Table of Contents

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

x                 Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

 

For the quarterly period ended June 30, 2014

 

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  1-13661

 

STOCK YARDS BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

Kentucky

 

61-1137529

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

1040 East Main Street, Louisville, Kentucky 40206

(Address of principal executive offices including zip code)

 

(502) 582-2571

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

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  x  No  o

 

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

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o

 

Smaller reporting company o

(Do not check if a smaller reporting company)

 

 

 

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

 

The number of shares of the registrant’s Common Stock, no par value, outstanding as of July 25, 2014, was 14,680,028.

 

 

 



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

 

Index

 

PART I — FINANCIAL INFORMATION

 

 

 

Item 1. Financial Statements

 

 

 

The following consolidated financial statements of Stock Yards Bancorp, Inc. and Subsidiary are submitted herewith:

 

 

 

·                       Consolidated Balance Sheets
June 30, 2014 (Unaudited) and December 31, 2013

 

 

 

·                       Consolidated Statements of Income (Unaudited)
for the three and six months ended June 30, 2014 and 2013

 

 

 

·                       Consolidated Statements of Comprehensive Income (Unaudited)
for the three and six months ended June 30, 2014 and 2013

 

 

 

·                       Consolidated Statements of Cash Flows (Unaudited)
for the six months ended June 30, 2014 and 2013

 

 

 

·                       Consolidated Statement of Changes in Stockholders’ Equity (Unaudited)
for the six months ended June 30, 2014 and 2013

 

 

 

·                       Notes to Consolidated Financial Statements (Unaudited)

 

 

 

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

 

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

 

 

Item 4. Controls and Procedures

 

 

 

PART II — OTHER INFORMATION

 

 

 

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

 

 

 

Item 6. Exhibits

 

 

1



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

Consolidated Balance Sheets

June 30, 2014 and December 31, 2013

(In thousands, except share data)

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

57,365

 

$

34,519

 

Federal funds sold

 

37,896

 

36,251

 

Cash and cash equivalents

 

95,261

 

70,770

 

Mortgage loans held for sale

 

4,162

 

1,757

 

Securities available for sale (amortized cost of $412,504 in 2014 and $493,066 in 2013)

 

414,490

 

490,031

 

Federal Home Loan Bank stock and other securities

 

6,347

 

7,347

 

Loans

 

1,799,791

 

1,721,350

 

Less allowance for loan losses

 

29,761

 

28,522

 

Net loans

 

1,770,030

 

1,692,828

 

Premises and equipment, net

 

39,248

 

39,813

 

Bank owned life insurance

 

29,650

 

29,180

 

Accrued interest receivable

 

5,527

 

5,712

 

Other assets

 

46,660

 

51,824

 

Total assets

 

$

2,411,375

 

$

2,389,262

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

462,379

 

$

423,350

 

Interest bearing

 

1,525,016

 

1,557,587

 

Total deposits

 

1,987,395

 

1,980,937

 

Securities sold under agreements to repurchase

 

56,475

 

62,615

 

Federal funds purchased

 

59,014

 

55,295

 

Accrued interest payable

 

133

 

128

 

Other liabilities

 

28,677

 

26,514

 

Federal Home Loan Bank advances

 

36,067

 

34,329

 

Total liabilities

 

2,167,761

 

2,159,818

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, no par value. Authorized 1,000,000 shares; no shares issued or outstanding

 

 

 

Common stock, no par value. Authorized 20,000,000 shares; issued and outstanding 14,665,068 and 14,608,556 shares in 2014 and 2013, respectively

 

9,769

 

9,581

 

Additional paid-in capital

 

35,242

 

33,255

 

Retained earnings

 

197,569

 

188,825

 

Accumulated other comprehensive income

 

1,034

 

(2,217

)

Total stockholders’ equity

 

243,614

 

229,444

 

Total liabilities and stockholders’ equity

 

$

2,411,375

 

$

2,389,262

 

 

See accompanying notes to unaudited consolidated financial statements.

 

2



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Income  (Unaudited)

For the three and six months ended June 30, 2014 and 2013

(In thousands, except per share data)

 

 

 

For three months ended

 

For six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Interest income:

 

 

 

 

 

 

 

 

 

Loans

 

$

19,787

 

$

19,480

 

$

39,146

 

$

38,529

 

Federal funds sold

 

63

 

72

 

142

 

152

 

Mortgage loans held for sale

 

43

 

56

 

74

 

120

 

Securities – taxable

 

1,824

 

1,392

 

3,661

 

2,762

 

Securities – tax-exempt

 

296

 

293

 

594

 

565

 

Total interest income

 

22,013

 

21,293

 

43,617

 

42,128

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

1,114

 

1,285

 

2,254

 

2,624

 

Fed funds purchased

 

9

 

9

 

15

 

17

 

Securities sold under agreements to repurchase

 

29

 

33

 

63

 

68

 

Federal Home Loan Bank advances

 

206

 

219

 

402

 

436

 

Subordinated debentures

 

 

772

 

 

1,545

 

Total interest expense

 

1,358

 

2,318

 

2,734

 

4,690

 

Net interest income

 

20,655

 

18,975

 

40,883

 

37,438

 

Provision for loan losses

 

1,350

 

1,325

 

1,700

 

3,650

 

Net interest income after provision for loan losses

 

19,305

 

17,650

 

39,183

 

33,788

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Investment management and trust services

 

4,755

 

4,129

 

9,323

 

8,015

 

Service charges on deposit accounts

 

2,223

 

2,244

 

4,326

 

4,244

 

Bankcard transaction revenue

 

1,209

 

1,020

 

2,284

 

1,981

 

Mortgage banking revenue

 

722

 

1,195

 

1,310

 

2,375

 

Loss on sales of securities available for sale

 

(9

)

(5

)

(9

)

(5

)

Brokerage commissions and fees

 

462

 

622

 

967

 

1,237

 

Bank owned life insurance income

 

234

 

259

 

470

 

511

 

Gain on acquisition

 

 

449

 

 

449

 

Other

 

461

 

398

 

861

 

732

 

Total non-interest income

 

10,057

 

10,311

 

19,532

 

19,539

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

10,724

 

10,021

 

21,842

 

19,678

 

Net occupancy expense

 

1,453

 

1,435

 

3,009

 

2,666

 

Data processing expense

 

1,718

 

1,819

 

3,278

 

3,175

 

Furniture and equipment expense

 

259

 

286

 

527

 

577

 

FDIC insurance expense

 

350

 

357

 

692

 

707

 

Loss (gain) on other real estate owned

 

(6

)

(74

)

(349

)

(109

)

Acquisition costs

 

 

1,548

 

 

1,548

 

Other

 

3,203

 

3,430

 

6,246

 

6,159

 

Total non-interest expenses

 

17,701

 

18,822

 

35,245

 

34,401

 

Income before income taxes

 

11,661

 

9,139

 

23,470

 

18,926

 

Income tax expense

 

3,627

 

2,732

 

7,259

 

5,751

 

Net income

 

8,034

 

6,407

 

16,211

 

13,175

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.55

 

$

0.45

 

$

1.12

 

$

0.94

 

Diluted

 

$

0.55

 

$

0.45

 

$

1.10

 

$

0.94

 

Average common shares:

 

 

 

 

 

 

 

 

 

Basic

 

14,545

 

14,203

 

14,526

 

14,010

 

Diluted

 

14,704

 

14,243

 

14,714

 

14,055

 

 

See accompanying notes to unaudited consolidated financial statements.

 

3



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Comprehensive Income (Unaudited)

For the three and six months ended June 30, 2014 and 2013

(In thousands)

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net income

 

$

8,034

 

$

6,407

 

$

16,211

 

$

13,175

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities available for sale:

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) arising during the period (net of tax of $663, ($2,761), $1,754 and ($3,019), respectively)

 

1,232

 

(5,128

)

3,258

 

(5,606

)

Reclassification adjustment for securities losses realized in income (net of tax of $3, $2, $3, and $2, respectively)

 

6

 

3

 

6

 

3

 

Unrealized losses on hedging instruments:

 

 

 

 

 

 

 

 

 

Unrealized losses arising during the period (net of tax of ($18), $0, ($7) and $0, respectively)

 

(34

)

 

(13

)

 

Other comprehensive income (loss)

 

1,204

 

(5,125

)

3,251

 

(5,603

)

Comprehensive income

 

$

9,238

 

$

1,282

 

$

19,462

 

$

7,572

 

 

See accompanying notes to unaudited consolidated financial statements.

 

4



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

For the six months ended June 30, 2014 and 2013

(In thousands)

 

 

 

2014

 

2013

 

Operating activities:

 

 

 

 

 

Net income

 

$

16,211

 

$

13,175

 

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

 

 

 

 

 

Provision for loan losses

 

1,700

 

3,650

 

Depreciation, amortization and accretion, net

 

3,226

 

3,148

 

Deferred income tax benefit

 

(252

)

(936

)

Loss on sale of securities available for sale

 

9

 

5

 

Gain on sales of mortgage loans held for sale

 

(769

)

(1,674

)

Origination of mortgage loans held for sale

 

(41,363

)

(93,492

)

Proceeds from sale of mortgage loans held for sale

 

39,727

 

102,133

 

Bank owned life insurance income

 

(470

)

(511

)

(Gain) loss on the disposal of premises and equipment

 

(30

)

22

 

Gain on the sale of other real estate

 

(349

)

(109

)

Gain on acquisition

 

 

(449

)

Stock compensation expense

 

768

 

985

 

Excess tax benefits from share-based compensation arrangements

 

(169

)

(41

)

Decrease in accrued interest receivable and other assets

 

584

 

2,481

 

Increase in accrued interest payable and other liabilities

 

2,337

 

378

 

Net cash provided by operating activities

 

21,160

 

28,765

 

Investing activities:

 

 

 

 

 

Purchases of securities available for sale

 

(124,550

)

(201,252

)

Proceeds from sale of securities available for sale

 

7,732

 

701

 

Proceeds from maturities of securities available for sale

 

197,397

 

255,418

 

Net increase in loans

 

(80,407

)

(48,334

)

Purchases of premises and equipment

 

(1,203

)

(786

)

Proceeds from disposal of premises and equipment

 

344

 

 

Acquisition, net of cash acquired

 

 

8,963

 

Proceeds from sale of foreclosed assets

 

4,303

 

2,287

 

Net cash provided by investing activities

 

3,616

 

16,997

 

Financing activities:

 

 

 

 

 

Net (decrease) increase in deposits

 

6,458

 

(37,284

)

Net (decrease) increase in securities sold under agreements to repurchase and federal funds purchased

 

(2,421

)

6,977

 

Proceeds from Federal Home Loan Bank advances

 

21,820

 

 

Repayments of Federal Home Loan Bank advances

 

(20,082

)

(23

)

Issuance of common stock for options and dividend reinvestment plan

 

626

 

475

 

Excess tax benefits from share-based compensation arrangements

 

169

 

41

 

Common stock repurchases

 

(555

)

(300

)

Cash dividends paid

 

(6,300

)

(5,694

)

Net cash used in financing activities

 

(285

)

(35,808

)

Net increase in cash and cash equivalents

 

24,491

 

9,954

 

Cash and cash equivalents at beginning of period

 

70,770

 

67,703

 

Cash and cash equivalents at end of period

 

$

95,261

 

$

77,657

 

Supplemental cash flow information:

 

 

 

 

 

Income tax payments

 

$

5,094

 

$

5,130

 

Cash paid for interest

 

2,729

 

4,722

 

Supplemental non-cash activity:

 

 

 

 

 

Transfers from loans to other real estate owned

 

$

1,505

 

$

2,141

 

 

See accompanying notes to unaudited consolidated financial statements.

 

5



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

Consolidated Statement of Changes in Stockholders’ Equity (Unaudited)

For the six months ended June 30, 2014 and 2013

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Common stock

 

 

 

 

 

other

 

 

 

 

 

Number of

 

 

 

Additional

 

Retained

 

comprehensive

 

 

 

 

 

shares

 

Amount

 

paid-in capital

 

earnings

 

income (loss)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2013

 

14,609

 

$

9,581

 

$

33,255

 

$

188,825

 

$

(2,217

)

$

229,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

16,211

 

 

16,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax

 

 

 

 

 

3,251

 

3,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

768

 

 

 

768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for exercise of stock options and dividend reinvestment plan

 

31

 

104

 

807

 

(73

)

 

838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for non-vested restricted stock

 

48

 

160

 

994

 

(1,154

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends, $0.43 per share

 

 

 

 

(6,300

)

 

(6,300

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased or cancelled

 

(23

)

(76

)

(582

)

60

 

 

(598

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2014

 

14,665

 

$

9,769

 

$

35,242

 

$

197,569

 

$

1,034

 

$

243,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2012

 

13,915

 

$

7,273

 

$

17,731

 

$

174,650

 

$

5,421

 

$

205,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

13,175

 

 

13,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss, net of tax

 

 

 

 

 

(5,603

)

(5,603

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

985

 

 

 

985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for exercise of stock options and dividend reinvestment plan

 

30

 

101

 

563

 

(5

)

 

659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for non-vested restricted stock

 

55

 

184

 

1,083

 

(1,267

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for acquisition

 

531

 

1,769

 

10,429

 

 

 

12,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends, $0.40 per share

 

 

 

 

(5,694

)

 

(5,694

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased or cancelled

 

(22

)

(78

)

(463

)

98

 

 

(443

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2013

 

14,509

 

$

9,249

 

$

30,328

 

$

180,957

 

$

(182

)

$

220,352

 

 

See accompanying notes to unaudited consolidated financial statements.

 

6



Table of Contents

 

STOCK YARDS BANCORP, INC. AND SUBSIDIARY

 

Notes to Consolidated Financial Statements (Unaudited)

 

(1)                     Summary of Significant Accounting Policies

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all information and footnotes required by U.S. generally accepted accounting principles (US GAAP) for complete financial statements.  The consolidated unaudited financial statements of Stock Yards Bancorp, Inc. (“Bancorp”) and its subsidiary reflect all adjustments (consisting only of adjustments of a normal recurring nature) which are, in the opinion of management, necessary for a fair presentation of financial condition and results of operations for the interim periods.

 

The unaudited consolidated financial statements include the accounts of Stock Yards Bancorp, Inc. and its wholly-owned subsidiary, Stock Yards Bank & Trust Company (“Bank”).  Significant intercompany transactions and accounts have been eliminated in consolidation. In preparing the unaudited consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of certain assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of related revenues and expenses during the reporting period. Actual results could differ from the aforementioned estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses, valuation of other real estate owned, valuation of securities, income tax assets, and estimated liabilities and expense.

 

A description of other significant accounting policies is presented in the notes to the Consolidated Financial Statements for the year ended December 31, 2013 included in Stock Yards Bancorp, Inc.’s Annual Report on Form 10-K.  Certain reclassifications have been made in the prior year financial statements to conform to current year classifications.  These reclassifications had no effect on Bancorp’s total assets, liabilities, equity or net income.

 

Interim results for the three and six month periods ended June 30, 2014 are not necessarily indicative of the results for the entire year.

 

Critical Accounting Policies

 

Management has identified the accounting policy related to the allowance and provision for loan losses as critical to the understanding of Bancorp’s results of operations and discussed this conclusion with Bancorp’s Audit Committee.  Since the application of this policy requires significant management assumptions and estimates, it could result in materially different amounts to be reported if conditions or underlying circumstances were to change.  Assumptions include many factors such as changes in borrowers’ financial condition which can change quickly or historical loss ratios related to certain loan portfolios which may or may not be indicative of future losses.  To the extent that management’s assumptions prove incorrect, the results from operations could be materially affected by a higher or lower provision for loan losses.  The accounting policy related to the allowance for loan losses is applicable to the commercial banking segment of Bancorp.

 

The allowance for loan losses is management’s estimate of probable losses in the loan portfolio. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

 

Prior to the third quarter of 2013, management measured the appropriateness of the allowance for loan losses in its entirety using (a) quantitative (historical loss rates) and qualitative factors (management adjustment factors); (b) specific allocations on impaired loans, and (c) an unallocated amount.  The unallocated amount was evaluated on the loan portfolio in its entirety and was based on additional factors,

 

7



Table of Contents

 

such as national and local economic trends and conditions, changes in volume and severity of past due loans, volume of non-accrual loans, volume and severity of adversely classified or graded loans and other factors and trends that affect specific loans and categories of loans, such as a heightened risk in the commercial and industrial loan portfolios.  Bancorp considered the sum of all allowance amounts derived as described above, including a reasonable unallocated allowance, as an indicator of the appropriate level of allowance for loan losses.

 

During the third quarter of 2013, Bancorp refined its allowance calculation to allocate the portion of allowance that was previously deemed to be unallocated based on management’s determination of appropriate qualitative adjustments. This calculation includes specific allowance allocations for qualitative factors including, among other factors, (i) national and local economic conditions, (ii) the quality and experience of lending staff and management, (iii) changes in lending policies and procedures, (iv) changes in volume and severity of past due loans, classified loans and non-performing loans, (v) potential impact of any concentrations of credit, (vi) changes in the nature and terms of loans such as growth rates and utilization rates, (vii) changes in the value of underlying collateral for collateral-dependent loans, considering Bancorp’s disposition bias, and (viii) the effect of other external factors such as the legal and regulatory environment.  Bancorp may also consider other qualitative factors for additional allowance allocations, including changes in Bancorp’s loan review process.   Changes in the criteria used in this evaluation or the availability of new information could cause the allowance to be increased or decreased in future periods. In addition, bank regulatory agencies, as part of their examination process, may require adjustments to the allowance for loan losses based on their judgments and estimates.

 

Management has also identified the accounting policy related to accounting for income taxes as critical to the understanding of Bancorp’s results of operations and discussed this conclusion with the Audit Committee of the Board of Directors.  The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in an entity’s financial statements or tax returns.  Judgment is required in assessing the future tax consequences of events that have been recognized in Bancorp’s financial statements or tax returns. Fluctuations in the actual outcome of these future tax consequences, including the effects of periodic IRS and state agency examinations, could materially impact Bancorp’s financial position and its results from operations.

 

(2)                     Acquisition

 

On April 30, 2013, Bancorp completed the acquisition of 100% of the outstanding shares of THE BANCorp, Inc. (“Oldham”), parent company of THE BANK — Oldham County, Inc.  As a result of the transaction, THE BANK — Oldham County merged into Stock Yards Bank & Trust Company.  Since the acquisition date, results of operations acquired in the Oldham transaction have been included in Bancorp’s financial results.

 

The Oldham transaction has been accounted for using the acquisition method of accounting and, accordingly, assets acquired, liabilities assumed and consideration transferred were recorded at estimated fair value on the acquisition date. Assets acquired totaled approximately $146.0 million, including $39.8 million of loans and leases.  Liabilities assumed totaled $125.1 million, including $120.4 million of deposits.  Fair value adjustments resulted in net assets acquired in excess of the consideration paid.  Accordingly, a non-taxable gain of $449,000 was recognized.

 

8



Table of Contents

 

The following table summarizes the consideration paid and the amounts of assets acquired and liabilities assumed, adjusted for fair value at the acquisition date.

 

(dollars in thousands)

 

Dollars

 

 

 

 

 

Purchase price:

 

 

 

Value of:

 

 

 

Cash

 

$

8,297

 

Equity instruments (531,288 common shares of Bancorp)

 

12,198

 

Total purchase price

 

20,495

 

 

 

 

 

Identifiable assets:

 

 

 

Cash and federal funds sold

 

17,260

 

Investment securities

 

81,827

 

Loans

 

39,755

 

Premises and equipment

 

4,008

 

Core deposit intangible

 

2,543

 

Other assets

 

605

 

Total identifiable assets:

 

145,998

 

 

 

 

 

Identifiable liabilities:

 

 

 

Deposits

 

120,435

 

Securities sold under agreement to repurchase

 

2,762

 

Other liabilities

 

1,857

 

Total identifiable liabilities

 

125,054

 

Net gain resulting from acquisition

 

$

449

 

 

 

 

 

Acquisition costs (included in other non-interest expenses in Bancorp’s income statement for the six months ended June 30, 2013)

 

$

1,548

 

 

Fair value of the common shares issued as part of the consideration paid was determined based on the closing market price of Bancorp’s common shares on the acquisition date.

 

Bancorp recorded a core deposit intangible of $2,543,000 which is being amortized using methods that anticipate the life of the underlying deposits to which the intangible is attributable.  At June 30, 2014, the unamortized core deposit intangible was $1,937,000.  See Note 7 for details on the core deposit intangible.

 

9



Table of Contents

 

In many cases, determining the fair value of acquired assets and assumed liabilities required Bancorp to estimate cash flows expected to result from those assets and liabilities and to discount those cash flows at appropriate rates of interest. The most significant of these determinations related to the valuation of acquired loans.  Below is an analysis of the fair value of acquired loans as of June 30, 2014.

 

(in thousands)

 

Acquired
impaired
loans

 

Acquired non-
impaired
loans

 

Total
acquired
loans

 

Contractually required principal and interest at acquisition

 

$

3,285

 

$

37,763

 

$

41,048

 

Contractual cash flows not expected to be collected

 

(372

)

(723

)

(1,095

)

Expected cash flows at acquisition

 

2,913

 

37,040

 

39,953

 

Interest component of expected cash flows

 

(174

)

(24

)

(198

)

 

 

 

 

 

 

 

 

Basis in acquired loans at acquisition - estimated fair value

 

$

2,739

 

$

37,016

 

$

39,755

 

 

Fair values of checking, savings and money market deposit accounts acquired from Oldham were assumed to approximate the carrying value as these accounts have no stated maturity and are payable on demand. Certificate of deposit accounts were valued at the present value of the certificates’ expected contractual payments discounted at market rates for similar certificates.

 

In connection with the Oldham acquisition, Bancorp incurred expenses related to executing the transaction and integrating and conforming acquired operations with and into Bancorp. Those expenses consisted largely of conversion of systems and/or integration of operations.

 

(3)                     Securities

 

The amortized cost, unrealized gains and losses, and fair value of securities available for sale follow:

 

(in thousands)

 

Amortized

 

Unrealized

 

 

 

June 30, 2014

 

cost

 

Gains

 

Losses

 

Fair value

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

186,032

 

$

1,743

 

$

1,108

 

$

186,667

 

Mortgage-backed securities - government agencies

 

160,542

 

1,734

 

2,258

 

160,018

 

Obligations of states and political subdivisions

 

65,174

 

1,754

 

144

 

66,784

 

Corporate equity securities

 

756

 

265

 

 

1,021

 

Total securities available for sale

 

$

412,504

 

$

5,496

 

$

3,510

 

$

414,490

 

 

10



Table of Contents

 

(in thousands)

 

Amortized

 

Unrealized

 

 

 

December 31, 2013

 

cost

 

Gains

 

Losses

 

Fair value

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and other U.S. government obligations

 

$

110,000

 

$

 

$

 

$

110,000

 

Government sponsored enterprise obligations

 

138,094

 

1,623

 

1,872

 

137,845

 

Mortgage-backed securities - government agencies

 

176,524

 

1,391

 

5,222

 

172,693

 

Obligations of states and political subdivisions

 

68,448

 

1,473

 

428

 

69,493

 

Total securities available for sale

 

$

493,066

 

$

4,487

 

$

7,522

 

$

490,031

 

 

There were no securities held to maturity as of June 30, 2014 or December 31, 2013.

 

Corporate equity securities, included in the available for sale portfolio at June 30, 2014, consist of common stock in a public-traded small business investment company.

 

In the second quarter of 2014, Bancorp sold securities with total par value of $7.4 million, generating a net loss of $9,000.  These securities consisted of mortgage-backed securities with small remaining balances, obligations of state and political subdivisions, and agency securities.  In the second quarter of 2013, Bancorp sold obligations of state and political subdivisions with total par value of $685,000, generating a loss of $5,000. These sales were made in the ordinary course of portfolio management. Management has the intent and ability to hold all remaining investment securities available for sale for the foreseeable future.

 

A summary of the available for sale investment securities by maturity groupings as of June 30, 2014 is shown below.

 

(in thousands)

 

 

 

 

 

Securities available for sale

 

Amortized cost

 

Fair value

 

 

 

 

 

 

 

Due within 1 year

 

$

63,301

 

$

63,670

 

Due after 1 but within 5 years

 

115,288

 

116,671

 

Due after 5 but within 10 years

 

29,686

 

30,385

 

Due after 10 years

 

42,931

 

42,725

 

Mortgage-backed securities

 

160,542

 

160,018

 

Corporate equity securities

 

756

 

1,021

 

Total securities available for sale

 

$

412,504

 

$

414,490

 

 

11



Table of Contents

 

Actual maturities may differ from contractual maturities because some issuers have the right to call or prepay obligations.  In addition to equity securities, the investment portfolio includes agency mortgage-backed securities, which are guaranteed by agencies such as the FHLMC, FNMA, and GNMA.  These securities differ from traditional debt securities primarily in that they may have uncertain principal payment dates and are priced based on estimated prepayment rates on the underlying collateral. Bancorp does not have exposure to subprime originated mortgage-backed or collateralized debt obligation instruments.

 

Securities with a carrying value of approximately $210.7 million at June 30, 2014 and $243.5 million at December 31, 2013 were pledged to secure accounts of commercial depositors in cash management accounts, public deposits, and cash balances for certain investment management and trust accounts.

 

Securities with unrealized losses at June 30, 2014 and December 31, 2013, not recognized in the statements of income are as follows:

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

(in thousands)

 

value

 

losses

 

value

 

losses

 

value

 

losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

19,033

 

$

118

 

$

34,785

 

$

990

 

$

53,818

 

$

1,108

 

Mortgage-backed securities - government agencies

 

24,503

 

208

 

57,208

 

2,050

 

81,711

 

2,258

 

Obligations of states and political subdivisions

 

7,761

 

47

 

7,322

 

97

 

15,083

 

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

51,297

 

$

373

 

$

99,315

 

$

3,137

 

$

150,612

 

$

3,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

76,755

 

$

1,429

 

$

4,353

 

$

443

 

$

81,108

 

$

1,872

 

Mortgage-backed securities - government agencies

 

112,652

 

4,400

 

8,752

 

822

 

121,404

 

5,222

 

Obligations of states and political subdivisions

 

22,092

 

405

 

1,211

 

23

 

23,303

 

428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

211,499

 

$

6,234

 

$

14,316

 

$

1,288

 

$

225,815

 

$

7,522

 

 

The applicable dates for determining when securities are in an unrealized loss position are June 30, 2014 and December 31, 2013. As such, it is possible that a security had a market value less than its amortized cost on other days during the past twelve months, but is not in the “Investments with an Unrealized Loss of less than 12 months” category above.

 

Unrealized losses on Bancorp’s investment securities portfolio have not been recognized in income because the securities are of high credit quality, and the decline in fair values is largely due to changes in the prevailing interest rate environment since the purchase date.  Fair value is expected to recover as securities reach their maturity date and/or the interest rate environment returns to conditions similar to when these securities were purchased. These investments consist of 90 and 155 separate investment positions as of June 30, 2014 and December 31, 2013, respectively.  Because management does not intend to sell the investments, and it is not likely that Bancorp will be required to sell the investments before

 

12



Table of Contents

 

recovery of their amortized cost bases, which may be maturity, Bancorp does not consider these securities to be other-than-temporarily impaired at June 30, 2014.

 

In addition to the available for sale portfolio, investment securities held by Bancorp include certain securities which are not readily marketable, and are carried at cost. This category includes holdings of Federal Home Loan Bank of Cincinnati (FHLB) stock which are required for access to FHLB borrowing, and are classified as restricted securities.  Bancorp reviewed the investment in FHLB stock as of June 30, 2014, considering the FHLB equity position, its continuance of dividend payments, liquidity position, and positive year-to-date net income.  Based on this review, Bancorp believes its investment in FHLB stock is not impaired. As of December 31, 2013, FHLB Stock and other securities included a $1 million Community Reinvestment Act (CRA) investment which matured in the second quarter of 2014.

 

(4)                     Loans

 

The composition of loans by primary loan portfolio segment follows:

 

(in thousands)

 

June 30, 2014

 

December 31, 2013

 

Commercial and industrial

 

$

558,720

 

$

510,739

 

Construction and development, excluding undeveloped land

 

96,861

 

99,719

 

Undeveloped land

 

27,529

 

29,871

 

Real estate mortgage

 

1,084,521

 

1,046,823

 

Consumer

 

32,160

 

34,198

 

 

 

 

 

 

 

Total loans

 

$

1,799,791

 

$

1,721,350

 

 

13



Table of Contents

 

The following table presents the balance in the recorded investment in loans and allowance for loan losses by portfolio segment and based on impairment evaluation method as of June 30, 2014 and December 31, 2013.

 

 

 

Type of loan

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

and development

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

excluding

 

 

 

 

 

 

 

 

 

(in thousands)

 

and

 

undeveloped

 

Undeveloped

 

Real estate

 

 

 

 

 

June 30, 2014

 

industrial

 

land

 

land

 

mortgage

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

558,720

 

$

96,861

 

$

27,529

 

$

1,084,521

 

$

32,160

 

$

1,799,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

7,719

 

$

26

 

$

6,989

 

$

4,289

 

$

80

 

$

19,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans collectively evaluated for impairment

 

$

550,358

 

$

95,895

 

$

20,540

 

$

1,079,725

 

$

32,065

 

$

1,778,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality

 

$

643

 

$

940

 

$

 

$

507

 

$

15

 

$

2,105

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and development

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

undeveloped

 

Undeveloped

 

Real estate

 

 

 

 

 

 

 

 

 

industrial

 

land

 

land

 

mortgage

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

$

7,644

 

$

2,555

 

$

5,376

 

$

12,604

 

$

343

 

$

 

$

28,522

 

Provision

 

792

 

(881

)

826

 

944

 

19

 

 

1,700

 

Charge-offs

 

(203

)

 

(30

)

(513

)

(195

)

 

(941

)

Recoveries

 

188

 

 

67

 

44

 

181

 

 

480

 

At June 30, 2014

 

$

8,421

 

$

1,674

 

$

6,239

 

$

13,079

 

$

348

 

$

 

$

29,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually evaluated for impairment

 

$

727

 

$

 

$

 

$

299

 

$

80

 

 

 

$

1,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans collectively evaluated for impairment

 

$

7,694

 

$

1,674

 

$

6,239

 

$

12,780

 

$

268

 

$

 

$

28,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

 

 

$

 

 

14



Table of Contents

 

 

 

Type of loan

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

and development

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

excluding

 

 

 

 

 

 

 

 

 

(in thousands)

 

and

 

undeveloped

 

Undeveloped

 

Real estate

 

 

 

 

 

December 31, 2013

 

industrial

 

land

 

land

 

mortgage

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

510,739

 

$

99,719

 

$

29,871

 

$

1,046,823

 

$

34,198

 

$

1,721,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

7,579

 

$

26

 

$

7,340

 

$

7,478

 

$

84

 

$

22,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans collectively evaluated for impairment

 

$

502,535

 

$

98,428

 

$

22,531

 

$

1,038,824

 

$

34,095

 

$

1,696,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality

 

$

625

 

$

1,265

 

$

 

$

521

 

$

19

 

$

2,430

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and development

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

undeveloped

 

Undeveloped

 

Real estate

 

 

 

 

 

 

 

 

 

industrial

 

land

 

land

 

mortgage

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

$

5,949

 

$

4,536

 

$

 

$

14,288

 

$

362

 

$

6,746

 

$

31,881

 

Provision

 

1,583

 

(2,119

)

13,256

 

490

 

86

 

(6,746

)

6,550

 

Charge-offs

 

(457

)

(25

)

(7,961

)

(2,758

)

(763

)

 

(11,964

)

Recoveries

 

569

 

163

 

81

 

584

 

658

 

 

2,055

 

At December 31, 2013

 

$

7,644

 

$

2,555

 

$

5,376

 

$

12,604

 

$

343

 

$

 

$

28,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans individually evaluated for impairment

 

$

762

 

$

 

$

 

$

606

 

$

84

 

 

 

$

1,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loans collectively evaluated for impairment

 

$

6,882

 

$

2,555

 

$

5,376

 

$

11,998

 

$

259

 

$

 

$

27,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

 

 

$

 

$

 

$

 

$

 

 

15



Table of Contents

 

Management uses the following portfolio segments of loans when assessing and monitoring the risk and performance of the loan portfolio:

 

·                  Commercial and industrial

·                  Construction and development, excluding undeveloped land

·                  Undeveloped land

·                  Real estate mortgage

·                  Consumer

 

Bancorp has loans that were acquired in the Oldham acquisition, for which there was, at acquisition, evidence of deterioration of credit quality since origination and for which it was probable, at acquisition, that all contractually required payments would not be collected.  The carrying amount of those loans is included in the balance sheet amounts of loans at June 30, 2014 and December 31, 2013. Changes in the interest component of the fair value adjustment for acquired impaired loans for the year ended December 31, 2013 and the six months ended June 30, 2014 are shown in the following table:

 

(in thousands)

 

 

 

Balance at December 31, 2012

 

$

 

Additions due to Oldham acquisition

 

174

 

Accretion

 

(37

)

Reclassifications from (to) non-accretable difference

 

 

Disposals

 

 

Balance at December 31, 2013

 

137

 

 

 

 

 

Accretion

 

(41

)

Reclassifications from (to) non-accretable difference

 

 

Disposals

 

 

Balance at June 30, 2014

 

$

96

 

 

16



Table of Contents

 

The following table presents loans individually evaluated for impairment as of June 30, 2014 and December 31, 2013.

 

 

 

 

 

Unpaid

 

 

 

Average

 

(in thousands)

 

Recorded

 

principal

 

Related

 

recorded

 

June 30, 2014

 

investment

 

balance

 

allowance

 

investment

 

 

 

 

 

 

 

 

 

 

 

Loans with no related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,394

 

$

1,545

 

$

 

$

1,156

 

Construction and development, excluding undeveloped land

 

26

 

151

 

 

26

 

Undeveloped land

 

6,989

 

9,675

 

 

7,105

 

Real estate mortgage

 

2,755

 

3,631

 

 

3,294

 

Consumer

 

 

 

 

 

Subtotal

 

11,164

 

15,002

 

 

11,581

 

 

 

 

 

 

 

 

 

 

 

Loans with an allowance recorded

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

6,325

 

$

6,325

 

$

727

 

$

6,494

 

Construction and development, excluding undeveloped land

 

 

 

 

 

Undeveloped land

 

 

 

 

 

Real estate mortgage

 

1,534

 

1,534

 

299

 

2,386

 

Consumer

 

80

 

80

 

80

 

82

 

Subtotal

 

7,939

 

7,939

 

1,106

 

8,962

 

 

 

 

 

 

 

 

 

 

 

Total