UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2012
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) FOR THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 0-24100
HMN FINANCIAL, INC.
(Exact name of Registrant as specified in its Charter)
Delaware | 41-1777397 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) | |
1016 Civic Center Drive N.W., Rochester, MN |
55901 | |
(Address of principal executive offices) | (ZIP Code) |
Registrants telephone number, including area code: (507) 535-1200
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 ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuers classes of common stock as of the latest practicable date.
Class |
Outstanding at April 20, 2012 | |
Common stock, $0.01 par value | 4,423,589 |
CONTENTS
Page | ||||||
Item 1: |
Financial Statements (unaudited) | |||||
Consolidated Balance Sheets at March 31, 2012 and December 31, 2011 | 3 | |||||
Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended March 31, 2012 and 2011 | 4 | |||||
Consolidated Statement of Stockholders Equity for the Three Month Period Ended March 31, 2012 | 5 | |||||
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2012 and 2011 | 6 | |||||
Notes to Consolidated Financial Statements | 7 | |||||
Item 2: |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 26 | ||||
Item 3: |
Quantitative and Qualitative Disclosures about Market Risk (Included in Item 2 under Market Risk) | 36 | ||||
Item 4: |
Controls and Procedures | 39 | ||||
Item 1: |
Legal Proceedings | 40 | ||||
Item 1A: |
Risk Factors | 42 | ||||
Item 2: |
Unregistered Sales of Equity Securities and Use of Proceeds | 42 | ||||
Item 3: |
Defaults Upon Senior Securities | 42 | ||||
Item 4: |
Mine Safety Disclosures | 43 | ||||
Item 5: |
Other Information | 43 | ||||
Item 6: |
Exhibits | 43 | ||||
44 |
2
PART I FINANCIAL INFORMATION
HMN FINANCIAL, INC. AND SUBSIDIARIES
March 31, | December 31, | |||||||
(Dollars in thousands) |
2012 | 2011 | ||||||
(unaudited) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 45,977 | 67,840 | |||||
Securities available for sale: |
||||||||
Mortgage-backed and related securities (amortized cost $16,609 and $19,586) |
17,597 | 20,645 | ||||||
Other marketable securities (amortized cost $70,699 and $105,700) |
70,358 | 105,469 | ||||||
|
|
|
|
|||||
87,955 | 126,114 | |||||||
|
|
|
|
|||||
Loans held for sale |
3,279 | 3,709 | ||||||
Loans receivable, net |
538,069 | 555,908 | ||||||
Accrued interest receivable |
2,262 | 2,449 | ||||||
Real estate, net |
13,595 | 16,616 | ||||||
Federal Home Loan Bank stock, at cost |
4,172 | 4,222 | ||||||
Mortgage servicing rights, net |
1,497 | 1,485 | ||||||
Premises and equipment, net |
7,704 | 7,967 | ||||||
Prepaid expenses and other assets |
1,899 | 2,262 | ||||||
Assets held for sale |
0 | 1,583 | ||||||
Deferred tax asset, net |
0 | 0 | ||||||
|
|
|
|
|||||
Total assets |
$ | 706,409 | 790,155 | |||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Deposits |
$ | 568,237 | 620,128 | |||||
Deposits held for sale |
0 | 36,048 | ||||||
Federal Home Loan Bank advances |
70,000 | 70,000 | ||||||
Accrued interest payable |
562 | 780 | ||||||
Customer escrows |
1,623 | 933 | ||||||
Accrued expenses and other liabilities |
6,522 | 5,205 | ||||||
|
|
|
|
|||||
Total liabilities |
646,944 | 733,094 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Serial preferred stock ($.01 par value): |
||||||||
Authorized 500,000 shares; issued shares 26,000 |
24,915 | 24,780 | ||||||
Common stock ($.01 par value): |
||||||||
Authorized 11,000,000; issued shares 9,128,662 |
91 | 91 | ||||||
Additional paid-in capital |
52,193 | 53,462 | ||||||
Retained earnings, subject to certain restrictions |
45,462 | 42,983 | ||||||
Accumulated other comprehensive income, net of tax |
292 | 471 | ||||||
Unearned employee stock ownership plan shares |
(3,142 | ) | (3,191 | ) | ||||
Treasury stock, at cost 4,705,073 and 4,740,711 shares |
(60,346 | ) | (61,535 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
59,465 | 57,061 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 706,409 | 790,155 | |||||
|
|
|
|
See accompanying notes to consolidated financial statements.
3
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income (Loss)
(unaudited)
Three Months Ended March 31, |
||||||||
(Dollars in thousands) | 2012 | 2011 | ||||||
Interest income: |
||||||||
Loans receivable |
$ | 7,796 | 9,903 | |||||
Securities available for sale: |
||||||||
Mortgage-backed and related |
193 | 324 | ||||||
Other marketable |
249 | 417 | ||||||
Cash equivalents |
27 | 1 | ||||||
Other |
10 | 69 | ||||||
|
|
|
|
|||||
Total interest income |
8,275 | 10,714 | ||||||
|
|
|
|
|||||
Interest expense: |
||||||||
Deposits |
1,217 | 1,940 | ||||||
Federal Home Loan Bank advances and Federal Reserve borrowings |
845 | 1,329 | ||||||
|
|
|
|
|||||
Total interest expense |
2,062 | 3,269 | ||||||
|
|
|
|
|||||
Net interest income |
6,213 | 7,445 | ||||||
Provision for loan losses |
(128 | ) | 1,946 | |||||
|
|
|
|
|||||
Net interest income after provision for loan losses |
6,341 | 5,499 | ||||||
|
|
|
|
|||||
Non-interest income: |
||||||||
Fees and service charges |
829 | 924 | ||||||
Loan servicing fees |
232 | 250 | ||||||
Gain on sales of loans |
909 | 495 | ||||||
Gain on sale of branch office |
552 | 0 | ||||||
Other |
184 | 117 | ||||||
|
|
|
|
|||||
Total non-interest income |
2,706 | 1,786 | ||||||
|
|
|
|
|||||
Non-interest expense: |
||||||||
Compensation and benefits |
3,413 | 3,560 | ||||||
(Gain) loss on real estate owned |
(77 | ) | 47 | |||||
Occupancy |
882 | 940 | ||||||
Deposit insurance |
270 | 404 | ||||||
Data processing |
337 | 253 | ||||||
Other |
1,418 | 1,588 | ||||||
|
|
|
|
|||||
Total non-interest expense |
6,243 | 6,792 | ||||||
|
|
|
|
|||||
Income before income tax expense |
2,804 | 493 | ||||||
Income tax expense |
0 | 76 | ||||||
|
|
|
|
|||||
Net income |
2,804 | 417 | ||||||
Preferred stock dividends and discount |
(461 | ) | (449 | ) | ||||
|
|
|
|
|||||
Net income (loss) available to common shareholders |
2,343 | (32 | ) | |||||
|
|
|
|
|||||
Basic earnings (loss) per common share |
$ | 0.60 | (0.01 | ) | ||||
|
|
|
|
|||||
Diluted earnings (loss) per common share |
$ | 0.58 | (0.01 | ) | ||||
|
|
|
|
|||||
Other comprehensive loss, net of tax: |
||||||||
Unrealized holding losses arising during the period |
$ | (179 | ) | (114 | ) | |||
|
|
|
|
|||||
Other comprehensive loss, net of tax |
(179 | ) | (114 | ) | ||||
|
|
|
|
|||||
Comprehensive income (loss) attributable to common shareholders |
$ | 2,164 | (146 | ) | ||||
|
|
|
|
See accompanying notes to consolidated financial statements.
4
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders Equity
For the Three Month Period Ended March 31, 2012
(unaudited)
(Dollars in thousands) |
Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Accumulated Other Comprehensive Income |
Unearned Employee Stock Ownership Plan Shares |
Treasury Stock |
Total Stock- Holders Equity |
||||||||||||||||||||||||
Balance, December 31, 2011 |
$ | 24,780 | 91 | 53,462 | 42,983 | 471 | (3,191 | ) | (61,535 | ) | 57,061 | |||||||||||||||||||||
Net income |
2,804 | 2,804 | ||||||||||||||||||||||||||||||
Other comprehensive loss |
(179 | ) | (179 | ) | ||||||||||||||||||||||||||||
Preferred stock discount amortization |
135 | (135 | ) | 0 | ||||||||||||||||||||||||||||
Stock compensation tax benefits |
2 | 2 | ||||||||||||||||||||||||||||||
Unearned compensation restricted stock awards |
(1,199 | ) | 1,199 | 0 | ||||||||||||||||||||||||||||
Restricted stock awards forfeited |
10 | (10 | ) | 0 | ||||||||||||||||||||||||||||
Amortization of restricted stock awards |
76 | 76 | ||||||||||||||||||||||||||||||
Preferred stock dividends accrued |
(325 | ) | (325 | ) | ||||||||||||||||||||||||||||
Earned employee stock ownership plan shares |
(23 | ) | 49 | 26 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance, March 31, 2012 |
$ | 24,915 | 91 | 52,193 | 45,462 | 292 | (3,142 | ) | (60,346 | ) | 59,465 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
5
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited)
Three Months Ended March 31, |
||||||||
(Dollars in thousands) |
2012 | 2011 | ||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 2,804 | 417 | |||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||
Provision for loan losses |
(128 | ) | 1,946 | |||||
Depreciation |
291 | 327 | ||||||
Amortization of premiums, net |
37 | 69 | ||||||
Amortization of deferred loan fees |
(64 | ) | (236 | ) | ||||
Amortization of mortgage servicing rights, net |
175 | 98 | ||||||
Capitalized mortgage servicing rights |
(187 | ) | (87 | ) | ||||
Deferred income tax expense |
0 | 76 | ||||||
(Gain) loss on sales of real estate |
(77 | ) | 47 | |||||
Gain on sales of loans |
(909 | ) | (495 | ) | ||||
Proceeds from sale of loans held for sale |
27,605 | 14,266 | ||||||
Disbursements on loans held for sale |
(22,672 | ) | (9,812 | ) | ||||
Amortization of restricted stock awards |
76 | 79 | ||||||
Amortization of unearned ESOP shares |
49 | 48 | ||||||
Earned employee stock ownership shares priced below original cost |
(23 | ) | (19 | ) | ||||
Stock option compensation |
2 | 8 | ||||||
Decrease in accrued interest receivable |
187 | 90 | ||||||
Decrease in accrued interest payable |
(218 | ) | (175 | ) | ||||
Decrease in other assets |
377 | 153 | ||||||
Decrease in other liabilities |
(745 | ) | (61 | ) | ||||
Other, net |
74 | 41 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
6,654 | 6,780 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Principal collected on securities available for sale |
2,979 | 3,756 | ||||||
Proceeds collected on maturities of securities available for sale |
35,000 | 30,000 | ||||||
Purchases of securities available for sale |
0 | (40,032 | ) | |||||
Redemption of Federal Home Loan Bank stock |
50 | 333 | ||||||
Proceeds from sales of real estate |
3,508 | 1,055 | ||||||
Net decrease in loans receivable |
14,063 | 19,212 | ||||||
Gain on sale of branch office |
(552 | ) | 0 | |||||
Payment on sale of branch office |
(36,981 | ) | 0 | |||||
Purchases of premises and equipment |
(25 | ) | 0 | |||||
|
|
|
|
|||||
Net cash provided by investing activities |
18,042 | 14,324 | ||||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
(Decrease) increase in deposits |
(47,250 | ) | 4,787 | |||||
Repayment of borrowings |
0 | (7,500 | ) | |||||
Increase in customer escrows |
691 | 604 | ||||||
|
|
|
|
|||||
Net cash used by financing activities |
(46,559 | ) | (2,109 | ) | ||||
|
|
|
|
|||||
(Decrease) increase in cash and cash equivalents |
(21,863 | ) | 18,995 | |||||
Cash and cash equivalents, beginning of period |
67,840 | 20,981 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 45,977 | 39,976 | |||||
|
|
|
|
|||||
Supplemental cash flow disclosures: |
||||||||
Cash paid for interest |
$ | 2,280 | 3,443 | |||||
Cash paid for income taxes |
5 | 0 | ||||||
Supplemental noncash flow disclosures: |
||||||||
Transfer of loans to real estate |
478 | 6,231 | ||||||
Loans transferred to loans held for sale |
3,818 | 2,806 |
See accompanying notes to consolidated financial statements.
6
HMN FINANCIAL, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(unaudited)
March 31, 2012 and 2011
(1) HMN Financial, Inc.
HMN Financial, Inc. (HMN or the Company) is a stock savings bank holding company that owns 100 percent of Home Federal Savings Bank (the Bank). The Bank has a community banking philosophy and operates retail banking and loan production offices in Minnesota and Iowa. The Bank has one wholly owned subsidiary, Osterud Insurance Agency, Inc. (OIA), which offers financial planning products and services. HMN has another wholly owned subsidiary, Security Finance Corporation (SFC), which is currently not actively engaged in any activities.
The consolidated financial statements included herein are for HMN, SFC, the Bank and OIA. All significant intercompany accounts and transactions have been eliminated in consolidation.
(2) Basis of Preparation
The accompanying unaudited consolidated financial statements were prepared in accordance with instructions for Form 10-Q and therefore, do not include all disclosures necessary for a complete presentation of the consolidated balance sheets, consolidated statements of comprehensive income (loss), consolidated statement of stockholders equity and consolidated statements of cash flows in conformity with U.S. generally accepted accounting principles. However, all normal recurring adjustments which are, in the opinion of management, necessary for the fair presentation of the interim financial statements have been included. The results of operations for the three-month period ended March 31, 2012 is not necessarily indicative of the results which may be expected for the entire year.
(3) New Accounting Standards
In April 2011, the FASB issued ASU 2011-03, Transfers and Servicing (Topic 860), Reconsideration of Effective Control for Repurchase Agreements. This ASU prescribes when an entity may or may not recognize a sale upon the transfer of financial assets subject to repurchase agreements. That determination is based, in part, on whether the entity has maintained effective control over the transferred assets. The amendments in this ASU removed from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and (2) the collateral maintenance implementation guidance related to that criterion. Other criteria applicable to the assessment of effective control are not changed by the amendments in this ASU. This ASU is effective for the first interim or annual period beginning on or after December 15, 2011 and should be applied prospectively to transactions or modification of existing transactions that occur on or after the effective date. The adoption of this ASU in the first quarter of 2012 did not have a material impact on the Companys consolidated financial statements.
In May 2011, the FASB issued ASU 2011-04, Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The amendments in this ASU change the wording used to describe the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements in order to improve consistency in wording between U.S. GAAP and IFRS. Also, the amendments in the ASU require that for each class of assets and liabilities not measured at fair value on the balance sheet but for which the fair value is disclosed, the Company shall disclose the fair value hierarchy for each asset and liability class. This ASU is effective for interim or annual period beginning on or after December 15, 2011. The adoption of this ASU in the first quarter of 2012 did not have a material impact on the Companys consolidated financial statements other than to change the disclosures relating to fair value measurements.
In June 2011, the FASB issued ASU 2011-05, Comprehensive Income (Topic 220), Presentation of Comprehensive Income. Prior to this ASU, U.S. GAAP allowed reporting entities three alternatives for presenting other comprehensive income and its components in financial statements. The first two options were to present this information in a single continuous statement of comprehensive income or in two separate but consecutive statements.
7
The third option, which was used by the Company, was to present the components of other comprehensive income as part of the statement of changes in stockholders equity. This ASU eliminates the third option and therefore the Company selected to present this information in a single continuous statement of comprehensive income. This ASU is effective for fiscal years, and interim periods beginning after December 15, 2011. The adoption of this ASU in the first quarter of 2012 did not have a material impact on the Companys consolidated financial statements other than to change the presentation of other comprehensive income as discussed above.
In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210). The objective of this ASU is to provide enhanced disclosures that will enable users of its financial statements to evaluate the effect or potential effect of rights of setoff associated with an entitys financial position. This includes the effect or potential effect of rights of setoff associated with an entitys recognized assets and recognized liabilities within the scope of this ASU. The amendments require enhanced disclosures by requiring improved information about financial instruments and derivative instruments that are either (1) offset in accordance with either Section 210-20-45 or Section 815-10-45 or (2) subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in accordance with either Section 210-20-45 or Section 815-10-45. An entity is required to apply the amendments for annual reporting periods beginning on or after January 1, 2013, and interim periods with those annual periods. The adoption of this ASU in the first quarter of 2013 is not anticipated to have any impact on the Companys consolidated financial statements as it currently has no outstanding rights of setoff.
In December 2011, the FASB issued ASU 2011-12, Comprehensive Income (Topic 220). The amendments in this ASU supersede certain pending paragraphs in ASU 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income, to effectively defer only those changes in ASU 2011-05 that relate to the presentation of reclassification adjustments out of accumulated other comprehensive income. All other requirements in ASU 2011-05 are not affected by this ASU, including the requirement to report comprehensive income either in a single continuous financial statement or in two separate but consecutive financial statements. The amendments in this ASU will be temporary to allow the FASB time to redeliberate the presentation requirements for reclassifications out of accumulated other comprehensive income for annual and interim financial statements for public, private, and non-profit entities. The adoption of this ASU in the first quarter of 2012 did not have a material impact on the Companys consolidated financial statements other than to change the presentation of other comprehensive income as discussed above.
(4) Derivative Instruments and Hedging Activities
The Company had commitments outstanding to extend credit to future borrowers that had not closed prior to the end of the quarter. The Company intends to sell these commitments, which are referred to as its mortgage pipeline. As commitments to originate or purchase loans enter the mortgage pipeline, the Company generally enters into commitments to sell the mortgage pipeline into the secondary market on a firm commitment or best efforts basis. The commitments to originate, purchase or sell loans on a firm commitment basis are derivatives and are recorded at fair market value. As a result of marking these derivatives to market for the period ended March 31, 2012, the Company recorded an increase in other assets of $14,000, an increase in other liabilities of $11,000 and a gain included in the gain on sales of loans of $3,000.
The current commitments to sell loans held for sale are derivatives that do not qualify for hedge accounting. As a result, these derivatives are marked to market and the related loans held for sale are recorded at the lower-of-cost-or-market. The Company recorded a decrease in other liabilities of $56,000 and a gain included in the gain on sales of loans of $56,000.
(5) Fair Value Measurements
ASC 820, Fair Value Measurements establishes a framework for measuring the fair value of assets and liabilities using a hierarchy system consisting of three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
8
Level 1Valuation is based upon quoted prices for identical instruments traded in active markets that the Company has the ability to access.
Level 2Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which significant assumptions are observable in the market.
Level 3 Valuation is generated from model-based techniques that use significant assumptions not observable in the market and are used only to the extent that observable inputs are not available. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
The following table summarizes the assets of the Company for which fair values are determined on a recurring basis as of March 31, 2012 and December 31, 2011.
Carrying value at March 31, 2012 | ||||||||||||||||
(Dollars in thousands) |
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Securities available for sale |
$ | 87,955 | 360 | 87,595 | 0 | |||||||||||
Mortgage loan commitments |
43 | 0 | 43 | 0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 87,998 | 360 | 87,638 | 0 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Carrying value at December 31, 2011 | ||||||||||||||||
(Dollars in thousands) |
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Securities available for sale |
$ | 126,114 | 613 | 125,501 | 0 | |||||||||||
Mortgage loan commitments |
(94 | ) | 0 | (94 | ) | 0 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 126,020 | 613 | 125,407 | 0 | |||||||||||
|
|
|
|
|
|
|
|
There were no transfers between Levels 1, 2, or 3 during the three months ended March 31, 2012.
The Company may also be required, from time to time, to measure certain other financial assets at fair value on a nonrecurring basis in accordance with generally accepted accounting principles. These adjustments to fair value usually result from the application of the lower-of-cost-or-market accounting or write-downs of individual assets. For assets measured at fair value on a nonrecurring basis that were still held at March 31, 2012 and December 31, 2011, the following table provides the level of valuation assumptions used to determine each adjustment and the carrying value of the related individual assets or portfolios at March 31, 2012 and December 31, 2011.
Carrying value at March 31, 2012 | ||||||||||||||||||||
(Dollars in thousands) |
Total | Level 1 | Level 2 | Level 3 | Three months ended March 31, 2012 Total Gains (Losses) |
|||||||||||||||
Loans held for sale |
$ | 3,279 | 0 | 3,279 | 0 | 16 | ||||||||||||||
Mortgage servicing rights |
1,497 | 0 | 1,497 | 0 | 0 | |||||||||||||||
Loans (1) |
47,999 | 0 | 47,999 | 0 | (1,101 | ) | ||||||||||||||
Real estate, net (2) |
13,595 | 0 | 13,595 | 0 | (143 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 66,370 | 0 | 66,370 | 0 | (1,228 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
9
Carrying value at December 31, 2011 | ||||||||||||||||||||
(Dollars in thousands) |
Total | Level 1 | Level 2 | Level 3 | Year ended December 31, 2011 Total Gains (Losses) |
|||||||||||||||
Loans held for sale |
$ | 3,709 | 0 | 3,709 | 0 | 129 | ||||||||||||||
Mortgage servicing rights |
1,485 | 0 | 1,485 | 0 | 0 | |||||||||||||||
Loans (1) |
38,162 | 0 | 38,162 | 0 | (4,167 | ) | ||||||||||||||
Real estate, net (2) |
16,616 | 0 | 16,616 | 0 | (2,690 | ) | ||||||||||||||
Assets held for sale |
1,583 | 0 | 1,583 | 0 | 0 | |||||||||||||||
Deposits held for sale |
36,048 | 0 | 36,048 | 0 | 0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 97,603 | 0 | 97,603 | 0 | (6,728 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Represents carrying value and related write-downs of loans for which adjustments are based on the appraised value of the collateral. The carrying value of loans fully charged-off is zero. |
(2) | Represents the fair value and related losses of foreclosed real estate and other collateral owned that were measured at fair value subsequent to their initial classification as foreclosed assets. |
(6) Fair Value of Financial Instruments
Generally accepted accounting principles require interim reporting period disclosure about the fair value of financial instruments, including assets, liabilities and off-balance sheet items for which it is practicable to estimate fair value. The fair value hierarchy level for each asset and liability, as defined in note 5, have been included in the following table as of March 31, 2012 as required by the adoption of ASU 2011-04 in the first quarter of 2012. The fair value estimates are made based upon relevant market information, if available, and upon the characteristics of the financial instruments themselves. Because no market exists for a significant portion of the Companys financial instruments, fair value estimates are based upon judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors. The estimated fair value of the Companys financial instruments as of March 31, 2012 and December 31, 2011 are shown below.
March 31, 2012 | December 31, 2011 | |||||||||||||||||||||||||||||||||
Fair value hierarchy |
|
|||||||||||||||||||||||||||||||||
(Dollars in thousands) |
Carrying amount |
Estimated fair value |
Level 1 | Level 2 | Level 3 | Contract amount |
Carrying amount |
Estimated fair value |
Contract Amount |
|||||||||||||||||||||||||
Financial assets: |
||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 45,977 | 45,977 | 45,977 | 67,840 | 67,840 | ||||||||||||||||||||||||||||
Securities available for sale |
87,955 | 87,955 | 360 | 87,595 | 126,114 | 126,114 | ||||||||||||||||||||||||||||
Loans held for sale |
3,279 | 3,279 | 3,279 | 3,709 | 3,709 | |||||||||||||||||||||||||||||
Loans receivable, net |
538,069 | 546,984 | 546,984 | 555,908 | 566,266 | |||||||||||||||||||||||||||||
Federal Home Loan Bank stock |
4,172 | 4,172 | 4,172 | 4,222 | 4,222 | |||||||||||||||||||||||||||||
Accrued interest receivable |
2,262 | 2,262 | 2,262 | 2,449 | 2,449 | |||||||||||||||||||||||||||||
Assets held for sale |
0 | 0 | 1,583 | 1,605 | ||||||||||||||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||||||||||||||||
Deposits |
568,237 | 568,237 | 568,237 | 620,128 | 620,128 | |||||||||||||||||||||||||||||
Deposits held for sale |
0 | 0 | 36,048 | 36,048 | ||||||||||||||||||||||||||||||
Federal Home Loan Bank advances |
70,000 | 73,840 | 73,840 | 70,000 | 74,433 | |||||||||||||||||||||||||||||
Accrued interest payable |
562 | 562 | 562 | 780 | 780 | |||||||||||||||||||||||||||||
Off-balance sheet financial instruments: |
||||||||||||||||||||||||||||||||||
Commitments to extend credit |
16 | 16 | 16 | 97,662 | 29 | 29 | 91,113 | |||||||||||||||||||||||||||
Commitments to sell loans |
(49 | ) | (49 | ) | (49 | ) | 7,932 | (94 | ) | (94 | ) | 7,263 |
Cash and Cash Equivalents
The carrying amount of cash and cash equivalents approximates their fair value.
Securities Available for Sale
The fair values of securities were based upon quoted market prices for identical or similar instruments in active markets.
10
Loans Held for Sale
The fair values of loans held for sale were based upon quoted market prices for loans with similar interest rates and terms to maturity.
Loans Receivable
The fair values of loans receivable were estimated for groups of loans with similar characteristics. The fair value of the loan portfolio, with the exception of the adjustable rate portfolio, was calculated by discounting the scheduled cash flows through the estimated maturity using anticipated prepayment speeds and using discount rates that reflect the credit and interest rate risk inherent in each loan portfolio. The fair value of the adjustable loan portfolio was estimated by grouping the loans with similar characteristics and comparing the characteristics of each group to the prices quoted for similar types of loans in the secondary market. This method of estimating fair value does not incorporate the exit-price concept of fair value prescribed by ASC 820, Fair Value Measurements and Disclosures.
Federal Home Loan Bank Stock
The carrying amount of FHLB stock approximates its fair value.
Accrued Interest Receivable
The carrying amount of accrued interest receivable approximates its fair value since it is short-term in nature and does not present unanticipated credit concerns.
Deposits
The fair value of demand deposits, savings accounts and certain money market account deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated using the rates currently offered for deposits of similar remaining maturities. If the fair value of the fixed maturity certificates of deposit is calculated at less than the carrying amount, the carrying value of these deposits is reported as the fair value.
The fair value estimate for deposits does not include the benefit that results from the low cost funding provided by the Companys existing deposits and long-term customer relationships compared to the cost of obtaining different sources of funding. This benefit is commonly referred to as the core deposit intangible.
Federal Home Loan Bank Advances
The fair values of advances with fixed maturities are estimated based on discounted cash flow analysis using as discount rates the interest rates charged by the FHLB for borrowings of similar remaining maturities.
Accrued Interest Payable
The carrying amount of accrued interest payable approximates its fair value since it is short-term in nature.
Commitments to Extend Credit
The fair values of commitments to extend credit are estimated using the fees normally charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counter parties.
Commitments to Sell Loans
The fair values of commitments to sell loans are estimated using the quoted market prices for loans with similar interest rates and terms to maturity.
(7) Other Comprehensive Loss
Other comprehensive loss is defined as the change in equity during a period from transactions and other events from nonowner sources. Comprehensive income (loss) is the total of net income and other comprehensive loss, which for the Company is comprised of unrealized losses on securities available for sale. The components of other comprehensive loss and the related tax effects were as follows:
11
For the period ended March 31, | ||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||
(Dollars in thousands) |
Before tax | Tax effect | Net of tax | Before tax | Tax effect | Net of tax | ||||||||||||||||||
Securities available for sale: |
||||||||||||||||||||||||
Net unrealized losses arising during the period |
$ | (179 | ) | 0 | (179 | ) | (190 | ) | (76 | ) | (114 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other comprehensive loss |
$ | (179 | ) | 0 | (179 | ) | (190 | ) | (76 | ) | (114 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(8) Securities Available For Sale
The following table shows the gross unrealized losses and fair value for the securities available for sale portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2012 and December 31, 2011.
March 31, 2012 | ||||||||||||||||||||||||||||||||
Less than twelve months | Twelve months or more | Total | ||||||||||||||||||||||||||||||
(Dollars in thousands) |
# of Investments |
Fair Value |
Unrealized Losses |
# of Investments |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||||||||
Other marketable securities: |
||||||||||||||||||||||||||||||||
Corporate preferred stock |
0 | $ | 0 | 0 | 0 | $ | 175 | (525 | ) | $ | 175 | (525 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total temporarily impaired securities |
0 | $ | 0 | 0 | 0 | $ | 175 | (525 | ) | $ | 175 | (525 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
December 31, 2011 | ||||||||||||||||||||||||||||||||
Less than twelve months | Twelve months or more | Total | ||||||||||||||||||||||||||||||
(Dollars in thousands) |
# of Investments |
Fair Value |
Unrealized Losses |
# of Investments |
Fair Value |
Unrealized Losses |
Fair Value |
Unrealized Losses |
||||||||||||||||||||||||
Other marketable securities: |
||||||||||||||||||||||||||||||||
Corporate preferred stock |
0 | $ | 0 | 0 | 1 | $ | 175 | (525 | ) | $ | 175 | (525 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total temporarily impaired securities |
0 | $ | 0 | 0 | 1 | $ | 175 | (525 | ) | $ | 175 | (525 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We review our investment portfolio on a quarterly basis for indications of impairment. This review includes analyzing the length of time and the extent to which the fair value has been lower than the cost, the market liquidity for the investment, the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer, and our intent and ability to hold the investment for a period of time sufficient to recover the temporary loss.
The unrealized losses reported for corporate preferred stock at March 31, 2012 and December 31, 2011 related to a single trust preferred security that was issued by the holding company of a small community bank. Typical of most trust preferred issuances, the issuer has the ability to defer interest payments for up to five years with interest payable on the deferred balance. In October 2009, the issuer elected to defer its scheduled interest payments as allowed by the terms of the security agreement. The issuers subsidiary bank has incurred operating losses due to increased provisions for loan losses but still meets the regulatory requirements to be considered adequately capitalized based on its most recent regulatory filing. Based on a review of the issuer, it was determined that the trust preferred security was not other-than-temporarily impaired at March 31, 2012. The Company does not intend to sell the preferred stock and has the intent and ability to hold it for a period of time sufficient to recover the temporary loss. Management believes that the Company will receive all principal and interest payments contractually due on the security and that the decrease in the market value is primarily due to a lack of liquidity in the market for trust preferred securities and the deferral of interest by the issuer. Management will continue to monitor the credit risk of the issuer and may be required to recognize other-than-temporary impairment charges on this security in future periods.
12
A summary of securities available for sale at March 31, 2012 and December 31, 2011 is as follows:
(Dollars in thousands) |
Amortized cost | Gross unrealized gains |
Gross unrealized losses |
Fair value | ||||||||||||
March 31, 2012: |
||||||||||||||||
Mortgage-backed securities: |
||||||||||||||||
FHLMC |
$ | 9,612 | 528 | 0 | 10,140 | |||||||||||
FNMA |
6,641 | 456 | 0 | 7,097 | ||||||||||||
Collateralized mortgage obligations: |
||||||||||||||||
FHLMC |
167 | 2 | 0 | 169 | ||||||||||||
FNMA |
189 | 2 | 0 | 191 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
16,609 | 988 | 0 | 17,597 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other marketable securities: |
||||||||||||||||
U.S. Government agency obligations |
69,999 | 184 | 0 | 70,183 | ||||||||||||
Corporate preferred stock |
700 | 0 | (525 | ) | 175 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
70,699 | 184 | (525 | ) | 70,358 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 87,308 | 1,172 | (525 | ) | 87,955 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Dollars in thousands) |
Amortized cost | Gross unrealized gains |
Gross unrealized losses |
Fair value | ||||||||||||
December 31, 2011: |
||||||||||||||||
Mortgage-backed securities: |
||||||||||||||||
FHLMC |
$ | 11,310 | 553 | 0 | 11,863 | |||||||||||
FNMA |
7,670 | 499 | 0 | 8,169 | ||||||||||||
Collateralized mortgage obligations: |
||||||||||||||||
FHLMC |
335 | 4 | 0 | 339 | ||||||||||||
FNMA |
271 | 3 | 0 | 274 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
19,586 | 1,059 | 0 | 20,645 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other marketable securities: |
||||||||||||||||
U.S. Government agency obligations |
105,000 | 294 | 0 | 105,294 | ||||||||||||
Corporate preferred stock |
700 | 0 | (525 | ) | 175 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
105,700 | 294 | (525 | ) | 105,469 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 125,286 | 1,353 | (525 | ) | 126,114 | |||||||||||
|
|
|
|
|
|
|
|
The following table indicates amortized cost and estimated fair value of securities available for sale at March 31, 2012 based upon contractual maturity adjusted for scheduled repayments of principal and projected prepayments of principal based upon current economic conditions and interest rates.
(Dollars in thousands) |
Amortized Cost |
Fair Value |
||||||
Due less than one year |
$ | 33,528 | 34,071 | |||||
Due after one year through five years |
52,679 | 53,283 | ||||||
Due after five years through ten years |
401 | 426 | ||||||
Due after 10 years |
700 | 175 | ||||||
|
|
|
|
|||||
Total |
$ | 87,308 | 87,955 | |||||
|
|
|
|
The allocation of mortgage-backed securities and collateralized mortgage obligations in the table above is based upon the anticipated future cash flow of the securities using estimated mortgage prepayment speeds. The allocation of other marketable securities that have call features is based on the anticipated cash flows to the call date if it is anticipated that the security will be called, or to the maturity date if it is not anticipated to be called.
13
(9) Loans Receivable, Net
A summary of loans receivable at March 31, 2012 and December 31, 2011 is as follows:
(Dollars in thousands) |
March 31, 2012 |
December 31, 2011 |
||||||
1-4 family |
$ | 117,645 | 119,066 | |||||
Commercial real estate: |
||||||||
Residential developments |
53,929 | 52,746 | ||||||
Alternative fuels |
15,884 | 18,882 | ||||||
Other |
210,493 | 218,286 | ||||||
|
|
|
|
|||||
280,306 | 289,914 | |||||||
Consumer |
59,187 | 62,161 | ||||||
Commercial business: |
||||||||
Construction/development |
4,661 | 4,786 | ||||||
Banking |
4,899 | 4,899 | ||||||
Other |
93,293 | 99,574 | ||||||
|
|
|
|
|||||
102,853 | 109,259 | |||||||
|
|
|
|
|||||
Total loans |
559,991 | 580,400 | ||||||
Less: |
||||||||
Unamortized discounts |
79 | 93 | ||||||
Net deferred loan fees |
419 | 511 | ||||||
Allowance for loan losses |
21,424 | 23,888 | ||||||
|
|
|
|
|||||
Total loans receivable, net |
$ | 538,069 | 555,908 | |||||
|
|
|
|
(10) Allowance for Loan Losses and Credit Quality Information
The allowance for loan losses is summarized as follows:
(Dollars in thousands) |
1-4 Family | Commercial Real Estate |
Consumer | Commercial Business |
Total | |||||||||||||||
Balance, December 31, 2011 |
$ | 3,718 | 13,622 | 1,159 | 5,389 | 23,888 | ||||||||||||||
Provision for losses |
30 | (184 | ) | 219 | (193 | ) | (128 | ) | ||||||||||||
Charge-offs |
0 | (2,630 | ) | (265 | ) | (8 | ) | (2,903 | ) | |||||||||||
Recoveries |
0 | 241 | 9 | 317 | 567 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, March 31, 2012 |
$ | 3,748 | 11,049 | 1,122 | 5,505 | 21,424 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allocated to: |
||||||||||||||||||||
Specific reserves |
$ | 1,000 | 3,882 | 429 | 2,200 | 7,511 | ||||||||||||||
General reserves |
2,748 | 7,167 | 693 | 3,305 | 13,913 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, March 31, 2012 |
$ | 3,748 | 11,049 | 1,122 | 5,505 | 21,424 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allocated to: |
||||||||||||||||||||
Specific reserves |
$ | 1,086 | 3,559 | 367 | 1,621 | 6,633 | ||||||||||||||
General reserves |
2,632 | 10,063 | 792 | 3,768 | 17,255 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, December 31, 2011 |
$ | 3,718 | 13,622 | 1,159 | 5,389 | 23,888 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable at December 31, 2011: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 6,241 | 30,495 | 1,205 | 6,855 | 44,796 | ||||||||||||||
Collectively reviewed for impairment |
112,825 | 259,419 | 60,956 | 102,404 | 535,604 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance |
$ | 119,066 | 289,914 | 62,161 | 109,259 | 580,400 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable at March 31, 2012: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 8,714 | 38,064 | 1,377 | 7,355 | 55,510 | ||||||||||||||
Collectively reviewed for impairment |
108,931 | 242,242 | 57,810 | 95,498 | 504,481 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance |
$ | 117,645 | 280,306 | 59,187 | 102,853 | 559,991 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
14
(Dollars in thousands) | 1-4 Family | Commercial Real Estate |
Consumer | Commercial Business |
Total | |||||||||||||||
Balance, December 31, 2010 |
$ | 2,145 | 24,590 | 924 | 15,169 | 42,828 | ||||||||||||||
Provision for losses |
756 | 539 | 147 | 504 | 1,946 | |||||||||||||||
Charge-offs |
(403 | ) | (7,576 | ) | (52 | ) | (2,308 | ) | (10,339 | ) | ||||||||||
Recoveries |
0 | 5 | 4 | 509 | 518 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, March 31, 2011 |
$ | 2,498 | 17,558 | 1,023 | 13,874 | 34,953 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allocated to: |
||||||||||||||||||||
Specific reserves |
$ | 1,578 | 7,501 | 133 | 9,636 | 18,848 | ||||||||||||||
General reserves |
920 | 10,057 | 890 | 4,238 | 16,105 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, March 31, 2011 |
$ | 2,498 | 17,558 | 1,023 | 13,874 | 34,953 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable at December 31, 2010: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 6,729 | 45,077 | 299 | 26,855 | 78,960 | ||||||||||||||
Collectively reviewed for impairment |
121,806 | 311,314 | 70,304 | 126,184 | 629,608 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance |
$ | 128,535 | 356,391 | 70,603 | 153,039 | 708,568 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable at March 31, 2011: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 6,113 | 30,371 | 293 | 24,495 | 61,272 | ||||||||||||||
Collectively reviewed for impairment |
121,509 | 296,735 | 67,655 | 123,452 | 609,351 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ending balance |
$ | 127,622 | 327,106 | 67,948 | 147,947 | 670,623 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
The following table summarizes the amount of classified and unclassified loans at March 31, 2012 and December 31, 2011:
March 31, 2012 | ||||||||||||||||||||||||||||
Classified | Unclassified | |||||||||||||||||||||||||||
(Dollars in thousands) |
Special Mention |
Substandard | Doubtful | Loss | Total | Total | Total Loans |
|||||||||||||||||||||
1-4 family |
$ | 2,344 | 19,320 | 809 | 0 | 22,473 | 95,172 | 117,645 | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||
Residential developments |
689 | 37,628 | 309 | 0 | 38,626 | 15,303 | 53,929 | |||||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 0 | 15,884 | 15,884 | |||||||||||||||||||||
Other |
5,668 | 18,211 | 77 | 0 | 23,956 | 186,537 | 210,493 | |||||||||||||||||||||
Consumer |
0 | 1,023 | 152 | 202 | 1,377 | 57,810 | 59,187 | |||||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||||||
Construction/development |
0 | 2,678 | 0 | 0 | 2,678 | 1,983 | 4,661 | |||||||||||||||||||||
Banking |
0 | 4,899 | 0 | 0 | 4,899 | 0 | 4,899 | |||||||||||||||||||||
Other |
2,597 | 8,548 | 334 | 0 | 11,479 | 81,814 | 93,293 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 11,298 | 92,307 | 1,681 | 202 | 105,488 | 454,503 | 559,991 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
December 31, 2011 | ||||||||||||||||||||||||||||
Classified | Unclassified | |||||||||||||||||||||||||||
(Dollars in thousands) |
Special Mention |
Substandard | Doubtful | Loss | Total | Total | Total Loans |
|||||||||||||||||||||
1-4 family |
$ | 8,870 | 11,129 | 738 | 0 | 20,737 | 98,329 | 119,066 | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||
Residential developments |
444 | 39,709 | 1,113 | 0 | 41,266 | 11,480 | 52,746 | |||||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 0 | 18,882 | 18,882 | |||||||||||||||||||||
Other |
5,789 | 19,607 | 0 | 0 | 25,396 | 192,880 | 218,286 | |||||||||||||||||||||
Consumer |
0 | 857 | 224 | 124 | 1,205 | 60,956 | 62,161 | |||||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||||||
Construction/development |
0 | 2,722 | 0 | 0 | 2,722 | 2,064 | 4,786 | |||||||||||||||||||||
Banking |
0 | 3,750 | 1,149 | 0 | 4,899 | 0 | 4,899 | |||||||||||||||||||||
Other |
3,203 | 8,056 | 0 | 0 | 11,259 | 88,315 | 99,574 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 18,306 | 85,830 | 3,224 | 124 | 107,484 | 472,916 | 580,400 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Classified loans represent special mention, performing substandard and non-performing loans. Loans classified as substandard are loans that are generally inadequately protected by the current net worth and paying capacity of the obligor, or by the collateral pledged, if any. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loans classified as doubtful have the weaknesses of those classified as substandard, with additional characteristics that make collection in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. A loan classified as loss is considered uncollectible and of such little value that continuance as an asset on the balance sheet is not warranted. Loans classified as substandard or doubtful require the Bank to perform an analysis of the individual loan and charge off any loans, or portion thereof, that are deemed uncollectible.
16
The aging of past due loans at March 31, 2012 and December 31, 2011 are summarized as follows:
(Dollars in thousands) |
30-59 Days Past Due |
60-89 Days Past Due |
90 Days or More Past Due |
Total Past Due |
Current Loans |
Total Loans |
Loans 90 Days or More Past Due and Still Accruing |
|||||||||||||||||||||
March 31, 2012 |
||||||||||||||||||||||||||||
1-4 family |
$ | 1,848 | 249 | 998 | 3,095 | 114,550 | 117,645 | 0 | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||
Residential developments |
0 | 51 | 3,872 | 3,923 | 50,006 | 53,929 | 0 | |||||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 15,884 | 15,884 | 0 | |||||||||||||||||||||
Other |
681 | 55 | 3,681 | 4,417 | 206,076 | 210,493 | 0 | |||||||||||||||||||||
Consumer |
300 | 1 | 432 | 733 | 58,454 | 59,187 | 0 | |||||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||||||
Construction/development |
275 | 0 | 0 | 275 | 4,386 | 4,661 | 0 | |||||||||||||||||||||
Banking |
0 | 0 | 1,149 | 1,149 | 3,750 | 4,899 | 0 | |||||||||||||||||||||
Other |
273 | 2,324 | 2,825 | 5,422 | 87,871 | 93,293 | 0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 3,377 | 2,680 | 12,957 | 19,014 | 540,977 | 559,991 | 0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
December 31, 2011 |
||||||||||||||||||||||||||||
1-4 family |
$ | 1,876 | 305 | 1,297 | 3,478 | 115,588 | 119,066 | 0 | ||||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||
Residential developments |
107 | 290 | 8,211 | 8,608 | 44,138 | 52,746 | 0 | |||||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 18,882 | 18,882 | 0 | |||||||||||||||||||||
Other |
350 | 79 | 5,184 | 5,613 | 212,673 | 218,286 | 0 | |||||||||||||||||||||
Consumer |
658 | 374 | 387 | 1,419 | 60,742 | 62,161 | 0 | |||||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||||||
Construction/development |
286 | 0 | 0 | 286 | 4,500 | 4,786 | 0 | |||||||||||||||||||||
Banking |
0 | 0 | 1,149 | 1,149 | 3,750 | 4,899 | 0 | |||||||||||||||||||||
Other |
351 | 112 | 2,877 | 3,340 | 96,234 | 99,574 | 0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 3,628 | 1,160 | 19,105 | 23,893 | 556,507 | 580,400 | 0 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Impaired loans include loans that are non-performing (non-accruing) and loans that have been modified in a troubled debt restructuring (TDR). The following table summarizes impaired loans and related allowances as of March 31, 2012 and December 31, 2011:
March 31, 2012 | December 31, 2011 | |||||||||||||||||||||||
(Dollars in thousands) |
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
||||||||||||||||||
Loans with no related allowance recorded: |
||||||||||||||||||||||||
1-4 family |
$ | 4,167 | 4,488 | 0 | 2,651 | 2,972 | 0 | |||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Residential developments |
12,633 | 17,233 | 0 | 6,900 | 9,855 | 0 | ||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other |
3,882 | 4,576 | 0 | 3,745 | 4,381 | 0 | ||||||||||||||||||
Consumer |
360 | 360 | 0 | 489 | 489 | 0 | ||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||
Construction/development |
221 | 2,192 | 0 | 340 | 2,311 | 0 | ||||||||||||||||||
Banking |
1,149 | 3,248 | 0 | 1,149 | 3,248 | 0 | ||||||||||||||||||
Other |
404 | 1,412 | 0 | 598 | 1,607 | 0 | ||||||||||||||||||
Loans with an allowance recorded: |
||||||||||||||||||||||||
1-4 family |
4,547 | 4,547 | 1,001 | 3,590 | 3,590 | 1,086 | ||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Residential developments |
15,577 | 16,520 | 2,381 | 13,889 | 14,017 | 2,546 | ||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other |
5,972 | 8,282 | 1,500 | 5,961 | 8,272 | 1,013 | ||||||||||||||||||
Consumer |
1,017 | 1,017 | 429 | 716 | 716 | 367 | ||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||
Construction/development |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Banking |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other |
5,581 | 7,959 | 2,200 | 4,768 | 7,145 | 1,621 | ||||||||||||||||||
Total: |
||||||||||||||||||||||||
1-4 family |
8,714 | 9,035 | 1,001 | 6,241 | 6,562 | 1,086 | ||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Residential developments |
28,210 | 33,753 | 2,381 | 20,789 | 23,872 | 2,546 | ||||||||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Other |
9,854 | 12,858 | 1,500 | 9,706 | 12,653 | 1,013 | ||||||||||||||||||
Consumer |
1,377 | 1,377 | 429 | 1,205 | 1,205 | 367 | ||||||||||||||||||
Commercial business: |
||||||||||||||||||||||||
Construction/development |
221 | 2,192 | 0 | 340 | 2,311 | 0 | ||||||||||||||||||
Banking |
1,149 | 3,248 | 0 | 1,149 | 3,248 | 0 | ||||||||||||||||||
Other |
5,985 | 9,371 | 2,200 | 5,366 | 8,752 | 1,621 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 55,510 | 71,834 | 7,511 | 44,796 | 58,603 | 6,633 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
18
The following table summarizes the average recorded investment and interest income recognized on impaired loans during the three months ended March 31, 2012 and 2011:
March 31, 2012 | March 31, 2011 | |||||||||||||||
(Dollars in thousands) |
Average Recorded Investment |
Interest Income Recognized |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||
Loans with no related allowance recorded: |
||||||||||||||||
1-4 family |
$ | 3,409 | 27 | 1,152 | 20 | |||||||||||
Commercial real estate: |
||||||||||||||||
Residential developments |
9,767 | 227 | 6,183 | 73 | ||||||||||||
Alternative fuels |
0 | 0 | 0 | 0 | ||||||||||||
Other |
3,814 | 10 | 387 | 4 | ||||||||||||
Consumer |
425 | 1 | 72 | 0 | ||||||||||||
Commercial business: |
||||||||||||||||
Construction/development |
281 | 0 | 223 | 2 | ||||||||||||
Banking |
1,149 | 0 | 0 | 0 | ||||||||||||
Other |
501 | 0 | 520 | 15 | ||||||||||||
Loans with an allowance recorded: |
||||||||||||||||
1-4 family |
4,069 | 23 | 5,269 | 41 | ||||||||||||
Commercial real estate: |
||||||||||||||||
Residential developments |
14,733 | 37 | 20,021 | 110 | ||||||||||||
Alternative fuels |
0 | 0 | 4,995 | 0 | ||||||||||||
Other |
5,967 | 4 | 6,139 | 14 | ||||||||||||
Consumer |
867 | 11 | 224 | 3 | ||||||||||||
Commercial business: |
||||||||||||||||
Construction/development |
0 | 0 | 4,397 | 3 | ||||||||||||
Banking |
0 | 0 | 8,223 | 0 | ||||||||||||
Other |
5,175 | 15 | 12,312 | 75 | ||||||||||||
Total: |
||||||||||||||||
1-4 family |
7,478 | 50 | 6,421 | 61 | ||||||||||||
Commercial real estate: |
||||||||||||||||
Residential developments |
24,500 | 264 | 26,204 | 183 | ||||||||||||
Alternative fuels |
0 | 0 | 4,995 | 0 | ||||||||||||
Other |
9,781 | 14 | 6,526 | 18 | ||||||||||||
Consumer |
1,292 | 12 | 296 | 3 | ||||||||||||
Commercial business: |
||||||||||||||||
Construction/development |
281 | 0 | 4,620 | 5 | ||||||||||||
Banking |
1,149 | 0 | 8,223 | 0 | ||||||||||||
Other |
5,676 | 15 | 12,832 | 90 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 50,157 | 355 | 70,117 | 360 | ||||||||||||
|
|
|
|
|
|
|
|
At March 31, 2012 and December 31, 2011, non-accruing loans totaled $33.0 million and $34.0 million, respectively, for which the related allowance for loan losses was $5.9 million and $5.2 million, respectively. The increase in the related allowances is due primarily to two new non-accruing loans and increased reserves on one existing non-accruing loan. All of the interest income that was recognized for non-accruing loans was recognized using the cash basis method of income recognition. Non-accruing loans for which no specific allowance has been recorded, because management determined that the value of the collateral was sufficient to repay the loan, totaled $10.6 million and $14.8 million, respectively. Non-accrual loans also include certain loans that have had terms modified in a TDR.
19
The non-accrual loans at March 31, 2012 and December 31, 2011 are summarized as follows:
(Dollars in thousands) |
March 31, 2012 |
December 31, 2011 |
||||||
1-4 family |
$ | 5,240 | $ | 4,435 | ||||
Commercial real estate: |
||||||||
Residential developments |
12,696 | 13,412 | ||||||
Alternative fuels |
0 | 0 | ||||||
Other |
7,802 | 9,246 | ||||||
Consumer |
737 | 699 | ||||||
Commercial business: |
||||||||
Construction/development |
221 | 340 | ||||||
Banking |
1,149 | 1,149 | ||||||
Other |
5,169 | 4,712 | ||||||
|
|
|
|
|||||
$ | 33,014 | $ | 33,993 | |||||
|
|
|
|
During the third quarter of 2011, the Company adopted Accounting Standards Update (ASU) 2011-02, A Creditors Determination of Whether a Restructuring is a Troubled Debt Restructuring (Topic 310), which modified guidance for identifying restructurings of receivables that constitute a TDR. At March 31, 2012 and December 31, 2011, there were loans included in loans receivable, net, with terms that had been modified in a TDR totaling $43.8 million and $29.2 million, respectively. For the loans that were restructured in the first quarter of 2012, $12.3 million were classified but performing and $4.0 million were non-performing at March 31, 2012.
The following table summarizes troubled debt restructurings at March 31, 2012 and December 31, 2011:
March 31, 2012 | December, 31, 2011 | |||||||||||||||||||||||
(Dollars in thousands) |
Accruing | Non- Accrual |
Total | Accruing | Non- Accrual |
Total | ||||||||||||||||||
1-4 Family |
$ | 3,474 | 3,385 | 6,859 | 1,806 | 1,999 | 3,805 | |||||||||||||||||
Consumer |
71 | 640 | 711 | 507 | 71 | 578 | ||||||||||||||||||
Commercial real estate |
17,567 | 13,683 | 31,250 | 7,837 | 12,221 | 20,058 | ||||||||||||||||||
Commercial business |
815 | 4,135 | 4,950 | 653 | 4,110 | 4,763 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$21,927 | 21,843 | 43,770 | 10,803 | 18,401 | 29,204 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
There were no material commitments to lend additional funds to customers whose loans were restructured or classified as nonaccrual at March 31, 2012 or December 31, 2011.
TDR concessions can include reduction of interest rates, extension of maturity dates, forgiveness of principal and/or interest due, or acceptance of real estate or other assets in full or partial satisfaction of the debt. Loan modifications are not reported as TDRs after 12 months if the loan was modified at a market rate of interest for comparable risk loans, and the loan is performing in accordance with the terms of the restructured agreement for the entire 12 month period. All loans classified as TDRs are considered to be impaired.
When a loan is modified as a TDR, there may be a direct, material impact on the loans within the balance sheet, as principal balances may be partially forgiven. The financial effects of TDRs are presented in the following table and represent the difference between the outstanding recorded balance pre-modification and post-modification, for the three month period ending March 31, 2012.
20
Three Months Ended March 31, 2012 |
||||||||||||
(Dollars in thousands) |
Number of Contracts |
Pre- modification Outstanding Recorded Investment |
Post-modification Outstanding Recorded Investment |
|||||||||
Troubled debt restructurings: |
||||||||||||
1-4 family |
27 | $ | 3,204 | 3,204 | ||||||||
Commercial real estate: |
||||||||||||
Residential developments |
7 | 11,479 | 9,823 | |||||||||
Alternative fuels |
0 | 0 | 0 | |||||||||
Other |
6 | 2,815 | 2,758 | |||||||||
Consumer |
8 | 268 | 268 | |||||||||
Commercial business: |
||||||||||||
Construction/development |
0 | 0 | 0 | |||||||||
Banking |
0 | 0 | 0 | |||||||||
Other |
2 | 244 | 244 | |||||||||
|
|
|
|
|
|
|||||||
Total |
50 | $ | 18,010 | 16,297 | ||||||||
|
|
|
|
|
|
Loans that were restructured within the 12 months preceding March 31, 2012 and defaulted during the three months ended March 31, 2012 are presented in the table below.
Three Months Ended March 31, 2012 |
||||||||
(Dollars in thousands) |
Number of Contracts |
Outstanding Recorded Investment |
||||||
1-4 family |
1 | $ | 93 | |||||
Commercial real estate: |
||||||||
Residential developments |
0 | 0 | ||||||
Alternative fuels |
0 | 0 | ||||||
Other |
3 | 510 | ||||||
Consumer |
0 | 0 | ||||||
Commercial business: |
||||||||
Construction/development |
0 | 0 | ||||||
Banking |
0 | 0 | ||||||
Other |
3 | 2,777 | ||||||
|
|
|
|
|||||
Total |
7 | $ | 3,380 | |||||
|
|
|
|
The Company considers a loan to have defaulted when it becomes 90 or more days past due under the modified terms, when it is placed in non-accrual status, when it becomes other real estate owned, or when it becomes non-compliant with some other material requirement of the modification agreement.
Loans that were non-accrual prior to modification remain on non-accrual for at least six months following modification. Non-accrual TDR loans that have performed according to the modified terms for six months may be returned to accruing status. Loans that were accruing prior to modification remain on accrual status after the modification as long as the loan continues to perform under the new terms.
TDRs are reviewed for impairment following the same methodology as other impaired loans. For loans that are collateral dependent, the value of the collateral is reviewed and additional reserves may be added as needed. Loans that are not collateral dependent may have additional reserves established if deemed necessary. The allowance for loan losses on TDRs was $4.1 million, or 19.2%, of the total $21.4 million in loan loss reserves at March 31, 2012 and $3.5 million, or 14.6%, of the total $23.9 million in loan loss reserves at December 31, 2011.
21
(11) Investment in Mortgage Servicing Rights
A summary of mortgage servicing activity is as follows:
(Dollars in thousands) |
Three months ended March 31, 2012 |
Twelve months ended December 31, 2011 |
Three months ended March 31, 2011 |
|||||||||
Balance, beginning of period |
$ | 1,485 | 1,586 | 1,586 | ||||||||
Originations |
187 | 461 | 87 | |||||||||
Amortization |
(175 | ) | (562 | ) | (98 | ) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
1,497 | 1,485 | 1,575 | |||||||||
|
|
|
|
|
|
|||||||
Fair value of mortgage servicing rights |
$ | 1,887 | 1,878 | 2,636 | ||||||||
|
|
|
|
|
|
All of the loans being serviced were single family loans under the FNMA mortgage-backed security program or the individual loan sale program. The following is a summary of the risk characteristics of the loans being serviced at March 31, 2012.
(Dollars in thousands) |
Loan Principal Balance |
Weighted Average Interest Rate |
Weighted Average Remaining Term |
Number of Loans |
||||||||||||
Original term 30 year fixed rate |
$ | 201,392 | 5.00 | % | 298 | 1,775 | ||||||||||
Original term 15 year fixed rate |
100,925 | 4.24 | 132 | 1,377 | ||||||||||||
Adjustable rate |
415 | 3.38 | 297 | 8 | ||||||||||||
|
|
|
|
|
|
The gross carrying amount of mortgage servicing rights and the associated accumulated amortization at March 31, 2012 is presented in the following table. Amortization expense was $175,000 and $98,000 for the three months ended March 31, 2012 and 2011, respectively.
(Dollars in thousands) |
Gross Carrying Amount |
Accumulated Amortization |
Unamortized Mortgage Servicing Rights |
|||||||||
Mortgage servicing rights |
$ | 2,135 | (638 | ) | 1,497 | |||||||
|
|
|
|
|
|
|||||||
Total |
$ | 2,135 | (638 | ) | 1,497 | |||||||
|
|
|
|
|
|
The following table indicates the estimated future amortization expense for amortized mortgage servicing rights:
(Dollars in thousands) |
||||
Year ending December 31, |
||||
2012 |
$ | 262 | ||
2013 |
336 | |||
2014 |
314 | |||
2015 |
276 | |||
2016 |
190 | |||
Thereafter |
119 | |||
|
|
Projections of amortization are based on existing asset balances and the existing interest rate environment as of March 31, 2012. The Companys actual experience may be significantly different depending upon changes in mortgage interest rates and other market conditions.
22
(12) Earnings (Loss) per Common Share
The following table reconciles the weighted average shares outstanding and the earnings (loss) available to common shareholders used for basic and diluted earnings per share:
Three months ended March 31, | ||||||||
2012 | 2011 | |||||||
Weighted average number of common shares outstanding |
||||||||
used in basic earnings per common share calculation |
3,914,220 | 3,816,686 | ||||||
Net dilutive effect of: |
||||||||
Restricted stock awards |
99,513 | 0 | ||||||
|
|
|
|
|||||
Weighted average number of shares outstanding |
||||||||
adjusted for effect of dilutive securities |
4,013,733 | 3,816,686 | ||||||
|
|
|
|
|||||
Income (loss) available to common shareholders |
$ | 2,342,316 | (31,818 | ) | ||||
Basic earnings (loss) per common share |
$ | 0.60 | (0.01 | ) | ||||
Diluted earnings (loss) per common share |
$ | 0.58 | (0.01 | ) | ||||
|
|
|
|
At March 31, 2012 and March 31, 2011, there were 0 and 125,647 common share equivalents outstanding that are not included in the calculation of diluted earnings per share as they are anti-dilutive.
(13) Regulatory Capital and Oversight
The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Companys financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Banks capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
The Bank entered into a written Supervisory Agreement with its primary regulator, the OTS, effective February 22, 2011 that primarily relates to the Banks financial performance and credit quality issues. This agreement replaced the prior memorandum of understanding that the Bank entered into with the OTS on December 9, 2009. In accordance with the agreement, the Bank submitted a two year business plan in May of 2011 that the OCC (as defined below and as successor to the OTS) accepted with the expectation that the Bank would be in adherence with the OCCs Notification of Establishment of Higher Minimum Capital Ratios, dated August 8, 2011, also known as an individual minimum capital requirement or IMCR, which required the Bank to establish and maintain a minimum core capital ratio of 8.50% by December 31, 2011, as discussed more fully below. As required by the Supervisory Agreement, the Bank submitted an updated two year capital plan in January of 2012 that the OCC may make comments upon, and require revisions to. The Bank must operate within the parameters of the final business plan and is required to monitor and submit periodic reports on its compliance with the plan. The Bank also submitted a problem asset reduction plan that the OCC has accepted. The Bank must operate within the parameters of the final problem asset plan and is required to monitor and submit periodic reports on its compliance with the plan. The Bank has also revised its loan modification policies and its program for identifying, monitoring and controlling risk associated with concentrations of credit, and improved the documentation relating to the allowance for loan and lease losses as required by the agreement. In addition, without the consent of the OCC, the Bank may not declare or pay any cash dividends, increase its total assets during any quarter in excess of the amount of the net interest credited on deposit liabilities during the prior quarter, enter into any new contractual arrangement or renew or extend any existing arrangement related to compensation or benefits with any directors or officer, make any golden parachute payments, or enter into any significant contracts with a third party service provider. The Bank believes it was in compliance with all requirements of its Supervisory Agreement at March 31, 2012.
The Company also entered into a written Supervisory Agreement with the OTS effective February 22, 2011. This agreement replaced the prior memorandum of understanding that the Company entered into with the OTS on December 9, 2009. As required by the Supervisory Agreement, the Company submitted an updated two year capital plan in January of 2012 that the Federal Reserve Board (as successor to the OTS) may make comments upon, and to which it may require revisions. The Company must operate within the parameters of the final capital plan and is required to monitor and submit periodic reports on its compliance with the plan. In addition, without the consent of
23
the Federal Reserve Board, the Company may not incur or issue any debt, guarantee the debt of any entity, declare or pay any cash dividends or repurchase any of the Companys capital stock, enter into any new contractual arrangement or renew or extend any existing arrangement related to compensation or benefits with any directors or officer, or make any golden parachute payments. The Company believes it was in compliance with all requirements of its Supervisory Agreement at March 31, 2012.
References to the OTS shall mean, with respect to the Company, beginning July 21, 2011, the Federal Reserve Board (FRB) and mean, with respect to the Bank, beginning July 21, 2011, the Office of the Comptroller of the Currency (OCC). On July 21, 2011, the OTS was integrated into the OCC and the primary banking regulator for the Company became the FRB.
Quantitative measures established by regulations to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the following table) of Tier I (Core) capital, and risk-based capital (as defined in the regulations) to total assets (as defined in the regulations).
On March 31, 2012, the Banks tangible assets were $706.0 million, its adjusted total assets were $705.7 million and its risk-weighted assets were $532.8 million. The following table presents the Banks capital amounts and ratios at March 31, 2012 for actual capital, required capital and excess capital including ratios required to qualify as a well capitalized institution under the Prompt Corrective Actions regulations.
Actual | Required to be Adequately Capitalized |
Excess Capital | To Be Well Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||
(Dollars in thousands) |
Amount | Percent
of Assets(1) |
Amount | Percent of Assets (1) |
Amount | Percent
of Assets(1) |
Amount | Percent
of Assets(1) |
||||||||||||||||||||||||
Bank stockholders equity |
$ | 60,300 | ||||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||
Net unrealized gains on certain securities available for sale |
(292 | ) | ||||||||||||||||||||||||||||||
Disallowed servicing and tax assets |
0 | |||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Tier I or core capital |
60,008 | |||||||||||||||||||||||||||||||
Tier I capital to adjusted total assets |
8.50 | % | $ | 28,228 | 4.00 | % | $ | 31,780 | 4.50 | % | $ | 35,285 | 5.00 | % | ||||||||||||||||||
Tier I capital to risk-weighted assets |
11.26 | % | $ | 21,312 | 4.00 | % | $ | 38,696 | 7.26 | % | $ | 31,969 | 6.00 | % | ||||||||||||||||||
Plus: |
||||||||||||||||||||||||||||||||
Allowable allowance for loan losses |
6,842 | |||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Risk-based capital |
$ | 66,850 | $ | 42,625 | $ | 24,225 | $ | 53,281 | ||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Risk-based capital to risk- weighted assets |
12.55 | % | 8.00 | % | 4.55 | % | 10.00 | % |
(1) | Based upon the Banks adjusted total assets for the purpose of the tangible and core capital ratios and risk-weighted assets for the purpose of the risk-based capital ratio. |
The OCC established an IMCR for the Bank. An IMCR requires a bank to establish and maintain levels of capital greater than those generally required for a bank to be classified as well-capitalized. Effective December 31, 2011, the Bank was required to establish, and subsequently maintain, core capital at least equal to 8.50% of adjusted total assets, which was in excess of the Banks 7.14% core capital to adjusted total assets ratio at December 31, 2011. In February 2012, the Bank received a Notice of Failure to Maintain Minimum Capital Ratios from the OCC arising out of its failure to establish and maintain its IMCR of 8.50% core capital to adjusted total assets at December 31, 2011. Pursuant to the notice, the OCC required the Bank to submit by April 30, 2012 a further written capital plan of how it intends to achieve and maintain its IMCR, and a contingency plan in the event the IMCR is not achieved through the Banks primary plan. Because of the improved financial results and the decrease in assets experienced during the first quarter of 2012, the Banks core capital ratio improved to 8.50% at March 31, 2012. In April 2012, the Bank submitted the required revised capital and contingency plan to the OCC which the OCC may make comments upon, and require revisions to.
24
The Banks failure to comply with the terms of the IMCR at December 31, 2011 was, and its failure to continue to comply in the future can be, deemed an unsafe and unsound banking practice and could subject it to further limits on growth and such legal actions or sanctions as the OCC considers appropriate. There can be no assurance that the Bank will continue to maintain compliance with the IMCR in the future. Possible sanctions include among others (i) the imposition of one or more cease and desist orders requiring corrective action, which are enforceable directives that may address any aspect of the Company or Bank management, operations or capital, including requirements to change management, raise equity capital, dispose of assets or effect a change of control; (ii) civil money penalties; and (iii) downgrades in the capital adequacy status of the Company and the Bank. These regulatory actions may significantly restrict the ability of the Company and the Bank to take operating and strategic actions that may be in the best interests of stockholders or compel the Company and the Bank to take operating and strategic actions that are not potentially in the best interests of stockholders.
Management believes that, as of March 31, 2012, the Banks capital ratios were in excess of those quantitative capital ratio standards set forth under the prompt corrective action regulations described above. The failure of the Bank to satisfy the IMCR at any time does not by itself affect the Banks status as well-capitalized within the meaning of these prompt corrective action regulations. However, there can be no assurance that the Bank will continue to maintain such status in the future. The OCC has extensive discretion in its supervisory and enforcement activities, and can adjust the requirement to be well-capitalized in the future.
In order to improve its capital ratios and maintain compliance with its IMCR, the Bank is, among other things, working to improve its financial results, reduce non-performing assets, and decrease the asset size of the Bank. In March 2012, the Bank also sold substantially all of the assets and liabilities associated with its Toledo, Iowa branch. If capital conditions were to deteriorate, the Bank may also determine it to be necessary or prudent to dispose of other non-strategic assets. These actions may result in changes in the Banks assets, liabilities and earnings, some of which may be material, during the period in which the action is taken or is consummated or over a longer period of time. Further, the Company may need, or be required by supervising banking regulators, to raise additional capital of which there can be no assurance that, if raised, it would be on terms favorable to the Company. If the Company raises capital through the issuance of additional shares of common stock or other equity securities, it would dilute the ownership interests of existing stockholders and, given our current common stock trading price, would be expected to dilute the per share book value of the Companys common stock and could result in a change of control of the Company and the Bank.
(14) Commitments and Contingencies
The Bank issued standby letters of credit which guarantee the performance of customers to third parties. The standby letters of credit issued and available at March 31, 2012 were approximately $1.9 million, expire over the next two years, and are collateralized primarily with commercial real estate mortgages. Since the conditions under which the Bank is required to fund the standby letters of credit may not materialize, the cash requirements are expected to be less than the total outstanding commitments.
(15) Business Segments
The Bank has been identified as a reportable operating segment in accordance with the provisions of ASC 280. SFC and HMN did not meet the quantitative thresholds for determining reportable segments and therefore are included in the Other category.
The Company evaluates performance and allocates resources based on the segments net income, return on average assets and equity. Each corporation is managed separately with its own officers and board of directors, some of whom may overlap between the corporations.
The following table sets forth certain information about the reconciliations of reported profit and assets for each of the Companys reportable segments.
25
(Dollars in thousands) |
Home Federal Savings Bank |
Other | Eliminations | Consolidated Total |
||||||||||||
At or for the quarter ended March 31, 2012: |
||||||||||||||||
Interest incomeexternal customers |
$ | 8,275 | 0 | 0 | 8,275 | |||||||||||
Non-interest incomeexternal customers |
2,706 | 0 | 0 | 2,706 | ||||||||||||
Intersegment interest income |
0 | 1 | (1 | ) | 0 | |||||||||||
Intersegment non-interest income |
47 | 3,024 | (3,071 | ) | 0 | |||||||||||
Interest expense |
2,063 | 0 | (1 | ) | 2,062 | |||||||||||
Amortization of mortgage servicing rights, net |
175 | 0 | 0 | 175 | ||||||||||||
Other non-interest expense |
5,892 | 223 | (47 | ) | 6,068 | |||||||||||
Income tax expense |
0 | 0 | 0 | 0 | ||||||||||||
Net income |
3,026 | 2,802 | (3,024 | ) | 2,804 | |||||||||||
Total assets |
706,328 | 61,739 | (61,658 | ) | 706,409 | |||||||||||
At or for the quarter ended March 31, 2011: |
||||||||||||||||
Interest incomeexternal customers |
$ | 10,714 | 0 | 0 | 10,714 | |||||||||||
Non-interest incomeexternal customers |
1,788 | 0 | 0 | 1,788 | ||||||||||||
Loss on limited partnerships |
(2 | ) | 0 | 0 | (2 | ) | ||||||||||
Intersegment interest income |
0 | 1 | (1 | ) | 0 | |||||||||||
Intersegment non-interest income |
43 | 688 | (731 | ) | 0 | |||||||||||
Interest expense |
3,270 | 0 | (1 | ) | 3,269 | |||||||||||
Amortization of mortgage servicing rights, net |
98 | 0 | 0 | 98 | ||||||||||||
Other non-interest expense |
6,463 | 274 | (43 | ) | 6,694 | |||||||||||
Income tax expense |
76 | 0 | 0 | 76 | ||||||||||||
Net income |
690 | 415 | (688 | ) | 417 | |||||||||||
Total assets |
878,686 | 70,563 | (70,493 | ) | 878,756 | |||||||||||
|
|
|
|
|
|
|
|
26
HMN FINANCIAL, INC.
Item 2: | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Forward-looking Information
This quarterly report and other reports filed by the Company with the Securities and Exchange Commission may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are often identified by such forward-looking terminology as expect, intent, look, believe, anticipate, estimate, project, seek, may, will, would, could, should, trend, target, and goal or similar statements or variations of such terms and include, but are not limited to, those relating to increasing our core deposit relationships, reducing non-performing assets, reducing expense and generating improved financial results; the adequacy and amount of available liquidity and capital resources to the Bank; the Companys liquidity and capital requirements; our expectations for core capital and our strategies and potential strategies for improvement thereof; changes in the size of the Banks loan portfolio; the recovery of the valuation allowance on deferred tax assets; the amount and mix of the Banks non-performing assets and the appropriateness of the allowance therefor; future losses on non-performing assets; the amount of interest-earning assets; the amount and mix of brokered and other deposits (including the Companys ability to renew brokered deposits); the availability of alternate funding sources; the payment of dividends; the future outlook for the Company; the amount of deposits that will be withdrawn from checking and money market accounts and how the withdrawn deposits will be replaced; the projected changes in net interest income based on rate shocks; the range that interest rates may fluctuate over the next twelve months; the net market risk of interest rate shocks; the future outlook for the issuer trust preferred securities held by the Bank; and the Banks compliance with regulatory standards generally (including the Banks status as well-capitalized), and supervisory agreements, individual minimum capital requirements or other supervisory directives or requirements to which the Company or the Bank are or may become expressly subject, specifically, and possible responses of the OCC and FRB and the Bank and the Company to any failure to comply with any such regulatory standard, agreement or requirement. A number of factors could cause actual results to differ materially from the Companys assumptions and expectations. These include but are not limited to the adequacy and marketability of real estate and other collateral securing loans to borrowers; federal and state regulation and enforcement, including restrictions set forth in the supervisory agreements between each of the Company and Bank and the OCC and FRB; possible legislative and regulatory changes, including changes in the degree and manner of regulatory supervision, the ability of the Company and the Bank to establish and adhere to plans and policies relating to, among other things, capital, business, non-performing assets, loan modifications, documentation of loan loss allowance and concentrations of credit that are satisfactory to the OCC and FRB, as applicable, in accordance with the terms of the Company and Bank supervisory agreements and to otherwise manage the operations of the Company and the Bank to ensure compliance with other requirements set forth in the supervisory agreements; the ability of the Company and the Bank to obtain required consents from the OCC and FRB, as applicable, under the supervisory agreements or other directives; the ability of the Bank to comply with its individual minimum capital requirement and other applicable regulatory capital requirements; enforcement activity of the OCC and FRB in the event of our non-compliance with any applicable regulatory standard, agreement or requirement; adverse economic, business and competitive developments such as shrinking interest margins, reduced collateral values, deposit outflows, changes in credit or other risks posed by the Companys loan and investment portfolios, changes in costs associated with alternate funding sources, including changes in collateral advance rates and policies of the Federal Home Loan Bank, technological, computer-related or operational difficulties, results of litigation, and reduced demand for financial services and loan products; changes in accounting policies and guidelines, or monetary and fiscal policies of the federal government or tax laws; international economic developments; the Companys access to and adverse changes in securities markets; the market for credit related assets; or other significant uncertainties. Additional factors that may cause actual results to differ from the Companys assumptions and expectations include those set forth in the Companys most recent filing on Form 10-K with the Securities and Exchange Commission. All forward-looking statements are qualified by, and should be considered in conjunction with, such cautionary statements. For additional discussion of the risks and uncertainties applicable to the Company, see the Risk Factors sections of the Companys Annual Report on Form 10-K for the year ended December 31, 2011 and Part II, Item 1A of this Quarterly Report on Form 10-Q.
27
General
The earnings of the Company are primarily dependent on the Banks net interest income, which is the difference between interest earned on loans and investments, and the interest paid on interest-bearing liabilities such as deposits, Federal Home Loan Bank (FHLB) advances, and Federal Reserve Bank (FRB) borrowings. The difference between the average rate of interest earned on assets and the average rate paid on liabilities is the interest rate spread. Net interest income is produced when interest-earning assets equal or exceed interest-bearing liabilities and there is a positive interest rate spread. Net interest income and net interest rate spread are affected by changes in interest rates, the volume and mix of interest-earning assets and interest-bearing liabilities, and the level of non-performing assets. The Companys net income is also affected by the generation of non-interest income, which consists primarily of gains or losses from the sale of securities, gains from the sale of loans, fees for servicing mortgage loans, and the generation of fees and service charges on deposit accounts. The Bank incurs expenses in addition to interest expense in the form of salaries and benefits, occupancy expenses, provisions for loan losses and amortization of mortgage servicing assets. The earnings of financial institutions, such as the Bank, are also significantly affected by prevailing economic and competitive conditions, particularly changes in interest rates, government monetary and fiscal policies, and regulations of various regulatory authorities. Lending activities are influenced by the demand for and supply of business credit, single family and commercial properties, competition among lenders, the level of interest rates and the availability of funds. Deposit flows and costs of deposits are influenced by prevailing market rates of interest on competing investments, account maturities and the levels of personal income and savings.
Beginning with the Companys 2008 fiscal year, the Companys commercial business and commercial real estate loan portfolios have required significant allowances and charge offs due primarily to decreases in the estimated value of the underlying collateral supporting the loans, as many of these loans were made to borrowers in or associated with the real estate industry. The decrease in the estimated collateral value is primarily the result of reduced demand for real estate, particularly as it relates to single-family and commercial land developments. More stringent lending standards implemented by the mortgage industry in recent years have made it more difficult for some borrowers with marginal credit to qualify for a mortgage. This decrease in available credit and the overall weakness in the economy over the past several years reduced the demand for single family homes and the values of existing properties and developments where the Companys commercial loan portfolio has concentrations. Consequently, our level of non-performing assets and the related provision for loan losses increased significantly in the past several years, relative to periods before 2008. The increased levels of non-performing assets, related provisions for loan losses and write offs of or allowances against goodwill and deferred taxes arising from adverse results of operations, were the primary reasons for the net losses incurred by the Company in each of the years 2008 through 2011.
Critical Accounting Estimates
Critical accounting policies are those policies that the Companys management believes are the most important to understanding the Companys financial condition and operating results. These critical accounting policies often involve estimates and assumptions that could have a material impact on the Companys financial statements. The Company has identified the following critical accounting policies that management believes involve the most difficult, subjective, and/or complex judgments that are inherently uncertain. Therefore, actual financial results could differ significantly depending upon the estimates, assumptions and other factors used.
Allowance for Loan Losses and Related Provision
The allowance for loan losses is based on periodic analysis of the loan portfolio. In this analysis, management considers factors including, but not limited to, specific occurrences of loan impairment, changes in the size of the portfolios, national and regional economic conditions such as unemployment data, loan portfolio composition, loan delinquencies, local economic growth rates, historical experience and observations made by the Companys ongoing internal audit and regulatory exam processes. Loans are charged off to the extent they are deemed to be uncollectible.
28
The Company has established separate processes to determine the appropriateness of the loan loss allowance for its homogeneous single-family and consumer loan portfolios and its non-homogeneous loan portfolios. The determination of the allowance on the homogeneous single-family and consumer loan portfolios is calculated on a pooled basis with individual determination of the allowance of all non-performing loans. The determination of the allowance for the non-homogeneous commercial, commercial real estate, and multi-family loan portfolios involves assigning standardized risk ratings and loss factors that are periodically reviewed. The loss factors are estimated based on the Companys own loss experience and are assigned to all loans without identified credit weaknesses. For each non-performing loan, the Company also performs an individual analysis of impairment that is based on the expected cash flows or the value of the assets collateralizing the loans and establishes any necessary reserves or charges off all loans or portion thereof that are deemed uncollectable.
The appropriateness of the allowance for loan losses is dependent upon managements estimates of variables affecting valuation, appraisals of collateral, evaluations of performance and status, and the amounts and timing of future cash flows expected to be received on impaired loans. Such estimates, appraisals, evaluations and cash flows may be subject to frequent adjustments due to changing economic prospects of borrowers or properties. The estimates are reviewed periodically and adjustments, if any, are recorded in the provision for loan losses in the periods in which the adjustments become known. Because of the size of some loans, changes in estimates can have a significant impact on the loan loss provision. The allowance is allocated to individual loan categories based upon the relative risk characteristics of the loan portfolios and the actual loss experience. The Company increases its allowance for loan losses by charging the provision for loan losses against income. The methodology for establishing the allowance for loan losses takes into consideration probable losses that have been identified in connection with specific loans as well as probable losses in the loan portfolio for which additional specific reserves are not required. Although management believes that based on current conditions the allowance for loan losses is maintained at an appropriate amount to provide for probable loan losses inherent in the portfolio as of the balance sheet date, future conditions may differ substantially from those anticipated in determining the allowance for loan losses and adjustments may be required in the future.
Income Taxes
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. These calculations are based on many complex factors including estimates of the timing of reversals of temporary differences, the interpretation of federal and state income tax laws and a determination of the differences between the tax and the financial reporting basis of assets and liabilities. Actual results could differ significantly from the estimates and interpretations used in determining the current and deferred income tax liabilities.
The Company maintains significant net deferred tax assets for deductible temporary differences, the largest of which relates to the allowance for loan and real estate losses and net operating loss carry forwards. For income tax purposes, only net charge-offs are deductible, not the entire provision for loan losses. Under generally accepted accounting principles, a valuation allowance is required to be recognized if it is more likely than not that the deferred tax asset will not be realized. The determination of the realizability of the deferred tax assets is highly subjective and dependent upon managements judgment and evaluation of both positive and negative evidence, including the forecasts of future income, tax planning strategies and assessments of the current and future economic and business conditions. The Company considers both positive and negative evidence regarding the ultimate realizability of deferred tax assets. Positive evidence includes the ability to implement tax planning strategies to accelerate taxable income recognition and the probability that taxable income will be generated in future periods. Negative evidence includes the Companys cumulative loss in the prior three year period, current financial performance, and the general business and economic trends. In the second quarter of 2010, the Company recorded a valuation allowance against the entire deferred tax asset balance and the Company continued to maintain a valuation reserve against the entire deferred tax asset balance at March 31, 2012.
29
This determination was based primarily upon the existence of a three year cumulative loss position that is primarily attributable to significant provisions for loan losses incurred during the last three years. The creation of the valuation allowance, although it increased tax expense and similarly reduced tangible book value, does not have an effect on the Companys cash flows, and may be recoverable in subsequent periods if the Company were to realize certain sustained future taxable income. It is possible that future conditions may differ substantially from those anticipated in determining the need for a valuation allowance on deferred tax assets and adjustments may be required in the future.
Determining the ultimate settlement of any tax position requires significant estimates and judgments in arriving at the amount of tax benefits to be recognized in the financial statements. It is possible that the tax benefits realized upon the ultimate resolution of a tax position may result in tax benefits that are significantly different from those estimated.
RESULTS OF OPERATIONS FOR FIRST QUARTER ENDED MARCH 31, 2012 COMPARED TO FIRST QUARTER ENDED MARCH 31, 2011
Net Income
Net income was $2.8 million for the first quarter of 2012, an improvement of $2.4 million, compared to net income of $0.4 million for the first quarter of 2011. Net income available to common shareholders was $2.3 million for the first quarter of 2012, an improvement of $2.3 million, from the net loss available to common shareholders of $32,000 for the first quarter of 2011. Diluted earnings per common share for the first quarter of 2012 were $0.58, an improvement of $0.59 from the diluted loss per common share of $0.01 for the first quarter of 2011. The improvement in net income was due primarily to a $2.1 million decrease in the provision for loan losses between the periods, $0.6 million gain on the previously announced Toledo, Iowa branch sale, and $0.4 million increase in the gains recognized on the sales of loans between the periods. These increases in income were partially offset by a $1.2 million decrease in net interest income as a result of a decrease in interest-earning assets between the periods.
Net Interest Income
Net interest income was $6.2 million for the first quarter of 2012, a decrease of $1.2 million, or 16.5%, compared to $7.4 million for the first quarter of 2011. Interest income was $8.3 million for the first quarter of 2012, a decrease of $2.4 million, or 22.8%, from $10.7 million for the first quarter of 2011. Interest income decreased between the periods primarily because of a $125 million decrease in average interest-earning assets between the periods. Average interest-earning assets decreased between the periods primarily because of a decrease in the commercial loan portfolio, which occurred because of declining loan demand and the Companys focus on improving credit quality, reducing loan concentrations, managing interest rate risk and improving capital ratios. The average yield earned on interest-earning assets was 4.70% for the first quarter of 2012, a decrease of 51 basis points from the 5.21% average yield for the first quarter of 2011.
Interest expense was $2.1 million for the first quarter of 2012, a decrease of $1.2 million, or 36.9%, compared to $3.3 million for the first quarter of 2011. Interest expense decreased primarily because of a $119 million decrease in the average interest-bearing liabilities between the periods. The decrease in average interest-bearing liabilities is primarily the result of a decrease in the outstanding borrowings and brokered certificates of deposits between the periods and a decrease in other deposits as a result of the Toledo branch sale that was completed in the first quarter of 2012. The decrease in borrowings and brokered deposits between the periods was the result of using the proceeds from loan principal payments to fund maturing borrowings and brokered deposits. Interest expense also decreased because of the lower interest rates paid on money market accounts and certificates of deposits. The decreased rates were the result of the low interest rate environment that continued to exist during the first quarter of 2012. The average interest rate paid on interest-bearing liabilities was 1.22% for the first quarter of 2012, a decrease of 44 basis points from the 1.66% average interest rate paid in the first quarter of 2011.
30
Net interest margin (net interest income divided by average interest earning assets) for the first quarter of 2012 was 3.53%, a decrease of 9 basis points, compared to 3.62% for the first quarter of 2011. Net interest margin declined between the periods primarily because the yield on interest-earning assets decreased more than the rates paid on interest-bearing liabilities. The decrease in the yield earned on interest-earning assets is a result of the continued decline in market interest rates on loans and investments between the periods. The rates paid on deposit accounts reflected a smaller decrease because the entire change in market rate could not be reflected in the deposit rates due to the already low interest rates being paid on deposit accounts and also because some lower rate FHLB advances matured during the quarter which increased the effective rate on interest-bearing liabilities.
A summary of the Companys net interest margin for the three month periods ended March 31, 2012 and 2011 is as follows:
For the three month period ended | ||||||||||||||||||||||||
March 31, 2012 | March 31, 2011 | |||||||||||||||||||||||
(Dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Paid |
Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Paid |
Yield/ Rate |
||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Securities available for sale |
$ | 105,257 | 442 | 1.69 | % | $ | 149,928 | 741 | 2.00 | % | ||||||||||||||
Loans held for sale |
2,784 | 21 | 3.11 | 1,537 | 17 | 4.49 | ||||||||||||||||||
Mortgage loans, net |
117,583 | 1,497 | 5.12 | 128,307 | 1,763 | 5.57 | ||||||||||||||||||
Commercial loans, net |
367,760 | 5,425 | 5.93 | 453,694 | 7,095 | 6.34 | ||||||||||||||||||
Consumer loans, net |
60,769 | 853 | 5.65 | 68,666 | 1,028 | 6.07 | ||||||||||||||||||
Cash equivalents |
49,948 | 27 | 0.21 | 24,444 | 1 | 0.02 | ||||||||||||||||||
Federal Home Loan Bank stock |
4,174 | 10 | 0.92 | 6,692 | 69 | 4.18 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-earning assets |
708,275 | 8,275 | 4.70 | 833,268 | 10,714 | 5.22 | ||||||||||||||||||
Interest-bearing liabilities and noninterest bearing deposits: |
||||||||||||||||||||||||
NOW accounts |
69,405 | 11 | 0.06 | 79,017 | 19 | 0.10 | ||||||||||||||||||
Savings accounts |
39,051 | 17 | 0.18 | 34,676 | 13 | 0.15 | ||||||||||||||||||
Money market accounts |
111,336 | 129 | 0.47 | 113,712 | 214 | 0.76 | ||||||||||||||||||
Certificates |
224,357 | 707 | 1.27 | 254,148 | 1,057 | 1.69 | ||||||||||||||||||
Brokered deposits |
56,918 | 353 | 2.50 | 100,801 | 637 | 2.56 | ||||||||||||||||||
Federal Home Loan Bank advances |
70,000 | 845 | 4.85 | 119,833 | 1,329 | 4.50 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing liabilities |
571,067 | 702,187 | ||||||||||||||||||||||
Noninterest checking |
108,028 | 96,146 | ||||||||||||||||||||||
Other noninterest bearing escrow deposits |
1,340 | 1,164 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total interest-bearing liabilities and noninterest bearing deposits |
$ | 680,435 | 2,062 | 1.22 | $ | 799,497 | 3,269 | 1.66 | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest income |
$ | 6,213 | $ | 7,445 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest rate spread |
3.48 | % | 3.56 | % | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest margin |
3.53 | % | 3.62 | % | ||||||||||||||||||||
|
|
|
|
Provision for Loan Losses
The provision for loan losses was ($0.1) million for the first quarter of 2012, a decrease of $2.1 million compared to $2.0 million for the first quarter of 2011. The provision for loan losses decreased in the first quarter of 2012 primarily because there were fewer decreases in the estimated value of the underlying collateral supporting commercial real estate loans that required additional allowances in the current period when compared to the first quarter of 2011. The provision also decreased because of a decrease in the required reserves for certain risk rated commercial loans.
31
A reconciliation of the Companys allowance for loan losses for the first quarters of 2012 and 2011 is summarized as follows:
(Dollars in thousands) |
2012 | 2011 | ||||||
Balance at January 1, |
$ | 23,888 | $ | 42,828 | ||||
Provision |
(128 | ) | 1,946 | |||||
Charge offs: |
||||||||
One-to-four family |
0 | (403 | ) | |||||
Consumer |
(265 | ) | (52 | ) | ||||
Commercial business |
(8 | ) | (2,308 | ) | ||||
Commercial real estate |
(2,630 | ) | (7,576 | ) | ||||
Recoveries |
567 | 518 | ||||||
|
|
|
|
|||||
Balance at March 31, |
$ | 21,424 | $ | 34,953 | ||||
|
|
|