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, 2015
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to _________
Commission File Number 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 No.) | |
1016 Civic Center Drive N.W., Rochester, MN |
55901 | |
(Address of principal executive offices) |
(ZIP Code) | |
Registrant's 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 ☒ 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 ☒ 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.
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☒ |
|
(Do not check if a smaller reporting company) |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer's classes of common stock as of the latest practicable date.
Class |
Outstanding at April 21, 2015 | |
Common stock, $0.01 par value |
4,480,258 | |
HMN FINANCIAL, INC.
CONTENTS
PART I – FINANCIAL INFORMATION | Page | ||
| |||
Item 1: |
Financial Statements (unaudited) |
||
Consolidated Balance Sheets at March 31, 2015 and December 31, 2014 |
3 | ||
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014 |
4 | ||
Consolidated Statement of Stockholders' Equity for the Three Month Period Ended March 31, 2015 |
5 | ||
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014 |
6 | ||
Notes to Consolidated Financial Statements |
7 | ||
Item 2: |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
24 | |
Item 3: |
Quantitative and Qualitative Disclosures About Market Risk |
34 | |
Item 4: |
Controls and Procedures |
34 | |
PART II – OTHER INFORMATION |
|||
Item 1: |
Legal Proceedings |
35 | |
Item 1A: |
Risk Factors |
35 | |
Item 2: |
Unregistered Sales of Equity Securities and Use of Proceeds |
35 | |
Item 3: |
Defaults Upon Senior Securities |
35 | |
Item 4: |
Mine Safety Disclosures |
36 | |
Item 5: |
Other Information |
36 | |
Item 6: |
Exhibits |
36 | |
Signatures |
37 |
PART I – FINANCIAL INFORMATION
Item 1 : Financial Statements
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
March 31, |
December 31, |
|||||||
(Dollars in thousands) |
2015 |
2014 |
||||||
(unaudited) |
||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 22,936 | 46,634 | |||||
Securities available for sale: |
||||||||
Mortgage-backed and related securities (amortized cost $2,348 and $2,755) |
2,471 | 2,909 | ||||||
Other marketable securities (amortized cost $151,835 and $135,772) |
151,674 | 134,925 | ||||||
154,145 | 137,834 | |||||||
Loans held for sale |
2,663 | 2,076 | ||||||
Loans receivable, net |
360,370 | 365,113 | ||||||
Accrued interest receivable |
1,941 | 1,713 | ||||||
Real estate, net |
2,966 | 3,103 | ||||||
Federal Home Loan Bank stock, at cost |
691 | 777 | ||||||
Mortgage servicing rights, net |
1,448 | 1,507 | ||||||
Premises and equipment, net |
6,919 | 6,982 | ||||||
Prepaid expenses and other assets |
1,139 | 1,157 | ||||||
Deferred tax asset, net |
10,269 | 10,530 | ||||||
Total assets |
$ | 565,487 | 577,426 | |||||
Liabilities and Stockholders’ Equity |
||||||||
Deposits |
$ | 483,323 | 496,750 | |||||
Other borrowings |
10,000 | 0 | ||||||
Accrued interest payable |
166 | 93 | ||||||
Customer escrows |
1,228 | 788 | ||||||
Accrued expenses and other liabilities |
3,995 | 3,782 | ||||||
Total liabilities |
498,712 | 501,413 | ||||||
Commitments and contingencies |
||||||||
Stockholders’ equity: |
||||||||
Serial preferred stock ($.01 par value): |
||||||||
Authorized 500,000 shares; issued shares 0 and 10,000 |
0 | 10,000 | ||||||
Common stock ($.01 par value): |
||||||||
Authorized 16,000,000; issued shares 9,128,662 |
91 | 91 | ||||||
Additional paid-in capital |
50,035 | 50,207 | ||||||
Retained earnings, subject to certain restrictions |
78,041 | 77,805 | ||||||
Accumulated other comprehensive loss |
(23 | ) | (418 | ) | ||||
Unearned employee stock ownership plan shares |
(2,562 | ) | (2,610 | ) | ||||
Treasury stock, at cost 4,648,404 and 4,658,323 shares |
(58,807 | ) | (59,062 | ) | ||||
Total stockholders’ equity |
66,775 | 76,013 | ||||||
Total liabilities and stockholders’ equity |
$ | 565,487 | 577,426 | |||||
See accompanying notes to consolidated financial statements.
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(unaudited)
Three Months Ended March 31, |
||||||||
(Dollars in thousands, except per share data) |
2015 | 2014 | ||||||
Interest income: |
||||||||
Loans receivable |
$ | 4,354 | 5,070 | |||||
Securities available for sale: |
||||||||
Mortgage-backed and related |
28 | 50 | ||||||
Other marketable |
486 | 254 | ||||||
Cash equivalents |
15 | 52 | ||||||
Other |
1 | 1 | ||||||
Total interest income |
4,884 | 5,427 | ||||||
Interest expense: |
||||||||
Deposits |
248 | 334 | ||||||
Other borrowings |
78 | 0 | ||||||
Total interest expense |
326 | 334 | ||||||
Net interest income |
4,558 | 5,093 | ||||||
Provision for loan losses |
0 | (1,610 | ) | |||||
Net interest income after provision for loan losses |
4,558 | 6,703 | ||||||
Non-interest income: |
||||||||
Fees and service charges |
782 | 823 | ||||||
Loan servicing fees |
261 | 261 | ||||||
Gain on sales of loans |
285 | 346 | ||||||
Other |
268 | 258 | ||||||
Total non-interest income |
1,596 | 1,688 | ||||||
Non-interest expense: |
||||||||
Compensation and benefits |
3,448 | 3,478 | ||||||
(Gain) loss on real estate owned |
(112 | ) | 68 | |||||
Occupancy |
879 | 882 | ||||||
Deposit insurance |
70 | 157 | ||||||
Data processing |
231 | 246 | ||||||
Other |
917 | 866 | ||||||
Total non-interest expense |
5,433 | 5,697 | ||||||
Income before income tax expense |
721 | 2,694 | ||||||
Income tax expense |
260 | 1,062 | ||||||
Net income |
461 | 1,632 | ||||||
Preferred stock dividends |
(108 | ) | (532 | ) | ||||
Net income available to common shareholders |
$ | 353 | 1,100 | |||||
Other comprehensive income, net of tax |
$ | 395 | 181 | |||||
Comprehensive income attributable to common shareholders |
$ | 748 | 1,281 | |||||
Basic earnings per common share |
$ | 0.09 | 0.27 | |||||
Diluted earnings per common share |
$ | 0.08 | 0.24 |
See accompanying notes to consolidated financial statements.
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders' Equity
For the Three Month Period Ended March 31, 2015
(unaudited)
Unearned |
||||||||||||||||||||||||||||||||
Employee |
||||||||||||||||||||||||||||||||
Accumulated |
Stock |
Total |
||||||||||||||||||||||||||||||
Additional |
Other |
Ownership |
Stock- |
|||||||||||||||||||||||||||||
Preferred |
Common |
Paid-In |
Retained |
Comprehensive |
Plan |
Treasury |
Holders’ |
|||||||||||||||||||||||||
(Dollars in thousands) |
Stock |
Stock |
Capital |
Earnings |
Income/(Loss) |
Shares |
Stock |
Equity |
||||||||||||||||||||||||
Balance, December 31, 2014 |
$ | 10,000 | 91 | 50,207 | 77,805 | (418 | ) | (2,610 | ) | (59,062 | ) | 76,013 | ||||||||||||||||||||
Net income |
461 | 461 | ||||||||||||||||||||||||||||||
Other comprehensive income |
395 | 395 | ||||||||||||||||||||||||||||||
Redemption of preferred stock |
(10,000 | ) | (10,000 | ) | ||||||||||||||||||||||||||||
Restricted stock awards |
(255 | ) | 255 | 0 | ||||||||||||||||||||||||||||
Amortization of restricted stock awards |
67 | 67 | ||||||||||||||||||||||||||||||
Preferred stock dividends |
(225 | ) | (225 | ) | ||||||||||||||||||||||||||||
Earned employee stock ownership plan shares |
16 | 48 | 64 | |||||||||||||||||||||||||||||
Balance, March 31, 2015 |
$ | 0 | 91 | 50,035 | 78,041 | (23 | ) | (2,562 | ) | (58,807 | ) | 66,775 |
See accompanying notes to consolidated financial statements.
HMN FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited)
Three Months Ended March 31, |
||||||||
(Dollars in thousands) |
2015 |
2014 |
||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 461 | 1,632 | |||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||
Provision for loan losses |
0 | (1,610 | ) | |||||
Depreciation |
161 | 131 | ||||||
Amortization of premiums, net |
6 | 7 | ||||||
Amortization of deferred loan (fees) costs |
(31 | ) | 5 | |||||
Amortization of mortgage servicing rights |
143 | 116 | ||||||
Capitalized mortgage servicing rights |
(84 | ) | (38 | ) | ||||
(Gain) loss on sales of real estate and premises |
(112 | ) | 68 | |||||
Gain on sales of loans |
(285 | ) | (346 | ) | ||||
Proceeds from sale of loans held for sale |
12,061 | 9,053 | ||||||
Disbursements on loans held for sale |
(12,027 | ) | (4,890 | ) | ||||
Amortization of restricted stock awards |
67 | 56 | ||||||
Amortization of unearned ESOP shares |
48 | 49 | ||||||
Earned employee stock ownership shares priced above original cost |
16 | 11 | ||||||
(Increase) decrease in accrued interest receivable |
(228 | ) | 61 | |||||
Increase (decrease) in accrued interest payable |
72 | (39 | ) | |||||
Decrease (increase) in other assets |
50 | (575 | ) | |||||
Increase in other liabilities |
209 | 1,299 | ||||||
Other, net |
9 | 293 | ||||||
Net cash provided by operating activities |
536 | 5,283 | ||||||
Cash flows from investing activities: |
||||||||
Principal collected on securities available for sale |
409 | 699 | ||||||
Proceeds collected on maturities of securities available for sale |
18,000 | 10,000 | ||||||
Purchases of securities available for sale |
(34,070 | ) | (5,003 | ) | ||||
Redemption of Federal Home Loan Bank stock |
86 | 7 | ||||||
Proceeds from sales of real estate and premises |
221 | 136 | ||||||
Net decrease (increase) in loans receivable |
4,431 | (542 | ) | |||||
Purchases of premises and equipment |
(99 | ) | (205 | ) | ||||
Net cash (used) provided by investing activities |
(11,022 | ) | 5,092 | |||||
Cash flows from financing activities: |
||||||||
Decrease in deposits |
(13,428 | ) | (31,550 | ) | ||||
Redemption of preferred stock |
(10,000 | ) | 0 | |||||
Dividends to preferred stockholders |
(225 | ) | 0 | |||||
Proceeds from borrowings |
13,000 | 0 | ||||||
Repayment of borrowings |
(3,000 | ) | 0 | |||||
Increase in customer escrows |
441 | 505 | ||||||
Net cash used by financing activities |
(13,212 | ) | (31,045 | ) | ||||
Decrease in cash and cash equivalents |
(23,698 | ) | (20,670 | ) | ||||
Cash and cash equivalents, beginning of period |
46,634 | 120,686 | ||||||
Cash and cash equivalents, end of period |
$ | 22,936 | 100,016 | |||||
Supplemental cash flow disclosures: |
||||||||
Cash paid for interest |
$ | 254 | 373 | |||||
Cash paid for income taxes |
135 | 0 | ||||||
Supplemental noncash flow disclosures: |
||||||||
Loans transferred to loans held for sale |
342 | 3,742 |
See accompanying notes to consolidated financial statements
HMN FINANCIAL, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(unaudited)
(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 facilities in Minnesota, Iowa, and Wisconsin. The Bank has two wholly owned subsidiaries, Osterud Insurance Agency, Inc. (OIA), which offers financial planning products and services, and HFSB Property Holdings, LLC (HPH), which acts as an intermediary for the Bank in holding and operating certain foreclosed properties.
The consolidated financial statements included herein are for HMN, the Bank, OIA and HPH. 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, 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, 2015 are not necessarily indicative of the results which may be expected for the entire year.
(3) 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 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 or sell loans on a firm commitment basis are derivatives and are recorded at market value. As a result of marking these derivatives to market for the period ended March 31, 2015, the Company recorded an increase in other assets of $32,000, an increase in other liabilities of $25,000 and a gain included in the gain on sales of loans of $7,000. As a result of marking these derivatives to market for the period ended March 31, 2014, the Company recorded an increase in other assets of $9,000, an increase in other liabilities of $5,000 and a gain included in the gain on sales of loans of $4,000.
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 an increase in other liabilities of $3,000 and a loss included in the gain on sales of loans of $3,000 for both the periods ended March 31, 2015 and March 31, 2014.
(4) 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:
Level 1 - Valuation is based upon quoted prices for identical instruments traded in active markets that the Company has the ability to access.
Level 2 - Valuation 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, 2015 and December 31, 2014.
Carrying value at March 31, 2015 |
||||||||||||||||
(Dollars in thousands) |
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||
Securities available for sale |
$ | 154,145 | 0 | 154,145 | 0 | |||||||||||
Mortgage loan commitments |
48 | 0 | 48 | 0 | ||||||||||||
Total |
$ | 154,193 | 0 | 154,193 | 0 | |||||||||||
Carrying value at December 31, 2014 |
||||||||||||||||
(Dollars in thousands) |
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||
Securities available for sale |
$ | 137,834 | 0 | 137,834 | 0 | |||||||||||
Mortgage loan commitments |
16 | 0 | 16 | 0 | ||||||||||||
Total |
$ | 137,850 | 0 | 137,850 | 0 | |||||||||||
There were no transfers between Levels 1, 2, or 3 during the three months ended March 31, 2015.
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, 2015 and December 31, 2014, 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, 2015 and December 31, 2014.
Carrying value at March 31, 2015 |
||||||||||||||||||||
(Dollars in thousands) |
Total |
Level 1 |
Level 2 |
Level 3 |
Three months ended March 31, 2015 total gains (losses) |
|||||||||||||||
Loans held for sale |
$ | 2,663 | 0 | 2,663 | 0 | 25 | ||||||||||||||
Mortgage servicing rights, net |
1,448 | 0 | 1,448 | 0 | 0 | |||||||||||||||
Loans(1) |
10,812 | 0 | 10,812 | 0 | (43 | ) | ||||||||||||||
Real estate, net(2) |
2,966 | 0 | 2,966 | 0 | 0 | |||||||||||||||
Total |
$ | 17,889 | 0 | 17,889 | 0 | (18 | ) | |||||||||||||
Carrying value at December 31, 2014 |
||||||||||||||||||||
(Dollars in thousands) |
Total |
Level 1 |
Level 2 |
Level 3 |
Year ended December 31, 2014 total gains (losses) |
|||||||||||||||
Loans held for sale |
$ | 2,076 | 0 | 2,076 | 0 | (1 | ) | |||||||||||||
Mortgage servicing rights, net |
1,507 | 0 | 1,507 | 0 | 0 | |||||||||||||||
Loans(1) |
11,882 | 0 | 11,882 | 0 | 532 | |||||||||||||||
Real estate, net(2) |
3,103 | 0 | 3,103 | 0 | (134 | ) | ||||||||||||||
Total |
$ | 18,568 | 0 | 18,568 | 0 | 397 | ||||||||||||||
(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.
(5) 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 4, have been included in the following table for March 31, 2015 and December 31, 2014. 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 Company’s 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 Company’s financial instruments as of March 31, 2015 and December 31, 2014 are shown below.
March 31, 2015 |
December 31, 2014 |
|||||||||||||||||||||||||||||||||||||||||||||||
Fair value hierarchy |
Fair value hierarchy |
|||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) |
Carrying amount |
Estimated fair value |
Level 1 |
Level 2 |
Level 3 |
Contract amount |
Carrying amount |
Estimated fair value |
Level 1 |
Level 2 |
Level 3 |
Contract amount |
||||||||||||||||||||||||||||||||||||
Financial assets: |
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 22,936 | 22,936 | 22,936 | 46,634 | 46,634 | 46,634 | |||||||||||||||||||||||||||||||||||||||||
Securities available for sale |
154,145 | 154,145 | 154,145 | 137,834 | 137,834 | 137,834 | ||||||||||||||||||||||||||||||||||||||||||
Loans held for sale |
2,663 | 2,663 | 2,663 | 2,076 | 2,076 | 2,076 | ||||||||||||||||||||||||||||||||||||||||||
Loans receivable, net |
360,370 | 360,346 | 360,346 | 365,113 | 364,509 | 364,509 | ||||||||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank stock |
691 | 691 | 691 | 777 | 777 | 777 | ||||||||||||||||||||||||||||||||||||||||||
Accrued interest receivable |
1,941 | 1,941 | 1,941 | 1,713 | 1,713 | 1,713 | ||||||||||||||||||||||||||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||||||||||||||||||||||||||||||
Deposits |
483,323 | 483,152 | 483,152 | 496,750 | 496,494 | 496,494 | ||||||||||||||||||||||||||||||||||||||||||
Other borrowings |
10,000 | 10,025 | 10,025 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
Accrued interest payable |
166 | 166 | 166 | 93 | 93 | 93 | ||||||||||||||||||||||||||||||||||||||||||
Off-balance sheet financial instruments: |
||||||||||||||||||||||||||||||||||||||||||||||||
Commitments to extend credit |
48 | 48 | 205,050 | 16 | 16 | 141,578 | ||||||||||||||||||||||||||||||||||||||||||
Commitments to sell loans |
(58 | ) | (58 | ) | 6,673 | (30 | ) | (30 | ) | 3,279 |
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.
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, net
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.
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.
The fair value estimate for deposits does not include the benefit that results from the low cost funding provided by the Company's 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.
Other Borrowings
The fair values of other borrowings 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.
(6) Other Comprehensive Income
Other comprehensive income is defined as the change in equity during a period from transactions and other events from nonowner sources. Comprehensive income is the total of net income and other comprehensive income, which for the Company is comprised of unrealized gains and losses on securities available for sale. The components of other comprehensive income and the related tax effects were as follows:
For the period ended March 31, |
||||||||||||||||||||||||
(Dollars in thousands) |
2015 |
2014 |
||||||||||||||||||||||
Securities available for sale: |
Before tax |
Tax effect |
Net of tax |
Before tax |
Tax effect |
Net of tax |
||||||||||||||||||
Net unrealized gains arising during the period |
$ | 655 | 260 | 395 | 239 | 58 | 181 | |||||||||||||||||
Other comprehensive income |
$ | 655 | 260 | 395 | 239 | 58 | 181 |
(7) Securities Available For Sale
The following table shows the gross unrealized losses and fair values 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, 2015 and December 31, 2014.
March 31, 2015 | ||||||||||||||||||||||||||||||||
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: |
||||||||||||||||||||||||||||||||
U.S. Government agency Obligations |
5 | $ | 23,915 | (85 | ) | 1 | $ | 5,011 | (8 | ) | $ | 28,926 | (93 | ) | ||||||||||||||||||
Corporate preferred stock |
0 | 0 | 0 | 1 | 350 | (350 | ) | 350 | (350 | ) | ||||||||||||||||||||||
Corporate equity |
1 | 57 | (1 | ) | 0 | 0 | 0 | 57 | (1 | ) | ||||||||||||||||||||||
Total temporarily impaired securities |
6 | $ | 23,972 | (86 | ) | 2 | $ | 5,361 | (358 | ) | $ | 29,333 | (444 | ) |
December 31, 2014 | ||||||||||||||||||||||||||||||||
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: |
||||||||||||||||||||||||||||||||
U.S. Government agency obligations |
22 | $ | 104,453 | (551 | ) | 1 | $ | 4,970 | (50 | ) | $ | 109,423 | (601 | ) | ||||||||||||||||||
Corporate preferred stock |
0 | 0 | 0 | 1 | 420 | (280 | ) | 420 | (280 | ) | ||||||||||||||||||||||
Total temporarily impaired securities |
22 | $ | 104,453 | (551 | ) | 2 | $ | 5,390 | (330 | ) | $ | 109,843 | (881 | ) |
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 over twelve months at March 31, 2015 relates 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 September 2014, the issuer paid all previously deferred interest that was due and all payments were current as of September 30, 2014. In January 2015, the issuer deferred its scheduled interest payment as allowed by the terms of the security agreement. The issuer’s subsidiary bank has incurred operating losses due to increased provisions for loan losses but still met the regulatory requirements to be considered “well 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, 2015. The Company does not intend to sell the trust preferred security 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 security 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.
A summary of securities available for sale at March 31, 2015 and December 31, 2014 is as follows:
(Dollars in thousands) |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value |
||||||||||||
March 31, 2015: |
||||||||||||||||
Mortgage-backed securities: |
||||||||||||||||
Federal Home Loan Mortgage Corporation (FHLMC) |
$ | 1,186 | 70 | 0 | 1,256 | |||||||||||
Federal National Mortgage Association (FNMA) |
1,162 | 53 | 0 | 1,215 | ||||||||||||
2,348 | 123 | 0 | 2,471 | |||||||||||||
Other marketable securities: |
||||||||||||||||
U.S. Government agency obligations |
151,077 | 283 | (93 | ) | 151,267 | |||||||||||
Corporate preferred stock |
700 | 0 | (350 | ) | 350 | |||||||||||
Corporate equity |
58 | 0 | (1 | ) | 57 | |||||||||||
151,835 | 283 | (444 | ) | 151,674 | ||||||||||||
$ | 154,183 | 406 | (444 | ) | 154,145 |
(Dollars in thousands) |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value |
||||||||||||
December 31, 2014: |
||||||||||||||||
Mortgage-backed securities: |
||||||||||||||||
FHLMC |
$ | 1,418 | 90 | 0 | 1,508 | |||||||||||
FNMA |
1,337 | 64 | 0 | 1,401 | ||||||||||||
2,755 | 154 | 0 | 2,909 | |||||||||||||
Other marketable securities: |
||||||||||||||||
U.S. Government agency obligations |
135,014 | 31 | (601 | ) | 134,444 | |||||||||||
Corporate preferred stock |
700 | 0 | (280 | ) | 420 | |||||||||||
Corporate equity |
58 | 3 | 0 | 61 | ||||||||||||
135,772 | 34 | (881 | ) | 134,925 | ||||||||||||
$ | 138,527 | 188 | (881 | ) | 137,834 |
The following table indicates amortized cost and estimated fair value of securities available for sale at March 31, 2015 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 |
$ | 137,052 | 137,275 | |||||
Due after one year through five years |
16,373 | 16,463 | ||||||
Due after five years through ten years |
0 | 0 | ||||||
Due after ten years |
700 | 350 | ||||||
No stated maturity |
58 | 57 | ||||||
Total |
$ | 154,183 | 154,145 | |||||
The allocation of mortgage-backed securities 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.
(8) Loans Receivable, Net
A summary of loans receivable at March 31, 2015 and December 31, 2014 is as follows:
(Dollars in thousands) |
March 31, 2015 |
December 31, 2014 |
||||||
1-4 family |
$ | 70,062 | 69,841 | |||||
Commercial real estate: |
||||||||
Residential developments |
19,772 | 19,960 | ||||||
Other |
172,154 | 171,708 | ||||||
191,926 | 191,668 | |||||||
Consumer |
52,503 | 54,925 | ||||||
Commercial business: |
||||||||
Construction industry |
5,102 | 7,121 | ||||||
Other |
49,253 | 50,001 | ||||||
54,355 | 57,122 | |||||||
Total loans |
368,846 | 373,556 | ||||||
Less: |
||||||||
Unamortized discounts |
13 | 14 | ||||||
Net deferred loan fees |
45 | 97 | ||||||
Allowance for loan losses |
8,418 | 8,332 | ||||||
Total loans receivable, net |
$ | 360,370 | 365,113 |
(9) 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, 2014 |
$ | 1,096 | 5,024 | 1,009 | 1,203 | 8,332 | ||||||||||||||
Provision for losses |
(5 | ) | 34 | 23 | (52 | ) | 0 | |||||||||||||
Charge-offs |
0 | 0 | (18 | ) | 0 | (18 | ) | |||||||||||||
Recoveries |
0 | 64 | 8 | 32 | 104 | |||||||||||||||
Balance, March 31, 2015 |
$ | 1,091 | 5,122 | 1,022 | 1,183 | 8,418 | ||||||||||||||
Balance, December 31, 2013 |
$ | 1,628 | 6,458 | 1,106 | 2,209 | 11,401 | ||||||||||||||
Provision for losses |
84 | (1,194 | ) | 101 | (601 | ) | (1,610 | ) | ||||||||||||
Charge-offs |
0 | (935 | ) | (31 | ) | (1 | ) | (967 | ) | |||||||||||
Recoveries |
0 | 214 | 10 | 42 | 266 | |||||||||||||||
Balance, March 31, 2014 |
$ | 1,712 | 4,543 | 1,186 | 1,649 | 9,090 | ||||||||||||||
Allocated to: |
||||||||||||||||||||
Specific reserves |
$ | 270 | 370 | 307 | 127 | 1,074 | ||||||||||||||
General reserves |
826 | 4,654 | 702 | 1,076 | 7,258 | |||||||||||||||
Balance, December 31, 2014 |
$ | 1,096 | 5,024 | 1,009 | 1,203 | 8,332 | ||||||||||||||
Allocated to: |
||||||||||||||||||||
Specific reserves |
$ | 280 | 226 | 299 | 124 | 929 | ||||||||||||||
General reserves |
811 | 4,896 | 723 | 1,059 | 7,489 | |||||||||||||||
Balance, March 31, 2015 |
$ | 1,091 | 5,122 | 1,022 | 1,183 | 8,418 | ||||||||||||||
Loans receivable at December 31, 2014: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 1,867 | 9,728 | 806 | 555 | 12,956 | ||||||||||||||
Collectively reviewed for impairment |
67,974 | 181,940 | 54,119 | 56,567 | 360,600 | |||||||||||||||
Ending balance |
$ | 69,841 | 191,668 | 54,925 | 57,122 | 373,556 | ||||||||||||||
Loans receivable at March 31, 2015: |
||||||||||||||||||||
Individually reviewed for impairment |
$ | 1,960 | 8,664 | 601 | 515 | 11,740 | ||||||||||||||
Collectively reviewed for impairment |
68,102 | 183,262 | 51,902 | 53,840 | 357,106 | |||||||||||||||
Ending balance |
$ | 70,062 | 191,926 | 52,503 | 54,355 | 368,846 |
The following table summarizes the amount of classified and unclassified loans at March 31, 2015 and December 31, 2014:
March 31, 2015 |
||||||||||||||||||||||||||||
Classified |
Unclassified |
|||||||||||||||||||||||||||
(Dollars in thousands) |
Special Mention |