Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - IF Bancorp, Inc.Financial_Report.xls
EX-31.2 - EX-31.2 - IF Bancorp, Inc.d902734dex312.htm
EX-32 - EX-32 - IF Bancorp, Inc.d902734dex32.htm
EX-31.1 - EX-31.1 - IF Bancorp, Inc.d902734dex311.htm
Table of Contents

 

 

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 No. 001-35226

 

 

IF Bancorp, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland   45-1834449

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

201 East Cherry Street, Watseka, Illinois   60970
(Address of Principal Executive Offices)   Zip Code

(815) 432-2476

(Registrant’s telephone number)

N/A

(Former name or former address, if changed since last report)

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such 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 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

The Registrant had 4,288,557 shares of common stock, par value $0.01 per share, issued and outstanding as of May 4, 2015.

 

 

 


Table of Contents

IF Bancorp, Inc.

Form 10-Q

Index

 

         Page  
Part I. Financial Information   

Item 1.

 

Condensed Consolidated Financial Statements

     1   
 

Condensed Consolidated Balance Sheets as of March 31, 2015 (unaudited) and June 30, 2014

     1   
 

Condensed Consolidated Statements of Income for the Three Months and Nine Months Ended March 31, 2015 and 2014 (unaudited)

     2   
 

Condensed Consolidated Statements of Comprehensive Income for the Three Months and Nine Months Ended March 31, 2015 and 2014 (unaudited)

     3   
 

Condensed Consolidated Statements of Stockholders’ Equity for the Nine Months Ended March 31, 2015 and 2014 (unaudited)

     4   
 

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2015 and 2014 (unaudited)

     5   
 

Notes to Condensed Consolidated Financial Statements (unaudited)

     6   

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     37   

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

     53   

Item 4.

 

Controls and Procedures

     53   
Part II. Other Information   

Item 1.

 

Legal Proceedings

     54   

Item 1A.

 

Risk Factors

     54   

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

     54   

Item 3.

 

Defaults upon Senior Securities

     54   

Item 4.

 

Mine Safety Disclosures

     54   

Item 5.

 

Other Information

     54   

Item 6.

 

Exhibits

     54   
 

Signature Page

     55   


Table of Contents

Part I. – Financial Information

 

Item 1. Financial Statements

IF Bancorp, Inc.

Condensed Consolidated Balance Sheets

(Dollars in thousands, except per share amount)

 

     March 31,
2015
    June 30,
2014
 
     (Unaudited)        

Assets

    

Cash and due from banks

   $ 12,104      $ 12,615   

Interest-bearing demand deposits

     390        116   
  

 

 

   

 

 

 

Cash and cash equivalents

  12,494      12,731   
  

 

 

   

 

 

 

Interest-bearing time deposits in banks

  250      250   

Available-for-sale securities

  176,123      184,586   

Loans, net of allowance for loan losses of $4,111 and $3,958 at March 31, 2015 and June 30, 2014, respectively

  338,365      329,924   

Premises and equipment, net of accumulated depreciation of $5,609 and $5,253 at March 31, 2015 and June 30, 2014, respectively

  4,858      5,124   

Federal Home Loan Bank stock, at cost

  5,425      5,425   

Foreclosed assets held for sale

  371      436   

Accrued interest receivable

  1,669      1,788   

Bank-owned life insurance

  8,223      8,025   

Mortgage servicing rights

  476      506   

Deferred income taxes

  1,238      2,059   

Other

  260      489   
  

 

 

   

 

 

 

Total assets

$ 549,752    $ 551,343   
  

 

 

   

 

 

 

Liabilities and Equity

Liabilities

Deposits

Demand

$ 13,695    $ 16,705   

Savings, NOW and money market

  137,188      132,638   

Certificates of deposit

  225,593      219,675   

Brokered certificates of deposit

  37,208      35,575   
  

 

 

   

 

 

 

Total deposits

  413,684      404,593   
  

 

 

   

 

 

 

Repurchase agreements

  4,403      2,324   

Federal Home Loan Bank advances

  41,000      56,750   

Advances from borrowers for taxes and insurance

  1,229      997   

Accrued post-retirement benefit obligation

  2,432      2,387   

Accrued interest payable

  88      96   

Other

  1,701      2,110   
  

 

 

   

 

 

 

Total liabilities

  464,537      469,257   
  

 

 

   

 

 

 

Commitments and Contingencies

Stockholders’ Equity

Common stock, $.01 par value per share, 100,000,000 shares authorized, 4,339,057 and 4,377,657 shares issued and outstanding at March 31, 2015 and June 30, 2014, respectively

  43      44   

Additional paid-in capital

  46,940      46,689   

Unearned ESOP shares, at cost, 312,731 and 327,165 shares at March 31, 2015 and June 30, 2014, respectively

  (3,127   (3,272

Retained earnings

  38,972      37,544   

Accumulated other comprehensive income, net of tax

  2,387      1,081   
  

 

 

   

 

 

 

Total stockholders’ equity

  85,215      82,086   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 549,752    $ 551,343   
  

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

1


Table of Contents

IF Bancorp, Inc.

Condensed Consolidated Statements of Income (Unaudited)

(Dollars in thousands except per share amounts)

 

     Three Months Ended March 31,     Nine Months Ended March 31,  
     2015      2014     2015     2014  

Interest and Dividend Income

         

Interest and fees on loans

   $ 3,599       $ 3,436      $ 10,669      $ 10,273   

Securities:

         

Taxable

     1,068         1,346        3,298        3,754   

Tax-exempt

     42         22        113        76   

Federal Home Loan Bank dividends

     7         8        23        18   

Deposits with other financial institutions

     4         2        10        6   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total interest and dividend income

  4,720      4,814      14,113      14,127   
  

 

 

    

 

 

   

 

 

   

 

 

 

Interest Expense

Deposits

  592      580      1,842      1,732   

Federal Home Loan Bank advances and repurchase agreements

  198      209      591      617   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total interest expense

  790      789      2,433      2,349   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Interest Income

  3,930      4,025      11,680      11,778   

Provision for Loan Losses

  17      140      259      366   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Interest Income After Provision for Loan Losses

  3,913      3,885      11,421      11,412   
  

 

 

    

 

 

   

 

 

   

 

 

 

Noninterest Income

Customer service fees

  111      114      382      406   

Other service charges and fees

  32      17      85      89   

Insurance commissions

  193      200      537      550   

Brokerage commissions

  194      172      565      508   

Net realized gains (losses) on sales of available-for-sale securities

  1      (95   (41   (199

Mortgage banking income, net

  22      31      110      159   

Gain on sale of loans

  25      5      76      77   

Bank-owned life insurance income, net

  64      68      198      202   

Other

  160      159      488      446   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest income

  802      671      2,400      2,238   
  

 

 

    

 

 

   

 

 

   

 

 

 

Noninterest Expense

Compensation and benefits

  2,185      2,141      6,272      6,330   

Office occupancy

  151      136      426      386   

Equipment

  241      223      762      658   

Federal deposit insurance

  78      69      230      210   

Stationary, printing and office

  43      41      132      120   

Advertising

  96      102      304      300   

Professional services

  93      80      339      278   

Supervisory examinations

  38      39      111      113   

Audit and accounting services

  14      20      84      101   

Organizational dues and subscriptions

  13      12      46      45   

Insurance bond premiums

  27      27      92      92   

Telephone and postage

  65      69      191      194   

Loss on foreclosed assets, net

  7      17      62      209   

Other

  308      306      931      849   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest expense

  3,359      3,282      9,982      9,885   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income Before Income Tax

  1,356      1,274      3,839      3,765   

Provision for Income Tax

  466      440      1,355      1,292   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Income

$ 890    $ 834    $ 2,484    $ 2,473   
  

 

 

    

 

 

   

 

 

   

 

 

 

Earnings Per Share:

Basic and diluted (Note 4)

$ .23    $ .21    $ .63    $ .60   

Dividends declared per common share

$ .05    $ .05    $ .10    $ .10   

See accompanying notes to the unaudited condensed consolidated financial statements.

 

2


Table of Contents

IF Bancorp, Inc.

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in thousands)

 

     Three Months Ended March 31,  
     2015     2014  

Net Income

   $ 890      $ 834   

Other Comprehensive Income

    

Unrealized appreciation on available-for-sale securities, net of taxes of $467 and $1,115, for 2015 and 2014, respectively

     689        1,652   

Less: reclassification adjustment for realized gains (losses) included in net income, net of taxes of $0 and $38 for 2015 and 2014, respectively

     1        (57
  

 

 

   

 

 

 
  690      1,709   

Postretirement health plan amortization of transition obligation and prior service cost and change in net loss, net of taxes of $0 and $(6) for 2015 and 2014, respectively

  (1   (8
  

 

 

   

 

 

 

Other comprehensive income, net of tax

  689      1,701   
  

 

 

   

 

 

 

Comprehensive Income

$ 1,579    $ 2,535   
  

 

 

   

 

 

 

 

     Nine Months Ended March 31,  
     2015     2014  

Net Income

   $ 2,484      $ 2,473   

Other Comprehensive Income

    

Unrealized appreciation on available-for-sale securities, net of taxes of $863 and $322, for 2015 and 2014, respectively

     1,280        478   

Less: reclassification adjustment for realized losses included in net income, net of taxes of $17 and $80, for 2015 and 2014, respectively

     (24     (119
  

 

 

   

 

 

 
  1,304      597   

Postretirement health plan amortization of transition obligation and prior service cost and change in net loss, net of taxes of $1 and $(19) for 2015 and 2014, respectively

  2      (26
  

 

 

   

 

 

 

Other comprehensive income, net of tax

  1,306      571   
  

 

 

   

 

 

 

Comprehensive Income

$ 3,790    $ 3,044   
  

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

3


Table of Contents

IF Bancorp, Inc.

Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)

(Dollars in thousands, except per share amounts)

 

     Common
Stock
    Additional
Paid-In
Capital
     Unearned
ESOP
Shares
    Retained
Earnings
    Accumulated
Other
Comprehensive
Income (Loss)
    Total  

For the nine months ended March 31, 2015

             

Balance, July 1, 2014

   $ 44      $ 46,689       $ (3,272   $ 37,544      $ 1,081      $ 82,086   

Net income

     —          —           —          2,484        —          2,484   

Other comprehensive income

     —          —           —          —          1,306        1,306   

Dividends on common stock, $0.10 per share

     —          —           —          (420     —          (420

Stock equity plan

     —          152         —          —          —          152   

Stock repurchase, 38,600 shares, average price $16.50 each

     (1     —           —          (636     —          (637

ESOP shares earned, 14,434 shares

     —          99         145        —          —          244   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2015

$ 43    $ 46,940    $ (3,127 $ 38,972    $ 2,387    $ 85,215   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

For the nine months ended March 31, 2014

Balance, July 1, 2013

$ 46    $ 46,451    $ (3,464 $ 39,101    $ (385 $ 81,749   

Net income

  —        —        —        2,473      —        2,473   

Other comprehensive income

  —        —        —        —        571      571   

Dividends on common stock, $0.10 per share

  —        —        —        (432   —        (432

Stock equity plan

  1      68      —        —        —        69   

Stock repurchase, 228,535 shares, average price $16.61 each

  (3   —        —        (3,795   —        (3,798

ESOP shares earned, 14,434 shares

  —        90      144      —        —        234   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2014

$ 44    $ 46,609    $ (3,320 $ 37,347    $ 186    $ 80,866   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to the unaudited condensed consolidated financial statements.

 

4


Table of Contents

IF Bancorp, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

 

     Nine Months Ended March 31,  
     2015     2014  

Operating Activities

    

Net income

   $ 2,484      $ 2,473   

Items not requiring (providing) cash

    

Depreciation

     325        304   

Provision for loan losses

     259        366   

Amortization of premiums and discounts on securities

     429        759   

Deferred income taxes

     (59     51   

Net realized gains on loan sales

     (186     (236

Net realized losses on sales of available-for-sale securities

     41        199   

Loss on foreclosed assets held for sale

     62        209   

Bank-owned life insurance income, net

     (198     (202

Originations of loans held for sale

     (5,828     (6,683

Proceeds from sales of loans held for sale

     6,222        6,905   

ESOP compensation expense

     244        234   

Stock equity plan expense

     152        69   

Changes in

    

Accrued interest receivable

     119        (336

Other assets

     229        463   

Accrued interest payable

     (8     37   

Post-retirement benefit obligation

     47        106   

Other liabilities

     (409     (246
  

 

 

   

 

 

 

Net cash provided by operating activities

  3,925      4,472   
  

 

 

   

 

 

 

Investing Activities

Purchases of available-for-sale securities

  (39,017   (63,299

Proceeds from the sales of available-for-sale securities

  41,732      42,676   

Proceeds from maturities and pay-downs of available-for-sale securities

  7,462      7,398   

Net change in loans

  (9,149   (12,390

Purchase of premises and equipment

  (59   (911

Proceeds from sale of foreclosed assets

  274      414   
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

  1,243      (26,112
  

 

 

   

 

 

 

Financing Activities

Net increase in demand deposits, money market, NOW and savings accounts

  1,540      4,301   

Net increase in certificates of deposit, including brokered certificates

  7,551      28,810   

Net increase in advances from borrowers for taxes and insurance

  232      356   

Proceeds from Federal Home Loan Bank advances

  120,000      309,000   

Repayments of Federal Home Loan Bank advances

  (135,750   (312,000

Net increase in repurchase agreements

  2,079      1,063   

Dividends paid

  (420   (211

Stock purchase per stock repurchase plan

  (637   (3,798
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

  (5,405   27,521   
  

 

 

   

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

  (237   5,881   

Cash and Cash Equivalents, Beginning of Period

  12,731      6,580   
  

 

 

   

 

 

 

Cash and Cash Equivalents, End of Period

$ 12,494    $ 12,461   
  

 

 

   

 

 

 

Supplemental Cash Flows Information

Interest paid

$ 2,441    $ 2,313   

Income taxes paid, net of refunds

$ 1,438    $ 1,391   

Foreclosed assets acquired in settlement of loans

$ 271    $ 586   

Dividends payable

$ 217    $ 221   

See accompanying notes to the unaudited condensed consolidated financial statements.

 

5


Table of Contents

IF Bancorp, Inc.

Form 10-Q (Unaudited)

(Table dollar amounts in thousands)

Notes to Condensed Consolidated Financial Statements

 

Note 1: Basis of Financial Statement Presentation

IF Bancorp, Inc., a Maryland corporation (the “Company”), became the holding company for Iroquois Federal Savings and Loan Association (the “Association”) upon completion of the Association’s conversion from the mutual form of organization to the stock holding company form of organization (the “Conversion”) on July 7, 2011. At the time of the conversion, the Company also established an employee stock ownership plan that purchased 384,900 shares of Company stock, and a charitable foundation, Iroquois Federal Foundation, to which the Company donated 314,755 shares of Company stock and $450,000 cash. IF Bancorp, Inc.’s common stock began trading on the NASDAQ Capital Market on July 8, 2011, under the symbol “IROQ”.

The unaudited condensed consolidated financial statements include the accounts of the Company, the Association, and the Association’s wholly owned subsidiary, L.C.I. Service Corporation. All significant intercompany accounts and transactions have been eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial reporting and with instructions for Form 10–Q and Regulation S–X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. The preparation of consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the balance sheet date and revenues and expenses for the period. Actual results could differ from these estimates. In the opinion of management, the preceding unaudited condensed consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of the financial condition of the Company as of March 31, 2015 and June 30, 2014, and the results of its operations for the three month and nine month periods ended March 31, 2015 and 2014. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2014. The results of operations for the three month and nine month periods ended March 31, 2015 are not necessarily indicative of the results that may be expected for the entire year.

 

Note 2: New Accounting Pronouncements

Recent and Future Accounting Requirements

In January 2014, the Financial Accounting Standards Board (FASB) issued ASU No. 2014-04 which affects all creditors who obtain physical possession (resulting from an in substance repossession or foreclosure) of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable. The ASU is effective for annual periods and interim periods within annual periods beginning after December 15, 2014. The adoption of this guidance did not have a material impact on the Company’s Consolidated Financial Statements.

In May, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). The update provides a five-step revenue recognition model for all revenue arising from contracts with customers and affects all entities that enter into contracts to provide goods or services to their customers (unless the contracts are included in the scope of other standards). The guidance requires an entity to recognize the revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. For public entities, the guidance is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and must be applied either retrospectively or using the modified retrospective approach. Early adoption is not permitted. In April 2015, the

 

6


Table of Contents

Financial Accounting Standards Board voted for a one year deferral of the effective date of ASU 2014-09 and is expected to issue an exposure draft during the second quarter of 2015. Management is evaluating the new guidance, but does not expect the adoption of this guidance to have a material impact on the Company’s Consolidated Financial Statements.

 

Note 3: Stock-based Compensation

In connection with the conversion to stock form, the Association established an ESOP for the exclusive benefit of eligible employees (all salaried employees who have completed at least 1,000 hours of service in a twelve-month period and have attained the age of 21). The ESOP borrowed funds from the Company in an amount sufficient to purchase 384,900 shares (approximately 8% of the Common Stock issued in the stock offering). The loan is secured by the shares purchased and will be repaid by the ESOP with funds from contributions made by the Association and dividends received by the ESOP, with funds from any contributions on ESOP assets. Contributions will be applied to repay interest on the loan first, then the remainder will be applied to principal. The loan is expected to be repaid over a period of up to 20 years. Shares purchased with the loan proceeds are held in a suspense account for allocation among participants as the loan is repaid. Contributions to the ESOP and shares released from the suspense account are allocated among participants in proportion to their compensation, relative to total compensation of all active participants. Participants will vest 100% in their accrued benefits under the employee stock ownership plan after six vesting years, with prorated vesting in years two through five. Vesting is accelerated upon retirement, death or disability of the participant or a change in control of the Association. Forfeitures will be reallocated to remaining plan participants. Benefits may be payable upon retirement, death, disability, separation from service, or termination of the ESOP. Since the Association’s annual contributions are discretionary, benefits payable under the ESOP cannot be estimated. Participants receive the shares at the end of employment.

The Company is accounting for its ESOP in accordance with ASC Topic 718, Employers Accounting for Employee Stock Ownership Plans. Accordingly, the debt of the ESOP is eliminated in consolidation and the shares pledged as collateral are reported as unearned ESOP shares in the consolidated balance sheets. Contributions to the ESOP shall be sufficient to pay principal and interest currently due under the loan agreement. As shares are committed to be released from collateral, the Company reports compensation expense equal to the average market price of the shares for the respective period, and the shares become outstanding for earnings per share computations. Dividends, if any, on unallocated ESOP shares are recorded as a reduction of debt and accrued interest.

A summary of ESOP shares at March 31, 2015 and June 30, 2014 are as follows (dollars in thousands):

 

     March 31, 2015      June 30, 2014  

Allocated shares

     55,771         37,571   

Shares committed for release

     14,434         19,245   

Unearned shares

     312,731         327,165   
  

 

 

    

 

 

 

Total ESOP shares

  382,936      383,981   
  

 

 

    

 

 

 

Fair value of unearned ESOP shares (1)

$ 5,238    $ 5,395   
  

 

 

    

 

 

 

 

(1) Based on closing price of $16.75 and $16.49 per share on March 31, 2015, and June 30, 2014, respectively.

During the nine months ended March 31, 2015, 1,045 ESOP shares were paid to ESOP participants due to separation from service.

At the annual meeting on November 19, 2012, the IF Bancorp, Inc. 2012 Equity Incentive Plan (the “Equity Incentive Plan”) was approved by stockholders. The purpose of the Equity Incentive Plan is to promote the long-term financial success of the Company and its Subsidiaries by providing a means to attract, retain and reward individuals who contribute to such success and to further align their interests with those of the Company’s stockholders. The Equity Incentive Plan authorizes the issuance or delivery to participants of up to 673,575 shares of the Company common stock pursuant to grants of incentive and non-qualified stock options, restricted stock awards and restricted stock unit awards, provided that the maximum number of shares of Company common stock that may be delivered pursuant to the exercise of stock options (all of which may be granted as incentive stock options) is 481,125 and the maximum number of shares of Company stock that may be issued as restricted stock awards or restricted stock units is 192,450.

 

7


Table of Contents

On December 10, 2013, the Board of Directors approved grants of 85,500 shares of restricted stock and 167,000 in stock options to be awarded to senior officers and directors of the Association. The restricted stock will vest in equal installments over 10 years and the stock options will vest in equal installments over 7 years, both starting in December 2014. As of March 31, 2015, there were 106,950 shares of restricted stock and 314,125 stock option shares available for future grants under this plan.

The following table summarizes stock option activity for the nine months ended March 31, 2015 (dollars in thousands):

 

     Options      Weighted-Average
Exercise Price/Share
     Weighted-Average
Remaining Contractual
Life (in years)
     Aggregate Intrinsic Value  

Outstanding, June 30, 2014

     167,000       $ 16.63         

Granted

     —           —           

Exercised

     —           —           

Forfeited

     —           —           
  

 

 

    

 

 

       

Outstanding, March 31, 2015

  167,000    $ 16.63      8.7    $ 20 (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Exercisable, March 31, 2015

  23,857    $ 16.63      8.7    $ 3 (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Based on closing price of $16.75 per share on March 31, 2015.

Intrinsic value for stock options is defined as the difference between the current market value and the exercise price.

The fair value for each option grant was estimated on the date of grant using the Black-Scholes option pricing model using the following assumptions. The Company used the seven year U.S. Treasury rate in effect at the time of the grant to determine the risk-free interest rate. The expected dividend yield was estimated using the projected semi-annual dividend level and recent stock price of the Company’s common stock at the date of grant. Expected volatility was based on historical volatility of the Company’s stock and other factors. The expected term of options granted represents the period of time that options are expected to be outstanding. The exercise price is the share price on the grant date of December 10, 2013.

The weighted-average assumptions used in the Black-Scholes option pricing model for the grants made on December 10, 2013, were as follows:

 

Risk-free interest rate

  2.17

Expected dividend yield

  0.60

Expected stock volatility

  9.87

Expected life (years)

  7.00   

Exercise price

$ 16.63   

There were 23,857 options that vested during the nine months ended March 31, 2015. Stock-based compensation expense and related tax benefit was considered nominal for stock options for the nine months ended March 31, 2015. Total unrecognized compensation cost related to non-vested stock options was $343,384 at March 31, 2015 and is expected to be recognized over the remaining weighted-average period of 5.7 years.

 

8


Table of Contents

The following table summarizes non-vested restricted stock activity for the nine months ended March 31, 2015:

 

     Shares      Weighted-Average
Grant-Date Fair Value
 

Balance, June 30, 2014

     85,500       $ 16.63   

Granted

     —           —     

Forfeited

     —           —     

Earned and issued

     8,550         16.63   
  

 

 

    

 

 

 

Balance, March 31, 2015

  76,950    $ 16.63   
  

 

 

    

 

 

 

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period (ten years) and is based on the market price of the Company’s common stock at the date of grant multiplied by the number of shares granted that are expected to vest. At the date of grant the par value of the shares granted was recorded in equity as a credit to common stock and a debit to paid-in capital. Stock-based compensation expense and related tax benefit for restricted stock was nominal and was recognized in non-interest expense for the nine months ended March 31, 2015. Unrecognized compensation expense for non-vested restricted stock awards was $1.2 million and is expected to be recognized over 8.7 years with a corresponding credit to paid-in capital.

 

Note 4: Earnings Per Common Share (“EPS”)

Basic and diluted earnings per common share are presented for the three month and nine month periods ended March 31, 2015 and 2014. The factors used in the earnings per common share computation are as follows:

 

    Three Months Ended
March 31, 2015
    Three Months Ended
March 31, 2014
    Nine Months Ended
March 31, 2015
    Nine Months Ended
March 31, 2014
 

Net income

  $ 890      $ 834      $ 2,484      $ 2,473   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares outstanding

  4,253,557      4,347,860      4,277,647      4,474,147   

Less: Average unallocated ESOP shares

  (315,137   (334,382   (319,948   (339,193
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic average shares outstanding

  3,938,420      4,013,478      3,957,699      4,134,954   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted effect of restricted stock awards and stock options

  —        —        —        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted average shares outstanding

  3,938,420      4,013,478      3,957,699      4,134,954   
 

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share

$ .23    $ .21    $ .63    $ .60   
 

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

$ .23    $ .21    $ .63    $ .60   
 

 

 

   

 

 

   

 

 

   

 

 

 

The Company announced a stock repurchase plan on May 14, 2014, whereby the Company could repurchase up to 221,383 shares of its common stock, or approximately 5% of its then current outstanding shares. As of March 31, 2015, 88,600 shares were repurchased at an average price of $16.50 per share.

On December 10, 2013, the Company awarded 85,500 shares of restricted stock and 167,000 in stock options to officers and directors of the Association as part of the IF Bancorp, Inc. 2012 Equity Incentive Plan. The restricted stock will vest over 10 years and the stock options will vest over 7 years, both starting in December 2014. The 167,000 in stock options and 76,950 shares of non-vested restricted stock were not included in the computation of diluted earnings per share as the stock awards were considered antidilutive for the three and nine month periods ended March 31, 2015.

 

9


Table of Contents
Note 5: Securities

The amortized cost and approximate fair value of securities, together with gross unrealized gains and losses on securities, are as follows:

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair Value  

Available-for-sale securities:

           

March 31, 2015:

           

U.S. Government and federal agency and Government sponsored enterprises (GSE’s)

   $ 106,839       $ 2,990       $ (6    $ 109,823   

Mortgage-backed:

           

GSE residential

     61,521         878         (215      62,184   

State and political subdivisions

     3,558         558         —           4,116   
  

 

 

    

 

 

    

 

 

    

 

 

 
$ 171,918    $ 4,426    $ (221 $ 176,123   
  

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

U.S. Government and federal agency and Government sponsored enterprises (GSE’s)

$ 112,511    $ 2,773    $ (622 $ 114,662   

Mortgage-backed:

GSE residential

  67,033      721      (1,022   66,732   

State and political subdivisions

  3,022      185      (15   3,192   
  

 

 

    

 

 

    

 

 

    

 

 

 
$ 182,566    $ 3,679    $ (1,659 $ 184,586   
  

 

 

    

 

 

    

 

 

    

 

 

 

With the exception of U.S. Government and federal agency and GSE securities, and mortgage-backed GSE residential securities with a book value of approximately $106,839,000 and $61,521,000, respectively, and a market value of approximately $109,823,000 and $62,184,000, respectively, at March 31, 2015, the Company held no securities at March 31, 2015 with a book value that exceeded 10% of total equity.

All mortgage-backed securities at March 31, 2015, and June 30, 2014 were issued by GSEs.

The amortized cost and fair value of available-for-sale securities at March 31, 2015, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

     Available-for-sale Securities  
     Amortized
Cost
     Fair
Value
 

Within one year

   $ 7,080       $ 7,192   

One to five years

     24,991         26,179   

Five to ten years

     76,368         78,205   

After ten years

     1,958         2,363   
  

 

 

    

 

 

 
  110,397      113,939   

Mortgage-backed securities

  61,521      62,184   
  

 

 

    

 

 

 

Totals

$ 171,918    $ 176,123   
  

 

 

    

 

 

 

 

10


Table of Contents

The carrying value of securities pledged as collateral to secure public deposits and for other purposes was $55,461,000 and $50,144,000 as of March 31, 2015 and June 30, 2014, respectively.

Gross gains of $459,000 and $596,000, and gross losses of $500,000 and $795,000, resulting from sales of available-for-sale securities were realized for the nine month periods ended March 31, 2015 and 2014, respectively. The tax provision applicable to these net realized gains (losses) amounted to approximately $(17,000) and $(80,000), respectively. Gross gains of $1,000 and $406,000, and gross losses of $0 and $501,000, resulting from the sale of available-for-sale securities were realized for the three month periods ended March 31, 2015, and 2014, respectively. The tax provision applicable to these net gains amounted to approximately $0 and $(38,000), respectively.

Certain investments in debt and marketable equity securities are reported in the financial statements at amounts less than their historical cost. Total fair value of these investments at March 31, 2015 and June 30, 2014 was $34,531,000 and $69,616,000, respectively, which is approximately 19.6% and 37.7% of the Company’s available-for-sale investment portfolio. These declines primarily resulted from recent increases in market interest rates. Management believes the declines in fair value for these securities are temporary.

The following tables show the gross unrealized losses of the Company’s securities and the fair value of the Company’s securities with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2015 and June 30, 2014:

 

     March 31, 2015  
     Less Than 12 Months     12 Months or More     Total  

Description of Securities

   Fair Value      Unrealized
Losses
    Fair Value      Unrealized
Losses
    Fair Value      Unrealized
Losses
 

U.S. Government and federal agency and Government sponsored enterprises (GSE’s)

   $ 3,993       $ (6   $ —         $ —        $ 3,993       $ (6

Mortgage-backed:

          

GSE residential

     10,786         (29     19,752         (186     30,538         (215
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

$ 14,779    $   (35 $ 19,752    $    (186 $ 34,531    $    (221
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

     June 30, 2014  
     Less Than 12 Months     12 Months or More     Total  

Description of Securities

   Fair Value      Unrealized
Losses
    Fair Value      Unrealized
Losses
    Fair Value      Unrealized
Losses
 

U.S. Government and federal agency and Government sponsored enterprises (GSE’s)

   $ 6,616       $ (148   $ 17,370       $ (474   $ 23,986       $ (622

Mortgage-backed:

          

GSE residential

     —           —          44,585         (1,022     44,585         (1,022

State and political subdivisions

     —           —          1,045         (15     1,045         (15
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total temporarily impaired securities

$   6,616    $ (148 $ 63,000    $ (1,511 $ 69,616    $ (1,659
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

11


Table of Contents

The unrealized losses on the Company’s investments were caused by interest rate increases. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be at maturity, the Company does not consider those investments to be other-than-temporarily impaired at March 31, 2015.

 

Note 6: Loans and Allowance for Loan Losses

Classes of loans include:

 

     March 31,
2015
     June 30,
2014
 

Real estate loans:

     

One-to four-family, including home equity loans

   $ 145,355       $ 149,549   

Multi-family

     56,147         61,603   

Commercial

     92,479         83,134   

Home equity lines of credit

     7,825         7,824   

Construction

     1,159         1,572   

Commercial

     32,125         23,120   

Consumer

     8,600         8,509   
  

 

 

    

 

 

 

Total loans

  343,690      335,311   

Less:

Unearned fees and discounts, net

  154      104   

Loans in process

  1,060      1,325   

Allowance for loan losses

  4,111      3,958   
  

 

 

    

 

 

 

Loans, net

$ 338,365    $ 329,924   
  

 

 

    

 

 

 

The Company believes that sound loans are a necessary and desirable means of employing funds available for investment. Recognizing the Company’s obligations to its depositors and to the communities it serves, authorized personnel are expected to seek to develop and make sound, profitable loans that resources permit and that opportunity affords. The Company maintains lending policies and procedures designed to focus our lending efforts on the types, locations, and duration of loans most appropriate for our business model and markets. The Company’s principal lending activity is the origination of one-to four-family residential mortgage loans but also includes multi-family loans, commercial real estate loans, home equity lines of credits, commercial business loans, consumer loans (consisting primarily of automobile loans), and, to a much lesser extent, construction loans and land loans. The primary lending market includes the Illinois counties of Vermilion, Iroquois and Champaign, as well as the adjacent counties in Illinois and Indiana. The Company also has a loan production and wealth management office in Osage Beach, Missouri, which serves the Missouri counties of Camden, Miller, and Morgan. Generally, loans are collateralized by assets, primarily real estate, of the borrowers and guaranteed by individuals. The loans are expected to be repaid from cash flows of the borrowers or from proceeds from the sale of selected assets of the borrowers.

Management reviews and approves the Company’s lending policies and procedures on a routine basis. Management routinely (at least quarterly) reviews our allowance for loan losses and reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Our underwriting standards are designed to encourage relationship banking rather than transactional banking. Relationship banking implies a primary banking relationship with the borrower that includes, at minimum, an active deposit banking relationship in addition to the lending relationship. The integrity and character of the borrower are significant factors in our loan underwriting. As a part of underwriting, tangible positive or negative evidence of the borrower’s integrity and character are sought out. Additional significant underwriting factors beyond location, duration, the sound and profitable cash flow basis underlying the loan and the borrower’s character are the quality of the borrower’s financial history, the liquidity of the underlying collateral and the reliability of the valuation of the underlying collateral.

 

12


Table of Contents

The Company’s policies and loan approval limits are established by the Board of Directors. The loan officers generally have authority to approve one-to four-family residential mortgage loans up to $100,000, other secured loans up to $50,000, and unsecured loans up to $10,000. Managing Officers (those with designated loan approval authority), generally have authority to approve one-to four-family residential mortgage loans up to $300,000, other secured loans up to $300,000, and unsecured loans up to $100,000. In addition, any two individual officers may combine their loan authority limits to approve a loan. Our Loan Committee may approve one-to four-family residential mortgage loans, commercial real estate loans, multi-family real estate loans and land loans up to $1,000,000 in aggregate loans or $750,000 for individual loans, and unsecured loans up to $300,000. All loans above these limits must be approved by the Operating Committee, consisting of the Chairman and up to four other Board members. At no time is a borrower’s total borrowing relationship to exceed our regulatory lending limit. Loans to related parties, including executive officers and the Company’s directors, are reviewed for compliance with regulatory guidelines and the Board of Directors at least annually.

The Company conducts internal loan reviews that validate the loans against the Company’s loan policy quarterly for mortgage, consumer, and small commercial loans on a sample basis, and all larger commercial loans on an annual basis. The Company also receives independent loan reviews performed by a third party on larger commercial loans to be performed semi-annually. In addition to compliance with our policy, the third party loan review process reviews the risk assessments made by our credit department, lenders and loan committees. Results of these reviews are presented to management and the Board of Directors.

The Company’s lending can be summarized into six primary areas; one-to four-family residential mortgage loans, commercial real estate and multi-family real estate loans, home equity lines of credits, real estate construction, commercial business loans, and consumer loans.

One-to four-family Residential Mortgage Loans

The Company offers one-to four-family residential mortgage loans that conform to Fannie Mae and Freddie Mac underwriting standards (conforming loans) as well as non-conforming loans. In recent years there has been an increased demand for long-term fixed-rate loans, as market rates have dropped and remained near historic lows. As a result, the Company has sold a substantial portion of the fixed-rate one-to four-family residential mortgage loans with terms of 15 years or greater. Generally, the Company retains fixed-rate one-to four-family residential mortgage loans with terms of less than 15 years, although this has represented a small percentage of the fixed-rate loans originated in recent years due to the favorable long-term rates for borrowers.

In addition, the Company also offers home equity loans that are secured by a second mortgage on the borrower’s primary or secondary residence. Home equity loans are generally underwritten using the same criteria used to underwrite one-to four-family residential mortgage loans.

As one-to four-family residential mortgage and home equity loan underwriting are subject to specific regulations, the Company typically underwrites its one-to four-family residential mortgage and home equity loans to conform to widely accepted standards. Several factors are considered in underwriting including the value of the underlying real estate and the debt to income ratio and credit history of the borrower.

Commercial Real Estate and Multi-Family Real Estate Loans

Commercial real estate mortgage loans are primarily secured by office buildings, owner-occupied businesses, strip mall centers, churches and farm loans secured by real estate. In underwriting commercial real estate and multi-family real estate loans, the Company considers a number of factors, which include the projected net cash flow to the loan’s debt service requirement, the age and condition of the collateral, the financial resources and income level of the borrower and the borrower’s experience in owning or managing similar properties. Personal guarantees are typically obtained from

 

13


Table of Contents

commercial real estate and multi-family real estate borrowers. In addition, the borrower’s financial information on such loans is monitored on an ongoing basis by requiring periodic financial statement updates. The repayment of these loans is primarily dependent on the cash flows of the underlying property. However, the commercial real estate loan generally must be supported by an adequate underlying collateral value. The performance and the value of the underlying property may be adversely affected by economic factors or geographical and/or industry specific factors. These loans are subject to other industry guidelines that are closely monitored by the Company.

Home Equity Lines of Credit

In addition to traditional one-to four-family residential mortgage loans and home equity loans, the Company offers home equity lines of credit that are secured by the borrower’s primary or secondary residence. Home equity lines of credit are generally underwritten using the same criteria used to underwrite one-to four-family residential mortgage loans. As home equity lines of credit underwriting is subject to specific regulations, the Company typically underwrites its home equity lines of credit to conform to widely accepted standards. Several factors are considered in underwriting including the value of the underlying real estate and the debt to income ratio and credit history of the borrower.

Commercial Business Loans

The Company originates commercial non-mortgage business (term) loans and lines of credit. These loans are generally originated to small- and medium-sized companies in the Company’s primary market area. Commercial business loans are generally used for working capital purposes or for acquiring equipment, inventory or furniture, and are primarily secured by business assets other than real estate, such as business equipment and inventory, accounts receivable or stock. The Company also offers agriculture loans that are not secured by real estate.

The commercial business loan portfolio consists primarily of secured loans. When making commercial business loans, the Company considers the financial statements, lending history and debt service capabilities of the borrower, the projected cash flows of the business and the value of any collateral. The cash flows of the underlying borrower, however, may not perform consistently with historical or projected information. Further, the collateral securing loans may fluctuate in value due to individual economic or other factors. Loans are typically guaranteed by the principals of the borrower. The Company has established minimum standards and underwriting guidelines for all commercial loan types.

Real Estate Construction Loans

The Company originates construction loans for one-to four-family residential properties and commercial real estate properties, including multi-family properties. The Company generally requires that a commitment for permanent financing be in place prior to closing the construction loan. The repayment of these loans is typically through permanent financing following completion of the construction. Real estate construction loans are inherently more risky than loans on completed properties as the unimproved nature and the financial risks of construction significantly enhance the risks of commercial real estate loans. These loans are closely monitored and subject to other industry guidelines.

Consumer Loans

Consumer loans consist of installment loans to individuals, primarily automotive loans. These loans are underwritten utilizing the borrower’s financial history, including the Fair Isaac Corporation (“FICO”) credit scoring and information as to the underlying collateral. Repayment is expected from the cash flow of the borrower. Consumer loans may be underwritten with terms up to seven years, fully amortized. Unsecured loans are limited to twelve months. Loan-to-value ratios vary based on the type of collateral. The Company has established minimum standards and underwriting guidelines for all consumer loan collateral types.

Loan Concentrations

The loan portfolio includes a concentration of loans secured by commercial real estate properties amounting to $148,626,000 and $144,737,000 as of March 31, 2015 and June 30, 2014, respectively. Generally, these loans are collateralized by multi-family and nonresidential properties. The loans are expected to be repaid from cash flows or from proceeds from the sale of the properties of the borrower.

 

14


Table of Contents

Purchased Loans and Loan Participations

The Company’s loans receivable included purchased loans of $11,745,000 and $13,688,000 at March 31, 2015 and June 30, 2014, respectively. All of these purchased loans are secured by single family homes located out of our primary market area primarily in the Midwest. The Company’s loans receivable also include commercial loan participations of $28,534,000 and $24,772,000 at March 31, 2015 and June 30, 2014, respectively, of which $9,177,000 and $7,893,000, at March 31, 2015 and June 30, 2014 were outside our primary market area. The Company purchased one new commercial participation during the quarter ended March 31, 2015. This participation loan was secured by business assets and life insurance.

Allowance for Loan Losses

The following tables present the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of the three month and nine month periods ended March 31, 2015 and 2014 and the year ended June 30, 2014:

 

    Three Months Ended March 31, 2015
Real Estate Loans
 
    One-to Four-
Family
    Multi-
Family
    Commercial     Home Equity
Lines of
Credit
 

Allowance for loan losses:

       

Balance, beginning of period

  $ 1,408      $ 772      $ 1,078      $ 89   

Provision charged to expense

    13        22        26        (9

Losses charged off

    (82     —          —          —     

Recoveries

    18        —          —          13   
 

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 1,357    $ 794    $ 1,104    $ 93   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 174    $ —      $ 27    $ 7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,183    $ 794    $ 1,077    $ 86   
 

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 145,355    $ 56,147    $ 92,479    $ 7,825   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 3,353    $ 1,557    $ 48    $ 7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 142,002    $ 54,590    $ 92,431    $ 7,818   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

    Three Months Ended March 31, 2015 (Continued)  
    Construction     Commercial     Consumer     Unallocated     Total  

Allowance for loan losses:

         

Balance, beginning of period

  $ 6      $ 691      $ 94      $ —        $ 4,138   

Provision charged to expense

    1        (22     (14     —          17   

Losses charged off

    —          —          (2     —          (84

Recoveries

    —          —          9        —          40   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 7    $ 669    $ 87    $ —      $ 4,111   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ —      $ 11    $ —      $ 219   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 7    $ 669    $ 76    $ —      $ 3,892   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 1,159    $ 32,125    $ 8,600    $ —      $ 343,690   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ 116    $ 21    $ —      $ 5,102   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,159    $ 32,009    $ 8,579    $ —      $ 338,588   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

15


Table of Contents
    Nine Months Ended March 31, 2015
Real Estate Loans
 
    One-to Four-
Family
    Multi-
Family
    Commercial     Home Equity
Lines of
Credit
 

Allowance for loan losses:

       

Balance, beginning of period

  $ 1,391      $ 842      $ 968      $ 111   

Provision charged to expense

    74        (48     136        (3

Losses charged off

    (136     —          —          (28

Recoveries

    28        —          —          13   
 

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 1,357    $ 794    $ 1,104    $ 93   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 174    $ —      $ 27    $ 7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,183    $ 794    $ 1,077    $ 86   
 

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 145,355    $ 56,147    $ 92,479    $ 7,825   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 3,353    $ 1,557    $ 48    $ 7   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 142,002    $ 54,590    $ 92,431    $ 7,818   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

    Nine Months Ended March 31, 2015 (Continued)  
    Construction     Commercial     Consumer     Unallocated     Total  

Allowance for loan losses:

         

Balance, beginning of period

  $ 10      $ 543      $ 93      $ —        $ 3,958   

Provision charged to expense

    (3     126        (23     —          259   

Losses charged off

    —          —          (11     —          (175

Recoveries

    —          —          28        —          69   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 7    $ 669    $ 87    $ —      $ 4,111   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ —      $ 11    $ —      $ 219   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 7    $ 669    $ 76    $ —      $ 3,892   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 1,159    $ 32,125    $ 8,600    $ —      $ 343,690   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ 116    $ 21    $ —      $ 5,102   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,159    $ 32,009    $ 8,579    $ —      $ 338,588   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Year Ended June 30, 2014
Real Estate Loans
 
    One-to Four-
Family
    Multi-
Family
    Commercial     Home Equity
Lines of
Credit
 

Allowance for loan losses:

       

Balance, beginning of year

  $ 1,616      $ 797      $ 838      $ 90   

Provision charged to expense

    143        45        158        37   

Losses charged off

    (418     —          (28     (16

Recoveries

    50        —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of year

$ 1,391    $ 842    $ 968    $ 111   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 143    $ —      $ 35    $ 21   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,248    $ 842    $ 933    $ 90   
 

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 149,549    $ 61,603    $ 83,134    $ 7,824   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 2,781    $ 1,621    $ 55    $ 28   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 146,768    $ 59,982    $ 83,079    $ 7,796   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

16


Table of Contents
    Year Ended June 30, 2014 (Continued)  
    Construction     Commercial     Consumer     Unallocated     Total  

Allowance for loan losses:

         

Balance, beginning of year

  $ 24      $ 431      $ 104      $ 38      $ 3,938   

Provision charged to expense

    (14     150        21        (38     502   

Losses charged off

    —          (38     (38     —          (538

Recoveries

    —          —          6        —          56   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of year

$ 10    $ 543    $ 93    $ —      $ 3,958   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ —      $ 16    $ —      $ 215   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 10    $ 543    $ 77    $ —      $ 3,743   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 1,572    $ 23,120    $ 8,509    $ —      $ 335,311   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ 29    $ 31    $ —      $ 4,545   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,572    $ 23,091    $ 8,478    $ —      $ 330,766   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Three Months Ended March 31, 2014  
    Real Estate Loans  
    One-to Four-
Family
    Multi-
Family
    Commercial     Home Equity
Lines of
Credit
 

Allowance for loan losses:

       

Balance, beginning of period

  $ 1,486      $ 814      $ 873      $ 90   

Provision charged to expense

    (1     42        78        (3

Losses charged off

    (80     —          —          —     

Recoveries

    —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 1,405    $ 856    $ 951    $ 87   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 187    $ —      $ —      $ —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,218    $ 856    $ 951    $ 87   
 

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 149,310    $ 62,607    $ 82,142    $ 7,540   
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ 3,120    $ 1,646    $ 57    $ —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 146,190    $ 60,961    $ 82,085    $ 7,540   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

    Three Months Ended March 31, 2014 (Continued)  
    Construction     Commercial     Consumer     Unallocated     Total  

Allowance for loan losses:

         

Balance, beginning of period

  $ 30      $ 526      $ 81      $ 6      $ 3,906   

Provision charged to expense

    (19     7        15        21        140   

Losses charged off

    —          (38     (9     —          (127

Recoveries

    —          —          2        —          2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 11    $ 495    $ 89    $ 27    $ 3,921   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ —      $ 21    $ —      $ 208   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 11    $ 495    $ 68    $ 27    $ 3,713   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 1,663    $ 20,645    $ 8,729    $ —      $ 332,636   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ 32    $ 41    $ —      $ 4,896   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,663    $ 20,613    $ 8,688    $ —      $ 327,740   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

17


Table of Contents
     Nine Months Ended March 31, 2014
Real Estate Loans
 
     One-to Four-
Family
     Multi-
Family
     Commercial      Home Equity
Lines of
Credit
 

Allowance for loan losses:

           

Balance, beginning of period

   $ 1,616       $ 797       $ 838       $ 90   

Provision charged to expense

     74         59         141         (3

Losses charged off

     (331      —           (28      —     

Recoveries

     46         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance, end of period

$ 1,405    $ 856    $ 951    $ 87   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance: individually evaluated for impairment

$ 187    $ —      $ —      $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,218    $ 856    $ 951    $ 87   
  

 

 

    

 

 

    

 

 

    

 

 

 

Loans:

Ending balance

$ 149,310    $ 62,607    $ 82,142    $ 7,540   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance: individually evaluated for impairment

$ 3,120    $ 1,646    $ 57    $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance: collectively evaluated for impairment

$ 146,190    $ 60,961    $ 82,085    $ 7,540   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Nine Months Ended March 31, 2014 (Continued)  
     Construction     Commercial     Consumer     Unallocated     Total  

Allowance for loan losses:

          

Balance, beginning of period

   $ 24      $ 431      $ 104      $ 38      $ 3,938   

Provision charged to expense

     (13     102        17        (11     366   

Losses charged off

     —          (38     (37     —          (434

Recoveries

     —          —          5        —          51   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

$ 11    $ 495    $ 89    $ 27    $ 3,921   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ —      $ 21    $ —      $ 208   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 11    $ 495    $ 68    $ 27    $ 3,713   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

Ending balance

$ 1,663    $ 20,645    $ 8,729    $ —      $ 332,636   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

$ —      $ 32    $ 41    $ —      $ 4,896   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

$ 1,663    $ 20,613    $ 8,688    $ —      $ 327,740   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


Table of Contents

Management’s opinion as to the ultimate collectability of loans is subject to estimates regarding future cash flows from operations and the value of property, real and personal, pledged as collateral. These estimates are affected by changing economic conditions and the economic prospects of borrowers.

The allowance for loan losses represents an estimate of the amount of losses believed inherent in our loan portfolio at the balance sheet date. The allowance calculation involves a high degree of estimation that management attempts to mitigate through the use of objective historical data where available. Loan losses are charged against the allowance for loan losses when management believes the uncollectability of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Overall, we believe the reserve to be consistent with prior periods and adequate to cover the estimated losses in our loan portfolio.

The Company’s methodology for assessing the appropriateness of the allowance for loan losses consists of two key elements: (1) specific allowances for estimated credit losses on individual loans that are determined to be impaired through the Company’s review for identified problem loans; and (2) a general allowance based on estimated credit losses inherent in the remainder of the loan portfolio.

The specific allowance is measured by determining the present value of expected cash flows, the loan’s observable market value, or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expense. Factors used in identifying a specific problem loan include: (1) the strength of the customer’s personal or business cash flows; (2) the availability of other sources of repayment; (3) the amount due or past due; (4) the type and value of collateral; (5) the strength of the collateral position; (6) the estimated cost to sell the collateral; and (7) the borrower’s effort to cure the delinquency. In addition for loans secured by real estate, the Company also considers the extent of any past due and unpaid property taxes applicable to the property serving as collateral on the mortgage.

The Company establishes a general allowance for loans that are not deemed impaired to recognize the inherent losses associated with lending activities, but which, unlike specific allowances, has not been allocated to particular problem assets. The general valuation allowance is determined by segregating the loans by loan category and assigning allowance percentages based on the Company’s historical loss experience and management’s evaluation of the collectability of the loan portfolio. The allowance is then adjusted for qualitative factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date. These qualitative factors may include: (1) Management’s assumptions regarding the minimal level of risk for a given loan category; (2) changes in lending policies and procedures, including changes in underwriting standards, and charge-off and recovery practices not considered elsewhere in estimating credit losses; (3) changes in international, national, regional and local economics and business conditions and developments that affect the collectability of the portfolio, including the conditions of various market segments; (4) changes in the nature and volume of the portfolio and in the terms of loans; (5) changes in the experience, ability, and depth of the lending officers and other relevant staff; (6) changes in the volume and severity of past due loans, the volume of non-accrual loans, the volume of troubled debt restructured and other loan modifications, and the volume and severity of adversely classified loans; (7) changes in the quality of the loan review system; (8) changes in the value of the underlying collateral for collateral-dependent loans; (9) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (10) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio. The applied loss factors are re-evaluated quarterly to ensure their relevance in the current environment.

Although the Company’s policy allows for a general valuation allowance on certain smaller-balance, homogenous pools of loans classified as substandard, the Company has historically evaluated every loan classified as substandard, regardless of size, for impairment as part of the review for establishing specific allowances. The Company’s policy also allows for general valuation allowance on certain smaller-balance, homogenous pools of loans which are loans criticized as special mention or watch. A separate general allowance calculation is made on these loans based on historical measured weakness, and which is no less than twice the amount of the general allowance calculated on the non-classified loans.

There have been no changes to the Company’s accounting policies or methodology from the prior periods.

 

19


Table of Contents

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. All loans are graded at inception of the loan. Subsequently, analyses are performed on an annual basis and grade changes are made as necessary. Interim grade reviews may take place if circumstances of the borrower warrant a more timely review. The Company utilizes an internal asset classification system as a means of reporting problem and potential problem loans. Under the Company’s risk rating system, the Company classifies problem and potential problem loans as “Watch,” “Substandard,” “Doubtful,” and “Loss.” The Company uses the following definitions for risk ratings:

Pass – Loans classified as pass are well protected by the ability of the borrower to pay or by the value of the asset or underlying collateral.

Watch – Loans classified as watch have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard – Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of any pledged collateral. Loans so classified have a well defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful – Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

Loss – Loans classified as loss are the portion of the loan that is considered uncollectible so that its continuance as an asset is not warranted. The amount of the loss determined will be charged off.

Risk characteristics applicable to each segment of the loan portfolio are described as follows.

Residential One-to Four-Family and Equity Lines of Credit Real Estate: The residential one-to four-family real estate loans are generally secured by owner-occupied one-to four-family residences. Repayment of these loans is primarily dependent on the personal income of the borrowers. Credit risk in these loans can be impacted by economic conditions within the Company’s market areas that might impact either property values or a borrower’s personal income. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

Commercial and Multi-family Real Estate: Commercial and multi-family real estate loans typically involve larger principal amounts, and repayment of these loans is generally dependent on the successful operations of the property securing the loan or the business conducted on the property securing the loan. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Credit risk in these loans may be impacted by the creditworthiness of a borrower, property values and the local economies in the Company’s market areas.

Construction Real Estate: Construction real estate loans are usually based upon estimates of costs and estimated value of the completed project and include independent appraisal reviews and a financial analysis of the developers and property owners. Sources of repayment of these loans may include permanent loans, sales of developed property, or an interim loan commitment from the Company until permanent financing is obtained. These loans are considered to be higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, general economic conditions and the availability of long-term financing. Credit risk in these loans may be impacted by the creditworthiness of a borrower, property values and the local economies in the Company’s market areas.

 

20


Table of Contents

Commercial: The commercial portfolio includes loans to commercial customers for use in financing working capital needs, equipment purchases and expansions. The loans in this category are repaid primarily from the cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of a borrower and the economic conditions that impact the cash flow stability from business operations.

Consumer: The consumer loan portfolio consists of various term loans such as automobile loans and loans for other personal purposes. Repayment for these types of loans will come from a borrower’s income sources that are typically independent of the loan purpose. Credit risk is driven by consumer economic factors (such as unemployment and general economic conditions in the Company’s market area) and the creditworthiness of a borrower.

The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity:

 

    Real Estate Loans                          
    One-to Four-
Family
    Multi-Family     Commercial     Home Equity
Lines of Credit
    Construction     Commercial     Consumer     Total  

March 31, 2015:

               

Pass

  $ 141,853      $ 55,721      $ 88,262      $ 7,818      $ 1,159      $ 30,933      $ 8,579      $ 334,325   

Watch

    648        171        754        —          —          1,076        —          2,649   

Substandard

    2,854        255        3,463        7        —          116        21        6,716   

Doubtful

    —          —          —          —          —          —          —          —     

Loss

    —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$ 145,355    $ 56,147    $ 92,479    $ 7,825    $ 1,159    $ 32,125    $ 8,600    $ 343,690   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Real Estate Loans                          
    One-to Four-
Family
    Multi-Family     Commercial     Home Equity
Lines of Credit
    Construction     Commercial     Consumer     Total  

June 30, 2014:

               

Pass

  $ 146,124      $ 59,806      $ 81,152      $ 7,797      $ 1,572      $ 20,636      $ 8,477      $ 325,564   

Watch

    782        1,501        336        —          —          —          —          2,619   

Substandard

    2,643        296        1,646        27        —          2,484        32        7,128   

Doubtful

    —          —          —          —          —          —          —          —     

Loss

    —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$ 149,549    $ 61,603    $ 83,134    $ 7,824    $ 1,572    $ 23,120    $ 8,509    $ 335,311   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Company evaluates the loan risk grading system definitions and allowance for loan loss methodology on an ongoing basis. No significant changes were made to either during the past year.

The accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is well secured and in process of collection. Past due status is based on contractual terms of the loan. In all instances, loans are placed on non-accrual or are charged off at an earlier date if collection of principal and interest is considered doubtful.

All interest accrued but not collected for loans that are placed on non-accrual or charged off are reversed against interest income. The interest on these loans is accounted for on a cash basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

21


Table of Contents

The following tables present the Company’s loan portfolio aging analysis:

 

     30-59 Days
Past Due
     60-89 Days
Past Due
     90 Days or
Greater
     Total Past
Due
     Current      Total Loans
Receivable
     Total Loans
90 Days Past
Due &
Accruing
 

March 31, 2015:

                    

Real estate loans:

                    

One-to four-family

   $ 2,164       $ 535       $ 2,244       $ 4,943       $ 140,412       $ 145,355       $ —     

Multi-family

     210         —           —           210         55,937         56,147         —     

Commercial

     83         —           —           83         92,396         92,479         —     

Home equity lines of credit

     7         5         —           12         7,813         7,825         —     

Construction

     —           —           —           —           1,159         1,159         —     

Commercial

     23         —           —           23         32,102         32,125         —     

Consumer

     38         14         21         73         8,527         8,600         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 2,525    $ 554    $ 2,265    $ 5,344    $ 338,346    $ 343,690    $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     30-59 Days
Past Due
     60-89 Days
Past Due
     90 Days or
Greater
     Total Past
Due
     Current      Total Loans
Receivable
     Total Loans
90 Days Past
Due &
Accruing
 

June 30, 2014:

                    

Real estate loans:

                    

One-to four-family

   $ 2,985       $ 876       $ 1,500       $ 5,361       $ 144,188       $ 149,549       $ 182   

Multi-family

     —           —           —           —           61,603         61,603         —     

Commercial

     —           349         —           349         82,785         83,134         —     

Home equity lines of credit

     49         36         —           85         7,739         7,824         —     

Construction

     —           —           —           —           1,572         1,572         —     

Commercial

     —           —           —           —           23,120         23,120         —     

Consumer

     97         33         —           130         8,379         8,509         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 3,131    $ 1,294    $ 1,500    $ 5,925    $ 329,386    $ 335,311    $ 182   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable the Association will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loans and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

Impairment is measured on a loan-by-loan basis by either the present value of the expected future cash flows, the loan’s observable market value, or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. Significantly restructured loans are considered impaired in determining the adequacy of the allowance for loan losses.

The Company actively seeks to reduce its investment in impaired loans. The primary tools to work through impaired loans are settlements with the borrowers or guarantors, foreclosure of the underlying collateral, or restructuring. Included in certain loan categories in the impaired loans are $2.8 million in troubled debt restructurings that were classified as impaired.

 

22


Table of Contents

The following tables present impaired loans:

 

                      Three Months Ended
March 31, 2015
    Nine Months Ended
March 31, 2015
 
    Recorded
Balance
    Unpaid
Principal
Balance
    Specific
Allowance
    Average
Investment in
Impaired
Loans
    Interest
Income
Recognized
    Interest on
Cash Basis
    Average
Investment in
Impaired
Loans
    Interest
Income
Recognized
    Interest on
Cash Basis
 

March 31, 2015:

                 

Loans without a specific valuation allowance

                 

Real estate loans:

                 

One-to four-family

  $ 2,853      $ 2,853      $ —        $ 2,756      $ 6      $ 8      $ 2,770      $ 15      $ 27   

Multi-family

    1,557        1,557        —          1,565        23        23        1,583        54        69   

Commercial

    —          —          —          —          —          —          —          —          —     

Home equity line of credit

    —          —          —          —          —          —          —          —          —     

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    116        116        —          370        —          —          73        —          2   

Consumer

    10        10        —          11        —          —          14        —          —     

Loans with a specific valuation allowance

                 

Real estate loans:

                 

One-to four-family

    500        500        174        620        2        2        629        5        6   

Multi-family

    —          —          —          —          —          —          —          —          —     

Commercial

    48        48        27        48        —          —          51        —          —     

Home equity line of credit

    7        7        7        8        —          —          8        —          1   

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    —          —          —          —          —          —          —          —          —     

Consumer

    11        11        11        12        —          —          14        —          —     

Total:

                 

Real estate loans:

                 

One-to four-family

    3,353        3,353        174        3,376        8        10        3,399        20        33   

Multi-family

    1,557        1,557        —          1,565        23        23        1,583        54        69   

Commercial

    48        48        27        48        —          —          51        —          —     

Home equity line of credit

    7        7        7        8        —          —          8        —          1   

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    116        116        —          370        —          —          73        —          2   

Consumer

    21        21        11        23        —          —          28        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ 5,102    $ 5,102    $ 219    $ 5,390    $ 31    $ 33    $ 5,142    $ 74    $ 105   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

23


Table of Contents
                      Year Ended
June 30, 2014
 
    Recorded
Balance
    Unpaid
Principal
Balance
    Specific
Allowance
    Average
Investment in
Impaired
Loans
    Interest
Income
Recognized
    Interest on Cash
Basis
 

June 30, 2014:

           

Loans without a specific valuation allowance

           

Real estate loans:

           

One-to four-family

  $ 2,107      $ 2,107      $ —        $ 2,174      $ 25      $ 31   

Multi-family

    1,621        1,621        —          1,664        78        94   

Commercial

    —          —          —          —          —          —     

Home equity line of credit

    —          —          —          —          —          —     

Construction

    —          —          —          —          —          —     

Commercial

    29        29        —          —          —          —     

Consumer

    15        15        —          26        —          —     

Loans with a specific allowance

           

Real estate loans:

           

One-to four-family

    674        674        143        689        1        1   

Multi-family

    —          —          —          —          —          —     

Commercial

    55        55        35        59        —          —     

Home equity line of credit

    28        28        21        29        1        1   

Construction

    —          —          —          —          —          —     

Commercial

    —          —          —          34        —          —     

Consumer

    16        16        16        19        1        1   

Total:

           

Real estate loans:

           

One-to four-family

    2,781        2,781        143        2,863        26        32   

Multi-family

    1,621        1,621        —          1,664        78        94   

Commercial

    55        55        35        59        —          —     

Home equity line of credit

    28        28        21        29        1        1   

Construction

    —          —          —          —          —          —     

Commercial

    29        29        —          34        —          —     

Consumer

    31        31        16        45        1        1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ 4,545    $ 4,545    $ 215    $ 4,694    $ 106    $ 128   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents
                      Three Months Ended
March 31, 2014
    Nine Months Ended
March 31, 2014
 
    Recorded
Balance
    Unpaid
Principal
Balance
    Specific
Allowance
    Average
Investment in
Impaired
Loans
    Interest
Income
Recognized
    Interest on
Cash Basis
    Average
Investment in
Impaired
Loans
    Interest
Income
Recognized
    Interest on
Cash Basis
 

March 31, 2014:

                 

Loans without a specific valuation allowance

                 

Real estate loans:

                 

One-to four-family

  $ 2,504      $ 2,504      $ —        $ 2,530      $ 3      $ 6      $ 2,628      $ 12      $ 24   

Multi-family

    1,646        1,646        —          1,658        23        23        1,676        63        71   

Commercial

    57        57        —          58        —          —          60        —          —     

Home equity line of credit

    —          —          —          —          —          —          —          —          —     

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    32        32        —          32        —          —          35        —          —     

Consumer

    5        5        —          6        —          —          9        —          —     

Loans with a specific valuation allowance

                 

Real estate loans:

                 

One-to four-family

    616        616        187        622        —          —          626        —          1   

Multi-family

    —          —          —          —          —          —          —          —          —     

Commercial

    —          —          —          —          —          —          —          —          —     

Home equity line of credit

    —          —          —          —          —          —          —          —          —     

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    —          —          —          —          —          —          —          —          —     

Consumer

    36        36        21        41        1        1        46        1        2   

Total:

                 

Real estate loans:

                 

One-to four-family

    3,120        3,120        187        3,152        3        6        3,254        12        25   

Multi-family

    1,646        1,646        —          1,658        23        23        1,676        63        71   

Commercial

    57        57        —          58        —          —          60        —          —     

Home equity line of credit

    —          —          —          —          —          —          —          —          —     

Construction

    —          —          —          —          —          —          —          —          —     

Commercial

    32        32        —          32        —          —          35        —          —     

Consumer

    41        41        21        47        1        1        55        1        2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ 4,896    $ 4,896    $ 208    $ 4,947    $ 27    $ 30    $ 5,080    $ 76    $ 98   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income recognized on impaired loans includes interest accrued and collected on the outstanding balances of accruing impaired loans as well as interest cash collections on non-accruing impaired loans for which the ultimate collectability of principal is not uncertain.

The following table presents the Company’s nonaccrual loans at March 31, 2015 and June 30, 2014:

 

     March 31,
2015
     June 30,
2014
 

Mortgages on real estate:

     

One-to four-family

   $ 2,815       $ 2,146   

Multi-family

     254         296   

Commercial

     48         55   

Home equity lines of credit

     7         28   

Construction loans

     —           —     

Commercial business loans

     116         29   

Consumer loans

     21         30   
  

 

 

    

 

 

 

Total

$ 3,261    $ 2,584   
  

 

 

    

 

 

 

 

25


Table of Contents

At March 31, 2015 and June 30, 2014, the Company had a number of loans that were modified in troubled debt restructurings (TDR’s) and impaired. The modification of terms of such loans included one or a combination of the following: an extension of maturity, a reduction of the stated interest rate or a permanent reduction of the recorded investment in the loan.

The following table presents the recorded balance, at original cost, of troubled debt restructurings. As of March 31, 2015 all loans listed were on nonaccrual except for nine, one-to four-family residential loans totaling $536,000, and one multi-family loan for $1.3 million. All loans listed as of June 30, 2014 were on nonaccrual except for nine, one-to four-family residential loans totaling $635,000, and one multi-family loan for $1.3 million.

 

     March 31,
2015
     June 30,
2014
 

Real estate loans

     

One-to four-family

   $ 1,420       $ 1,477   

Multi-family

     1,302         1,335   

Commercial

     12         15   

Home equity lines of credit

     —           —     
  

 

 

    

 

 

 

Total real estate loans

  2,734      2,827   
  

 

 

    

 

 

 

Construction

  —        —     

Commercial and industrial

  23      29   

Consumer loans

  —        —     
  

 

 

    

 

 

 

Total

$ 2,757    $ 2,856   
  

 

 

    

 

 

 

During the nine month period ended March 31, 2015, the Company modified two, one-to four-family loans with a recorded investment of $28,000.

During the year ended June 30, 2014, the Company modified two one-to four-family residential real estate loans, with a recorded investment of $13,000, and one commercial business loan with a recorded investment of $15,000.

During the nine month period ended March 31, 2014, the Company modified two, one-to four-family residential real estate loans with a recorded investment of $14,000, and one commercial loan totaling $16,000 as troubled debt restructurings.

The Company has three TDRs, all of which were one-to four-family residential loans totaling $450,000, that were in default as of March 31, 2015, and were restructured in prior periods. Two of these loans were in foreclosure at March 31, 2015. The Company had three TDRs, all one-to four-family residential loans totaling $384,000, that were in default as of June 30, 2014, and were restructured in the prior years. All three loans were in foreclosure at June 30, 2014. The Company defines a default as any loan that becomes 90 days or more past due.

Specific loss allowances are included in the calculation of estimated future loss ratios, which are applied to the various loan portfolios for purposes of estimating future losses.

Management considers the level of defaults within the various portfolios, as well as the current adverse economic environment and negative outlook in the real estate and collateral markets when evaluating qualitative adjustments used to determine the adequacy of the allowance for loan losses. We believe the qualitative adjustments more accurately reflect collateral values in light of the sales and economic conditions that we have recently observed.

 

26


Table of Contents
Note 7: Federal Home Loan Bank Stock

Federal Home Loan Bank stock is a required investment for institutions that are members of the Federal Home Loan Bank system. The required investment in the common stock is based on a predetermined formula. The Company owned $5,425,000 of Federal Home Loan Bank stock as of both March 31, 2015 and June 30, 2014. The FHLB provides liquidity and funding through advances.

 

Note 8: Accumulated Other Comprehensive Income

The components of accumulated other comprehensive income, included in stockholders’ equity, were as follows at the dates specified:

 

     March 31,
2015
     June 30,
2014
 

Net unrealized gains on securities available-for-sale

   $ 4,204       $ 2,020   

Net unrealized postretirement health benefit plan obligations

     (209      (211
  

 

 

    

 

 

 
  3,995      1,809   

Tax effect

  (1,608   (728
  

 

 

    

 

 

 

Total

$ 2,387    $ 1,081   
  

 

 

    

 

 

 

 

Note 9: Changes in Accumulated Other Comprehensive Income (AOCI) by Component

Amounts reclassified from AOCI and the affected line items in the statements of income during the three and nine month periods ended March 31, 2015 and 2014, were as follows:

 

    Amounts Reclassified from AOCI      
    Three Months Ended March 31,     Nine Months Ended March 31,      
    2015     2014     2015     2014    

Affected Line Item in the Condensed
Consolidated Statements of Income

Unrealized gains (losses) on available-for-sale securities

  $ 1      $ (95   $ (41   $ (199  

Net realized gains (losses) on sale of available-for-sale securities

Amortization of defined benefit pension items:

         

Components are included in computation of net periodic pension cost

Transition obligation

  $ 6      $ 8      $ 18      $ 24     

Actuarial losses

  $ 5      $ —        $ 19      $ —       

Prior service costs

  $ (12   $ (12   $ (36   $ (36  
 

 

 

   

 

 

   

 

 

   

 

 

   

Total reclassified amount before tax

  —        (99   (40   (211

Tax expense (benefit)

  —        (40   (16   (85

Provision for Income Tax

 

 

 

   

 

 

   

 

 

   

 

 

   

Total reclassification out of AOCI

$ —      $ (59 $ (24 $ (126

Net Income

 

 

 

   

 

 

   

 

 

   

 

 

   

 

27


Table of Contents
Note 10: Income Taxes

A reconciliation of income tax expense at the statutory rate to the Company’s actual income tax expense is shown below:

 

     Three Months Ended
March 31,
     Nine Months Ended
March 31,
 
     2015      2014      2015      2014  

Computed at the statutory rate (34%)

   $ 461       $ 433       $ 1,305       $ 1,280   

Decrease resulting from

           

Tax exempt interest

     (14      (7      (38      (25

Cash surrender value of life insurance

     (22      (23      (67      (69

State income taxes

     81         67         220         224   

Other

     (40      (30      (65      (118
  

 

 

    

 

 

    

 

 

    

 

 

 

Actual expense

$ 466    $ 440    $ 1,355    $ 1,292   
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company established a charitable foundation at the time of its mutual-to-stock conversion and donated to it shares of common stock equal to 7% of the shares sold in the offering, or 314,755 shares. The donated shares were valued at $3,147,550 ($10.00 per share) at the time of conversion. The Association also contributed $450,000 in cash to the Foundation. The $3,147,550 and the $450,000 cash donation, or a total of $3,597,550 was expensed during the quarter ended September 30, 2011. The Company established a deferred tax asset associated with this charitable contribution. No valuation allowance was deemed necessary as it appears the Company will be able to deduct the contribution, which is subject to limitations each year, during the five year carry-forward period.

 

Note 11: Regulatory Capital

The federal banking agencies have adopted regulations that substantially amend the capital regulations currently applicable to us. These regulations implement the Basel III regulatory capital reforms and changes required by the Dodd-Frank Act.

Effective January 1, 2015 (with some changes transitioned into full effectiveness over two to four years), the Association became subject to new capital requirements adopted by the OCC. These new requirements create a new required ratio for common equity Tier 1 (“CETI”) capital, increase the leverage and Tier 1 capital ratios, change the risk weight of certain assets for purposes of the risk-based capital ratios, create an additional capital conservation buffer over the required capital ratios, and change what qualifies as capital for purposes of meeting these various capital requirements. Beginning in 2016, failure to maintain the required capital conservation buffer will limit the ability of the Association to pay dividends, repurchase shares, or pay discretionary bonuses. The Company is exempt from consolidated capital requirements as those requirements do not apply to certain small savings and loan holding companies with assets under $1 billion.

Under the new capital regulations, the minimum capital ratios are: (1) CETI capital ratio of 4.5% of risk-weighted assets; (2) a Tier 1 capital ratio of 6.0% of risk-weighted assets: (3) a total capital ratio of 8.0% of risk-weighted assets; and (4) a leverage ratio of 4.0%. CETI generally consists of common stock and retained earnings, subject to applicable regulatory adjustments and deductions.

There are a number of changes in what constitutes regulatory capital, some of which are subject to transition periods. These changes include the phasing-out of certain instruments as qualifying capital. The Association does not use any of these instruments. Under the new requirements for total capital, Tier 2 capital is no longer limited to the amount of Tier 1 capital included in total capital. Mortgage servicing rights, certain deferred tax assets and investments in unconsolidated subsidiaries over designated percentages of CETI will be deducted from capital. The Association has elected to permanently opt-out of the inclusion of accumulated other comprehensive income in our capital calculations, as permitted by the regulations. This opt-out will reduce the impact of market volatility on our regulatory capital levels.

 

28


Table of Contents

The new requirements also include changes in the risk-weights of assets to better reflect credit risk and other risk exposures. These include a 150% risk weight (increased from 100%) for certain high volatility commercial real estate acquisition, development and construction loans and for non-residential mortgage loans that are 90 days past due or otherwise in non-accrual status; a 20% (increased from 0%) credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable; a 250% risk weight (increased from 100%) for mortgage servicing and deferred tax assets that are not deducted from capital; and increased risk weights (0% to 600%) for equity exposures.

In addition to the minimum CETI, Tier 1 and total capital ratios, the Association will have to maintain a capital conservation buffer consisting of additional CETI capital greater than 2.5% of risk-weighted assets above the required minimum levels in order to avoid limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses based on percentages of eligible retained income that could be utilized for such actions. This new capital conservation buffer requirement will be phased in beginning in January 2016 at 0.625% of risk-weighted assets and increasing each year until fully implemented in January 2019.

 

Note 12: Disclosures About Fair Value of Assets and Liabilities

Fair value is the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:

 

Level 1 Quoted prices in active markets for identical assets or liabilities
Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

 

29


Table of Contents

Recurring Measurements

The following table presents the fair value measurements of assets recognized in the accompanying condensed consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015 and June 30, 2014:

 

            Fair Value Measurements Using  
     Fair Value      Quoted
Prices in
Active
Markets for
Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

March 31, 2015:

           

Available-for-sale securities:

           

US Government and federal agency

   $ 109,823       $ —         $ 109,823       $ —     

Mortgage-backed securities – GSE residential

     62,184         —           62,184         —     

State and political subdivisions

     4,116         —           4,116         —     

Mortgage servicing rights

     476         —           —           476   

 

            Fair Value Measurements Using  
     Fair Value      Quoted
Prices in
Active
Markets for
Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

June 30, 2014:

           

Available-for-sale securities:

           

US Government and federal agency

   $ 114,662       $ —         $ 114,662       $ —     

Mortgage-backed securities – GSE residential

     66,732         —           66,732         —     

State and political subdivisions

     3,192         —           3,192         —     

Mortgage servicing rights

     506         —           —           506   

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended March 31, 2015. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Available-for-Sale Securities

Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. There were no Level 1 securities as of March 31, 2015 or June 30, 2014. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. For these investments, the inputs used by the pricing service to determine fair value may include

 

30


Table of Contents

one, or a combination of, observable inputs such as benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bid, offers and reference data market research publications and are classified within Level 2 of the valuation hierarchy. Level 2 securities include U.S. Government and federal agency, mortgage-backed securities (GSE - residential) and state and political subdivisions. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. There were no Level 3 securities as of March 31, 2015 or June 30, 2014.

Mortgage Servicing Rights

Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy.

Level 3 Reconciliation

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying balance sheet using significant unobservable (Level 3) inputs:

 

     Mortgage
Servicing Rights
 

Balance, July 1, 2014

   $ 506   

Total realized and unrealized gains and losses included in net income

     (27

Servicing rights that result from asset transfers

     45   

Payments received and loans refinanced

     (48
  

 

 

 

Balance, March 31, 2015

$ 476   
  

 

 

 

Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets and liabilities still held at the reporting date

$ (27
  

 

 

 

Realized and unrealized gains and losses for items reflected in the table above are included in net income in the consolidated statements of income as noninterest income.

Nonrecurring Measurements

The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015 and June 30, 2014:

 

            Fair Value Measurements Using  
     Fair Value      Quoted Prices in
Active Markets
for Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

March 31, 2015:

           

Impaired loans (collateral-dependent)

   $ 40       $ —         $ —         $ 40   

Foreclosed assets

     88         —           —           88   

June 30, 2014:

           

Impaired loans (collateral-dependent)

   $ 401       $ —         $ —         $ 401   

Foreclosed assets

     38         —           —           38   

 

31


Table of Contents

The following table presents recoveries (losses) recognized on assets measured on a non-recurring basis for the three months and nine months ended March 31, 2015 and 2014:

 

     Three Months Ended
March 31,
     Nine Months Ended
March 31,
 
     2015      2014      2015      2014  

Impaired loans (collateral-dependent)

   $ 11,000       $ 18,000       $ 24,000       $ 59,000   

Foreclosed and repossessed assets held for sale

     (10,000      —           (44,000      (75,000
  

 

 

    

 

 

    

 

 

    

 

 

 

Total recoveries (losses) on assets measured on a non-recurring basis

$ 1,000    $ 18,000    $ (20,000 $ (16,000
  

 

 

    

 

 

    

 

 

    

 

 

 

Following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Collateral-dependent Impaired Loans, Net of the Allowance for Loan Losses

The estimated fair value of collateral-dependent impaired loans is based on the appraised fair value of the collateral, less estimated cost to sell. Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy.

The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the senior lending officer. Appraisals are reviewed for accuracy and consistency by the senior lending officer. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the senior lending officer by comparison to historical results.

Foreclosed Assets

Foreclosed assets consist primarily of real estate owned. Real estate owned (OREO) is carried at the lower of fair value at acquisition date or current estimated fair value, less estimated cost to sell when the real estate is acquired. Estimated fair value of OREO is based on appraisals or evaluations. OREO is classified within Level 3 of the fair value hierarchy.

Appraisals of OREO are obtained when the real estate is acquired and subsequently as deemed necessary by the senior lending officer. Appraisals are reviewed for accuracy and consistency by the senior lending officer. Appraisers are selected from the list of approved appraisers maintained by management.

 

32


Table of Contents

Unobservable (Level 3) Inputs

The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements at March 31, 2015 and June 30, 2014.

 

     Fair Value at
March 31, 2015
     Valuation Technique    Unobservable Inputs    Range (Weighted
Average)

Mortgage servicing rights

   $ 476       Discounted
cash flow
   Discount rate    10.5% – 11.5% (10.5%)
         Constant
prepayment rate
   12.8% - 14.8% (13.8%)
         Probability of
default
   .20% - .35% (.34%)

Impaired loans (collateral-dependent)

     40       Market
comparable
properties
   Marketability
discount
   11.1% (11.1%)

Foreclosed assets

     88       Market
comparable
properties
   Comparability
adjustments (%)
   10% - 50% (16%)

 

     Fair Value at
June 30, 2014
     Valuation Technique    Unobservable Inputs    Range (Weighted
Average)

Mortgage servicing rights

   $ 506       Discounted
cash flow
   Discount rate    10.0% – 11.0% (10.0%)
         Constant
prepayment rate
   10.8% - 13.1% (11.9%)
         Probability of
default
   .13% - .26% (.25%)

Impaired loans (collateral-dependent)

     401       Market
comparable
properties
   Marketability
discount
   0% – 24% (23.7%)

Foreclosed assets

     38       Market
comparable
properties
   Comparability
adjustments (%)
   24% (24%)

 

33


Table of Contents

Fair Value of Financial Instruments

The following tables present estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2015 and June 30, 2014.

 

     Carrying
Amount
     Fair Value
Measurements
Using

Quoted Prices in
Active Markets
for Identical
Assets

(Level 1)
     Significant
Other
Observable
Inputs

(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

March 31, 2015:

           

Financial assets

           

Cash and cash equivalents

   $ 12,494       $ 12,494       $ —         $ —     

Interest-bearing time deposits in banks

     250         250         —           —     

Loans, net of allowance for loan losses

     338,365         —           —           341,294   

Federal Home Loan Bank stock

     5,425         —           5,425         —     

Accrued interest receivable

     1,669         —           1,669         —     

Financial liabilities

           

Deposits

     413,684         —           150,883         263,149   

Repurchase agreements

     4,403         —           4,403         —     

Federal Home Loan Bank advances

     41,000         —           41,985         —     

Advances from borrowers for taxes and insurance

     1,229         —           1,229         —     

Accrued interest payable

     88         —           88         —     

Unrecognized financial instruments (net of contract amount)

     —           —           —           —     

Commitments to originate loans

     —           —           —           —     

Lines of credit

     —           —           —           —     

 

34


Table of Contents
     Carrying
Amount
     Fair Value
Measurements
Using
Quoted Prices in

Active Markets
for Identical
Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs

(Level 3)
 

June 30, 2014:

           

Financial assets

           

Cash and cash equivalents

   $ 12,731       $ 12,731       $ —         $ —     

Interest-bearing time deposits in banks

     250         250         —           —     

Loans, net of allowance for loan losses

     329,924         —           —           333,282   

Federal Home Loan Bank stock

     5,425         —           5,425         —     

Accrued interest receivable

     1,788         —           1,788         —     

Financial liabilities

           

Deposits

     404,593         —           149,343         255,451   

Repurchase agreements

     2,324         —           2,324         —     

Federal Home Loan Bank advances

     56,750         —           58,146         —     

Advances from borrowers for taxes and insurance

     997         —           997         —     

Accrued interest payable

     96         —           96         —     

Unrecognized financial instruments (net of contract amount)

     —           —           —           —     

Commitments to originate loans

     —           —           —           —     

Lines of credit

     —           —           —           —     

The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying consolidated balance sheets at amounts other than fair value.

Cash and Cash Equivalents, Interest-Bearing Time Deposits in Banks, Federal Home Loan Bank Stock, Accrued Interest Receivable, Accrued Interest Payable, Repurchase Agreements and Advances from Borrowers for Taxes and Insurance

The carrying amount approximates fair value.

Loans

The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Loans with similar characteristics were aggregated for purposes of the calculations.

 

35


Table of Contents

Deposits

Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits. The carrying amount of these types of deposits approximates fair value. The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities.

Federal Home Loan Bank Advances

Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt.

Commitments to Originate Loans and Lines of Credit

The fair value of commitments to originate loans is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of lines of credit are based on fees currently charged for similar agreements, or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date.

 

Note 13: Commitments

Commitments to Originate Loans

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.

Lines of Credit

Lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Lines of credit generally have fixed expiration dates. Since a portion of the line may expire without being drawn upon, the total unused lines do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate. Management uses the same credit policies in granting lines of credit as it does for on-balance-sheet instruments.

 

36


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

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report may contain forward-looking statements within the meaning of the federal securities laws. These statements are not historical facts, but rather are statements based on management’s current expectations regarding its business strategies and their intended results and IF Bancorp, Inc.’s (“the Company”) future performance. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions.

Management’s ability to predict results or the effect of future plans or strategies is inherently uncertain. Factors that could have a material adverse effect on our actual results include, but are not limited to, general economic conditions, changes in the interest rate environment, legislative or regulatory changes that may adversely affect our business, changes in accounting policies and practices, changes in competition and demand for financial services, adverse changes in the securities markets and changes in the quality or composition of the Association’s loan or investment portfolios. Additional factors that may affect our results are discussed under “Item 1A. - Risk Factors”, in the Company’s Annual Report on Form 10-K for the year ended June 30, 2014, and the Company’s other filings with the SEC. These factors should be considered in evaluating the forward-looking statements and undue reliance should not be placed on such statements. IF Bancorp, Inc. assumes no obligation to update any forward-looking statement, except as may be required by law.

Overview

On July 7, 2011 we completed our initial public offering of common stock in connection with Iroquois Federal Savings and Loan Association’s (the “Association”) mutual-to-stock conversion, selling 4,496,500 shares of common stock at $10.00 per share, including 384,900 shares sold to the Association’s employee stock ownership plan, and raising approximately $45.0 million of gross proceeds. In addition, we issued 314,755 shares of our common stock to the Iroquois Federal Foundation bringing the total shares issued in connection with the conversion to 4,811,255. The 314,755 shares donated to the foundation were valued at $3,147,550 ($10.00 per share) at the time of the conversion. This $3,147,550 and a $450,000 cash donation to the foundation were both expensed during the quarter ended September 30, 2011.

The Company is a savings and loan holding company and is subject to regulation by the Board of Governors of the Federal Reserve System. The Company’s business activities are limited to oversight of its investment in the Association.

The Association is primarily engaged in providing a full range of banking and mortgage services to individual and corporate customers within a 100-mile radius of its locations in Watseka, Danville, Clifton, Hoopeston, and Savoy, Illinois and Osage Beach, Missouri. Our newest branch located at 108 Arbours Drive, in Savoy, Illinois, was opened on April 1, 2014. The principal activity of the Association’s wholly-owned subsidiary, L.C.I. Service Corporation (“L.C.I.”), is the sale of property and casualty insurance. The Association is subject to regulation by the Office of the Controller of the Currency and the Federal Deposit Insurance Corporation.

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets, consisting primarily of loans, investment securities and other interest-earning assets, and the interest paid on our interest-bearing liabilities, consisting primarily of savings and transaction accounts, certificates of deposit, repurchase agreements, and Federal Home Loan Bank of Chicago advances. Our results of operations also are affected by our provision for loan losses, noninterest income and noninterest expense. Noninterest income consists primarily of customer service fees, brokerage commission income, insurance commission income, net realized gains on loan sales, mortgage banking income, and income on bank-owned life insurance. Noninterest expense consists primarily of compensation and benefits, occupancy and equipment, data processing, professional fees, marketing, office supplies, federal deposit insurance premiums, and foreclosed assets. Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.

 

37


Table of Contents

Our net interest rate spread (the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities) increased to 2.86% for the nine months ended March 31, 2015 from 2.83% for the nine months ended March 31, 2014. A decrease in interest-earning assets contributed to a decrease in net interest income to $11.7 million for the nine months ended March 31, 2015, from $11.8 million for the nine months ended March 31, 2014.

Our emphasis on conservative loan underwriting has resulted in relatively low levels of non-performing assets at a time when many financial institutions are experiencing significant asset quality issues. Our non-performing loans totaled $3.3 million, or 1.0% of loans at March 31, 2015, and $2.8 million, or 0.8% of total loans at June 30, 2014. Our non-performing assets totaled $3.6 million or 0.7% of total assets at March 31, 2015, and $3.2 million, or 0.6% of total assets at June 30, 2014.

At March 31, 2015, the Association was categorized as “well capitalized” under regulatory capital requirements.

Our net income was $2.5 million for both the nine months ended March 31, 2015, and for the nine months ended March 31, 2014. The slight increase in net income was primarily due to an increase in noninterest income and a decrease in provision for loan losses, mostly offset by an increase in noninterest expense and a decrease in net interest income.

Management’s discussion and analysis of the financial condition and results of operations at and for the three and nine months ended March 31, 2015 and 2014 is intended to assist in understanding the financial condition and results of operations of the Association. The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto, appearing in Part I, Item 1 of this quarterly report on Form 10-Q.

Critical Accounting Policies

We define critical accounting policies as those policies that require management to exercise significant judgment or discretion or make significant assumptions that have, or could have, a material impact on the carrying value of certain assets or on income. We consider the following to be our critical accounting policies.

Allowance for Loan Losses. We believe that the allowance for loan losses and related provision for loan losses are particularly susceptible to change in the near term, due to changes in credit quality which are evidenced by trends in charge-offs and in the volume and severity of past due loans. In addition, our portfolio is comprised of a substantial amount of commercial real estate loans which generally have greater credit risk than one-to four-family residential mortgage and consumer loans because these loans generally have larger principal balances and are non-homogenous.

The allowance for loan losses is maintained at a level to provide for probable credit losses inherent in the loan portfolio at the balance sheet date. Based on our estimate of the level of allowance for loan losses required, we record a provision for loan losses as a charge to earnings to maintain the allowance for loan losses at an appropriate level. The estimate of our credit losses is applied to two general categories of loans:

 

    loans that we evaluate individually for impairment under ASC 310-10, “Receivables;” and

 

    groups of loans with similar risk characteristics that we evaluate collectively for impairment under ASC 450-20, “Loss Contingencies.”

The allowance for loan losses is evaluated on a regular basis by management and reflects consideration of all significant factors that affect the collectability of the loan portfolio. The factors used to evaluate the collectability of the loan portfolio include, but are not limited to, current economic conditions, our historical loss experience, the nature and volume of the loan portfolio, the financial strength of the borrower, and the estimated value of any underlying collateral. This evaluation is inherently subjective as it requires estimates that are subject to significant revision as more information becomes available. Actual loan losses may be significantly more than the allowance for loan losses we have established which could have a material negative effect on our financial results.

 

38


Table of Contents

Income Tax Accounting. The provision for income taxes is based upon income in our consolidated financial statements, rather than amounts reported on our income tax return. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. 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 of a change in tax rates on our deferred tax assets and liabilities is recognized as income or expense in the period that includes the enactment date. Under U.S. GAAP, a valuation allowance is required to be recognized if it is more likely than not that a deferred tax asset will not be realized. The determination as to whether we will be able to realize the deferred tax assets is highly subjective and dependent upon judgment concerning our evaluation of both positive and negative evidence, our forecasts of future income, applicable tax planning strategies, and assessments of current and future economic and business conditions. Positive evidence includes the existence of taxes paid in available carryback years as well as the probability that taxable income will be generated in future periods, while negative evidence includes any cumulative losses in the current year and prior two years and general business and economic trends. Any reduction in estimated future taxable income may require us to record a valuation allowance against our deferred tax assets. Any required valuation allowance would result in additional income tax expense in the period and could have a significant impact on our future earnings. Positions taken in our tax returns may be subject to challenge by the taxing authorities upon examination. The benefit of an uncertain tax position is initially recognized in the financial statements only when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions are both initially and subsequently measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement with the tax authority, assuming full knowledge of the position and all relevant facts. Differences between our position and the position of tax authorities could result in a reduction of a tax benefit or an increase to a tax liability, which could adversely affect our future income tax expense.

The Company established a charitable foundation at the time of its mutual-to-stock conversion and donated to it cash and shares of common stock for a total value of approximately $3.6 million. The Company established a deferred tax asset associated with this charitable contribution. No valuation allowance has been established, as it appears that the Company will be able to deduct the contribution, which is subject to limitations each year, during the five year carry-forward period which ends June 30, 2017.

There are no material changes to the critical accounting policies disclosed in IF Bancorp, Inc.’s Form 10-K for fiscal year ended June 30, 2014.

Comparison of Financial Condition at March 31, 2015 and June 30, 2014

Total assets decreased $1.6 million, or 0.3%, to $549.8 million at March 31, 2015 from $551.3 million at June 30, 2014. The decrease was primarily due to an $8.5 million decrease in investment securities, an $821,000 decrease in deferred income taxes, and a $237,000 decrease in cash and cash equivalents, mostly offset by an $8.4 million increase in net loans.

Net loans receivable, including loans held for sale, increased by $8.4 million, or 2.6%, to $338.4 million at March 31, 2015 from $329.9 million at June 30, 2014. The increase in net loans receivable during this period was due primarily to a $9.3 million, or 11.2%, increase in commercial real estate loans, a $9.0 million, or 38.9%, increase in commercial business loans, and a $91,000, or 1.1%, increase in consumer loans. These increases were partially offset by a decrease of $5.5 million, or 8.9%, in multi-family loans, a decrease of $4.2 million in one-to four-family loans, and a decrease of $413,000, or 26.3% in construction loans.

Investment securities, consisting entirely of securities available-for-sale, decreased $8.5 million, or 4.6%, to $176.1 million at March 31, 2015 from $184.6 million at June 30, 2014. The decrease was primarily due to the sale of securities to fund loan growth. We had no securities classified as held to maturity at March 31, 2015 or June 30, 2014.

As of March 31, 2015, interest receivable decreased $119,000 to $1.7 million, premises and equipment decreased $266,000 to $4.9 million, deferred income taxes decreased $821,000 to $1.2 million and other assets decreased $229,000 to $260,000 from the respective balances as of June 30, 2014. The decrease in interest receivable was primarily due to the

 

39


Table of Contents

reduction of the investment security portfolio and the decrease in premises and equipment was primarily due to normal depreciation. The decrease in deferred income taxes was mostly due to an increase in the unrealized gain on the sale of available-for-sale securities and the decrease in other assets resulted from a decrease in accounts receivable general due to the receipt of a receivable that was outstanding as of June 30, 2014.

At March 31, 2015, our investment in bank-owned life insurance was $8.2 million, an increase of $198,000 from $8.0 million at June 30, 2014. We invest in bank-owned life insurance to provide us with a funding source for our benefit plan obligations. Bank-owned life insurance also generally provides us noninterest income that is non-taxable. Federal regulations generally limit our investment in bank-owned life insurance to 25% of our Tier 1 capital plus our allowance for loan losses, which totaled $16.1 million at March 31, 2015.

Deposits increased $9.1 million, or 2.2%, to $413.7 million at March 31, 2015 from $404.6 million at June 30, 2014. Certificates of deposit, excluding brokered certificates of deposit, increased $5.9 million, or 2.7%, to $225.6 million, savings, NOW, and money market accounts increased $4.6 million, or 3.4%, to $137.2 million, brokered certificates of deposit increased $1.6 million, or 4.6%, to $37.2 million, and noninterest bearing demand accounts decreased $3.0 million, or 18.0%, to $13.7 million. Repurchase agreements increased $2.1 million, or 89.5%, to $4.4 million. Borrowings, which consisted solely of advances from the Federal Home Loan Bank of Chicago, decreased $15.8 million, or 27.8%, to $41.0 million at March 31, 2015 from $56.8 million at June 30, 2014.

Other liabilities decreased $409,000, or 19.4%, to $1.7 million at March 31, 2015 from $2.1 million on June 30, 2014. The decrease was attributable to a general decrease in accounts payable and accrued expenses payable due to timing of payments.

Total equity increased $3.1 million, or 3.8%, to $85.2 million at March 31, 2015 from $82.1 million at June 30, 2014. Equity increased due to net income of $2.5 million and an increase in accumulated other comprehensive income, net of tax, of $1.3 million, partially offset by a decrease due to stock repurchases of $637,000 and the recognition of dividends in the amount of $420,000. A stock repurchase program was adopted on May 14, 2014, which authorized the Company to repurchase up to 221,383 shares of its common stock, or approximately 5% of then current outstanding shares. As of March 31, 2015, 88,600 shares were repurchased, 38,600 of which were repurchased during the nine months ended March 31, 2015, leaving the maximum number of shares that may yet be repurchased under the plan at 132,783.

Comparison of Operating Results for the Nine Months Ended March 31, 2015 and 2014

General. Net income was $2.5 million for both the nine months ended March 31, 2015 and for the nine months ended March 31, 2014. The net income the was same in each of the nine month periods due to an increase in noninterest income and a decrease in provision for loan losses, mostly offset by an increase in noninterest expense and a decrease in net interest income.

Net Interest Income. Net interest income decreased by $98,000, or 0.8%, to $11.7 million for the nine months ended March 31, 2015 from $11.8 million for the nine months ended March 31, 2014. The slight decrease was due to a decrease of $14,000 in interest and dividend income and an increase of $84,000 in interest expense. We had a $13.1 million, or 2.4%, decrease in the average balance of interest earning assets, offset by a $13.3 million, or 2.9%, decrease in the average balance of interest bearing liabilities. Our interest rate spread increased by 3 basis points to 2.86% for the nine months ended March 31, 2015, compared to 2.83% for the nine months ended March 31, 2014, while our net interest margin increased by 5 basis points to 2.97% for the nine months ended March 31, 2015 compared to 2.92% for the nine months ended March 31, 2014.

Interest and Dividend Income. Interest and dividend income was $14.1 million for both the nine months ended March 31, 2015 and for the nine months ended March 31, 2014. The interest and dividend income was the same in both periods primarily due to an increase in interest income on loans, offset by a decrease in interest income on securities. Interest on securities decreased $456,000, or 12.1%, as a $31.9 million decrease in the average balance of securities to $172.9 million at March 31, 2015 was partially offset by a 14 basis point increase in the average yield on securities from 2.49% to 2.63%. An increase of $396,000 in interest on loans resulted from a $16.2 million, or 5.0%, increase in the average balance of

 

40


Table of Contents

loans to $341.1 million for the nine months ended March 31, 2015, partially offset by a 5 basis point, or 1.1%, decrease in the average yield on loans from 4.22% to 4.17%. The decrease in the average yield on loans reflected a reduction in the current interest rates charged on loans originated during the period versus the average rates on loans in the portfolio in the prior period.

Interest Expense. Interest expense increased $84,000, or 3.6%, to $2.4 million for the nine months ended March 31, 2015 from $2.3 million for the nine months ended March 31, 2014. The increase was primarily due to increased average balances of deposits, partially offset by decreased balance on borrowings.

Interest expense on interest-bearing deposits increased by $110,000, or 6.4%, to $1.8 million for the nine months ended March 31, 2015 from $1.7 million for the nine months ended March 31, 2014. This increase was primarily due to an increase in the average balance of interest-bearing deposits to $394.4 million for the nine months ended March 31, 2015, from $372.4 million for the nine months ended March 31, 2014. The average cost of interest-bearing deposits was 0.62% for both the nine months ended March 31, 2015 and for the nine months ended March 31, 2014.

Interest expense on borrowings decreased $26,000, or 4.2%, to $591,000 for the nine months ended March 31, 2015 from $617,000 for the nine months ended March 31, 2014. This decrease was due to a decrease in average balance of borrowings to $51.0 million for the nine months ended March 31, 2015, from $86.2 million for the nine months ended March 31, 2014. This was offset by a 67 basis point increase in the average cost of such borrowings to 1.62% for the nine months ended March 31, 2015 from 0.95% for the nine months ended March 31, 2014

Provision for Loan Losses. We establish provisions for loan losses, which are charged to operations in order to maintain the allowance for loan losses at a level we consider necessary to absorb probable credit losses inherent in our loan portfolio. We recorded a provision for loan losses of $259,000 for the nine months ended March 31, 2015, compared to a provision for loan losses of $366,000 for the nine months ended March 31, 2014. The allowance for loan losses was $4.1 million, or 1.20% of total loans, at March 31, 2015, compared to $3.9 million, or 1.18% of total loans, at March 31, 2014, and $4.0 million, or 1.18% of total loans, at June 30, 2014. Non-performing loans increased to $3.3 million during the nine month period ended March 31, 2015. During the nine months ended March 31, 2015, a net charge-off of $106,000 was recorded, while during the nine months ended March 31, 2014, a net charge-off of $383,000 was recorded.

 

41


Table of Contents

The following table sets forth information regarding the allowance for loan losses and nonperforming assets at the dates indicated:

 

     Nine Months Ended
March 31, 2015
    Year Ended
June 30, 2014
 

Allowance to non-performing loans

     126.04     143.10

Allowance to total loans outstanding at the end of the period

     1.20     1.18

Net charge-offs to average total loans outstanding during the period, annualized

     0.04     0.15

Total non-performing loans to total loans

     0.95     0.82

Total non-performing assets to total assets

     0.66     0.58

Noninterest Income. Noninterest income increased $162,000, or 7.2%, to $2.4 million for the nine months ended March 31, 2015 compared to $2.2 million for the nine months ended March 31, 2014. The increase was primarily due to a reduction in net realized losses on the sale of available-for-sale securities and brokerage commissions, partially offset by a decrease in mortgage banking income, net. For the nine months ended March 31, 2015, net realized gains (losses) on the sale of available-for-sale securities decreased to ($41,000) from ($199,000), and brokerage commissions increased to $565,000 from $508,000, while mortgage banking income, net, decreased to $110,000 from $159,000. The reduction in net realized losses on the sale of available-for-sale securities was due to the rate environment in the nine months ended March 31, 2015, that allowed for a repositioning of the investment portfolio that was not available in the nine months ended March 31, 2014. The increase in brokerage commissions reflects increased activity due to movement in market interest rates. The decrease in mortgage banking income, net, was due to a lower number of loans sold to the secondary market and a lower valuation of mortgage servicing rights in the nine months ended March 31, 2015.

Noninterest Expense. Noninterest expense increased $97,000, or 1.0%, to $10.0 million for the nine months ended March 31, 2015 from $9.9 million for the nine months ended March 31, 2014. The largest components of this increase were equipment expense, which increased $104,000, or 15.8%, professional services, which increased $61,000, or 21.9%, and net occupancy expense, which increased $40,000, or 10.4%. The increase in equipment expense was due to routine technology upgrades, the increase in professional services was the result of additional services received in the nine months ended March 31, 2015, and the increase in net occupancy expense was due to increased expenses due to the addition of the Savoy office. These increases were partially offset by decreases in loss on sale of foreclosed assets, net, and compensation and benefits. Compensation and benefits decreased due to a lower accrual of executive compensation in the annual incentive plan in the nine months ended March 31, 2015, while the loss on foreclosed assets decreased due to smaller losses taken in the nine months ended March 31, 2015.

Income Tax Expense. We recorded a provision for income tax of $1.4 million for the nine months ended March 31, 2015, compared to a provision for income tax of $1.3 million for the nine months ended March 31, 2014, reflecting effective tax rates of 35.3% and 34.3%, respectively.

 

42


Table of Contents

Comparison of Operating Results for the Three Months Ended March 31, 2015 and 2014

General. Net income increased $56,000 to $890,000 net income for the three months ended March 31, 2015 from a $834,000 net income for the three months ended March 31, 2014. The increase was primarily due to an increase in noninterest income and a decrease in provision for loan losses, partially offset by an increase in interest expense, an increase in noninterest expense, and a decrease in interest income.

Net Interest Income. Net interest income decreased $95,000 to $3.9 million for the three months ended March 31, 2015 from $4.0 million for the three months ended March 31, 2014. The decrease was the result of a decrease of $94,000 in interest and dividend income and an increase of $1,000 in interest expense. We had a $23.1 million, or 4.2%, decrease in the average balance of interest earning assets, offset by a $26.6 million, or 5.6%, decrease in average balance of interest bearing liabilities. Our interest rate spread increased by 3 basis points to 2.86% for the three months ended March 31, 2015 from 2.83% for the three months ended March 31, 2014, and our net interest margin increased by 5 basis points to 2.97% for the three months ended March 31, 2015 from 2.92% for the three months ended March 31, 2014.

Interest and Dividend Income. Interest and dividend income decreased $94,000, or 2.0%, to $4.7 million for the three months ended March 31, 2015 from $4.8 million for the three months ended March 31, 2014. The decrease in interest and dividend income was mostly due to a $278,000 decrease in interest income on securities, partially offset by a $163,000 increase in interest on loans. Interest income on securities decreased due to a $44.0 million, or 20.5%, decrease in the average balance of securities to $170.7 million for the three months ended March 31, 2015, from $214.7 million for the three months ended March 31, 2014, partially offset by a 5 basis point, or 2.1%, increase in the average yield on securities from 2.55% to 2.60%. Interest on loans increased $163,000, or 4.7%, as a $15.8 million increase in the average balance of loans to $345.6 at March 31, 2015 was partially offset by a 1 basis point decrease in the average yield on loans from 4.17% to 4.16%. The decrease in the average yield on loans reflected a reduction in the current interest rates charged on loans originated during the period versus the average rates on loans in the portfolio during the prior period.

Interest Expense. Interest expense increased $1,000, or 0.1%, to $790,000 for the three months ended March 31, 2015 from $789,000 for the three months ended March 31, 2014. The increase was primarily due to an increase in the average balance of deposits and an increase in the average cost of borrowings, partially offset by a decrease in the average balance of borrowings and a decrease in the average cost of deposits.

Interest expense on interest-bearing deposits increased by $12,000, or 2.1%, to $592,000 for the three months ended March 31, 2015 from $580,000 for the three months ended March 31, 2014. This increase was primarily due to a $12.2 million, or 3.2%, increase in the average balance of interest-bearing deposits to $395.3 million for the three months ended March 31, 2015 from $383.0 million for the three months ended March 31, 2014. The increase was partially offset by a 1 basis point decrease in the average cost of interest-bearing deposits to 0.60% for the three months ended March 31, 2015 from 0.61% for the three months ended March 31, 2014.

Interest expense on borrowings decreased by $11,000, or 5.3%, to $198,000 for the three months ended March 31, 2015 from $209,000 for the three months ended March 31, 2014. An increase in the average cost of borrowings to 1.57% for the three months ended March 31, 2015 from 0.91% for the three months ended March 31, 2014, was partially offset by a decrease in the average balance of borrowings of $38.8 million, or 42.2%, to $53.2 million for the three months ended March 31, 2015, from $92.0 million for the three months ended March 31, 2014.

Provision for Loan Losses. We recorded a provision for loan losses of $17,000 for the three months ended March 31, 2015, compared to a provision for loan losses of $140,000 for the three months ended March 31, 2014. During the three months ended March 31, 2015 and 2014, $44,000 and $125,000 in net charge-offs were recorded, respectively.

Noninterest Income. Noninterest income increased $131,000, or 19.5%, to $802,000 for the three months ended March 31, 2015 from $671,000 for the three months ended March 31, 2014. The increase was primarily due to increases in net realized gains on the sale of available-for-sale securities, gain on sale of loans, and brokerage commissions. For the three months ended March 31, 2015, net realized gains on the sale of available-for-sale securities increased to a gain of $1,000 from a loss of $95,000, gain on sale of loans increased to $25,000 from $5,000, and brokerage commissions increased to

 

43


Table of Contents

$194,000 from $172,000. The increase in net realized gains on the sale of available-for-sale securities was due to the rate environment in the three months ended March 31, 2015, that allowed for profits to be gained when repositioning the investment portfolio that were not available in the three months ended March 31, 2014. The increase in gain on sale of loans was primarily due to an increase in number of loans sold to the Federal Home Loan Bank of Chicago in the three months ended March 31, 2015, and the increase in brokerage commissions reflects increased activity due to movement in market interest rates.

Noninterest Expense. Noninterest expense increased $77,000, or 2.4%, to $3.4 million for the three months ended March 31, 2015 from $3.3 million for the three months ended March 31, 2014. The largest components of this increase were compensation and benefits, which increased $44,000, or 2.1%, equipment expense, which increased $18,000, or 8.1%, net occupancy expenses, which increased $15,000, or 11.0%, and professional services, which increased $13,000, or 16.3%, partially offset by a decrease of $10,000, or 58.8% in loss on foreclosed assets, net. Increased medical insurance costs, normal salary increases, and stock equity plan expenses primarily accounted for the increase in compensation and benefits expense, while the increase in equipment expense was due to routine technology upgrades, the increase in net occupancy was due to increased expenses due to the addition of the Savoy office, and the increase in professional services was due to increased services received during the three months ended March 31, 2015. The decrease in loss on foreclosed assets, net was due to smaller losses taken in the three months ended March 31, 2015.

Income Tax Expense. We recorded a provision for income tax of $466,000 for the three months ended March 31, 2015, compared to a provision for income tax of $440,000 for the three months ended March 31, 2014, reflecting effective tax rates of 34.4% and 34.5%, respectively.

Asset Quality

At March 31, 2015, our non-accrual loans totaled $3.3 million, including $2.8 million in one-to four-family loans, $254,000 in multi-family loans, $48,000 in commercial real estate loans, $7,000 in home equity lines of credit, $116,000 in commercial business loans and $21,000 in consumer loans. The commercial real estate loans are secured by commercial rental properties. At March 31, 2015, we had no loans delinquent 90 days or greater and still accruing interest.

At March 31, 2015, $6.7 million in loans were classified as substandard. Loans classified as substandard consisted of $2.9 million in one-to four-family loans, $255,000 in multi-family loans, $3.5 million in commercial real estate loans, $7,000 in home equity lines of credit, $116,000 in commercial business loans and $21,000 in consumer loans. At March 31, 2015, no loans were classified as doubtful or loss.

At March 31, 2015, watch assets consisted of $648,000 in one-to four-family loans, $171,000 in multi-family loans, $754,000 in commercial real estate loans, and $1.1 million in commercial business loans.

Troubled Debt Restructurings. Troubled debt restructurings include loans for which economic concessions have been granted to borrowers with financial difficulties. We periodically modify loans to extend the term or make other concessions to help borrowers stay current on their loans and to avoid foreclosure. At March 31, 2015 and June 30, 2014, we had $2.8 million and $2.9 million, respectively, of troubled debt restructurings. At March 31, 2015 our troubled debt restructurings consisted of $1.4 million in one-to four-family loans, $1.3 million in multi-family loans, $12,000 in commercial real estate loans, and $23,000 in commercial business loans.

At March 31, 2015, we had $371,000 in foreclosed assets compared to $436,000 as of June 30, 2014. Foreclosed assets consisted entirely of residential real estate properties at both March 31, 2015 and June 30, 2014

Allowance for Loan Loss Activity

The Company regularly reviews its allowance for loan losses and makes adjustments to its balance based on management’s analysis of the loan portfolio, the amount of non-performing and classified loans, as well as general economic conditions. Although the Company maintains its allowance for loan losses at a level that it considers sufficient

 

44


Table of Contents

to provide for losses, there can be no assurance that future losses will not exceed internal estimates. In addition, the amount of the allowance for loan losses is subject to review by regulatory agencies, which can order the establishment of additional loss provisions. The following table summarizes changes in the allowance for loan losses over the nine-month periods ended March 31, 2015 and 2014:

 

    

Nine months ended

March 31,

 
     2015      2014  

Balance, beginning of period

   $ 3,958       $ 3,938   

Loans charged off

     

Real estate loans:

     

One-to four-family

     (136      (331

Multi-family

     —           —     

Commercial

     (28      (28

HELOC

     —           —     

Construction

     —           —     

Commercial business

        (38

Consumer

     (11      (37
  

 

 

    

 

 

 

Gross charged off loans

  (175   (434
  

 

 

    

 

 

 

Recoveries of loans previously charged off

Real estate loans:

One-to four-family

  28      46   

Multi-family

  —        —     

Commercial

  —        —     

HELOC

  13      —     

Construction

  —        —     

Commercial business

  —        —     

Consumer

  28      5   
  

 

 

    

 

 

 

Gross recoveries of charged off loans

  69      51   
  

 

 

    

 

 

 

Net charge offs

  (106   (383
  

 

 

    

 

 

 

Provision charged to expense

  259      366   
  

 

 

    

 

 

 

Balance, end of period

$ 4,111    $ 3,921   
  

 

 

    

 

 

 

The allowance for loan losses has been calculated based upon an evaluation of pertinent factors underlying the various types and quality of the Company’s loans. Management considers such factors as the repayment status of a loan, the estimated net fair value of the underlying collateral, the borrower’s intent and ability to repay the loan, local economic conditions, and the Company’s historical loss ratios. We maintain the allowance for loan losses through the provisions for loan losses that we charge to income. We charge losses on loans against the allowance for loan losses when we believe the collection of loan principal is unlikely. The allowance for loan losses increased $153,000 to $4.1 million at March 31, 2015, from $4.0 million at June 30, 2014. The increase was a result of an increase in outstanding loans and was necessary in order to bring the allowance for loan losses to a level that reflects management’s estimate of the probable loss in the Company’s loan portfolio at March 31, 2015.

 

45


Table of Contents

In its quarterly evaluation of the adequacy of its allowance for loan losses, the Company employs historical data including past due percentages, charge offs, and recoveries. The Company’s allowance methodology weights the most recent twelve-quarter period’s net charge-offs and uses this information as one of the primary factors for evaluation of allowance adequacy. The most recent four-quarter net charge-offs are given a higher weight of 50%, while quarters 5-8 are given a 30% weight and quarters 9-12 are given only a 20% weight. The average net charge-offs in each period are calculated as net charge-offs by portfolio type for the period as a percentage of the quarter end balance of respective portfolio type over the same period. As the Company and the industry have seen increases in loan defaults in the past several years, the Company believes that it is prudent to emphasize more recent historical factors in the allowance evaluation. The following table sets forth the Company’s weighted average historical net charge-offs as of March 31, 2015 and June 30, 2014:

 

Portfolio segment

   March 31, 2015
Net charge-offs
12 quarter weighted
historical
    June 30, 2014
Net charge-offs
12 quarter weighted
historical
 

Real Estate:

    

One-to four-family

     .00     .04

Multi-family

     .01     .00

Commercial

     .02     .06

HELOC

     .28     .26

Construction

     .00     .00

Commercial business

     .13     .25

Consumer

     (.02 %)      .25
  

 

 

   

 

 

 

Total portfolio

  .02   .06

Additionally, in its quarterly evaluation of the adequacy of the allowance for loan losses, the Company evaluates changes in financial conditions of individual borrowers; changes in local, regional, and national economic conditions; the Company’s historical loss experience; and changes in market conditions for property pledged to the Company as collateral. The Company has identified specific qualitative factors that address these issues and subjectively assigns a percentage to each factor. At March 31, 2015, these qualitative factors included: (1) management’s assumptions regarding the minimal level of risk for a given loan category; (2) changes in lending policies and procedures, including changes in underwriting standards, and charge-off and recovery practices not considered elsewhere in estimating credit losses; (3) changes in international, national, regional and local economics and business conditions and developments that affect the collectability of the portfolio, including the conditions of various market segments; (4) changes in the nature and volume of the portfolio and in the terms of loans; (5) changes in the experience, ability, and depth of the lending officers and other relevant staff; (6) changes in the volume and severity of past due loans, the volume of non-accrual loans, the volume of troubled debt restructured and other loan modifications, and the volume and severity of adversely classified loans; (7) changes in the quality of the loan review system; (8) changes in the value of the underlying collateral for collateral-dependent loans; (9) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and (10) the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio. The applied loss factors are re-evaluated quarterly to ensure their relevance in the current environment.

 

46


Table of Contents

The qualitative factors are applied to the allowance for loan losses based upon the following percentages by loan type:

 

Portfolio segment

   Qualitative factor
applied at

March 31, 2015
    Qualitative factor
applied at

June 30, 2014
 

Real Estate:

    

One-to four-family

     0.83     0.81

Multi-family

     1.44     1.40

Commercial

     1.24     1.14

HELOC

     0.82     0.89

Construction

     0.63     0.65

Commercial business

     1.96     2.10

Consumer

     0.86     0.62
  

 

 

   

 

 

 

Total portfolio

  1.13   1.07

At March 31, 2015, the amount of our allowance for loan losses attributable to these qualitative factors was approximately $3.8 million, as compared to $3.6 million at June 30, 2014. The general increase in qualitative factors was attributable primarily to the change in criticized loans.

While management believes that our asset quality remains strong, it recognizes that, due to the continued growth in the loan portfolio, the increase in troubled debt restructurings and the potential changes in market conditions, our level of nonperforming assets and resulting charge-offs may fluctuate. Higher levels of net charge-offs requiring additional provisions for loan losses could result. Although management uses the best information available, the level of the allowance for loan losses remains an estimate that is subject to significant judgment and short-term change.

Liquidity and Capital Resources

Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit inflows, loan sales and repayments, advances from the Federal Home Loan Bank of Chicago, and maturities of securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. Our Asset/Liability Management Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and deposit withdrawals of our customers as well as unanticipated contingencies. For the three months ended March 31, 2015 and the year ended June 30, 2014, our liquidity ratio averaged 31.5% and 36.3% of our total assets, respectively. We believe that we had enough sources of liquidity to satisfy our short- and long-term liquidity needs as of March 31, 2015.

We regularly monitor and adjust our investments in liquid assets based upon our assessment of: (i) expected loan demand; (ii) expected deposit flows; (iii) yields available on interest-earning deposits and securities; and (iv) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest-earning deposits and short- and medium-term securities.

Our most liquid assets are cash and cash equivalents. The levels of these assets are affected by our operating, financing, lending and investing activities during any given period. At March 31, 2015, cash and cash equivalents totaled $12.5 million. Interest-bearing time deposits which can offer additional sources of liquidity, totaled $250,000 at March 31, 2015.

Our cash flows are derived from operating activities, investing activities and financing activities as reported in our Condensed Consolidated Statement of Cash Flows included in our financial statements. Net cash provided by operating activities were $3.9 million and $4.5 million for the nine months ended March 31, 2015 and 2014, respectively. Net cash used in investing activities consisted primarily of disbursements for loan originations and the purchase of securities, offset

 

47


Table of Contents

by net cash provided by principal collections on loans, and proceeds from maturing securities, the sale of securities and pay downs on mortgage-backed securities. Net cash provided by (used in) investing activities was $1.2 million and $(26.1) million for the nine months ended March 31, 2015 and 2014, respectively. Net cash provided by (used in) financing activities consisted primarily of the activity in deposit accounts, FHLB Advances, dividends paid, and stock repurchases. The net cash provided by (used in) financing activities was $(5.4) million and $27.5 million for the nine months ended March 31, 2015 and 2014, respectively.

The Company must also maintain adequate levels of liquidity to ensure the availability of funds to satisfy loan commitments. The Company anticipates that it will have sufficient funds available to meet its current commitments principally through the use of current liquid assets and through its borrowing capacity discussed above. The following table summarizes these commitments at March 31, 2015 and June 30, 2014.

 

     March 31, 2015      June 30, 2014  
     (Dollars in thousands)  

Commitments to fund loans

   $ 7,705       $ 8,949   

Lines of credit

     20,469         18,663   

At March 31, 2015, certificates of deposit due within one year of March 31, 2015 totaled $177.6 million, or 42.9% of total deposits. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates of deposit due on or before March 31, 2016. Moreover, it is our intention as we continue to grow our commercial real estate portfolio, to emphasize lower cost deposit relationships with these commercial loan customers and thereby replace the higher cost certificates with lower cost deposits. We have the ability to attract and retain deposits by adjusting the interest rates offered.

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of Chicago, which provides an additional source of funds. Federal Home Loan Bank advances were $41.0 million at March 31, 2015. At March 31, 2015, we had the ability to borrow up to an additional $97.5 million from the Federal Home Loan Bank of Chicago and also had the ability to borrow $20.9 million from the Federal Reserve based on current collateral pledged.

On July 2, 2013, the Board of Governors of the Federal Reserve System announced its approval of the final rule to implement the Basel III regulatory capital reforms, among other changes required by the Dodd-Frank Wall Street Reform and Consumer Protection Act. The Office of the Comptroller of the Currency, as well as the Federal Deposit Insurance Corporation, adopted the new rule as of July 9, 2013. The approved rule includes a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5%, as well as common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets. The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking institutions.

The phase-in for banking organizations such as the Company and the Association began in January 2015, while the phase-in period for larger banks started in January 2014. The implementation of the new capital and liquidity standards is not expected to have a material impact on the Company’s Consolidated Financial Statements.

During the nine months ended March 31, 2015, the Company repurchased 38,600 of its shares as part of the stock repurchase program that was adopted by the Company in the year ended June 30, 2014, which allowed the Company to repurchase up to 221,383 shares of its common stock, or approximately 5 % of the then current outstanding shares. Repurchases are made at management’s discretion at prices management considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance. The repurchase plan may be suspended, terminated, or modified at any time for any reason, including market conditions, the cost of purchasing shares, the availability of alternative investment opportunities, liquidity, and other factors deemed appropriate. The repurchase program does not obligate the Company to purchase any particular number of shares. As of March 31, 2015, the Company had repurchased 88,600 shares and the maximum number of shares that may yet be purchased under the plan was 132,783.

 

48


Table of Contents

The Association is subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. The OCC’s prompt corrective action standards changed effective January 1, 2015. Under the new standards, in order to be considered well-capitalized, the Association must have a Tier 1 capital to total assets ratio of 5.0% (unchanged), a common equity Tier 1 to risk-weighted assets ratio (CETI) of 6.5% (new ratio), a Tier 1 capital to risk-weighted assets ratio of 8.0% (increased from 6.0%), and a total capital to risk-weighted assets ratio of 10.0% (unchanged). The Association exceeds all these new regulatory capital requirements. The Association is considered “well capitalized” under regulatory guidelines.

 

     March 31, 2015     June 30, 2014     Minimum to Be Well  
     Actual     Actual     Capitalized  

Tier 1 capital to total assets

      

Association

     11.8     12.1     5.0

Company

     15.2     14.7     N/A   

Common equity tier 1 to risk-weighted assets Association

     19.6     N/A        6.5

Company

     25.2     N/A        N/A   

Tier 1 capital to risk-weighted assets

      

Association

     19.6     20.7     8.0

Company

     25.2     25.1     N/A   

Total capital to risk-weighted assets

      

Association

     20.9     21.9     10.0

Company

     26.5     26.3     N/A   

The net proceeds from the Company’s stock offering in connection with its conversion have significantly increased our liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the stock offering are used for general corporate purposes, including the funding of new loans. Our financial condition and results of operations will be enhanced by the net proceeds from the stock offering, resulting in increased net interest-earning assets and net interest income. However, due to the increase in equity resulting from the net proceeds raised in the stock offering, our return on equity will be adversely affected until we can deploy the proceeds effectively.

 

49


Table of Contents

Average Balances and Yields

The following tables set forth average balance sheets, average yields and costs, and certain other information at and for the periods indicated. Yields and costs are presented on an annualized basis. Tax-equivalent yield adjustments have not been made for tax-exempt securities. All average balances are based on month-end balances, which management deems to be representative of the operations of the Company. Non-accrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.

 

     For the Three Months Ended March 31,  
     2015     2014  
     Average
Balance
     Interest Income/
Expense
     Yield/
Cost
    Average
Balance
     Interest
Income/
Expense
     Yield/
Cost
 
     (Dollars in thousands)  

Assets

                

Loans

   $ 345,591       $ 3,599         4.16   $ 329,786       $ 3,436         4.17

Securities:

                

U.S. government, federal agency and government-sponsored enterprises

     104,863         695         2.65     132,736         816         2.46

Mortgage-backed:

                

GSE-residential

     62,288         391         2.51     79,212         543         2.74

State and political subdivisions

     3,558         24         2.70     2,775         9         1.30
  

 

 

    

 

 

      

 

 

    

 

 

    

Total securities

  170,709      1,110      2.60   214,723      1,368      2.55

Other

  12,612      11      0.38   7,522      10      0.53
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

  528,912      4,720      3.57   552,031      4,814      3.49

Non-interest earning assets

  23,657      21,018   
  

 

 

         

 

 

       

Total assets

$ 552,569    $ 573,049   
  

 

 

         

 

 

       

Liabilities and Stockholders’ Equity

Interest-bearing liabilities:

Interest-bearing checking or NOW

$ 38,430      9      0.09 $ 36,271      8      0.09

Savings accounts

  35,636      15      0.17   34,458      19      0.22

Money market accounts

  58,090      28      0.19   58,927      35      0.24

Certificates of deposit

  263,126      540      0.82   253,384      518      0.82
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

  395,282      592      0.60   383,040      580      0.61

Federal Home Loan Bank Advances and repurchase agreements

  53,196      198      1.57   92,027      209      0.91
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

  448,478      790      0.70   475,067      789      0.66

Noninterest-bearing liabilities

  19,043      17,480   
  

 

 

         

 

 

       

Total liabilities

  467,521      492,547   

Stockholders’ equity

  85,048      80,502   
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

$ 552,569    $ 573,049   
  

 

 

         

 

 

       

 

50


Table of Contents
     For the Three Months Ended March 31,  
     2015     2014  
     Average
Balance
    Interest Income/
Expense
     Yield/
Cost
    Average
Balance
    Interest
Income/
Expense
     Yield/
Cost
 
     (Dollars in thousands)  

Net interest income

     $ 3,930           $ 4,025      
    

 

 

        

 

 

    

Interest rate spread (1)

  2.86   2.83

Net interest margin (2)

  2.97   2.92

Net interest-earning assets (3)

$ 80,434    $ 76,964   
  

 

 

        

 

 

      

Average interest-earning assets to interest-bearing liabilities

  118   116

 

(1) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2) Net interest margin represents net interest income divided by average total interest-earning assets.
(3) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

 

     For the Nine Months Ended March 31,  
   2015     2014  
   Average
Balance
     Interest
Income/
Expense
     Yield/
Cost
    Average
Balance
     Interest
Income/
Expense
     Yield/
Cost
 
   (Dollars in thousands)  

Assets

        

Loans

   $ 341,130       $ 10,669         4.17   $ 324,937       $ 10,273         4.22

Securities:

        

U.S. government, federal agency and government-sponsored enterprises

     105,315         2,127         2.69     124,926         2,267         2.42

Mortgage-backed:

                

GSE-residential

     64,076         1,220         2.54     76,490         1,527         2.66

State and political subdivisions

     3,461         64         2.47     3,293         36         1.46
  

 

 

    

 

 

      

 

 

    

 

 

    

Total securities

  172,852      3,411      2.63   204,709      3,830      2.49

Other

  10,129      33      0.43   7,550      24      0.42
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

  524,111      14,113      3.59   537,196      14,127      3.51

Non-interest earning assets

  23,665      19,664   
  

 

 

         

 

 

       

Total assets

$ 547,776    $ 556,860   
  

 

 

         

 

 

       

 

51


Table of Contents
     For the Nine Months Ended March 31,  
   2015     2014  
   Average
Balance
    Interest
Income/
Expense
     Yield/
Cost
    Average
Balance
    Interest
Income/
Expense
     Yield/
Cost
 
   (Dollars in thousands)  

Liabilities and Stockholders’ Equity

              

Interest-bearing liabilities:

              

Interest-bearing checking or NOW

   $ 35,419        24         0.09   $ 34,335        27         0.10

Savings accounts

     34,777        44         0.17     32,810        56         0.23

Money market accounts

     57,593        85         0.20     58,813        109         0.25

Certificates of deposit

     266,609        1,689         0.84     246,516        1,540         0.83
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

  394,398      1,842      0.62   372,474      1,732      0.62

Federal Home Loan Bank Advances and repurchase agreements

  51,015      591      1.62   86,189      617      0.95
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

  445,413      2,433      0.73   458,663      2,349      0.68

Noninterest-bearing liabilities

  18,672      16,752   
  

 

 

        

 

 

      

Total liabilities

  464,085      475,415   

Stockholders’ equity

  83,691      81,445   
  

 

 

        

 

 

      

Total liabilities and stockholders’ equity

$ 547,776    $ 556,860   
  

 

 

        

 

 

      

Net interest income

$ 11,680    $ 11,778   
    

 

 

        

 

 

    

Interest rate spread (1)

  2.86   2.83

Net interest margin (2)

  2.97   2.92

Net interest-earning assets (3)

$ 78,698    $ 78,533   
  

 

 

        

 

 

      

Average interest-earning assets to interest-bearing liabilities

  118   117

 

(1) Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2) Net interest margin represents net interest income divided by average total interest-earning assets.
(3) Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.

 

52


Table of Contents

Rate/Volume Analysis

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

 

     Three Months Ended March 31,
2015 vs. 2014
    Nine Months Ended March 31,
2015 vs. 2014
 
     Increase (Decrease)
Due to
    Total
Increase
(Decrease)
    Increase (Decrease)
Due to
    Total
Increase
(Decrease)
 
     Volume     Rate       Volume     Rate    
     (In thousands)  

Interest-earning assets:

            

Loans

   $ 217      $ (55   $ 162      $ 582      $ (186   $ 396   

Securities

     (431     173        (258     (729     310        (419

Other

     17        (15     2        8        1        9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-earning assets

$ (197 $ 103    $ (94 $ (139 $ 125    $ (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing liabilities:

Interest-bearing checking or NOW

$ 1    $ —      $ 1    $ 1    $ (4 $ (3

Savings accounts

  5      (9   (4   6      (18   (12

Certificates of deposit

  22      —        22      116      33      149   

Money market accounts

  (4   (3   (7   (4   (20   (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing deposits

  24      (12   12      119      (9   110   

Federal Home Loan Bank advances and repurchase agreements

  (460   449      (11   (440   414      (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

$ (436 $ 437    $ 1    $ (321 $ 405    $ 84   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Change in net interest income

$ 239    $ (334 $ (95 $ 182    $ (280 $ (98
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

An internal interest rate risk analysis is performed at least quarterly to assess the Company’s Earnings at Risk, Capital at Risk, and Value at Risk. As of March 31, 2015, there were no material changes in interest rate risk from the analysis disclosed in the Company’s Form 10-K for the fiscal year ended June 30, 2014, as filed with the Securities and Exchange Commission.

 

Item 4. Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Company’s principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of March 31, 2015. Based upon such evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the Securities and Exchange Commission (the “SEC”) (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

During the quarter ended March 31, 2015, there have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

53


Table of Contents

Part II – Other Information

 

Item 1. Legal Proceedings

The Association and Company are subject to various legal actions arising in the normal course of business. In the opinion of management, the resolution of these legal actions is not expected to have a material adverse effect on the Association’s or the Company’s financial condition or results of operations.

 

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in “Item1A.- Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended June 30, 2014, which could materially affect our business, financial condition or future results of operations. The risks described in our Annual Report on Form 10-K are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or results of operations.

 

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

On May 14, 2014, the Company announced the commencement of a stock repurchase program to acquire up to 221,383, or 5%, of the Company’s then outstanding common stock. The repurchase plan is scheduled to terminate on May 20, 2015, but may be suspended, terminated, modified or extended at any time for any reason. The repurchase program does not obligate the Company to purchase any particular number of shares.

There were no purchases of the Company’s common stock by the Company during the quarter ended March 31, 2015. As of March 31, 2015, the Company had repurchased 88,600 shares and the maximum number of shares that may yet be purchased under the plan was 132,783.

 

Item 3. Defaults Upon Senior Securities

None.

 

Item 4. Mine Safety Disclosures

None.

 

Item 5. Other Information

None.

Item 6. Exhibits

 

  31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

  31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

  32 Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

  101 Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Condensed Consolidated Balance Sheets as of March 31, 2015 and June 30, 2014, (ii) the Condensed Consolidated Statements of Income for the three and nine months ended March 31, 2015 and 2014, (iii) the Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended March 31, 2015 and 2014, (iv) the Condensed Consolidated Statements of Stockholders’ Equity for the nine months ended March 31, 2015 and 2014, (v) the Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2015 and 2014, and (vi) the notes to the Condensed Consolidated Financial Statements.*

 

* This information is furnished and not filed for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.

 

54


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

IF BANCORP, INC.
Date: May 12, 2015

/s/ Alan D. Martin

Alan D. Martin
President and Chief Executive Officer
Date: May 12, 2015

/s/ Pamela J. Verkler

Pamela J. Verkler

Senior Executive Vice President and Chief Financial Officer

(Principal Financial Officer)

 

55