Attached files

file filename
EX-31.2 - EX-31.2 - PULASKI FINANCIAL CORPa15-24993_1ex31d2.htm
EX-32.2 - EX-32.2 - PULASKI FINANCIAL CORPa15-24993_1ex32d2.htm
EX-32.1 - EX-32.1 - PULASKI FINANCIAL CORPa15-24993_1ex32d1.htm
EX-31.1 - EX-31.1 - PULASKI FINANCIAL CORPa15-24993_1ex31d1.htm

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

(Mark One)

 

x      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended December 31, 2015

 

OR

 

o         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                     to                    

 

0-24571

Commission File Number

 

Pulaski Financial Corp.

(Exact name of registrant as specified in its charter)

 

Missouri

 

43-1816913

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification Number)

 

12300 Olive Boulevard

 

 

St. Louis, Missouri

 

63141-6434

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (314) 878-2210

 

Not Applicable

(Former name, address and former fiscal year, 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 filing requirements for the past 90 days. Yes x No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate 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 o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

o

 

Accelerated filer

x

Non-accelerated filer

o

 

Smaller reporting company

o

(Do not check if a smaller reporting company.)

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)  Yes o No x

 

Indicate the number of shares outstanding of the registrant’s classes of common stock, as of the latest practicable date.

 

Class

 

Outstanding at February 3, 2016

Common Stock, par value $.01 per share

 

11,958,158 shares

 

 

 



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

FORM 10-Q

 

DECEMBER 31, 2015

 

TABLE OF CONTENTS

 

 

 

Page

 

 

 

PART I

FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Unaudited Consolidated Balance Sheets at December 31, 2015 and September 30, 2015

1

 

 

 

 

Unaudited Consolidated Statements of Operations and Comprehensive Income for the Three Months Ended December 31, 2015 and 2014

2

 

 

 

 

Unaudited Consolidated Statement of Stockholders’ Equity for the Three Months Ended December 31, 2015 and 2014

3

 

 

 

 

Unaudited Consolidated Statements of Cash Flows for the Three Months Ended December 31, 2015 and 2014

5

 

 

 

 

Notes to Unaudited Consolidated Financial Statements

7

 

 

 

Item 2.

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

39

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

57

 

 

 

Item 4.

Controls and Procedures

58

 

 

 

PART II

OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

60

 

 

 

Item 1A.

Risk Factors

60

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

60

 

 

 

Item 3.

Defaults Upon Senior Securities

60

 

 

 

Item 4.

Mine Safety Disclosures

60

 

 

 

Item 5.

Other Information

60

 

 

 

Item 6.

Exhibits

61

 

 

 

Signatures

62

 



Table of Contents

 

PART I - FINANCIAL INFORMATION

 



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

UNAUDITED CONSOLIDATED BALANCE SHEETS

DECEMBER 31, 2015 and SEPTEMBER 30, 2015

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

ASSETS

 

 

 

 

 

Cash and amounts due from depository institutions

 

$

13,755,947

 

$

11,996,951

 

Federal funds sold and overnight interest-bearing deposits

 

74,754,325

 

67,786,775

 

Total cash and cash equivalents

 

88,510,272

 

79,783,726

 

Debt and mortgage-backed securities available for sale, at fair value

 

5,282,984

 

5,326,831

 

Debt and mortgage-backed securities held to maturity, at amortized cost (fair value of $42,635,445 and $42,319,807 at December 31, 2015 and September 30, 2015, respectively)

 

42,625,873

 

42,201,040

 

Capital stock of Federal Home Loan Bank and Federal Reserve Bank, at cost

 

13,216,300

 

11,156,300

 

Mortgage loans held for sale, at fair value

 

189,669,017

 

112,651,387

 

Loans receivable (net of allowance for loan losses of $15,852,762 and $15,799,107 at December 31, 2015 and September 30, 2015, respectively)

 

1,222,234,659

 

1,188,369,404

 

Real estate acquired in settlement of loans (net of valuation allowance of $60,700 and $76,700 at December 31, 2015 and September 30, 2015, respectively)

 

4,754,892

 

5,150,663

 

Premises and equipment, net

 

17,590,678

 

17,589,765

 

Goodwill

 

3,938,524

 

3,938,524

 

Accrued interest receivable

 

3,181,479

 

3,151,019

 

Bank-owned life insurance

 

34,791,384

 

34,571,455

 

Deferred tax assets, net

 

7,747,434

 

8,391,617

 

Prepaid expenses, accounts receivable and other assets

 

12,192,233

 

9,412,615

 

 

 

 

 

 

 

Total assets

 

$

1,645,735,729

 

$

1,521,694,346

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits

 

$

1,214,219,501

 

$

1,137,804,738

 

Borrowed money

 

269,600,038

 

219,853,652

 

Subordinated debentures

 

19,589,000

 

19,589,000

 

Advance payments by borrowers for taxes and insurance

 

3,025,481

 

4,936,967

 

Accrued interest payable

 

510,727

 

488,647

 

Other liabilities

 

14,788,708

 

17,523,252

 

Total liabilities

 

1,521,733,455

 

1,400,196,256

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY :

 

 

 

 

 

 

 

 

 

 

 

Common stock - $0.01 par value per share, 18,000,000 shares authorized; 13,082,087 shares issued at December 31, 2015 and September 30, 2015

 

130,821

 

130,821

 

Treasury stock - at cost (1,219,748 and 1,259,395 shares at December 31, 2015 and September 30, 2015, respectively)

 

(11,862,158

)

(11,981,018

)

Additional paid-in capital

 

62,264,697

 

61,871,570

 

Accumulated other comprehensive (loss) gain, net

 

(8,181

)

3,204

 

Retained earnings

 

73,477,095

 

71,473,513

 

Total stockholders’ equity

 

124,002,274

 

121,498,090

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,645,735,729

 

$

1,521,694,346

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

1



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

THREE MONTHS ENDED DECEMBER 31, 2015 AND 2014

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Interest and Dividend Income:

 

 

 

 

 

Loans receivable

 

$

11,883,515

 

$

11,406,317

 

Mortgage loans held for sale

 

1,264,360

 

703,461

 

Securities and other

 

159,867

 

113,771

 

Total interest and dividend income

 

13,307,742

 

12,223,549

 

Interest Expense:

 

 

 

 

 

Deposits

 

1,240,053

 

893,755

 

Borrowed money

 

228,964

 

354,732

 

Subordinated debentures

 

131,434

 

124,826

 

Total interest expense

 

1,600,451

 

1,373,313

 

Net interest income

 

11,707,291

 

10,850,236

 

Provision for loan losses

 

(800,000

)

500,000

 

Net interest income after provision for loan losses

 

12,507,291

 

10,350,236

 

Non-Interest Income:

 

 

 

 

 

Mortgage revenues

 

2,183,313

 

1,474,363

 

Retail banking fees

 

1,064,177

 

1,054,775

 

Bank-owned life insurance income

 

219,928

 

245,187

 

Other

 

142,139

 

941,609

 

Total non-interest income

 

3,609,557

 

3,715,934

 

Non-Interest Expense:

 

 

 

 

 

Salaries and employee benefits

 

6,358,680

 

4,969,548

 

Occupancy, equipment and data processing expense

 

3,063,025

 

2,793,698

 

Advertising

 

154,648

 

171,553

 

Professional services

 

1,004,377

 

497,349

 

FDIC deposit insurance premium expense

 

251,429

 

259,174

 

Real estate foreclosure (recoveries) losses and expense, net

 

(13,189

)

77,001

 

Postage, document delivery and office supplies expense

 

153,054

 

163,925

 

Other

 

407,778

 

394,027

 

Total non-interest expense

 

11,379,802

 

9,326,275

 

Income before income taxes

 

4,737,046

 

4,739,895

 

Income tax expense

 

1,581,519

 

1,604,572

 

Net income

 

$

3,155,527

 

$

3,135,323

 

Other comprehensive income:

 

 

 

 

 

Unrealized loss on debt and mortgage-backed securities available for sale

 

(18,363

)

(39,037

)

Income tax benefit

 

6,978

 

14,834

 

Net unrealized loss

 

(11,385

)

(24,203

)

Comprehensive income

 

$

3,144,142

 

$

3,111,120

 

Per Common Share Amounts:

 

 

 

 

 

Basic earnings per common share

 

$

0.27

 

$

0.27

 

Weighted average common shares outstanding - basic

 

11,896,508

 

11,715,120

 

Diluted earnings per common share

 

$

0.26

 

$

0.26

 

Weighted average common shares outstanding - diluted

 

12,080,234

 

12,063,777

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

2



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED DECEMBER 31, 2015

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Other

 

 

 

 

 

 

 

Common

 

Treasury

 

Paid-In

 

Comprehensive

 

Retained

 

 

 

 

 

Stock

 

Stock

 

Capital

 

Income (Loss), Net

 

Earnings

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, SEPTEMBER 30, 2015

 

$

130,821

 

$

(11,981,018

)

$

61,871,570

 

$

3,204

 

$

71,473,513

 

$

121,498,090

 

Net income

 

 

 

 

 

3,155,527

 

3,155,527

 

Other comprehensive loss

 

 

 

 

(11,385

)

 

(11,385

)

Common stock dividends ($0.095 per share)

 

 

 

 

 

(1,151,945

)

(1,151,945

)

Commission on shares purchased for dividend reinvestment plan

 

 

 

408

 

 

 

408

 

Stock options exercised (3,400 shares)

 

 

22,263

 

8,802

 

 

 

31,065

 

Stock option and award expense

 

 

 

80,487

 

 

 

80,487

 

Common stock issued under employee compensation plans (4,200 shares)

 

 

27,503

 

(27,503

)

 

 

 

Common stock issued for performance-based common share units earned (46,729 shares)

 

 

305,981

 

224,702

 

 

 

530,683

 

Common stock surrendered to satisfy tax withholding obligations of stock-based compensation (14,682 shares)

 

 

(236,887

)

 

 

 

(236,887

)

Excess tax benefit from stock-based compensation

 

 

 

106,231

 

 

 

106,231

 

BALANCE, DECEMBER 31, 2015

 

$

130,821

 

$

(11,862,158

)

$

62,264,697

 

$

(8,181

)

$

73,477,095

 

$

124,002,274

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

3



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED DECEMBER 31, 2014

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Other

 

 

 

 

 

 

 

Common

 

Treasury

 

Paid-In

 

Comprehensive

 

Retained

 

 

 

 

 

Stock

 

Stock

 

Capital

 

Loss

 

Earnings

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, SEPTEMBER 30, 2014

 

$

130,821

 

$

(12,657,442

)

$

62,739,343

 

$

(26,210

)

$

61,929,624

 

$

112,116,136

 

Net income

 

 

 

 

 

3,135,323

 

3,135,323

 

Other comprehensive loss

 

 

 

 

(24,203

)

 

(24,203

)

Common stock dividends ($0.095 per share)

 

 

 

 

 

(1,141,435

)

(1,141,435

)

Commission on shares purchased for dividend reinvestment plan

 

 

 

(4,579

)

 

 

(4,579

)

Stock options exercised (42,200 shares)

 

 

276,326

 

150,954

 

 

 

427,280

 

Stock option and award expense

 

 

 

86,310

 

 

 

86,310

 

Common stock issued under employee compensation plans (544 shares)

 

 

3,562

 

2,961

 

 

 

6,523

 

Forfeiture of restricted common stock awards (1,368 shares)

 

 

(13,338

)

13,338

 

 

 

 

Common stock surrendered to satisfy tax withholding obligations of stock-based compensation (20,795 shares)

 

 

(246,346

)

 

 

 

(246,346

)

Equity trust expense, net of forfeitures

 

 

 

64,868

 

 

 

64,868

 

Excess tax expense from stock-based compensation

 

 

 

92,505

 

 

 

92,505

 

BALANCE, DECEMBER 31, 2014

 

$

130,821

 

$

(12,637,238

)

$

63,145,700

 

$

(50,413

)

$

63,923,512

 

$

114,512,382

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

4



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

THREE MONTHS ENDED DECEMBER 31, 2015 AND 2014

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Cash Flows From Operating Activities:

 

 

 

 

 

Net income

 

$

3,155,527

 

$

3,135,323

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

Depreciation, amortization and accretion:

 

 

 

 

 

Premises and equipment

 

545,232

 

516,165

 

Net deferred loan costs

 

580,871

 

493,351

 

Debt and mortgage-backed securities premiums and discounts, net

 

97,787

 

64,067

 

Equity trust expense

 

 

64,868

 

Stock option and award expense

 

80,487

 

86,310

 

Provision for loan losses

 

(800,000

)

500,000

 

Provision for losses on real estate acquired in settlement of loans

 

65,800

 

71,200

 

Gains on sales of real estate acquired in settlement of loans

 

(137,803

)

(46,663

)

Originations of mortgage loans held for sale

 

(413,223,792

)

(260,496,482

)

Proceeds from sales of mortgage loans held for sale

 

335,126,845

 

231,290,330

 

Gain on sales of loans held for sale

 

(2,516,845

)

(1,725,330

)

Increase in cash value of bank-owned life insurance

 

(219,928

)

(245,187

)

Decrease in deferred tax asset

 

644,183

 

191,389

 

Common stock issued under employee compensation plans

 

 

6,523

 

Excess tax benefit from stock-based compensation

 

(106,231

)

(92,505

)

Decrease in accrued expenses

 

(1,333,276

)

(886,904

)

Decrease in current income taxes payable

 

(1,605,546

)

(35,156

)

Changes in other assets and liabilities

 

(2,470,511

)

(646,276

)

Net adjustments

 

(85,272,727

)

(30,890,300

)

Net cash used in operating activities

 

(82,117,200

)

(27,754,977

)

 

 

 

 

 

 

Cash Flows From Investing Activities:

 

 

 

 

 

Proceeds from:

 

 

 

 

 

Maturities of debt securities available for sale

 

 

10,000,000

 

Maturities of debt securities held to maturity

 

14,500,000

 

5,000,000

 

Principal payments on mortgage-backed securities

 

56,913

 

159,889

 

Redemption of Federal Home Loan Bank stock

 

7,300,000

 

8,196,000

 

Sales of real estate acquired in settlement of loans receivable

 

455,957

 

1,603,339

 

Purchases of:

 

 

 

 

 

Debt securities available for sale

 

 

(5,144,700

)

Debt securities held to maturity

 

(15,054,050

)

(14,859,118

)

Federal Home Loan Bank stock

 

(9,360,000

)

(6,940,000

)

Premises and equipment

 

(546,145

)

(503,326

)

Net increase in loans receivable

 

(30,038,147

)

(22,320,738

)

Net cash used in investing activities

 

$

(32,685,472

)

$

(24,808,654

)

 

(Continued on next page.)

 

5



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

THREE MONTHS ENDED DECEMBER 31, 2015 AND 2014, CONTINUED

 

 

 

Three Months Ended

 

 

 

  December 31,

 

 

 

2015

 

2014

 

Cash Flows From Financing Activities:

 

 

 

 

 

Net increase in deposits

 

$

76,414,763

 

$

76,679,926

 

Net increase (decrease) in overnight retail repurchase agreements

 

(1,503,614

)

2,023,032

 

Net increase (decrease) in overnight Federal Home Loan Bank advances

 

51,500,000

 

(31,400,000

)

Payments on term loan

 

(250,000

)

(250,000

)

Net decrease in advance payments by borrowers for taxes and insurance

 

(1,911,486

)

(2,212,600

)

Proceeds from stock options exercised

 

31,065

 

427,280

 

Excess tax expense from stock-based compensation

 

106,231

 

92,505

 

Dividends paid on common stock

 

(1,151,945

)

(1,141,435

)

Commission on shares purchased for dividend reinvestment plan

 

408

 

(4,579

)

Common stock issued for performance-based common share units earned

 

530,683

 

 

Common stock surrendered to satisfy tax withholding obligations of stock-based compensation

 

(236,887

)

(246,346

)

Net cash provided by financing activities

 

123,529,218

 

43,967,783

 

Net increase (decrease) in cash and cash equivalents

 

8,726,546

 

(8,595,848

)

Cash and cash equivalents at beginning of period

 

79,783,726

 

81,549,093

 

Cash and cash equivalents at end of period

 

$

88,510,272

 

$

72,953,245

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest on deposits

 

$

1,222,092

 

$

884,653

 

Interest on borrowed money

 

227,847

 

354,553

 

Interest on subordinated debentures

 

128,431

 

123,407

 

Cash paid during the period for interest

 

1,578,370

 

1,362,613

 

Income taxes, net

 

2,429,674

 

1,341,000

 

 

 

 

 

 

 

Noncash Activities:

 

 

 

 

 

Real estate acquired in settlement of loans receivable

 

61,873

 

3,546,013

 

Loans to facilitate the sale of real estate acquired in settlement of loans receivable

 

73,690

 

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

6



Table of Contents

 

PULASKI FINANCIAL CORP. AND SUBSIDIARIES

 

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

1.                    BASIS OF PRESENTATION

 

The unaudited consolidated financial statements include the accounts of Pulaski Financial Corp. (the “Company”) and its wholly owned subsidiary, Pulaski Bank (the “Bank”), and the Bank’s wholly owned subsidiaries, Pulaski Service Corporation and Priority Property Holdings, LLC.  All significant intercompany accounts and transactions have been eliminated.  The assets of the Company consist primarily of the investment in the outstanding shares of the Bank and its liabilities consist principally of obligations on its subordinated debentures and a term loan from a commercial bank.  Accordingly, the information set forth in this report, including the consolidated financial statements and related financial data, relates primarily to the Bank.  The Company, through the Bank, operates as a single business segment, providing traditional community banking services through its full-service branch network and mortgage loan production offices.

 

The accompanying unaudited consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, the unaudited consolidated financial statements do not contain all of the information and disclosures required by U.S. GAAP as applied to annual reports on Form 10-K.  Therefore, these unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended September 30, 2015 contained in the Company’s 2015 Annual Report to Stockholders, which was filed as an exhibit to the Company’s Annual Report on Form 10-K for the year ended September 30, 2015.

 

In the opinion of management, the unaudited consolidated financial statements contain all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of the financial condition of the Company as of December 31, 2015 and September 30, 2015 and its results of operations for the three-month periods ended December 31, 2015 and 2014.  The results of operations for the three-month period ended December 31, 2015 are not necessarily indicative of the operating results that may be expected for the entire fiscal year or for any other period.

 

The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements that affect the reported amounts of revenues and expenses during the reported periods.  Actual results could differ from those estimates.  The determination of the allowance for loan losses, the liability for loans sold and the valuation of the deferred tax assets are significant estimates reported within the consolidated financial statements.

 

Effective January 1, 2015, the Company elected to account for all loans held for sale at fair value.  In prior quarters, the Company accounted for loans held for sale at the lower of cost or fair value.  Refer to Note 9 for further discussion.

 

Certain reclassifications have been made to the fiscal 2015 amounts to conform to the fiscal 2016 presentation.

 

The Company has evaluated all subsequent events to ensure that the accompanying consolidated financial statements include the effects of any subsequent events that should be recognized in such consolidated financial statements as of December 31, 2015, and the appropriate disclosure of any subsequent events that were not recognized in the financial statements.

 

7



Table of Contents

 

2.                    EARNINGS PER SHARE

 

Basic earnings per share is computed using the weighted average number of common shares outstanding.  The effect of potential dilutive securities is included in diluted earnings per share.  The computations of basic and diluted earnings per share are presented in the following table.

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Net income

 

$

3,155,527

 

$

3,135,323

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

11,896,508

 

11,715,120

 

Effect of dilutive securities:

 

 

 

 

 

Treasury stock held in equity trust - unvested shares

 

2,153

 

190,704

 

Equivalent shares - employee stock options and awards

 

181,573

 

157,953

 

Weighted average common shares outstanding - diluted

 

12,080,234

 

12,063,777

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

Basic

 

$

0.27

 

$

0.27

 

Diluted

 

$

0.26

 

$

0.26

 

 

Under the treasury stock method, outstanding stock options are dilutive when the average market price of the Company’s common stock, when combined with the effect of any unamortized compensation expense, exceeds the option price during a period.  Proceeds from the assumed exercise of dilutive options along with the related tax benefit are assumed to be used to repurchase common shares at the average market price of such stock during the period.  Options to purchase common shares totaling 50,500 and 217,194 were excluded from the computations of diluted earnings per share for the three months ended December 31, 2015 and 2014, respectively, because the exercise price of the options, when combined with the effect of the unamortized compensation expense, were greater than the average market price of the common shares and were considered anti-dilutive.

 

3.                    STOCK-BASED COMPENSATION

 

The Company maintains shareholder-approved, stock-based incentive plans, which permit the granting of options to purchase common stock of the Company, awards of restricted shares of common stock and awards of “common share units” that can be settled in shares of common stock.  All employees, non-employee directors and consultants of the Company and its affiliates are eligible to receive awards under the plans.  The plans authorize the granting of options intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code, options that do not so qualify (non-statutory stock options) and the granting of restricted shares of common stock.  Stock options awards are generally granted with an exercise price equal to the market value of the Company’s shares at the date of grant and generally vest over a period of three to five years.  The exercise period for all stock options generally may not exceed 10 years from the date of grant.  Restricted stock awards generally vest over a period of two to five years. Generally, option and share awards provide for accelerated vesting if there is a change in control (as defined in the plans).  Shares used to satisfy stock awards and stock option exercises are generally issued from treasury stock.  At December 31, 2015, the Company had 510,072 reserved but unissued shares under the shareholder-approved Pulaski Financial Corp. 2006 Long-Term Incentive Plan that can be awarded in the form of stock options or share awards.  The authority to issue awards under this plan expired on January 26, 2016.  In addition, on December 3, 2015, the Company and First Busey Corporation entered into a Merger Agreement, pursuant to which First Busey will acquire the Company and the Bank. Under the terms of the Merger Agreement, the Company agreed not to issue any new stock-based awards.  Refer to Note 17 for further discussion of the proposed merger.

 

8



Table of Contents

 

Restricted Stock Awards - A summary of activity in the Company’s restricted stock awards as of and for the three-month period ended December 31, 2015 is as follows:

 

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Number

 

Grant-Date

 

 

 

Of Shares

 

Fair Value

 

Nonvested at September 30, 2015

 

31,546

 

$

10.46

 

Granted

 

4,200

 

14.99

 

Vested

 

(8,421

)

11.34

 

Forfeited

 

 

 

Nonvested at December 31, 2015

 

27,325

 

$

10.88

 

 

Stock Option Awards - A summary of activity in the Company’s stock option program as of and for the three-month period ended December 31, 2015 is as follows:

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Average

 

 

 

 

 

Average

 

Aggregate

 

Remaining

 

 

 

Number

 

Exercise

 

Intrinsic

 

Contractual

 

 

 

Of Shares

 

Price

 

Value

 

Life (years)

 

Outstanding at September 30, 2015

 

444,144

 

$

11.13

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Exercised

 

(3,400

)

9.14

 

 

 

 

 

Expired

 

(10,000

)

17.25

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

Outstanding at December 31, 2015

 

430,744

 

$

11.01

 

$

2,158,839

 

2.3

 

Exercisable at December 31, 2015

 

430,744

 

$

11.01

 

$

2,158,839

 

2.3

 

 

There were no stock options granted during the three months ended December 31, 2015 and 2014.

 

Common Share Units — On December 10, 2014, the Company granted approximately 105,000 “common share units” to its seven executive officers that were intended to provide such officers with incentive compensation tied to the Company’s successful performance for each of the fiscal years in the three-year period ended September 30, 2017.  The terms of the grants provide that the common share units will be settled in an equal number of shares of the Company’s common stock at the dates of vesting.  Under the terms of the grants, one-third of the common share units are eligible for vesting in each of the years in the three-year period ended September 30, 2017 determined by measurement of the Company’s cumulative performance over each of the one-year, two-year and three-year performance measurement periods based on two independent criteria, which will receive equal weighting: a cumulative return on average equity measured against internally-established targets and a cumulative total shareholder return measured against the SNL MicroCap Bank & Thrift Index.  The participants must be employed by the Company at the end of each of the performance measurement periods to be eligible for payment of the award.  The number of common share units in each award can be adjusted upward or downward under a pre-determined formula depending on the degree of attainment of the performance criteria up to a maximum of 150% of the common share units to be awarded in each year. On December 14, 2015, 46,729 common share units were vested and distributed to the executive officers based on the Company’s performance for the year ended September 30, 2015.

 

As of December 31, 2015, the total unrecognized compensation expense related to nonvested stock options, restricted stock awards and common share units was approximately $0, $216,000 and $435,000, respectively, and the related weighted average periods over which it is expected to be recognized are approximately 0 years, 2.0 years and 1.5 years, respectively.

 

9



Table of Contents

 

Equity Trust Plan - The Company maintains a deferred compensation plan (“Equity Trust Plan”) for the benefit of key loan officers and sales staff.  The plan is designed to recruit and retain top-performing loan officers and other key revenue-producing employees who are instrumental to the Company’s success.  In prior years, the plan allowed the recipients to defer a percentage of commissions earned into a rabbi trust for the benefit of the participants.  However, effective May 1, 2015, participants no longer have the option to defer commissions under the plan.  The assets of the trust are limited to shares of Company common stock and cash.  Awards related to participant contributions generally vest immediately or over a period of two to five years.  Awards related to Company contributions generally vest over a period of three to five years. The participants will generally forgo any accrued but nonvested benefits if they voluntarily leave the Company.  Vested shares in the plan are treated as issued and outstanding when computing basic and diluted earnings per share, whereas nonvested shares are treated as issued and outstanding only when computing diluted earnings per share.  Because excess shares and cash held by the trust were used to fund participant contributions during the three months ended December 31, 2015 and 2014, the plan purchased no shares during these periods.  There were no vested shares distributed to participants during the three months ended December 31, 2015.  At December 31, 2015, there were 95,819 shares in the plan with an aggregate carrying value of $863,000, including 2,064 shares that were not yet vested.  Such shares were included in treasury stock in the Company’s consolidated financial statements.

 

4.                    INCOME TAXES

 

Deferred tax assets totaled $7.7 million and $8.4 million at December 31, 2015 and September 30, 2015, respectively, and resulted primarily from the temporary differences related to the allowance for loan losses.  Deferred tax assets are recognized only to the extent that they are expected to be used to reduce amounts that have been paid or will be paid to tax authorities.  A valuation allowance should be provided on deferred tax assets when it is more likely than not that some portion of the assets will not be realized.  A valuation allowance totaling $177,000 was provided at December 31, 2015 and September 30, 2015 for certain capital loss carryforwards that are projected to expire prior to their utilization.  The Company will continue to evaluate the potential future utilization of these items and will record an adjustment to the valuation allowance in the period a change is warranted.

 

At December 31, 2015, the Company had $138,000 of unrecognized tax benefits, $129,000 of which would affect the effective tax rate if recognized.  The Company recognizes interest related to uncertain tax positions in income tax expense and classifies such interest and penalties in the liability for unrecognized tax benefits.  As of December 31, 2015, the Company had approximately $9,000 accrued for the payment of interest and penalties.  The tax years ended September 30, 2012 through 2015 remain open to examination by the taxing jurisdictions to which the Company is subject.

 

10



Table of Contents

 

5.                    DEBT AND MORTGAGE-BACKED SECURITIES

 

The amortized cost and estimated fair value of debt and mortgage-backed securities held to maturity and available for sale at December 31, 2015 and September 30, 2015 are summarized as follows:

 

 

 

December 31, 2015

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

HELD TO MATURITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

40,163,998

 

$

 

$

(90,703

)

$

40,073,295

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Ginnie Mae

 

17,753

 

481

 

(1

)

18,233

 

Fannie Mae

 

2,441,374

 

99,808

 

(44

)

2,541,138

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

Freddie Mac

 

2,748

 

31

 

 

2,779

 

 

 

 

 

 

 

 

 

 

 

Total held to maturity

 

$

42,625,873

 

$

100,320

 

$

(90,748

)

$

42,635,445

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at end of period

 

0.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

5,155,075

 

$

 

$

(15,581

)

$

5,139,494

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Ginnie Mae

 

141,105

 

2,385

 

 

143,490

 

Total available for sale

 

$

5,296,180

 

$

2,385

 

$

(15,581

)

$

5,282,984

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at end of period

 

0.66

%

 

 

 

 

 

 

 

11



Table of Contents

 

 

 

September 30, 2015

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

HELD TO MATURITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

39,688,302

 

$

9,781

 

$

(8,272

)

$

39,689,811

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Ginnie Mae

 

22,783

 

630

 

 

23,413

 

Fannie Mae

 

2,487,024

 

116,593

 

 

2,603,617

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

Freddie Mac

 

2,931

 

35

 

 

2,966

 

 

 

 

 

 

 

 

 

 

 

Total held to maturity

 

$

42,201,040

 

$

127,039

 

$

(8,272

)

$

42,319,807

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at end of year

 

0.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

5,173,663

 

$

2,128

 

$

 

$

5,175,791

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Ginnie Mae

 

147,999

 

3,041

 

 

151,040

 

Total available for sale

 

$

5,321,662

 

$

5,169

 

$

 

$

5,326,831

 

 

 

 

 

 

 

 

 

 

 

Weighted average yield at end of year

 

0.67

%

 

 

 

 

 

 

 

The following summary displays the length of time debt and mortgage-backed securities were in a continuous unrealized loss position as of December 31, 2015 and September 30, 2015.  Based on the existing facts and circumstances, the Company determined that no other-than-temporary impairment exists.  In addition, the Company has no intent to sell any securities in unrealized loss positions prior to their recovery, and it is not more-likely-than-not that the Company would be required to sell such securities.  Further, the Company believes the deterioration in value is attributable to changes in market interest rates and not the credit quality of the issuer.

 

12



Table of Contents

 

 

 

December 31, 2015

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Losses

 

Value

 

Losses

 

Value

 

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

35,077,050

 

$

87,275

 

$

4,996,245

 

$

3,428

 

$

40,073,295

 

$

90,703

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Ginnie Mae

 

1,103

 

1

 

 

 

1,103

 

1

 

Fannie Mae

 

90,580

 

44

 

 

 

90,580

 

44

 

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

5,139,494

 

15,581

 

 

 

5,139,494

 

15,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

40,308,227

 

$

102,901

 

$

4,996,245

 

$

3,428

 

$

45,304,472

 

$

106,329

 

 

 

 

September 30, 2015

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Losses

 

Value

 

Losses

 

Value

 

Losses

 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt obligations of government-sponsored entities

 

$

10,088,530

 

$

7,180

 

$

4,998,330

 

$

1,092

 

$

15,086,860

 

$

8,272

 

 

Debt and mortgage-backed securities with carrying values totaling approximately $40.2 million and $44.9 million at December 31, 2015 and September 30, 2015, respectively, were pledged to secure retail repurchase agreements.

 

13



Table of Contents

 

6.                          LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

 

Loans receivable at December 31, 2015 and September 30, 2015 are summarized as follows:

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

Single-family residential:

 

 

 

 

 

Residential first mortgage

 

$

326,991,303

 

$

318,267,276

 

Residential second mortgage

 

41,147,728

 

41,822,172

 

Home equity lines of credit

 

69,187,943

 

70,530,171

 

Total single-family residential

 

437,326,974

 

430,619,619

 

Commercial:

 

 

 

 

 

Commercial and multi-family real estate:

 

 

 

 

 

Owner-occupied

 

155,060,197

 

147,654,718

 

Non-owner occupied

 

251,349,197

 

253,216,014

 

Land acquisition and development

 

34,941,768

 

32,584,435

 

Real estate construction and development

 

85,600,944

 

79,389,600

 

Commercial and industrial

 

268,195,070

 

258,229,211

 

Total commercial

 

795,147,176

 

771,073,978

 

Consumer and installment

 

3,242,493

 

1,650,965

 

 

 

1,235,716,643

 

1,203,344,562

 

Add (less):

 

 

 

 

 

Deferred loan costs

 

5,292,160

 

5,243,573

 

Loans in process

 

(2,921,382

)

(4,419,624

)

Allowance for loan losses

 

(15,852,762

)

(15,799,107

)

 

 

 

 

 

 

Total

 

$

1,222,234,659

 

$

1,188,369,404

 

 

 

 

 

 

 

Weighted average rate at end of year

 

3.96

%

3.97

%

 

Allowance for Loan Losses

 

The Company maintains an allowance for loan losses to absorb probable losses in the Company’s loan portfolio.  Loan charge-offs are charged against and recoveries are credited to the allowance.  Provisions for loan losses are charged to income and credited to the allowance in an amount necessary to maintain an adequate allowance given the risks identified in the entire portfolio.  The allowance is comprised of specific allowances on impaired loans (assessed for loans that have known credit weaknesses) and pooled or general allowances based on a number of factors discussed below, including historical loan loss experience and qualitative risk factors for each loan type.  The allowance is based upon management’s estimates of probable losses inherent in the entire loan portfolio.

 

In general, impairment losses on all single-family residential real estate loans that become 180 days past due and all consumer loans that become 120 days past due are recognized through charge-offs to the allowance for loan losses.  For impaired, single-family residential real estate and consumer loans that do not meet these criteria, management considers many factors before charging off a loan and might establish a specific reserve in lieu of a charge-off if management determines that the circumstances affecting the collectability of the loan are subject to change.  While the delinquency status of the loan is a primary factor in determining whether to establish a specific reserve or record a charge-off, other key factors are considered, including the overall financial condition of the borrower, the progress of management’s collection efforts and the value of the underlying collateral.  For purposes of determining the general allowance for loan losses, all residential and consumer loan charge-offs and changes in the level of specific reserves are included in the determination of historical loss rates for each pool of loans with similar risk characteristics, as described below.

 

14



Table of Contents

 

For commercial loans, all or a portion of a loan is charged off when circumstances indicate that a loss is probable and there is no longer a reasonable expectation that a change in such circumstances will result in the collection of the full amount of the loan.  Similar to single-family residential real estate loans, management considers many factors before charging off a loan and might establish a specific reserve in lieu of a charge-off if management determines that the circumstances affecting the collectability of the loan are subject to change.  While the delinquency status of the loan is a primary factor, other key factors are considered and the Company does not charge off commercial loans based solely on a predetermined length of delinquency.  The other factors considered include the overall financial condition of the borrower, the progress of management’s collection efforts and the value of the underlying collateral.  For purposes of determining the general allowance for loan losses, all commercial loan charge-offs and changes in the level of specific reserves are included in the determination of historical loss rates for each pool of loans with similar risk characteristics, as described below.

 

For purposes of determining the general allowance for loan losses, the Company has segmented its loan portfolio into the following pools (or segments) that have similar risk characteristics: residential loans, commercial loans and consumer loans.  Loans within these segments are further divided into subsegments, or classes, based on the associated risks within these subsegments.  Residential mortgage loans are divided into three classes, including single-family first mortgage loans, single-family second mortgage loans and home equity lines of credit.  Commercial loans are divided into four classes, including land acquisition and development loans, real estate construction and development loans, commercial and multi-family real estate loans, and commercial and industrial loans.  Consumer loans are not subsegmented because of the small balance in this segment.

 

The following is a summary of the significant risk characteristics for each segment of loans:

 

Residential mortgage loans are secured by one- to four-family residential properties with loan-to-value ratios at the time of origination generally equal to 80% or less.  Loans with loan-to-value ratios of greater than 80% at the time of origination generally require private mortgage insurance.  Second mortgage loans and home equity lines of credit generally involve greater credit risk than first mortgage loans because they are secured by mortgages that are subordinate to the first mortgage on the property.  If the borrower is forced into foreclosure, the Company will receive no proceeds from the sale of the property until the first mortgage loan has been completely repaid.  Second mortgage loans and home equity lines of credit often have high loan-to-value ratios when combined with the first mortgage loan on the property.  Loans with high combined loan-to-value ratios will be more sensitive to declining property values than loans with lower combined loan-to-value ratios and, therefore, may experience a higher incidence of default and severity of losses.  Prior to 2008, the Company offered second mortgage loans that exceeded 80% combined loan-to-value ratios, which were priced with enhanced yields.  The Company continues to offer second mortgage loans, but only up to 80% of the collateral values and on a limited basis to credit-worthy borrowers.  However, the current underwriting guidelines are more stringent due to the adverse economic environment that existed over the past several years.  Since substantially all home equity lines of credit are originated in conjunction with the origination of first mortgage loans eligible for sale in the secondary market, and the Company typically does not service the related first mortgage loans if they are sold, the Company may be unable to track the delinquency status of the related first mortgage loans and whether such loans are at risk of foreclosure by others.

 

Home equity lines of credit are initially offered as “revolving” lines of credit whereby funds can be borrowed during a “draw” period. The only required payments during the draw period are scheduled monthly interest payments.  In previous years, the Company offered home equity lines of credit with ten-year maturities that included a draw period for the entire ten years. The full principal amount was due at the end of the draw period as a lump-sum balloon payment and no required monthly principal payments were due prior to maturity.  Beginning in 2012, the Company discontinued this product and began offering home equity lines of credit with 15-year maturities, including an initial five-year draw period requiring interest-only payments, followed by the required monthly payment of principal and interest on a fully-amortizing basis for the remaining ten-year term.  The conversion of a home equity line of credit to a fully amortizing basis presents an increased level of default risk to the Company since the borrower no longer has the ability to make principal draws on the line, and the amount of the required monthly payment could substantially increase to provide for scheduled repayment of principal and interest.  At December 31, 2015, all of the Company’s home equity lines of credit were in the interest-only payment phase and all of its second mortgage loans were fully amortizing.  The following table summarizes when

 

15



Table of Contents

 

the draw periods of home equity lines of credit at December 31, 2015 are scheduled to end and the principal amount is to be repaid as a lump-sum balloon payment or the line converts to a fully-amortizing basis:

 

 

 

Principal Balance

 

 

 

At December 31,

 

 

 

2015

 

 

 

(In thousands)

 

 

 

 

 

Amount converting to fully-amortizing basis during the period ended September 30,

 

 

 

2016

 

$

12,272

 

2017

 

17,321

 

2018

 

22,069

 

2019

 

7,829

 

Thereafter

 

9,697

 

Total

 

$

69,188

 

 

Commercial loans represent loans to varying types of businesses, including municipalities, school districts and nonprofit organizations, to finance real estate investments, support working capital, operational needs and term financing of equipment.  Repayment of such loans is generally provided through operating cash flows of the business.  Commercial and multi-family real estate loans include loans secured by real estate occupied by the borrower for ongoing operations, non-owner-occupied real estate leased to one or more tenants and greater-than-four-family apartment buildings.  Land acquisition and development loans are made to borrowers to fund infrastructure improvements to vacant land to create finished marketable residential and commercial lots or land.  Most land development loans are originated with the intent that the loans will be paid through the sale of developed lots or land by the developers generally within twelve months of the completion date.  Real estate construction and development loans include secured loans for the construction of residential properties by real estate professionals and, to a lesser extent, individuals, and business properties that often convert to a commercial real estate loan at the completion of the construction period.  Commercial and industrial loans include loans made to support working capital, operational needs and term financing of equipment and are generally secured by equipment, inventory, accounts receivable and personal guarantees of the owner.  Repayment of such loans is generally provided through operating cash flows of the business, with the liquidation of collateral as a secondary repayment source.

 

Consumer loans primarily include loans secured by savings accounts and automobiles.  Savings account loans are fully secured by restricted deposit accounts held at the Bank.  Automobile loans include loans secured by new and pre-owned automobiles.

 

In determining the allowance and the related provision for loan losses, the Company establishes valuation allowances based upon probable losses identified during the review of impaired loans. These estimates are based upon a number of factors, such as payment history, financial condition of the borrower, expected future cash flows and discounted collateral exposure.  For further information, see the discussion of impaired loans below.  In addition, all loans that are not evaluated individually for impairment and any individually evaluated loans determined not to be impaired are segmented into groups based on similar risk characteristics, as described above.

 

Historical loss rates for each risk group are used as the starting point to determine the level of the allowance. Such loss rates, which are updated quarterly, are quantified using all recorded loan charge-offs and recoveries, changes in specific allowances on loans and real estate acquired through foreclosure, and any gains and losses on the final disposition of real estate acquired through or in lieu of foreclosure. The determination of these historical loss rates incorporates the quantification of annualized average loss rates that include losses incurred over a specified period of time, or “look-back period.” Beginning in the first fiscal quarter of 2016, the Company began to lengthen its look-back period with the intent to increase such period from three to five years over the next two years. The five-year look-back period, which is consistent with the Company’s practices prior to the start of the economic recession in 2008, is believed to provide a representative historical loss period in the current economic environment.

 

The Company’s methodology incorporates an estimated loss emergence period for each risk group.  The loss emergence period is the period of time from when a borrower experiences a loss event and when the actual loss is recognized in the financial statements, generally at the time of initial charge-off of the loan balance.

 

The Company’s methodology also includes qualitative risk factors that allow management to adjust its estimates of losses based on the most recent information available and to address other limitations in the quantitative component that is based on historical loss rates.  Such risk factors are generally reviewed and updated quarterly, as appropriate, and are adjusted to reflect actual changes and anticipated changes in national and local economic conditions and developments,

 

16



Table of Contents

 

the volume and severity of delinquent and internally classified loans, including the impact of scheduled loan maturities, conversion of home equity lines of credit to a fully amortizing basis, loan concentrations, assessment of trends in collateral values, assessment of changes in borrowers’ financial stability, and changes in lending policies and procedures, including underwriting standards and collections, charge-off and recovery practices.

 

In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses.  Such agencies may require the Company to modify its allowance for loan losses based on their judgment about information available to them at the time of their examination.

 

The following table summarizes the activity in the allowance for loan losses for the three months ended December 31, 2015 and 2014:

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Balance, beginning of period

 

$

15,799,107

 

$

15,978,421

 

Provision charged to expense

 

(800,000

)

500,000

 

Charge-offs:

 

 

 

 

 

Single-family residential real estate:

 

 

 

 

 

First mortgage

 

107,096

 

168,719

 

Second mortgage

 

110,417

 

152,033

 

Home equity lines of credit

 

283,469

 

284,221

 

Total single-family residential real estate

 

500,982

 

604,973

 

Commercial loans:

 

 

 

 

 

Commercial and industrial

 

 

28,728

 

Total commercial

 

 

28,728

 

Consumer and installment

 

35,834

 

62,923

 

Total charge-offs

 

536,816

 

696,624

 

Recoveries:

 

 

 

 

 

Single-family residential real estate:

 

 

 

 

 

First mortgage

 

12,130

 

3,155

 

Second mortgage

 

23,801

 

13,379

 

Home equity lines of credit

 

79,517

 

94,592

 

Total single-family residential real estate

 

115,448

 

111,126

 

Commercial loans:

 

 

 

 

 

Commercial and multi-family real estate

 

94,029

 

8,980

 

Land acquisition and development

 

 

8,000

 

Real estate construction and development

 

251,795

 

3,447

 

Commercial and industrial

 

914,875

 

7,051

 

Total commercial

 

1,260,699

 

27,478

 

Consumer and installment

 

14,324

 

6,058

 

Total recoveries

 

1,390,471

 

144,662

 

Net (recoveries) charge-offs

 

(853,655

)

551,962

 

Balance, end of period

 

$

15,852,762

 

$

15,926,459

 

 

17



Table of Contents

 

The following table summarizes, by loan portfolio segment, the changes in the allowance for loan losses for the three months ended December 31, 2015 and 2014, respectively.

 

 

 

Three Months Ended December 31, 2015

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

Activity in allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

5,869,174

 

$

9,900,981

 

$

21,695

 

$

7,257

 

$

15,799,107

 

Provision charged (credited) to expense

 

36,572

 

(929,791

)

49,008

 

44,211

 

(800,000

)

Charge-offs

 

(500,982

)

 

(35,834

)

 

(536,816

)

Recoveries

 

115,448

 

1,260,699

 

14,324

 

 

1,390,471

 

Balance, end of period

 

$

5,520,212

 

$

10,231,889

 

$

49,193

 

$

51,468

 

$

15,852,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2014

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

Activity in allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

7,671,441

 

$

8,084,608

 

$

28,797

 

$

193,575

 

$

15,978,421

 

Provision charged (credited) to expense

 

260,518

 

229,599

 

57,009

 

(47,126

)

500,000

 

Charge-offs

 

(604,973

)

(28,728

)

(62,923

)

 

(696,624

)

Recoveries

 

111,126

 

27,478

 

6,058

 

 

144,662

 

Balance, end of period

 

$

7,438,112

 

$

8,312,957

 

$

28,941

 

$

146,449

 

$

15,926,459

 

 

The following table summarizes the information regarding the balance in the allowance and the recorded investment in loans by impairment method as of December 31, 2015 and September 30, 2015, respectively.

 

 

 

December 31, 2015

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

Allowance balance at end of period based on:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

877,199

 

$

111,820

 

$

 

$

 

$

989,019

 

Loans collectively evaluated for impairment

 

4,643,013

 

10,120,069

 

49,193

 

51,468

 

14,863,743

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

Total balance, end of period

 

$

5,520,212

 

$

10,231,889

 

$

49,193

 

$

51,468

 

$

15,852,762

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans receivable at end of period:

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable

 

$

441,051,295

 

$

793,785,386

 

$

3,250,740

 

 

 

$

1,238,087,421

 

Loans receivable individually evaluated for impairment

 

13,674,206

 

1,771,406

 

 

 

 

15,445,612

 

Loans receivable collectively evaluated for impairment

 

427,377,089

 

792,013,980

 

3,250,740

 

 

 

1,222,641,809

 

Loans receivable acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

Allowance balance at end of year based on:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

977,140

 

$

44,972

 

$

 

$

 

$

1,022,112

 

Loans collectively evaluated for impairment

 

4,892,034

 

9,856,009

 

21,695

 

7,257

 

14,776,995

 

Loans acquired with deteriorated credit quality

 

 

 

 

 

 

Total balance, end of year

 

$

5,869,174

 

$

9,900,981

 

$

21,695

 

$

7,257

 

$

15,799,107

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans receivable at end of year:

 

 

 

 

 

 

 

 

 

 

 

Total loans receivable

 

$

434,158,827

 

$

768,357,268

 

$

1,652,416

 

 

 

$

1,204,168,511

 

Loans receivable individually evaluated for impairment

 

13,609,898

 

4,086,219

 

 

 

 

17,696,117

 

Loans receivable collectively evaluated for impairment

 

420,548,929

 

764,271,049

 

1,652,416

 

 

 

1,186,472,394

 

Loans receivable acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

18



Table of Contents

 

Impaired Loans

 

The following is a summary of the unpaid principal balance and recorded investment of impaired loans as of December 31, 2015 and September 30, 2015.  The unpaid principal balances and recorded investments have been reduced by all partial charge-offs of the related loans to the allowance for loan losses.  The recorded investment of certain loan categories exceeds the unpaid principal balance of such categories as the result of the deferral and capitalization of certain direct loan origination costs, net of any origination fees collected, under Accounting Standards Codification (“ASC”) Topic 310-20-30.

 

 

 

December 31, 2015

 

September 30, 2015

 

 

 

Unpaid

 

 

 

Unpaid

 

 

 

 

 

Principal

 

 

 

Principal

 

 

 

 

 

Balance

 

 

 

Balance

 

 

 

 

 

Net of

 

Recorded

 

Net of

 

Recorded

 

 

 

Charge-offs

 

Investment

 

Charge-offs

 

Investment

 

Classified as non-performing loans: (1)

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

5,841,261

 

$

5,895,278

 

$

5,538,920

 

$

5,577,568

 

Troubled debt restructurings current under restructured terms

 

7,580,835

 

7,642,660

 

9,768,545

 

9,838,465

 

Troubled debt restructurings past due under restructured terms

 

1,877,440

 

1,907,674

 

2,267,010

 

2,280,083

 

Total non-performing loans

 

15,299,536

 

15,445,612

 

17,574,475

 

17,696,116

 

Troubled debt restructurings returned to accrual status

 

15,924,246

 

16,022,472

 

15,611,280

 

15,696,800

 

Total impaired loans

 

$

31,223,782

 

$

31,468,084

 

$

33,185,755

 

$

33,392,916

 

 


(1) All non-performing loans at December 31, 2015 and September 30, 2015 were classified as non-accrual.

 

A loan is considered to be impaired when, based on current information and events, management determines that the Company will be unable to collect all amounts due according to the loan contract, including scheduled interest payments.  When a loan is identified as impaired, the amount of impairment loss is measured based on either the present value of expected future cash flows, discounted at the loan’s effective interest rate, or for collateral-dependent loans, observable market prices or the current fair value of the collateral.  See Impaired Loans under Note 9, Fair Value Measurements.  If the amount of impairment loss is measured based on the present value of expected future cash flows, the entire change in present value is recorded in the provision for loan losses.  If the fair value of the collateral is used to measure impairment of a collateral-dependent loan and repayment or satisfaction of the loan is dependent on the sale of the collateral, the fair value of the collateral is adjusted to consider estimated costs to sell.  However, if repayment or satisfaction of the loan is dependent only on the operation, rather than the sale of the collateral, the measurement of impairment does not incorporate estimated costs to sell the collateral.  If the value of the impaired loan is determined to be less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), an impairment charge is recognized through a provision for loan losses.  The following table summarizes the principal balance, net of amounts charged off, of impaired loans at December 31, 2015 and September 30, 2015 by the impairment method used.

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

 

 

(In thousands)

 

 

 

 

 

 

 

Fair value of collateral method

 

$

23,205

 

$

24,018

 

Present value of cash flows method

 

8,019

 

9,168

 

Total impaired loans

 

$

31,224

 

$

33,186

 

 

Loans considered for individual impairment analysis include loans that are past due, loans that have been placed on non-accrual status, troubled debt restructurings, loans with internally assigned credit risk ratings that indicate an elevated level of risk, and loans that management has knowledge of or concerns about the borrower’s ability to pay under the contractual terms of the note.  Residential and consumer loans to be evaluated for impairment are generally identified through a review of loan delinquency reports, internally-developed risk classification reports, and discussions with the Bank’s loan collectors.  Commercial loans evaluated for impairment are generally identified through a review of loan delinquency reports, internally-developed risk classification reports, discussions with loan officers, discussions with borrowers, periodic individual loan reviews and local media reports indicating problems with a particular project or borrower.

 

19



Table of Contents

 

Commercial loans are individually reviewed and assigned a credit risk rating periodically by the internal loan committee.  See discussion of credit quality below.

 

The following tables contain summaries of the unpaid principal balances of impaired loans segregated by loans that had partial charge-offs recorded and loans with no partial charge-offs recorded, and the related recorded investments and allowance for loan losses as of December 31, 2015 and September 30, 2015.  The recorded investments have been reduced by all partial charge-offs.

 

 

 

December 31, 2015

 

 

 

Loans with Partial Charge-offs Recorded

 

Unpaid

 

Total

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

Principal

 

Unpaid

 

Total

 

 

 

 

 

 

 

 

 

Principal

 

Balance

 

Principal

 

Recorded

 

 

 

 

 

 

 

Less

 

Balance

 

of Loans

 

Balance

 

Investment

 

Related

 

 

 

Unpaid

 

Amount of

 

Net of

 

With No

 

Net of

 

Net of

 

Allowance

 

 

 

Principal

 

Partial

 

Partial

 

Partial

 

Partial

 

Partial

 

For Loan

 

 

 

Balance

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Losses

 

WITH NO RELATED ALLOWANCE RECORDED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

3,936,050

 

$

1,900,791

 

$

2,035,259

 

$

15,654,425

 

$

17,689,684

 

$

17,875,389

 

$

 

Residential second mortgage

 

906,123

 

541,758

 

364,365

 

2,472,887

 

2,837,252

 

2,864,021

 

 

Home equity lines of credit

 

535,553

 

193,538

 

342,015

 

2,602,191

 

2,944,206

 

2,944,205

 

 

Total single-family residential loans

 

5,377,726

 

2,636,087

 

2,741,639

 

20,729,503

 

23,471,142

 

23,683,615

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

91,085

 

56,619

 

34,466

 

4,501,753

 

4,536,219

 

4,549,637

 

 

Land acquisition and development

 

 

 

 

134,441

 

134,441

 

134,930

 

 

 

Real estate construction and development

 

 

 

 

 

 

 

 

Commercial and industrial

 

158,472

 

62,746

 

95,726

 

326,351

 

422,077

 

424,111

 

 

Total commercial loans

 

249,557

 

119,365

 

130,192

 

4,962,545

 

5,092,737

 

5,108,678

 

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

5,627,283

 

2,755,452

 

2,871,831

 

25,692,048

 

28,563,879

 

28,792,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WITH AN ALLOWANCE RECORDED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

510,730

 

208,678

 

302,052

 

1,644,271

 

1,946,323

 

1,960,316

 

550,553

 

Residential second mortgage

 

18,433

 

14,862

 

3,571

 

247,735

 

251,306

 

252,569

 

103,815

 

Home equity lines of credit

 

 

 

 

280,748

 

280,748

 

280,748

 

222,831

 

Total single-family residential loans

 

529,163

 

223,540

 

305,623

 

2,172,754

 

2,478,377

 

2,493,633

 

877,199

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

181,526

 

181,526

 

182,158

 

111,820

 

Total commercial loans

 

 

 

 

181,526

 

181,526

 

182,158

 

111,820

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

529,163

 

223,540

 

305,623

 

2,354,280

 

2,659,903

 

2,675,791

 

989,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

4,446,780

 

2,109,469

 

2,337,311

 

17,298,696

 

19,636,007

 

19,835,705

 

550,553

 

Residential second mortgage

 

924,556

 

556,620

 

367,936

 

2,720,622

 

3,088,558

 

3,116,590

 

103,815

 

Home equity lines of credit

 

535,553

 

193,538

 

342,015

 

2,882,939

 

3,224,954

 

3,224,953

 

222,831

 

Total single-family residential loans

 

5,906,889

 

2,859,627

 

3,047,262

 

22,902,257

 

25,949,519

 

26,177,248

 

877,199

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

91,085

 

56,619

 

34,466

 

4,501,753

 

4,536,219

 

4,549,637

 

 

Land acquisition and development

 

 

 

 

134,441

 

134,441

 

134,930

 

 

Real estate construction and development

 

 

 

 

 

 

 

 

Commercial and industrial

 

158,472

 

62,746

 

95,726

 

507,877

 

603,603

 

606,269

 

111,820

 

Total commercial loans

 

249,557

 

119,365

 

130,192

 

5,144,071

 

5,274,263

 

5,290,836

 

111,820

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

$

6,156,446

 

$

2,978,992

 

$

3,177,454

 

$

28,046,328

 

$

31,223,782

 

$

31,468,084

 

$

989,019

 

 

20



Table of Contents

 

 

 

 

September 30, 2015

 

 

 

Loans with Partial Charge-offs Recorded

 

Unpaid

 

Total

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

Principal

 

Unpaid

 

Total

 

 

 

 

 

 

 

 

 

Principal

 

Balance

 

Principal

 

Recorded

 

 

 

 

 

 

 

Less

 

Balance

 

of Loans

 

Balance

 

Investment

 

Related

 

 

 

Unpaid

 

Amount of

 

Net of

 

With No

 

Net of

 

Net of

 

Allowance

 

 

 

Principal

 

Partial

 

Partial

 

Partial

 

Partial

 

Partial

 

For Loan

 

 

 

Balance

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Charge-offs

 

Losses

 

WITH NO RELATED ALLOWANCE RECORDED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

4,350,788

 

$

2,101,709

 

$

2,249,079

 

$

14,528,332

 

$

16,777,411

 

$

16,912,036

 

$

 

Residential second mortgage

 

893,197

 

555,172

 

338,025

 

2,410,518

 

2,748,543

 

2,774,631

 

 

Home equity lines of credit

 

658,378

 

228,997

 

429,381

 

2,459,636

 

2,889,017

 

2,889,017

 

 

Total single-family residential loans

 

5,902,363

 

2,885,878

 

3,016,485

 

19,398,486

 

22,414,971

 

22,575,684

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

3,689,300

 

1,401,926

 

2,287,374

 

4,722,522

 

7,009,896

 

7,025,759

 

 

Land acquisition and development

 

 

 

 

 

 

 

 

Real estate construction and development

 

77,381

 

64,976

 

12,405

 

 

12,405

 

11,250

 

 

Commercial and industrial

 

164,591

 

62,746

 

101,845

 

334,928

 

436,773

 

438,879

 

 

Total commercial loans

 

3,931,272

 

1,529,648

 

2,401,624

 

5,057,450

 

7,459,074

 

7,475,888

 

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

9,833,635

 

4,415,526

 

5,418,109

 

24,455,936

 

29,874,045

 

30,051,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WITH AN ALLOWANCE RECORDED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

337,013

 

87,921

 

249,092

 

2,173,816

 

2,422,908

 

2,449,665

 

576,849

 

Residential second mortgage

 

47,008

 

14,919

 

32,089

 

319,185

 

351,274

 

353,244

 

124,352

 

Home equity lines of credit

 

6,090

 

90

 

6,000

 

327,688

 

333,688

 

333,688

 

275,939

 

Total single-family residential loans

 

390,111

 

102,930

 

287,181

 

2,820,689

 

3,107,870

 

3,136,597

 

977,140

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

 

 

 

15,539

 

15,539

 

15,814

 

3,539

 

Land acquisition and development

 

 

 

 

 

 

 

 

Real estate construction and development

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

188,301

 

188,301

 

188,933

 

41,433

 

Total commercial loans

 

 

 

 

203,840

 

203,840

 

204,747

 

44,972

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

390,111

 

102,930

 

287,181

 

3,024,529

 

3,311,710

 

3,341,344

 

1,022,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

4,687,801

 

2,189,630

 

2,498,171

 

16,702,148

 

19,200,319

 

19,361,701

 

576,849

 

Residential second mortgage

 

940,205

 

570,091

 

370,114

 

2,729,703

 

3,099,817

 

3,127,875

 

124,352

 

Home equity lines of credit

 

664,468

 

229,087

 

435,381

 

2,787,324

 

3,222,705

 

3,222,705

 

275,939

 

Total single-family residential loans

 

6,292,474

 

2,988,808

 

3,303,666

 

22,219,175

 

25,522,841

 

25,712,281

 

977,140

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

3,689,300

 

1,401,926

 

2,287,374

 

4,738,061

 

7,025,435

 

7,041,573

 

3,539

 

Land acquisition and development

 

 

 

 

 

 

 

 

Real estate construction and development

 

77,381

 

64,976

 

12,405

 

 

12,405

 

11,250

 

 

Commercial and industrial

 

164,591

 

62,746

 

101,845

 

523,229

 

625,074

 

627,812

 

41,433

 

Total commercial loans

 

3,931,272

 

1,529,648

 

2,401,624

 

5,261,290

 

7,662,914

 

7,680,635

 

44,972

 

Consumer and installment

 

 

 

 

 

 

 

 

Total

 

$

10,223,746

 

$

4,518,456

 

$

5,705,290

 

$

27,480,465

 

$

33,185,755

 

$

33,392,916

 

$

1,022,112

 

 

During the three months ended December 31, 2015 and 2014, charge-offs of non-performing and impaired loans totaled $537,000 and $697,000, respectively, including partial charge-offs of $72,000 and $183,000, respectively.  At December 31, 2015 and September 30, 2015, the remaining principal balance of non-performing and impaired loans for which the Company previously recorded partial charge-offs totaled $3.2 million and $5.7 million, respectively.

 

21



Table of Contents

 

The following tables contain a summary of the average recorded investments in impaired loans and the interest income recognized on such loans for the three months ended December 31, 2015 and 2014.  The recorded investments have been reduced by all partial charge-offs.

 

 

 

Three Months Ended

 

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Recognized

 

Investment

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

17,393,713

 

$

128,253

 

$

18,651,937

 

$

122,946

 

Residential second mortgage

 

2,819,326

 

18,333

 

3,438,054

 

25,906

 

Home equity lines of credit

 

2,916,611

 

7,275

 

3,051,726

 

7,112

 

Commercial loans:

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

5,787,698

 

53,108

 

9,126,101

 

77,788

 

Land acquisition and development

 

67,465

 

 

1,905,553

 

 

Real estate construction and development

 

5,625

 

 

25,975

 

 

Commercial and industrial

 

431,495

 

 

2,353,060

 

 

Consumer and installment

 

 

 

59,151

 

 

Total

 

 

 

206,969

 

 

 

233,752

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

2,204,991

 

 

3,600,088

 

 

Residential second mortgage

 

302,907

 

 

493,873

 

 

Home equity lines of credit

 

307,218

 

 

213,449

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

7,907

 

 

25,066

 

 

Land acquisition and development

 

 

 

 

 

Real estate construction and development

 

 

 

 

 

Commercial and industrial

 

185,546

 

 

363,161

 

 

Consumer and installment

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

19,598,704

 

128,253

 

22,252,025

 

122,946

 

Residential second mortgage

 

3,122,233

 

18,333

 

3,931,927

 

25,906

 

Home equity lines of credit

 

3,223,829

 

7,275

 

3,265,175

 

7,112

 

Commercial loans:

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

5,795,605

 

53,108

 

9,151,167

 

77,788

 

Land acquisition and development

 

67,465

 

 

1,905,553

 

 

Real estate construction and development

 

5,625

 

 

25,975

 

 

Commercial and industrial

 

617,041

 

 

2,716,221

 

 

Consumer and installment

 

 

 

59,151

 

 

Total

 

 

 

$

206,969

 

 

 

$

233,752

 

 

22



Table of Contents

 

Delinquent and Non-Accrual Loans

 

The delinquency status of loans is determined based on the contractual terms of the notes.  Borrowers are generally classified as delinquent once payments become 30 days or more past due.  The Company’s policy is to discontinue the accrual of interest income on any loan when, in the opinion of management, the ultimate collectability of interest or principal is no longer probable.  In general, loans are placed on non-accrual when they become 90 days or more past due.  However, management considers many factors before placing a loan on non-accrual, including the delinquency status of the loan, the overall financial condition of the borrower, the progress of management’s collection efforts and the value of the underlying collateral.  Previously accrued but unpaid interest is charged to current income at the time a loan is placed on non-accrual status.  Subsequent collections of cash may be applied as reductions to the principal balance, interest in arrears, or recorded as income depending on management’s assessment of the ultimate collectability of the loan.  Non-accrual loans are returned to accrual status when, in the opinion of management, the financial condition of the borrower indicates that the timely collectability of interest and principal is probable and the borrower demonstrates the ability to pay under the terms of the note through a sustained period of repayment performance, which is generally six months.  Prior to returning a loan to accrual status, the loan is individually reviewed and evaluated.  Many factors are considered prior to returning a loan to accrual status, including a positive change in the borrower’s financial condition or the Company’s collateral position that, together with the sustained period of repayment performance, result in the likelihood of a loss that is no longer probable.

 

The following is a summary of the recorded investment in loans receivable by class that were 30 days or more past due with respect to contractual principal or interest payments at December 31, 2015 and September 30, 2015.  The summary does not include commercial loans that had passed their contractual maturity dates and were in the process of renewal because the borrowers were not past due 30 days or more with respect to their scheduled periodic principal or interest payments.

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

Total

 

or More

 

 

 

 

 

30 to 59 Days

 

60 to 89 Days

 

or More

 

Total

 

 

 

Loans

 

And Still

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Current

 

Receivable

 

Accruing

 

Nonaccrual

 

Single-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

1,364,496

 

$

263,244

 

$

2,811,241

 

$

4,438,981

 

$

325,583,413

 

$

330,022,394

 

$

 

$

9,534,825

 

Residential second mortgage

 

181,245

 

108,885

 

580,668

 

870,798

 

40,613,379

 

41,484,177

 

 

1,623,475

 

Home equity lines of credit

 

915,771

 

166,308

 

782,083

 

1,864,162

 

67,680,562

 

69,544,724

 

 

2,515,905

 

Total single-family residential

 

2,461,512

 

538,437

 

4,173,992

 

7,173,941

 

433,877,354

 

441,051,295

 

 

13,674,205

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

24,584

 

 

 

24,584

 

407,262,588

 

407,287,172

 

 

1,030,208

 

Land acquisition and development

 

29,460

 

 

134,930

 

164,390

 

34,850,219

 

35,014,609

 

 

134,930

 

Real estate construction and development

 

 

 

 

 

82,941,030

 

82,941,030

 

 

 

Commercial and industrial

 

964,068

 

 

277,161

 

1,241,229

 

267,301,346

 

268,542,575

 

 

606,269

 

Total commercial

 

1,018,112

 

 

412,091

 

1,430,203

 

792,355,183

 

793,785,386

 

 

1,771,407

 

Consumer and installment

 

35,668

 

 

 

35,668

 

3,215,072

 

3,250,740

 

 

 

Total

 

$

3,515,292

 

$

538,437

 

$

4,586,083

 

$

8,639,812

 

$

1,229,447,609

 

$

1,238,087,421

 

$

 

$

15,445,612

 

 

 

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

 

 

 

 

90 Days

 

 

 

 

 

Total

 

or More

 

 

 

 

 

30 to 59 Days

 

60 to 89 Days

 

or More

 

Total

 

 

 

Loans

 

And Still

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Current

 

Receivable

 

Accruing

 

Nonaccrual

 

Single-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

2,825,620

 

$

1,011,186

 

$

992,398

 

$

4,829,204

 

$

316,265,868

 

$

321,095,072

 

$

 

$

9,496,061

 

Residential second mortgage

 

225,338

 

142,622

 

450,028

 

817,988

 

41,354,874

 

42,172,862

 

 

1,608,998

 

Home equity lines of credit

 

1,082,727

 

405,717

 

497,416

 

1,985,860

 

68,905,033

 

70,890,893

 

 

2,504,838

 

Total single-family residential

 

4,133,685

 

1,559,525

 

1,939,842

 

7,633,052

 

426,525,775

 

434,158,827

 

 

13,609,897

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

76,880

 

 

229,956

 

306,836

 

401,572,086

 

401,878,922

 

 

3,447,157

 

Land acquisition and development

 

 

 

 

 

32,672,827

 

32,672,827

 

 

 

Real estate construction and development

 

 

11,250

 

 

11,250

 

75,158,136

 

75,169,386

 

 

11,250

 

Commercial and industrial

 

 

 

301,128

 

301,128

 

258,335,005

 

258,636,133

 

 

627,812

 

Total commercial

 

76,880

 

11,250

 

531,084

 

619,214

 

767,738,054

 

768,357,268

 

 

4,086,219

 

Consumer and installment

 

2,420

 

 

 

2,420

 

1,649,996

 

1,652,416

 

 

 

Total

 

$

4,212,985

 

$

1,570,775

 

$

2,470,926

 

$

8,254,686

 

$

1,195,913,825

 

$

1,204,168,511

 

$

 

$

17,696,116

 

 

23



Table of Contents

 

Credit Quality

 

The credit quality of the Company’s residential and consumer loans is primarily monitored on the basis of aging and delinquency, as summarized in the table above.  The credit quality of the Company’s commercial loans is primarily monitored using an internal rating system reflecting management’s risk assessment based on an analysis of several factors, including the borrower’s financial condition, the financial condition of the underlying business, cash flows of the underlying collateral and the delinquency status of the loan.  The internal system assigns one of the following five risk gradings.  The “pass” category consists of a range of loan sub-grades that reflect various levels of acceptable risk.  Movement of risk through the various sub-grade levels in the “pass” category is monitored for early identification of credit deterioration.  The “special mention” rating is considered a “watch” rating rather than an “adverse” rating and is assigned to loans where the borrower exhibits negative financial trends due to borrower-specific or systemic conditions that, if left uncorrected, threaten the borrower’s capacity to meet its debt obligations.  The borrower is believed to have sufficient financial flexibility to react to and resolve its negative financial situation. This is a transitional grade that is closely monitored for improvement or deterioration.  The “substandard” rating is assigned to loans where the borrower exhibits well-defined weaknesses that jeopardize its continued performance and are of a severity that the distinct possibility of default exists.  The “doubtful” rating is assigned to loans that have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, questionable, resulting in a high probability of loss.  An asset classified as “loss” is considered uncollectible and of such little value that charge-off is generally warranted.  In limited circumstances, the Company might establish a specific allowance on assets classified as loss if a charge-off is not yet warranted because circumstances that impact the valuation are changing.

 

The following is a summary of the recorded investment of loan risk ratings by class at December 31, 2015 and September 30, 2015:

 

 

 

December 31, 2015

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Single-family residential:

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

320,170,255

 

$

317,313

 

$

6,546,381

 

$

2,988,445

 

$

 

Residential second mortgage

 

39,819,718

 

40,984

 

1,003,548

 

619,927

 

 

Home equity lines of credit

 

66,900,684

 

49,286

 

1,634,774

 

959,980

 

 

Total single-family residential

 

426,890,657

 

407,583

 

9,184,703

 

4,568,352

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

397,787,285

 

5,315,903

 

4,183,984

 

 

 

Land acquisition and development

 

34,830,016

 

 

184,593

 

 

 

Real estate construction and development

 

82,941,030

 

 

 

 

 

Commercial and industrial

 

259,727,218

 

7,282,723

 

1,532,634

 

 

 

Total commercial

 

775,285,549

 

12,598,626

 

5,901,211

 

 

 

Consumer and installment

 

3,250,740

 

 

 

 

 

Total

 

1,205,426,946

 

13,006,209

 

15,085,914

 

4,568,352

 

 

Less related specific allowance

 

 

 

(582,577

)

(406,442

)

 

Total net of allowance

 

$

1,205,426,946

 

$

13,006,209

 

$

14,503,337

 

$

4,161,910

 

$

 

 

24



Table of Contents

 

 

 

September 30, 2015

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Single-family residential:

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

311,599,012

 

$

 

$

7,400,820

 

$

2,095,240

 

$

 

Residential second mortgage

 

40,563,864

 

 

1,060,090

 

548,908

 

 

Home equity lines of credit

 

68,273,260

 

31,875

 

1,694,942

 

890,816

 

 

Total single-family residential

 

420,436,136

 

31,875

 

10,155,852

 

3,534,964

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

389,876,016

 

5,409,528

 

6,593,378

 

 

 

Land acquisition and development

 

31,693,551

 

 

979,276

 

 

 

Real estate construction and development

 

75,158,136

 

 

 

11,250

 

 

Commercial and industrial

 

248,139,435

 

8,842,268

 

1,654,430

 

 

 

Total commercial

 

744,867,138

 

14,251,796

 

9,227,084

 

11,250

 

 

Consumer and installment

 

1,652,416

 

 

 

 

 

Total

 

1,166,955,690

 

14,283,671

 

19,382,936

 

3,546,214

 

 

Less related specific allowance

 

 

 

(527,670

)

(494,442

)

 

Total net of allowance

 

$

1,166,955,690

 

$

14,283,671

 

$

18,855,266

 

$

3,051,772

 

$

 

 

Troubled Debt Restructurings

 

The following is a summary of the unpaid principal balance and recorded investment of troubled debt restructurings as of December 31, 2015 and September 30, 2015.  The recorded investments and unpaid principal balances have been reduced by all partial charge-offs of the related loans to the allowance for loan losses.  The recorded investment of certain loan categories exceeds the unpaid principal balance of such categories as the result of the deferral and capitalization of certain direct loan origination costs, net of any origination fees collected, under ASC 310-20-30.

 

 

 

December 31, 2015

 

September 30, 2015

 

 

 

Unpaid

 

 

 

Unpaid

 

 

 

 

 

Principal

 

 

 

Principal

 

 

 

 

 

Balance

 

 

 

Balance

 

 

 

 

 

Net of

 

Recorded

 

Net of

 

Recorded

 

 

 

Charge-offs

 

Investment

 

Charge-offs

 

Investment

 

Classified as non-performing loans (1):

 

 

 

 

 

 

 

 

 

Current under restructured terms

 

$

7,580,835

 

$

7,642,660

 

$

9,768,545

 

$

9,838,465

 

Past due under restructured terms

 

1,877,440

 

1,907,674

 

2,267,010

 

2,280,083

 

Total non-performing

 

9,458,275

 

9,550,334

 

12,035,555

 

12,118,548

 

Returned to accrual status

 

15,924,246

 

16,022,472

 

15,611,280

 

15,696,800

 

Total troubled debt restructurings

 

$

25,382,521

 

$

25,572,806

 

$

27,646,835

 

$

27,815,348

 

 


(1) All non-performing loans at December 31, 2015 and September 30, 2015 were classified as non-accrual.

 

A loan is classified as a troubled debt restructuring if the Company, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.  Such concessions related to residential mortgage and consumer loans usually include a modification of loan terms, such as a reduction of the rate to below-market terms, adding past-due interest to the loan balance, extending the maturity date, or a discharge in bankruptcy and the borrower has not reaffirmed the debt.  Such concessions related to commercial loans usually include a modification of loan terms, such as a reduction of the rate to below-market terms, adding past-due interest to the loan balance or extending the maturity date, and, to a much lesser extent, a partial forgiveness of debt.  In addition, because of their short-term nature, a commercial loan could be classified as a troubled debt restructuring if the loan matures, the borrower is considered troubled and the scheduled renewal rate on the loan is determined to be less than a risk-adjusted market interest rate on a similar credit.  A loan classified as a troubled debt restructuring will generally retain such classification and measurement until the loan is paid in full.  However, a restructured loan that is in compliance with its modified terms and yields a market rate of interest at the time of restructuring is removed from the troubled debt restructuring disclosures once the borrower demonstrates the

 

25



Table of Contents

 

ability to pay under the terms of the restructured note through a sustained period of repayment performance, which is generally one year.  Interest income on restructured loans is accrued at the reduced rate and the loan is returned to accrual status once the borrower demonstrates the ability to pay under the terms of the restructured note through a sustained period of repayment performance, which is generally six months.  Loans classified as troubled debt restructurings are evaluated individually for impairment.  See Impaired Loans.  In addition, all charge-offs and changes in specific allowances related to loans classified as troubled debt restructurings are included in the historical loss rates used to determine the allowance and related provision for loan losses, as discussed above.

 

Loans that were restructured during the three months ended December 31, 2015 and 2014, and loans that were restructured during the preceding twelve months and defaulted during the three months ended December 31, 2015 and 2014 are presented within the table below. The Company considers a loan to have defaulted when it becomes 90 or more days delinquent under the modified terms, has been transferred to non-accrual status, has been charged off or has been settled through or in lieu of foreclosure.

 

 

 

 

 

 

 

Restructured During Preceding

 

 

 

 

 

 

 

Twelve Months and

 

 

 

Total Restructured During

 

Defaulted During

 

 

 

Three Months Ended December 31,

 

Three Months Ended December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

Residential mortgage loans

 

$

614,834

 

$

654,722

 

$

83,363

 

$

185,328

 

Commercial loans

 

229,043

 

 

 

 

Consumer loans

 

 

 

 

 

Total

 

$

843,877

 

$

654,722

 

$

83,363

 

$

185,328

 

 

The amount of additional undisbursed funds that were committed to borrowers who were included in troubled debt restructured status at December 31, 2015 and September 30, 2015 was $4,000 and $4,000, respectively.

 

The financial impact of troubled debt restructurings can include loss of interest due to reductions in interest rates and partial or total forgiveness of accrued interest, and increases in the provision for loan losses.  The gross amount of interest that would have been recognized under the original terms of renegotiated loans was $444,000 for the three months ended December 31, 2015 compared with $486,000 for the three months ended December 31, 2014.  The actual amount of interest income recognized under the restructured terms totaled $211,000 for the three months ended December 31, 2015 compared with $212,000 for the three months ended December 31, 2014.  The Company experienced a net credit to the provision for losses related to recoveries collected on restructured loans of $962,000 for the three months ended December 31, 2015 compared with a provision of $234,000 during same period last year.  Specific loan loss allowances related to troubled debt restructurings at December 31, 2015 and September 30, 2015 were $591,000 and $550,000, respectively.

 

26



Table of Contents

 

7.                      DEPOSITS

 

Deposits at December 31, 2015 and September 30, 2015 are summarized as follows:

 

 

 

December 31, 2015

 

September 30, 2015

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Interest

 

 

 

Interest

 

 

 

Amount

 

Rate

 

Amount

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

 

Non-interest-bearing checking

 

$

240,033,790

 

 

$

203,551,218

 

 

Interest-bearing checking

 

231,199,817

 

0.11

%

225,966,738

 

0.11

%

Savings accounts

 

44,670,799

 

0.12

%

43,938,003

 

0.12

%

Money market

 

228,273,628

 

0.30

%

228,678,665

 

0.31

%

Total demand deposits

 

744,178,034

 

0.13

%

702,134,624

 

0.14

%

 

 

 

 

 

 

 

 

 

 

Certificates of deposit:

 

 

 

 

 

 

 

 

 

Traditional

 

339,677,597

 

0.92

%

323,593,352

 

0.88

%

CDARS

 

100,386,314

 

0.60

%

82,106,105

 

0.50

%

Brokered

 

29,977,556

 

0.74

%

29,970,657

 

0.59

%

Total certificates of deposit

 

470,041,467

 

0.84

%

435,670,114

 

0.79

%

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

1,214,219,501

 

0.41

%

$

1,137,804,738

 

0.39

%

 

CDARS certificates of deposit represent deposits offered directly by the Bank primarily to its in-market customers through the Promontory Interfinancial Network Certificate of Deposit Account Registry Service (“CDARS”).  The CDARS program enables the Company’s customers to receive FDIC insurance on their account balances up to $50 million.

 

As of December 31, 2015 and September 30, 2015, the Federal Home Loan Bank of Des Moines had issued letters of credit totaling $67.8 million and $49.0 million, respectively, which the Bank had pledged as collateral to secure certain deposits of public institutions and for other purposes as required by law.

 

27



Table of Contents

 

8.                          BORROWED MONEY

 

Borrowed money at December 31, 2015 and September 30, 2015 is summarized as follows:

 

 

 

December 31, 2015

 

September 30, 2015

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Interest

 

 

 

Interest

 

 

 

Amount

 

Rate

 

Amount

 

Rate

 

 

 

 

 

 

 

 

 

 

 

FHLB advances maturing within the period ending September 30:

 

 

 

 

 

 

 

 

 

2016

 

$

218,000,000

 

0.34

%

$

166,500,000

 

0.28

%

Thereafter

 

4,000,000

 

5.48

%

4,000,000

 

5.48

%

Total FHLB advances

 

222,000,000

 

0.43

%

170,500,000

 

0.40

%

 

 

 

 

 

 

 

 

 

 

Retail repurchase agreements

 

39,600,038

 

0.21

%

41,103,652

 

0.17

%

Term loan

 

8,000,000

 

2.74

%

8,250,000

 

2.70

%

Total borrowed money

 

$

269,600,038

 

0.46

%

$

219,853,652

 

0.44

%

 

The Bank offers a sweep account program for which certain customer demand deposits in excess of a certain amount are “swept” on a daily basis into retail repurchase agreements pursuant to individual repurchase agreements between the Bank and its customers.  Retail repurchase agreements represent overnight borrowings that are secured by certain of the Bank’s investment securities.  Unlike regular savings deposits, retail repurchase agreements are not insured by the Federal Deposit Insurance Corporation.  At December 31, 2015 and September 30, 2015, the Bank had $40.2 million and $44.9 million, respectively, in U.S. Treasury, debt and mortgage-backed securities pledged to secure retail repurchase agreements.

 

During January 2014, the Company entered into a $10.0 million term loan with a commercial bank.  The proceeds of the term loan were used to repurchase $10.0 million of outstanding shares of the preferred stock from a private investor during January 2014.  The loan agreement also provides a $2.0 million revolving line of credit to the Company.  There was no balance outstanding under the revolving line of credit during the three months ended December 31, 2015 or 2014.  The rate of interest on these borrowings equals the Daily LIBOR Rate plus 2.50%.  Monthly interest and quarterly principal payments under the term loan began on March 31, 2014 and are scheduled to end on January 17, 2021.  All of the common stock of the Bank that was held by the Company was pledged as collateral to secure the loans.  Following is a summary of the required principal payments for the three months ended September 30, 2016, each of the next four years ended September 30 and in the aggregate thereafter:

 

Period ending September 30:

 

 

 

2016

 

1,125,000

 

2017

 

1,500,000

 

2018

 

1,500,000

 

2019

 

1,687,500

 

Thereafter

 

2,187,500

 

Total

 

$

8,000,000

 

 

The loan agreement requires the Company to adhere to certain covenants while the borrowings are outstanding, including that the Company will:  (1) require the Bank to maintain a minimum ratio of Tier 1 capital to risk-weighted assets of at least 8%; (2) maintain consolidated net income in an amount equal to or greater than the sum of (a) the total amount of principal installments required to be paid under the term loan plus (b) the total amount of cash distributions paid to its common shareholders; and (3) cause the Bank to maintain a ratio of adversely classified assets to Tier 1 capital plus loan loss reserves of not more than 50%.  Failure to comply with these covenants will result in any

 

28



Table of Contents

 

outstanding principal balances and all accrued and unpaid interest becoming immediately due and payable.  The Bank was in compliance with all such covenants at December 31, 2015.

 

The Bank has the ability to borrow funds from the Federal Home Loan Bank (“FHLB”) equal to 35% of the Bank’s total assets under a blanket agreement that assigns all investments in FHLB stock as well as qualifying first mortgage loans as collateral to secure the amounts borrowed.  In addition to the $222.0 million in advances outstanding at December 31, 2015, the Bank had approximately $111.6 million in additional borrowing capacity available to it under this arrangement.  The assets underlying the FHLB borrowings are under the Bank’s physical control.

 

The Bank has the ability to borrow funds from the Federal Reserve under an agreement that assigns certain qualifying loans as collateral to secure the amounts borrowed.  At December 31, 2015, $214.3 million of commercial loans were assigned under this arrangement.  The assets underlying these borrowings are under the Bank’s physical control.  As of December 31, 2015, the Bank had no borrowings outstanding from the Federal Reserve and had approximately $152.3 million in borrowing capacity available to it under this arrangement.

 

9.                          FAIR VALUE MEASUREMENTS

 

The Company follows the provisions of ASC Topic 820, Fair Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.  Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  A fair value measurement should reflect all of the assumptions that market participants would use in pricing the asset or liability, including assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset, and the risk of non-performance.

 

A three-level hierarchy for valuation techniques is used to measure financial assets and financial liabilities at fair value.  This hierarchy is based on whether the valuation inputs are observable or unobservable. Financial instrument valuations are considered Level 1 when they are based on quoted prices in active markets for identical assets or liabilities.  Level 2 financial instrument valuations use 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.  Financial instrument valuations are considered Level 3 when they are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable, and when determination of the fair value requires significant management judgment or estimation.  ASC Topic 820 also provides guidance on determining fair value when the volume and level of activity for the asset or liability has significantly decreased and on identifying circumstances when a transaction may not be considered orderly.

 

The Company records securities available for sale, loans held for sale and derivative financial instruments at their fair values on a recurring basis.  Additionally, the Company records other assets at their fair values on a nonrecurring basis, such as impaired loans and real estate acquired in settlement of loans.  These nonrecurring fair value adjustments typically involve application of lower-of-cost-or-market accounting or impairment write-downs of individual assets.  The following is a general description of the methods used to value such assets.

 

Debt and Mortgage-Backed Securities.  The fair values of debt and mortgage-backed securities available for sale and held to maturity are generally based on quoted market prices or market prices for similar assets.  The Company uses a third-party pricing service as its primary source for obtaining market value prices.  On a quarterly basis, the Company validates the reasonableness of prices received from the third-party pricing service through independent price verification on a representative sample of securities in the portfolio.

 

Loans Held for Sale.  Beginning on January 1, 2015, the Company elected to adopt the fair value option for all residential mortgage loans originated for sale to investors and to account for such loans at their fair values with changes in fair value recognized in earnings, consistent with the provisions in ASC Topic 820, Fair Value Measurements and Disclosures.  The Company accounted for mortgage loans held for sale that were originated prior to January 1, 2015 under the lower of cost or fair value option, with any corresponding adjustments recorded as a valuation adjustment, if necessary.  Such fair value adjustments are recorded as a component of gain on sale in

 

29



Table of Contents

 

mortgage revenues in the statement of operations and comprehensive income.  The fair value of the mortgage loans held for sale are measured using observable quoted market or contract prices or market price equivalents, which are consistent with those used by other market participants.  Consistent with the fair value principles in ASC Topic 820, any direct loan origination fees and costs related to loans accounted for at fair value are recognized in the statement of operations and comprehensive income when earned or incurred, rather than capitalized and accounted for as a part of the cost basis of loans held for sale.

 

Derivative Financial Assets and Liabilities. The fair values of derivative financial assets and liabilities resulting from interest rate lock commitments issued to residential loan customers for loans that will be held for sale are based on quoted market prices from the Company’s loan investors for similar loans, subject to certain adjustments to include such items as estimated pull-through success rates, changes in the level of market interest rates and the stage of completion of the loan approval process. The fair values of derivative financial assets and liabilities resulting from forward commitments to sell residential mortgage loans are based on the exit price the Company would incur to extinguish the commitment by reference to quoted market prices from the Company’s loan investors for similar loans.  The fair values of interest rate swap assets and liabilities are based on quoted market prices by an independent valuation service.

 

Impaired Loans.  The fair values of impaired loans that are determined to be collateral dependent are generally based on market prices for similar assets determined through independent appraisals (Level 2 valuations) or discounted values of independent appraisals or brokers’ opinions of value (Level 3 valuations). Since most of the Company’s loans receivable that are secured by real estate are within the St. Louis metropolitan area, management is able to closely monitor the trend in real estate values in this area.  Residential real estate loans are generally inspected when they become 45 to 60 days delinquent or when communications with the borrower indicate that a potential problem exists.  New appraisals are generally obtained for impaired residential real estate loans if an inspection indicates the possibility of a significant decline in fair value.  If a new appraisal is determined not to be necessary, management may obtain a broker’s opinion of value or apply a discount to the existing appraised value based on the age of such appraisal and the overall trend in real estate values in the market area since the date of such appraisal.  Similarly, the Company maintains close contact with its commercial borrowers whose loans are determined to be impaired, and new appraisals are obtained when management believes there has been a significant change in fair value.  Factors that management considers when determining whether there has been a significant change in fair value for commercial real estate-secured loans generally include overall market value trends in the surrounding areas and changes in factors that impact the properties’ cash flows, such as rental rates and occupancy levels that differ materially from the most current appraisals.  The significance of such events is determined on a loan-by-loan basis based on the circumstances surrounding each of such loans.  If a new appraisal is determined not to be necessary, management may apply a discount to the existing appraised value based on the age of such appraisal and the overall trend in real estate values in the market area since the date of such appraisal, or other factors that affect the value of the property, such as rental rates and occupancy levels.

 

Real Estate Acquired in Settlement of Loans consists of loan collateral that has been repossessed through foreclosure or obtained by deed in lieu of foreclosure. This collateral is comprised of commercial and residential real estate. Such assets are recorded as held for sale initially at the lower of the loan balance or fair value of the collateral, as generally determined by a new appraisal at the time of foreclosure, less estimated selling costs.  If the loan balance exceeds the fair value of the collateral, less estimated selling costs at the time of foreclosure, the difference is recorded as a charge to the allowance for loan losses.  Subsequent to foreclosure, new appraisals are generally obtained if an inspection indicates the possibility of a significant decline in fair value.  If a new appraisal is determined not to be necessary, management may obtain a broker’s opinion of value or apply a discount to the existing appraised value based on the age of such appraisal and the overall trend in real estate values in the market area since the date of such appraisal.  Any decline in the fair value of the property subsequent to acquisition is charged to non-interest expense and credited to the allowance for losses on real estate acquired in settlement of loans.  During the three months ended December 31, 2015 and 2014, charge-offs to the allowance for loan losses at the time of foreclosure totaled $26,000 and $88,000, respectively, which represented 30% and 2% of the principal balance of loans that became subject to foreclosure during such periods, respectively.

 

30



Table of Contents

 

Intangible Assets and Goodwill are reviewed annually in the fourth fiscal quarter and/or when circumstances or other events indicate that impairment may have occurred.  No impairment losses were recognized during the year ended September 30, 2015 or the three months ended December 31, 2015.

 

Assets and liabilities that were recorded at fair value on a recurring basis at December 31, 2015 and September 30, 2015 and the level of inputs used to determine their fair values are summarized below:

 

 

 

Carrying Value at December 31, 2015

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Debt and mortgage-backed securities available for sale

 

$

5,283

 

$

 

$

5,283

 

$

 

Loans held for sale

 

189,669

 

 

189,669

 

 

Derivative financial assets

 

3,294

 

 

3,294

 

 

Total assets

 

$

198,246

 

$

 

$

198,246

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

$

4,138

 

$

 

$

4,138

 

$

 

Total liabilities

 

$

4,138

 

$

 

$

4,138

 

$

 

 

 

 

Carrying Value at September 30, 2015

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Debt and mortgage-backed securities available for sale

 

$

5,327

 

$

 

$

5,327

 

$

 

Loans held for sale

 

112,651

 

 

112,651

 

 

Derivative financial assets

 

2,267

 

 

2,267

 

 

Total assets

 

$

120,245

 

$

 

$

120,245

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Derivative financial liabilities

 

$

4,188

 

$

 

$

4,188

 

$

 

Total liabilities

 

$

4,188

 

$

 

$

4,188

 

$

 

 

31



Table of Contents

 

Assets that were recorded at fair value on a non-recurring basis at December 31, 2015 and September 30, 2015 and the level of inputs used to determine their fair values are summarized below:

 

 

 

 

 

 

 

 

 

 

 

Total (Gains)

 

 

 

 

 

 

 

 

 

 

 

Losses Recognized

 

 

 

Carrying Value at December 31, 2015

 

In Three Months

 

 

 

 

 

Fair Value Measurements Using

 

Ended December

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

31, 2015

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans, net

 

$

1,671

 

$

 

$

 

$

1,671

 

$

(610

)

Real estate acquired in settlement of loans

 

4,755

 

 

 

4,755

 

94

 

Total assets

 

$

6,426

 

$

 

$

 

$

6,426

 

$

(516

)

 

 

 

 

 

 

 

 

 

 

 

Total Losses

 

 

 

 

 

 

 

 

 

 

 

Recognized in

 

 

 

Carrying Value at September 30, 2015

 

Three Months

 

 

 

 

 

Fair Value Measurements Using

 

Ended December

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

31, 2014

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans, net

 

$

2,290

 

$

 

$

 

$

2,290

 

$

709

 

Real estate acquired in settlement of loans

 

5,151

 

 

 

5,151

 

192

 

Total assets

 

$

7,441

 

$

 

$

 

$

7,441

 

$

901

 

 

There were no transfers of assets or liabilities among the levels of inputs used to determine their fair values during the three months ended December 31, 2015 or 2014.

 

10.                   DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

 

Fair values of financial instruments have been estimated by the Company using available market information and appropriate valuation methodologies, including those described in Note 9.  However, considerable judgment is necessarily required to interpret market data used to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company might realize in a current market exchange.  The use of different market assumptions and/or estimation methodologies could have a material effect on the estimated fair value amounts.

 

The fair value estimates presented herein are based on pertinent information available to management as of December 31, 2015 and September 30, 2015.  Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date.  Therefore, current estimates of fair value may differ significantly from the amounts presented herein.

 

32



Table of Contents

 

Carrying values and estimated fair values at December 31, 2015 and September 30, 2015 are summarized as follows:

 

 

 

Level in

 

December 31, 2015

 

September 30, 2015

 

 

 

Fair Value

 

 

 

Estimated

 

 

 

Estimated

 

 

 

Measurement

 

Carrying

 

Fair

 

Carrying

 

Fair

 

 

 

Hierarchy

 

Value

 

Value

 

Value

 

Value

 

 

 

 

 

(In thousands)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

88,510

 

$

88,510

 

$

79,784

 

$

79,784

 

Debt and mortgage-backed securities - AFS

 

Level 2

 

5,283

 

5,283

 

5,327

 

5,327

 

Capital stock of Federal Home Loan Bank and Federal Reserve Bank

 

Level 2

 

13,216

 

13,216

 

11,156

 

11,156

 

Debt and mortgage-backed securities - HTM

 

Level 2

 

42,626

 

42,635

 

42,201

 

42,320

 

Loans held for sale

 

Level 2

 

189,669

 

189,669

 

112,651

 

112,651

 

Loans receivable

 

Level 3

 

1,222,235

 

1,235,483

 

1,188,369

 

1,205,987

 

Accrued interest receivable

 

Level 1

 

3,181

 

3,181

 

3,151

 

3,151

 

Derivative financial assets

 

Level 2

 

3,294

 

3,294

 

2,267

 

2,267

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Deposit transaction accounts

 

Level 2

 

744,178

 

744,178

 

702,135

 

702,135

 

Certificates of deposit

 

Level 2

 

470,041

 

470,339

 

435,670

 

436,923

 

Borrowed money

 

Level 2

 

269,600

 

270,118

 

219,854

 

220,480

 

Subordinated debentures

 

Level 2

 

19,589

 

19,582

 

19,589

 

19,583

 

Accrued interest payable

 

Level 2

 

511

 

511

 

489

 

489

 

Deriative financial liabilities

 

Level 2

 

4,138

 

4,138

 

4,188

 

4,188

 

 

In addition to the methods described in Note 9 above, the following methods and assumptions were used to estimate the fair value of the financial instruments:

 

Cash and Cash Equivalents - The carrying amount approximates fair value.

 

Capital Stock of the Federal Home Loan Bank and Federal Reserve Bank - The carrying amount represents redemption value, which approximates fair value.

 

Loans Receivable - The fair value of loans receivable is estimated based on present values using applicable risk-adjusted spreads to the U. S. Treasury curve to approximate current interest rates applicable to each category of such financial instruments. No adjustment was made to the interest rates for changes in credit risk of performing loans where there are no known credit concerns. Management segregates loans into appropriate risk categories. Management believes that the risk factor embedded in the interest rates along with the allowance for loan losses applicable to the performing loan portfolio results in a fair valuation of such loans.  The fair values of impaired loans are generally based on market prices for similar assets determined through independent appraisals or discounted values of independent appraisals and brokers’ opinions of value.  This method of valuation does not incorporate the exit price concept of valuation prescribed by ASC Topic 820, Fair Value Measurements and Disclosures.

 

Accrued Interest Receivable - The carrying value approximates fair value.

 

Deposits - The estimated fair value of demand deposits and savings accounts is the amount payable on demand at the reporting date. The estimated fair value of fixed-maturity certificates of deposit is estimated by discounting the future cash flows of existing deposits using rates currently available on advances from the FHLB having similar characteristics.

 

Borrowed Money - The estimated fair value of advances from the FHLB is determined by discounting the future cash flows of existing advances using rates currently available on advances from the FHLB having similar characteristics.  The estimated fair value of retail repurchase agreements is the carrying value since such agreements are at market rates and mature daily.  The carrying value of the term loan approximates fair value since the loan carries a variable interest rate tied to the daily LIBOR rate.

 

33



Table of Contents

 

Subordinated Debentures - The estimated fair values of subordinated debentures are determined by discounting the estimated future cash flows using rates currently available on debentures having similar characteristics.

 

Accrued Interest Payable - The carrying value approximates fair value.

 

Off-Balance-Sheet Items — Except for commitments that qualify as derivative financial instruments, as discussed in Notes 9 and 13, the estimated fair value of commitments to originate or purchase loans is based on the fees currently charged to enter into similar agreements.  The aggregate value of these fees is not material.  Such commitments are summarized in Note 12, Commitments and Contingencies.

 

11.                   LIABILITY FOR LOANS SOLD

 

The Company records an estimated liability for probable amounts due to the Company’s loan investors under contractual obligations related to residential mortgage loans originated for sale that were previously sold and became delinquent or defaulted, or were determined to contain certain documentation or other underwriting deficiencies.  Under standard representations and warranties and early payment default clauses in the Company’s mortgage sale agreements, the Company could be required to repurchase mortgage loans sold to investors or reimburse the investors for losses incurred on loans (collectively “repurchase”) in the event of borrower default within a defined period after origination (generally 90 days), or in the event of breaches of contractual representations or warranties made at the time of sale that are not remedied within a defined period after the Company receives notice of such breaches (generally 90 days).  In addition, the Company may be required to refund the profit received from the sale of a loan to an investor if the borrower pays off the loan within a defined period after origination, which is generally 120 days.

 

The Company establishes a mortgage repurchase liability related to these events that reflects management’s estimate of losses on loans for which the Company could have a repurchase obligation based on a combination of factors.  Such factors incorporate the volume of loans sold in current and previous periods, borrower default expectations, historical investor repurchase demand and appeals success rates (where the investor rescinds the demand based on a cure of the defect or acknowledges that the loan satisfies the investor’s applicable representations and warranties), and estimated loss severity.  Payments made to investors as reimbursement for losses incurred are charged against the mortgage repurchase liability.  Loans repurchased from investors are initially recorded at fair value, which becomes the Company’s new accounting basis.  Any difference between the loan’s fair value and the outstanding principal amount is charged or credited to the mortgage repurchase liability, as appropriate.  Subsequent to repurchase, such loans are carried in loans receivable.  Loans repurchased with deteriorated credit quality at the date of repurchase are accounted for under ASC Topic 310-30.

 

The principal balance of loans sold that remain subject to recourse provisions related to early payment default clauses totaled approximately $429 million and $565 million at December 31, 2015 and September 30, 2015, respectively.  Because the Company does not service the loans that it sells to its investors, the Company is generally unable to track the outstanding balances or delinquency status of a large portion of such loans that may be subject to repurchase under the representations and warranties clauses in the Company’s mortgage sale agreements.  The following is a summary of the principal balance of mortgage loan repurchase demands on loans previously sold that were received and resolved during the three months ended December 31, 2015 and 2014:

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Received during period

 

$

3,266,000

 

$

2,725,000

 

Resolved during period

 

3,522,000

 

4,093,000

 

Unresolved at end of period

 

4,230,000

 

5,417,000

 

 

34



Table of Contents

 

The following is a summary of the changes in the liability for loans sold during the three months ended December 31, 2015 and 2014:

 

 

 

2015

 

2014

 

Balance at beginning of period

 

$

1,629,646

 

$

1,440,641

 

Provisions charged to expense

 

370,976

 

73,405

 

Losses incurred to resolve demands

 

(87,799

)

(73,254

)

Balance at end of period

 

$

1,912,823

 

$

1,440,792

 

 

The following summarizes the manner in which the Company resolved mortgage loan repurchase demands received from its investors during the three months ended December 31, 2015 and 2014:

 

 

 

Three Months Ended

 

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Principal
Balance of
Loans Involved
in Existing
Claims That
Were Resolved

 

Losses Charged
to Liability for
Loans Sold

 

Principal
Balance of
Loans Involved
in Existing
Claims That
Were Resolved

 

Losses Charged
to Liability for
Loans Sold

 

Resolved by providing additional documentation with no further action required

 

$

2,773,000

 

$

 

$

3,250,000

 

$

 

Resolved by repurchasing loans previously sold to investors

 

387,000

 

6,867

 

843,000

 

55,699

 

Resolved by payments to reimburse investors for losses incurred

 

362,000

 

1,067

 

 

 

Payments due upon early payoff of loans previously sold

 

 

79,865

 

 

17,555

 

Total

 

$

3,522,000

 

$

87,799

 

$

4,093,000

 

$

73,254

 

 

The liability for loans sold of $1.9 million at December 31, 2015 represents the Company’s best estimate of the probable losses that the Company will incur for various early default provisions and contractual representations and warranties associated with the sales of mortgage loans.  Because the level of mortgage loan repurchase losses depends upon economic factors, investor demand strategies and other external conditions that may change over the life of the underlying loans, the level of the liability for mortgage loan repurchase losses is difficult to estimate and requires considerable management judgment.  In addition, the Company does not service the loans that it sells to investors and is generally unable to track the remaining unpaid balances or delinquency status after sale.  As a result, there may be a range of possible losses in excess of the estimated liability that cannot be estimated.  Management maintains regular contact with the Company’s investors to monitor and address their repurchase demand practices and concerns.

 

35



Table of Contents

 

12.                   COMMITMENTS AND CONTINGENCIES

 

The Company engages in commitments to originate loans in the ordinary course of business to meet customer financing needs.  Such commitments are generally made following the Company’s usual underwriting guidelines, represent off-balance sheet financial instruments and do not present more than a normal amount of risk.  The following table summarizes the notional amount of such commitments at December 31, 2015 and September 30, 2015 for which the Bank’s underwriting process has been completed and firm commitments have been issued to the borrowers.

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

 

 

(In thousands)

 

 

 

 

 

 

 

Commitments to originate residential mortgage loans

 

$

236,719

 

$

164,987

 

Commitments to originate commercial mortgage loans

 

17,358

 

4,782

 

Commitments to originate non-mortgage loans

 

13,852

 

10,144

 

Consumer loans

 

1,800

 

2,000

 

Unused lines of credit - residential

 

40,624

 

45,016

 

Unused lines of credit - commercial

 

161,792

 

173,771

 

Unused lines of credit - consumer

 

2,237

 

127

 

 

Subsequent to December 31, 2015, a putative class action lawsuit, was filed in connection with the proposed merger of the Company and First Busey, which is more fully discussed in Note 17, Proposed Merger. The Company believes that the factual allegations in the complaint are without merit and intends to defend vigorously against these allegations.

 

The Company is also a defendant in other legal actions arising from normal business activities.  Management, after consultation with counsel, believes that the resolution of these actions will not have any material adverse effect on the Company’s consolidated financial statements.

 

13.                   DERIVATIVE FINANCIAL INSTRUMENTS

 

The Company originates and purchases derivative financial instruments, including interest rate lock commitments issued to residential loan customers for loans that will be held for sale, forward sales commitments to sell residential mortgage loans to loan investors and interest rate swaps.  Refer to Note 9, Fair Value Measurements, for a discussion of the fair value measurement of such derivatives.

 

Interest Rate Lock Commitments - At December 31, 2015, the Company had issued $208.3 million of unexpired interest rate lock commitments to loan customers compared with $204.4 million at September 30, 2015.  Such interest rate lock commitments that meet the definition of derivative financial instruments under ASC Topic 815, Derivatives and Hedging, are carried at their fair values in other assets or other liabilities in the consolidated financial statements, with changes in the fair values of the corresponding derivative financial assets or liabilities recorded as either a charge or credit to current earnings during the period in which the changes occurred.

 

Forward Sales Commitments - At December 31, 2015, the Company had issued $387.2 million of unexpired forward sales commitments to mortgage loan investors compared with $311.3 million at September 30, 2015.  Typically, the Company economically hedges mortgage loans held for sale and interest rate lock commitments issued to its residential loan customers related to loans that will be held for sale by obtaining corresponding best-efforts forward sales commitments with an investor to sell the loans at an agreed-upon price at the time the interest rate locks are issued to the customers.  Forward sales commitments that meet the definition of derivative financial instruments under ASC Topic 815, Derivatives and Hedging, are carried at their fair values in other assets or other liabilities in the consolidated financial statements.  While such forward sales commitments generally served as an economic hedge to the mortgage loans held for sale and interest rate lock commitments, the Company did not designate them for hedge accounting treatment.  Consequently, changes in fair value of the corresponding derivative financial asset or liability were recorded as either a charge or credit to current earnings during the period in which the changes occurred.

 

36



Table of Contents

 

Interest Rate Swaps - The Company entered into two $14 million notional value interest-rate swap contracts during 2008 totaling $28 million notional value.  The parties terminated the interest-rate swap agreements during December 2014, together with their remaining obligations to make any further payments under the agreements.  These contracts supported a $14 million, variable-rate, commercial loan relationship and were used to allow the commercial loan customer to pay a fixed interest rate to the Company, while the Company, in turn, charged the customer a floating interest rate on the loan.  Under the terms of the swap contract between the Company and the loan customer, the customer paid the Company a fixed interest rate of 6.58%, while the Company paid the customer a variable interest rate of one-month LIBOR plus 2.30%.  Under the terms of a similar but separate swap contract between the Company and a major securities broker, the Company paid the broker a fixed interest rate of 6.58%, while the broker paid the Company a variable interest rate of one-month LIBOR plus 2.30%.  The two contracts had identical terms except for the interest rates and were scheduled to mature on May 15, 2015.  While these two swap derivatives generally worked together as an economic interest-rate hedge, the Company did not designate them for hedge accounting treatment.  Consequently, both derivatives were marked to fair value through either a charge or credit to current earnings.

 

The fair values of these derivative assets and liabilities recorded in the consolidated balance sheets at December 31, 2015 and September 30, 2015 are summarized as follows:

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

Fair value recorded in other assets

 

$

3,294,000

 

$

2,267,000

 

Fair value recorded in other liabilities

 

4,138,000

 

4,188,000

 

 

The gross gains and losses on these derivative assets and liabilities recorded in non-interest income and expense in the consolidated statements of income and comprehensive income for the three months ended December 31, 2015 and 2014 are summarized as follows:

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Gross gains

 

$

4,454,000

 

$

331,000

 

Gross losses

 

(4,138,000

)

(331,000

)

Net gain or loss

 

$

316,000

 

$

 

 

14.                   GOODWILL

 

Goodwill totaled $3.9 million at December 31, 2015 and September 30, 2015.  Goodwill represents the amount of acquisition cost over the fair value of net assets acquired in the purchase of another financial institution.  The Company reviews goodwill for impairment at least annually, or more frequently if events or changes in circumstances indicate the carrying value of the asset might be impaired.  Impairment is determined by comparing the implied fair value of the reporting unit goodwill with the carrying amount of that goodwill.  If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess.  Any such adjustments are reflected in the results of operations in the periods in which they become known.  After a goodwill impairment loss is recognized, the adjusted carrying amount of goodwill becomes its new accounting basis.  No such impairment losses were recognized during the three months ended December 31, 2015 or the year ended September 30, 2015.

 

15.                   CUSTOMER FRAUD LOSS

 

Subsequent to September 30, 2013, management uncovered an elaborate fraud perpetrated against the Bank by one of its commercial loan customers.  The customer, who purported to be in the business of leasing equipment, created false documentation to purchase assets that did not exist and were the subject of fictitious leases.  The Company’s total exposure to the customer at September 30, 2013 consisted of an aggregate outstanding loan balance of $7.0 million less collateral of $631,000 that was in the Bank’s possession.  As a result, the Company recorded a charge-off totaling $6.4 million effective September 30, 2013, which represented the entire amount of the exposure that was determined to be unsecured as a result of the fraud.

 

37



Table of Contents

 

The Company pursued an insurance claim for this loss under its fidelity bond, which carries a maximum limit of $5 million subject to certain adjustments.  During the year ended September 30, 2015, the Company received $2.0 million from its insurance carrier, representing a partial recovery of the loss. This amount included $688,000 received during three months ended December 31, 2014, which was recorded in other non-interest income in the unaudited consolidated statement of operations during the three months ended December 31, 2014.

 

16.                   REGULATORY CHARTER CONVERSION

 

On July 15, 2015, Pulaski Bank converted its regulatory charter from a federal savings bank to a national bank.  In conjunction with this conversion, Pulaski Financial Corp. converted its regulatory charter from a savings and loan holding company to a bank holding company.  The conversion to a national bank charter had no effect on Pulaski Bank’s customers. Depositors continue to be insured by the Federal Deposit Insurance Corporation to the fullest extent permitted by law. Pulaski Bank continues to be regulated by the Office of the Comptroller of the Currency and the Company continues to be regulated by the Federal Reserve Board.

 

17.                   PROPOSED MERGER

 

On December 3, 2015, the Company and First Busey Corporation, Champaign, Illinois (“First Busey”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which First Busey will acquire the Company and the Bank. Under the terms of the Merger Agreement, each share of Company common stock will be converted into the right to receive 0.79 of a share of First Busey common stock.

 

The Merger Agreement contains representations and warranties of both parties and customary conditions to the parties’ obligations to close the transaction, as well as agreements to cooperate in the process of consummating the transaction.  Consummation of the transaction remains subject to customary closing conditions, including receipt of requisite shareholder approval and all required regulatory approvals.  If the Merger Agreement is terminated under certain circumstances, the Company will be required to pay First Busey a termination fee of $9.0 million. The merger is anticipated to be completed in the first half of calendar year 2016.

 

The Company expects to incur merger-related expenses prior to the completion of the merger including, but not limited to, approximately $2.7 million in professional services related to investment banker and legal fees.  Approximately $666,000 of these expenses were incurred during the quarter ended December 31, 2015.

 

38



Table of Contents

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

FORWARD-LOOKING STATEMENTS

 

This report contains certain “forward-looking statements” within the meaning of the federal securities laws, which are made in good faith pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995.  These statements are not historical facts.  Rather, they are statements based on Pulaski Financial Corp.’s (the “Company”) current expectations regarding its business strategies, intended results and future performance.  Forward-looking statements are generally 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 affect actual results include interest rate trends; the economy in the market area in which the Company operates, as well as nationwide; the market values of the real estate in the Company’s market area; the Company’s ability to control costs and expenses; competitive products and pricing; loan demand; the size, composition and quality of the loan portfolio, including trends in adversely classified loans, charge-offs, troubled debt restructurings and loan delinquency rates; changes in accounting policies; and changes in federal and state legislation and regulation.  Additional factors that may affect the results are discussed in the section titled “Risk Factors” in its annual report on Form 10-K and in other reports filed with the Securities and Exchange Commission.  The Company’s forward-looking statements may also be subject to other risks and uncertainties, including those that it may discuss elsewhere in this report or in its other filings with the Securities and Exchange Commission.  These factors should be considered in evaluating the forward-looking statements and undue reliance should not be placed on such statements.  Pulaski Financial Corp. assumes no obligation to update any forward-looking statements to reflect events or circumstances after the date of the statements or to reflect the occurrence of anticipated or unanticipated events.

 

GENERAL

 

Pulaski Financial Corp., operating in its ninety-fourth year, is a community-based financial institution holding company headquartered in St. Louis, Missouri.  It conducts operations primarily through Pulaski Bank, N.A. (the “Bank”), which had $1.65 billion in assets at December 31, 2015.  Pulaski Bank provides an array of financial products and services for businesses and consumers primarily through its thirteen full-service offices in the St. Louis metropolitan area and residential mortgage loan production offices in the St. Louis, Kansas City, Chicago and Omaha-Council Bluffs metropolitan areas, mid-Missouri, southwestern Missouri, eastern Kansas, and Lincoln, Nebraska.

 

On July 15, 2015, Pulaski Bank converted its regulatory charter from a federal savings bank to a national bank.  In conjunction with this conversion, Pulaski Financial Corp. converted its regulatory charter from a savings and loan holding company to a bank holding company.  The conversion to a national bank charter had no effect on Pulaski Bank’s customers. Depositors continue to be insured by the Federal Deposit Insurance Corporation to the fullest extent permitted by law. Following the charter conversion, Pulaski Bank continues to be regulated by the Office of the Comptroller of the Currency and the Company continues to be regulated by the Federal Reserve Board.

 

On December 3, 2015, the Company and First Busey Corporation, Champaign, Illinois (“First Busey”), entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which First Busey will acquire the Company and the Bank. Under the terms of the Merger Agreement, each share of Company common stock will be converted into the right to receive 0.79 of a share of First Busey common stock. Refer to Note 17 of Notes to Unaudited Consolidated Financial Statements for further discussion.

 

The Company has primarily grown its assets and deposits internally by building its residential and commercial lending operations, by opening de novo branches and loan production offices, and by hiring experienced bankers with existing customer relationships in its market areas.

 

RESULTS OF COMMUNITY BANKING STRATEGY

 

The Company’s community banking strategy emphasizes high-quality, responsive, and personalized customer service.  The Company has been successful in distinguishing itself from the larger regional banks operating in its market areas by

 

39



Table of Contents

 

offering quicker decision making in the delivery of banking products and services, offering customized products where needed, and providing customers access to senior decision makers.  Crucial to this strategy is growth in the Company’s three primary business lines:  commercial banking services, retail mortgage lending and retail banking services.

 

Commercial Banking Services

 

The Company’s commercial banking services are centered on serving small- to medium-sized businesses primarily in the St. Louis metropolitan area, and its operations continue to be driven by its staff of experienced commercial bankers and the commercial banking relationships they generate.  The commercial loan portfolio includes permanent mortgage loans secured by owner and non-owner occupied commercial and multi-family residential real estate, commercial and industrial loans, and to a much lesser extent, commercial and multi-family construction loans and land acquisition and development loans.

 

Commercial loan originations totaled $156.1 million during the three months ended December 31, 2015 compared with $151.8 million during the same period last year.  The commercial loan portfolio increased $24.1 million, or 3.1%, to $795.1 million at December 31, 2015 compared with $771.1 million at September 30, 2015.  The increase was primarily due to increases in commercial and industrial loans, owner-occupied commercial real estate loans and real estate construction and development loans, and was generally the result of an increase in market demand for these types of products during the three months ended December 31, 2015 combined with an increase in the number of producing commercial loan officers compared with the same period last year.  Commercial and industrial loans increased $10.0 million, or 3.9%, to $268.2 million at December 31, 2015 compared with $258.2 million at September 30, 2015. Owner-occupied commercial real estate loans increased $7.4 million, or 5.0%, to $155.1 million at December 31, 2015 compared with $147.7 million at September 30, 2015.  Real estate construction and development loans increased $6.2 million, or 7.8%, to $85.6 million at December 31, 2015 compared with $79.4 million at September 30, 2015. Land and acquisition development loans increased $2.4 million, or 7.2%, to $34.9 million at December 31, 2015 compared with $32.6 million at September 30, 2015.  Partially offsetting these increases was a $1.9 million, or 0.7%, decrease in non-owner-occupied commercial real estate loans to $251.3 million at December 31, 2015 compared with $253.2 million at September 30, 2015.

 

The Company’s commercial loan customers are also among the best sources of core deposit accounts.  Commercial checking and money market demand accounts totaled $249.5 million, or 20.5% of total deposits, at December 31, 2015 compared with $246.7 million, or 21.7% of total deposits, at September 30, 2015.

 

Retail Mortgage Lending

 

The Company originates conforming, residential mortgage loans directly through commission-based sales staffs in the St. Louis, Kansas City, Chicago and Council-Bluffs metropolitan areas, mid-Missouri, southwestern Missouri, eastern Kansas, and Lincoln, Nebraska.  The Company is one of the leading mortgage originators in the St. Louis and Kansas City markets, and has successfully leveraged its reputation for strength and quality customer service with its staff of experienced mortgage loan officers who have strong community relationships.  Substantially all of the loans originated in the retail mortgage lending division are one- to four-family residential loans secured by properties in the Company’s market areas that are sold to investors on a “best-efforts,” servicing-released basis.  Such sales generate mortgage revenues, which is one of the Company’s largest sources of non-interest income.  In addition, loans that are closed and are held pending their sale to investors provide a valuable source of interest income until they are sold.

 

Mortgage loans originated for sale totaled $415.4 million for the three months ended December 31, 2015 compared with $262.2 million for the same period last year.  The low level of market interest rates during the three months ended December 31, 2015 continued to fuel consumer demand for mortgage loan refinancing activity. Loans originated to refinance existing mortgages totaled $182.2 million, or 44% of total loans originated for sale, for the quarter ended December 31, 2015 compared with $94.7 million, or 36% of total loans originated for sale, for the same quarter last year. In addition, the recovering housing market resulted in an increased level of consumer demand for loans to finance the purchase of homes.  Loans originated to finance home purchases totaled $233.3 million for the quarter ended December 31, 2015 compared with $167.5 million for the same quarter last year.

 

40



Table of Contents

 

The principal balance of residential mortgage loans sold to investors totaled $332.6 million for the quarter ended December 31, 2015, which generated mortgage revenues totaling $2.2 million, compared with $229.6 million of loans sold and $1.5 million of mortgage revenues for the quarter ended December 31, 2014.  The net profit margin on loans sold increased to 0.66% during the quarter ended December 31, 2015 compared with 0.64% for the quarter ended December 31, 2014.  The higher net profit margin was primarily due to significantly higher volumes of loans sold, which resulted in lower average direct origination costs per loan, partially offset by lower selling prices realized from the Company’s mortgage loan investors.

 

Mortgage revenues were reduced by charges to earnings totaling $371,000 and $73,000 during the three months ended December 31, 2015 and 2014, respectively, for estimated liabilities due to the Company’s loan investors under contractual obligations related to loans that were previously sold and became delinquent or defaulted or were determined to contain certain documentation or other underwriting deficiencies.  Refer to Note 11 of Notes to Unaudited Consolidated Financial Statements for a discussion of the Company’s treatment of and activity in the estimated liability.  The Company’s loans originated for sale are primarily made to its customers within its market areas and are underwritten according to government agency and investor standards.  In addition, all loans sold to investors are subject to stringent quality control reviews by such investors before the purchases are funded.  As a result, the Company has been successful in defending and resolving a large number of repurchase demands.

 

Another important source of revenue generated by the Company’s mortgage banking operation is interest income on mortgage loans that are held for sale pending delivery to loan investors.  Because such loans are generally held for short periods of time pending delivery to such investors, the Company is able to fund them with short-term, low cost-funding  sources, which generally results in interest-rate spreads higher than other interest-earning assets held by the Company.  Interest income on loans held for sale increased 79.7% to $1.3 million for the quarter ended December 31, 2015 compared with $703,000 for the quarter ended December 31, 2014 as the result of a $55.3 million increase in the average balance between the comparable periods partially offset by a 4 basis point market-driven decrease in the average yield.  Loan originations during the three months ended December 31, 2015 exceeded loan sales resulting in a $77.0 million, or 68.4%, increase in mortgage loans held for sale to $189.7 million at December 31, 2015 from $112.7 million at September 30, 2015.

 

Although the Company primarily originates residential mortgage loans for sale to investors, it has historically retained a certain number of loans in portfolio, consisting of first mortgage, second mortgage and home equity lines of credit, which are variable-rate revolving lines of credit secured by residential real estate.  Over the past several years, the Company has repeatedly tightened its underwriting standards in response to the prevailing economic conditions and has de-emphasized home equity lending.  In addition, the low interest rate environment that has existed over the past several years has significantly diminished the demand for variable-rate first mortgage loans, which were generally the Company’s primary portfolio product in prior periods.  However, the Company was successful in marketing several adjustable-rate residential first mortgage loan products to customers primarily in its St. Louis, Kansas City and Omaha markets during the three months ended December 31, 2015.  As a result, the balance of residential first mortgage loans increased $8.7 million, or 2.7%, to $327.0 million at December 31, 2015 compared with $318.3 million at September 30, 2015.  The balance of home equity lines of credit decreased $1.3 million to $69.2 million at December 31, 2015 compared with $70.5 million at September 30, 2015.  The balance of residential second mortgage loans decreased $674,000 to $41.1 million at December 31, 2015 compared with $41.8 million at September 30, 2015.

 

Retail Banking Services

 

The Company considers demand deposits, which include checking, money market and savings accounts, to be “core” deposits because they allow it to establish banking relationships with its customers that are less dependent upon interest rates paid.  Such deposits provide a stable funding source for the Bank’s asset base and produce valuable fee income.  Core deposits are received from retail customers, commercial customers and municipal or other public entities primarily in its St. Louis market area.  Growth of relationship-based core deposits continues to be one of the Company’s primary, long-term strategic objectives.  The Company’s approach to attracting deposits involves three key components:  providing excellence in customer service, best-in-class products and convenient banking locations.  Enhancing its ability to attract depositors, the Company offers its customers the ability to receive FDIC deposit insurance on their balances in excess of the standard amount of $250,000 per depositor through its participation in the Promontory Interfinancial Network (“Promontory”)

 

41



Table of Contents

 

Certificate of Deposit Account Registry Service (“CDARS”).  This product enables the Company’s customers to receive FDIC insurance on their account balances up to $50 million.  The Company also offers similar “reciprocal” arrangements on money market deposit accounts through Promontory.  These accounts are offered directly to the Bank’s customers in its St. Louis market.

 

Total deposits increased 6.7%, or $76.4 million, to $1.21 billion at December 31, 2015 compared with $1.14 billion at September 30, 2015.  Total demand deposits increased $42.0 million to $744.2 million at December 31, 2015 compared with $702.1 million at September 30, 2015 and certificates of deposit increased $34.4 million to $470.0 million at December 31, 2015 compared with $435.7 million at September 30, 2015.  The weighted average interest rates on total demand deposits and total certificates of deposit at December 31, 2015 were 0.13% and 0.84%, respectively, compared with 0.14% and 0.79%, respectively, at September 30, 2015.  Primarily as the result of growth in higher costing certificates of deposit, the weighted average interest rate on total deposits at December 31, 2015 increased to 0.41% compared with 0.39% at September 30, 2015.

 

Deposits received from retail customers continue to be the Company’s largest source of deposits.  However, the Company has also concentrated on attracting deposits from commercial customers and municipal or other public entities in recent years.  The interest rates paid on such deposits are typically lower than the rates paid on retail deposits.  In addition, such deposits generally provide a stable source of fee income.

 

The balance of deposits from retail customers increased 4.0%, or $26.5 million, to $690.5 million at December 31, 2015 compared with $664.0 million at September 30, 2015 as management focused on attracting certificates of deposit and other accounts that had multiple relationships with the Bank.  The average interest rate paid on retail deposits at December 31, 2015 was 0.54% compared with 0.51% at September 30, 2015.

 

The balance of deposits from commercial customers increased $11.7 million, or 4.3%, to $285.6 million at December 31, 2015 compared with $273.9 million at September 30, 2015.  The increase in commercial deposits was the result of additional deposits gathered from the Bank’s new and existing commercial loan customers combined with normal activity within existing deposit accounts.  The average interest rate paid on commercial deposits at December 31, 2015 was 0.13% compared with 0.11% at September 30, 2015.

 

The balance of deposits from municipal and other public entities increased $35.8 million, or 21.4%, to $203.2 million at December 31, 2015 compared with $167.5 million at September 30, 2015.  The increase in municipal and public entity deposits was the result of increases in the balances of existing customer relationships as governmental entities deposited their year-end tax receipts, combined with deposits received from new customers.  Based on historical experience, a portion of such balances is expected to decline over the next three quarters as governmental tax receipts are distributed for their intended purposes.  The average interest rate paid on municipal and public entity deposits at December 31, 2015 was 0.31% compared with 0.32% at September 30, 2015.

 

Retail banking fees, which include fees charged to customers who have overdrawn their checking accounts and service charges on other banking products, remained constant between the comparable periods at $1.1 million for the three months ended December 31, 2015 and December 31, 2014.

 

42



Table of Contents

 

AVERAGE BALANCE SHEETS

 

The following table sets forth information regarding average daily balances of assets and liabilities as well as the total dollar amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities, resultant yields, interest rate spread, net interest margin, and ratio of average interest-earning assets to average interest-bearing liabilities for the periods indicated.

 

 

 

Three Months Ended

 

 

 

December 31, 2015

 

December 31, 2014

 

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

 

Average

 

and

 

Yield/

 

Average

 

and

 

Yield/

 

 

 

Balance

 

Dividends

 

Cost

 

Balance

 

Dividends

 

Cost

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

345,018

 

$

3,443

 

3.99

%

$

298,449

 

$

3,176

 

4.26

%

Commercial

 

790,944

 

7,779

 

3.93

%

740,245

 

7,359

 

3.98

%

Home equity lines of credit

 

68,606

 

652

 

3.80

%

88,644

 

855

 

3.86

%

Consumer

 

1,194

 

10

 

3.01

%

2,572

 

16

 

2.40

%

Total loans receivable

 

1,205,762

 

11,884

 

3.94

%

1,129,910

 

11,406

 

4.04

%

Mortgage loans held for sale

 

123,246

 

1,264

 

4.10

%

67,903

 

703

 

4.14

%

Securities and other

 

75,822

 

159

 

0.84

%

68,981

 

115

 

0.67

%

Total interest-earning assets

 

1,404,830

 

13,307

 

3.79

%

1,266,794

 

12,224

 

3.86

%

Non-interest-earning assets

 

92,663

 

 

 

 

 

83,337

 

 

 

 

 

Total assets

 

$

1,497,493

 

 

 

 

 

$

1,350,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

$

228,108

 

80

 

0.14

%

$

219,374

 

80

 

0.15

%

Savings

 

44,576

 

16

 

0.14

%

42,795

 

18

 

0.16

%

Money market

 

221,375

 

185

 

0.33

%

209,766

 

169

 

0.32

%

Certificates of deposit

 

445,551

 

959

 

0.86

%

373,918

 

626

 

0.67

%

Total interest-bearing deposits

 

939,610

 

1,240

 

0.53

%

845,853

 

893

 

0.42

%

Borrowed money

 

176,055

 

229

 

0.52

%

156,918

 

355

 

0.90

%

Subordinated debentures

 

19,589

 

131

 

2.68

%

19,589

 

125

 

2.55

%

Total interest-bearing liabilities

 

1,135,254

 

1,600

 

0.56

%

1,022,360

 

1,373

 

0.54

%

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

217,625

 

 

 

 

 

198,843

 

 

 

 

 

Other non-interest bearing liabilities

 

20,006

 

 

 

 

 

14,024

 

 

 

 

 

Total non-interest-bearing liabilities

 

237,631

 

 

 

 

 

212,867

 

 

 

 

 

Stockholders’ equity

 

124,608

 

 

 

 

 

114,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,497,493

 

 

 

 

 

$

1,350,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

11,707

 

 

 

 

 

$

10,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

 

 

 

 

3.23

%

 

 

 

 

3.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

3.33

%

 

 

 

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of average interest-earning assets to average interest-bearing liabilities

 

123.75

%

 

 

 

 

123.91

%

 

 

 

 

 


(1)   Includes non-accrual loans with an average balance of $16.4 million and $24.3 million for the three months ended December 31, 2015 and 2014, respectively.

(2)   Yield on interest-earning assets less cost of interest-bearing liabilities.

(3)   Net interest income divided by average interest-earning assets.

 

43



Table of Contents

 

RATE VOLUME ANALYSIS

 

The following table allocates the period-to-period changes in the Company’s various categories of interest income and expense between changes due to changes in volume (calculated by multiplying the change in average volumes of the related interest-earning asset or interest-bearing liability category by the prior year’s rate) and changes due to changes in rate (change in rate multiplied by the prior year’s volume).  Changes due to changes in rate/volume (changes in rate multiplied by changes in volume) have been allocated proportionately between changes in volume and changes in rate.

 

 

 

Three Months Ended

 

 

 

December 31, 2015 vs 2014

 

 

 

Volume

 

Rate

 

Net

 

 

 

 

 

(In thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

Residential real estate

 

$

476

 

$

(209

)

$

267

 

Commercial

 

511

 

(91

)

420

 

Home equity lines of credit

 

(190

)

(13

)

(203

)

Consumer

 

(10

)

4

 

(6

)

Total loans receivable

 

787

 

(309

)

478

 

Mortgage loans held for sale

 

566

 

(5

)

561

 

Securities and other

 

22

 

22

 

44

 

Net change in income on interest earning assets

 

1,375

 

(292

)

1,083

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

Interest-bearing checking

 

4

 

(4

)

 

Passbook savings

 

1

 

(3

)

(2

)

Money market

 

11

 

5

 

16

 

Certificates of deposit

 

134

 

199

 

333

 

Total interest-bearing deposits

 

150

 

197

 

347

 

Borrowed money

 

39

 

(165

)

(126

)

Subordinated debentures

 

 

6

 

6

 

Net change in expense on interest bearing liabilities

 

189

 

38

 

227

 

 

 

 

 

 

 

 

 

Change in net interest income

 

$

1,186

 

$

(330

)

$

856

 

 

44



Table of Contents

 

RESULTS OF OPERATIONS

 

Overview

 

Net income for the quarter ended December 31, 2015 was $3.2 million, or $0.26 per diluted common share, on 12.1 million average diluted shares outstanding, compared with net income of $3.1 million, or $0.26 per diluted common share, on 12.1 million average diluted shares outstanding, during the same quarter last year.

 

Net Interest Income

 

Net interest income increased 7.9% to $11.7 million for the quarter ended December 31, 2015 compared with $10.9 million for the same period last year.  The increase was the result of an increase in the average balance of interest-earning assets partially offset by a decrease in the net interest margin.  The average balance of interest-earning assets increased to $1.40 billion for the three months ended December 31, 2015 compared with $1.27 billion for the three months ended December 31, 2014 primarily as the result of growth in loans receivable and loans held for sale.  The net interest margin decreased to 3.33% for the three months ended December 31, 2015 compared with 3.43% for the three months ended December 31, 2014 primarily as the result of a market-driven decrease in the average yield on loans receivable and, to a lesser extent, a market-driven decrease in the average yield on loans held for sale.

 

Total interest and dividend income increased 8.9% to $13.3 million for the quarter ended December 31, 2015 compared with $12.2 million for the same period last year. The increase was primarily due to increases in interest income on loan receivable and loans held for sale resulting from higher average balances partially offset by decreases in the average yields.

 

Interest income on loans receivable increased 4.2% to $11.9 million for the quarter ended December 31, 2015 compared with $11.4 million for the same quarter last year as the result of an increase in the average balance partially offset by a decrease in the average yield.  The average balance of loans receivable increased to $1.21 billion during the three months ended December 31, 2015 compared with $1.13 billion during the same period last year. The increase was due to a $50.7 million increase in the average balance of commercial loans and a $46.6 million increase in the average balance of residential first and second mortgage loans, partially offset by a $20.0 million decrease in the average balance of home equity lines of credit.  The average yield on loans receivable decreased to 3.94% during the three months ended December 31, 2015 compared with 4.04% during the same period last year primarily as the result of market-driven declines in interest rates on new residential real estate loans and new and renewing commercial loans.  See Results of Community Banking Strategy — Retail Mortgage Lending and Results of Community Banking Strategy — Commercial Banking Services.

 

Interest income on mortgage loans held for sale increased to $1.3 million for the three months ended December 31, 2015 compared with $703,000 for the same period last year as the result of an increase in the average balance partially offset by a decrease in the average yield.  See Results of Community Banking Strategy — Retail Mortgage Lending.

 

Total interest expense increased to $1.6 million for the three months ended December 31, 2015 compared with $1.4 million for the 2014 period. The increase was primarily the result of an increase in the average balance of interest-bearing liabilities and, to a lesser extent, an increase in the average cost of funds.  The average cost of funds increased to 0.56% for the three months ended December 31, 2015 compared with 0.54% for the three months ended December 31, 2014 primarily as the result of an increase in the average cost of interest-bearing deposits partially offset by a decrease in the average cost of borrowed money.  The average balance increased to $1.14 billion for the three months ended December 31, 2015 compared with $1.02 billion for the three months ended December 31, 2014 primarily as the result of an increase in the average balance of deposits and, to a lesser extent, an increase in the average balance of borrowed money.

 

Interest expense on deposits increased to $1.2 million for the three months ended December 31, 2015 compared with $894,000 for the comparable 2014 period.  The increase was the result of an increase in the average cost combined with an increase in the average balance. The average balance of interest-bearing deposits increased to $939.6 million for the three months ended December 31, 2015 compared with $845.9 million for the three months ended December 31, 2014.  The average cost of deposits increased to 0.53% for the three months ended December 31, 2015 compared with 0.42% for the three months ended December 31, 2014.  See Results of Community Banking Strategy — Retail Banking Services.

 

45



Table of Contents

 

Interest expense on borrowed money decreased to $229,000 for the three months ended December 31, 2015 compared with $355,000 for the same period last year.  The decrease was the result of a decrease in the average cost partially offset by an increase in the average balance.  The average cost decreased to 0.52% for the three months ended December 31, 2015 compared with 0.90% for the three months ended December 31, 2014 primarily as the result of a decrease in higher cost, longer term borrowings from the Federal Home Loan Bank (“FHLB”).  The average balance increased to $176.1 million for the three months ended December 31, 2015 compared with $156.9 million for the three months ended December 31, 2014 primarily due additional borrowings used to fund asset growth.

 

Provision for Loan Losses

 

The provision for loan losses for the three months ended December 31, 2015 decreased $1.3 million to a credit of $800,000 compared with expense of $500,000 for the same period a year ago on continued improvement in asset quality and collection during the December 2015 quarter of significant recoveries on loans charged off in prior periods.  The ratio of the allowance for loan losses to total loans decreased to 1.28% at December 31, 2015 compared with 1.31 % at September 30, 2015.  Management believes the change in this coverage ratio is appropriate based on the changes in the volume and composition of total loans receivable, non-performing and impaired loans and internally classified assets, and the volume and composition of loan charge-offs and recoveries, and foreclosures.  See Non-Performing Assets and Allowance for Loan Losses for further discussion.

 

Non-Interest Income

 

Total non-interest income decreased $106,000 to $3.6 million for the three months ended December 31, 2015 compared with $3.7 million for the same period last year.  The decrease was primarily the result of a decrease in other non-interest income partially offset by higher levels of mortgage revenues.  See Results of Community Banking Strategy — Retail Mortgage Lending for a discussion of mortgage revenues.

 

Other non-interest income totaled $142,000 for the three months ended December 31, 2015 compared with $942,000 for the same period a year ago.  The Company recorded insurance recoveries totaling $688,000 during the December 2014 quarter resulting from payments received under its fidelity bond for coverage of a fraud perpetrated against the Bank by one of its commercial loan customers in a prior year.  Also contributing to the decline was a decrease in profits on sales of the insured portion of SBA loans to third-party investors to $64,000 during the three months ended December 31, 2015 compared with $179,000 for the three months ended December 31, 2014.

 

Non-Interest Expense

 

Total non-interest expense increased $2.1 million, or 22.0%, to $11.4 million for the quarter ended December 31, 2015 compared with $9.3 million for the same period last year.  Significant fluctuations are discussed below.

 

Salaries and employee benefits expense increased $1.4 million to $6.4 million for the three months ended December 31, 2015 compared with $5.0 million for the same period a year ago.  The increase was primarily due to an increase in indirect variable compensation paid to mortgage lending employees as the result of the increase in the volume of loans originated for sale and additional employees hired to support the Company’s increased lending activities and regulatory compliance.

 

Occupancy, equipment and data processing expense increased $269,000 to $3.1 million for the three months ended December 31, 2015 compared with $2.8 million for the three months ended December 31, 2014.  The increase was primarily related to the addition of new mortgage loan origination offices and expenses related to the enhancement of certain capabilities of the Bank’s data processing systems.

 

Professional services expense increased $507,000 to $1.0 million for the three months ended December 31, 2015 compared with $497,000 for the three months ended December 31, 2014.  Professional services expense for the three months ended December 31, 2015 included $666,000 of fees paid to an investment banker and attorneys related to the proposed merger of the Company and First Busey Corporation.  No such expenses were incurred during the three months ended December 31, 2014.  See Note 17 of Notes to Unaudited Consolidated Financial Statements, Proposed Merger.

 

46



Table of Contents

 

Income Taxes

 

Income tax expense totaled $1.6 million for the three months ended December 31, 2015 and 2014.  The effective tax rates were 33.39% for the three months ended December 31, 2015 compared with 33.85% for the same fiscal 2015 period.  The effective tax rates differed from the combined federal and state statutory rates primarily as the result of non-taxable income related to bank-owned life insurance and tax-exempt interest income on certain loans receivable.  The lower effective rate in the fiscal 2016 period compared with the same 2015 period was due to an increase in the amount of tax exempt interest income on loans receivable during the 2015 period.

 

47



Table of Contents

 

NON-PERFORMING ASSETS AND ALLOWANCE FOR LOAN LOSSES

 

Non-performing assets at December 31, 2015 and September 30, 2015 are summarized below.  The balances of non-performing loans represent the unpaid principal balances, net of amounts charged off.  The balances of real estate acquired in settlement of loans are net of amounts charged off and any related valuation allowances.

 

 

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

NON-ACCRUAL LOANS: (1)

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

Residential first mortgage

 

$

3,199,215

 

$

2,821,142

 

Residential second mortgage

 

668,126

 

650,645

 

Home equity lines of credit

 

1,674,019

 

1,533,156

 

Total single-family residential loans

 

5,541,360

 

5,004,943

 

Commercial loans:

 

 

 

 

 

Commercial and multi-family real estate

 

 

229,649

 

Commercial and industrial

 

299,901

 

304,328

 

Total commercial loans

 

299,901

 

533,977

 

Total non-accrual loans

 

5,841,261

 

5,538,920

 

NON-ACCRUAL TROUBLED DEBT RESTRUCTURINGS:

 

 

 

 

 

Current under restructured terms:

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

Residential first mortgage

 

4,786,593

 

4,696,586

 

Residential second mortgage

 

754,531

 

777,042

 

Home equity lines of credit

 

788,403

 

763,326

 

Total single-family residential loans

 

6,329,527

 

6,236,954

 

Commercial loans:

 

 

 

 

 

Commercial and multi-family real estate

 

1,023,412

 

3,210,845

 

Commercial and industrial

 

227,896

 

320,746

 

Total commercial loans

 

1,251,308

 

3,531,591

 

Total current troubled debt restructurings

 

7,580,835

 

9,768,545

 

Past due under restructured terms:

 

 

 

 

 

Single-family residential loans:

 

 

 

 

 

Residential first mortgage

 

1,426,704

 

1,878,951

 

Residential second mortgage

 

187,007

 

167,297

 

Home equity lines of credit

 

53,482

 

208,357

 

Total single-family residential loans

 

1,667,193

 

2,254,605

 

Commercial loans:

 

 

 

 

 

Land acquisition and development

 

134,441

 

 

Real estate construction and development

 

 

12,405

 

Commercial and industrial

 

75,806

 

 

Total commercial loans

 

210,247

 

12,405

 

Total past due troubled debt restructurings

 

1,877,440

 

2,267,010

 

Total non-accrual troubled debt restructurings

 

9,458,275

 

12,035,555

 

Total non-performing loans

 

15,299,536

 

17,574,475

 

REAL ESTATE ACQUIRED IN SETTLEMENT OF LOANS:

 

 

 

 

 

Residential real estate

 

348,745

 

743,466

 

Commercial real estate

 

4,406,147

 

4,407,197

 

Total real estate acquired in settlement of loans

 

4,754,892

 

5,150,663

 

Total non-performing assets

 

$

20,054,428

 

$

22,725,138

 

 

 

 

 

 

 

Ratio of non-performing loans to total loans receivable

 

1.24

%

1.46

%

Ratio of non-performing assets to total assets

 

1.22

%

1.49

%

Ratio of allowance for loan losses to non-performing loans

 

103.62

%

89.90

%

Excluding troubled debt restructurings that are current under restructured terms and related allowance for loan losses:

 

 

 

 

 

Ratio of non-performing loans to total loans receivable

 

0.62

%

0.65

%

Ratio of non-performing assets to total assets

 

0.76

%

0.85

%

Ratio of allowance for loan losses to non-performing loans

 

198.43

%

197.40

%

 


(1) Amounts do not include troubled debt restructurings that are on a non-accrual basis.

 

48



Table of Contents

 

Non-performing assets decreased $2.7 million to $20.1 million at December 31, 2015 from $22.7 million at September 30, 2015 as a result of a $2.6 million decrease in troubled debt restructurings and a $396,000 decrease in real estate acquired in settlement of loans partially offset by a $302,000 increase in non-accrual loans.

 

Loans are placed on non-accrual status when, in the opinion of management, the ultimate collectability of interest or principal is no longer probable.  Management considers many factors before placing a loan on non-accrual status, including the overall financial condition of the borrower, the progress of management’s collection efforts and the value of the underlying collateral.  Refer to Note 6 of Notes to Unaudited Consolidated Financial Statements for a discussion of the Company’s treatment of non-accrual interest.  Non-accrual loans increased to $5.8 million at December 31, 2015 compared with $5.5 million at September 30, 2015 due primarily to an increase in non-accrual residential real estate loans partially offset by a decrease in non-accrual commercial loans.  Non-accrual residential real estate loans increased to $5.5 million at December 31, 2015 compared with $5.0 million at September 30, 2015 primarily as the result of an increase in loans 90 days or more past due.  Non-accrual commercial loans decreased to $300,000 at December 31, 2015 compared with $534,000 at September 30, 2015.  The decrease was primarily due to two commercial real estate loans that were classified as non-accrual at September 30, 2015 but were restructured during the December 2015 quarter and were included in troubled debt restructurings that were current under their restructured terms at December 31, 2015.

 

A loan is classified as a troubled debt restructuring if the Company, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.  Refer to Note 6 of Notes to Unaudited Consolidated Financial Statements for a discussion of the Company’s treatment of troubled debt restructurings. Total non-accrual troubled debt restructurings decreased to $9.5 million at December 31, 2015 compared with $12.0 million at September 30, 2015 due to decreases in restructured residential real estate loans and restructured commercial loans.

 

Management proactively modified loan repayment terms with residential borrowers who were experiencing financial difficulties with the belief that these actions would maximize the Company’s ultimate recoveries on these loans.  The restructured terms of the loans generally included a reduction of the interest rates and the addition of past-due interest to the principal balance of the loans.  Many of these borrowers were current at the time of their modifications and showed strong intent and ability to repay their obligations under the modified terms.

 

Non-accrual restructured residential loans decreased $495,000 to $8.0 million at December 31, 2015 compared with $8.5 million at September 30, 2015.  During the three months ended December 31, 2015 and 2014, the Company restructured $615,000 and $655,000, respectively, of loans to troubled residential borrowers and returned $821,000 and $1.2 million, respectively, of previously restructured residential loans to performing status as the result of the borrowers’ favorable performance history since restructuring.  Increasing non-accrual restructured residential loans during the three months ended December 31, 2015 and 2014 were $101,000 and $1.0 million, respectively, of restructured residential loans that had been returned to performing status in previous periods because of the borrowers’ favorable performance history, but became past due during the respective quarter.  Reducing non-accrual restructured residential loans during the three months ended December 31, 2015 and 2014 were charge-offs totaling $20,000 and $137,000, respectively, and cash receipts totaling $180,000 and $150,000, respectively.  At December 31, 2015, $8.0 million, or 85% of the total principal balance of restructured loans related to residential borrowers compared with $8.5 million, or 71% at September 30, 2015.  At December 31, 2015, 79% of these residential borrowers were performing as agreed under the modified terms of the loans compared with 73% at September 30, 2015.

 

Non-accrual restructured commercial loans decreased $2.1 million to $1.5 million at December 31, 2015 compared with $3.5 million at September 30, 2015.  During the three months ended December 31, 2015, the Company restructured $229,000 of loans to troubled commercial borrowers.  The restructured terms of the loans generally included a reduction of the interest rates or renewal of maturing loans at interest rates that were determined to be less than risk-adjusted market interest rates on similar credits, temporary deferral of payment due dates, and the addition of past-due interest to the principal balance of the loans.  No such restructurings occurred during the three months ended December 31, 2014.  Reducing non-accrual restructured commercial loans during the three months ended December 31, 2015 and 2014 were cash receipts totaling $3.3 million and $659,000, respectively.

 

49



Table of Contents

 

Real estate acquired in settlement of loans decreased $396,000 to $4.8 million at December 31, 2015 compared with $5.2 million at September 30, 2015.  Significant activity during the three months ended December 31, 2015 included the sale of nine residential properties with aggregate carrying values of $424,000.

 

Real estate foreclosure recoveries, net of expense totaled net recoveries of $13,000 for the three months ended December 31, 2015 compared with net expense of $77,000 for the three months ended December 31, 2014.  Real estate foreclosure losses and expense includes realized gains and losses on the final disposition of foreclosed properties, additional write-downs for declines in the fair market values of properties subsequent to foreclosure, and expenses incurred in connection with maintaining the properties until they are sold.  The net recoveries for the three months ended December 31, 2015 included a recovery of $118,000 on one residential property located in Kansas that was sold at a value in excess of its carrying value, partially offset by $66,000 of additional write-downs related to four residential properties due to declines in their estimated values since their acquisition in prior periods.  Real estate foreclosure losses and expense for the three months ended December 31, 2014 included $71,000 of additional write-downs related to one commercial and one residential property due to declines in their estimated values since their acquisition in prior periods.  Real estate foreclosure losses and expense for the three months ended December 31, 2014 was reduced by the recovery of $72,000 resulting from a USDA claim related to the sale of a property located in northwest Missouri.  Refer to Note 9 of Notes to Unaudited Consolidated Financial Statements for a discussion of fair value measurements on real estate acquired in settlement of loans.

 

The following table is a summary of the activity in the allowance for loan losses for the periods indicated.

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

Balance, beginning of period

 

$

15,799,107

 

$

15,978,421

 

Provision charged to expense

 

(800,000

)

500,000

 

Charge-offs:

 

 

 

 

 

Residential real estate loans

 

500,982

 

604,973

 

Commercial loans

 

 

28,728

 

Consumer and other loans

 

35,834

 

62,923

 

Total charge-offs

 

536,816

 

696,624

 

Recoveries:

 

 

 

 

 

Residential real estate loans

 

115,448

 

111,126

 

Commercial loans

 

1,260,699

 

27,478

 

Consumer and other loans

 

14,324

 

6,058

 

Total recoveries

 

1,390,471

 

144,662

 

Net (recoveries) charge-offs

 

(853,655

)

551,962

 

Balance, end of period

 

$

15,852,762

 

$

15,926,459

 

 

Refer to Note 6 of Notes to Unaudited Consolidated Financial Statements for a discussion of the Company’s loan loss allowance and charge-off methodology.  The provision for loan losses for the three months ended December 31, 2015 was an $800,000 credit compared with a provision of $500,000 in the same 2014 period.  The decreased provision for the 2015 period compared with the same period last year was generally the result of the continued improvement in asset quality and the collection during the December 2015 quarter of significant recoveries on loans charged off in prior periods.

 

Net recoveries for the three months ended December 31, 2015 totaled $854,000 compared with net charge-offs of $552,000 for the same period in 2014.  Gross charge-offs for the three-month period decreased $160,000 primarily as the result of a $104,000 decrease in gross charge-offs on residential loans and a $29,000 decrease in gross charge-offs on commercial loans.  The decrease in residential loan charge-offs was primarily the result of the stabilizing level of impaired residential loans combined with a recovering housing market. Reducing net charge-offs were recoveries totaling $1.4 million for the

 

50



Table of Contents

 

three months ended December 31, 2015 compared with $145,000 for the same period in 2014.  Significant recoveries for the three months ended December 31, 2015 included the collection of $889,000 of cash payments from a borrower related to two large commercial and industrial and commercial real estate loans that had been charged off in previous periods and $252,000 of cash payments from a borrower related to three commercial construction loans that had been charged off in previous periods.  Such recoveries were the result of an extended period of collection efforts by the Company or other circumstances beyond the Company’s control.  Accordingly, it is not expected that similar recoveries will be realized in future periods.

 

The ratio of the allowance for loan losses to loans receivable was 1.28% at December 31, 2015 compared with 1.31% at September 30, 2015.  The ratio of the allowance for loan losses to non-performing loans was 103.62% at December 31, 2015 compared with 89.90% at September 30, 2015.  Excluding restructured loans that were performing under their restructured terms and the related allowance for loan losses, the ratio of the allowance for loan losses to the remaining non-performing loans was 198.43% at December 31, 2015 compared with 197.40% at September 30, 2015.  Management believes the changes in these coverage ratios are appropriate due to the changes in the volume and composition of total loans receivable, non-performing and impaired loans and internally classified assets, and the volume and composition of loan charge-offs and foreclosures.

 

Management believes that the amount maintained in the allowance is adequate to absorb probable losses inherent in the portfolio. Although management believes that it uses the best information available to make such determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be significantly and adversely affected if circumstances differ substantially from the assumptions used in making the determinations. While management believes it has established the allowance for loan losses in accordance with U.S. generally accepted accounting principles, the Bank’s regulators, in reviewing the Bank’s loan portfolio, may request the Bank to significantly increase its allowance for loan losses. In addition, because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that a substantial increase will not be necessary should the quality of any loans deteriorate as a result of the factors discussed above. Any material increase in the allowance for loan losses will adversely affect the Company’s financial condition and results of operations.

 

The following table summarizes the unpaid principal balances of impaired loans at December 31, 2015 and September 30, 2015.  Such unpaid principal balances have been reduced by all partial charge-offs.  Refer to Note 6 of Notes to Unaudited Consolidated Financial Statements for a summary of specific reserves on impaired loans.

 

 

 

December 31, 2015

 

September 30, 2015

 

 

 

 

 

Impaired Loans with

 

 

 

 

 

Impaired Loans with

 

 

 

 

 

Impaired

 

No Specific Allowance

 

 

 

Impaired

 

No Specific Allowance

 

 

 

 

 

Loans with

 

Partial

 

No Partial

 

Total

 

Loans with

 

Partial

 

No Partial

 

Total

 

 

 

Specific

 

Charge-offs

 

Charge-offs

 

Impaired

 

Specific

 

Charge-offs

 

Charge-offs

 

Impaired

 

 

 

Allowance

 

Recorded

 

Recorded

 

Loans

 

Allowance

 

Recorded

 

Recorded

 

Loans

 

Single-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential first mortgage

 

$

1,946,323

 

$

2,035,259

 

$

15,654,425

 

$

19,636,007

 

$

2,422,908

 

$

2,249,079

 

$

14,528,332

 

$

19,200,319

 

Residential second mortgage

 

251,306

 

364,365

 

2,472,887

 

3,088,558

 

351,274

 

338,025

 

2,410,518

 

3,099,817

 

Home equity lines of credit

 

280,748

 

342,015

 

2,602,191

 

3,224,954

 

333,688

 

429,381

 

2,459,636

 

3,222,705

 

Total single-family residential

 

2,478,377

 

2,741,639

 

20,729,503

 

25,949,519

 

3,107,870

 

3,016,485

 

19,398,486

 

25,522,841

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and multi-family real estate

 

 

34,466

 

4,501,753

 

4,536,219

 

15,539

 

2,287,374

 

4,722,522

 

7,025,435

 

Land acquisition and development

 

 

 

134,441

 

134,441

 

 

 

 

 

Real estate construction and development

 

 

 

 

 

 

12,405

 

 

12,405

 

Commercial and industrial

 

181,526

 

95,726

 

326,351

 

603,603

 

188,301

 

101,845

 

334,928

 

625,074

 

Total commercial loans

 

181,526

 

130,192

 

4,962,545

 

5,274,263

 

203,840

 

2,401,624

 

5,057,450

 

7,662,914

 

Total

 

$

2,659,903

 

$

2,871,831

 

$

25,692,048

 

$

31,223,782

 

$

3,311,710

 

$

5,418,109

 

$

24,455,936

 

$

33,185,755

 

 

The total unpaid principal balance of impaired loans decreased $2.0 million to $31.2 million at December 31, 2015 compared with $33.2 million at September 30, 2015 primarily as the result of a $2.4 million decrease in impaired commercial loans partially offset by a $427,000 increase in impaired residential real estate loans.  Residential real estate

 

51



Table of Contents

 

first mortgage, second mortgage and home equity lines of credit that were determined to be impaired and had related specific allowances totaled $2.5 million at December 31, 2015 compared with $3.1 million at September 30, 2015.  Such loans were determined to be impaired, but did not yet meet the Company’s criteria for charge-off.  Refer to Note 6 of Notes to Unaudited Consolidated Financial Statements for a discussion of the Company’s charge-off methodology.  Residential real estate first mortgage, second mortgage and home equity lines of credit that were determined to be impaired and had partial charge-offs recorded totaled $2.7 million at December 31, 2015 compared with $3.0 million at September 30, 2015.

 

Residential loans that were determined to be impaired and had no specific allowance or no partial charge-offs recorded totaled $20.7 million at December 31, 2015 compared with $19.4 million at September 30, 2015.  Such loans were determined to be impaired and were placed on non-accrual status because management determined that the Company will be unable to collect all amounts due on a timely basis according to the loan contract, including scheduled interest payments.  However, after evaluation of the fair value of the underlying collateral for collateral-dependent loans, expected future cash flows for non-collateral-dependent loans, the delinquency status of the notes and the ability of the borrowers to repay the principal balance of the loans, management determined that no impairment losses were probable on these impaired residential loans at December 31, 2015 or September 30, 2015.

 

Commercial loans that were determined to be impaired and had related specific allowances totaled $182,000 at December 31, 2015 compared with $204,000 at September 30, 2015.  Commercial loans that were determined to be impaired and had partial charge-offs recorded totaled $130,000 at December 31, 2015 compared with $2.4 million at September 30, 2015.  The decrease was primarily the result of the payoffs during the three months ended December 31, 2015 of loans secured by commercial and multi-family in the St. Louis metropolitan area.  Commercial loans that were determined to be impaired and had no related specific allowances or no partial charge-offs recorded totaled $5.0 million at December 31, 2015 compared with $5.1 million at September 30, 2015.  Such loans were determined to be impaired and were placed on non-accrual status because management determined that the Company will be unable to collect all amounts due on a timely basis according to the loan contract, including scheduled interest payments.  However, after evaluation of the fair value of the underlying collateral securing the remaining balances of collateral dependent loans, expected future cash flows of non-collateral dependent loans and the ability of the borrowers to repay the principal balance of the loans, management determined that no impairment losses were probable on these loans.  The decrease primarily resulted from the overall decrease in commercial loans past due 90 days or more.

 

FINANCIAL CONDITION

 

Cash and cash equivalents increased to $88.5 million at December 31, 2015 from $79.8 million at September 30, 2015.  The increase was primarily the result of the increases in deposits and borrowed money.

 

Debt and mortgage-backed securities available for sale totaled $5.3 million at December 31, 2015 and 2014.  Debt and mortgage-backed securities held to maturity totaled $42.6 million at December 31, 2015 compared with $42.2 million at September 30, 2015.  Such securities are primarily held as collateral to secure large commercial and municipal deposits and retail repurchase agreements.  The total balance held in these securities is adjusted as individual securities mature to reflect fluctuations in the balances of the deposits and retail repurchase agreements they are securing.

 

Capital stock of the Federal Home Loan Bank/Federal Reserve Bank increased to $13.2 million at December 31, 2015 from $11.2 million at September 30, 2015.  The Bank is generally required to hold a specific amount of stock based upon its total FHLB borrowings outstanding.  The increased balance was the result of the increase in borrowings from the FHLB.

 

Borrowed money totaled $269.6 million at December 31, 2015 compared with $219.9 million at September 30, 2015.  The Company supplements its primary funding source, retail deposits, primarily with borrowings from the FHLB and retail repurchase agreements.  The increase in borrowed money was used to supplement the funding of increases in loans receivable, loans held for sale and available cash.  See Liquidity and Capital Resources.

 

Advance payments by borrowers for taxes and insurance represent insurance and real estate tax payments collected from borrowers on loans serviced by the Bank.  The balance decreased to $3.0 million at December 31, 2015 compared with $4.9 million at September 30, 2015 primarily due to the Bank’s payment of borrowers’ real estate taxes in December 2015.

 

52



Table of Contents

 

Total stockholders’ equity increased to $124.0 million at December 31, 2015 compared with $121.5 million at September 30, 2015 primarily as the result of net income of $3.2 million and common stock issued to satisfy performance-based common share units earned of $531,000 partially offset by the payment of common stock dividends totaling $1.2 million and common stock surrendered to satisfy tax obligations on the distribution of equity trust shares totaling $237,000.

 

LIQUIDITY RISK

 

Liquidity risk arises from the possibility that the Company might not be able to satisfy current or future financial commitments, or may become unduly reliant on more costly alternative funding sources.  The objective of liquidity risk management is to ensure that the cash flow requirements of the Bank’s depositors and borrowers, as well as the Company’s operating needs, are met.  The Bank’s Asset/Liability Committee meets regularly to consider the operating cash needs of the organization.

 

The Company primarily funds its assets with deposits from its retail, commercial and public entity customers.  In addition, the Company offers its in-market customers retail repurchase agreements, which represent overnight borrowings that are secured by certain of the Company’s investment securities. See Note 8 of Notes to Unaudited Consolidated Financial Statements for a description of retail repurchase agreements. If the Bank or the Company require funds beyond their ability to generate them internally, the Bank has the ability to borrow funds from the FHLB and the Federal Reserve and to raise certificates of deposit on a national level through broker relationships.  Management chooses among these wholesale funding sources depending on their relative costs, the Company’s overall interest rate risk exposure and the Company’s overall borrowing capacity at the FHLB and the Federal Reserve.  At December 31, 2015, borrowings from the FHLB totaled $222.0 million, had a weighted-average interest rate of 0.43%, a weighted average maturity of approximately 2 months, and represented 13% of total assets.  At September 30, 2015, borrowings from the FHLB totaled $170.5 million, had a weighted-average interest rate of 0.40% and a weighted average maturity of approximately 2 months, and represented 11% of total assets.  At December 31, 2015, certificates of deposit from national brokers totaled $30.0 million, had a weighted-average interest rate of 0.74% and a weighted average maturity of approximately 8 months, and represented 2% of total assets.  At September 30, 2015, certificates of deposit from national brokers totaled $30.0 million, had a weighted-average interest rate of 0.59% and a weighted average maturity of approximately 9 months, and represented 2% of total assets. There were no borrowings from the Federal Reserve outstanding at December 31, 2015 or September 30, 2015.  Wholesale funds are available to the Company as alternative sources to support its asset growth while avoiding, when necessary, aggressive deposit pricing strategies that might be used from time to time by some of its competitors in its market.  Use of these wholesale funds has given management an alternative low-cost means to maximize net interest income and manage interest rate risk by providing the Company greater flexibility to control the interest rates and maturities of these funds, as compared with locally-originated deposits.  The increased flexibility has allowed the Company to better respond to changes in the interest rate environment and demand for its loans products, especially loans held for sale that are awaiting final settlement (generally within 30 to 60 days) with the Company’s investors.

 

The borrowings from the FHLB are obtained under a blanket agreement, which assigns all investments in FHLB stock, qualifying first residential mortgage loans, residential loans held for sale and home equity lines of credit with a 90% or less loan-to-value ratio as collateral to secure the amounts borrowed.  Total borrowings from the FHLB are subject to limitations based upon a risk assessment of the Bank.  At December 31, 2015, the Bank had approximately $111.6 million in additional borrowing authority under the arrangement with the FHLB in addition to the $222.0 million in advances outstanding at that date.

 

The Bank has the ability to borrow funds on a short-term basis under the Bank’s primary credit line at the Federal Reserve’s Discount Window.  At December 31, 2015, the Bank had approximately $152.3 million in borrowing authority under this arrangement with no borrowings outstanding and had approximately $214.3 million of commercial loans pledged as collateral under this agreement.

 

During January 2014, the Company entered into a loan agreement with a commercial bank for a $10.0 million term note.  The proceeds of the term loan were used to finance the repurchase from a private investor of $10.0 million of outstanding shares of the Company’s Preferred Stock during January 2014.  The loan agreement also provides a $2.0 million revolving line of credit to the Company.  The revolving line of credit is available to be used for working capital.  There was no outstanding balance under the revolving line of credit during the three months ended December 31, 2015 or 2014.  The interest rate on these borrowings equals the Daily LIBOR Rate plus 2.50%.  Payments under the term loan are made

 

53



Table of Contents

 

monthly and began on March 31, 2014 and end on January 17, 2021.  Common shares of the Bank that were held by the Company were pledged as collateral to secure the loans.   The outstanding balance if the term loan at December 31, 2015 and September 30, 2015 was $8.0 million and $8.3 million, respectively.

 

At December 31, 2015, the Bank had outstanding firm commitments to originate loans of $269.7 million and commitments to sell mortgage loans originated for sale of $387.2 million, all of which were on a “best-efforts” basis.  Certificates of deposit scheduled to mature in one year or less totaled $345.6 million at December 31, 2015, including locally-originated deposits of $320.6 million and brokered deposits of $25.0 million.  Based upon historical experience, management believes the majority of the locally-originated certificates of deposit will remain with the Bank.  However, if these deposits do not remain with the Bank, the Bank will need to rely on wholesale funding sources, which might only be available at higher interest rates.

 

The Company is a legal entity, separate and distinct from the Bank, which must provide its own liquidity to meet its operating needs.  The Company’s ongoing liquidity needs primarily include funding its operating expenses, paying cash dividends to its common shareholders and paying interest and principal on outstanding debt.  During each of the three-month periods ended December 31, 2015 and 2014, the Company paid cash dividends to its common stockholders totaling $1.1 million.  During the three months ended December 31, 2015 and 2014, the Company repaid principal on borrowed money totaling $250,000 and $250,000, respectively, and paid interest on outstanding debt totaling $189,000 and $188,000, respectively.

 

A large portion of the Company’s liquidity is obtained from the Bank in the form of dividends.  Federal regulations impose limitations upon payment of capital distributions from the Bank to the Company.  Under the regulations, the approval of the Office of the Comptroller of the Currency (“OCC”) is required prior to any capital distribution when the total amount of capital distributions for the current calendar year exceeds net income for that year plus retained net income for the preceding two years.  The Company was under no such requirement at December 31, 2015.  However, if such criteria are met in any future period, and to the extent that any such capital distributions are not approved by the OCC in future periods, the Company could find it necessary to reduce or eliminate the payment of common dividends to its shareholders.  In addition, the Company could find it necessary to temporarily suspend the payment of interest on its subordinated debentures.  At December 31, 2015 and September 30, 2015, the Company had cash and cash equivalents totaling $145,000 and $72,000, respectively, and a demand loan extended to the Bank totaling $3.5 million and $3.8 million, respectively, that could be used to fulfill its liquidity needs.

 

SOURCES AND USES OF CASH

 

The Company is a large originator of residential mortgage loans, with substantially all of these loans sold to secondary market investors on a “best efforts” basis.  Consequently, the primary use and source of cash in operations is to originate and sell loans held for sale, which used $413.2 million in cash and provided proceeds of $335.1 million, respectively during the three months ended December 31, 2015 compared with $260.5 million and $231.3 million, respectively, in the same 2014 period.

 

The primary use of cash for investing activities is the origination of loans receivable that are held in portfolio.  Loans receivable increased $30.0 million for the three months ended December 31, 2015 compared with an increase of $22.3 million for the three months ended December 31, 2014.  Other significant uses of cash for investing activities for the three months ended December 31, 2015 included $15.1 million for the purchase of debt securities held to maturity, $9.4 million for the purchase of FHLB stock and $546,000 for the purchase of premises and equipment.  Other significant uses of cash for investing activities for the three months ended December 31, 2014 included $14.9 million for the purchase of debt securities held to maturity, $5.1 million for the purchase of debt securities available for sale, and $6.9 million for the purchase of FHLB stock.

 

Sources of cash from investing activities for the three months ended December 31, 2015 included proceeds from maturities of debt securities held to maturity totaling $14.5 million, proceeds from FHLB stock redemptions totaling $7.3 million and proceeds from the sale of real estate acquired in settlement of loans totaling $456,000.  Sources of cash from investing activities for the three months ended December 31, 2014 included proceeds from maturities of debt securities available for sale totaling $10.0 million, proceeds from maturities of debt securities held to maturity totaling $5.0 million, proceeds from

 

54



Table of Contents

 

FHLB stock redemptions totaling $8.2 million, and proceeds from the sale of real estate acquired in settlement of loans totaling $1.6 million.

 

The Company’s primary sources of cash from financing activities for the three months ended December 31, 2015 included a $76.4 million increase in deposits and a $51.5 million increase in short-term FHLB advances.  The primary sources of cash from financing activities for the three months ended December 31, 2014 were a $76.7 million increase in deposits and a $2.0 million increase in overnight retail repurchase agreements.

 

Primary uses of cash for financing activities for the three months ended December 31, 2015 included a $1.5 million decrease in overnight retail repurchase agreements, a $1.9 million decrease in advance payments by borrowers for taxes and insurance, and dividends paid on common stock of $1.2 million.  Primary uses of cash for financing activities for the three months ended December 31, 2014 included a $31.4 million decrease in FHLB advances, a $2.2 million decrease in advances payments by borrowers for taxes and insurance and dividends paid on common stock of $1.1 million.

 

The Company has various financial obligations, including obligations that may require future cash payments.  The table below presents, as of December 31, 2015, significant fixed and determinable contractual obligations to third parties, excluding interest payable, by payment due date.

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

Certificates

 

FHLB

 

Repurchase

 

Term

 

Subordinated

 

 

 

of Deposit

 

Borrowings

 

Agreements

 

Loan

 

Debentures

 

 

 

(In thousands)

 

 

 

 

 

Maturing in:

 

 

 

 

 

 

 

 

 

 

 

Three months or less

 

$

116,547

 

$

218,000

 

$

39,600

 

$

375

 

$

 

Over three months through six months

 

113,286

 

 

 

375

 

 

Over six months through twelve months

 

115,809

 

 

 

750

 

 

Over twelve months

 

124,399

 

4,000

 

 

6,500

 

19,589

 

Total

 

$

470,041

 

$

222,000

 

$

39,600

 

$

8,000

 

$

19,589

 

 

CONTRACTUAL OBLIGATIONS

 

In addition to its owned banking facilities, the Company has entered into long-term operating leases to support ongoing activities.  The required payments under such commitments at December 31, 2015 are as follows:

 

Less than one year

 

$

1,931,273

 

Over 1 year through 3 years

 

3,175,238

 

Over 3 years through 5 years

 

1,722,810

 

Over 5 years

 

195,706

 

Total

 

$

7,025,027

 

 

REGULATORY CAPITAL

 

The Company and the Bank are subject to regulatory capital adequacy requirements promulgated by federal bank regulatory agencies. Failure by the Company or the Bank to meet minimum capital requirements could result in certain mandatory and discretionary actions by regulators that could have a material adverse effect on our consolidated financial statements. The Federal Reserve establishes capital requirements for the Company and the OCC has similar requirements for the Bank. The following tables present regulatory capital information for the Company and the Bank. Information presented for December 31, 2015 and September 30, 2015 reflects the Basel III capital requirements that became effective January 1, 2015 for both the Company and the Bank. Prior to January 1, 2015, the Bank was subject to capital requirements under Basel I and there were no capital requirements for the Company. Under these capital requirements and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings and other factors.

 

55



Table of Contents

 

Quantitative measures established by regulation require the Company and the Bank to maintain certain minimum capital amounts and ratios. Federal bank regulators require the Company and the Bank to maintain minimum ratios of core capital to adjusted average assets of 4.0%, common equity tier 1 capital to risk-weighted assets of 4.5%, tier 1 capital to risk-weighted assets of 6.0% and total risk-based capital to risk-weighted assets of 8.0%. At December 31, 2015, the Company and the Bank met all the capital adequacy requirements to which they were subject. At December 31, 2015, the Company and the Bank were “well capitalized” under the regulatory framework for prompt corrective action. To be “well capitalized,” the Company and the Bank must maintain minimum leverage, common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratios of at least 5.0%, 6.5%, 8.0% and 10.0%, respectively. Management believes that no conditions or events have occurred since December 31, 2015 that would materially adversely change the Company’s and the Bank’s capital classifications.

 

The following table illustrates the Company’s actual regulatory capital levels compared with its regulatory capital requirements at December 31, 2015 and September 30, 2015.

 

 

 

 

 

 

 

 

 

 

 

To be Categorized as

 

 

 

 

 

 

 

 

 

 

 

“Well Capitalized”

 

 

 

 

 

 

 

 

 

 

 

under Prompt

 

 

 

 

 

 

 

For Capital

 

Corrective Action

 

 

 

Actual

 

Adequacy Purposes

 

Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in thousands)

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier I capital to total risk-weighted assets

 

$

120,071

 

8.91

%

$

60,644

 

4.50

%

$

87,597

 

6.50

%

Tier I capital to total risk-weighted assets

 

139,071

 

10.32

%

80,859

 

6.00

%

107,812

 

8.00

%

Total capital to total risk-weighted assets

 

155,316

 

11.52

%

107,812

 

8.00

%

134,765

 

10.00

%

Tier I leverage capital to average assets

 

139,071

 

9.31

%

59,742

 

4.00

%

74,677

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier I capital to total risk-weighted assets

 

$

117,556

 

9.25

%

$

57,206

 

4.50

%

$

82,632

 

6.50

%

Tier I capital to total risk-weighted assets

 

136,556

 

10.74

%

76,275

 

6.00

%

101,700

 

8.00

%

Total capital to total risk-weighted assets

 

152,450

 

11.99

%

101,700

 

8.00

%

127,126

 

10.00

%

Tier I leverage capital to average assets

 

136,556

 

9.47

%

57,674

 

4.00

%

72,092

 

5.00

%

 

56



Table of Contents

 

The following table illustrates the Bank’s actual regulatory capital levels compared with its regulatory capital requirements at December 31, 2015 and September 30, 2015.

 

 

 

 

 

 

 

 

 

 

 

To be Categorized as

 

 

 

 

 

 

 

 

 

 

 

“Well Capitalized”

 

 

 

 

 

 

 

 

 

 

 

under Prompt

 

 

 

 

 

 

 

For Capital

 

Corrective Action

 

 

 

Actual

 

Adequacy Purposes

 

Provisions

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in thousands)

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital to total risk-weighted assets

 

$

143,840

 

10.68

%

$

60,583

 

4.50

%

$

87,509

 

6.50

%

Tier I capital to total risk-weighted assets

 

143,840

 

10.68

%

80,777

 

6.00

%

107,703

 

8.00

%

Total capital to total risk- weighted assets

 

160,085

 

11.89

%

107,703

 

8.00

%

134,629

 

10.00

%

Tier I leverage capital to average assets

 

143,840

 

9.64

%

59,699

 

4.00

%

74,624

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital to total risk-weighted assets

 

$

141,712

 

11.16

%

$

57,158

 

4.50

%

$

82,561

 

6.50

%

Tier I capital to total risk-weighted assets

 

141,712

 

11.16

%

76,210

 

6.00

%

101,613

 

8.00

%

Total capital to total risk- weighted assets

 

157,593

 

12.41

%

101,613

 

8.00

%

127,017

 

10.00

%

Tier I leverage capital to average assets

 

141,712

 

9.83

%

57,640

 

4.00

%

72,051

 

5.00

%

 

Beginning January 1, 2016, Basel III implements a requirement for all banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer will be exclusively composed of common equity tier 1 capital, and it applies to each of the three risk-based capital ratios but not the leverage ratio. On January 1, 2016, the Company and the Bank will be expected to comply with the capital conservation buffer requirement, which will increase the three risk-based capital ratios by 0.625% each year through 2019, at which point, the minimum common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratios will be 7.0%, 8.5% and 10.5%, respectively.

 

EFFECTS OF INFLATION

 

Changes in interest rates may have a significant impact on a bank’s performance because virtually all assets and liabilities of banks are monetary in nature.  Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services.  Inflation does have an impact on the growth of total assets in the banking industry, often resulting in a need to increase equity capital at higher than normal rates to maintain an appropriate equity to asset ratio.  The Company’s operations are not currently impacted by inflation.

 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK AND OFF-BALANCE SHEET ARRANGEMENTS

 

There have been no material changes in the Company’s quantitative or qualitative aspects of market risk during the quarter ended December 31, 2015 from those disclosed in the Company’s Annual Report on Form 10-K for the year ended September 30, 2015.

 

57



Table of Contents

 

In the normal course of operations, the Company engages in a variety of financial transactions that, in accordance with generally accepted accounting principles, are not recorded in its financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.  Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit.  Additionally, the Company engages in certain hedging activities, which are described in greater detail below.

 

For the three months ended December 31, 2015, the Company did not engage in any off-balance-sheet transactions reasonably likely to have a material effect on its financial condition, results of operations or cash flows.

 

The Company originates and purchases derivative financial instruments, including interest rate lock commitments issued to residential loan customers for loans that will be held for sale, forward sales commitments to sell residential mortgage loans to loan investors and, in prior periods, interest rate swaps.  At December 31, 2015, the Company had issued $208.3 million of unexpired interest rate lock commitments to loan customers compared with $204.4 million of unexpired interest rate lock commitments at September 30, 2015.  At December 31, 2015, the Company had issued $387.2 million of unexpired forward sales commitments to mortgage loan investors compared with $311.3 million of unexpired forward sales commitments at September 30, 2015.

 

The Company entered into two $14 million notional value interest-rate swap contracts during 2008.  These contracts supported a $14 million, variable-rate, commercial loan relationship and were used to allow the commercial loan customer to pay a fixed interest rate to the Company, while the Company, in turn, charged the customer a floating interest rate on the loan.  As of December 5, 2014, the parties terminated the interest-rate swap agreements together with their remaining obligations to make any further payments under the agreements.  Under the terms of the swap contract between the Company and the loan customer, the customer paid the Company a fixed interest rate of 6.58%, while the Company paid the customer a variable interest rate of one-month LIBOR plus 2.30%.  Under the terms of a similar but separate swap contract between the Company and a major securities broker, the Company paid the broker a fixed interest rate of 6.58%, while the broker paid the Company a variable interest rate of one-month LIBOR plus 2.30%.  The two contracts had identical terms and were scheduled to mature on May 15, 2015.  While these two swap derivatives generally worked together as an interest-rate hedge, the Company did not designate them for hedge accounting treatment.  Consequently, both derivatives were marked to fair value through either a charge or credit to current earnings, the net effect of which offset one another during the three months ended December 31, 2014.

 

Item 4. CONTROLS AND PROCEDURES

 

The Company’s management, including the Company’s principal executive officer and principal financial officer, have evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”).  Based upon their 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”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and 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.  In addition, based on that evaluation, no change in the Company’s internal control over financial reporting occurred during the quarter ended December 31, 2015 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

 

Troubled Debt Restructurings by a Creditor.  In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-04, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.  The ASU requires companies to disclose the amount of foreclosed residential real estate property held and the recorded investment in consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. The ASU also defines when a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, and thus when a loan is transferred to foreclosed property. The ASU is effective

 

58



Table of Contents

 

for interim and annual periods beginning January 1, 2015. The adoption is not expected to have a significant effect on the Company’s consolidated financial statements. In addition, the FASB issued ASU 2014-14, “Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure,” in August 2014. The ASU provides guidance on how to classify and measure foreclosed loans that are government-guaranteed. The objective of the ASU is to reduce diversity in practice by addressing the classification of foreclosed mortgage loans that are fully or partially guaranteed under government programs. These disclosures are required in interim and annual periods beginning January 1, 2015. The adoption did not have a significant effect on the Company’s consolidated financial statements.

 

Revenue from Contracts with Customers.  In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers.  The ASU supersedes revenue recognition requirements in Topic 605, Revenue Recognition, including most industry-specific revenue recognition guidance in the FASB Accounting Standards Codification (“ASC”). The ASU requires an entity to recognize revenue that depicts the transfer of promised goods or services to customers in an amount reflecting the consideration the entity expects to receive in exchange for those goods or services. The ASU identifies specific steps that entities should apply to achieve this principle. The ASU is effective for interim and annual periods beginning January 1, 2017 and must be applied retrospectively. The Company is in the process of evaluating the impact of this ASU on its consolidated financial statements.

 

Transfers and Servicing.  In June 2014, the FASB issued ASU 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures.  The ASU requires repurchase-to-maturity transactions and repurchase agreements that are part of financing arrangements to be accounted for as secured borrowings. The ASU also requires additional disclosures for certain transfers accounted for as sales. The accounting changes and the disclosures for sales are required to be presented in interim and annual periods beginning January 1, 2015. The ASU also requires disclosures about types of collateral, contractual tenor and potential risks for transactions accounted for as secured borrowings. These disclosures are required in interim and annual periods beginning April 1, 2015. The adoption did not have a significant effect on the Company’s consolidated financial statements.

 

Stock Compensation.  In June 2014, the FASB issued ASU 2014-12, Compensation — Stock Compensation.  The ASU requires performance targets contained in stock-based compensation plans that affect vesting and that could be achieved after the requisite service period to be treated as performance conditions.  The ASU is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015.  The adoption is not expected to have a significant effect on the Company’s consolidated financial statements.

 

Presentation of Financial Statements - Going Concern Uncertainties.  In August 2014, the FASB has issued ASU 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. ASU 2014-15 is intended to define management’s responsibility to evaluate whether there is substantial doubt about an organization’s ability to continue as a going concern and to provide related footnote disclosures. Under GAAP, financial statements are prepared under the presumption that the reporting organization will continue to operate as a going concern, except in limited circumstances. Financial reporting under this presumption is commonly referred to as the going concern basis of accounting. The going concern basis of accounting is critical to financial reporting because it establishes the fundamental basis for measuring and classifying assets and liabilities. Currently, GAAP lacks guidance about management’s responsibility to evaluate whether there is substantial doubt about the organization’s ability to continue as a going concern or to provide related footnote disclosures. This ASU provides guidance to an organization’s management, with principles and definitions that are intended to reduce diversity in the timing and content of disclosures that are commonly provided by organizations today in the financial statement footnotes. The amendments are effective for interim and annual periods ending after December 15, 2016. The adoption is not expected to have a significant effect on the Company’s consolidated financial statements.

 

59



Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1.   Legal Proceedings:

 

A putative class action lawsuit, Patel v. Douglass, et al., has been filed in the Circuit Court of the County of St. Louis, Missouri. The lawsuit names as defendants the members of the Company’s board of directors, the Company and First Busey Corporation. A demand for jury trial has been made. The lawsuit alleges breaches of fiduciary duty due to the process leading to the proposed merger of the Company and First Busey Corporation, potential conflicts of interest, inadequate merger consideration, the terms of the merger agreement, and the failure to disclose allegedly material information related to the proposed merger in the Schedule 14A Proxy Statement filed with the U.S. Securities and Exchange Commission on February 4, 2016. The lawsuit also alleges that First Busey Corporation aided and abetted the breach of fiduciary duty. The relief sought includes class certification, declaratory relief, an injunction against the merger, rescission or rescissory damages if the merger is consummated, costs and attorney’s fees. The Company believes that the factual allegations in the complaint are without merit and intends to defend vigorously against these allegations.

 

In addition, there have periodically been various claims and lawsuits involving the Bank, such as claims to enforce liens, condemnation proceedings on properties in which the Bank holds security interests, claims involving the making and servicing of real property loans and other issues incident to the Bank’s business.  Neither the Bank nor the Company is a party to any such pending legal proceedings that it believes would have a material adverse effect on the financial condition or operations of the Company.

 

Item 1A.  Risk Factors:

 

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended September 30, 2015, which could materially affect our business, financial condition or future results. 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 and/or operating results.

 

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

 

The following table provides information regarding the Company’s purchases of its equity securities during the three months ended December 31, 2015.

 

 

 

(a) 

 

(b)

 

(c)

 

(d)

 

 

 

Total Number
of Shares (or
Units)
Purchased (1)

 

Average
Price Paid
per Share
(or Unit)

 

Total Number of
Shares (or Units)
Purchased as Part of
Publicly Announced
Plans or Programs

 

Maximum Number (or
Approximate Dollar Value)
of Shares (or Units) That
May Yet Be Purchased
Under the Plans or
Programs (2)

 

October 1, 2015 through October 31, 2015

 

 

$

 

 

403,800

 

November 1, 2015 through November 30, 2015

 

2,114

 

$

15.33

 

 

403,800

 

December 1, 2015 through December 31, 2015

 

12,568

 

$

16.27

 

 

403,800

 

Total

 

14,682

 

$

16.13

 

 

 

 

 


(1)         Represents shares surrendered by employees to satisfy tax withholding requirements upon the vesting of stock awards.  These shares are not included in the total number of shares purchased as part of publicly announced plans.

 

(2)         In February 2007, the Company announced a repurchase program under which it would repurchase up to 497,000 shares of the Company’s common stock and that the repurchase program would continue until it is completed or terminated by the Board of Directors.  No shares of common stock were repurchased under this program during the three months ended December 31, 2015.

 

Item 3.   Defaults Upon Senior Securities: Not applicable

 

Item 4.   Mine Safety Disclosures:  Not applicable

 

Item 5.  Other Information: Not applicable

 

60



Table of Contents

 

Item 6.  Exhibits:

 

3.1                   Articles of Incorporation of Pulaski Financial Corp. (1)

 

3.2                   Certificate of Amendment to Articles of Incorporation of Pulaski Financial Corp. (2)

 

3.3                   Bylaws of Pulaski Financial Corp. (3)

 

31.1            Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer

 

31.2            Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer

 

32.1            Section 1350 Certification of Chief Executive Officer

 

32.2            Section 1350 Certification of Chief Financial Officer

 

101               The following materials from Pulaski Financial Corp.’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2015 formatted in Extensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations and Comprehensive Income, (iii) the Consolidated Statement of Stockholders’ Equity; (iv) the Consolidated Statements of Cash Flows and (v) related notes.

 


(1)  Incorporated by reference into this document from the Exhibits to the 2003 proxy statement as filed with the Securities and Exchange Commission on December 27, 2002.

 

(2)  Incorporated by reference into this document from the Form 10-Q, as filed with the Securities and Exchange Commission on February 17, 2004.

 

(3)   Incorporated herein by reference from the Form 8-K, as filed with the Securities and Exchange Commission on December 17, 2010.

 

61



Table of Contents

 

SIGNATURES

 

62



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.

 

 

 

 

PULASKI FINANCIAL CORP.

 

 

 

Date:

February 9, 2016

 

/s/Gary W. Douglass

 

 

Gary W. Douglass

 

 

President and Chief Executive Officer

 

 

 

 

 

 

Date:

February 9, 2016

 

/s/Paul J. Milano

 

 

Paul J. Milano

 

 

Chief Financial Officer

 

63