sale

 

 

10,176

 

 

10,176

 

 

 —

 

 

 —

 

Impaired loans

 

 

9,385

 

 

 —

 

 

7,631

 

 

1,754

 

Other real estate owned

 

 

801

 

 

 —

 

 

801

 

 

 —

 

Assets held for sale

 

 

3,358

 

 

 —

 

 

3,358

 

 

 —

 

 

 

120


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

 

 

 

assets

 

inputs

 

inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

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

    

 

    

    

 

    

    

 

    

    

 

    

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

75,901

 

$

75,901

 

$

 —

 

$

 —

 

Government sponsored entity debt securities

 

 

7,688

 

 

 —

 

 

7,688

 

 

 —

 

Agency mortgage-backed securities

 

 

90,070

 

 

 —

 

 

90,070

 

 

 —

 

Non-agency mortgage-backed securities

 

 

 1

 

 

 —

 

 

 —

 

 

 1

 

State and municipal securities

 

 

25,274

 

 

 —

 

 

25,274

 

 

 —

 

Corporate securities

 

 

47,405

 

 

 —

 

 

39,925

 

 

7,480

 

Loans held for sale

 

 

70,565

 

 

 —

 

 

70,565

 

 

 —

 

Interest rate lock commitments

 

 

6,253

 

 

 —

 

 

6,253

 

 

 —

 

Forward commitments to sell mortgage-backed securities

 

 

125

 

 

 —

 

 

125

 

 

 —

 

Total

 

$

323,282

 

$

75,901

 

$

239,900

 

$

7,481

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets measured at fair value on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

68,008

 

$

 —

 

$

 —

 

$

68,008

 

Impaired loans

 

 

10,202

 

 

 —

 

 

6,635

 

 

3,567

 

Other real estate owned

 

 

165

 

 

 —

 

 

165

 

 

 —

 

Assets held for sale

 

 

1,550

 

 

 —

 

 

1,550

 

 

 —

 

 

The following table presents losses recognized on assets measured on a non‑recurring basis for the years ended December 31, 2017, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

    

2015

 

Mortgage servicing rights

 

$

2,324

 

$

3,135

 

$

448

 

Mortgage servicing rights held for sale

 

 

4,059

 

 

 —

 

 

 —

 

Impaired loans

 

 

7,096

 

 

2,459

 

 

1,589

 

Other real estate owned

 

 

253

 

 

247

 

 

114

 

Assets held for sale

 

 

1,516

 

 

1,646

 

 

 —

 

Total loss on assets measured on a nonrecurring basis

 

$

15,248

 

$

7,487

 

$

2,151

 

 

The following table presents activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the year ended December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Non-Agency

 

 

Corporate

 

Mortgage-Backed

 

 

Securities

 

Securities

Balance, beginning of period

 

$

7,480

 

$

 1

Total realized in earnings (1)

 

 

289

 

 

 —

Total unrealized in other comprehensive income

 

 

264

 

 

 —

Net settlements (principal and interest)

 

 

(3,254)

 

 

(1)

Balance, end of period

 

$

4,779

 

$

 —


(1)

Amounts included in interest income from investment securities taxable in the consolidated statements of income.

121


 

Table of Contents

The following table presents quantitative information about significant unobservable inputs used in fair value measurements of non-recurring assets (Level 3) at December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring

 

 

 

 

 

Valuation

 

 

Unobservable

 

 

 

fair value measurements

 

 

Fair Value

 

 

technique

 

 

input / assumptions

 

 

Range (weighted average)

Mortgage servicing rights

 

$

56,352

 

 

Discounted cash flow

 

 

Prepayment speed

 

 

6.36% - 42.90% (8.83%)

 

 

 

 

 

 

 

 

 

Discount rate

 

 

8.00% - 14.50% (11.18%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

1,754

 

 

Discounted cash flow

 

 

Discount rate

 

 

4.84% - 18.24% (8.64%)

 

 

Mortgage Servicing Rights. When mortgage loans are sold with servicing retained, servicing rights are initially recorded at fair value with the effect recorded in net gain on sales of loans in the consolidated statements of operations. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or, alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income.

 

The Company utilizes the amortization method to subsequently measure the carrying value of its servicing rights. In accordance with GAAP, the Company must record impairment charges on a non-recurring basis when the carrying value exceeds the estimated fair value. The fair value of our servicing rights is estimated by using a cash flow valuation model which calculates the present value of estimated future net servicing cash flows, taking into consideration expected mortgage loan prepayment rates, discount rates, servicing costs, replacement reserves and other economic factors which are estimated based on current market conditions. The determination of fair value of servicing rights relies upon Level 3 inputs. The fair value of mortgage servicing rights at December 31, 2017 and 2016 were $56.4 million and $68.0 million, respectively.

 

Impaired loans.  Impaired loans are measured and recorded at fair value on a non-recurring basis. All of our nonaccrual loans and restructured loans are considered impaired and are reviewed individually for the amount of impairment, if any. Most of our loans are collateral dependent and, accordingly, we measure impaired loans based on the estimated fair value of such collateral. The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral; such valuation inputs result in a nonrecurring fair value measurement that is categorized as a Level 2 measurement. When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable and the fair value measurement is categorized as a Level 3 measurement. The impaired loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment.

122


 

Table of Contents

The following table presents activity for assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the year ended December 31, 2016 (in thousands).

 

 

 

 

 

 

 

 

 

 

 

 

Non-Agency

 

 

Corporate

 

 

Mortgage-Backed

 

 

Securities

 

 

Securities

Balance, beginning of period

 

$

 —

 

$

 —

Transferred from Level 2

 

 

6,749

 

 

2

Transferred to Level 2

 

 

(2,000)

 

 

 —

Purchases of investment securities recognized as Level 3

 

 

3,000

 

 

 —

Total realized in earnings (1)

 

 

343

 

 

 —

Total unrealized in other comprehensive income

 

 

(305)

 

 

 —

Net settlements (principal and interest)

 

 

(307)

 

 

(1)

Balance, end of period

 

$

7,480

 

$

 1


(1)

Amounts included in interest income from investment securities taxable in the consolidated statements of income.

ASC Topic 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. Additionally, certain financial instruments and all nonfinancial instruments are excluded from the applicable disclosure requirements.

The Company has elected the fair value option for newly originated residential and commercial loans held for sale. These loans are intended for sale and are hedged with derivative instruments. We have elected the fair value option to mitigate accounting mismatches in cases where hedge accounting is complex and to achieve operational simplification.

The following table presents the difference between the aggregate fair value and the aggregate remaining principal balance for loans for which the fair value option has been elected as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

 

Aggregate

 

 

 

 

Contractual

 

Aggregate

 

 

 

 

Contractual

 

 

fair value

 

Difference

 

principal

 

fair value

 

Difference

 

principal

Residential loans held for sale

    

$

12,241

 

$

374

 

$

11,867

    

$

25,678

 

$

315

 

$

25,363

Commercial loans held for sale

 

 

37,846

 

 

343

 

 

37,503

 

 

44,887

 

 

993

 

 

43,894

Total loans held for sale

 

$

50,087

 

$

717

 

$

49,370

 

$

70,565

 

$

1,308

 

$

69,257

The following table presents the amount of gains and losses from fair value changes included in income before income taxes for financial assets carried at fair value for the years ended December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

2017

 

2016

Residential loans held for sale

 

$

(74)

 

$

(491)

Commercial loans held for sale

 

 

(650)

 

 

705

Total loans held for sale

 

$

(724)

 

$

214

 

 

123


 

Table of Contents

The following tables are a summary of the carrying values and fair value estimates of certain financial instruments as of December 31, 2017 and 2016 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

Carrying

 

 

 

 

assets

 

inputs

 

inputs

 

 

 

Amount

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

    

$

214,519

    

$

214,519

    

$

214,519

    

$

 —

    

$

 —

 

Federal funds sold

 

 

683

 

 

683

 

 

683

 

 

 —

 

 

 —

 

Investment securities available for sale

 

 

450,525

 

 

450,525

 

 

27,718

 

 

418,028

 

 

4,779

 

Nonmarketable equity securities

 

 

34,796

 

 

34,796

 

 

 —

 

 

34,796

 

 

 —

 

Loans, net

 

 

3,210,247

 

 

3,200,016

 

 

 —

 

 

 —

 

 

3,200,016

 

Loans held for sale

 

 

50,089

 

 

50,089

 

 

 —

 

 

50,089

 

 

 —

 

Accrued interest receivable

 

 

11,715

 

 

11,715

 

 

 —

 

 

11,715

 

 

 —

 

Interest rate lock commitments

 

 

6,331

 

 

6,331

 

 

 —

 

 

6,331

 

 

 —

 

Forward commitments to sell mortgage-backed securities

 

 

31

 

 

31

 

 

 —

 

 

31

 

 

 —

 

Interest rate swap contracts

 

 

17

 

 

17

 

 

 —

 

 

17

 

 

 —

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,131,089

 

$

3,127,626

 

$

 —

 

$

3,127,626

 

$

 —

 

Short-term borrowings

 

 

156,126

 

 

156,126

 

 

 —

 

 

156,126

 

 

 —

 

FHLB and other borrowings

 

 

496,436

 

 

494,634

 

 

 —

 

 

494,634

 

 

 —

 

Subordinated debt

 

 

93,972

 

 

90,860

 

 

 —

 

 

90,860

 

 

 —

 

Trust preferred debentures

 

 

45,379

 

 

46,069

 

 

 —

 

 

46,069

 

 

 —

 

Accrued interest payable

 

 

2,531

 

 

2,531

 

 

 —

 

 

2,531

 

 

 —

 

Interest rate swap contracts

 

 

17

 

 

17

 

 

 —

 

 

17

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

markets

 

other

 

Significant

 

 

 

 

 

 

 

 

 

for identical

 

observable

 

unobservable

 

 

 

Carrying

 

 

 

 

assets

 

inputs

 

inputs

 

 

 

Amount

 

Fair Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

    

$

189,543

    

$

189,543

    

$

189,543

    

$

 —

    

$

 —

 

Federal funds sold

 

 

1,173

 

 

1,173

 

 

1,173

 

 

 —

 

 

 —

 

Investment securities available for sale

 

 

246,339

 

 

246,339

 

 

75,901

 

 

162,957

 

 

7,481

 

Investment securities held to maturity

 

 

78,672

 

 

81,952

 

 

 —

 

 

81,952

 

 

 —

 

Nonmarketable equity securities

 

 

19,485

 

 

19,485

 

 

 —

 

 

19,485

 

 

 —

 

Loans, net

 

 

2,305,114

 

 

2,305,206

 

 

 —

 

 

 —

 

 

2,305,206

 

Loans held for sale

 

 

70,565

 

 

70,565

 

 

 —

 

 

70,565

 

 

 —

 

Accrued interest receivable

 

 

8,202

 

 

8,202

 

 

 —

 

 

8,202

 

 

 —

 

Interest rate lock commitments

 

 

6,253

 

 

6,253

 

 

 —

 

 

6,253

 

 

 —

 

Forward commitments to sell mortgage-backed securities

 

 

125

 

 

125

 

 

 —

 

 

125

 

 

 —

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

2,404,366

 

$

2,404,231

 

$

 —

 

$

2,404,231

 

$

 —

 

Short-term borrowings

 

 

131,557

 

 

131,557

 

 

 —

 

 

131,557

 

 

 —

 

FHLB and other borrowings

 

 

237,518

 

 

236,736

 

 

 —

 

 

236,736

 

 

 —

 

Subordinated debt

 

 

54,508

 

 

49,692

 

 

 —

 

 

49,692

 

 

 —

 

Trust preferred debentures

 

 

37,405

 

 

33,054

 

 

 —

 

 

33,054

 

 

 —

 

Accrued interest payable

 

 

1,045

 

 

1,045

 

 

 —

 

 

1,045

 

 

 —

 

 

124


 

Table of Contents

The following is a description of the valuation methodologies used to measure our assets recorded at fair value (under ASC Topic 820) and for estimating fair value for financial instruments not recorded at fair value (under ASC Topic 825):

Cash and due from banks and federal funds sold.  The carrying amounts are assumed to be the fair value because of the liquidity of these instruments.

Investment securities available for sale.  Investment securities available for sale are measured and carried at fair value on a recurring basis. Unrealized gains and losses on investment securities available for sale are reported as a component of accumulated other comprehensive income (loss) in the consolidated balance sheets.

For investment securities available for sale where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). In determining the fair value of investment securities available for sale categorized as Level 2, we obtain a report from a nationally recognized broker‑dealer detailing the fair value of each investment security we hold as of each reporting date. The broker‑dealer uses observable market information to value our fixed income securities, with the primary source being a nationally recognized pricing service. The fair value of the municipal securities is based on a proprietary model maintained by the broker‑dealer. We review all of the broker‑dealer supplied quotes on the securities we own as of the reporting date for reasonableness based on our understanding of the marketplace and we consider any credit issues related to the bonds. As we have not made any adjustments to the market quotes provided to us and they are based on observable market data, they have been categorized as Level 2 within the fair value hierarchy.

For investment securities available for sale where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). During the year ended December 31, 2016, $6.7 million of corporate securities and $2,000 of non-agency mortgage backed securities were transferred from Level 2 to Level 3 because observable market inputs were not available and the securities were not actively traded; therefore, the fair value was determined utilizing third-party valuation services through consensus pricing. There were no investment securities available for sale transferred from Level 2 to Level 3 during the year ended December 31, 2017.

Investment securities classified as Level 3 are not actively traded, and as a result, fair value is determined utilizing third-party valuation services through consensus pricing. The significant unobservable input used in the fair value measurement of Level 3 corporate securities is net market price (range of -2.5% to 2.5%; weighted average of 1.5%). Significant changes in any of the inputs in isolation would result in a significant change to the fair value measurement. Net market price generally increases when market interest rates decline and declines when market interest rates increase.

During the year ended December 31, 2016, $2.0 million of corporate securities were transferred from Level 3 to Level 2 because a more liquid market for these securities had developed and prices supported by observable market inputs had become available.

Investment securities held to maturity.  Investment securities held to maturity are those debt instruments which the Company has the positive intent and ability to hold until maturity. Securities held to maturity are recorded at cost, adjusted for the amortization of premiums or accretion of discounts.

For investment securities held to maturity where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). In determining the fair value of investment securities held to maturity categorized as Level 2, we obtain a report from a nationally recognized broker‑dealer detailing the fair value of each investment security we hold as of each reporting date. The fair value of the municipal securities is based on a proprietary model maintained by the broker‑dealer. We review all of the broker‑dealer supplied quotes on the securities we own as of the reporting date for reasonableness based on our understanding of the marketplace, and we consider any credit issues related to the bonds. As we have not made any adjustments to the market quotes provided to us and they are based on observable market data, they have been categorized as Level 2 within the fair value hierarchy.

Nonmarketable equity securities.  Nonmarketable equity securities are primarily FHLB and Federal Reserve Bank stock. The Company is a member of the FHLB and the Federal Reserve System.  The carrying value is our basis because it is not practical to determine the fair value due to restrictions placed on transferability.

125


 

Table of Contents

Loans.  Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type and further segmented into fixed and adjustable rate interest terms and by credit risk categories. The fair value estimates do not take into consideration the value of the loan portfolio in the event the loans have to be sold outside the parameters of normal operating activities. The fair value of performing fixed rate loans is estimated by discounting scheduled cash flows through the estimated maturity using estimated market prepayment speeds and estimated market discount rates that reflect the credit and interest rate risk inherent in the loans. The estimated market discount rates used for performing fixed rate loans are the Company’s current offering rates for comparable instruments with similar terms. The fair value of performing adjustable rate loans is estimated by discounting scheduled cash flows through the next repricing date. As these loans reprice frequently at market rates and the credit risk is not considered to be greater than normal, the market value is typically close to the carrying amount of these loans. The method of estimating fair value does not incorporate the exit‑price concept of fair value prescribed by ASC Topic 820.

Impaired loans.  Impaired loans are measured and recorded at fair value on a non-recurring basis. All of our nonaccrual loans and restructured loans are considered impaired and are reviewed individually for the amount of impairment, if any. Most of our loans are collateral dependent and, accordingly, we measure impaired loans based on the estimated fair value of such collateral. The fair value of each loan’s collateral is generally based on estimated market prices from an independently prepared appraisal, which is then adjusted for the cost related to liquidating such collateral; such valuation inputs result in a nonrecurring fair value measurement that is categorized as a Level 2 measurement. When adjustments are made to an appraised value to reflect various factors such as the age of the appraisal or known changes in the market or the collateral, such valuation inputs are considered unobservable and the fair value measurement is categorized as a Level 3 measurement. The impaired loans categorized as Level 3 also include unsecured loans and other secured loans whose fair values are based significantly on unobservable inputs such as the strength of a guarantor, cash flows discounted at the effective loan rate, and management’s judgment. The loan balances shown in the above tables represent nonaccrual and restructured loans for which impairment was recognized during the years ended December 31, 2017 and 2016. The amounts shown as losses represent, for the loan balances shown, the impairment recognized during those same years.

Loans held for sale.  Loans held for sale are carried at fair value, determined individually, as of the balance sheet date.  Fair value measurements on loans held for sale are based on quoted market prices for similar loans in the secondary market.  

Other real estate owned.  The fair value of foreclosed real estate is generally based on estimated market prices from independently prepared current appraisals or negotiated sales prices with potential buyers; such valuation inputs result in a fair value measurement that is categorized as a Level 2 measurement on a nonrecurring basis. When a current appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value as a result of known changes in the market or the collateral and there is no observable market price, such valuation inputs result in a fair value measurement that is categorized as a Level 3 measurement. To the extent a negotiated sales price or reduced listing price represents a significant discount to an observable market price, such valuation input would result in a fair value measurement that is also considered a Level 3 measurement.

126


 

Table of Contents

Assets held for sale.  Assets held for sale represent the fair value of the banking facilities that are expected to be sold as a result of the branch network optimization plan that was announced in November 2016, as further discussed in Note 6 to the consolidated financial statements. The fair value of the assets held for sale was based on estimated market prices from independently prepared current appraisals. Such valuation inputs result in a fair value measurement that is categorized as a Level 2 measurement on a nonrecurring basis.

Accrued interest receivable.  The carrying amounts approximate their fair values.

Deposits.  Deposits are carried at historical cost. The fair value of deposits with no stated maturity, such as noninterest‑bearing demand deposits, money market, savings and checking accounts, is equal to the amount payable on demand as of the balance sheet date. The fair value of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.

Short-term borrowings.  Short-term borrowings consist of repurchase agreements. These borrowings typically have terms of less than 30 days, and therefore, their carrying amounts are a reasonable estimate of fair value.

FHLB advances and other borrowings and subordinated debt.  Borrowings are carried at amortized cost. The fair value of fixed rate borrowings is calculated by discounting scheduled cash flows through the estimated maturity or call dates using estimated market discount rates that reflect rates offered at that time for borrowings with similar remaining maturities and other characteristics.

Trust preferred debentures.  Debentures are carried at amortized cost. The fair value of variable rate debentures is calculated by discounting scheduled cash flows through the estimated maturity or call dates using estimated market discount rates that reflect spreads offered at that time for borrowings with similar remaining maturities and other characteristics.

Accrued interest payable.  The carrying amounts approximate their fair values.

Derivative financial instruments.  The Company enters into interest rate lock commitments which are agreements to originate mortgage loans whereby the interest rate on the loan is determined prior to funding and the customers have locked into that interest rate. These commitments are carried at fair value in other assets on the consolidated balance sheet with changes in fair value reflected in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income. The Company also has forward loan sales commitments related to its interest rate lock commitments and its loans held for sale. These commitments are carried at fair value in other assets or other liabilities on the consolidated balance sheets with changes in fair value reflected in commercial FHA revenue and residential mortgage banking revenue in the consolidated statements of income.

Note 22 – Commitments, Contingencies and Credit Risk

In the normal course of business, there are outstanding various contingent liabilities such as claims and legal actions, which are not reflected in the consolidated financial statements. No material losses are anticipated as a result of these actions or claims.

We are obligated under noncancelable operating leases for office space and other commitments. Certain leases contain escalation clauses providing for increased rental payments based primarily on increases in real estate taxes or in the average consumer price index. Net rent expense under operating leases included in occupancy and equipment expense was approximately $2.7 million, $2.4 million and $2.4 million for the years ended December 31, 2017, 2016 and 2015, respectively.

127


 

Table of Contents

The projected minimum rental payments under the terms of the leases as of December 31, 2017 are as follows (in thousands):

 

 

 

 

 

 

    

Amount

 

Year ending December 31:

 

 

 

 

2018

 

$

2,743

 

2019

 

 

2,460

 

2020

 

 

2,152

 

2021

 

 

2,039

 

2022

 

 

1,793

 

Thereafter

 

 

3,651

 

Total estimated lease payments

 

$

14,838

 

We are a party to financial instruments with off-balance‑sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. The contract amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.

Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank used the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The commitments are principally tied to variable rates. Loan commitments as of December 31, 2017 and 2016 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

2017

    

2016

 

Commitments to extend credit

 

$

568,356

 

$

483,345

 

Financial guarantees – standby letters of credit

 

 

142,189

 

 

89,233

 

 

The Company sells residential mortgage loans to investors in the normal course of business. Residential mortgage loans sold to others are predominantly conventional residential first lien mortgages originated under our usual underwriting procedures, and are sold on a nonrecourse basis, primarily to government-sponsored enterprises (“GSEs”). The Company’s agreements to sell residential mortgage loans in the normal course of business usually require certain representations and warranties on the underlying loans sold, related to credit information, loan documentation, collateral, and insurability. Subsequent to being sold, if a material underwriting deficiency or documentation defect is discovered, the Company may be obligated to repurchase the loan or reimburse the GSEs for losses incurred. The make-whole requests and any related risk of loss under the representations and warranties are largely driven by borrower performance. The Company establishes a mortgage repurchase liability related to these events that reflect management’s estimate of losses on loans for which the Company could have a repurchase obligation based on a combination of factors.  Such factors incorporate the volume of loans sold in 2017 and years prior, borrower default expectations, historical investor repurchase demand and appeals success rates, and estimated loss severity. Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis. Any difference between the loan’s fair value and the outstanding principal amount is charged or credited to the mortgage repurchase liability, as appropriate.  Subsequent to repurchase, such loans are carried in loans receivable. As a result of make-whole requests and loan repurchases, the Company incurred losses totaling $17,000, $83,000 and $63,000 for the years ended December 31, 2017, 2016 and 2015, respectively. The liability for unresolved repurchase demands totaled $371,000 and $329,000 at December 31, 2017 and 2016, respectively.

Note 23 – Segment Information

Our business segments are defined as Banking, Commercial FHA Origination and Servicing, and Other. The reportable business segments are consistent with the internal reporting and evaluation of the principle lines of business of the Company. The banking segment provides a wide range of financial products and services to consumers and businesses, including commercial, commercial real estate, mortgage and other consumer loan products; commercial equipment leasing; mortgage loan sales and servicing; letters of credit; various types of deposit products, including checking, savings and time deposit accounts; merchant services; and corporate treasury management services. The commercial FHA origination and servicing segment provides for the origination and servicing of government sponsored mortgages for multifamily and healthcare facilities. The other segment includes the operating results of the parent company, our wealth management business unit, our captive insurance business unit, and the elimination of

128


 

Table of Contents

intercompany transactions. Wealth management activities consist of trust and fiduciary services, brokerage, investment advisory services and retirement planning services.

Selected business segment financial information as of and for the years ended December 31, 2017, 2016 and 2015 were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial FHA

    

 

 

    

 

 

 

 

 

 

 

 

Origination and

 

 

 

 

 

 

 

 

 

Banking

 

Servicing

 

Other

 

Total

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (expense)

 

$

135,974

 

$

312

 

$

(6,624)

 

$

129,662

 

Provision for loan losses

 

 

9,556

 

 

 —

 

 

 —

 

 

9,556

 

Noninterest income

 

 

32,223

 

 

18,570

 

 

8,569

 

 

59,362

 

Noninterest expense

 

 

127,981

 

 

13,729

 

 

11,287

 

 

152,997

 

Income (loss) before income taxes (benefit)

 

 

30,660

 

 

5,153

 

 

(9,342)

 

 

26,471

 

Income taxes (benefit)

 

 

17,102

 

 

(1,033)

 

 

(5,654)

 

 

10,415

 

Net income (loss)

 

$

13,558

 

$

6,186

 

$

(3,688)

 

$

16,056

 

Total assets

 

$

4,403,517

 

$

99,685

 

$

(90,501)

 

$

4,412,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (expense)

 

$

109,950

 

$

1,003

 

$

(5,699)

 

$

105,254

 

Provision for loan losses

 

 

5,591

 

 

 —

 

 

 —

 

 

5,591

 

Noninterest income

 

 

47,646

 

 

22,979

 

 

1,432

 

 

72,057

 

Noninterest expense

 

 

100,053

 

 

15,104

 

 

6,132

 

 

121,289

 

Income (loss) before income taxes (benefit)

 

 

51,952

 

 

8,878

 

 

(10,399)

 

 

50,431

 

Income taxes (benefit)

 

 

17,129

 

 

3,332

 

 

(1,572)

 

 

18,889

 

Net income (loss)

 

$

34,823

 

$

5,546

 

$

(8,827)

 

$

31,542

 

Total assets

 

$

3,225,765

 

$

129,943

 

$

(121,985)

 

$

3,233,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (expense)

 

$

107,825

 

$

1,762

 

$

(4,680)

 

$

104,907

 

Provision for loan losses

 

 

11,127

 

 

 —

 

 

 —

 

 

11,127

 

Noninterest income

 

 

34,751

 

 

20,148

 

 

4,583

 

 

59,482

 

Noninterest expense

 

 

95,795

 

 

16,232

 

 

5,820

 

 

117,847

 

Income (loss) before income taxes (benefit)

 

 

35,654

 

 

5,678

 

 

(5,917)

 

 

35,415

 

Income taxes (benefit)

 

 

10,626

 

 

2,271

 

 

(1,806)

 

 

11,091

 

Net income (loss)

 

$

25,028

 

$

3,407

 

$

(4,111)

 

$

24,324

 

Total assets

 

$

2,886,539

 

$

89,242

 

$

(90,957)

 

$

2,884,824

 

 

 

 

 

 

Note 24 – Related Party Transactions

The Company utilizes the services of a company to act as a general manager for the construction of new branch facilities. A member of our board of directors is a substantial shareholder of this company and currently serves as its Chairman. During the years ended December 31, 2017, 2016 and 2015, the Company paid $20,000, $161,000 and $1.8 million, respectively, for work on various projects. 

A former member of our board of directors had an ownership interest in the office building located in Clayton, Missouri and three of the Bank’s full-service branch facilities as of December 31, 2017. During the years ended December 31, 2017, 2016 and 2015, the Company paid rent on these properties of $719,000, $706,000 and $693,000, respectively.

 

A member of our board of directors is an executive and board member of a company we utilize for relationship and marketplace studies. During the year ended December 31, 2017, the Company paid $116,000 for these services.

129


 

Table of Contents

 

 

Note 25 – Parent Company Only Financial Information

The following tables present condensed financial information for Midland States Bancorp, Inc.:

 

 

 

 

 

 

 

 

Condensed Balance Sheets

(dollars in thousands)

 

 

December 31, 

 

 

    

2017

    

2016

 

Assets:

 

 

 

 

 

 

 

Cash

 

$

60,424

 

$

38,803

 

Investment in common stock of subsidiaries

 

 

563,541

 

 

380,474

 

Accrued income taxes receivable

 

 

3,300

 

 

17

 

Other assets

 

 

2,303

 

 

2,047

 

Total assets

 

$

629,568

 

$

421,341

 

Liabilities:

 

 

 

 

 

 

 

Subordinated debt

 

$

93,972

 

$

54,508

 

Trust preferred debentures

 

 

45,379

 

 

37,405

 

Other borrowings

 

 

37,294

 

 

 —

 

Deferred tax liabilities, net

 

 

252

 

 

5,037

 

Other liabilities

 

 

3,126

 

 

2,621

 

Total liabilities

 

 

180,023

 

 

99,571

 

Shareholders’ equity

 

 

449,545

 

 

321,770

 

Total liabilities and shareholders’ equity

 

$

629,568

 

$

421,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Statements of Income

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 

 

 

    

2017

    

2016

    

2015

 

Dividends from subsidiaries

 

$

19,500

 

$

 —

 

$

14,500

 

Other income

 

 

 4

 

 

428

 

 

1,070

 

Interest expense

 

 

(7,162)

 

 

(5,699)

 

 

(4,680)

 

Other expense

 

 

(1,295)

 

 

(1,130)

 

 

(132)

 

Income (loss) before income taxes and equity in undistributed (loss) income of subsidiaries

 

 

11,047

 

 

(6,401)

 

 

10,758

 

Income tax benefit

 

 

6,080

 

 

1,687

 

 

1,806

 

Income before income taxes

 

 

17,127

 

 

(4,714)

 

 

12,564

 

Equity in undistributed (loss) income of subsidiaries

 

 

(1,071)

 

 

36,256

 

 

11,760

 

Net income

 

$

16,056

 

$

31,542

 

$

24,324

 

 

130


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Statements of Cash Flows

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 

 

 

    

2017

    

2016

    

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,056

 

$

31,542

 

$

24,324

 

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

 

Equity in undistributed loss (income) of subsidiaries

 

 

1,071

 

 

(36,256)

 

 

(11,760)

 

Amortization of restricted stock awards

 

 

836

 

 

555

 

 

517

 

Compensation expense for stock option grants

 

 

548

 

 

492

 

 

413

 

Change in other assets

 

 

(3,226)

 

 

4,237

 

 

(3,559)

 

Change in other liabilities

 

 

1,649

 

 

225

 

 

(8,426)

 

Net cash provided by operating activities

 

 

16,934

 

 

795

 

 

1,509

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Net cash paid in acquisition

 

 

(60,457)

 

 

 —

 

 

(20,053)

 

Capital injection to subsidiaries

 

 

(350)

 

 

(25,250)

 

 

(30,000)

 

Net cash used in investing activities

 

 

(60,807)

 

 

(25,250)

 

 

(50,053)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Payment made on subordinated debt

 

 

 —

 

 

(8,000)

 

 

 —

 

Proceeds from issuance of subordinated debt, net of issuance costs

 

 

39,354

 

 

 —

 

 

55,325

 

Proceeds from other borrowings, net of issuance costs

 

 

39,964

 

 

 —

 

 

 —

 

Payments made on other borrowings

 

 

(2,857)

 

 

 —

 

 

(14,000)

 

Cash dividends paid on preferred stock

 

 

(184)

 

 

(9,853)

 

 

(7,692)

 

Cash dividends paid on common stock

 

 

(14,008)

 

 

 —

 

 

 —

 

Proceeds from issuance of common stock in initial public offering, net of issuance costs

 

 

 —

 

 

71,475

 

 

 —

 

Proceeds from issuance of common stock under employee benefit plans

 

 

3,225

 

 

1,318

 

 

470

 

Net cash provided by financing activities

 

 

65,494

 

 

54,940

 

 

34,103

 

Net increase (decrease) in cash

 

 

21,621

 

 

30,485

 

 

(14,441)

 

Cash:

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

 

38,803

 

 

8,318

 

 

22,759

 

End of year

 

$

60,424

 

$

38,803

 

$

8,318

 

 

 

131


 

Table of Contents

 

 

Note 26 – Quarterly Condensed Financial Information (Unaudited)

The following tables present the unaudited quarterly condensed financial information for the years ended December 31, 2017 and 2016 (in thousands, except for per share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017 Quarter Ended

 

 

March 31

    

June 30

    

September 30

 

December 31

 

Interest income

$

31,839

 

$

34,528

 

$

43,246

 

$

43,500

 

Interest expense

 

4,378

 

 

5,128

 

 

6,481

 

 

7,464

 

Net interest income

 

27,461

 

 

29,400

 

 

36,765

 

 

36,036

 

Provision for loan losses

 

1,533

 

 

458

 

 

1,489

 

 

6,076

 

Net interest income after provision for loan losses

 

25,928

 

 

28,942

 

 

35,276

 

 

29,960

 

Noninterest income

 

16,342

 

 

13,619

 

 

15,403

 

 

13,998

 

Noninterest expense

 

30,797

 

 

37,645

 

 

48,363

 

 

36,192

 

Income before income taxes

 

11,473

 

 

4,916

 

 

2,316

 

 

7,766

 

Income taxes

 

2,983

 

 

1,377

 

 

280

 

 

5,775

 

Net income

 

8,490

 

 

3,539

 

 

2,036

 

 

1,991

 

Preferred stock dividends

 

 —

 

 

19

 

 

27

 

 

37

 

Net income available to common shareholders

$

8,490

 

$

3,520

 

$

2,009

 

$

1,954

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.54

 

$

0.21

 

$

0.10

 

$

0.10

 

Diluted earnings per common share

 

0.52

 

 

0.20

 

 

0.10

 

 

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016 Quarter Ended

 

 

March 31

    

June 30

    

September 30

 

December 31

 

Interest income

$

27,967

 

$

32,115

 

$

31,186

 

$

29,981

 

Interest expense

 

3,926

 

 

4,126

 

 

3,921

 

 

4,022

 

Net interest income

 

24,041

 

 

27,989

 

 

27,265

 

 

25,959

 

Provision for loan losses

 

1,125

 

 

629

 

 

1,392

 

 

2,445

 

Net interest income after provision for loan losses

 

22,916

 

 

27,360

 

 

25,873

 

 

23,514

 

Noninterest income

 

12,618

 

 

14,016

 

 

14,937

 

 

30,486

 

Noninterest expense

 

27,638

 

 

30,904

 

 

28,657

 

 

34,090

 

Income before income taxes

 

7,896

 

 

10,472

 

 

12,153

 

 

19,910

 

Income taxes

 

2,777

 

 

3,683

 

 

4,102

 

 

8,327

 

Net income

$

5,119

 

$

6,789

 

$

8,051

 

$

11,583

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.43

 

$

0.51

 

$

0.51

 

$

0.74

 

Diluted earnings per common share

 

0.42

 

 

0.50

 

 

0.51

 

 

0.72

 

 

 

Note 27 – Subsequent Events

Acquisition of Alpine Bancorporation, Inc. – Completed on February 28, 2018

On February 28, 2018, the Company completed its acquisition of Alpine Bancorporation, Inc. (“Alpine”) and its banking subsidiary, Alpine Bank, which operates 19 locations in northern Illinois, for total consideration of $173.2 million. Consideration transferred by the Company consisted of $33.3 million in cash and 4,463,200 shares of the Company’s common stock. The final fair values of assets and liabilities are not yet available.  As of December 31, 2017, Alpine had total assets of $1.24 billion, gross loans of $824.6 million and total deposits of $1.10 billion.  The Company anticipates there will be goodwill and core deposit intangibles recorded with this acquisition.  Goodwill is calculated as the excess of the cash consideration transferred over the net of the acquisition-date fair values of identifiable assets acquired and liabilities assumed.

 

 

132


 

Table of Contents

 

Item 9 – Changes in and Disagreements With Accountants on Accounting and Financial Disclosures

None.

Item 9A – Controls and Procedures

Evaluation of disclosure controls and procedures. The Company’s management, including our Chief Executive Officer and our President and Chief Financial Officer, have evaluated the effectiveness of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and our President and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective as of that date to provide reasonable assurance that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its Chief Executive Officer and its President and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Management’s annual report on internal control over financial reporting.  Management of the Company is responsible for establishing and maintaining effective internal control over financial reporting. Internal control is designed to provide reasonable assurance to the Company’s management and board of directors regarding the preparation of reliable published financial statements. Internal control over financial reporting includes self-monitoring mechanisms, and actions are taken to correct deficiencies as they are identified.

Because of inherent limitations in any system of internal control, no matter how well designed, misstatements due to error or fraud may occur and not be detected, including the possibility of the circumvention or overriding of controls. Accordingly, even effective internal control over financial reporting can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, internal control effectiveness may vary over time.

Management assessed the Company’s internal control over financial reporting as of December 31, 2017. This assessment was based on criteria for effective internal control over financial reporting described in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, the Chief Executive Officer and Chief Financial Officer assert that the Company maintained effective internal control over financial reporting as of December 31, 2017 based on the specified criteria.

Changes in internal control over financial reporting. There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

Item 9B –  Other Information

None.

 

Part III

Item 10 – Directors, Executive Officers and Corporate Governance

This information can be found in the sections titled “Proposal 1 – Election of Directors,” “Section 16(a) Beneficial Ownership Reporting Compliance,” and “Corporate Governance and the Board of Directors” appearing in the Company’s Proxy Statement for the 2018 annual meeting of shareholders to be filed within 120 days after December 31, 2017, which is incorporated herein by reference.

133


 

Table of Contents

 

Item 11 – Executive Compensation

This information can be found in the sections titled “Executive Compensation” and “Corporate Governance and the Board of Directors” appearing in the Company’s Proxy Statement for the 2018 annual meeting of shareholders to be filed within 120 days after December 31, 2017, which is incorporated herein by reference.

 

Item 12 – Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Equity Compensation Plans. The following table discloses the number of outstanding options, warrants and rights granted to participants by the Company under our equity compensation plans, as well as the number of securities remaining available for future issuance under these plans as of December 31, 2017. The table provides this information separately for equity compensation plans that have and have not been approved by security holders.  Additional information regarding stock incentive plans is presented in Note 17 to the Consolidated Financial Statements included pursuant to Item 8.

 

 

 

 

 

 

 

 

 

 

Plan Category

 

(a)
Number of securities to be issued upon exercise of outstanding options, warrants and rights

 

(b)
Weighted-average exercise price of outstanding options, warrants and right
s (1

 

(c)
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))

Equity compensation plans approved by shareholders (2)

 

 

1,015,675

 

$

18.03

 

 

14,496

Equity compensation plans not approved by shareholders (3)

 

 

153,081

 

 

29.58

 

 

729,597

Total

 

 

1,168,756

 

$

19.54

 

 

744,093


(1)

The weighted average exercise price only relates to outstanding option awards.

(2)

Column (a) includes outstanding stock options and restricted stock units granted from the Third Amendment and Restatement of Midland States Bancorp, Inc. 1999 Stock Option Plan, the Midland States Bancorp, Inc. Omnibus Stock Ownership and Long Term Incentive Plan, and the initial 1,000,000 shares reserved for issuance under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan. Column (c) reflects the remaining share reserve under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan attributable to the initial 1,000,000 shares reserved for issuance.

(3)

Column (a) includes outstanding stock options and restricted stock units granted from the additional 1,000,000 shares reserved for issuance under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan pursuant to the February 2, 2016 amendment and restatement. Column (c) reflects the remaining share reserve under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan attributable to the additional 1,000,000 shares reserved for issuance pursuant to the February 2, 2016 amendment and restatement.

 

Other information required by Item 12 can be found in the section titled “Security Ownership of Certain Beneficial Owners” appearing in the Company’s Proxy Statement for the 2018 annual meeting of shareholders to be filed within 120 days after December 31, 2017, which is incorporated herein by reference.

 

Item 13 –Certain Relationships and Related Transactions, and Director Independence

This information can be found in the sections titled “Certain Relationships and Related Party Transactions” and “Corporate Governance and the Board of Directors” appearing in the Company’s Proxy Statement for the 2018 annual meeting of shareholders to be filed within 120 days after December 31, 2017, which is incorporated herein by reference.

134


 

Table of Contents

 

 

Item 14 – Principal Accounting Fees and Services

This information can be found in the section titled “Proposal 3 – Ratification of the Appointment of Crowe Horwath LLP as our Independent Registered Public Accounting Firm” appearing in the Company’s Proxy Statement for the 2018 annual meeting of shareholders to be filed within 120 days after December 31, 2017, which is incorporated herein by reference.

135


 

Table of Contents

 

 

Part IV

Item 15 – Exhibits and Financial Statement Schedules

(a)

The following documents are filed as part of this report:

 

(1)

Financial Statements:

The following consolidated financial statements of the registrant and its subsidiaries are filed as part of this document under “Item 8. Financial Statements and Supplementary Data.”

 

 

Consolidated Balance Sheets – December 31, 2017 and 2016

Consolidated Statements of Income – Years Ended December 31, 2017, 2016 and 2015

Consolidated Statements of Comprehensive Income - Years Ended December 31, 2017, 2016 and 2015

Consolidated Statements of Shareholders’ Equity – Years Ended December 31, 2017, 2016 and 2015

Consolidated Statements of Cash Flows – Years Ended December 31, 2017, 2016 and 2015

Notes to Consolidated Financial Statements

 

(2)

Financial Statement Schedules:

All schedules are omitted as such information is inapplicable or is included in the financial statements.

 

(3)

Exhibits:

The exhibits are filed as part of this report and exhibits incorporated herein by reference to other documents are as follows:

 

 

 

 

Exhibit No.

 

Description

2.1

 

Agreement and Plan of Merger, dated as of October 16, 2017, among Midland States Bancorp, Inc., Peak Midland Acquisition, LLC and Alpine Bancorporation, Inc. (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the SEC on October 17, 2017).†

 

 

 

2.2

 

Agreement and Plan of Merger, dated as of January 26, 2017, Midland States Bancorp, Inc., Sentinel Acquisition, LLC and Centrue Financial Corporation (incorporated by reference to Exhibit 2.1 of the Company’s Current Report on Form 8-K filed with the SEC on January 26, 2017).†

 

 

 

2.3

 

Agreement and Plan of Merger, dated April 7, 2014, among Midland States Bancorp, Inc., HB Acquisition LLC and Love Savings Holding Company (incorporated by reference to Exhibit 2.1 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

2.4

 

Amendment to Agreement and Plan of Merger, dated November 6, 2014, among Midland States Bancorp, Inc., HB Acquisition LLC and Love Savings Holding Company (incorporated by reference to Exhibit 2.2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

3.1

 

Articles of Incorporation of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

3.2

 

Statement of Resolution Establishing Series of Series G Preferred Stock of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 12, 2017).

 

 

 

3.3

 

Statement of Resolution Establishing Series of Fixed Rate Non-Voting Perpetual Non-Cumulative Preferred Stock, Series H of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed with the SEC on June 12, 2017).

 

 

 

136


 

Table of Contents

 

3.4

 

By-laws of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

4.1

 

Specimen common stock certificate of Midland States Bancorp, Inc. (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.1

 

Registration Rights Agreement, dated January 18, 2011, between Midland States Bancorp, Inc. and Richard E. Workman 2001 Trust (as amended by the Amendment Agreement, dated May 11, 2011, between Midland States Bancorp, Inc. and Richard E. Workman 2001 Trust, included as Exhibit 10.2, and by Amendment No. 2 to Registration Rights Agreement, dated December 10, 2013, between Midland States Bancorp, Inc. and Richard E. Workman 2001 Trust, included as Exhibit 10.3) (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.2

 

Amendment Agreement, dated May 11, 2011, between Midland States Bancorp, Inc. and Richard E. Workman 2001 Trust (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.3

 

Amendment No. 2 to Registration Rights Agreement, dated December 10, 2013, between Midland States Bancorp, Inc. and Richard E. Workman 2001 Trust (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.4*

 

Transitional Employment Agreement, dated November 16, 2015, between Midland States Bancorp, Inc., Midland States Bank and Leon J. Holschbach (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.5*

 

Amendment No. 1 to Transitional Employment Agreement, dated as of December 15, 2017, between Midland States Bancorp, Inc., Midland States Bank and Leon J. Holschbach (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 19, 2017).

 

 

 

10.6*

 

Employment Agreement, dated as of December 1, 2010, between Midland States Bancorp, Inc., Midland States Bank and Jeffrey G. Ludwig (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.7*

 

Amendment No. 1 to Employment Agreement, dated as of February 2, 2016, between Midland States Bancorp, Inc., Midland States Bank and Jeffrey G. Ludwig (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.8*

 

Amendment No. 2 to Employment Agreement, dated as of December 15, 2017, between Midland States Bancorp, Inc., Midland States Bank and Jeffrey G. Ludwig (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on December 19, 2017).

 

 

 

10.9*

 

Employment Agreement, dated as of December 1, 2010, between Midland States Bancorp, Inc., Midland States Bank and Douglas J. Tucker (incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.10*

 

Amendment No. 1 to Employment Agreement, dated as of December 15, 2017, between Midland States Bancorp, Inc., Midland States Bank and Douglas J. Tucker (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC on December 19, 2017).

 

 

 

137


 

Table of Contents

 

10.11*

 

Midland States Bancorp, Inc. Omnibus Stock Ownership and Long-Term Incentive Plan (incorporated by reference to Exhibit 10.8 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.12*

 

Third Amendment and Restatement of Midland States Bancorp, Inc. 1999 Stock Option Plan (incorporated by reference to Exhibit 10.9 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.13*

 

Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.10 to Amendment No. 2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on May 11, 2016).

 

 

 

10.14*

 

Deferred Compensation Plan for Directors and Executives of Midland States Bancorp, Inc. (as amended and restated effective December 31, 2015) (incorporated by reference to Exhibit 10.11 to Amendment No. 2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on May 11, 2016).

 

 

 

10.15*

 

First Amendment to the Deferred Compensation Plan for Directors and Executives of Midland States Bancorp, Inc. (as amended and restated effective December 31, 2015) dated August 15, 2016 (incorporated by reference to Exhibit 10.26 to the Company’s Annual Report on Form 10-K filed with the SEC on March 10, 2017).

 

 

 

10.16*

 

Form of Incentive Stock Option Award Terms under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.12 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.17*

 

Form of Non-Qualified Stock Option Award Terms under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.13 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.18*

 

Form of Restricted Stock Unit Award Terms under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.14 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.19*

 

Form of Restricted Stock Award Terms under the Midland States Bancorp, Inc. Second Amended and Restated 2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.15 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.20*

 

Midland States Bancorp, Inc. Management Incentive Program (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on November 13, 2017).

 

 

 

10.21*

 

Amended and Restated Midland States Bancorp, Inc. Employee Stock Purchase Plan (amended May 3, 2016), as amended  (incorporated by reference to Exhibit 10.17 to Amendment No. 2 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on May 11, 2016).

 

 

 

10.22

 

Registration Rights Agreement, dated April 7, 2014, among Midland States Bancorp, Inc., Love Group, LLC, Love Real Estate Company, Bank of America and Andrew S. Love, Jr., as Trustees U/T/W of Andrew Sproule Love FBO Andrew Sproule Love, Jr., Love Investment Company, Andrew Sproule Love, Jr., as Trustee of The Love Family Charitable Trust, Andrew S. Love, Jr., Laurence A. Schiffer, James S. McDonnell III, and John F. McDonnell (incorporated by reference to Exhibit 10.18 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

 

 

 

138


 

Table of Contents

 

10.23*

 

Employment Agreement, dated as of November 7, 2016, between Midland States Bancorp, Inc., Midland States Bank and Kevin L. Thompson (incorporated by reference to Exhibit 10.19 to the Company’s Annual Report on Form 10-K filed with the SEC on March 10, 2017).

 

 

 

10.24*

 

Supplemental Retirement Benefit Agreement, effective November 16, 2015, by and between Midland States Bancorp, Inc. and Leon J. Holschbach (incorporated by reference to Exhibit 10.24 to the Company’s Registration Statement on Form S-1 (File No. 333-210683), filed with the SEC on April 11, 2016).

 

 

 

10.25

 

Voting and Support Agreement, dated as of January 26, 2017, by and among Midland States Bancorp, Inc., Sentinel Acquisition, LLC and the principal stockholders named therein (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on January 26, 2017).

 

 

 

12.1

 

Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to Fixed Charges and Preferred Stock Dividends – filed herewith.

 

 

 

21.1

 

Subsidiaries of Midland States Bancorp, Inc. – filed herewith.

 

 

 

23.1

 

Consent of Crowe Horwath LLP – filed herewith.

 

 

 

23.2

 

Consent of KPMG LLP – filed herewith.

 

 

 

31.1

 

Chief Executive Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

 

 

 

31.2

 

Chief Financial Officer’s Certification required by Rule 13(a)-14(a) – filed herewith.

 

 

 

32.1

 

Chief Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

 

 

 

32.2

 

Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.

 

 

 

101

 

Financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, formatted in XBRL interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements – filed herewith.

 


*  Management contract or compensatory plan or arrangement

†  Schedules and/or exhibits to this Exhibit have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to furnish a copy of any omitted schedule or exhibit to the SEC upon request.

 

 

Item 16 – Form 10-K Summary

None.

139


 

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Midland States Bancorp, INC.

Date:  March 6, 2018

By:

/s/ 

Leon J. Holschbach

 

 

 

Leon J. Holschbach

 

 

 

Chief Executive Officer

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

 

 

 

 

 

 

 

Signatures

 

Title

 

Date

 

 

 

 

 

 

/s/

John M. Schultz

 

Chairman of the Board of Directors

 

March 6, 2018

 

John M. Schultz

 

 

 

 

 

 

 

 

 

 

/s/

Leon J. Holschbach

 

Director, Vice Chairman,

 

March 6, 2018

 

Leon J. Holschbach

 

Chief Executive Officer

 

 

 

 

 

(Principal Executive Officer)

 

 

 

 

 

 

 

 

/s/

Jeffrey G. Ludwig

 

President and

 

March 6, 2018

 

Jeffrey G. Ludwig

 

Chief Financial Officer

(Principal Financial and Accounting Officer)

 

 

 

 

 

 

 

 

/s/

Deborah A. Golden

 

Director

 

March 6, 2018

 

Deborah A. Golden

 

 

 

 

 

 

 

 

 

 

/s/

Jerry L. McDaniel

 

Director

 

March 6, 2018

 

Jerry L. McDaniel

 

 

 

 

 

 

 

 

 

 

/s/

Jeffrey M. McDonnell

 

Director

 

March 6, 2018

 

Jeffrey M. McDonnell

 

 

 

 

 

 

 

 

 

 

/s/

Dwight A. Miller

 

Director

 

March 6, 2018

 

Dwight A. Miller

 

 

 

 

 

 

 

 

 

 

/s/

Richard T. Ramos

 

Director

 

March 6, 2018

 

Richard T. Ramos

 

 

 

 

 

 

 

 

 

 

/s/

Robert F. Schultz

 

Director

 

March 6, 2018

 

Robert F. Schultz

 

 

 

 

 

 

 

 

 

 

/s/

Thomas D. Shaw

 

Director

 

March 6, 2018

 

Thomas D. Shaw

 

 

 

 

 

 

 

 

 

 

/s/

Jeffrey C. Smith

 

Director

 

March 6, 2018

 

Jeffrey C. Smith

 

 

 

 

 

 

140


msbi_Current_Folio_Ex121

Exhibit 12.1

 

Computation of Ratio of Earnings to Fixed Charges

and

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

(dollars in thousands)

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Including Interest on Deposits Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before income tax

 

$

26,471

 

$

50,431

 

$

35,415

 

$

15,467

 

$

20,528

 

Add - total fixed charges

 

 

24,427

 

 

16,781

 

 

13,696

 

 

20,390

 

 

16,539

 

Less - preferred stock dividends(a)

 

 

83

 

 

 -

 

 

 -

 

 

11,694

 

 

7,258

 

Total earnings

 

$

50,815

 

$

67,212

 

$

49,111

 

$

24,163

 

$

29,809

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

$

23,451

 

$

15,995

 

$

12,889

 

$

8,543

 

$

9,069

 

Interest included in operating lease rental expense(b)

 

 

893

 

 

786

 

 

807

 

 

153

 

 

212

 

Preferred stock dividends(a)

 

 

83

 

 

 -

 

 

 -

 

 

11,694

 

 

7,258

 

Total fixed charges

 

$

24,427

 

$

16,781

 

$

13,696

 

$

20,390

 

$

16,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends

 

 

2.08

x

 

4.01

x

 

3.59

x

 

1.19

x

 

1.80

x

Ratio of earnings to fixed charges 

 

 

2.09

x

 

4.01

x

 

3.59

x

 

2.78

x

 

3.21

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exclude Interest on Deposits Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before taxes

 

$

26,471

 

$

50,431

 

$

35,415

 

$

15,467

 

$

20,528

 

Add - total fixed charges excluding interest on deposits

 

 

12,295

 

 

7,845

 

 

6,185

 

 

15,192

 

 

10,826

 

Less - preferred stock dividends(a)

 

 

83

 

 

 -

 

 

 -

 

 

11,694

 

 

7,258

 

Total earnings

 

$

38,683

 

$

58,276

 

$

41,600

 

$

18,965

 

$

24,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

$

23,451

 

$

15,995

 

$

12,889

 

$

8,543

 

$

9,069

 

Less - interest expense on deposits

 

 

12,132

 

 

8,936

 

 

7,511

 

 

5,198

 

 

5,713

 

Interest included in operating lease rental expense(b)

 

 

893

 

 

786

 

 

807

 

 

153

 

 

212

 

Preferred stock dividends(a)

 

 

83

 

 

 -

 

 

 -

 

 

11,694

 

 

7,258

 

Total fixed charges excluding interest on deposits

 

$

12,295

 

$

7,845

 

$

6,185

 

$

15,192

 

$

10,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends

 

 

3.15

x

 

7.43

x

 

6.73

x

 

1.25

x

 

2.23

x

Ratio of earnings to fixed charges 

 

 

3.17

x

 

7.43

x

 

6.73

x

 

5.42

x

 

6.75

x

 

 


msbi_Current_Folio_Ex211

Exhibit 21.1

 

LIST OF SUBSIDIARIES OF MIDLAND STATES BANCORP, INC.

 

 

 

 

 

Subsidiary

 

Organized Under Laws of

 

Percent Owned by the Company

 

 

 

 

 

Midland States Bank

 

State of Illinois

 

100%

 

 

 

 

 

Alpine Bank & Trust Co.

 

State of Illinois

 

100%

 

 

 

 

 

Midland Risk Management Company, Inc.

 

State of Nevada

 

100%

 

 

 

 

 

Midland Financial Advisors, Inc.

 

State of Wisconsin

 

100%

 

 

 

 

 

Midland States Preferred Securities Trust

 

State of Delaware

 

100% of common securities

 

 

 

 

 

Love Savings/Heartland Capital Trust III

 

State of Delaware

 

100% of common securities

 

 

 

 

 

Love Savings/Heartland Capital Trust IV

 

State of Delaware

 

100% of common securities

 

 

 

 

 

Grant Park Statutory Trust I

 

State of Delaware

 

100% of common securities

 

 

 

 

 

Centrue Statutory Trust II

 

State of Delaware

 

100% of common securities

 

 

 

 

 

Love Funding Corporation

 

State of Virginia

 

100% owned by Midland States Bank

 

 

 

 

 

Heartland Business Credit Corporation

 

State of Missouri

 

100% owned by Midland States Bank

 

 

 

 

 

Midland Trust Company

 

State of Illinois

 

100% owned by Midland States Bank

 

 

 

 

 

Heartland Premier, LLC

 

State of Missouri

 

51% owned by Midland States Bank

 


msbi_Current_Folio_Ex231

Exhibit  23.1

 

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the Registration Statement No. 333-211963 on Form S-8 and the Registration Statement No. 333-219097 on Form S-3 of Midland States Bancorp, Inc. of our report dated March 6, 2018 relating to the consolidated financial statements appearing in the Annual Report on Form 10-K of Midland States Bancorp, Inc. for the year ended December 31, 2017.

 

/s/ Crowe Horwath LLP

Indianapolis, Indiana
March 6, 2018

 


msbi_Current_Folio_Ex232

Exhibit  23.2

 

Consent of Independent Registered Public Accounting Firm

The Board of Directors
Midland States Bancorp, Inc.:

We consent to the incorporation by reference in the registration statement (No. 333-211963) on Form S-8 and the registration statement (No. 333-219097) on Form S-3 of Midland States Bancorp, Inc. of our report dated March 10, 2017, with respect to the consolidated balance sheet of Midland States Bancorp, Inc. as of December 31, 2016, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows, for each of the years in the two-year period ended December 31, 2016, which report appears in the December 31, 2017 annual report on Form 10-K of Midland States Bancorp, Inc.

(signed) KPMG LLP

St. Louis, Missouri
March 6, 2018

 


msbi_Current_Folio_Ex311

Exhibit 31.1

 

CERTIFICATIONS REQUIRED BY

RULE 13a-14(a) OR RULE 15d-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

I, Leon J. Holschbach , certify that:

1.

I have reviewed this Annual Report on Form 10-K (the “Report”) of Midland States Bancorp, Inc. (the “Registrant”);

 

2.

Based on my knowledge, this Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this Report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this Report;

 

4.

The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this Report is being prepared;

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)

Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this Report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this Report based on such evaluation; and

 

d)

Disclosed in this Report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

 

5.

The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or persons performing the equivalent functions):

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

 

 

 

 

 

 

Midland States Bancorp, INC.

 

 

 

 

Dated as of:March 6, 2018

By:

/s/

Leon J. Holschbach

 

 

 

Leon J. Holschbach

 

 

 

Chief Executive Officer

 

 

 

(Principal Executive Officer)


 

 


msbi_Current_Folio_Ex312

Exhibit 31.2

 

CERTIFICATIONS REQUIRED BY

RULE 13a-14(a) OR RULE 15d-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

I, Jeffrey G. Ludwig, certify that:

1.

I have reviewed this Annual Report on Form 10-K (the “Report”) of Midland States Bancorp, Inc. (the “Registrant”);

 

2.

Based on my knowledge, this Report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this Report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this Report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this Report;

 

4.

The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

 

a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this Report is being prepared;

 

b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)

Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this Report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this Report based on such evaluation; and

 

d)

Disclosed in this Report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

 

5.

The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or persons performing the equivalent functions):

 

a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

 

b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

 

 

 

 

 

 

Midland States Bancorp, INC.

 

 

 

 

Dated as of:March 6, 2018

By:

/s/

Jeffrey G. Ludwig 

 

 

 

Jeffrey G. Ludwig

 

 

 

President and Chief Financial Officer

 

 

 

(Principal Financial and Accounting Officer)

 


msbi_Current_Folio_Ex321

Exhibit 32.1

 

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Leon J. Holschbach, Chief Executive Officer of Midland States Bancorp, Inc. (the “Company”) certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1)

The Annual Report on Form 10-K of the Company for the annual period ended December 31, 2017 (the “Report”) fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

 

 

 

Midland States Bancorp, INC.

 

 

 

 

Dated as of:March 6, 2018

By:

/s/

Leon J. Holschbach

 

 

 

Leon J. Holschbach

 

 

 

Chief Executive Officer

 

 

 

(Principal Executive Officer)

 


msbi_Current_Folio_Ex322

Exhibit 32.2

 

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Jeffrey G. Ludwig,  Executive Vice President and Chief Financial Officer of Midland States Bancorp, Inc. (the “Company”) certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1)

The Annual Report on Form 10-K of the Company for the annual period ended December 31, 2017 (the “Report”) fully complies with the requirements of Sections 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

 

 

 

Midland States Bancorp, INC.

 

 

 

 

Dated as of:March 6, 2018

By:

/s/

Jeffrey G. Ludwig

 

 

 

Jeffrey G. Ludwig

 

 

 

President and Chief Financial Officer

 

 

 

(Principal Financial and Accounting Officer)