10-Q 1 e19279_enfc-10q.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

     
     

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

 

For the quarterly period ended:

 

March 31, 2019

 

Commission File Number: 001-35302

 

Entegra Financial Corp.

(Exact name of registrant as specified in its charter)

   
North Carolina 45-2460660
(State of Incorporation) (I.R.S. Employer Identification No.)
   
14 One Center Court,  
Franklin, North Carolina 28734
(Address of principal executive offices) (Zip Code)

 

(828) 524-7000

(Registrant’s telephone number, including area code)

 

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 Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T 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,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer o Accelerated filer x Non-accelerated filer o Smaller reporting company o Emerging growth company x

 

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. o

 

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

 

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

 

Title of each class Trading symbol(s) Name of each exchange on which registered
Common Stock, no par value ENFC The NASDAQ Stock Market LLC

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: On May 7, 2019, 6,919,212 shares of the issuer’s common stock (no par value), were issued and outstanding.

 
 


ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

 

FORM 10-Q

TABLE OF CONTENTS

 

    Page No.
     
PART I. FINANCIAL INFORMATION  
     
Item 1. Financial Statements (Unaudited) 3
  Consolidated Balance Sheets – March 31, 2019 and December 31, 2018  3
  Consolidated Statements of Income – Three Months Ended March 31, 2019 and 2018  4
  Consolidated Statements of Comprehensive Income – Three Months Ended March 31, 2019 and 2018  5
  Consolidated Statements of Changes in Shareholders’ Equity – Three Months Ended March 31, 2019 and 2018  6
  Consolidated Statements of Cash Flows – Three Months Ended March 31, 2019 and 2018  7
  Notes to Consolidated Financial Statements  8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations  41
Item 3. Quantitative and Qualitative Disclosures About Market Risk  64
Item 4. Controls and Procedures  66
     
PART II. OTHER INFORMATION  67
     
Item 1. Legal Proceedings  67
Item 1A. Risk Factors  67
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds  67
Item 3. Defaults Upon Senior Securities  67
Item 4. Mine Safety Disclosures  67
Item 5. Other Information  67
Item 6. Exhibits  68
 

Signatures

69

2
 

Item 1. Financial Statements

 

 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

   March 31,   December 31, 
   2019   2018 
  (Unaudited)   (Audited) 
Assets          
Cash and due from banks  $15,494   $15,409 
Interest-earning deposits   82,791    53,710 
Cash and cash equivalents   98,285    69,119 
           
Investments - equity securities   6,812    6,178 
Investments - available for sale   357,132    359,738 
Other investments, at cost   12,092    12,039 
Loans held for sale (includes $3,270 and $2,431 at fair value)   9,208    7,570 
Loans receivable, net   1,079,837    1,076,069 
Allowance for loan losses   (12,043)   (11,985)
Fixed assets, net   26,093    26,385 
Real estate owned   2,256    2,493 
Accrued interest receivable   6,669    6,443 
Bank owned life insurance   32,087    32,886 
Small Business Investment Company holdings, at cost   4,306    3,839 
Net deferred tax asset   5,265    7,551 
Loan servicing rights   2,753    2,837 
Goodwill   23,903    23,903 
Core deposit intangible   3,404    3,577 
Other assets   11,092    7,799 
           
Total assets  $1,669,151   $1,636,441 
           
Liabilities and Shareholders’ Equity          
           
Liabilities:          
Core deposits  $828,850   $795,261 
Retail certificates of deposit   340,047    349,971 
Wholesale deposits   77,322    76,008 
Federal Home Loan Bank advances   213,500    213,500 
Junior subordinated notes   14,433    14,433 
Other borrowings   9,385    9,299 
Post employment benefits   9,410    9,305 
Accrued interest payable   1,173    1,647 
Other liabilities   4,106    4,145 
Total liabilities   1,498,226    1,473,569 
           
Commitments and contingencies (Notes 7 and 12)          
           
Shareholders’ Equity:          
Preferred stock - no par value, 10,000,000 shares authorized; none issued and outstanding        
Common stock -  no par value, 50,000,000 shares authorized; 6,919,212 and 6,917,703 shares issued and outstanding as of March 31, 2019 and December 31, 2018, respectively        
Common stock held by Rabbi Trust, at cost; 17,672 shares at both March 31, 2019 and December 31, 2018   (379)   (379)
Additional paid in capital   74,320    74,051 
Retained earnings   96,439    92,624 
Accumulated other comprehensive income (loss)   545    (3,424)
Total shareholders’ equity   170,925    162,872 
           
Total liabilities and shareholders’ equity  $1,669,151   $1,636,441 

 

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

 

3
 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

 

   Three Months Ended
March 31,
 
   2019   2018 
   (Unaudited)   (Unaudited) 
Interest income:          
Interest and fees on loans  $12,916   $11,892 
Interest on tax exempt loans   108    92 
Taxable securities   2,081    1,789 
Tax-exempt securities   760    550 
Interest-earning deposits   472    349 
Other   205    170 
Total interest income   16,542    14,842 
           
Interest expense:          
Deposits   2,926    1,382 
Federal Home Loan Bank advances   1,396    820 
Junior subordinated notes   139    138 
Other borrowings   128    109 
Total interest expense   4,589    2,449 
           
Net interest income   11,953    12,393 
           
Provision for loan losses   116    361 
Net interest income after provision for loan losses   11,837    12,032 
           
Noninterest income:          
Servicing income, net   89    94 
Mortgage banking   263    239 
Gain on sale of SBA loans   80    61 
Loss on sale of investments, net       (12)
Equity securities gains (losses)   418    (53)
Service charges on deposit accounts   398    431 
Interchange fees, net   246    248 
Bank owned life insurance   180    200 
Legal settlement income   1,750     
Other   278    208 
Total noninterest income   3,702    1,416 
           
Noninterest expenses:          
Compensation and employee benefits   6,020    5,617 
Net occupancy   1,120    1,092 
Federal deposit insurance   142    279 
Professional and advisory   325    277 
Data processing   493    509 
Marketing and advertising   279    209 
Merger-related expenses   1,350    196 
Net cost of operation of real estate owned   7    50 
Other   1,002    894 
Total noninterest expenses   10,738    9,123 
           
Income before taxes   4,801    4,325 
           
Income tax expense   986    743 
           
Net income  $3,815   $3,582 
           
Earnings per common share:          
Basic  $0.55   $0.52 
Diluted  $0.55   $0.51 
           
Weighted average common shares outstanding:          
Basic   6,918,769    6,885,911 
Diluted   6,943,267    7,027,884 

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

 

4
 

 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended
March 31,
 
   2019   2018 
         
Net income  $3,815   $3,582 
           
Other comprehensive income (loss):          
Change in unrealized holding gains and (losses) on securities available for sale   5,390    (4,505)
Reclassification adjustment for securities (gains) losses realized in net income       12 
Change in unrealized holding gains and losses on cash flow hedge   (159)   202 
Reclassification adjustment for cash flow hedge effectiveness   (65)   (56)
Other comprehensive income (loss), before tax   5,166    (4,347)
Income tax effect related to items of other comprehensive income (loss)   (1,197)   965 
Other comprehensive income (loss), after tax   3,969    (3,382)
           
Comprehensive income  $7,784   $200 

 

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

 
5
 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

Three Months Ended March 31, 2019 and 2018

 

(Dollars in thousands)

 

   Common Stock                     
   Shares   Additional
Paid in
Capital
   Retained
Earnings
   Accumulated
Other
Comprehensive
Income (loss)
   Common
Stock held
by Rabbi
Trust
   Total 
Balances at December 31, 2018   6,917,703   $74,051   $92,624   $(3,424)  $(379)  $162,872 
                               
Net income           3,815            3,815 
Other comprehensive income, net of tax               3,969        3,969 
Stock compensation expense       290                290 
Vesting of restricted stock units, net of 931 shares surrendered   1,509    (21)               (21)
Balances at March 31, 2019   6,919,212   $74,320   $96,439   $545   $(379)  $170,925 
                               
Balance, December 31, 2017   6,879,191   $72,997   $78,718   $(23)  $(379)  $151,313 
                               
Net income           3,582            3,582 
Other comprehensive loss, net of tax               (3,382)       (3,382)
Stock compensation expense       257                257 
Stock options exercised   8,081    117                117 
Vesting of restricted stock units, net of 397 shares surrendered   1,143    (11)               (11)
Cumulative effect of change in accounting principle           (9)   9         
Balance, March 31, 2018   6,888,415   $73,360   $82,291   $(3,396)  $(379)  $151,876 

 

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

 

6
 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Dollars in thousands)

 

   For the Three Months
Ended March 31,
 
   2019   2018 
Cash flows from operating activities:          
Net income  $3,815   $3,582 
Adjustments to reconcile net income to net cash (used in) provided by operating activities:          
Depreciation, amortization and accretion   220    173 
Investment amortization, net   820    813 
Equity securities (income) loss   (418)   53 
Provision for loan losses   116    361 
Provision for real estate owned       18 
Share-based compensation expense   290    257 
Deferred tax expense   1,045    895 
Loss on sales of investments       12 
Income on bank owned life insurance, net   (180)   (200)
Mortgage banking income, net   (263)   (239)
Gain on sales of SBA loans   (80)   (61)
Net realized (gain) loss on sale of real estate owned   (6)   16 
Loans originated for sale   (9,510)   (9,745)
Proceeds from sale of loans originated for sale   8,215    9,866 
Net change in operating assets and liabilities:          
Accrued interest receivable   (226)   (134)
Loan servicing rights   84    30 
Other assets   (3,711)   (1,135)
Postemployment benefits   105    (163)
Accrued interest payable   (474)   (170)
Other liabilities   (170)   (428)
Net cash (used in) provided by operating activities   (328)   3,801 
           
Cash flows from investing activities:          
Activity for investment securities available for sale:          
Purchases       (21,758)
Maturities/calls and principal repayments   7,177    8,858 
Sales       10,009 
Net increase in loans   (3,474)   (31,241)
Proceeds from sale of real estate owned   34    355 
Proceeds from settlement of BOLI policies   1,115     
Purchase of fixed assets   (39)   (345)
Purchase of Small Business Investment Company Holdings, at cost   (467)   (68)
Purchase of other investments, at cost   (53)   (78)
Net cash provided by (used in) investing activities   4,293    (34,268)
           
Cash flows from financing activities:          
Net increase in deposits   24,366    43,375 
Net increase in escrow deposits   770    653 
Net increase in other borrowings   86    463 
Proceeds from FHLB advances   50,000    40,000 
Repayment of FHLB advances   (50,000)   (40,000)
Cash received upon exercise of stock options       117 
Cash paid for shares surrendered upon vesting of restricted stock   (21)   (11)
Net cash provided by financing activities   25,201    44,597 
           
Increase in cash and cash equivalents   29,166    14,130 
           
Cash and cash equivalents, beginning of period   69,119    109,467 
           
Cash and cash equivalents, end of period  $98,285   $123,597 
           
Supplemental disclosures of cash flow information:          
Cash paid during the year for:          
Interest on deposits and other borrowings  $5,220   $2,619 
Income taxes   554     
           
Noncash investing and financing activities:          
Real estate acquired in satisfaction of mortgage loans  $   $749 
Loans originated for the disposition of real estate owned   209    54 

 

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

 

7
 

ENTEGRA FINANCIAL CORP. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

 

 

Organization

Entegra Financial Corp. (“we,” “us,” “our,” or the “Company”) was incorporated on May 31, 2011 and became the holding company for Entegra Bank (the “Bank”) on September 30, 2014 upon the completion of Macon Bancorp’s merger with and into the Company, pursuant to which Macon Bancorp converted from a mutual to stock form of organization. The Company’s primary operation is its investment in the Bank. The Company also owns 100% of the common stock of Macon Capital Trust I (the “Trust”), a Delaware statutory trust formed in 2003 to facilitate the issuance of trust preferred securities. The Bank is a North Carolina state-chartered commercial bank and has a wholly owned subsidiary, Entegra Services, Inc. (“Entegra Services”), which holds investment securities. The consolidated financials are presented in these financial statements.

The Bank operates as a community-focused retail bank, originating primarily real estate-based mortgage, consumer and commercial loans and accepting deposits from consumers and small businesses.

Estimates

The preparation of consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change, in the near term, relate to the determination of the allowance for loan losses, the valuation of acquired loans, separately identifiable intangible assets associated with mergers and acquisitions, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans, and the valuation of deferred tax assets.

 

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of the Company, the Bank, and Entegra Services. The accounts of the Trust are not consolidated with the Company. In consolidation, all significant intercompany accounts and transactions have been eliminated.

 

Reclassification

Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on our results of operations or financial condition as previously reported.

 

Basis of Presentation

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP, for interim financial information and with the Securities and Exchange Commission’s (the “SEC”) instructions for Quarterly Reports on Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC on March 14, 2019 (the “2018 Form 10-K”). In the opinion of management, these interim financial statements present fairly, in all material respects, the Company’s consolidated financial position and results of operations for each of the interim periods presented. Results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year or any future period.

8
 

Business Combinations

The Company accounts for business combinations under the acquisition method of accounting. Assets acquired and liabilities assumed are measured and recorded at fair value at the date of acquisition, including identifiable intangible assets. If the fair value of net assets purchased exceeds the fair value of consideration paid, a bargain purchase gain is recognized at the date of acquisition. Conversely, if the consideration paid exceeds the fair value of the net assets acquired, goodwill is recognized at the acquisition date. Fair values are subject to refinement for a period not to exceed one year after the closing date of an acquisition as information relative to closing date fair values becomes available.

The determination of the fair value of loans acquired takes into account credit quality deterioration and probability of loss; therefore, the related allowance for loan losses is not carried forward.

 

All identifiable intangible assets that are acquired in a business combination are recognized at fair value on the acquisition date. Identifiable intangible assets are recognized separately if they arise from contractual or other legal rights or if they are separable (i.e., capable of being sold, transferred, licensed, rented, or exchanged separately from the entity). Deposit liabilities and the related depositor relationship intangible assets may be exchanged in observable exchange transactions. As a result, the depositor relationship intangible asset is considered identifiable, because the separability criterion has been met.

 

In addition, acquisition-related costs and restructuring costs are recognized as period expenses as incurred.

 

Recent Accounting Standards Updates 

Accounting Standards Update (“ASU”) 2016-02, “Leases (Topic 842).” ASU 2016-02, among other things, requires lessees to recognize a lease liability, which is a lessee's obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. We adopted ASU 2016-02, along with several other subsequent codification updates related to lease accounting, as of January 1, 2019. See Note 14 for additional information.

 

In June 2016, the FASB issued amendments to ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The amendments in the update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected thereby providing financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by the reporting entity. The amendments will be effective for the Company for reporting periods beginning after December 15, 2019. The Company has formed a cross-functional committee to provide corporate governance over the implementation of this update, has evaluated data sources and made process updates to capture additional relevant data, has identified a service provider to perform the calculation, and continues to attend seminars and forums specific to this update. The Company also engaged the service provider to assist with the implementation of the standard. The preliminary measurement of life of loan credit losses was completed in the first quarter of 2019 using December 31, 2018 data. While we continue to evaluate the impact the new guidance will have on our financial position and results of operations, we currently expect the new guidance may result in an increase to our allowance for credit losses given the change to estimated losses over the contractual life of the loan portfolio. The amount of any change to our allowance will depend, in part, upon the composition of our loan portfolio at the adoption date as well as economic conditions and loss forecasts at that date.

 

Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.

 

NOTE 2. INVESTMENT SECURITIES

 

 

The following table presents the holdings of our equity securities as of March 31, 2019 and December 31, 2018:

 

   March 31,   December 31, 
   2019   2018 
   (Dollars in thousands) 
         
Mutual funds  $6,812   $6,178 

9
 

Equity securities with a fair value of $6.2 million as of March 31, 2019 are held in a Rabbi Trust and seek to generate returns that will fund the cost of certain deferred compensation agreements. Equity securities with a fair value of $0.6 million as of March 31, 2019 are in a mutual fund that qualifies under the Community Reinvestment Act (“CRA”) as CRA activity. There were gains on equity securities of $0.4 million for the three months ended March 31, 2019, and losses of $0.1 million for the three months ended March 31, 2018.  

 

The amortized cost and estimated fair values of available-for-sale (“AFS”) securities as of March 31, 2019 and December 31, 2018 are summarized as follows:

 

   March 31, 2019 
       Gross   Gross   Estimated 
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
   (Dollars in thousands) 
                 
U.S. Treasury & Government Agencies  $33,918   $112   $(208)  $33,822 
Municipal Securities   115,467    2,194    (182)   117,479 
Mortgage-backed Securities - Guaranteed   82,467    196    (1,137)   81,526 
Collateralized Mortgage Obligation - Guaranteed   22,194    99    (388)   21,905 
Collateralized Mortgage Obligation - Non Guaranteed   66,842    491    (194)   67,139 
Collateralized Loan Obligations   15,524        (312)   15,212 
Corporate bonds   19,920    237    (108)   20,049 
   $356,332   $3,329   $(2,529)  $357,132 

 

   December 31, 2018 
       Gross   Gross   Estimated 
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
   (Dollars in thousands) 
                 
U.S. Treasury & Government Agencies  $34,068   $74   $(152)  $33,990 
Municipal Securities   115,860    209    (1,667)   114,402 
Mortgage-backed Securities - Guaranteed   86,664    98    (1,578)   85,184 
Collateralized Mortgage Obligation - Guaranteed   22,492    47    (650)   21,889 
Collateralized Mortgage Obligation - Non Guaranteed   69,774    125    (728)   69,171 
Collateralized Loan Obligations   15,534    1    (458)   15,077 
Corporate bonds   19,936    232    (143)   20,025 
   $364,328   $786   $(5,376)  $359,738 

10
 

Information pertaining to securities with gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:

 

   March 31, 2019 
   Less Than 12 Months   More Than 12 Months   Total 
   Fair
Value
   Unrealized
Losses
   Fair
Value
   Unrealized
Losses
   Fair
Value
   Unrealized
Losses
 
   (Dollars in thousands) 
                         
U.S. Treasury & Government Agencies  $22,738   $179   $2,032   $29   $24,770   $208 
Municipal Securities           20,277    182    20,277    182 
Mortgage-backed Securities - Guaranteed   5,987    60    54,578    1,077    60,565    1,137 
Collateralized Mortgage Obligations - Guaranteed           15,433    388    15,433    388 
Collateralized Mortgage Obligations - Non Guaranteed   2,908    25    17,739    169    20,647    194 
Collateralized loan obligations   11,750    269    3,462    43    15,212    312 
Corporate bonds   3,125    25    3,350    83    6,475    108 
   $46,508   $558   $116,871   $1,971   $163,379   $2,529 

 

   December 31, 2018 
   Less Than 12 Months   More Than 12 Months   Total 
   Fair
Value
   Unrealized
Losses
   Fair
Value
   Unrealized
Losses
   Fair
Value
   Unrealized
Losses
 
   (Dollars in thousands) 
                         
U.S. Treasury & Government Agencies  $23,423   $152   $   $   $23,423   $152 
Municipal Securities   33,028    421    56,153    1,246    89,181    1,667 
Mortgage-backed Securities - Guaranteed   27,692    370    45,619    1,208    73,311    1,578 
Collateralized Mortgage Obligations - Guaranteed   2,042    19    15,294    631    17,336    650 
Collateralized Mortgage Obligations - Non Guaranteed   22,383    185    30,471    543    52,854    728 
Collateralized loan obligations   11,618    404    1,449    54    13,067    458 
Corporate bonds   2,492    45    3,345    98    5,837    143 
   $122,678   $1,596   $152,331   $3,780   $275,009   $5,376 

11
 

Information pertaining to the number of securities with gross unrealized losses is detailed in the table below. Management of the Company believes all unrealized losses as of March 31, 2019 and December 31, 2018 represent temporary impairment. The unrealized losses have resulted from temporary changes in the interest rate market and not as a result of credit deterioration. We do not intend to sell and it is not likely that we will be required to sell any of the securities referenced in the table below before recovery of their amortized cost.

 

   March 31, 2019 
   Less Than
12 Months
   More Than
12 Months
   Total 
U.S. Treasury & Government Agencies   15    1    16 
Municipal Securities       18    18 
Mortgage-backed Securities - Guaranteed   5    52    57 
Collateralized Mortgage Obligations - Guaranteed       8    8 
Collateralized Mortgage Obligations - Non Guaranteed   2    13    15 
Collateralized Loan Obligations   6    2    8 
Corporate bonds   4    4    8 
    32    98    130 

 

   December 31, 2018 
   Less Than
12 Months
   More Than
12 Months
   Total 
U.S. Treasury & Government Agencies   14        14 
Municipal Securities   31    52    83 
Mortgage-backed Securities - Guaranteed   21    43    64 
Collateralized Mortgage Obligations - Guaranteed   1    8    9 
Collateralized Mortgage Obligations - Non Guaranteed   12    22    34 
Collateralized Loan Obligations   6    1    7 
Corporate bonds   3    4    7 
    88    130    218 

  

The Company received proceeds from sales of securities classified as AFS and corresponding gross realized gains and losses as follows for the three months ended March 31, 2018:

(Dollars in thousands) 
Gross proceeds  $10,009 
Gross realized gains   21 
Gross realized losses   33 

 

There were no investment security sales for the three months ended March 31, 2019.

 

The Company had securities pledged against deposits and borrowings of approximately $159.8 million at March 31, 2019 and $155.8 million at December 31, 2018. 

12
 

The amortized cost and estimated fair value of investments in debt securities at March 31, 2019, by contractual maturity, is shown below. Mortgage-backed securities have not been scheduled because expected maturities will differ from contractual maturities when borrowers have the right to prepay the obligations.

 

   Available-for-Sale 
   Amortized
Cost
   Fair
Value
 
   (Dollars in thousands) 
         
Less than 1 year  $1,979   $1,981 
Over 1 year through 5 years   4,570    3,207 
After 5 years through 10 years   30,973    32,307 
Over 10 years   147,307    149,067 
    184,829    186,562 
Mortgage-backed securities   171,503    170,570 
           
Total  $356,332   $357,132 

 

NOTE 3. LOANS RECEIVABLE

Loans receivable as of March 31, 2019 and December 31, 2018 are summarized as follows:

 

   March 31,   December 31, 
   2019   2018 
   (Dollars in thousands) 
         
Real estate mortgage loans:          
One-to four-family residential  $328,779   $325,560 
Commercial real estate   500,600    498,106 
Home equity loans and lines of credit   47,665    48,679 
Residential construction   46,622    39,533 
Other construction and land   99,462    104,645 
Total real estate loans   1,023,128    1,016,523 
           
Commercial and industrial   51,562    54,410 
Consumer   6,494    6,842 
         Total commercial and consumer   58,056    61,252 
           
Loans receivable, gross   1,081,184    1,077,775 
           
Less:  Net deferred loan fees   (1,046)   (1,000)
Fair value discount   (915)   (1,048)
         Hedged loans basis adjustment (See Note 8)   503    245 
         Unamortized premium   319    333 
         Unamortized discount   (208)   (236)
           
Loans receivable, net of deferred fees  $1,079,837   $1,076,069 

 

The Bank had $267.2 million and $256.1 million of loans pledged as collateral to secure funding with the Federal Home Loan Bank of Atlanta (“FHLB”) at March 31, 2019 and December 31, 2018, respectively. The Bank also had $115.2 million and $114.4 million of loans pledged as collateral to secure funding availability with the Federal Reserve Bank (“FRB”) Discount Window at March 31, 2019 and December 31, 2018, respectively.

13
 

Included in loans receivable and other borrowings at March 31, 2019 are $4.4 million in participated loans that did not qualify for sale accounting. Interest expense on the other borrowings accrues at the same rate as the interest income recognized on the loans receivable, resulting in no effect to net income.

The following tables present the activity related to the discount on individually purchased loans for the three months ended March 31, 2019 and 2018:

   For the Three Months Ended 
   March 31, 
(Dollars in thousands)  2019   2018 
         
Discount on purchased loans, beginning of period  $236   $710 
Accretion   (28)   (29)
Discount on purchased loans, end of period  $208   $681 

 

The following table presents the activity related to the fair value discount on loans from business combinations for the three months ended March 31 2019, and 2018:

   For the Three Months Ended 
   March 31, 
(Dollars in thousands)  2019   2018 
         
Fair value discount, beginning of period  $1,048   $2,012 
Accretion   (133)   (266)
Fair value discount, end of period  $915   $1,746 

NOTE 4. ALLOWANCE FOR LOAN LOSSES

 

 

The following tables present, by portfolio segment, the changes in the allowance for loan losses for the periods indicated:

 

   Three Months Ended March 31, 2019 
   One-to four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
                                 
Beginning balance  $3,909   $5,130   $560   $452   $1,250   $608   $76   $11,985 
Provision   34    (112)   255    68    (42)   43    (130)   116 
Charge-offs   (4)       (209)           (59)   (26)   (298)
Recoveries   20    56            8    4    152    240 
Ending balance  $3,959   $5,074   $606   $520   $1,216   $596   $72   $12,043 

   Three Months Ended March 31, 2018 
   One-to four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
                                 
Beginning balance  $4,018   $4,364   $616   $303   $1,025   $503   $58   $10,887 
Provision   (151)   229    (21)   150    63    128    (37)   361 
Charge-offs   (110)   (35)   (41)               (29)   (215)
Recoveries   13    3    21        20    5    72    134 
Ending balance  $3,770   $4,561   $575   $453   $1,108   $636   $64   $11,167 

14
 

The following tables present, by portfolio segment and reserving methodology, the allocation of the allowance for loan losses and the net investment in loans for the periods indicated:

 

   March 31, 2019 
   One-to four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
Allowance for loan losses                                        
Individually evaluated for impairment  $148   $80   $74   $   $46   $5   $   $353 
Collectively evaluated for impairment   3,811    4,994    532    520    1,170    591    72    11,690 
   $3,959   $5,074   $606   $520   $1,216   $596   $72   $12,043 
                                         
Loans Receivable                                        
Individually evaluated for impairment  $3,262   $5,994   $312   $   $1,358   $271   $   $11,197 
Collectively evaluated for impairment   325,414    493,085    47,500    46,566    97,918    51,563    6,594    1,068,640 
   $328,676   $499,079   $47,812   $46,566   $99,276   $51,834   $6,594   $1,079,837 

 

   December 31, 2018 
   One-to four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
Allowance for loan losses                                        
Individually evaluated for impairment  $79   $27   $   $   $54   $7   $   $167 
Collectively evaluated for impairment   3,830    5,103    560    452    1,196    601    76    11,818 
   $3,909   $5,130   $560   $452   $1,250   $608   $76   $11,985 
                                         
Loans Receivable                                        
Individually evaluated for impairment  $2,900   $6,019   $313   $   $1,377   $276   $   $10,885 
Collectively evaluated for impairment   322,255    490,530    48,512    39,488    103,087    54,367    6,945    1,065,184 
   $325,155   $496,549   $48,825   $39,488   $104,464   $54,643   $6,945   $1,076,069 

 

Portfolio Quality Indicators

 

The Company’s loan portfolio grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled. The Company’s internal credit risk grading system is based on experiences with similarly graded loans, industry best practices, and regulatory guidance. Credit risk grades are refreshed each quarter, at which time management analyzes the resulting information, as well as other external statistics and factors, to track loan performance.

 

The Company’s internally assigned grades pursuant to the Board-approved lending policy are as follows:

 

·Pass (1-5) – Acceptable loans with any identifiable weaknesses appropriately mitigated. 
·Special Mention (6) – Potential weakness or identifiable weakness present without appropriate mitigating factors; however, loan continues to perform satisfactorily with no material delinquency noted.  This may include some deterioration in repayment capacity and/or loan-to-value of securing collateral.
·Substandard (7) – Significant weakness that remains unmitigated, most likely due to diminished repayment capacity, serious delinquency, and/or marginal performance based upon restructured loan terms.  
·Doubtful (8) – Significant weakness that remains unmitigated and collection in full is highly questionable or improbable.
·Loss (9) – Collectability is unlikely resulting in immediate charge-off.

15
 

Description of Segment and Class Risks

 

Each of our portfolio segments and the classes within those segments are subject to risks that could have an adverse impact on the credit quality of our loan portfolio. Management has identified the most significant risks as described below which are generally similar among our segments and classes. While the list is not exhaustive, it provides a description of the risks that management has determined are the most significant.

 

One-to-four family residential

 

We centrally underwrite each of our one-to-four family residential loans using credit scoring and analytical tools consistent with the Board-approved lending policy and internal procedures based upon industry best practices and regulatory directives. Loans to be sold to secondary market investors must also adhere to investor guidelines. We also evaluate the value and marketability of that collateral. Common risks to each class of non-commercial loans, including one-to-four family residential, include risks that are not specific to individual transactions such as general economic conditions within our markets, particularly unemployment and potential declines in real estate values. Personal events such as death, disability or change in marital status also add risk to non-commercial loans.

 

Commercial real estate

 

Commercial mortgage loans are primarily dependent on the ability of our customers to achieve business results consistent with those projected at loan origination resulting in cash flow sufficient to service the debt. To the extent that a customer’s business results are significantly unfavorable versus the original projections, the ability for our loan to be serviced on a basis consistent with the contractual terms may be at risk. While these loans are secured by real property and possibly other business assets such as inventory or accounts receivable, it is possible that the liquidation of the collateral will not fully satisfy the obligation. Other commercial real estate loans consist primarily of loans secured by multifamily housing and agricultural loans. The primary risk associated with multifamily loans is the ability of the income-producing property that collateralizes the loan to produce adequate cash flow to service the debt. High unemployment or generally weak economic conditions may result in our customer having to provide rental rate concessions to achieve adequate occupancy rates. The performance of agricultural loans are highly dependent on favorable weather, reasonable costs for seed and fertilizer, and the ability to successfully market the product at a profitable margin. The demand for these products is also dependent on macroeconomic conditions that are beyond the control of the borrower.

 

Home equity and lines of credit

 

Home equity loans are often secured by first or second liens on residential real estate, thereby making such loans particularly susceptible to declining collateral values. A substantial decline in collateral value could render our second lien position to be effectively unsecured. Additional risks include lien perfection inaccuracies and disputes with first lienholders that may further weaken our collateral position. Further, the open-end structure of these loans creates the risk that customers may draw on the lines of credit in excess of the collateral value if there have been significant declines since origination.

 

Residential construction and other construction and land

 

Residential mortgage construction loans are typically secured by undeveloped or partially developed land with funds to be disbursed as home construction is completed contingent upon receipt and satisfactory review of invoices and inspections. Declines in real estate values can result in residential mortgage loan borrowers having debt levels in excess of the collateral’s current market value. Non-commercial construction and land development loans can experience delays in completion and/or cost overruns that exceed the borrower’s financial ability to complete the project. Cost overruns can result in foreclosure of partially completed collateral with unrealized value and diminished marketability. Commercial construction and land development loans are dependent on the supply and demand for commercial real estate in the markets we serve as well as the demand for newly constructed residential homes and building lots. Deterioration in demand could result in significant decreases in the underlying collateral values and make repayment of the outstanding loans more difficult for our customers.

16
 

Commercial

 

We centrally underwrite each of our commercial loans based primarily upon the customer’s ability to generate the required cash flow to service the debt in accordance with the contractual terms and conditions of the loan agreement. We strive to gain a complete understanding of our borrower’s businesses, including the experience and background of the principals of such businesses. To the extent that the loan is secured by collateral, which is a predominant feature of the majority of our commercial loans, or other assets including accounts receivable and inventory, we gain an understanding of the likely value of the collateral and what level of strength it brings to the loan transaction. To the extent that the principals or other parties are obligated under the note or guaranty agreements, we analyze the relative financial strength and liquidity of each guarantor. Common risks to each class of commercial loans include risks that are not specific to individual transactions such as general economic conditions within our markets, as well as risks that are specific to each transaction including volatility or seasonality of cash flows, changing demand for products and services, personal events such as death, disability or change in marital status, and reductions in the value of our collateral.

 

Consumer

 

The consumer loan portfolio includes loans secured by personal property such as automobiles, marketable securities, other titled recreational vehicles including boats and motorcycles, as well as unsecured consumer debt. The value of underlying collateral within this class is especially volatile due to potential rapid depreciation in values since the date of loan origination in excess of principal repayment. 

 

The following tables present the recorded investment in gross loans by loan grade as of the dates indicated:

 

March 31, 2019
Loan Grade  One-to-Four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
                                 
1  $   $7,449   $   $   $   $1,191   $6   $8,646 
2       10,444                904        11,348 
3   31,789    89,877    4,839    9,562    12,292    14,717    17    163,093 
4   124,622    281,883    3,719    24,186    55,743    22,044    215    512,412 
5   25,610    88,755    392    2,443    17,947    12,105    4    147,256 
6   318    8,185        1    1,280    478        10,262 
7   646    5,491            187    383        6,707 
   $182,985   $492,084   $8,950   $36,192   $87,449   $51,822   $242   $859,724 
                                         
Ungraded Loan Exposure:                                       
                                         
Performing  $144,670   $6,976   $38,519   $10,374   $11,763   $12   $6,351   $218,665 
Nonperforming   1,021    19    343        64        1    1,448 
Subtotal  $145,691   $6,995   $38,862   $10,374   $11,827   $12   $6,352   $220,113 
                                         
Total  $328,676   $499,079   $47,812   $46,566   $99,276   $51,834   $6,594   $1,079,837 

17
 
December 31, 2018
Loan Grade  One-to-Four
Family
Residential
   Commercial
Real Estate
   Home Equity
and Lines
of Credit
   Residential
Construction
   Other
Construction
and Land
   Commercial   Consumer   Total 
   (Dollars in thousands) 
                                 
1  $   $7,569   $   $   $   $1,264   $7   $8,840 
2       7,860                20        7,880 
3   31,623    87,756    5,212    9,365    12,111    15,685    264    162,016 
4   121,688    280,630    4,014    18,358    61,646    22,374    245    508,955 
5   24,738    88,698    615    3,404    17,630    12,307    5    147,397 
6   321    7,867        1    1,303    495        9,987 
7   674    5,725            376    487        7,262 
   $179,044   $486,105   $9,841   $31,128   $93,066   $52,632   $521   $852,337 
                                         
Ungraded Loan Exposure:                                       
                                         
Performing  $145,470   $10,420   $38,806   $8,360   $11,334   $2,011   $6,424   $222,825 
Nonperforming   641    24    178        64            907 
Subtotal  $146,111   $10,444   $38,984   $8,360   $11,398   $2,011   $6,424   $223,732 
                                         
Total  $325,155   $496,549   $48,825   $39,488   $104,464   $54,643   $6,945   $1,076,069 

Delinquency Analysis of Loans by Class

 

The following tables include an aging analysis of the recorded investment of past-due financing receivables by class. The Company does not accrue interest on loans greater than 90 days past due.

 

   March 31, 2019 
   30-59 Days
Past Due
   60-89 Days
Past Due
   90 Days
and Over
Past Due
   Total
Past Due
   Current   Total Loans
Receivable
 
   (Dollars in thousands) 
                         
One-to-four family residential  $4,364   $   $251   $4,615   $324,061   $328,676 
Commercial real estate   4,291    119    1,515    5,925    493,154    499,079 
Home equity and lines of credit   159        343    502    47,310    47,812 
Residential construction   350        1    351    46,215    46,566 
Other construction and land   129        64    193    99,083    99,276 
Commercial   283        62    345    51,489    51,834 
Consumer   35    3    1    39    6,555    6,594 
Total  $9,611   $122   $2,237   $11,970   $1,067,867   $1,079,837 

   December 31, 2018 
   30-59 Days
Past Due
   60-89 Days
Past Due
   90 Days
and Over
Past Due
   Total
Past Due
   Current   Total Loans
Receivable
 
   (Dollars in thousands) 
                         
One-to-four family residential  $3,562   $1,317   $84   $4,963   $320,192   $325,155 
Commercial real estate   2,615        1,782    4,397    492,152    496,549 
Home equity and lines of credit   400    457    73    930    47,895    48,825 
Residential construction           1    1    39,487    39,488 
Other construction and land   613    32    64    709    103,755    104,464 
Commercial   307    25    121    453    54,190    54,643 
Consumer   27    4        31    6,914    6,945 
Total  $7,524   $1,835   $2,125   $11,484   $1,064,585   $1,076,069 
18
 

Impaired Loans

 

The following table presents investments in loans considered to be impaired and related information on those impaired loans as of March 31, 2019 and December 31, 2018.

 

   March 31, 2019   December 31, 2018 
   Recorded
Balance
   Unpaid
Principal
Balance
   Specific
Allowance
   Recorded
Balance
   Unpaid
Principal
Balance
   Specific
Allowance
 
   (Dollars in thousands) 
Loans without a valuation allowance                              
One-to-four family residential  $2,324   $2,475   $   $845   $923   $ 
Commercial real estate   3,925    6,271        3,835    6,207     
Home equity and lines of credit   213    328        283    283     
Other construction and land   549    683        365    366     
   $7,011   $9,757   $   $5,328   $7,779   $ 
                               
Loans with a valuation allowance                              
One-to-four family residential  $938   $938   $148   $2,055   $2,055   $79 
Commercial real estate   2,069    2,069    80    2,184    2,184    27 
Home equity and lines of credit   99    99    74    30    30     
Other construction and land   809    809    46    1,012    1,012    54 
Commercial   271    271    5    276    276    7 
   $4,186   $4,186   $353   $5,557   $5,557   $167 
                               
Total                              
One-to-four family residential  $3,262   $3,413   $148   $2,900   $2,978   $79 
Commercial real estate   5,994    8,340    80    6,019    8,391    27 
Home equity and lines of credit   312    427    74    313    313     
Other construction and land   1,358    1,492    46    1,377    1,378    54 
Commercial   271    271    5    276    276    7 
   $11,197   $13,943   $353   $10,885   $13,336   $167 

19
 

The following table presents average impaired loans and interest income recognized on those impaired loans, by class segment, for the periods indicated:

 

   Three Months Ended March 31, 
   2019   2018 
   Average
Investment in
Impaired Loans
   Interest Income
Recognized
   Average
Investment in
Impaired Loans
   Interest Income
Recognized
 
   (Dollars in thousands) 
Loans without a valuation allowance                    
One-to four-family residential  $2,483   $29   $1,877   $29 
Commercial real estate   6,272    37    5,613    31 
Home equity and lines of credit   328    15    427    14 
Other construction and land   685    5    699    5 
   $9,768   $86   $8,616   $79 
                     
Loans with a valuation allowance                    
One-to four-family residential  $937   $8   $1,621   $16 
Commercial real estate   2,155    23    1,693    23 
Home equity and lines of credit   99    2         
Other construction and land   819    12    1,724    9 
Commercial   274    6    290    5 
   $4,284   $51   $5,328   $53 
                     
Total                    
One-to four-family residential  $3,420   $37   $3,498   $45 
Commercial real estate   8,427    60    7,306    54 
Home equity and lines of credit   427    17    427    14 
Other construction and land   1,504    17    2,423    14 
Commercial   274    6    290    5 
   $14,052   $137   $13,944   $132 

 

Nonperforming Loans

 

The following table summarizes the balances of nonperforming loans as of March 31, 2019 and December 31, 2018. Certain loans classified as Troubled Debt Restructurings (“TDRs”) and impaired loans may be on non-accrual status even though they are not contractually delinquent.

 

   March 31,
2019
   December 31,
2018
 
   (Dollars in thousands) 
         
One-to-four family residential  $1,394   $1,037 
Commercial real estate   2,854    3,266 
Home equity loans and lines of credit   343    178 
Residential construction   1     
Other construction and land   251    256 
Commercial   62    120 
Consumer   1     
Non-performing loans  $4,906   $4,857 

20
 

TDRs

 

The following tables summarize TDR loans as of the dates indicated:

 

   March 31, 2019 
   Performing   Nonperforming   Total 
   TDRs   TDRs   TDRs 
   (Dollars in thousands) 
             
One-to-four family residential  $2,138   $358   $2,496 
Commercial real estate   3,912    1,212    5,124 
Home equity and lines of credit   313        313 
Other construction and land   1,170    187    1,357 
Commercial   271        271 
                
   $7,804   $1,757   $9,561 

  

   December 31, 2018 
   Performing   Nonperforming   Total 
   TDRs   TDRs   TDRs 
   (Dollars in thousands) 
             
One-to-four family residential  $2,154   $361   $2,515 
Commercial real estate   3,690    1,462    5,152 
Home equity and lines of credit   283    30    313 
Other construction and land   1,185    192    1,377 
Commercial   276        276 
                
   $7,588   $2,045   $9,633 

 

There were no loan modifications that were deemed TDRs at the time of the modification during the three months ended March 31, 2019 or 2018.

 

There were no TDRs that defaulted during the three months ending March 31, 2019 or 2018 and which were modified as TDRs within the previous 12 months.

21
 

NOTE 5. GOODWILL AND OTHER INTANGIBLES

 

 

The Company had $23.9 million of goodwill as of March 31, 2019 and December 31, 2018.

 

The Company had $3.4 million and $3.6 million of core deposit intangibles as of March 31, 2019 and December 31, 2018, respectively. The following is a summary of gross carrying amounts and accumulated amortization of core deposit intangibles:

 

   As of and for the
Three Months
Ending
   As of and for the
Year Ending
 
   March 31,   December 31, 
   2019   2018 
   Dollars in thousands 
Gross balance at beginning of period  $4,840   $4,840 
Additions from acquisitions        
Gross balance at end of period   4,840    4,840 
Less accumulated amortization   (1,436)   (1,263)
Core deposit intangible, net  $3,404   $3,577 

 

Core deposit intangibles are amortized using the straight-line method over their estimated useful lives of seven years. Estimated amortization expense for core deposit intangibles is $0.7 million for 2019 and each of the next three years, $0.6 million in the fifth year, and $0.3 million in the final year. 

 

NOTE 6. DEPOSITS

 

 

The following table summarizes deposit balances and interest expense by type of deposit as of and for the three months ended March 31, 2019 and 2018 and the year ended December 31, 2018.

 

   As of and for the   As of and for the Year Ended 
   Three Months Ended March 31,   December 31, 
   2019   2018   2018 
(Dollars in thousands)  Balance   Interest
Expense
   Balance   Interest
Expense
   Balance   Interest
Expense
 
Noninterest-bearing demand  $194,562   $   $192,916   $   $184,404   $ 
Interest-bearing demand   198,516    98    206,530    87    209,085    374 
Money Market   390,839    1,138    336,625    366    356,086    2,637 
Savings   49,996    14    52,162    15    50,716    59 
Time Deposits   412,306    1,676    417,675    914    420,949    5,048 
   $1,246,219   $2,926   $1,205,908   $1,382   $1,221,240   $8,118 

22
 

The following table indicates wholesale deposits included in the money market and time deposits amounts above:

 

   As of March 31,   As of December 31, 
   2019   2018   2018 
(Dollars in thousands)  Balance   Balance   Balance 
Wholesale money market  $5,063   $25,026   $5,030 
Wholesale time deposits   72,259    56,232    70,978 
   $77,322   $81,258   $76,008 

 

NOTE 7. BORROWINGS

 

 

The scheduled maturities and respective weighted average rates of outstanding FHLB advances are as follows for the dates indicated:

 

   March 31, 2019   December 31, 2018 
Year of
Maturity
  Balance   Weighted
Average Rate
   Balance   Weighted
Average Rate
 
   (Dollars in thousands) 
2019   163,500    2.59%   168,500    2.52%
2020   45,000    2.80%   45,000    2.80%
2024   5,000    2.81%        
   $213,500    2.64%  $213,500    2.58%

  

The Company has a $15.0 million revolving credit loan facility with NexBank SSB. The loan facility, which is secured by Entegra Bank stock, bears interest at LIBOR plus 350 basis points and is intended to be used for general corporate purposes. The Company had drawn $5.0 million on the revolving credit loan facility as of March 31, 2019 and December 31, 2018.

 

The Company also had other borrowings of $4.4 million and $4.3 million at March 31, 2019 and December 31, 2018, respectively, which is comprised of participated loans that did not qualify for sale accounting. Interest expense on these other borrowings accrues at the same rate as the interest income recognized on the loans receivable, resulting in no effect to net income.

 

NOTE 8. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES

 

 

Interest Rate Swaps

 

Risk Management Objective of Interest Rate Swaps

 

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of certain balance sheet assets and liabilities. In the normal course of business, the Company also uses derivative financial instruments to add stability to interest income or expense and to manage its exposure to movements in interest rates. The Company does not use derivatives for trading or speculative purposes and only enters into transactions that have a qualifying hedging relationship. The Company's hedging strategies involving interest rate derivatives are classified as either “Fair Value Hedges” or “Cash Flow Hedges,” depending upon the rate characteristic of the hedged item.

23
 

Fair Value Hedge: As a result of interest rate fluctuations, fixed-rate assets and liabilities will appreciate or depreciate in fair value. When effectively hedged, this appreciation or depreciation will generally be offset by fluctuations in the fair value of the derivative instruments that are linked to the hedged assets and liabilities. This strategy is referred to as a fair value hedge.

 

Cash Flow Hedge: Cash flows related to floating-rate assets and liabilities will fluctuate with changes in an underlying rate index. When effectively hedged, the increases or decreases in cash flows related to the floating rate asset or liability will generally be offset by changes in cash flows of the derivative instrument designated as a hedge. This strategy is referred to as a cash flow hedge.

 

Credit and Collateral Risks for Interest Rate Swaps

 

The Company manages credit exposure on interest rate swap transactions by entering into a bilateral credit support agreement with each counterparty. The credit support agreements allow for collateralization of exposures beyond specified minimum threshold amounts.

 

The Company’s agreements with its interest rate swap counterparties contain a provision where if either party defaults on any of its indebtedness, then it could also be declared in default on its derivative obligations. The agreements with derivative counterparties also include provisions that if not met, could result in the Company being declared in default. If the Company were to be declared in default, the counterparty could terminate the derivative positions and the Company and the counterparty would be required to settle their obligations under the agreements. At March 31, 2019, the Company had two derivatives in net liability positions of $0.6 million under these agreements and recognized the right to reclaim cash collateral of $0.6 million which was included in the consolidated balance sheets in Other assets. The Company had one derivative in a net liability position of $0.2 million at December 31, 2018.

 

Mortgage Derivatives

 

Risk Management Objective of Mortgage Lending Activities

 

The Company also maintains a risk management program to manage interest rate risk and pricing risk associated with its mortgage lending activities. The risk management program includes the use of forward contracts and other derivatives that are recorded in the financial statements at fair value and are used to offset changes in value of the mortgage inventory due to changes in market interest rates. As a normal part of our operations, we enter into derivative contracts to economically hedge risks associated with overall price risk related to interest rate lock commitments (”IRLCs”) and mortgage loans held-for-sale for which the fair value option has been elected. Fair value changes occur as a result of interest rate movements as well as changes in the value of the associated servicing. Derivative instruments used include forward sales commitments and IRLCs. 

 

Credit and Collateral Risks for Mortgage Lending Activities

 

The Company’s underlying risks are primarily related to interest rates and forward sales commitments entered into as part of its mortgage banking activities. Forward sales commitments are contracts for the delayed delivery or net settlement of an underlying instrument, such as a mortgage loan, in which the seller agrees to deliver on a specified future date, either a specified instrument at a specified price or yield or the net cash equivalent of an underlying instrument. These hedges are used to preserve the Company’s position relative to future sales of mortgage loans to third parties in an effort to minimize the volatility of the expected gain on sale from changes in interest rate and the associated pricing changes.

24
 

The table below presents the fair value of the Company’s derivative financial instruments as of the dates indicated as well as their classification on the consolidated balance sheets (in thousands).

 

   Derivative Assets (1)   Derivative Liabilities (1) 
   March 31,   December 31,   March 31,   December 31, 
   2019   2018   2019   2018 
Derivatives designated as hedging instruments:                    
Interest rate swaps  $260   $354   $861   $462 
Total  $260   $354   $861   $462 
                     
Derivatives not designated as hedging instruments:                    
Mortgage derivatives  $45   $34   $21   $22 
Total  $45   $34   $21   $22 

 

(1) All derivative assets are located in “Other assets” on the consolidated balance sheets and all derivative liabilities are located in “Other liabilities” on the consolidated balance sheets. 

 

The table below presents the effect of fair value and cash flow hedge accounting on the consolidated statements of income:

 

Derivatives Designated as Hedging Instruments

   Three Months Ended March 31, 
   2019   2018 
(dollars in thousands)  Interest
income
   Interest
expense
   Interest
income
   Interest
expense
 
Total amounts of income and expense line items presented in the consolidated statements of income  $16,542   $4,589   $14,842   $2,449 
                     
Amounts related to fair value hedging relationships                    
Interest rate swaps:                    
Hedged items   259             
Derivatives designated as hedging instruments   (274)            
                     
Amounts related to cash flow hedging relationships                    
Interest rate swaps:                    
Amount  reclassified from accumulated other comprehensive loss into income       (65)       (56)

Fair Value Hedges

The Company uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps, designated as fair value hedges, involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed payments over the life of the agreements without the exchange of the underlying notional amount. The gain or loss on the derivative as well as the offsetting gain or loss on the hedged item attributable to the hedged risk are recognized in earnings. The Company entered into a pay-fixed/receive-variable interest rate swap with a notional amount of $25.0 million which was designated as a fair value hedge associated with the Company’s fixed rate loan program.

25
 

As of March 31, 2019, the following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges:

 

(dollars in thousands)  Carrying amount of the
hedged assets
           Cumulative amount of fair
value hedging adjustment
included in the carrying
amount of the hedged assets
 
Line item in the balance sheet in which the hedged item is included  March 31,
 2019
   March 31,
 2019
 
Loans receivable (1)  $97,891   $503 

 

(1) These amounts include the amortized cost basis of the closed portfolio used to designate the hedging relationship in which the hedged item is the last layer expected to be remaining at the end of the hedging relationship. At March 31, 2019, the amortized cost basis of the closed portfolio used in the the hedging relationship was $97.9 million, the cumulative basis adjustment associated with the hedging relationship was $0.5 million, and the amount of the designated hedged item was $25.0 million.

 

Cash Flow Hedges

 

Interest rate swap contracts, designated as cash flow hedges, involve the payment of fixed-rate amounts to a counterparty in exchange for the Company receiving variable-rate payments without exchange of the underlying notional amounts. The forward starting interest rate swap begins exchanging cash flows in 2020 when the current interest rate swap agreement expires.

 

The structures of the swap agreements designated as cash flow hedges are described in the table below (dollars in thousands):

 

Underlyings   Designation    Notional   Payment Provision   Life of Swap
Contract
Junior Subordinated Debt   Cash Flow Hedge    $          14,000   Pay 0.958%/Receive 3 month LIBOR   4 yrs
Junior Subordinated Debt   Cash Flow Hedge    $          14,000   Pay 3.02%/Receive 3 month LIBOR   3 yrs

 

The table below presents the effect of the Company's derivatives in cash flow hedging relationships for the periods presented (dollars in thousands):

                     

      As of and for the Three Months
Ended March 31,
   As of and for the Year
Ended December 31,
 
Interest rate swaps  Location  2019   2018   2018 
Amounts recognized in AOCI on derivatives  OCI  $(159)  $202   $2 
Amounts reclassified from AOCI into income  Interest expense   (65)   (56)   (431)
Amounts recognized in consolidated statement of comprehensive income     $(224)  $146   $(429)

26
 

Derivatives Not Designated as Hedging Instruments

Mortgage Derivatives

 

Mortgage derivative fair value assets and liabilities are described above. At March 31, 2019 and December 31, 2018, the Company had the following IRLCs and forward commitments for the future delivery of residential mortgage loans.

 

   As of
March 31,
   As of
December 31,
 
(Dollars in thousands)  2019   2018 
Mortgage derivatives          
Interest rate lock commitments  $2,736   $1,627 
Forward sales commitment   4,250    3,500 

  

The table below presents the effect of the Company's derivatives not designated as hedging instruments for the periods presented:

 

      Three Months Ended March  31, 
Interest rate products  Location  2019   2018 
      (Dollars in thousands) 
Amount of (loss) gain recognized in income on forward commitments  Noninterest income  $(38)  $10 
Amount of gain recognized in income on interest rate lock commitments  Noninterest income   11    17 
Amount of gain (loss) recognized in income on derivatives not designated as hedging instruments     $(27)  $27 

27
 

NOTE 9. INCOME TAXES

 

 

The components of net deferred taxes as of March 31, 2019 and December 31, 2018 are summarized as follows:

 

   As of
March 31,
   As of
December 31,
 
   2019   2018 
   (Dollars in thousands) 
Deferred tax assets:          
Allowance for loan losses  $2,729   $2,703 
Deferred compensation and post-employment benefits   1,874    1,854 
Non-accrual interest   251    245 
Valuation reserve for other real estate   198    191 
North Carolina NOL carryover   233    293 
Federal NOL carryover   554    1,231 
AMT credit carryover       316 
General federal business credit carryover   826    691 
Unrealized losses on securities   581    1,061 
Loan basis differences   46    50 
Fixed assets   131    123 
Core deposit intangible   148    129 
Derivative instruments   21     
Other   1,122    1,207 
Total deferred tax assets   8,714    10,094 
           
Deferred tax liabilities:          
Loan servicing rights   633    653 
Goodwill   581    495 
Core deposit intangible   70    74 
Deferred loan costs   1,014    1,001 
Prepaid expenses   14    14 
Unrealized gains on securities   961    105 
Derivative instruments   6    29 
Investment in partnerships   170    155 
Other       17 
Total deferred tax liabilities   3,449    2,543 
           
Net deferred tax asset  $5,265   $7,551 

 

The following table summarizes the amount and expiration dates of the Company’s unused net operating losses and other carryforwards as of March 31, 2019:

 

   As of September, 2017
(Dollars in thousands)  Amount   Expiration Dates
Federal  $2,803   2032-2037
North Carolina  $13,708   2026-2029
Federal General Business Carryforwards  $826   2037-2039

28
 

NOTE 10. EARNINGS PER SHARE

 

 

The following is a reconciliation of the numerator and denominator of basic and diluted net income per share of common stock as of the dates indicated:

 

   Three Months Ended
March 31,
 
(Dollars in thousands, except per share amounts)  2019   2018 
Numerator:          
Net income  $3,815   $3,582 
Denominator:          
Weighted-average common shares outstanding - basic   6,918,769    6,885,911 
Effect of dilutive securities:          
Stock options   6,960    96,871 
Restricted stock units   17,538    45,102 
Weighted-average common shares outstanding - diluted   6,943,267    7,027,884 
           
Earnings per share - basic  $0.55   $0.52 
Earnings per share - diluted  $0.55   $0.51 

The average market price used in calculating the assumed number of dilutive shares issued related to stock options for the three months ended March 31, 2019 and 2018 was $23.12 and $28.56, respectively. The average stock price was less than the exercise price for 91,977 options in the three months ended March 31, 2019 and 19,592 options in the three months ended March 31, 2018. As a result, these stock options are not deemed dilutive in calculating diluted earnings per share for the respective periods in the table above.

29
 

NOTE 11. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

 

 

The following table summarizes the components of accumulated other comprehensive income (loss) and changes in those components as of and for the three months ended March 31, 2019 and 2018.

 

   Three Months Ended March 31, 2019 
   (Dollars in thousands) 
   Available
for Sale
Securities
   Cash Flow
Hedge
   Total 
             
Balance, beginning of period  $(3,528)  $104   $(3,424)
               
Change in deferred tax valuation allowance attributable to net unrealized losses on investment securities available for sale            
Change in net unrealized holding losses on securities available for sale   5,390        5,390 
Reclassification adjustment for net securities losses realized in net income            
Change in unrealized holding gains on cash flow hedge       (159)   (159)
Reclassification adjustment for cash flow hedge effectiveness       (65)   (65)
Income tax effect   (1,244)   47    (1,197)
                
Balance, end of period  $618   $(73)  $545 

 

             
   Three Months Ended March 31, 2018 
   (Dollars in thousands) 
Balance, beginning of period  $(455)  $432   $(23)
               
Change in deferred tax valuation allowance attributable to net unrealized losses on investment securities available for sale            
Change in net unrealized holding losses on securities available for sale   (4,505)       (4,505)
Reclassification adjustment for net securities losses realized in net income   12        12 
Change in unrealized holding gains on cash flow hedge       202    202 
Reclassification adjustment for cash flow hedge effectiveness       (56)   (56)
Cumulative effect of change in accounting principle   9        9 
Income tax effect   996    (31)   965 
                
Balance, end of period  $(3,943)  $547   $(3,396)

 

The following table shows the line items in the Consolidated Statements of Income affected by amounts reclassified from accumulated other comprehensive income as of the dates indicated:

 

   Three Months Ended
March 31,
    
(Dollars in thousands)  2019   2018   Income Statement Line Item Affected
Available-for-sale securities             
Losses recognized  $   $(12)  Loss on sale of investments, net
Income tax effect       3   Income tax expense
Reclassified out of AOCI, net of tax       (9)  Net income
              
Cash flow hedge             
Interest expense - effective portion       30   Interest expense - FHLB advances
Interest expense - effective portion   65    26   Interest expense - Junior subordinated notes
Income tax effect   (15)   (13)  Income tax expense
Reclassified out of AOCI, net of tax   50    43   Net income
              
Total reclassified out of AOCI, net of tax  $50   $34   Net income

30
 

NOTE 12. COMMITMENTS AND CONTINGENCIES

 

 

To accommodate the financial needs of its customers, the Company makes commitments under various terms to lend funds. These commitments include revolving credit agreements, term loan commitments and short-term borrowing agreements. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness. The amount of collateral obtained, if it is deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held includes first and second mortgages on one-to-four family dwellings, accounts receivable, inventory, and commercial real estate. Certain lines of credit are unsecured.

 

The following summarizes the Company’s approximate commitments to extend credit:

 

   March 31, 2019 
   (Dollars in thousands) 
Lines of credit  $175,353 
Standby letters of credit   1,011 
   $176,364 

 

The Company had outstanding commitments to originate loans as follows:

 

   March 31, 2019 
   Amount   Range of Rates 
   (Dollar in thousands) 
         
Fixed  $24,709    4.25% to 12.00% 
Variable   9,323    3.38% to 8.00% 
   $34,032      

 

The allowance for unfunded commitments was $0.1 million at March 31, 2019 and December 31, 2018.

 

The Company is exposed to loss as a result of its obligation for representations and warranties on loans sold to

Fannie Mae and maintained a reserve of $0.3 million as of March 31, 2019 and December 31, 2018.

 

In the normal course of business, the Company is periodically involved in litigation. In the opinion of the Company’s management, none of this litigation is expected to have a material adverse effect on the accompanying consolidated financial statements.

 

NOTE 13. FAIR VALUE DISCLOSURES

 

 

Overview

 

Fair value measurements are determined based on the assumptions that market participants would use in pricing an asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC Topic 820 (“ASC 820”), Fair Value Measurements and Disclosures establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity's own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs classified within Level 3 of the hierarchy).

31
 

Fair Value Hierarchy

 

Level 1

 

Valuation is based on inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

 

Level 2

 

Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, such as interest rates, yield curves observable at commonly quoted intervals, and other market-corroborated inputs.

 

Level 3

 

Valuation is generated from techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques.

 

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon models that primarily use, as inputs, observable market-based parameters. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. The Company evaluates fair value measurement inputs on an ongoing basis in order to determine if there is a change of sufficient significance to warrant a transfer between levels. Transfers between levels of the fair value hierarchy are recognized on the actual date of the event or circumstances that caused the transfer, which generally coincides with the Company's valuation process.

 

Fair Value Option

 

ASC 820 allows companies to report selected financial assets and liabilities at fair value using the fair value option. The changes in fair value are recognized in earnings and the assets and liabilities measured under this methodology are required to be displayed separately on the balance sheet. The Company made the election in June 2018, to record mortgage loans held-for-sale at fair value under the fair value option, which allows for a more effective offset of the changes in fair values of the loans and the derivative instruments used to hedge them without the burden of complying with the requirements for hedge accounting.

 

Financial Assets and Financial Liabilities Measured on a Recurring Basis

 

The Company uses the following methods and assumptions in estimating the fair value of its financial assets and financial liabilities on a recurring basis:

 

Investment Securities Available-for-Sale

 

We obtain fair values for debt securities from a third-party pricing service, which utilizes several sources for valuing fixed-income securities. The market evaluation sources for debt securities include observable inputs rather than significant unobservable inputs and are classified as Level 2. The service provider utilizes pricing models that vary by asset class and include available trade, bid and other market information. Generally, the methodologies include broker quotes, proprietary models, vast descriptive terms and conditions databases, as well as extensive quality control programs.

 

Included in securities are investments in an exchange traded bond fund and U.S. Treasury bonds which are valued by reference to quoted market prices and considered a Level 1 security.

32
 

Also included in securities are corporate bonds which are valued using significant unobservable inputs and are classified as Level 2 or Level 3 based on market information available during the period.

 

Equity Securities

 

Equity securities represent investments in exchange traded mutual funds which are valued by reference to quoted market prices and considered a Level 1 security.

 

Mortgage Loans Held-for-Sale

 

Mortgage loans held-for-sale are recorded at fair value on a recurring basis. The estimated fair value is determined using Level 3 inputs based on observable data such as the existing forward commitment terms or the current market value of similar loans.

 

Loan Servicing Rights

 

Loan servicing rights are carried at fair value as determined by a third party valuation firm. The valuation model utilizes a discounted cash flow analysis using discount rates and prepayment speed assumptions used by market participants. The Company classifies loan servicing rights fair value measurements as Level 3.

 

Derivative Instruments

 

Derivative instruments include IRLCs, forward sale commitments, and interest rate swaps. IRLCs and forward sale commitments are valued based on the change in the value of the underlying loan between the commitment date and the end of the period. The Company classifies these instruments as Level 3.

 

Interest rate swaps are valued by a third party using significant assumptions that are observable in the market and can be corroborated by market data. The Company classifies interest rate swaps as Level 2.

33
 

The following tables present financial assets and financial liabilities measured at fair value on a recurring basis at the dates indicated, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value:

 

   March 31, 2019 
   Level 1   Level 2   Level 3   Total 
   (Dollars in thousands) 
Assets:                    
Equity securities  $6,812   $   $   $6,812 
Securities available for sale:                    
U.S. Treasury & Government Agencies   4,991    28,831        33,822 
Municipal Securities       117,479        117,479 
Mortgage-backed Securities - Guaranteed       81,526        81,526 
Collateralized Mortgage Obligations - Guaranteed       21,905        21,905 
Collateralized Mortgage Obligations - Non Guaranteed       67,139        67,139 
Collateralized Loan Obligations       15,212         15,212 
Corporate bonds       19,556    493    20,049 
Total securities available for sale   4,991    351,648    493    357,132 
                     
Mortgage loans held for sale           3,270    3,270 
Loan servicing rights           2,753    2,753 
Interest rate swaps       260        260 
Mortgage derivatives           45    45 
                     
Total recurring assets at fair value  $11,803   $351,908   $6,561   $370,272 
                     
Liabilities:                    
Interest rate swaps  $   $861   $   $861 
Mortgage derivatives           21    21 
                     
Total recurring liabilities at fair value  $   $861   $21   $882 

34
 

   December 31, 2018 
   Level 1   Level 2   Level 3   Total 
   (Dollars in thousands) 
Assets:                    
Equity securities  $6,178   $   $   $6,178 
Securities available for sale:                    
U.S. Treasury & Government Agencies   4,949    29,041        33,990 
Municipal Securities       114,402        114,402 
Mortgage-backed Securities - Guaranteed       85,184        85,184 
Collateralized Mortgage Obligations - Guaranteed       21,889        21,889 
Collateralized Mortgage Obligations - Non Guaranteed       69,171        69,171 
Collateralized Loan Obligations       15,077         15,077 
Corporate bonds       19,532    493    20,025 
Total securities available for sale   4,949    354,296    493    359,738 
                     
Mortgage loans held for sale           2,431    2,431 
Loan servicing rights           2,837    2,837 
Interest rate swaps       354        354 
Mortgage derivatives           34    34 
                     
Total recurring assets at fair value  $11,127   $354,650   $5,795   $371,572 
                     
Liabilities:                    
Interest rate swaps  $   $462   $   $462 
Mortgage derivatives           22    22 
                     
Total recurring liabilities at fair value  $   $462   $22   $484 

35
 

The following table presents the changes in assets and liabilities measured at fair value on a recurring basis for which we have utilized Level 3 inputs to determine fair value:

 

   Three Months Ended March 31, 
   2019   2018 
   (Dollars in thousands) 
Balance at beginning of period  $5,773   $3,321 
           
AFS securities          
Transfer to Level 2       1,331 
           
Mortgage loans held for sale   839     
           
Loan servicing right activity, included in servicing income, net          
Capitalization from loans sold   47    100 
Fair value adjustment   (131)   (130)
           
Mortgage derivative gains (losses) included in other income   12    27 
           
Balance at end of period  $6,540   $4,649 

Financial Assets Measured on a Nonrecurring Basis

 

The Company uses the following methods and assumptions in estimating the fair value of its financial assets on a nonrecurring basis:

 

SBA Loans Held for Sale

 

SBA loans held for sale are carried at the lower of cost or fair value. The fair value of SBA loans held for sale is based on what secondary markets are currently offering for portfolios with similar characteristics and are classified as Level 2.

 

Impaired Loans

 

Impaired loans are carried at the lower of recorded investment or fair value. The fair value of collateral dependent impaired loans is estimated using the value of the collateral less selling costs if repayment is expected from liquidation of the collateral. Appraisals may be discounted based on our historical knowledge, changes in market conditions from the time of appraisal or our knowledge of the borrower and the borrower’s business. Impaired loans carried at fair value are classified as Level 3. Impaired loans measured using the present value of expected future cash flows are not deemed to be measured at fair value.

 

REO

 

REO obtained in partial or total satisfaction of a loan is recorded at the lower of recorded investment in the loan or fair value less cost to sell. Subsequent to foreclosure, these assets are carried at the lower of the amount recorded at acquisition date or fair value less cost to sell. Accordingly, it may be necessary to record nonrecurring fair value adjustments. Fair value, when recorded, is generally based upon appraisals by approved, independent, state certified appraisers. Like impaired loans, appraisals may be discounted based on our historical knowledge, changes in market conditions from the time of appraisal or other information available to us. REO carried at fair value is classified as Level 3.

36
 

Small Business Investment Company (“SBIC) Holdings

 

SBIC holdings are carried at the lower of cost or cost less a valuation allowance. From time to time, impairment of SBIC is evident as a result of underlying financial review and a valuation allowance is established. SBIC carried at cost less a valuation allowance is classified as Level 3.

 

The following table presents nonfinancial assets measured at fair value on a nonrecurring basis at the dates indicated, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

   March 31, 2019 
   Level 1   Level 2   Level 3   Total 
   (Dollars in thousands) 
Collateral dependent impaired loans:                    
One-to four family residential  $   $   $2,324   $2,324 
Commercial real estate           3,925    3,925 
Home equity loans and lines of credit           213    213 
Other construction and land           549    549 
                     
Real estate owned:                    
Commercial real estate           949    949 
Other construction and land           1,307    1,307 
                     
Total assets  $   $   $9,267   $9,267 

 

   December 31, 2018 
   Level 1   Level 2   Level 3   Total 
   (Dollars in thousands) 
Collateral dependent impaired loans:                    
One-to-four family residential  $   $   $845   $845 
Commercial real estate           3,835    3,835 
Home equity loans and lines of credit           283    283 
Other construction and land           365    365 
                     
Real estate owned:                    
One-to-four family residential           228    228 
Commercial real estate           949    949 
Other construction and land           1,316    1,316 
                     
Total assets  $   $   $7,821   $7,821 

 

There were no liabilities measured at fair value on a nonrecurring basis as of March 31, 2019, or December 31, 2018.

 

Impaired loans totaling $4.2 million at March 31, 2019 and $5.6 million at December 31, 2018 were measured using the present value of expected future cash flows. These impaired loans were not deemed to be measured at fair value on a nonrecurring basis.

37
 

The following table provides information describing the unobservable inputs used in Level 3 fair value measurements at March 31, 2019.

 

   Valuation Technique  Unobservable Input  General Range
          
Impaired loans  Discounted Appraisals  Collateral discounts and estimated selling cost  0% -  30%
Real estate owned  Discounted Appraisals  Collateral discounts and estimated selling cost  0% -  30%
Corporate bonds  Discounted Cash Flows  Recent trade pricing  0% -10%
Loan servicing rights  Discounted Cash Flows  Prepayment speed  9% - 20%
      Discount rate  10% - 14%
Mortgage loans held for sale  External pricing model  Recent trade pricing  101% - 103%
Mortgage derivatives  External pricing model  Pull-through rate  78%-100%
SBIC  Indicative value provided by fund  Current operations and financial condition  N/A

 

Fair Value of Financial Assets and Financial Liabilities

 

The following table includes the estimated fair value of the Company's financial assets and financial liabilities at the dates indicated:

 

       Fair Value Measurements at March 31, 2019 
   Carrying                 
(Dollars in thousands)  Amount   Total   Level 1   Level 2   Level 3 
Assets:                         
Cash and equivalents  $98,285   $98,285   $98,285   $   $ 
Equity securities   6,812    6,812    6,812         
Securities available for sale   357,132    357,132    4,991    351,648    493 
Loans held for sale   9,208    9,885        6,615    3,270 
Loans receivable, net   1,079,837    1,046,136            1,046,552 
Other investments, at cost   12,092    12,092        12,092     
Accrued interest receivable   6,669    6,669        6,669     
BOLI   32,087    32,087        32,087     
Loan servicing rights   2,753    2,753            2,753 
Mortgage derivatives   45    45            45 
Interest rate swaps   260    260        260     
SBIC investments   4,306    4,306            4,306 
                          
Liabilities:                         
Demand deposits  $833,913   $833,913   $   $833,913   $ 
Time deposits   412,306    416,631            416,631 
Federal Home Loan Bank advances   213,500    213,249        213,249     
Junior subordinated debentures   14,433    13,720        13,720     
Other borrowings   9,385    9,572        9,572     
Accrued interest payable   1,173    1,173        1,173     
Mortgage derivatives   21    21            21 
Interest rate swaps   861    861        861     

38
 

       Fair Value Measurements at December 31, 2018 
   Carrying                 
(Dollars in thousands)  Amount   Total   Level 1   Level 2   Level 3 
Assets:                         
Cash and equivalents  $69,119   $69,119   $69,119   $   $ 
Equity securities   6,178    6,178    6,178         
Securities available for sale   359,739    359,739    4,949    354,297    493 
Loans held for sale   7,570    8,114        5,683    2,431 
Loans receivable, net   1,076,069    1,046,136            1,046,136 
Other investments, at cost   12,039    12,039        12,039     
Accrued interest receivable   6,443    6,443        6,443     
BOLI   32,886    32,886        32,886     
Loan servicing rights   2,837    2,837            2,837 
Mortgage derivatives   34    34            34 
Interest rate swaps   354    354        354     
SBIC investments   3,839    3,839            3,839 
                          
Liabilities:                         
Demand deposits  $800,291   $800,291   $   $800,291   $ 
Time deposits   420,949    424,054            424,054 
Federal Home Loan Bank advances   213,500    213,513        213,513     
Junior subordinated debentures   14,433    12,440        12,440     
Other borrowings   9,299    9,253        9,253     
Accrued interest payable   1,647    1,647        1,647     
Mortgage derivatives   22    22            22 
Interest rate swaps   462    462        462     

 

NOTE 14. Leases

 

 

As of January 1, 2019, we adopted certain accounting standard updates related to accounting for leases (Topic 842 - Leases), primarily ASU 2016-02 and subsequent updates. These updates require lessees to recognize a lease liability, measured on a discounted basis, related to the lessee's obligation to make lease payments arising under a lease contract; and a right-of-use asset related to the lessee’s right to use, or control the use of, a specified asset for the lease term. We adopted the updates using a modified-retrospective transition approach and recognized a right-of-use lease asset and related lease liabilities totaling $0.5 million as of January 1, 2019. At adoption, we elected to apply certain practical adoption expedients provided under the updates whereby we did not reassess (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing leases and (iii) initial direct costs for any existing leases. As of March 31, 2019, the right-of-use lease asset, included in other assets, and related lease liabilities, included in other liabilities, totaled $0.4 million.

39
 

We lease certain office facilities and office equipment under operating leases. The lease agreements have maturity dates ranging from March 2020 to May 2027, one of which includes an option for a five-year extension. The weighted average remaining life of the lease term for these leases was 6.82 years as of March 31, 2019. We do not apply the recognition requirements of Topic 842 - Leases to short-term operating leases. A short-term operating lease has an original term of 12 months or less and does not have a purchase option that is likely to be exercised. For non-short-term operating leases, we recognized lease right-of-use assets and related lease liabilities on our balance sheet upon commencement of the lease in accordance with Topic 842 - Leases. In recognizing lease right-of-use assets and related lease liabilities, we account for lease and non-lease components (such as taxes, insurance, and common area maintenance costs) separately as such amounts are generally readily determinable under our lease contracts. Lease payments over the expected term are discounted using our incremental borrowing rate referenced to the Federal Home Loan Bank Secure Connect advance rates for borrowings of similar term. The weighted average discount rate for leases was 3.04% as of March 31, 2019. We also consider renewal and termination options in the determination of the term of the lease. If it is reasonably certain that a renewal or termination option will be exercised, the effects of such options are included in the determination of the expected lease term. Generally, we cannot be reasonably certain about whether or not we will renew a lease until such time the lease is within the last two years of the existing lease term. When we are reasonably certain that a renewal option will be exercised, we measure/remeasure the right-of-use asset and related lease liability using the lease payments specified for the renewal period.

Maturities of lease liabilities as of March 31, 2019 were as follows:

(Dollard in thousands)  Operating
Leases
 
2019  $107 
2020   69 
2021   53 
2022   53 
2023   53 
Thereafter   177 
Total undiscounted lease payments   512 
Discount effect of cash flows   (68)
Total lease liability  $444 

 

The total operating lease costs were $56,000 for the three months ended March 31, 2019.

 

NOTE 15. Subsequent Events

 

 

On April 23, 2019, Entegra entered into a definitive agreement (the “Merger Agreement”) to merge with and into First Citizens BancShares, Inc., a North Carolina corporation (“BancShares”). Under the terms of the Merger Agreement, each outstanding share of Entegra common stock would be converted into the right to receive $30.18 in cash.

 

Previously on January 15, 2019, Entegra had entered into a definitive agreement to merge with and into SmartFinancial, Inc. (“SmartFinancial”), a Tennessee corporation. Under the terms of the SmartFinancial definitive agreement, each outstanding share of Entegra common stock would be converted into the right to receive 1.215 shares of SmartFinancial common stock.

 

On April 18, 2019, Entegra notified SmartFinancial that it had received a proposal from BancShares and certain affiliates containing the Merger Agreement described above and that the Entegra board of directors had concluded that such proposal constituted a Superior Proposal (as defined in the SmartFinancial definitive agreement). On April 23, 2019, SmartFinancial delivered a notice to Entegra waiving its rights to renegotiate its agreement with Entegra, subject to Entegra’s compliance with the SmartFinancial Merger Agreement and the payment of the termination fee due to SmartFinancial simultaneously with the termination of the SmartFinancial definitive agreement.

On April 23, 2019, in connection with the termination by Entegra of the SmartFinancial definitive agreement, BancShares, on behalf of Entegra, paid SmartFinancial a termination fee of $6.4 million as required by the terms of the SmartFinancial definitive agreement, and the SmartFinancial definitive agreement was terminated.

40
 

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (this “Form 10-Q”) contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,” “will,” “may” and words of similar meaning. These forward-looking statements include, but are not limited to:

  · statements of our goals, intentions and expectations;

  · statements regarding our business plans, prospects, growth and operating strategies;

  · statements regarding the asset quality of our loan and investment portfolios; and

  · estimates of our risks and future costs and benefits.

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. The Company is under no duty to and does not undertake any obligation to update any forward-looking statements after the date of this Form 10-Q except as required by law.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

·The proposed merger with First Citizens BancShares, Inc. (“BancShares”) may distract the management of the Company from its other responsibilities;
·We may not be able to implement aspects of our growth strategy;
·Failure to complete the merger with BancShares could negatively impact our stock prices, future business and financial results;
·The Company will be subject to business uncertainties and contractual restrictions while the merger is pending;
·Future expansion involves risks;
·New bank office facilities and other facilities may not be profitable;
·Acquisition of assets and assumption of liabilities may expose us to intangible asset risk, which could impact our results of operations and financial condition;
41
 
·The success of our growth strategy depends on our ability to identify and retain individuals with experience and relationships in the markets in which we intend to expand;
·We may not be able to utilize all of our deferred tax asset;
·We may need additional access to capital, which we may be unable to obtain on attractive terms or at all;
·Our estimate for losses in our loan portfolio may be inadequate, which would cause our results of operations and financial condition to be adversely affected;
·Our commercial real estate loans generally carry greater credit risk than one-to-four family residential mortgage loans;
·Our concentration of construction financing may expose us to a greater risk of loss and impair our earnings and profitability;
·Repayment of our commercial business loans is primarily dependent on the cash flows of the borrower, which may be unpredictable, and the collateral securing these loans may fluctuate in value;
·Our level of home equity loans and lines of credit lending may expose us to increased credit risk;
·We continue to hold and acquire other real estate, which has led to operating expenses and vulnerability to additional declines in real property values;
·A significant portion of our loan portfolio is secured by real estate, and events that negatively impact the real estate market could adversely affect business, results of operations, financial condition and the value of our common stock;
·Concentration of collateral in our primary market area may increase the risk of increased non-performing assets;
·Income from secondary mortgage market operations is volatile, and we may incur losses with respect to our secondary mortgage market operations that could negatively affect our earnings;
·We rely on the mortgage secondary market for some of our liquidity;
·Future changes in interest rates could reduce our profits;
·Strong competition within our market areas may limit our growth and profitability;
·We may not be able to compete with larger competitors for larger customers because our lending limits are lower than our competitors;
·We depend on our executive management team to implement our business strategy and execute successful operations and we could be harmed by the loss of their services;
·The fair value of our investments could decline;
·Liquidity risk could impair our ability to fund operations and jeopardize our financial condition, results of operations and cash flows;
·Changes in accounting standards could affect reported earnings;
·We are subject to environmental liability risk associated with our lending activities;
·A failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors and other service providers or other third parties, including as a result of cyber-attacks, could disrupt our businesses, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, increase our costs, and cause losses;
·We are party to various lawsuits incidental to our business. Litigation is subject to many uncertainties such that the expenses and ultimate exposure with respect to many of these matters cannot be ascertained;
·Our stock-based benefit plan will increase our costs, which will reduce our income;
·Negative public opinion surrounding the Company and the financial institutions industry generally could damage our reputation and adversely impact our earnings;
·Severe weather, natural disasters, acts of war or terrorism, and other external events could significantly impact our business;
·We are subject to extensive regulation and oversight, and, depending upon the findings and determinations of our regulatory authorities, we may be required to make adjustments to our business, operations or financial position and could become subject to formal or informal regulatory action;
·Financial reform legislation enacted by Congress and resulting regulations have increased and are expected to continue to increase our costs of operations;
·We face a risk of noncompliance and enforcement action with the Bank Secrecy Act and other anti-money laundering statutes and regulations;
·As a regulated entity, we and the Bank must maintain certain required levels of regulatory capital that may limit our and the Bank’s operations and potential growth;
42
 
·Many of our new activities and expansion plans require regulatory approvals, and failure to obtain them may restrict our growth;
·The Federal Reserve may require the Company to commit capital resources to support the Bank;
·Our stock price may be volatile, which could result in losses to our shareholders and litigation against us;
·The trading volume in our common stock is lower than that of other larger companies; future sales of our stock by our shareholders or the perception that those sales could occur may cause our stock price to decline;
·There may be future sales of our common stock or preferred stock or other dilution of our equity, which may adversely affect the market price of our common stock;
·The implementation of stock-based benefit plans may dilute your ownership interest; and
·We may issue additional debt and equity securities or securities convertible into equity securities, any of which may be senior to our common stock as to distributions and in the event of liquidation, which could negatively affect the value of our common stock.

43
 

For additional information with respect to factors that could cause actual results to differ from the expectations stated in the forward-looking statements, see “Risk Factors” under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018, as filed with the Securities and Exchange Commission (the “SEC”) on March 14, 2019 (the “2018 Form 10-K”).

Critical Accounting Policies and Estimates

Our critical accounting policies involving significant judgments and assumptions used in the preparation of the Consolidated Financial Statements as of March 31, 2019 have remained unchanged from the disclosures presented in our 2018 Form 10-K. Refer to Note 1 of this Form 10-Q for more information about our accounting policies and recent accounting updates.

Overview

Entegra Financial Corp. was incorporated on May 31, 2011 to be the holding company for Entegra Bank (the “Bank”) upon the completion of Macon Bancorp’s merger with and into Entegra Financial Corp., pursuant to which Macon Bancorp converted from a mutual to stock form of organization. Prior to the completion of the conversion, Entegra Financial Corp. did not engage in any significant activities other than organizational activities. On September 30, 2014, the mutual to stock conversion was completed and the Bank became the wholly owned subsidiary of Entegra Financial Corp. Also on September 30, 2014, Entegra Financial Corp. completed the initial public offering of its common stock. In this Management’s Discussion and Analysis of Financial Condition and Results of Operations section (the “MD&A”), terms such as “we,” “us,” “our” and the “Company” refer to Entegra Financial Corp.

We provide a full range of financial services through offices located throughout the western North Carolina counties of Buncombe, Cherokee, Haywood, Henderson, Jackson, Macon, Polk, and Transylvania, the Upstate South Carolina counties of Anderson, Greenville, Pickens, and Spartanburg and the northern Georgia counties of Gwinnett, Hall and Pickens. We provide full service retail and commercial banking products, as well as wealth management services through a third party.

We earn revenue primarily from interest on loans and securities and fees charged for financial services provided to our customers. Offsetting these revenues are the cost of deposits and other funding sources, provisions for loan losses and other operating costs such as salaries and employee benefits, data processing, occupancy and tax expense.

Our results of operations are significantly affected by general economic and competitive conditions in our market areas and nationally, as well as changes in interest rates, sources of funding, government policies and actions of regulatory authorities. Future changes in applicable laws, regulations or government policies may materially affect our financial condition and results of operations.

 

The following discussion and analysis is presented on a consolidated basis and focuses on the major components of the Company’s operations and significant changes in its results of operations for the periods presented. We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information included in this Form 10-Q and in our 2018 Form 10-K.

Recent Developments

On April 23, 2019, Entegra entered into a definitive agreement to merge with and into BancShares (the “Merger Agreement”). Under the terms of the Merger Agreement, each outstanding share of Entegra common stock would be converted into the right to receive $30.18 in cash.

 

Previously on January 15, 2019, Entegra had entered into a definitive agreement to merge with and into SmartFinancial, Inc. (“SmartFinancial”), a Tennessee corporation. Under the terms of the SmartFinancial definitive agreement, each outstanding share of Entegra common stock would be converted into the right to receive 1.215 shares of SmartFinancial common stock.

44
 

On April 18, 2019, Entegra notified SmartFinancial that it had received a proposal from BancShares and certain affiliates containing the Merger Agreement described above and that the Entegra board of directors had concluded that such proposal constituted a Superior Proposal (as defined in the SmartFinancial definitive agreement). On April 23, 2019, SmartFinancial delivered a notice to Entegra waiving its rights to renegotiate its agreement with Entegra, subject to Entegra’s compliance with the SmartFinancial definitive agreement and the payment of the termination fee due to SmartFinancial simultaneously with the termination of the SmartFinancial definitive agreement.

On April 23, 2019, in connection with the termination by Entegra of the SmartFinancial definitive agreement, BancShares, on behalf of Entegra, paid SmartFinancial a termination fee of $6.4 million as required by the terms of the SmartFinancial definitive agreement, and the SmartFinancial definitive agreement was terminated. 

Earnings Summary

Net income for the three months ended March 31, 2019 was $3.8 million compared to $3.6 million for the same period in 2018. The increase in net income for the three months ended March 31, 2019 was primarily the result of increases in noninterest income of $2.3 million, partially offset by a decrease in net interest income of $0.4 million and an increase in noninterest expense of $1.6 million.

Net interest income decreased $0.4 million, or 3.59%, to $12.0 million for the three months ended March 31, 2019 compared to $12.4 million for the same period in 2018. The decrease in net interest income was primarily due to increased costs of deposits and borrowings, partially offset by higher volumes in the loan portfolio as well as an increase in the yields earned on cash and taxable investments. Net interest margin on a tax-equivalent basis was 3.23% for the three months ended March 31, 2019 compared to 3.49% for the same period in 2018.

 

Noninterest income increased $2.3 million, or 161.4%, to $3.74 million for the three months ended March 31, 2019 compared to $1.4 million for the same period in 2018, primarily as the result of a definitive agreement to settle an acquisition-related dispute for $1.75 million and an increase of $0.5 million in equity security gains.

 

Noninterest expense increased $1.6 million, or 17.7%, to $10.7 million for the three months ended March 31, 2019 compared to $9.1 million for the same period in 2018. The increase was primarily related to increased compensation and employee benefits and merger-related expenses, partially offset by reduced Federal deposit insurance premiums.

 

Non-GAAP Financial Measures

 

Statements included in this MD&A include financial measures that do not conform to U.S. generally accepted accounting principles (“GAAP”) and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. This MD&A and the accompanying tables discuss non-GAAP financial measures, such as core noninterest expense, core net income, core return on average assets, core return on tangible average equity, and core efficiency ratio. We believe that such non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare the Company’s operating results from period to period in a meaningful manner. Non-GAAP measures should not be considered as an alternative to any measure of performance as promulgated under GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results or financial condition as reported under GAAP.

45
 

We analyze our noninterest expense and net income on a non-GAAP basis as detailed and as of the periods indicated in the table below:

   Three Months Ended March 31, 
(Dollars in thousands, except per share data)  2019   2018 
          
Adjusted Noninterest Expense          
Noninterest expense (GAAP)  $10,738   $9,123 
Merger-related expenses   (1,350)   (196)
Adjusted noninterest expense (Non-GAAP)  $9,388   $8,927 
           
Adjusted Net Income          
Net income (GAAP)  $3,815   $3,582 
Loss (gain) on sale of investments       9 
Equity securities (gains) losses   (330)   42 
Legal settlement   (1,383)    
Merger-related expenses   1,067    155 
Adjusted net income (Non-GAAP)  $3,169   $3,788 
           
Adjusted Diluted Earnings Per Share          
Diluted earnings per share (GAAP)  $0.55   $0.51 
Loss (gain) on sale of investments        
Equity securities (gains) losses   (0.05)   0.01 
Legal settlement   (0.20)    
Merger-related expenses   0.16    0.02 
Adjusted diluted earnings per share (Non-GAAP)  $0.46   $0.54 
           
Adjusted Return on Average Assets          
Return on Average Assets (GAAP)   0.92%   0.90%
Loss (gain) on sale of investments   0.00%   0.00%
Equity securities (gains) losses   -0.08%   0.01%
Legal settlement   -0.33%   0.00%
Merger-related expenses   0.26%   0.04%
Adjusted Return on Average Assets (Non-GAAP)   0.77%   0.95%
           
Adjusted Return on Tangible Average Equity          
Return on Average Equity (GAAP)   9.26%   9.48%
Loss (gain) on sale of investments   0.00%   0.03%
Equity securities (gains) losses   -0.80%   0.11%
Legal settlement   -3.36%   0.00%
Merger-related expenses   2.59%   0.41%
Effect of goodwill and intangibles   1.54%   2.26%
Adjusted Return on Average Tangible Equity (Non-GAAP)   9.23%   12.29%
           
Adjusted Efficiency Ratio          
Efficiency ratio (GAAP)   68.59%   66.07%
Gain (loss) on sale of investments   0.00%   -0.06%
Equity securities gains (losses)   1.88%   -0.25%
Legal settlement   8.63%   0.00%
Merger-related expenses   -9.49%   -1.40%
Adjusted Efficiency Ratio (Non-GAAP)   69.61%   64.36%
     
   As Of 
   March 31,
2019
   December 31,
2018
 
   (Dollars in thousands,
except share data)
 
Tangible Assets          
Total Assets  $1,669,151   $1,636,441 
Goodwill and Intangibles   (27,307)   (27,480)
Tangible Assets  $1,641,844   $1,608,961 
           
Tangible Book Value Per Share          
Book Value (GAAP)  $170,925   $162,872 
Goodwill and intangibles   (27,307)   (27,480)
Book Value (Tangible)  $143,618   $135,392 
Outstanding shares   6,919,212    6,917,703 
Tangible Book Value Per Share  $20.76   $19.57 

46
 

Financial Condition at March 31, 2019 and December 31, 2018 

 

Total assets increased $32.7 million, or 2.0%, to $1.67 billion at March 31, 2019 from $1.64 billion at December 31, 2018. This increase in assets was primarily due to increases in cash and cash equivalents of $29.2 million, from $69.1 million at December 31, 2018 to $98.3 million at March 31, 2019, and loans, which increased $3.8 million for the three months ended March 31, 2019, or an annualized rate or 1.4%. Core deposits increased $33.6 million, or 4.2%, to $828.9 million at March 31, 2019 from $795.3 million at December 31, 2018. Core deposits represented 67% of the Company’s deposit portfolio at March 31, 2019 compared to 65% at December 31, 2018.

Total liabilities increased $24.7 million, or 1.7%, to $1.49 billion at March 31, 2019 from $1.47 billion at December 31, 2018, due primarily to the $25.0 million increase in total deposits, partially offset by the $0.5 million decrease in accrued interest payable.

Total shareholders’ equity increased $8.0 million to $170.9 million at March 31, 2019 compared to $162.9 million at December 31, 2018. This increase was primarily attributable to $3.8 million of net income and $4.0 million of after-tax increase in market value of investment securities available for sale. Tangible book value per share, a non-GAAP measure, increased $1.19 to $20.76 at March 31, 2019 from $19.57 at December 31, 2018.

 

Cash and Cash Equivalents

Total cash and cash equivalents increased $29.2 million to $98.3 million at March 31, 2019 from $69.1 million at December 31, 2018, primarily as a result of proposed merger-related restrictions which limited the use of excess cash.

Investment Securities

The following table presents the holdings of our equity securities as of March 31, 2019 and December 31, 2018:

 

   March 31,
2019
   December 31,
2018
 
   (Dollars in thousands) 
         
Mutual funds  $6,812   $6,178 

 

Equity securities with a fair value of $6.2 million as of March 31, 2019 and $5.6 million as of December 31, 2018 are held in a Rabbi Trust and seek to generate returns that will fund the cost of certain deferred compensation agreements.

 

Equity securities with a fair value of $0.6 million as of both March 31, 2019 and December 31, 2018 are in a mutual fund that qualifies under the Community Reinvestment Act (“CRA”) as CRA activity.

47
 

The remainder of our investment securities portfolio is classified as available-for-sale (“AFS”) and is carried at fair value. The following table shows the amortized cost and fair value for our AFS investment portfolio as of the dates indicated.

 

   March 31, 2019   December 31, 2018 
       Estimated       Estimated 
   Amortized   Fair   Amortized   Fair 
(Dollars in thousands)  Cost   Value   Cost   Value 
                 
U.S. Treasury & Government Agencies  $33,918   $33,822   $34,068   $33,990 
Municipal Securities   115,467    117,479    115,860    114,402 
Mortgage-backed Securities - Guaranteed   82,467    81,526    86,664    85,184 
Collateralized Mortgage Obligations - Guaranteed   22,194    21,905    22,492    21,889 
Collateralized Mortgage Obligations - Non Guaranteed   66,842    67,139    69,774    69,171 
Collateralized Loan Obligations   15,524    15,212    15,534    15,077 
Corporate bonds   19,920    20,049    19,936    20,025 
   $356,332   $357,132   $364,328   $359,738 

 

AFS investment securities decreased $2.6 million to $357.1 million at March 31, 2019 from $359.7 million at December 31, 2018. We continue to monitor and decrease our investment portfolio as we continue to build our loan portfolio.

48
 

Loans

The following table presents our loan portfolio composition and the corresponding percentage of total loans as of the dates indicated. Other construction and land loans include residential acquisition and development loans, commercial undeveloped land and one-to-four family improved and unimproved lots. Commercial real estate includes non-residential owner occupied and non-owner occupied real estate, multi-family, and owner-occupied investment property. Commercial business loans include unsecured commercial loans and commercial loans secured by business assets.

   March 31,   December 31, 
   2019   2018 
   Amount   Percent   Amount   Percent 
   (Dollars in thousands) 
Real estate loans:                    
One-to-four family residential  $328,779    30.4%  $325,560    30.2%
Commercial   500,600    46.3    498,106    46.2 
Home equity loans and lines of credit   47,665    4.4    48,679    4.5 
Residential construction   46,622    4.3    39,533    3.7 
Other construction and land   99,462    9.2    104,645    9.7 
Commercial   51,562    4.8    54,410    5.1 
Consumer   6,494    0.6    6,842    0.6 
Total loans, gross  $1,081,184    100.0%  $1,077,775    100.0%
                     
Less:                    
Deferred loan fees, net   (1,046)        (1,000)     
Fair value discount   (915)        (1,048)     
Hedged loans basis adjustment   503         245      
Unamortized premium   319         333      
Unamortized discount   (208)        (236)     
                     
Total loans, net  $1,079,837        $1,076,069      
                     
Percentage of total assets   64.7%        65.8%     

Net loans increased $3.8 million, or an annualized rate of 1.4%, to $1.08 billion at March 31, 2019. Most of our loan growth is concentrated in one-to-four family residential and commercial real estate with increases of $3.2 million, or 1.0%, and $2.5 million, or 0.5%, respectively, as compared to relative balances at December 31, 2018. We believe that economic conditions in our primary market areas are favorable and present opportunities for continued growth.

Delinquent Loans

 

When a loan becomes 15 days past due, we contact the borrower to inquire as to the status of the loan payment. When a loan becomes 30 days or more past due, we increase collection efforts to include all available forms of communication. Once a loan becomes 45 days past due, we generally issue a demand letter and further explore the reasons for non-repayment, discuss repayment options, and inspect the collateral. In the event the loan officer or collections staff has reason to believe restructuring will be mutually beneficial to the borrower and the Bank, the borrower will be referred to the Bank’s Credit Administration staff to explore restructuring alternatives to foreclosure. Once the demand period has expired and it has been determined that restructuring is not a viable option, the Bank’s counsel is instructed to pursue foreclosure.

 

The accrual of interest on loans is discontinued at the time a loan becomes 90 days delinquent or when it becomes impaired, whichever occurs first, unless the loan is well secured and in the process of collection. All interest accrued but not collected for loans that are placed on nonaccrual is reversed. Interest payments received on nonaccrual loans are generally applied as a direct reduction to the principal outstanding until the loan is returned to accrual status. Interest payments received on nonaccrual loans may be recognized as income on a cash basis if recovery of the remaining principal is reasonably assured. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Interest payments applied to principal while the loan was on nonaccrual may be recognized in income over the remaining life of the loan after the loan is returned to accrual status.

49
 

If a loan is modified in a troubled debt restructuring (“TDR”), the loan is generally placed on non-accrual until there is a period of satisfactory payment performance by the borrower (either immediately before or after the restructuring), generally six consecutive months, and the ultimate collectability of all amounts contractually due is not in doubt.

 

The following table sets forth certain information with respect to our loan portfolio carrying balances of delinquencies at the dates indicated. We have no loans past due 90 days and over that are still accruing interest as of March 31, 2019 or December 31, 2018.

   Delinquent loans 
   30-59 Days   60-89 Days   90 Days
and over
   Total 
   (Dollars in thousands) 
March 31, 2019                    
Real estate loans:                    
One-to-four family residential  $4,364   $   $251   $4,615 
Commercial   4,291    119    1,515    5,925 
Home equity loans and lines of credit   159        343    502 
Residential construction   350        1    351 
Other construction and land   129        64    193 
Commercial   283        62    345 
Consumer   35    3    1    39 
Total delinquent loans  $9,611   $122   $2,237   $11,970 
% of total loans, net   0.89%   0.01%   0.21%   1.11%
                     
December 31, 2018                    
Real estate loans:                    
One-to-four family residential  $3,562   $1,317   $84   $4,963 
Commercial   2,615        1,782    4,397 
Home equity loans and lines of credit   400    457    73    930 
One- to four-family residential construction           1    1 
Other construction and land   613    32    64    709 
Commercial   307    25    121    453 
Consumer   27    4        31 
Total delinquent loans  $7,524   $1,835   $2,125   $11,484 
% of total loans, net   0.70%   0.17%   0.20%   1.07%

Delinquent loans increased $0.5 million to $12.0 million at March 31, 2019 from $11.5 million at December 31, 2018. The increase in 30-59 days delinquencies of $2.1 million, or 27.7%, from December 31, 2018 is concentrated primarily in one-to-four residential and commercial real estate loans. We continue to focus on collection efforts and favorable resolutions.

50
 

Non-Performing Assets

Non-performing loans include all loans past due 90 days and over, certain impaired loans (some of which may be contractually current), and TDR loans that have not yet established a satisfactory period of payment performance (some of which may be contractually current). Non-performing assets include non-performing loans and real estate owned (“REO”). The table below sets forth the amounts and categories of our non-performing assets at the dates indicated.

   March 31   December 31, 
   2019   2018 
   (Dollars in thousands) 
Non-accrual loans:          
Real estate loans:          
One-to-four family residential  $1,394   $1,037 
Commercial   2,854    3,266 
Home equity loans and lines of credit   343    178 
Residential construction   1     
Other construction and land   251    256 
Commercial   62    120 
Consumer   1     
           
Total non-performing loans   4,906    4,857 
           
REO:          
One-to-four family residential       228 
Commercial real estate   949    949 
Other construction and land   1,307    1,316 
           
Total foreclosed real estate   2,256    2,493 
           
Total non-performing assets  $7,162   $7,350 
           
Troubled debt restructurings still accruing  $7,804   $7,588 
           
Ratios:          
Non-performing loans to total loans   0.45%   0.45%
Non-performing assets to total assets   0.43%   0.45%

Non-performing loans to total loans was 0.45% at both March 31, 2019 and December 31, 2018. Non-performing assets to total assets declined to 0.43% at March 31, 2019 from 0.45% at December 31, 2018.

REO decreased $0.2 million, or 9.5%, to $2.3 million at March 31, 2019 from $2.5 million at December 31, 2018 due to the sale of the remaining one-to-four residential property.

51
 

Classification of Loans

The following table sets forth amounts of classified and criticized loans at the dates indicated. As indicated in the table, loans classified as “doubtful” or “loss” are charged off immediately.

   March 31,   December 31, 
   2019   2018 
   (Dollars in thousands) 
         
Classified loans:          
Substandard  $8,155   $8,169 
Doubtful        
Loss        
           
Total classified loans:   8,155    8,169 
As a % of total loans, net   0.76%   0.76%
           
Special mention   10,262    9,987 
           
Total criticized loans  $18,417   $18,156 
As a % of total loans, net   1.71%   1.68%

Total classified loans to total loans was 0.76% at both March 31, 2019 and December 31, 2018. Total criticized loans to total loans increased slightly to 1.71% at March 31, 2019 from 1.68% at December 31, 2018. Management continues to dedicate resources to monitoring and resolving classified and criticized loans.

 

Allowance for Loan Losses

 

The allowance for loan losses reflects our estimates of probable losses inherent in our loan portfolio at the balance sheet date. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of our loans in light of historical experience, the nature and volume of our loan portfolio, adverse situations that may affect our borrowers’ abilities to repay, the estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The methodology for determining the allowance for loan losses has two main components: the evaluation of individual loans for impairment and the evaluation of certain groups of homogeneous loans with similar risk characteristics.

 

A loan is considered impaired when it is probable that we will be unable to collect all principal and interest payments due according to the original contractual terms of the loan. We individually evaluate loans classified as “substandard” or nonaccrual and greater than $350,000 for impairment. If the impaired loan is considered collateral dependent, a charge-off is taken based upon the appraised value of the property less an estimate of selling costs if foreclosure or sale of the property is anticipated. If the impaired loan is not collateral dependent, a specific reserve is established based upon an estimate of the future discounted cash flows after consideration of modifications and the likelihood of future default and prepayment.

The allowance for homogenous loans consists of a base loss reserve and a qualitative reserve. The base loss reserve utilizes an average loss rate for the last 16 quarters. The loss rates for the base loss reserve are segmented into 13 loan categories and contain loss rates ranging from approximately 0.50% to 1.36%.

 

The qualitative reserve adjusts the weighted average loss rates utilized in the base loss reserve for trends in the following internal and external factors:

 

  ·   non-accrual and classified loans;

  ·   collateral values;

  ·   loan concentrations;

  ·   economic conditions – including unemployment rates, home sales and prices, and a regional economic index; and
  ·  

lender risk – personnel changes.

52
 

Qualitative reserve adjustment factors are decreased for favorable trends and increased for unfavorable trends. These factors are subject to further adjustment as economic and other conditions change.

The following table sets forth activity in our allowance for loan losses at the dates and for the periods indicated.

   As of or for the Three Months
Ended March 31,
 
   2019   2018 
   (Dollars in thousands) 
Balance at beginning of period  $11,985   $10,887 
           
Charge-offs:          
Real Estate:          
One- to four-family residential   4    110 
Commercial       35 
Home equity loans and lines of credit   209    41 
Residential construction        
Other construction and land        
Commercial   59     
Consumer   26    29 
Total charge-offs   298    215 
           
Recoveries:          
Real Estate:          
One- to four-family residential   20    13 
Commercial   56    3 
Home equity loans and lines of credit       21 
Residential construction        
Other construction and land   8    20 
Commercial   4    5 
Consumer   152    72 
Total recoveries   240    134 
           
Net chargeoffs   58    81 
           
Provision for loan losses   116    361 
           
Balance at end of period  $12,043   $11,167 
           
Ratios:          
Net charge-offs to average loans outstanding   0.02%   0.03%
Allowance to non-performing loans at period end   245.47%   257.54%
Allowance to total loans at period end   1.12%   1.08%


Our allowance as a percentage of total loans increased to 1.12% at March 31, 2019 from 1.08% at March 31, 2018 primarily as the result of loan growth and provision related to acquired loans. The remaining fair value discount on acquired loans was $0.9 million as of March 31, 2019.

 

We have continued to experience limited charge-off amounts and stable collections of amounts previously charged-off. The overall historical loss rate used in our allowance for loan losses calculation continues to decline as previous quarters with larger loss rates are eliminated from the calculation as time passes. Our coverage ratio of non-performing loans decreased slightly to 245.47% at March 31, 2019 from 246.76% at December 31, 2018 and 257.54% at March 31, 2018.

53
 

REO

The table below summarizes the balances and activity in REO at the dates and for the periods indicated.

   March 31,   December 31, 
   2019   2018 
   (Dollars in thousands) 
         
One- to four-family residential  $   $228 
Commercial real estate   949    949 
Other construction and land   1,307    1,316 
Total  $2,256   $2,493 

   Three Months Ended March 31, 
   2019   2018 
   (Dollars in thousands) 
Balance, beginning of period  $2,493   $2,568 
Additions       749 
Disposals   (228)   (425)
Writedowns       (18)
Balance, end of period  $2,265   $2,874 

Real estate owned decreased $0.2 million, or 9.5%, to $2.3 million at March 31, 2019 from $2.5 million at December 31, 2018. We have experienced a significant decrease in the number and dollar amount of additions to REO, and have had success in liquidating REO. Our policy continues to be to aggressively market REO for sale, including recording write-downs when necessary.

Net Deferred Tax Assets

 

Deferred tax assets and liabilities are determined using the asset and liability method and are reported net in the consolidated balance sheets of this Form 10-Q. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax basis of assets and liabilities and recognizes enacted changes in tax rate and laws. When deferred tax assets are recognized, they are subject to a valuation allowance based on management’s judgment as to whether realization is more likely than not. In determining the need for a valuation allowance, we considered the following sources of taxable income:

 

·future reversals of existing taxable temporary differences;
·future taxable income exclusive of reversing temporary differences and carry forwards;
·taxable income in prior carryback years; and
·tax planning strategies that would, if necessary, be implemented.

 

Net deferred tax assets decreased $2.3 million to $5.3 million at March 31, 2019 from $7.6 million at December 31, 2018. The decrease in net deferred tax assets is mainly attributable to decreases in the net unrealized holding losses on our investment securities and reductions in our federal and state net operating losses.

54
 

Deposits

 

The following table presents deposits by category and percentage of total deposits as of the dates indicated.

   March 31, 2019   December 31, 2018 
   Balance   Percent   Balance   Percent 
   (Dollars in thousands) 
Deposit type:                    
Noninterest-bearing demand accounts  $194,562    15.6%  $184,404    15.1%
Interest-bearing demand accounts   198,516    15.9    209,085    17.1 
Money market accounts - retail   385,776    31.0    351,056    28.7 
Money market accounts - wholesale   5,063    0.4    5,030    0.4 
Savings accounts   49,996    4.0    50,716    4.2 
Time deposits - retail   340,047    27.3    349,971    28.7 
Time deposits - wholesale   72,259    5.8    70,978    5.8 
                     
Total deposits  $1,246,219    100.0%  $1,221,240    100.0%

Core deposits increased $33.6 million to $828.9 million at March 31, 2019 from $795.3 million at December 31, 2018. Retail certificates of deposit decreased $9.9 million to $340.0 million at March 31, 2019 from $349.9 million at December 31, 2018. Wholesale deposits increased $1.3 million to $77.3 million at March 31, 2019 from $76.0 million at December 31, 2018. We continue to focus on gathering core deposits, which increased to 67% of the Company’s deposit portfolio at March 31, 2019 compared to 65% at December 31, 2018.

FHLB Advances

FHLB advances were $213.5 million at March 31, 2019 and December 31, 2018. FHLB advances are secured by qualifying one-to-four family permanent and commercial loans, by investment securities, and by a blanket collateral agreement with the FHLB.

 

Other Borrowings

On September 15, 2017, the Company established a $15.0 million revolving credit loan facility with NexBank SSB. The loan facility, which is secured by Entegra Bank stock, bears interest at LIBOR plus 350 basis points and is intended to be used for general corporate purposes. Unless extended, the loan will mature on September 15, 2020. The Company had drawn $5.0 million on the revolving credit loan facility as of March 31, 2019.

The Company also had other borrowings at March 31, 2019 of $4.4 million which is comprised of participated loans that did not qualify for sale accounting. Interest expense on the other borrowings accrues at the same rate as the interest income recognized on the loans receivable, resulting in no effect to net income.

Junior Subordinated Notes

We had $14.4 million in junior subordinated notes outstanding at March 31, 2019 and December 31, 2018 payable to an unconsolidated subsidiary. These notes accrue interest at 2.80% above the 90-day LIBOR, adjusted quarterly. To add stability to net interest income and manage our exposure to interest rate movement, we entered into an interest rate swap in September 2016 on the junior subordinated notes. We also entered into a forward starting interest rate swap on our junior subordinated date in June 2018 to begin in 2020 after the current interest rate swap terminates. The swap contracts involve the payment of fixed-rate amounts to a counterparty in exchange for our receipt of variable-rate payments over the four year life of the current contract and three additional years under the forward starting contract. The effective interest rate on the swapped notes was 3.76% at March 31, 2019 and December 31, 2018.

55
 

Equity

Total shareholders’ equity increased $8.0 million to $170.9 million at March 31, 2019 compared to $162.9 million at December 31, 2018. This increase was primarily attributable to $3.8 million of net income and $4.0 million of after-tax increase in the market value of investment securities available for sale.

Comparison of Operating Results for the Three Months Ended March 31, 2019 and March 31, 2018.

General. Net income for the three months ended March 31, 2019 was $3.8 million compared to $3.6 million for the same period in 2018. The increase in net income for the recent quarter was primarily the result of an increase in noninterest income of $2.3 million partially offset by a decrease in net interest income of $0.4 million and increases in noninterest expense of $1.6 million.

Net Interest Income. Net interest income decreased $0.4 million, or 3.5%, to $12.0 million for the three months ended March 31, 2019, compared to $12.4 million for the same period in 2018. The decrease in net interest income was primarily due to increased costs of deposits and borrowings, partially offset by higher volumes in the loan portfolio, as well as an increase in the yields earned on cash and taxable investments. The tax-equivalent net interest margin decreased to 3.23% for the three months ended March 31, 2019 compared to 3.49% for the same period in 2018.

 

The following table sets forth the average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets on a tax-equivalent basis, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average tax-equivalent yields and cost for the periods indicated. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.

56
 

   For the Three Months Ended March 31, 
   2019   2018 
   Average
Outstanding
Balance
   Interest   Yield/
Rate
   Average
Outstanding
Balance
   Interest   Yield/
Rate
 
   (Dollars in thousands) 
Interest-earning assets:                              
Loans, including loans held for sale  $1,069,700   $12,916    4.90%  $1,008,074   $11,892    4.78%
Loans, tax exempt (1)   17,246    137    3.21%   15,792    116    2.99%
Investments - taxable   255,539    2,082    3.26%   261,970    1,789    2.73%
Investment tax exempt (1)   102,427    962    3.76%   76,129    696    3.66%
Interest earning deposits   72,538    472    2.64%   86,644    349    1.63%
Other investments, at cost   12,045    204    6.87%   12,391    171    5.60%
                               
Total interest-earning assets   1,529,495    16,773    4.45%   1,461,000    15,013    4.17%
                               
Noninterest-earning assets   122,582              124,753           
                               
Total assets  $1,652,077             $1,585,753           
                               
Interest-bearing liabilities:                              
Savings accounts  $50,522   $14    0.11%  $51,123   $15    0.12%
Time deposits   419,097    1,676    1.62%   403,284    914    0.92%
Money market accounts   375,676    1,138    1.23%   319,351    366    0.46%
Interest bearing transaction accounts   200,654    98    0.20%   212,366    87    0.17%
Total interest bearing deposits   1,045,949    2,926    1.13%   986,124    1,382    0.57%
                               
FHLB advances   213,500    1,396    2.62%   223,500    820    1.47%
Junior subordinated debentures   14,433    139    3.85%   14,433    138    3.82%
Other borrowings   9,368    128    5.54%   8,763    109    5.04%
                               
Total interest-bearing liabilities   1,283,250    4,589    1.45%   1,232,820    2,449    0.81%
                               
Noninterest-bearing deposits   189,511              183,071           
                               
Other non interest bearing liabilities   14,526              18,773           
                               
Total liabilities   1,487,287              1,434,664           
Total equity   164,790              151,089           
                               
Total liabilities and equity  $1,652,077             $1,585,753           
                               
Tax-equivalent net interest income       $12,184             $12,565      
                               
Net interest-earning assets (2)  $246,245             $228,180           
                               
Average interest-earning assets to interest-bearing liabilities   119.19%             118.51%          
                               
Tax-equivalent net interest rate spread (3)             3.00%             3.36%
Tax-equivalent net interest margin (4)             3.23%             3.49%

 

(1) Tax exempt loans and investments are calculated giving effect to a 21% federal tax rate.

(2) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

(3) Tax-equivalent net interest rate spread represents the difference between the tax equivalent yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(4) Tax-equivalent net interest margin represents tax equivalent net interest income divided by average total interest-earning assets.

57
 

The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to change in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately, based on changes due to rate and the changes due to volume.

   For the Three Months Ended
March 31, 2019
 
   Compared to the Three Months Ended
March 31, 2018
 
   Increase (decrease) due to: 
   Volume   Rate   Total 
   (Dollars in thousands) 
Interest-earning assets:               
Loans, including loans held for sale (1)  $739   $285   $1,024 
Loans, tax exempt (2)   12    9    21 
Investment - taxable   (44)   337    293 
Investments - tax exempt (2)   247    19    266 
Interest-earning deposits   (64)   187    123 
Other investments, at cost   (6)   38    32 
                
Total interest-earning assets   884    875    1,759 
                
Interest-bearing liabilities:               
Savings accounts       (1)   (1)
Time deposits   37    725    762 
Money market accounts   75    697    772 
Interest bearing transaction accounts   (5)   16    11 
FHLB advances   (37)   614    577 
Junior subordinated debentures            
Other borrowings   8    11    19 
                
Total interest-bearing liabilities   79    2,062    2,140 
                
Change in tax-equivalent net interest income  $805   $(1,187)  $(381)

 

(1) Non-accrual loans are included in the above analysis.      

(2) Interest income on tax exempt loans and investments are adjusted for based on a 21% federal tax rate.

 

Net interest income before provision for loan losses decreased to $12.0 million for the three months ended March 31, 2019, compared to $12.4 million for the same period in 2018. As indicated in the table above, a decrease in tax-equivalent net interest income of $1.2 million attributable to an unfavorable movement in rates was partially offset by a $0.8 million improvement in volume.

58
 

The increase in tax-equivalent net interest income of $0.8 million related to volume was primarily the result of higher average loan and tax exempt investment balances which increased $63.1 million and $26.3 million, respectively, and lower average FHLB advances which decreased $10.0 million for the three months ended March 31, 2019 as compared to the same period in 2018. The increase in average loan balances and decrease in FHLB advances was partially offset by decreases in average taxable investments and interest-earning deposit balances of $6.4 million and $0.3 million, respectively, and increases in time deposit and money market balances of $15.8 million and $56.3 over the same periods.

The decrease in tax-equivalent net interest income of $1.2 million related to rate was primarily the result of increased rates on time deposits, money markets and FHLB advances, partially off by yields loans, taxable investments, and interest-earning deposits.

Our tax-equivalent net interest rate spread decreased to 3.00% for the three months ended March 31, 2019 compared to 3.36% for the three months ended March 31, 2018. Our tax-equivalent net interest margin decreased to 3.23% for the three months ended March 31, 2019, compared to 3.49% for the three months ended March 31, 2018.

Provision for Loan Losses. We recorded a provision for loan losses for the three months ended March 31, 2019 of $0.1 million due to organic loan growth and acquired loans compared to a $0.4 million provision for loan losses for the same period in 2018. We are experiencing continued stabilization in asset quality, low charge-off amounts, and a continued decline in the historical loss rates used in our allowance for loan losses model.

Noninterest Income. The following table summarizes the components of noninterest income and the corresponding change between the three month periods ended March 31, 2019 and 2018:

   Three Months Ended March 31, 
   2019   2018   Change 
   (Dollars in thousands) 
Servicing income, net  $89   $94   $(5)
Mortgage banking   263    239    24 
Gain on sale of SBA loans   80    61    19 
Loss on sale of investments, net       (12)   12 
Equity securities gains (losses)   418    (53)   471 
Service charges on deposit accounts   398    431    (33)
Interchange fees, net   246    248    (2)
Bank owned life insurance   180    200    (20)
Legal settlement income   1,750        1,750 
Other   278    208    70 
                
Total  $3,702   $1,416   $2,286 

Gains on equity securities in the three months ended March 31, 2019 compared to losses in the same period in 2018 relate to increases in market value of the equity securities.

The legal settlement income in the three months ended March 31, 2019 relates to a definitive settlement agreement with one of our former advisors.

59
 

Noninterest Expense. The following table summarizes the components of noninterest expense and the corresponding change between the three months ended March 31, 2019 and 2018:

   Three Months Ended March 31, 
   2019   2018   Change 
   (Dollars in thousands) 
             
Compensation and employee benefits  $6,020   $5,617   $403 
Net occupancy   1,120    1,092    28 
Federal deposit insurance   142    279    (137)
Professional and advisory   325    277    48 
Data processing   493    509    (16)
Marketing and advertising   279    209    70 
Merger-related expenses   1,350    196    1,154 
Net cost of operation of REO   7    50    (43)
Other   1,002    894    108 
                
Total noninterest expenses  $10,738   $9,123   $1,615 

Compensation and employee benefits increased $0.4 million, or 7.2%, for the three months ended March 31, 2019 as compared to the same period in 2018. This additional expense is related to annual raises, employee benefits, incentives and commissions.

Federal deposit insurance premiums decreased $0.1 million for the three months ended March 31, 2019 compared to the same period in 2018 due to an increase in premium credits based on an increase in certain regulatory ratios.

Merger-related expenses increased $1.2 million in the three months ended March 31, 2019 compared to the same period in 2018 due to expenses related primarily to the previously proposed merger with SmartFinancial.

Other noninterest expense increased $0.1 million for the three months ended March 31, 2019 compared to the same period in 2018, primarily as the result of increased franchise tax expense.

Income Taxes. We recorded $1.0 million of income tax expense for the three months ended March 31, 2019 compared to $0.7 million for the same period in 2018. Income tax expense for the three months ending March 31, 2019 and 2018 benefitted from tax-exempt income related to municipal bond investment and BOLI income resulting in effective tax rates of 20.5% and 17.2%, respectively. The increase in the effective tax rate is primarily attributable to higher disallowed interest expense deductions and state income taxes.

We continue to have unutilized net operating losses for federal and state income tax purposes and do not have a material current tax receivable or liability. 

Liquidity and Capital Resources

 

Liquidity is the ability to meet current and future financial obligations. Our primary sources of funds consist of deposit inflows, loan repayments, advances from the FHLB, proceeds from the sale of loans originated for sale, and principal repayments and the sale of available-for-sale securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. Our Asset/Liability Management Committee, under the direction of our Chief Financial Officer, is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and deposit withdrawals of our customers as well as unanticipated contingencies. We believe that we have enough sources of liquidity to satisfy our short- and long-term liquidity needs as of March 31, 2019.

60
 

We regularly monitor and adjust our investments in liquid assets based upon our assessment of expected loan demand, expected deposit flows and borrowing maturities, yields available on interest-earning deposits and securities, and the objectives of our asset/liability management program. Excess liquid assets are invested generally in FHLB and Federal Reserve Bank of Richmond (“FRB”) interest-earning deposits and investment securities and are also used to pay off short-term borrowings. At March 31, 2019, cash and cash equivalents totaled $98.3 million. Included in this total was $49.2 million held at the FRB, $2.7 million held at the FHLB, and $30.9 million held at correspondent banks in interest-earning accounts.

 

Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Consolidated Statements of Cash Flows included in our Consolidated Financial Statements of this Form 10-Q. The following summarizes the most significant sources and uses of liquidity during the three months ended March 31, 2019 and 2018:

 

   Three Months Ended March 31, 
   2019   2018 
   (Dollars in thousands) 
Operating activities:          
Loans originated for sale  $(9,510)  $(9,745)
Proceeds from loans originated for sale   8,215    9,866 
           
Investing activities:          
Purchases of investments  $   $(21,758)
Maturities and principal repayments of investments   7,177    8,858 
Sales of investments       10,009 
Net increase in loans   (3,474)   (31,241)
Proceeds from settlement of BOLI policies   1,115     
           
Financing activities:          
Net increase in deposits  $24,366   $43,375 
Proceeds from FHLB advances   50,000    40,000 
Repayment of FHLB advances   (50,000)   (40,000)

 

At March 31, 2019, we had $34.0 million in outstanding commitments to originate loans. In addition to commitments to originate loans, we had $175.4 million in unused lines of credit.

 

Depending on market conditions, we may be required to pay higher rates on our deposits or other borrowings than we currently pay on certificates of deposit. Based on historical experience and current market interest rates, we anticipate that following their maturity we will retain a large portion of our retail certificates of deposit with maturities of one year or less as of March 31, 2019.

 

In addition to loans, we invest in securities that provide a source of liquidity, both through repayments and as collateral for borrowings. Our securities portfolio includes both callable securities (which allow the issuer to exercise call options) and mortgage-backed securities (which allow borrowers to prepay loans). Accordingly, a decline in interest rates would likely prompt issuers to exercise call options and borrowers to prepay higher-rate loans, producing higher than otherwise scheduled cash flows.

61
 

Liquidity management is both a daily and long-term function of management. If we require more funds than we are able to generate locally, we have borrowing agreements with the FHLB and the FRB discount window, and a revolving credit loan facility with NexBank SSB. The following summarizes our borrowing capacity as of March 31, 2019:

 

   Total   Used   Unused 
(Dollars in thousands)  Capacity   Capacity   Capacity 
             
FHLB               
Loan collateral capacity  $208,734           
Pledgeable marketable securities   96,795           
FHLB totals   305,529   $213,500   $92,029 
FRB   48,268        48,268 
Fed funds lines   15,000        15,000 
Holding Company revolving line of credit   15,000    5,000    10,000 
   $383,797   $218,500   $165,297 

 

In July 2013, the Board of Governors of the Federal Reserve System and the FDIC issued final rules to revise their risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act (“Basel III”). On January 1, 2015, the Basel III rules became effective and include transition provisions which implement certain portions of the rules through January 1, 2019.

 

The Basel III also includes changes in what constitutes regulatory capital, some of which are subject to a transition period. These changes include the phasing-out of certain instruments as qualifying capital. In addition, Tier 2 capital is no longer limited to the amount of Tier 1 capital included in total capital. Mortgage servicing rights, certain deferred tax assets and investments in unconsolidated subsidiaries over designated percentages of common stock are required to be deducted from capital, subject to a transition period. Finally, common equity Tier 1 capital includes accumulated other comprehensive income (which includes all unrealized gains and losses on available-for-sale debt and equity securities), subject to a transition period and a one-time opt-out election. The Bank elected to opt-out of this provision. As such, accumulated comprehensive income is not included in the Bank’s Tier 1 capital.

 

The Bank is subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based guidelines and framework under prompt corrective action provisions include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories.

 

Basel III was fully phased in on January 1, 2019. The Company and the Bank are now required to maintain a 2.5% capital conservation buffer which is designed to absorb losses during periods of economic distress. This capital conservation buffer is comprised entirely of Common Equity Tier 1 Capital and is in addition to minimum risk-weighted asset ratios.

62
 

The tables below summarize capital ratios and related information in accordance with Basel III as measured at March 31, 2019 and December 31, 2018.

 

The following table summarizes the required and actual capital ratios of the Bank as of the dates indicated:

 

   Actual   For Capital Adequacy
Purposes (1)
   To Be Well-
Capitalized Under
Prompt Corrective
Action Provisions
 
(Dollars in thousands)  Amount   Ratio   Amount   Ratio   Amount   Ratio 
As of March 31, 2019:                              
Tier 1 Leverage Capital  $157,179    9.67%  $65,040    >4%  $81,300    >5%
Common Equity Tier 1 Capital  $157,179    13.32%  $82,590    >7.0%  $76,691    >6.5%
Tier 1 Risk-based Capital  $157,179    13.32%  $94,388    >8.5%  $94,388    >8%
Total Risk-based Capital  $169,322    14.35%  $123,885    >10.5%  $117,985    >10%
                               
As of December 31, 2018:                              
Tier 1 Leverage Capital  $152,137    9.42%  $64,589    >4%  $80,737    >5%
Common Equity Tier 1 Capital  $152,137    12.92%  $75,046    >6.375%  $76,517    >6.5%
Tier 1 Risk-based Capital  $152,137    12.92%  $92,703    >7.875%  $94,175    >8%
Total Risk-based Capital  $164,222    13.95%  $116,247    >9.875%  $117,719    >10%

 

(1) As of December 31, 2018, includes capital conservation buffer of 1.875%.

 

The following table summarizes the required and actual consolidated capital ratios of the Company as of the dates indicated:

   Actual   For Capital Adequacy
Purposes (1)
 
(Dollars in thousands)  Amount   Ratio   Amount   Ratio 
As of March 31, 2019:                
Tier I Leverage Capital  $156,786    9.64%  $65,077    >4%
Common Equity Tier 1 Capital  $142,353    12.05%  $82,662    >7.0%
Tier I Risk-based Capital  $156,786    13.28%  $100,375    >8.5%
Total Risk Based Capital  $168,929    14.31%  $123,993    >10.5%
                     
As of December 31, 2018:                    
Tier I Leverage Capital  $151,629    9.38%  $64,629    >4%
Common Equity Tier 1 Capital  $137,196    11.65%  $75,106    >6.375%
Tier I Risk-based Capital  $151,629    12.87%  $92,777    >7.875%
Total Risk Based Capital  $163,714    13.90%  $116,340    >9.875%

(1) As of December 31, 2018, includes capital conservation buffer of 1.875%.  

63
 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

 

One of the most significant forms of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Interest rate fluctuations affect earnings by changing net interest income and other interest-sensitive income and expense levels. Interest rate changes affect economic value of equity (“EVE”) by changing the net present value of a bank’s future cash flows, and the cash flows themselves as rates change. Accepting this risk is a normal part of banking and can be an important source of profitability and shareholder value. However, excessive risk can threaten a bank’s earnings, capital, liquidity and solvency. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our net interest income to changes in market interest rates. The Board of Directors of the Bank has established an ALCO, which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the Board. Our ALCO monitors and manages market risk through rate shock analyses, economic value of equity, or EVE, analyses and simulations in order to avoid unacceptable earnings and market value fluctuations due to changes in interest rates.

 

One of the primary ways we manage interest rate risk is by selling the majority of our long-term fixed rate mortgages into the secondary markets, and obtaining commitments to sell at locked-in interest rates prior to issuing a loan commitment. From a funding perspective, we expect to satisfy the majority of our future requirements with retail deposit growth, including checking and savings accounts, money market accounts and certificates of deposit generated within our primary markets. If our funding needs exceed our deposits, we will utilize our excess funding capacity with the FHLB and the FRB.

 

We have taken the following steps to reduce our interest rate risk:

 

·increased our personal and business checking accounts and our money market accounts, which are less rate-sensitive than certificates of deposit and which provide us with a stable, low-cost source of funds;

 

·limited the fixed rate period on loans within our portfolio;

 

·utilized our securities portfolio for positioning based on projected interest rate environments;

 

·priced certificates of deposit to encourage customers to extend to longer terms;
·engaged in interest rate swap agreements; and

 

·utilized FHLB advances for positioning.

 

We have not conducted speculative hedging activities, such as engaging in futures or options.

 

Economic Value of Equity (EVE)

 

EVE is the difference between the present value of an institution’s assets and liabilities that would change in the event of a range of assumed changes in market interest rates. EVE is used to monitor interest rate risk beyond the 12 month time horizon of income simulations. The simulation model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of EVE. The model estimates the economic value of each type of asset, liability and off-balance sheet contract using the current interest rate yield curve with instantaneous increases or decreases of 100 to 400 basis points in 100 basis point increments. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below. Given the current relatively low level of market interest rates, an EVE calculation for an interest rate decrease of greater than 100 basis points has not been prepared.

64
 

Certain shortcomings are inherent in the methodologies used in determining interest rate risk through changes in EVE. Modeling changes in EVE require making certain assumptions that may or may not reflect the manner in which actual yields and costs, or loan repayments and deposit decay, respond to changes in market interest rates. In this regard, the EVE information presented assumes that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the EVE information provides an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.

 

Net Interest Income

 

In addition to an EVE analysis, we analyze the impact of changing rates on our net interest income. Using our balance sheet as of a given date, we analyze the repricing components of individual assets, and adjusting for changes in interest rates at 100 basis point increments, we analyze the impact on our net interest income. Changes to our net interest income are shown in the following table based on immediate changes to interest rates in 100 basis point increments.

 

The table below reflects the impact of an immediate increase in interest rates in 100 basis point increments on Pretax Net Interest Income (“NII”) and EVE.

 

    March 31, 2019   December 31, 2018 
Change in Interest Rates
(basis points)
   % Change in Pretax Net
Interest Income
   % Change in Economic
Value of Equity
   % Change in Pretax Net
Interest Income
   % Change in Economic
Value of Equity
 
 +400    (2.7)   (5.1)   0.9    3.9 
 +300    (1.6)   (2.6)   0.9    2.9 
 +200    (0.7)   (2.0)   0.8    1.8 
 +100    (0.2)   (1.5)   0.7    0.2 
                  
 -100    (3.0)   2.0    (2.5)   2.7 

 

The results from the rate shock analysis on NII are consistent with having a liability sensitive balance sheet. Having a liability sensitive balance sheet means liabilities will reprice at a faster pace than assets during the short-term horizon. The implications of a liability sensitive balance sheet will differ depending upon the change in market rates. For example, with a liability sensitive balance sheet in a declining interest rate environment, the interest rate on liabilities will decrease at a faster pace than assets. This situation generally results in an increase in NII and operating income. Conversely, with a liability sensitive balance sheet in a rising interest rate environment, the interest rate on liaiblities will increase at a faster pace than assets. This situation generally results in a decrease in NII and operating income. As indicated in the table above, a 200 basis point increase in rates would result in a 0.72% decrease in NII as of March 31, 2019 as compared to a 0.8% increase in NII as of December 31, 2018, suggesting that there is no benefit for the Company to net interest income in rising interest rates The Company generally seeks to remain neutral to the impact brof changes in interest rates by maximizing current earnings while balancing the risk of changes in interest rates.

The results from the rate shock analysis on EVE are consistent with a balance sheet whose assets have a longer maturity than its liabilities. Like most financial institutions, we generally invest in longer maturity assets as compared to our liabilities in order to earn a higher return on our assets than we pay on our liabilities. This is because interest rates generally increase as the time to maturity increases, assuming a normal, upward sloping yield curve. In a rising interest rate environment, this results in a negative EVE because higher interest rates will reduce the present value of longer term assets more than it will reduce the present value of shorter term liabilities, resulting in a negative impact on equity. As noted in the table above, our exposure to higher interest rates from an EVE or present value perspective has increased from December 31, 2018 to March 31, 2019. For example, as indicated in the table above, a 200 basis point increase in rates would result in a 2.0% decrease in EVE as of March 31, 2019 as compared to a 1.8% inecrease in EVE as of December 31, 2018.

65
 

Item 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of March 31, 2019. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer each concluded that as of March 31, 2019, the end of the period covered by this Form 10-Q, the Company maintained effective disclosure controls and procedures.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes to the Company’s internal control over financial reporting that occurred during the quarter ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. 

66
 

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

In the ordinary course of operations, we are often involved in legal proceedings. In the opinion of management, neither the Company nor the Bank is a party to, nor is their property the subject of, any material pending legal proceedings, other than ordinary routine litigation incidental to their business, nor has any such proceeding been terminated during the quarter ended March 31, 2019.

 

Item 1A. Risk Factors

 

There have been no material changes to the risk factors that we have previously disclosed in the “Risk Factors” section in our 2018 Form 10-K as filed with the SEC on March 14, 2019.

 

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

None

 

Item 3. Defaults Upon Senior Securities

None

 

Item 4. Mine Safety Disclosures

 

Not Applicable

 

Item 5. Other Information

None

67
 

 Item 6. Exhibits  

 

Exhibit No.  Description
2.1 Agreement and Plan of Merger, dated as of January 15, 2019, by and among Entegra Financial Corp., SmartFinancial, Inc., and CT Merger Sub, Inc. *
   
2.2 Agreement and Plan of Merger, dated as of April 23, 2019, by and among Entegra Financial Corp., First Citizens BancShares, Inc., First-Citizens Bank & Trust Company and FC Merger Subsidiary VII, Inc. *
   
3.1 Articles of Incorporation of Entegra Financial Corp., as amended and restated, incorporated by reference to Exhibit 3.1 of the Registration Statement on Form S-1, filed with the SEC on March 18, 2014 (SEC File No. 333-194641).
   
3.2 Bylaws of Entegra Financial Corp., as amended and restated, incorporated by reference to Exhibit 3.2 of the Registration Statement on Form S-1, filed with the SEC on March 18, 2014 (SEC File No. 333-194641).
   
3.3 Articles of Amendment of Entegra Financial Corp., incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on November 16, 2015 (SEC File No. 001-35302)
   
31.1 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.2 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
32 Certifications Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   
101 Financial Statements filed in XBRL format.
   
* The registrant has omitted schedules and similar attachments to the subject agreement pursuant to Item 601(b)(2) of Regulation S-K. The registrant will furnish a copy of any omitted schedule or similar attachment to the SEC upon request.
   

68
 

SIGNATURES

 

Pursuant to the requirements 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. 

 

Date: May 8, 2019 Entegra Financial Corp.  
  (Registrant)
   
  By:   /s/ David A. Bright  
  Name: David A. Bright
  Title: Chief Financial Officer
  (Authorized Officer)

69
 

EXHIBIT INDEX

 

Exhibit No. Description
   
31.01 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.02 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
32.01 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.  
   
101 Financial Statements filed in XBRL format.
70