XML 65 R13.htm IDEA: XBRL DOCUMENT v3.20.1
BORROWINGS
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
BORROWINGS

NOTE 6 – BORROWINGS

Federal funds purchased and retail repurchase agreements

Federal funds purchased and retail repurchase agreements as of March 31, 2020, and December 31, 2019, are listed below.

 

 

 

March 31,

2020

 

 

December 31,

2019

 

Federal funds purchased

 

$

 

 

$

 

Retail repurchase agreements

 

 

37,113

 

 

 

35,708

 

 

The Company has available federal funds lines of credit with its correspondent banks.

Securities sold under agreements to repurchase (retail repurchase agreements) consist of obligations of the Company to other parties.  The obligations are secured by residential mortgage-backed securities held by the Company with a fair value of $42,329 and $40,412 at March 31, 2020, and December 31, 2019.  The agreements are on a day-to-day basis and can be terminated on demand.

 

 

 

March 31,

2020

 

 

December 31,

2019

 

Year-to-date average daily balance during the period

 

$

35,800

 

 

$

42,459

 

Maximum month-end balance year-to-date

 

$

37,113

 

 

$

45,575

 

Weighted average interest rate at period-end

 

 

0.36

%

 

 

0.40

%

 

Federal Home Loan Bank advances

Federal Home Loan Bank advances as of March 31, 2020, are listed below.

 

 

March 31,

2020

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Federal Home Loan Bank line of credit advances

 

$

127,000

 

 

 

0.85

%

 

 

Federal Home Loan Bank fixed-rate term advances

 

 

262,570

 

 

 

0.83

%

 

 

0.5

 

Total principal outstanding

 

 

389,570

 

 

 

 

 

 

 

 

 

Merger purchase accounting adjustment

 

 

50

 

 

 

 

 

 

 

 

 

Total Federal Home Loan Bank advances

 

$

389,620

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances as of December 31, 2019, are listed below.

 

 

December 31,

2019

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Federal Home Loan Bank line of credit advances

 

$

311,223

 

 

 

1.79

%

 

 

Federal Home Loan Bank fixed-rate term advances

 

 

13,095

 

 

 

2.80

%

 

 

2.7

 

Total principal outstanding

 

 

324,318

 

 

 

 

 

 

 

 

 

Merger purchase accounting adjustment

 

 

55

 

 

 

 

 

 

 

 

 

Total Federal Home Loan Bank advances

 

$

324,373

 

 

 

 

 

 

 

 

 

 

The advances, Mortgage Partnership Finance credit enhancement obligations and letters of credit were collateralized by certain qualifying loans totaling $685,601 and $811,394 at March 31, 2020, and December 31, 2019.  Based on this collateral and the Company’s holdings of Federal Home Loan Bank stock, the Company was eligible to borrow an additional $279,633 and $448,278 at March 31, 2020, and December 31, 2019.

Future principal repayments of the March 31, 2020, outstanding balances are as follows.

 

Due in one year or less

$

379,677

 

Due after one year through two years

 

2,357

 

Due after two years through three years

 

2,357

 

Due after three years through four years

 

2,357

 

Due after four years through five years

 

1,857

 

Thereafter

 

965

 

Total

$

389,570

 

Bank stock loan

On March 13, 2017, the Company entered into an agreement with an unaffiliated financial institution that provided for a maximum borrowing facility of $30,000, secured by the Company’s stock in Equity Bank.  The borrowing facility was amended on March 11, 2019 to provide a maximum borrowing facility of $40,000 and extend the maturity to May 15, 2020.  Each draw of funds on the facility will create a separate note that is repayable over a term of five years.  Each note will bear interest at a variable interest rate equal to the prime rate published in the “Money Rates” section of The Wall Street Journal (or any generally recognized successor), floating daily.  Accrued interest and principal payments will be due quarterly with one final payment of unpaid principal and interest due at the end of the five-year term of each separate note.  The Company is also required to pay an unused commitment fee in an amount equal to 20 basis points per annum on the unused portion of the maximum borrowing facility.  In conjunction with the latest draw of funds, completed in late March 2020, the Company has agreed to set aside eight quarters of debt service into a specified demand deposit account.

Bank stock loan advances as of March 31, 2020, are listed below.

 

 

March 31,

2020

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Bank stock loan

 

$

40,000

 

 

 

3.25

%

 

 

4.9

 

 

Bank stock loan advances as of December 31, 2019, are listed below.

 

 

December 31,

2019

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

Bank stock loan

 

$

8,990

 

 

 

4.75

%

 

 

3.7

 

 

 

Future principal repayments of the March 31, 2020, outstanding balances are as follows.

 

Due in one year or less

$

3,223

 

Due after one year through two years

 

4,010

 

Due after two years through three years

 

4,010

 

Due after three years through four years

 

4,010

 

Due after four years through five years

 

24,747

 

Thereafter

 

 

Total

$

40,000

 

The terms of the borrowing facility require the Company and Equity Bank to maintain minimum capital ratios, and other covenants.  In the event of default, the lender has the option to declare all outstanding balances immediately due.  For the quarter ended March 31, 2020, the lender has granted the Company a waiver with reference to the return on asset ratio covenant contained within our loan contract.  The Company was in compliance with all other terms of the borrowing facility.

Subordinated Debentures

In conjunction with prior acquisitions, the Company assumed certain subordinated debentures owed to special purpose unconsolidated subsidiaries that are controlled by the Company.

FCB Capital Trust II (“CTII”):  The trust preferred securities issued by CTII accrue and pay distributions quarterly at three-month LIBOR plus 2.00% on the stated liquidation amount of the trust securities.  These trust preferred securities are mandatorily redeemable upon maturity on April 15, 2035, or upon earlier redemption.

FCB Capital Trust III (“CTIII”):  The trust preferred securities issued by CTIII accrue and pay distributions quarterly at three-month LIBOR plus 1.89% on the stated liquidation amount of the trust securities.  These trust preferred securities are mandatorily redeemable upon maturity on June 15, 2037, or upon earlier redemption.

Community First (AR) Statutory Trust I (“CFSTI”):  The trust preferred securities issued by CFSTI accrue and pay distributions quarterly at three-month LIBOR plus 3.25% on the stated liquidation amount of the trust securities.  These trust preferred securities are mandatorily redeemable upon maturity on December 26, 2032, or upon earlier redemption.

Subordinated debentures as of March 31, 2020, and December 31, 2019, are listed below.

 

 

March 31,

2020

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

3.83

%

 

 

15.0

 

CTIII subordinated debentures

 

 

5,155

 

 

 

2.63

%

 

 

17.2

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

4.48

%

 

 

12.7

 

Total contractual balance

 

 

20,620

 

 

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(5,982

)

 

 

 

 

 

 

 

 

Total subordinated debentures

 

$

14,638

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

2019

 

 

Weighted Average Rate

 

 

Weighted Average Term in Years

 

CTII subordinated debentures

 

$

10,310

 

 

 

3.99

%

 

15.3

 

CTIII subordinated debentures

 

 

5,155

 

 

 

3.78

%

 

 

17.5

 

CFSTI subordinated debentures

 

 

5,155

 

 

 

5.20

%

 

 

13.0

 

Total contractual balance

 

 

20,620

 

 

 

 

 

 

 

 

 

Fair market value adjustments

 

 

(6,059

)

 

 

 

 

 

 

 

 

Total subordinated debentures

 

$

14,561