Attached files

file filename
EX-32 - EX-32 - AJS Bancorp, Inc.a16-11553_1ex32.htm
EX-31.2 - EX-31.2 - AJS Bancorp, Inc.a16-11553_1ex31d2.htm
EX-31.1 - EX-31.1 - AJS Bancorp, Inc.a16-11553_1ex31d1.htm
EX-10.1 - EX-10.1 - AJS Bancorp, Inc.a16-11553_1ex10d1.htm

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended June 30, 2016

 

OR

 

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

 

For the transition period from       to      

 

000-55083

(Commission File Number)

 

AJS BANCORP, INC.

(Exact name of Registrant as Specified in its Charter)

 

Maryland

 

90-1022599

(State or Other Jurisdiction of

 

(I.R.S. Employer Identification Number)

Incorporation or Organization)

 

 

 

14757 S. Cicero Ave.

Midlothian, IL 60445

(708) 687-7400

(Address, including Zip Code and Telephone Number, including Area Code

of Registrant’s Principal Executive Officers)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  x  No  o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes  x  No  o

 

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

 

Large accelerated filer

o

Accelerated filer

o

 

 

 

 

Non-accelerated filer

o (do not check if smaller reporting company)

Smaller reporting company

x

 

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

 

Registrant had 2,150,718 common shares outstanding at August 11, 2016

 

 

 



Table of Contents

 

AJS BANCORP, INC.

FORM 10-Q

Table of Contents

 

 

 

Page
Number

 

PART I - Financial Information

 

Item 1.   Financial Statements (Unaudited)

 

 

 

 

Consolidated Statements of Financial Condition

1

Consolidated Unaudited Statements of Operations

2

Consolidated Unaudited Statements of Comprehensive Income (Loss)

3

Consolidated Unaudited Statements of Cash Flows

4

Consolidated Unaudited Statements of Stockholders’ Equity

6

Notes to Consolidated Unaudited Financial Statements

7

 

 

 

Item 2.

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

31

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

49

Item 4.

Controls and Procedures

49

 

PART II - Other Information

 

 

 

Item 1.

Legal Proceedings

50

Item 1A.

Risk Factors

50

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

50

Item 3.

Defaults Upon Senior Securities

50

Item 4.

Mine Safety Disclosures

50

Item 5.

Other Information

50

Item 6.

Exhibits

51

Signatures

52

 



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

JUNE 30, 2016 AND DECEMBER 31, 2015

(Dollars in thousands, except per share data)

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

31,485

 

$

29,922

 

Securities available-for-sale

 

45,847

 

49,942

 

Securities held-to-maturity (fair value: 2016 -$276; 2015 - $332)

 

274

 

326

 

Loans, net (allowance: 2016 – $864; 2015 - $988)

 

109,959

 

114,423

 

Federal Home Loan Bank stock

 

598

 

1,291

 

Premises and equipment

 

3,349

 

3,464

 

Bank-owned life insurance

 

5,989

 

5,896

 

Other real estate owned

 

40

 

307

 

Accrued interest receivable

 

412

 

434

 

Receivable due from broker

 

2,106

 

 

Other assets

 

2,531

 

2,930

 

Total assets

 

$

202,590

 

$

208,935

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits

 

$

164,440

 

$

165,649

 

Federal Home Loan Bank advances

 

 

5,000

 

Advance payments by borrowers for taxes and insurance

 

1,999

 

2,135

 

Other liabilities and accrued interest payable

 

2,657

 

2,659

 

Total liabilities

 

169,096

 

175,443

 

Employee Stock Ownership Plan (ESOP) repurchase obligation

 

1,051

 

994

 

Stockholders’ equity

 

 

 

 

 

Preferred stock, $.01 par value, 50,000,000 shares authorized; none issued

 

 

 

Common stock, $.01 par value, 100,000,000 shares authorized; 2,154,718 shares outstanding at June 30, 2016 and 2,193,440 shares outstanding at December 31, 2015

 

22

 

22

 

Additional paid-in capital

 

12,745

 

13,352

 

Retained earnings

 

20,922

 

20,802

 

Accumulated other comprehensive income (loss)

 

189

 

(221

)

Unearned stock awards

 

(422

)

(444

)

Unearned ESOP shares

 

(1,013

)

(1,013

)

Total stockholders’ equity

 

32,443

 

32,498

 

Total liabilities and stockholders’ equity

 

$

202,590

 

$

208,935

 

 

See accompanying notes to consolidated unaudited financial statements.

 

1



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2016 AND 2015

(Dollars in thousands, except per share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Loans

 

$

1,057

 

$

1,121

 

$

2,143

 

$

2,240

 

Securities

 

161

 

169

 

332

 

344

 

Interest-earning deposits

 

42

 

16

 

81

 

35

 

Total interest income

 

1,260

 

1,306

 

2,556

 

2,619

 

Interest expense:

 

 

 

 

 

 

 

 

 

Deposits

 

137

 

148

 

275

 

294

 

Federal Home Loan Bank advances

 

5

 

32

 

26

 

81

 

Total interest expense

 

142

 

180

 

301

 

375

 

Net interest income

 

1,118

 

1,126

 

2,255

 

2,244

 

Provision (credit) for loan losses

 

(50

)

115

 

(110

)

130

 

Net interest income after provision (credit) for loan losses

 

1,168

 

1,011

 

2,365

 

2,114

 

Non-interest income:

 

 

 

 

 

 

 

 

 

Service fees

 

70

 

74

 

134

 

141

 

Rental income

 

17

 

19

 

35

 

38

 

Earnings on bank-owned life insurance

 

47

 

48

 

93

 

96

 

Security gains

 

37

 

 

72

 

74

 

Other real estate owned gains (losses)

 

(4

)

 

(4

)

(19

)

Other

 

34

 

33

 

47

 

63

 

Total non-interest income

 

201

 

174

 

377

 

393

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

581

 

595

 

1,146

 

1,198

 

Occupancy expense

 

210

 

181

 

401

 

365

 

Data processing expense

 

87

 

87

 

176

 

177

 

Advertising and promotion

 

8

 

11

 

23

 

22

 

Professional and regulatory

 

84

 

89

 

154

 

182

 

Postage and supplies

 

18

 

22

 

45

 

47

 

Bank security

 

33

 

32

 

60

 

60

 

Federal deposit insurance

 

30

 

49

 

67

 

96

 

Other real estate owned (income) expense/impairment

 

(14

)

208

 

(9

)

237

 

Other

 

107

 

113

 

220

 

228

 

Total non-interest expense

 

1,144

 

1,387

 

2,283

 

2,612

 

Income (loss) before income taxes

 

225

 

(202

)

459

 

(105

)

Income tax expense (benefit)

 

75

 

(94

)

137

 

(72

)

Net income (loss)

 

$

150

 

$

(108

)

$

322

 

$

(33

)

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.07

 

$

(0.05

)

$

0.15

 

$

(0.02

)

Diluted

 

$

0.07

 

$

(0.05

)

$

0.15

 

$

(0.02

)

 

See accompanying notes to consolidated unaudited financial statements.

 

2



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED UNAUDITED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

THREE AND SIX MONTHS ENDED JUNE 30, 2016 AND 2015

(Dollars in thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Net income (loss)

 

$

150

 

$

(108

)

$

322

 

$

(33

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

187

 

(310

)

745

 

(153

)

Reclassification adjustment for (gains) losses included in net income

 

(37

)

 

(72

)

(74

)

Related income tax (expense) benefit

 

(58

)

122

 

(263

)

88

 

Total other comprehensive income (loss)

 

92

 

(188

)

410

 

(139

)

Comprehensive income (loss)

 

$

242

 

$

(296

)

$

732

 

$

(172

)

 

See accompanying notes to consolidated unaudited financial statements.

 

3



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30, 2016 AND 2015

(Dollars in thousands)

 

 

 

Six Months Ended
June 30,

 

 

 

2016

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

322

 

$

(33

)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

Depreciation

 

121

 

102

 

Provision (credit) for loan losses

 

(110

)

130

 

Net amortization of securities

 

97

 

124

 

Stock award and option expense

 

79

 

80

 

Earnings on bank-owned life insurance

 

(93

)

(96

)

(Gain) loss on sale of securities available-for-sale

 

(72

)

(74

)

(Gain) loss on the sale of other real estate owned

 

4

 

19

 

Other real estate owned impairment

 

 

205

 

Changes in:

 

 

 

 

 

Accrued interest receivable and other assets

 

(1,948

)

(112

)

Accrued interest payable and other liabilities

 

(2

)

(428

)

Net cash used in operating activities

 

(1,602

)

(83

)

Cash flows from investing activities:

 

 

 

 

 

Securities available-for-sale

 

 

 

 

 

Purchases

 

(9,000

)

(14,958

)

Sales

 

5,347

 

3,306

 

Calls, maturities and principal payments

 

8,448

 

13,778

 

Loan originations, purchases and repayments, net

 

4,574

 

(2,906

)

Proceeds from sale of other real estate

 

263

 

455

 

Redemption of FHLB stock

 

693

 

477

 

Improvements to other real estate owned

 

 

(12

)

Purchase of equipment, net

 

(6

)

(19

)

Net cash provided by investing activities

 

10,319

 

121

 

Cash flows from financing activities:

 

 

 

 

 

Net change in deposits

 

(1,209

)

(926

)

Maturities of FHLB advances

 

(5,000

)

(7,000

)

Repurchase of common stock

 

(607

)

(279

)

Dividends paid on common stock

 

(202

)

(205

)

Net change in advance payments by borrowers for taxes and insurance

 

(136

)

(10

)

Net cash used in financing activities

 

(7,154

)

(8,420

)

 

See accompanying notes to consolidated unaudited financial statements.

 

4



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS (Continued)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2016

 

2015

 

Net change in cash and cash equivalents

 

1,563

 

(8,382

)

Cash and cash equivalents at beginning of year

 

29,922

 

32,898

 

Cash and cash equivalents at end of period

 

$

31,485

 

$

24,516

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

312

 

$

569

 

Income taxes

 

5

 

 

Supplemental noncash disclosures:

 

 

 

 

 

Transfers from loans to real estate owned

 

$

 

$

319

 

Receivable due from broker

 

2,106

 

 

 

See accompanying notes to consolidated unaudited financial statements.

 

5



Table of Contents

 

AJS BANCORP, INC.

CONSOLIDATED UNAUDITED STATEMENTS OF STOCKHOLDERS’ EQUITY

SIX MONTHS ENDED JUNE 30, 2016 AND YEAR ENDED DECEMBER 31, 2015

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

Other

 

Unearned

 

Unearned

 

 

 

 

 

Common

 

Paid-In

 

Retained

 

Comprehensive

 

Stock

 

ESOP

 

 

 

 

 

Stock

 

Capital

 

Earnings

 

Income (Loss)

 

Awards

 

Shares

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2015

 

$

22

 

$

13,731

 

$

21,126

 

$

(20

)

$

(596

)

$

(1,050

)

$

33,213

 

Allocation of stock awards of 6,000 shares

 

 

 

89

 

 

 

(89

)

 

 

Forfeited stock awards of 9,612 shares

 

 

(115

)

 

 

115

 

 

 

Issuance of 863 shares for exercise of 4,200 stock options, net of 3,337 shares surrendered

 

 

 

 

 

 

 

 

Stock awards earned

 

 

 

 

 

126

 

 

126

 

Stock options compensation

 

 

26

 

 

 

 

 

26

 

Common stock repurchases of 20,657 shares

 

 

(310

)

 

 

 

 

(310

)

Reclassification due to changes in fair value of common stock in ESOP subject to contingent repurchase obligation

 

 

(85

)

 

 

 

 

(85

)

Net income

 

 

 

86

 

 

 

 

86

 

Cash dividends of $0.20

 

 

 

(410

)

 

 

 

(410

)

Other comprehensive income

 

 

 

 

(201

)

 

 

(201

)

ESOP shares earned

 

 

16

 

 

 

 

37

 

53

 

Balance at December 31, 2015

 

$

22

 

$

13,352

 

$

20,802

 

$

(221

)

$

(444

)

$

(1,013

)

$

32,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allocation of stock awards of 3,000 shares

 

 

44

 

 

 

(44

)

 

 

Stock awards earned

 

 

 

 

 

66

 

 

66

 

Stock options compensation

 

 

13

 

 

 

 

 

13

 

Common stock repurchases of 41,722 shares

 

 

(607

)

 

 

 

 

(607

)

Reclassification due to changes in fair value of common stock in ESOP subject to contingent repurchase obligation

 

 

(57

)

 

 

 

 

(57

)

Net income

 

 

 

322

 

 

 

 

322

 

Cash dividends of $0.10

 

 

 

(202

)

 

 

 

(202

)

Other comprehensive income

 

 

 

 

410

 

 

 

410

 

Balance at June 30, 2016

 

$

22

 

$

12,745

 

$

20,922

 

$

189

 

$

(422

)

$

(1,013

)

$

32,443

 

 

See accompanying notes to consolidated financial statements

 

6



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 1 -BASIS OF PRESENTATION AND CONSOLIDATION

 

AJS Bancorp, Inc. (the “Company”), is a savings and loan holding company, the principal asset of which consists of its ownership of A.J. Smith Federal Savings Bank (the “Bank”). The Bank is a federally chartered savings bank with operations located in Midlothian and Orland Park, Illinois. The Bank provides single-family residential, home equity and commercial real estate loans to customers and accepts deposits from customers located in the southern suburbs of Chicago, Illinois. The consolidated financial statements included herein include the accounts of the Company and the Bank. All significant intercompany items have been eliminated.

 

On October 9, 2013, the Company completed a second step conversion and reorganization and sale of common stock. Prior to the completion of the second step conversion, the Company was a federal corporation and mid-tier holding company in the mutual holding company structure. Following the reorganization, the Company is the Maryland chartered holding company of the Bank.

 

The information contained in the accompanying consolidated financial statements is unaudited.  In the opinion of management, the consolidated financial statements contain all adjustments necessary for a fair statement of the results of operations for the interim periods. All such adjustments are of a normal recurring nature.  Any differences appearing between the numbers presented in the financial statements and management’s discussion and analysis are due to rounding.  The results of operations for the interim periods are not necessarily indicative of the results which may be expected for the entire year or for any other period.

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported amounts of income and expenses during the reported periods.  Actual results could differ from those estimates.

 

Recent Accounting Pronouncements

 

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments.” The standard is the final guidance on the new current expected credit loss (“CECL”) model. The amendments in this update replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to estimate future credit loss estimates. As CECL encompasses all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable and supportable estimate of expected credit losses extends to held to maturity (“HTM”) debt securities. The update amends the accounting for credit losses on available-for-sale securities (“AFS”), whereby credit losses will be presented as an allowance as opposed to a write-down. In addition, CECL will modify the accounting for purchased loans with credit deterioration since origination, so that reserves are established at the date of acquisition for purchased loans. Lastly, the amendment requires enhanced disclosures on the significant estimates and judgments used to estimate credit losses, as well as on the credit quality and underwriting standards of an organization’s portfolio. These disclosures require organizations to present the currently required credit quality disclosures disaggregated by the year of origination or vintage. The guidance allows for a

 

7



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 1 -BASIS OF PRESENTATION AND CONSOLIDATION (Continued)

 

modified retrospective approach with a cumulative effect adjustment to the balance sheet upon adoption (charge to retained earnings instead of the income statement). The new guidance is effective for public business entities for fiscal years, and interim periods within those years, beginning after December 15, 2019, and early adoption is permitted. We are currently evaluating the impact of adopting the new guidance on our consolidated financial statements.

 

NOTE 2 - SECURITIES

 

The fair value of securities available-for-sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

 

 

 

June 30, 2016

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

U.S. government-sponsored entities

 

$

14,265

 

$

10

 

$

(3

)

$

14,272

 

Residential agency mortgage-backed

 

31,273

 

307

 

(5

)

31,575

 

Total

 

$

45,538

 

$

317

 

$

(8

)

$

45,847

 

 

 

 

December 31, 2015

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

U.S. government-sponsored entities

 

$

10,265

 

$

 

$

(50

)

$

10,215

 

Residential agency mortgage-backed

 

40,041

 

75

 

(389

)

39,727

 

Total

 

$

50,306

 

$

75

 

$

(439

)

$

49,942

 

 

8



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 2 - SECURITIES (Continued)

 

The amortized cost, unrecognized gains and losses, and fair values of securities held-to-maturity were as follows:

 

 

 

June 30, 2016

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

Residential agency mortgage-backed

 

$

4

 

$

 

$

 

$

4

 

State and municipal

 

270

 

2

 

 

272

 

Total

 

$

274

 

$

2

 

$

 

$

276

 

 

 

 

December 31, 2015

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

Residential agency mortgage-backed

 

$

6

 

$

 

$

 

$

6

 

State and municipal

 

320

 

6

 

 

326

 

Total

 

$

326

 

$

6

 

$

 

$

332

 

 

9



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 2 - SECURITIES (Continued)

 

Expected maturities of securities at June 30, 2016 were as follows.  Securities not due at a single maturity date (mortgage-backed securities) are shown separately.

 

 

 

Available-for-Sale

 

Held-to-Maturity

 

 

 

Amortized

 

Fair

 

Amortized

 

Fair

 

 

 

Cost

 

Value

 

Cost

 

Value

 

Due after one year through five years

 

$

12,265

 

$

12,275

 

$

270

 

$

272

 

Due after five years through ten years

 

 

 

 

 

Due after 10 years

 

2,000

 

1,997

 

 

 

 

 

Residential agency mortgage-backed

 

31,273

 

31,575

 

4

 

4

 

Total

 

$

45,538

 

$

45,847

 

$

274

 

$

276

 

 

Securities with a carrying value of approximately $8,043 and $8,504 at June 30, 2016 and December 31, 2015, respectively were pledged to secure public deposits and for other purposes as required or permitted by law.

 

The proceeds from sales of securities and the associated gains for the three and six months ended June 30, 2016 and 2015 are listed below:

 

 

 

Three Months

 

Six Months

 

Three Months

 

Six Months

 

 

 

Ended

 

Ended

 

Ended

 

Ended

 

 

 

June 30,

 

June 30,

 

June 30,

 

June 30,

 

 

 

2016

 

2016

 

2015

 

2015

 

Proceeds from sale

 

$

2,106

 

$

5,347

 

$

 

$

3,306

 

Gross realized gains

 

37

 

72

 

 

74

 

 

10



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 2 - SECURITIES (Continued)

 

Securities with unrealized losses not recognized in income, by length of time that individual securities have been in a continuous unrealized loss position, are as follows:

 

 

 

June 30, 2016

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

U.S. government- sponsored entities

 

$

1,997

 

$

(3

)

$

 

$

 

$

1,997

 

$

(3

)

Residential agency mortgage-backed

 

1,440

 

(2

)

3,940

 

(3

)

5,380

 

(5

)

Total temporarily impaired

 

$

3,437

 

$

(5

)

$

3,940

 

$

(3

)

$

7,377

 

$

(8

)

 

 

 

December 31, 2015

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

U.S. government- sponsored entities

 

$

10,215

 

$

(50

)

$

 

$

 

$

10,215

 

$

(50

)

Residential agency mortgage-backed

 

16,516

 

(117

)

12,969

 

(272

)

29,485

 

(389

)

Total temporarily impaired

 

$

26,731

 

$

(167

)

$

12,969

 

$

(272

)

$

39,700

 

$

(439

)

 

Unrealized losses on securities have not been recognized because the issuer’s securities are of high credit quality (rated AA or higher), management does not intend to sell and it is not more likely than not that management would be required to sell the securities prior to their anticipated recovery, and the decline in fair value was largely due to changes in interest rates.  The fair value is expected to recover as the securities approach maturity.

 

11



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS

 

Loans were as follows:

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

Amount

 

Percent

 

Amount

 

Percent

 

Mortgage:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

97,535

 

88.1

%

$

100,127

 

86.9

%

Multi-family and commercial

 

7,889

 

7.1

 

8,663

 

7.5

 

Home equity

 

5,201

 

4.7

 

6,408

 

5.5

 

Consumer and other

 

74

 

0.1

 

76

 

0.1

 

 

 

110,699

 

100.0

%

115,274

 

100.0

%

Allowance for loan losses

 

(864

)

 

 

(988

)

 

 

Net deferred costs and other

 

124

 

 

 

137

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net

 

$

109,959

 

 

 

$

114,423

 

 

 

 

The following tables present the activity in the allowance for loan losses by portfolio segment:

 

 

 

For the Three Months Ended June 30, 2016

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

One-to-Four

 

and

 

Home

 

Consumer

 

 

 

 

 

Family

 

Commercial

 

Equity

 

and Other

 

Total

 

Allowances for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

709

 

$

176

 

$

16

 

$

 

$

901

 

Provision for loan losses

 

20

 

(70

)

 

 

(50

)

Charge-offs

 

(13

)

 

 

 

(13

)

Recoveries

 

12

 

14

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

728

 

$

120

 

$

16

 

$

 

$

864

 

 

12



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3- LOANS (Continued)

 

 

 

For the Six Months Ended June 30, 2016

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

One–to-Four

 

and

 

Home

 

Consumer

 

 

 

 

 

Family

 

Commercial

 

Equity

 

and Other

 

Total

 

Allowances for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

722

 

$

250

 

$

16

 

$

 

$

988

 

Provision for loan losses

 

35

 

(145

)

 

 

(110

)

Charge-offs

 

(48

)

 

 

 

(48

)

Recoveries

 

19

 

15

 

 

 

34

 

Total ending allowance balance

 

$

728

 

$

120

 

$

16

 

$

 

$

864

 

 

 

 

For the Three Months Ended June 30, 2015

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

One–to-Four

 

and

 

Home

 

Consumer

 

 

 

 

 

Family

 

Commercial

 

Equity

 

and Other

 

Total

 

Allowances for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

816

 

$

233

 

$

21

 

$

 

$

1,070

 

Provision for loan losses

 

135

 

(19

)

(1

)

 

115

 

Charge-offs

 

(107

)

 

 

 

(107

)

Recoveries

 

2

 

 

 

 

2

 

Total ending allowance balance

 

$

846

 

$

214

 

$

20

 

$

 

$

1,080

 

 

 

 

For the Six Months Ended June 30, 2015

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

One-to-Four

 

and

 

Home

 

Consumer

 

 

 

 

 

Family

 

Commercial

 

Equity

 

and Other

 

Total

 

Allowances for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

822

 

$

259

 

$

22

 

$

 

$

1,103

 

Provision for loan losses

 

172

 

(40

)

(2

)

 

130

 

Charge-offs

 

(152

)

(7

)

 

 

(159

)

Recoveries

 

4

 

2

 

 

 

6

 

Total ending allowance balance

 

$

846

 

$

214

 

$

20

 

$

 

$

1,080

 

 

13



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3- LOANS (Continued)

 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method:

 

 

 

June 30, 2016

 

 

 

 

 

Multi-Family

 

 

 

Consumer

 

 

 

 

 

One–to-Four

 

and

 

Home

 

and

 

 

 

 

 

Family

 

Commercial

 

Equity

 

Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

206

 

$

 

$

 

$

 

$

206

 

Loans collectively evaluated for impairment

 

522

 

120

 

16

 

 

658

 

Total ending allowance balance

 

$

728

 

$

120

 

$

16

 

$

 

$

864

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,841

 

$

665

 

$

 

$

 

$

2,506

 

Loans collectively evaluated for impairment

 

95,694

 

7,224

 

5,201

 

74

 

108,193

 

Total ending loans balance

 

$

97,535

 

$

7,889

 

$

5,201

 

$

74

 

$

110,699

 

 

 

 

December 31, 2015

 

 

 

 

 

Multi-Family

 

 

 

Consumer

 

 

 

 

 

One–to-Four

 

and

 

Home

 

and

 

 

 

 

 

Family

 

Commercial

 

Equity

 

Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

211

 

$

 

$

 

$

 

$

211

 

Loans collectively evaluated for impairment

 

511

 

250

 

16

 

 

777

 

Total ending allowance balance

 

$

722

 

$

250

 

$

16

 

$

 

$

988

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,577

 

$

684

 

$

 

$

 

$

2,261

 

Loans collectively evaluated for impairment

 

98,550

 

7,979

 

6,408

 

76

 

113,013

 

Total ending loans balance

 

$

100,127

 

$

8,663

 

$

6,408

 

$

76

 

$

115,274

 

 

14



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3- LOANS (Continued)

 

 

 

As of June 30, 2016

 

As of December 31, 2015

 

 

 

 

 

 

 

Allowance

 

 

 

 

 

Allowance

 

 

 

Unpaid

 

 

 

for Loan

 

Unpaid

 

 

 

for Loan

 

 

 

Principal

 

Recorded

 

Losses

 

Principal

 

Recorded

 

Losses

 

 

 

Balance

 

Investment

 

Allocated

 

Balance

 

Investment

 

Allocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

$

676

 

$

607

 

$

 

$

400

 

$

333

 

$

 

Multi-family and commercial

 

974

 

665

 

 

983

 

684

 

 

Home equity

 

 

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

Subtotal

 

1,650

 

1,272

 

 

1,383

 

1,017

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

1,274

 

1,234

 

206

 

1,282

 

1,244

 

211

 

Multi-family and commercial

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

Subtotal

 

1,274

 

1,234

 

206

 

1,282

 

1,244

 

211

 

Total

 

$

2,924

 

$

2,506

 

$

206

 

$

2,665

 

$

2,261

 

$

211

 

 

 

 

For the Three Months
Ended June 30, 2016

 

For the Three Months
Ended June 30, 2015

 

 

 

Average

 

Interest

 

Cash

 

Average

 

Interest

 

Cash

 

 

 

Recorded

 

Income

 

Basis

 

Recorded

 

Income

 

Basis

 

 

 

Investment

 

Recognized

 

Recognized

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

$

460

 

$

2

 

$

 

$

294

 

$

4

 

$

 

Multi-family and commercial

 

670

 

6

 

 

713

 

 

6

 

Home equity

 

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

Subtotal

 

1,130

 

8

 

 

1,007

 

4

 

6

 

 

15



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

 

 

For the Three Months
Ended June 30, 2016

 

For the Three Months
Ended June 30, 2015

 

 

 

Average

 

Interest

 

Cash

 

Average

 

Interest

 

Cash

 

 

 

Recorded

 

Income

 

Basis

 

Recorded

 

Income

 

Basis

 

 

 

Investment

 

Recognized

 

Recognized

 

Investment

 

Recognized

 

Recognized

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

1,237

 

12

 

 

1,258

 

12

 

 

Multi-family and commercial

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

Subtotal

 

1,237

 

12

 

 

1,258

 

12

 

 

Total

 

$

2,367

 

$

20

 

$

 

$

2,265

 

$

16

 

$

6

 

 

 

 

For the Six Months
Ended June 30, 2016

 

For the Six Months
Ended June 30, 2015

 

 

 

Average

 

Interest

 

Cash

 

Average

 

Interest

 

Cash

 

 

 

Recorded

 

Income

 

Basis

 

Recorded

 

Income

 

Basis

 

 

 

Investment

 

Recognized

 

Recognized

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

$

408

 

$

4

 

$

 

$

295

 

$

9

 

$

 

Multi-family and commercial

 

680

 

12

 

 

775

 

 

12

 

Home equity

 

 

 

 

 

 

 

Subtotal

 

1,088

 

16

 

 

1,070

 

9

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

One–to-four family

 

1,242

 

26

 

 

1,261

 

27

 

 

Multi-family and commercial

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

Subtotal

 

1,242

 

26

 

 

1,261

 

27

 

 

Total

 

$

2,330

 

$

42

 

$

 

$

2,331

 

$

36

 

$

12

 

 

The recorded investment in loans excludes accrued interest receivable and loan origination costs, net, due to immateriality.

 

16



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans:

 

 

 

 

 

 

 

Loans Past Due Over

 

 

 

Nonaccrual

 

90 Days Still Accruing

 

 

 

June 30,

 

December 31,

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

2016

 

2015

 

One–to-four family

 

$

1,329

 

$

968

 

$

 

$

 

Multi-family and commercial

 

557

 

350

 

 

 

Home equity

 

5

 

5

 

 

 

Consumer and other

 

 

 

 

 

Total

 

$

1,891

 

$

1,323

 

$

 

$

 

 

The following tables present the aging of the recorded investment in past due loans by class of loans:

 

 

 

June 30, 2016

 

 

 

30 - 59

 

60 - 89

 

Greater Than

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Total

 

Loans Not

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Total

 

One–to-four family

 

$

429

 

$

94

 

$

513

 

$

1,036

 

$

96,499

 

$

97,535

 

Multi-family and commercial

 

 

197

 

224

 

421

 

7,468

 

7,889

 

Home equity

 

19

 

 

 

19

 

5,182

 

5,201

 

Consumer and other

 

 

 

 

 

74

 

74

 

Total

 

$

448

 

$

291

 

$

737

 

$

1,476

 

$

109,223

 

$

110,699

 

 

 

 

December 31, 2015

 

 

 

30 - 59

 

60 - 89

 

Greater Than

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Total

 

Loans Not

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Total

 

One-to-four family

 

$

833

 

$

159

 

$

330

 

$

1,322

 

$

98,805

 

$

100,127

 

Multi-family and commercial

 

297

 

 

 

297

 

8,366

 

8,663

 

Home equity

 

18

 

 

5

 

23

 

6,385

 

6,408

 

Consumer and other

 

 

 

 

 

76

 

76

 

Total

 

$

1,148

 

$

159

 

$

335

 

$

1,642

 

$

113,632

 

$

115,274

 

 

17



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

Troubled Debt Restructurings

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

 

Troubled debt restructurings by accrual status and specific reserves allocated to troubled debt restructurings were as follows:

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

Accrual status

 

$

1,554

 

$

1,880

 

Non-accrual status

 

952

 

381

 

 

 

2,506

 

2,261

 

Specific reserves allocated

 

(206

)

(211

)

Net

 

$

2,300

 

$

2,050

 

 

No additional loan commitments were outstanding to these borrowers at June 30, 2016 and December 31, 2015. Loans are returned to accrual status after a period of satisfactory payment performance under the terms of the restructuring, but no earlier than six months.

 

The following tables’ present loans by class modified as troubled debt restructurings due to extending maturity dates that occurred during the three and six months ended June 30, 2016 and 2015:

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

 

 

Loans

 

Investment

 

Investment

 

June 30, 2016

 

 

 

 

 

 

 

One-to–four family

 

1

 

$

295

 

$

297

 

Multi-family and commercial

 

 

 

 

Home equity

 

 

 

 

Consumer and other

 

 

 

 

Total

 

1

 

$

295

 

$

297

 

 

18



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

 

 

 

 

 

Pre-Modification

 

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

 

 

Loans

 

Investment

 

Investment

 

June 30, 2015

 

 

 

 

 

 

 

One-to–four family

 

1

 

$

217

 

$

219

 

Multi-family and commercial

 

 

 

 

Home equity

 

 

 

 

Consumer and other

 

 

 

 

Total

 

1

 

$

217

 

$

219

 

 

The recorded investments increased due to real estate taxes and closing costs. The troubled debt restructuring described above was evaluated for impairment prior to modification, did not result in an increase in the allowance for loan losses upon modification, and resulted in no additional charge-offs for the three and six months ended June 30, 2016 and 2015.

 

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms. There were no troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and six months ended June 30, 2016. There was one troubled debt restructuring in the amount of $202 for which there was a payment default during the three and six months ended June 30, 2016.

 

The terms of certain other loans were modified during the three and six months ended June 30, 2016 and 2015 that did not meet the definition of a troubled debt restructuring. These loan balances were not material in the three and six months ended June 30, 2016 and 2015.

 

19



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

Credit Quality Indicators:

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis includes one —to four-family, multi-family and commercial real estate loans, home equity loans, and consumer and other. This analysis is performed on a quarterly basis.  The Company uses the following definitions for risk ratings:

 

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

 

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

 

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

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans.  As of June 30, 2016 and December 31, 2015, the risk category of loans by class of loans was as follows:

 

 

 

June 30, 2016

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

 

One –to- four family

 

$

96,206

 

$

 

$

1,329

 

$

 

$

97,535

 

Multi-family and commercial

 

5,393

 

130

 

2,366

 

 

7,889

 

Home equity

 

5,196

 

 

5

 

 

5,201

 

Consumer and other

 

74

 

 

 

 

74

 

Total

 

$

106,869

 

$

130

 

$

3,700

 

$

 

$

110,699

 

 

20



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 3 - LOANS (Continued)

 

 

 

 

December 31, 2015

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

 

One–to-four family

 

$

99,193

 

$

 

$

934

 

$

 

$

100,127

 

Multi-family and commercial

 

2,677

 

137

 

5,849

 

 

8,663

 

Home equity

 

6,370

 

 

38

 

 

6,408

 

Consumer and other

 

76

 

 

 

 

76

 

Total

 

$

108,316

 

$

137

 

$

6,821

 

$

 

$

115,274

 

 

NOTE 4 - FAIR VALUES

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (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.  There are three levels of inputs that may be used to measure fair value:

 

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

21



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

The Company used the following methods and significant assumptions used to estimate the fair value of the following items:

 

Securities:  The fair values of trading securities and securities available-for-sale are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).

 

Impaired Loans:  At the time a loan is considered impaired, it is valued at the lower of cost or fair value of underlying collateral.  Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses.  For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.  Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

Other Real Estate Owned:  Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

 

22



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

Appraisals for both collateral dependent impaired loans and real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company.  On an annual basis, the Company compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value.

 

At June 30, 2016 and December 31, 2015, the Company had no liabilities measured at fair value.  Assets measured at fair value on a recurring basis are summarized below:

 

 

 

June 30, 2016

 

 

 

 

 

Quoted Prices in

 

Significant

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

For Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities

 

$

14,272

 

$

 

$

14,272

 

$

 

Residential agency mortgage-backed

 

31,575

 

 

31,575

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

Quoted Prices in

 

Significant

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

For Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Securities available-for-sale

 

 

 

 

 

 

 

 

 

U.S. government-sponsored entities

 

$

10,215

 

$

 

$

10,215

 

$

 

Residential agency mortgage-backed

 

39,727

 

 

39,727

 

 

 

There were no transfers between Level 1 and Level 2 during the six months ended June 30, 2016 and the year ended December 31, 2015.

 

23



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

The following tables set forth the Company’s assets that were measured at fair value on a non-recurring basis:

 

 

 

June 30, 2016

 

 

 

 

 

Quoted Prices in

 

Significant

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

For Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

One—to-four family

 

$

40

 

$

 

$

 

$

40

 

Multi-family and commercial

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

Quoted Prices in

 

Significant

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

For Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

144

 

$

 

$

 

$

144

 

Multi-family and commercial

 

163

 

 

 

163

 

 

At June 30, 2016, other real estate owned, which is carried at fair value less estimated costs to sell, had a carrying amount of $40. At December 31, 2015, other real estate owned had a carrying amount of $307, net of a valuation allowance of $3.

 

24



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis:

 

 

 

June 30, 2016

 

 

 

 

 

Valuation

 

 

 

Range

 

 

 

Fair Value

 

Technique(s)

 

Unobservable Input(s)

 

(Weighted Average)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

40

 

Sales comparison approach

 

Adjustment for differences between the comparable sales

 

0.00-11.7% (-0.18%)

 

 

 

 

December 31, 2015

 

 

 

 

 

Valuation

 

 

 

Range

 

 

 

Fair Value

 

Technique(s)

 

Unobservable Input(s)

 

(Weighted Average)

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

144

 

Sales comparison approach

 

Adjustment for differences between the comparable Sales

 

0.0-15.8% (5.6%)

 

Multi-family and commercial

 

163

 

Sales comparison approach

 

Adjustment for differences between the comparable sales

 

0.0-24.7% (11.7%)

 

 

25



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

The carrying amount and estimated fair value of financial instruments not previously presented were as follows.

 

 

 

June 30, 2016

 

 

 

Carrying

 

Fair Value Measurements Using:

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,485

 

$

31,485

 

$

 

$

 

$

31,485

 

Securities held-to-maturity

 

274

 

 

276

 

 

276

 

Loans, net

 

109,959

 

 

 

112,631

 

112,631

 

FHLB stock

 

598

 

N/A

 

N/A

 

N/A

 

N/A

 

Accrued interest receivable

 

412

 

 

41

 

371

 

412

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

 

$

22,129

 

$

22,129

 

$

 

$

 

$

22,129

 

Interest-bearing deposits

 

142,311

 

87,080

 

55,507

 

 

142,587

 

Advances from borrowers for taxes

 

1,999

 

 

1,999

 

 

1,999

 

Accrued interest payable

 

1

 

 

1

 

 

1

 

 

 

 

December 31, 2015

 

 

 

Carrying

 

Fair Value Measurements Using:

 

 

 

Amount

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

29,922

 

$

29,922

 

$

 

$

 

$

29,922

 

Securities held-to-maturity

 

326

 

 

332

 

 

332

 

Loans, net (less impaired loans)

 

114,423

 

 

 

112,263

 

112,263

 

FHLB stock

 

1,291

 

N/A

 

N/A

 

N/A

 

N/A

 

Accrued interest receivable

 

434

 

 

27

 

407

 

434

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing deposits

 

$

23,132

 

$

23,132

 

$

 

$

 

$

23,132

 

Interest-bearing deposits

 

142,517

 

85,789

 

56,771

 

 

142,560

 

FHLB advances

 

5,000

 

 

5,023

 

 

5,023

 

Advances from borrowers for taxes

 

2,135

 

 

2,135

 

 

2,135

 

Accrued interest payable

 

11

 

 

11

 

 

11

 

 

26



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

 

(a)         Cash and Cash Equivalents

 

The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1

 

(b)         Securities Held-to-Maturity

 

The carrying amounts of held to maturity securities are determined using a pricing matrix resulting in a Level 2 classification.

 

(c)          FHLB Stock

 

It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

 

(d)         Loans

 

The fair values of loans, excluding loans held for sale, are estimated as follows:  For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification.  Impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

(e)          Accrued Interest Receivable

 

The carrying amount of accrued interest receivable approximates its fair value and is classified as Level 2 for securities and Level 3 for loans.

 

27



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 4 - FAIR VALUES (Continued)

 

(f)            Deposits

 

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) and are classified as Level 1.  The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date are classified as a Level 2. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

(g)         Federal Home Loan Bank Advances

 

The fair value of Federal Home Loan Bank advances, which are at a fixed rate, are estimated using discounted cash flow analyses based on current rates for similar advances resulting in a Level 2 classification.

 

(h)         Securities Sold Under Agreements to Repurchase

 

The carrying amounts of securities sold under agreements to repurchase approximate fair value resulting in a Level 2 classification.

 

(i)            Advances From Borrowers For Taxes

 

The carrying values of short-term borrowings approximated fair value and are classified as Level 2.

 

(j)            Accrued Interest Payable

 

The carrying amount of accrued interest payable approximates its fair value and is classified as Level 2.

 

28



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 5 - EARNINGS PER SHARE

 

According to the provisions of FASB ASC 260, Earnings Per Share, non-vested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents are participating securities and are included in the computation of EPS pursuant to the two-class method. The two-class method is an earnings allocation formula that determines earnings per share for each class of common stock and participating security according to dividends declared (or accumulated) and participation rights in undistributed earnings. ESOP shares are considered outstanding for basic and diluted earnings per share when the shares are committed to be released. The Company’s non-vested restricted stock awards qualify as participating securities.

 

Net income is allocated between the common stock and participating securities pursuant to the two-class method, based on their rights to receive dividends, participate in earnings or absorb losses. Basic earnings per common share is computed by dividing net earnings available to common shareholders by the weighted average number of common shares outstanding during the period, excluding participating non-vested restricted shares.

 

The table below calculates the earnings per share for the three months and six months ended June 30, 2016 and 2015:

 

 

 

Three Months

 

Six Months

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

Net income

 

$

150

 

$

(108

)

$

322

 

$

(33

)

Distributed earnings allocated to participated securities

 

(2

)

(3

)

(5

)

(5

)

Undistributed earnings allocated to participated securities

 

(1

)

6

 

(2

)

6

 

Net earnings allocated to common shareholders

 

$

147

 

$

(105

)

$

315

 

$

(32

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding including participating securities

 

2,057,323

 

2,093,418

 

2,093,121

 

2,097,723

 

Less: Participating securities

 

(41,134

)

(51,935

)

(42,449

)

(54,077

)

Weighted-average common shares outstanding for basic

 

2,016,189

 

2,041,483

 

2,050,672

 

2,043,646

 

Basic earnings per common share

 

$

0.07

 

$

(0.05

)

$

0.15

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

Net earnings allocated to common stock

 

$

147

 

$

(105

)

$

315

 

$

(32

)

Weighted average common shares outstanding for basic

 

2,016,189

 

2,041,483

 

2,050,672

 

2,043,646

 

Add: dilutive effects of assumed exercise of stock options and stock awards

 

13,077

 

11,042

 

12,603

 

8,673

 

Weighted-average common shares outstanding for diluted

 

2,029,266

 

2,052,525

 

2,063,275

 

2,052,319

 

Diluted earnings per common share

 

$

0.07

 

$

(0.05

)

$

0.15

 

$

(0.02

)

 

At June 30, 2016 and 2015, there were 14,000 and 1,375 anti-dilutive stock options, respectively.

 

Employee stock ownership plan shares are considered outstanding for this calculation unless unearned. At June 30, 2016 and 2015, there were 101,281 and 105,032 shares unearned from the employee stock ownership plan, respectively.

 

29



Table of Contents

 

AJS BANCORP, INC.

NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(Dollars in thousands, except per share and share data)

 

NOTE 6 — EQUITY INCENTIVE PLAN

 

The Company’s 2014 Equity Incentive Plan provides for grants of stock options, stock awards, stock units, awards, performance stock awards, stock appreciations rights, and other equity-based awards to key employees and nonemployee directors. As of June 30, 2016, the Company has only granted stock options and stock awards. The Company recognizes stock compensation costs for services received in a share-based payment transaction over the required service period, generally defined as the vesting period.

 

For stock options, certain key employees and nonemployee directors were granted options to purchase shares of the Company’s common stock at fair value at the date of the grant (exercise price). The options become exercisable in equal installments over a five-year period from the date of grant, and they expire ten years from the date of grant. Compensation cost is determined by estimating the fair value of the option on the date of the grant using a closed form option valuation (Black-Scholes) model. Expected volatilities are based on historical volatilities of the Company’s common stock. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferrable. The risk-free interest rate for the expected term of the option is based on the U.S. treasury yield curve in effect at the time of grant. During the six months ended June 30, 2016, there were no options granted, forfeited or exercised and 19,424 options vested and 1,375 options with a strike price of $20.72 expired. Total unrecognized compensation expense for stock options was $80 as of June 30, 2016. Compensation expense totaled $13 and $14 for the six months ended June 30, 2016 and 2015, respectively. Management expects outstanding options to vest over the weighted average remaining vesting period of 3.1 years.

 

For stock awards, the compensation cost is based on the grant date fair value of the award (as determined by quoted market prices) and is recognized over the vesting period. The Company’s stock awards vest based on a service period of five years. The unamortized cost of shares not yet earned (vested) is reported as a reduction of stockholders’ equity. During the six months ended June 30, 2016, there were 3,000 awards granted, 8,848 awards vested, and no awards forfeited or expired. Total unrecognized compensation expense for awards was $422 as of June 30, 2016. Compensation expense totaled $66 and $66 for the six months ended June 30, 2016 and 2015, respectively. Management expects outstanding awards to vest over the weighted average remaining vesting period of 3.3 years.

 

30



Table of Contents

 

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

 

Forward-Looking Statements

 

This Quarterly Report on Form 10-Q contains certain forward-looking statements and information relating to the Company and the Bank that are based on the beliefs of management as well as assumptions made by and information currently available to management. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “should,” “could,” or “may” and similar expressions or the negative thereof. Certain factors that could cause actual results to differ materially from expected results include, changes in the interest rate environment, changes in general economic conditions, legislative and regulatory changes that adversely affect the business of the Company and the Bank, and changes in the securities markets. Should one or more of these risks or uncertainties materialize or should underlying assumptions prove incorrect, actual results may vary materially from those described herein. We caution readers not to place undue reliance on forward-looking statements. The Company disclaims any obligation to revise or update any forward-looking statements contained in this Form 10-Q to reflect future events or developments.

 

Critical Accounting Policies

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. By their nature, changes in these assumptions and estimates could significantly affect our financial position or results of operations.  Actual results could differ from those estimates.

 

On April 5, 2012, the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) was signed into law. The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We intend to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.

 

Discussed below are selected critical accounting policies that are of particular significance to us.

 

Allowance for Loan Losses.  The allowance for loan losses is a valuation allowance for probable incurred credit losses, increased by the provision for loan losses and decreased by charge-offs less recoveries.  We estimate the allowance balance required using past loan loss experience; known and inherent losses in the nature and volume of the portfolio that are both probable and estimable; information about specific borrower situations; and estimated collateral values, economic conditions, and other factors.  Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged off.  Loan losses are charged against the allowance when we believe that the uncollectibility of a loan balance is confirmed.

 

31



Table of Contents

 

The allowance consists of specific and general components.  The specific component relates to loans that are individually classified as impaired or loans otherwise classified as substandard or doubtful. The general component covers non-impaired loans and is based on actual historical loss experience determined by portfolio loan segment adjusted for current factors.  This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio loan segment, such as real estate trends and national and local economic conditions.  As greater risk is associated with loans classified as special mention and substandard that are not impaired, the Company considers the actual historical loss experience by loan segment, the levels of loans classified as special mention and substandard, and the trends in the collateral associated with these classifications.

 

Non-performing loans and impaired loans are defined differently.  A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement.  A loan is non-performing when it is on non-accrual or greater than 90 days past due.  Some loans may be included in both categories, whereas other loans may only be included in one category. Our policy requires that all non-homogeneous loans past due greater than 90 days be classified as impaired and non-performing.  However, performing loans may also be classified as impaired when we do not expect to collect all amounts due according to the contractual terms of the loan agreement even though the borrower may be current or less than 90 days past due on repaying a loan.  Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.

 

Factors considered by us in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.  We determine the significance of payment delays and payment shortfalls on case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

 

Multifamily and commercial real estate loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans are collectively evaluated for impairment, and accordingly, are not separately identified for impairment disclosures.

 

Troubled debt restructurings are separately identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan’s effective rate at inception.  If a troubled debt restructuring is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral.  For troubled debt restructurings that subsequently default, we determine the amount of reserve in accordance with the accounting policy for the allowance for loan losses.

 

32



Table of Contents

 

The following portfolio segments have been identified: One-to four-family, multifamily and commercial, home equity, consumer and other.  Substantially all of the loans are secured by specific items of collateral including business assets, consumer assets, and commercial and residential real estate.  Commercial real estate loans are expected to be repaid from cash flows from operations of businesses and consumer loans are expected to be repaid from personal cash flows.  There are no significant concentrations of loans to any one industry or customer.  Risk factors impacting loans in each of the portfolio segments include local and national real estate values, local and national economic factors affecting borrowers’ employment prospects and income levels, levels and movement of interest rates and general availability of credit, and overall economic sentiment.

 

Other Real Estate Owned.  Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense.  Operating costs after acquisition are expensed.

 

Realization of Deferred Tax Asset.  The future realization of a deferred tax asset ultimately depends on the existence of sufficient taxable income of the appropriate character, (for example, ordinary income or capital gain) within the carry back and carry forward period available under the tax law.  We evaluate the future realization of the deferred tax asset on a quarterly basis and establish a valuation allowance predicated on consideration of future performance as well as tax planning strategies available to us.  Tax-planning strategies are actions that we would take in order to prevent an operating loss or tax credit carry forward from expiring unused.  In order for a tax-planning strategy to be considered, it must be prudent and feasible and result in realization of the deferred tax assets.

 

Fair Value of Financial Instruments.  Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in Note 4.  Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items.  Some of these estimates are not necessarily indicative of an exit price. Changes in assumptions or in market conditions could significantly affect the estimates.

 

Overview

 

We had net income of $150,000, or $0.07 per share, for the three months ended June 30, 2016 compared to a net loss of $108,000, or $ (0.05) per share, for the same period in 2015. Our net income for the six months ended June 30, 2016 was $322,000, or $0.15 per share, compared to a net loss of $33,000, or $ (0.02) per share, for the same period in 2015. The increase in net income for the three months ended June 30, 2016 compared to the prior year period was mainly attributable to a $165,000 decrease in the provision for loan losses and a $222,000 decrease in other real estate owned (income) expense/impairment primarily due to the lack of impairment write-downs in 2016 compared to 2015, partially offset by a $169,000 increase in income tax expense due to the higher pretax income amount. The increase in net income for the six month period ended June 30, 2016 compared to the prior year period was mainly attributable to a $240,000 decrease in the provision for loan losses and $246,000 decrease in other real estate owned (income) expense/impairment, partially offset by an increase in income tax expense of $209,000 due to the higher pretax income.

 

33



Table of Contents

 

Comparison of Financial Condition at June 30, 2016 and December 31, 2015

 

Assets. Total consolidated assets as of June 30, 2016 were $202.6 million, a decrease of $6.3 million, or 3.0%, from $208.9 million at December 31, 2015.  The decrease was due to declines in securities available-for-sale, net loans, FHLB stock and other real estate owned, partially offset by increases in cash and cash equivalents and receivable due from broker for pending security trade settlements at quarter end.

 

Cash and cash equivalents increased $1.6 million, or 5.2%, to $31.5 million at June 30, 2016 from $29.9 million at December 31, 2015. The primary reason for the increase in cash and cash equivalents was due to the excess liquidity created by declines in securities available- for-sale and net loans of $4.1 million and $4.5 million, respectively, offset by the $5.0 million repayment of maturing FHLB advances and $2.1 million increase in receivable due from broker.

 

Securities available-for-sale decreased $4.1 million, or 8.2%, to $45.8 million at June 30, 2016 from $49.9 million at December 31, 2015.  The decrease was primarily due to securities available-for-sale principal repayments, calls and sales of $13.8 million exceeding new securities purchases of $9.0 million and an increase in the unrealized gain on available-for-sale securities of $673,000 as a result of the decrease in interest rates during the six months ended June 30, 2016.

 

Net loans decreased $4.5 million, or 3.9%, to $110.0 million at June 30, 2016 from $114.4 million at December 31, 2015.  The decrease was primarily attributable to decreases in our one-to four-family residential, multifamily and commercial real estate and home equity loan portfolios during the six months ended June 30, 2016. One-to four-family residential loans decreased $2.6 million, or 3.6%, to $97.5 million at June 30, 2016 from $100.1 million at December 31, 2015. The decrease was primarily due to rate competition and increased refinance activity in the current low interest rate environment. Multifamily and commercial real estate loans declined $774,000, or 8.9%, to $7.9 million at June 30, 2016 from $8.7 million at December 31, 2015. Home equity loans decreased $1.2 million, or 18.8%, to $5.2 million at June 30, 2016 from $6.4 million at December 31, 2015. The decrease in the multifamily and commercial real estate loan portfolio was due to higher repayments and the lack of new loan opportunities with the aggressive price competition for these loans in the Bank’s marketplace. Home equity loans continue to decline in the current rate environment as borrowers refinance into fixed rate products.

 

Federal Home Loan Bank stock decreased $693,000, or 53.7%, to $598,000 at June 30, 2016 from $1.3 million at December 31, 2015 as we sold shares of FHLB stock back to the FHLB.  The decrease was primarily due to the decrease in FHLB advances and changes in the membership stock requirement as specified in the FHLB of Chicago’s capital plan.

 

34



Table of Contents

 

Other real estate owned decreased $267,000, or 87.0%, to $40,000 at June 30, 2016 from $307,000 at December 31, 2015. The decrease was primarily due to the sales of one one-to four- family residential property and one commercial property which resulted in a loss of $4,000 during the six months ended June 30, 2016.

 

Liabilities. Total liabilities decreased $6.3 million, or 3.6%, to $169.1 million at June 30, 2016 from $175.4 million at December 31, 2015. The decrease in total liabilities was primarily due to the $5.0 million repayment of FHLB advances and a $1.2 million decrease in deposits.

 

Deposits. Total deposits decreased $1.2 million, or 0.7%, to $164.4 million at June 30, 2016 from $165.6 million at December 31, 2015. Higher cost certificates of deposit decreased $1.5 million, or 2.6%, to $55.2 million at June 30, 2016 from $56.7 million at December 31, 2015. The decline in the balance of certificates of deposit was attributable to legacy certificates of deposit customers seeking higher yields as accounts re-priced to current lower market interest rates upon maturity and/or moving maturing certificates into more liquid core deposit accounts in anticipation of higher interest rates. NOW and checking account balances decreased $914,000, or 2.7%, to $33.5 million at June 30, 2016 from $34.5 million at December 31, 2015. Money market accounts decreased $209,000, or 4.2%, to $4.8 million at June 30, 2016 from $5.0 million at December 31, 2015. Passbook account balances grew $1.4 million, or 2.0%, to $70.9 million at June 30, 2016 from $69.5 million at December 31, 2015. The increase in our lower cost core deposits, which we consider being our passbook, checking and NOW accounts were partially offset by decreases in our money market and certificate of deposit accounts.

 

FHLB Advances. FHLB of Chicago advances decreased $5.0 million to zero at June 30, 2016 from $5.0 million at December 31, 2015.  Due to our excess liquidity, we repaid our maturing FHLB advances of $5.0 million with a weighted average interest rate of 2.55% during the six months ended June 30, 2016.

 

ESOP Repurchase Obligation. The ESOP repurchase obligation increased $57,000, or 5.7% to $1.0 million at June 30, 2016 from $994,000 at December 31, 2015. The increase was primarily due to an increase in the market value of the vested portion of the common stock held in the ESOP.

 

Stockholders’ Equity. Total stockholders’ equity decreased $55,000, or 0.2%, to $32.4 million at June 30, 2016 from $32.5 million at December 31, 2015. The Company repurchased 41,722 shares at an average price of $14.56 per share for the third stock repurchase program for a total cost of $607,000 and paid dividends on common stock of $202,000, which were partially offset by net income of $322,000, and an increase in the unrealized gain on securities classified as available-for-sale of $410,000 for the six months ended June 30, 2016. Book value per share was $15.06 at June 30, 2016 as compared to $14.82 at December 31, 2015.

 

35



Table of Contents

 

Asset Quality

 

The following table sets forth information with respect to our non-performing assets at the dates indicated (dollars in thousands):

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing

 

$

 

$

 

Non-accrual troubled debt restructurings

 

952

 

381

 

Non-accrual loans (excludes troubled debt restructurings)

 

939

 

942

 

Total non-performing loans

 

$

1,891

 

$

1,323

 

Other real estate owned

 

40

 

307

 

 

 

 

 

 

 

Total non-performing assets

 

$

1,931

 

$

1,630

 

 

 

 

 

 

 

Non-performing assets to total assets

 

0.95

%

0.78

%

Non-performing loans to total loans

 

1.71

 

1.15

 

Allowance for loan losses to non-performing loans

 

45.69

 

74.68

 

Allowance for loan losses to total loans

 

0.78

 

0.86

 

 

Non-performing Assets and Allowance for Loan Losses. We had non-performing assets of $1.9 million, or 0.95% of total assets, as of June 30, 2016 and $1.6 million, or 0.78% of total assets, as of December 31, 2015. The increase in nonperforming assets was primarily attributable to an increase in nonaccrual loans of $568,000, partially offset by $267,000 of sales of other real estate owned properties Net charge-offs for the six months ended June 30, 2016 and June 30, 2015 were $14,000 and $153,000, respectively. The allowance for loan losses totaled $864,000 at June 30, 2016 and $988,000 at December 31, 2015.  This represents a ratio of the allowance for loan losses to total loans of 0.78% at June 30, 2016 and 0.86% at December 31, 2015. The slight decrease in the allowance for loan losses to total loans percentage was due to a decline in the historical loss factors on one-to four-family, multi-family and commercial real estate loans collectively evaluated for impairment, the continued reduced risk profile of the loan portfolio, and an improvement in economic conditions.

 

At June 30, 2016, we had 22 one- to four-family residential loans, one home equity loan, and four multifamily and commercial real estate loans with an aggregate principal balance of $1.9 million, none of which had an individual principal balance in excess of $500,000 on nonaccrual status. At December 31, 2015, we had 26 one-to four-family residential loans and home equity lines of credit with an aggregate principal balance of $973,000 and had three commercial real estate loans with an aggregate principal balance of $350,000 on non-accrual.

 

36



Table of Contents

 

At June 30, 2016, we had 11 one- to four-family residential loans and four multifamily and commercial real estate loans classified as troubled debt restructurings with an aggregate principal balance of $2.5 million, of which $952,000 was on non-accrual status. At December 31, 2015, we had 11 one-to four- family residential loans and four commercial real estate loans classified as troubled debt restructurings with an aggregate principal balance of $2.2 million, of which $381,000 was on non-accrual status.

 

At December 31, 2015, we had a $3.5 million commercial real estate loan secured by a golf course located in Flossmoor, Illinois which was performing in accordance with its terms and was on accrual status but was classified as substandard. Borrowers’ risk ratings are reassessed annually when the borrowers’ financial statements are received. Based on the most recent financial statements of the borrower, we determined that the borrower’s improved financial condition supports the expected full collection of principal and interest. As a result, the loan was classified as a pass credit as of June 30, 2016.

 

At June 30, 2016, we had one single family property in other real estate owned compared to two single family properties and one commercial property at December 31, 2015.

 

Although we record our non-performing assets at the estimated fair value of the property or underlying collateral less costs to sell, there may be additional losses on these properties in the future.

 

37



Table of Contents

 

Comparison of Operating Results for the Three Months Ended June 30, 2016 and 2015

 

General.  Net income for the three months ended June 30, 2016 was $150,000, an increase of $258,000 compared to the net loss of $108,000 for the three months ended June 30, 2015. The increase was mainly attributable to a $37,000 increase in securities gains, a $165,000 decrease in the provision for loan losses, and a $243,000 decrease in non-interest expenses, partially offset by a $169,000 increase in income tax expense.

 

Net Interest Income.  Net interest income was flat at $1.1 million for the three months ended June 30, 2016 and 2015. The net interest margin increased by three basis points to 2.36% for the three months ended June 30, 2016 compared to 2.33% for the three months ended June 30, 2015 as the decline in the cost of interest-bearing liabilities driven by the repayment of higher cost FHLB advances outpaced the decline in yield on interest-earning assets. The net interest rate spread increased four basis points to 2.27% for the three months ended June 30, 2016 compared to 2.23% for the three months ended June 30, 2015.

 

Interest Income.  Total interest income decreased $46,000, or 3.5%, to $1.3 million for the three months ended June 30, 2016 from $1.3 million for the same period in 2015.  The decrease was primarily due to a $3.4 million, or 1.8%, decrease in the average balance of interest-earning assets along with a five basis points decrease in the average yield on interest-earning assets. The average yield on interest-earning assets was 2.66% for the three months ended June 30, 2016 as compared to 2.71% for the same period in 2015. The decline in the average yield on interest-earning assets was primarily due to having higher levels of lower yielding short-tem liquidity and a lower balance of higher yielding loans.

 

Interest income from loans decreased by $64,000, or 5.7%, to $1.1 million for the three months ended June 30, 2016, as compared to the three months ended June 30, 2015. The decline in interest income from loans was due to an eight basis points decrease in the average loan yield and $2.3 million, or 2.0%, decrease in average balance of loans. The average yield on loans decreased to 3.77% for the three months ended June 30, 2016 from 3.85% for the same period in 2015. The decrease in the average yield on loans was primarily caused by lower yields earned on new loan originations and repayments of higher yielding seasoned loans as a result of the prolonged low interest rate environment.

 

Interest income from securities decreased $8,000, or 4.7%, to $161,000 for the three months ended June 30, 2016, from $169,000 for the three months ended June 30, 2015.  The decrease primarily resulted from a $7.2 million, or 13.5% decrease in the average securities balance, partially offset by a 13 basis points increase in the average yield on securities for the three months ended June 30, 2016 as compared to the same period in 2015.  The decrease in the average balance of securities was primarily due to sales of $5.3 million of securities sales for asset/liability management purposes. The average yield on securities increased to 1.40% for the three months ended June 30, 2016 from 1.27% for the same period in 2015 due to less premium amortization on mortgage backed securities. .

 

Interest income on other interest-earning assets increased $26,000 to $42,000 for the three months ended June 30, 2016 compared to $16,000 for the same period in 2015 primarily due to an $8.0 million, or 34.3% increase in average balances and a 28 basis points increase earned on balances maintained at the Federal Reserve Bank of Chicago due to the Federal reserve tightening action in December 2015.

 

38



Table of Contents

 

Interest Expense.  Interest expense decreased by $38,000, or 21.1%, to $142,000 for the three months ended June 30, 2016, from $180,000 for the same period in 2015.  The primary reasons for the decrease were due to a $4.8 million, or 3.2% decrease in the average balance of interest- bearing liabilities, and a nine basis points decline in the average cost of interest-bearing liabilities primarily due to the repayment of higher costing FHLB advances. Average interest-bearing liabilities were $144.5 million and $149.3 million for the three months ended June 30, 2016 and June 30, 2015, respectively. The decrease was primarily due to the repayment of maturing FHLB advances and modest deposit outflows.

 

Interest expense on deposits decreased by $11,000, or 7.4%, to $137,000 for the three months ended June 30, 2016, from $148,000 for the same period in 2015. Our average cost of deposits decreased three basis points to 0.38% for the three months ended June 30, 2016 from 0.41% for the three months ended June 30, 2015. The decrease in our average cost of deposits resulted from the continued change in the mix of our average deposits from higher-cost certificates of deposit to lower-cost core deposits. Average interest-bearing deposit balances decreased $727,000 to $143.6 million for the three months ended June 30, 2016, from $144.3 million for the same period in 2015 due primarily to a $5.4 million decrease in the average balance of certificates of deposit, partially offset by a $4.7 million increase in the average balance of passbook and NOW accounts.  The decrease in the average balance of certificates of deposit was attributable to legacy certificates of deposit customers seeking higher yields as accounts re-priced to current lower market interest rates upon maturity and/or moving maturing certificates into more liquid core deposit accounts in anticipation of higher interest rates.

 

Interest expense on FHLB advances decreased $27,000, or 84.4%, to $5,000 for the three months ended June 30, 2016, from $32,000 for the same period in 2015. The primary reason for the decrease was a $4.1 million, or 82.5%, decrease in the average balance of FHLB of Chicago advances and a 28 basis points decrease in the average cost of FHLB advances to 2.28% due to the payoff of higher cost advances during the three months ended June 30, 2016 as compared to the same period in 2015. The decrease in average balance was due to the repayment of maturing FHLB advances.

 

39



Table of Contents

 

 

 

For the Three Months Ended June 30,

 

 

 

2016

 

2015

 

 

 

Average
Outstanding
Balance

 

Interest
Earned/
Paid

 

Yield/
Cost (4)

 

Average
Outstanding
Balance

 

Interest
Earned/
Paid

 

Yield/
Cost (4)

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits in other financial institutions

 

$

30,148

 

$

39

 

0.52

%

$

21,875

 

$

14

 

0.24

%

Securities

 

46,129

 

161

 

1.40

 

53,316

 

169

 

1.27

 

Loans receivable

 

112,242

 

1,057

 

3.77

 

116,449

 

1,121

 

3.85

 

FHLB stock

 

1,118

 

3

 

1.07

 

1,410

 

2

 

0.57

 

Total interest-earning assets

 

189,637

 

1,260

 

2.66

 

193,050

 

1,306

 

2.71

 

Total non-interest-earning assets

 

15,917

 

 

 

 

 

16,458

 

 

 

 

 

Total assets

 

$

205,554

 

 

 

 

 

$

209,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Passbook accounts

 

$

70,657

 

29

 

0.16

%

$

67,008

 

27

 

0.16

%

NOW accounts

 

11,679

 

 

 

10,588

 

 

 

Money market accounts

 

5,782

 

3

 

0.21

 

5,876

 

 

 

Certificates of deposit

 

55,480

 

105

 

0.76

 

60,853

 

121

 

0.80

 

Total deposits

 

143,598

 

137

 

0.38

 

144,325

 

148

 

0.41

 

FHLB of Chicago advances

 

879

 

5

 

2.28

 

5,000

 

32

 

2.56

 

Total interest-bearing liabilities

 

144,477

 

142

 

0.39

 

149,325

 

180

 

0.48

 

Non-interest-bearing demand deposits-checking accounts

 

$

23,033

 

 

 

 

 

$

22,422

 

 

 

 

 

Other liabilities

 

5,795

 

 

 

 

 

5,004

 

 

 

 

 

Total liabilities

 

173,305

 

 

 

 

 

176,751

 

 

 

 

 

Stockholders’ Equity

 

32,249

 

 

 

 

 

32,757

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

205,554

 

 

 

 

 

$

209,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

1,118

 

 

 

 

 

$

1,126

 

 

 

Net interest rate spread (1)

 

 

 

 

 

2.27

%

 

 

 

 

2.23

%

Net interest-earning assets (2)

 

$

45,160

 

 

 

 

 

$

43,725

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

2.36

%

 

 

 

 

2.33

%

Average interest-earning assets to average interest-bearing liabilities

 

131.26

%

 

 

 

 

129.28

%

 

 

 

 

 


(1)         Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

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

(3)         Net interest margin represents net interest income divided by average total interest-earning assets.

(4)         Annualized.

 

40



Table of Contents

 

Provision for Loan Losses.  We establish a provision for loan losses, which is charged to operations, at a level management believes is appropriate to absorb probable incurred credit losses in the loan portfolio.  In evaluating the level of the allowance for loan losses, management considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events change.  Based on our evaluation of these factors, we recorded a $50,000 credit to the provision for loan losses for the three months ended June 30, 2016 and a $115,000 provision for loan losses for the three months ended June 30, 2015. The credit provision was due to a decline in historical loss factors, reduction in the level of substandard assets and having net recoveries for the current quarter of $13,000 compared to net charge-offs of $105,000 for the three months ended June 30, 2015. The allowance for loan losses was $864,000, or 0.78% of total loans, at June 30, 2016 compared to $988,000, or 0.86% of total loans, at December 31, 2015. The decrease in the allowance for loan losses as a percentage of total loans was due to a decline in the historical loss factors on one- to-four family, multifamily and commercial real estate loans collectively evaluated for impairment, a $3.1 million decrease in loans classified as substandard which have higher loss factors assigned, the continued reduced risk profile of the loan portfolio, and improvements in economic conditions in the Bank’s local market area.

 

Management assesses the allowance for loan losses on a quarterly basis and makes provisions for loan losses as necessary in order to maintain the adequacy of the allowance.  While management uses available information to recognize and provide for losses on loans, future loan loss provisions may be necessary based on changes in economic conditions.  In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses and may require us to recognize additional provisions based on their judgment of information available to them at the time of their examination.  The allowance for loan losses as of June 30, 2016 was maintained at a level that represents management’s best estimate of inherent losses in the loan portfolio, and such losses that were both probable and reasonably estimable.

 

Non-Interest Income.  Non-interest income increased $27,000 to $201,000 for the three months ended June 30, 2016, from $174,000 for the three months ended June 30, 2015. The increase was primarily due to a $37,000 increase in gains on securities sales.

 

Non-Interest Expense.  Non-interest expense decreased $243,000, or 17.5%, to $1.1 million for the three months ended June 30, 2016, as compared to $1.4 million for the same period in 2015.  The decrease was primarily due to a $222,000 decrease in other real estate owned (income) expense/impairment, a $14,000 decrease in compensation and employee benefits expense, and a $19,000 decline in federal deposit insurance premiums, partially offset by a $29,000 increase in occupancy costs.

 

Compensation and employee benefits expense decreased $14,000, or 2.4% to $581,000 for the three months ended June 30, 2016, from $595,000 for the same period in 2015. The primary reason for the decrease was related to lower compensation and benefit costs related to our reduced headcount.

 

41



Table of Contents

 

Federal deposit insurance premiums decreased due to Bank’s improved overall regulatory condition and smaller asset size.

 

Other real estate owned (income) expense/impairment decreased $222,000 to ($14,000) for the three months ended June 30, 2016, from $208,000 for the three months ended June 30, 2015. The decrease was primarily due to the prior year period which included write-downs of $205,000 on two commercial properties, as compared to the current year period which included $17,551 of operating income received from the commercial property that was sold during the current quarter.

 

Income Tax Expense (Benefit).  We recorded an income tax expense of $75,000 for the three months ended June 30, 2016 as compared to an income tax benefit of $94,000 for the three months ended June 30, 2015. The increase in the income tax expense was primarily due to the $427,000 increase in income (loss) before income taxes for the second quarter of 2016 compared to the same period in 2015.

 

Comparison of Operating Results for the Six Months Ended June 30, 2016 and 2015

 

General.  Net income for the six months ended June 30, 2016 was $322,000, an increase of $355,000 from the net loss of $33,000 for the six months ended June 30, 2015. The increase was mainly attributable to a $240,000 decrease in the provision for loan losses, and a $329,000 decrease in non-interest expense, partially offset by a $209,000 increase in income tax expense.

 

Net Interest Income.  Net interest income increased by $11,000 to $2.3 million for the six months ended June 30, 2016, from $2.2 million for the same period in 2015. The increase was primarily due to a seven basis points improvement in the net interest margin to 2.36% for the six months ended June 30, 2016 as compared to 2.29% for the same period in 2015, offset by a $5.0 million, or 2.6% decrease in the level of interest-earning assets. The increase in the net interest margin was primarily a result of the decrease in the average cost of interest-bearing liabilities outpacing the decline in average yield on interest-earning assets as higher costing FHLB advances were repaid.

 

Interest Income.  Total interest income decreased $63,000, or 2.4%, to $2.6 million for the six months ended June 30, 2016 as compared to the same period in 2015.  The decrease was primarily due to the $5.0 million, or 2.6% decrease in average interest-earning assets for the six months ended June 30, 2016 as compared to the same period in 2015.  The average yield on interest- earning assets was 2.68% for the six months ended June 30, 2016 as compared to 2.67% for the same period in 2015.

 

Interest income from loans decreased by $97,000, or 4.3%, to $2.1 million for the six months ended June 30, 2016, from $2.2 million for the six months ended June 30, 2015. The decline in interest income from loans was due to decreases in both the average loan yield and average loan balance for the six months ended June 30, 2016 as compared to the six months ended June 30, 2015. The average yield on loans decreased to 3.77% for the six months ended June 30, 2016 from 3.87% for the same period in 2015. The decrease in the average yield on loans was primarily caused by lower yields earned on new loan originations and repayments of higher yielding seasoned loans as a result of the prolonged low interest rate

 

42



Table of Contents

 

environment. The average loan balance decreased by $2.2 million to $113.5 million for the six months ended June 30, 2016 from $115.8 million for the same period in 2015.

 

Interest income from securities decreased $12,000, or 3.5%, to $332,000 for the six months ended June 30, 2016, from $344,000 for the six months ended June 30, 2015.  The decrease primarily resulted from a decrease in the average securities balance of $7.0 million, or 13.0% for the six months ended June 30, 2016 as compared to the same period in 2015.  The average yield on securities increased to 1.42% for the six months ended June 30, 2016 from 1.28% for the same period in 2015 due to the less premium amortization on mortgage-backed securities. The decrease in the average securities balance was primarily due to sales of $5.3 million of securities for asset/liability management purposes.

 

Interest income on other interest-earning assets increased $46,000 to $81,000 for the six months ended June 30, 2016 compared to $35,000 for the same period in 2015 primarily due to an $4.3 million, or 16.2% increase in average balances and a 27 basis points increase earned on balances maintained at the Federal Reserve Bank of Chicago due to the Federal Reserve’s tightening action in December 2015.

 

Interest Expense.  Interest expense decreased by $74,000, or 19.7%, to $301,000 for the six months ended June 30, 2016, from $375,000 for the same period in 2015.  The primary reasons for the decrease were due to the $6.1 million, or 4.0% decrease in the average balance of interest-bearing liabilities primarily due to the repayment of maturing higher cost FHLB advances and an eight basis points decline in the average cost of interest-bearing liabilities to 0.41% for the six months ended June 30, 2016 as compared to 0.49% for the same period in 2015.

 

Interest expense on deposits decreased by $19,000, or 6.5%, to $275,000 for the six months ended June 30, 2016, from $294,000 for the same period in 2015. Our average cost of deposits decreased two basis points to 0.38% for the six months ended June 30, 2016 from 0.40% for the six months ended June 30, 2015. The decrease in our average cost of deposits resulted from the continued change in the mix of our average deposits from higher-cost certificates of deposit to lower-cost core deposits. Average interest-bearing deposit balances decreased by $1.7 million to $143.6 million for the six months ended June 30, 2016, compared to $145.3 million for the six months ended June 30, 2015 due primarily to decreases of $5.4 million and $1.0 million in the average balances of certificate of deposits and money market accounts, respectively, partially offset by a $4.8 million increase in the average balances of passbook and NOW accounts due to customer preferences in moving maturing certificate of deposit balances to more liquid core deposit products.

 

Interest expense on FHLB advances decreased $55,000, or 67.9%, to $26,000 for the six months ended June 30, 2016, from $81,000 for the same period in 2015. The primary reason for the decrease in interest expense on FHLB advances was a decrease in the average balance of FHLB of Chicago advances, and a 14 basis points decrease in the average cost of FHLB advances to 2.27%. for the six months ended June 30, 2016  as compared to the same period in 2015. The average balance of FHLB advances decreased $4.4 million, or 66.0%, to $2.3 million for the six months ended June 30, 2016 from $6.7 million for the same period in 2015 due to the repayment of maturing FHLB advances.

 

43



Table of Contents

 

 

 

For the Six Months Ended June 30,

 

 

 

2016

 

2015

 

 

 

Average 
Outstanding 
Balance

 

Interest
Earned/
Paid

 

Yield/
Cost (4)

 

Average 
Outstanding 
Balance

 

Interest
Earned/
Paid

 

Yield/
Cost (4)

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits in other financial institutions

 

$

29,277

 

$

75

 

0.51

%

$

24,647

 

$

31

 

0.24

%

Securities

 

46,901

 

332

 

1.42

 

53,922

 

344

 

1.28

 

Loans receivable

 

113,548

 

2,143

 

3.77

 

115,802

 

2,240

 

3.87

 

FHLB stock

 

1,192

 

6

 

1.01

 

1,564

 

4

 

0.51

 

Total interest-earning assets

 

190,918

 

2,556

 

2.68

 

195,935

 

2,619

 

2.67

 

Total non-interest-earning assets

 

15,767

 

 

 

 

 

16,519

 

 

 

 

 

Total assets

 

$

206,685

 

 

 

 

 

$

212,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Passbook accounts

 

$

70,141

 

59

 

0.17

%

$

66,250

 

55

 

0.17

%

NOW accounts

 

11,495

 

 

 

10,619

 

 

 

Money market accounts

 

6,009

 

5

 

0.17

%

7,044

 

 

 

Certificates of deposit

 

55,953

 

211

 

0.75

 

61,378

 

239

 

0.78

 

Total deposits

 

143,598

 

275

 

0.38

 

145,291

 

294

 

0.40

 

FHLB of Chicago advances

 

2,286

 

26

 

2.27

 

6,714

 

81

 

2.41

 

Total interest-bearing liabilities

 

145,884

 

301

 

0.41

 

152,005

 

375

 

0.49

 

Non-interest-bearing demand deposits-checking accounts

 

$

22,769

 

 

 

 

 

$

22,140

 

 

 

 

 

Other liabilities

 

5,665

 

 

 

 

 

5,426

 

 

 

 

 

Total liabilities

 

174,318

 

 

 

 

 

179,571

 

 

 

 

 

Stockholders’ Equity

 

32,367

 

 

 

 

 

32,883

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

206,685

 

 

 

 

 

$

212,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

2,255

 

 

 

 

 

$

2,244

 

 

 

Net interest rate spread (1)

 

 

 

 

 

2.27

%

 

 

 

 

2.18

%

Net interest-earning assets (2)

 

$

45,034

 

 

 

 

 

$

43,930

 

 

 

 

 

Net interest margin (3)

 

 

 

 

 

2.36

%

 

 

 

 

2.29

%

Average interest-earning assets to average interest-bearing liabilities

 

130.87

%

 

 

 

 

128.90

%

 

 

 

 

 


(1)         Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

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

(3)         Net interest margin represents net interest income divided by average total interest-earning assets.

(4)         Annualized.

 

44



Table of Contents

 

Provision for Loan Losses.  We establish a provision for loan losses, which is charged to operations, at a level management believes is appropriate to absorb probable incurred credit losses in the loan portfolio.  In evaluating the level of the allowance for loan losses, management considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral, and prevailing economic conditions.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events change.  Based on our evaluation of these factors, we recorded a credit to the provision for loan losses of $110,000 for the six months ended June 30, 2016 and a provision for loan losses of $130,000 for the six months ended June 30, 2015. The allowance for loan losses was $864,000, or 0.78% of total loans, at June 30, 2016 compared to $988,000, or 0.86% of total loans, at December 31, 2015. The decrease in the allowance for loan losses as a percent of total loans was due to a decline in the historical loss factors on one-to four-family, multifamily and commercial real estate loans collectively evaluated for impairment, the continued reduced risk profile of the loan portfolio, and improvements in economic conditions in the Bank’s market area.

 

Management assesses the allowance for loan losses on a quarterly basis and makes provisions for loan losses as necessary in order to maintain the adequacy of the allowance.  While management uses available information to recognize and provide for losses on loans, future loan loss provisions may be necessary based on changes in economic conditions.  In addition, various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses and may require us to recognize additional provisions based on their judgment of information available to them at the time of their examination.  The allowance for loan losses as of June 30, 2016 was maintained at a level that represents management’s best estimate of inherent losses in the loan portfolio, and such losses that were both probable and reasonably estimable.

 

Non-Interest Income.  Non-interest income decreased $16,000 to $377,000 for the six months ended June 30, 2016, from $393,000 for the six months ended June 30, 2015. The decrease was primarily due to small decreases in other non-interest income due to less broker fees on correspondent loans.

 

Non-Interest Expense.  Non-interest expense decreased $329,000, or 12.6%, to $2.3 million for the six months ended June 30, 2016, from $2.6 million for the six months ended June 30, 2015.  The decrease was primarily due to $246,000 of lower other real estate owned (income) expense/impairment, a $52,000 decrease in compensation and employee benefits expense, a $28,000 decrease in professional and regulatory expense, a $29,000 decrease in federal deposit insurance expense, partially offset by a $36,000 increase in occupancy costs.

 

Compensation and employee benefits expense decreased $52,000, or 4.3% to $1.1million for the six months ended June 30, 2016, from $1.2 million for the same period in 2015. The primary reasons for the decrease were lower compensation expense related to reduced headcount, and decreases in medical insurance and payroll tax expenses

 

Occupancy costs increased by $36,000 to $401,000 for the six months ended June 30, 2016 compared to $365,000 for the same period in 2015 primarily due to higher maintenance and repairs and increased real estate tax expenses.

 

45



Table of Contents

 

Professional and regulatory expense decreased $28,000 to $154,000 for the six months ended June 30, 2016 from $182,000 for the same period in 2015. The decrease was primarily due to lower legal, audit and SEC reporting fees.

 

Federal deposit insurance expense decreased $29,000 to $67,000 for the six months ended June 30, 2016 from $96,000 for the same period in 2015. The decrease was due to the Bank’s improved overall regulatory condition.

 

Other real estate owned (income) expense/impairment decreased $246,000 to ($9,000) for the six months ended June 30, 2016, from $237,000 for the six months ended June 30, 2015. The increase was primarily due to the prior year period which included write-downs of $205,000 on two commercial properties as compared to the current year which included $17,551 of operating income received from the commercial property that was sold during the period and having lower carrying costs due to having less other real estate owned.

 

Income Tax Expense (Benefit).  We recorded an income tax expense of $137,000 for the six months ended June 30, 2016 and an income tax benefit of $72,000 for the six months ended June 30, 2015. The increase in the income tax expense was primarily due to a $564,000 increase in income (loss) before income taxes for the six months ended June 30, 2016 compared to the same period in 2015.

 

Liquidity and Capital Resources

 

We maintain liquid assets at levels we consider adequate to meet our liquidity needs.  Our liquidity ratio averaged 43.7% and 42.7% for the six months ended June 30, 2016 and the year ended December 31, 2015, respectively.  We adjust our liquidity levels to fund deposit outflows, pay real estate taxes on mortgage loans, repay borrowings and to fund loan commitments.  We also adjust liquidity as appropriate to meet our asset and liability management objectives.

 

Our primary sources of liquidity are deposits, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations.  While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition.  We set the interest rates on our deposits to maintain a desired level of total deposits.  In addition, we invest excess funds in short-term interest-earning investments and other assets, which provide liquidity to meet lending requirements.  Short-term interest-earning deposits with the Federal Reserve Bank of Chicago amounted to $28.0 million at June 30, 2016 and $26.7 million at December 31, 2015.

 

A significant portion of our liquidity consists of securities classified as available-for-sale and cash and cash equivalents, which are a product of our operating, investing and financing activities.  Our primary sources of cash are principal repayments on loans and mortgage-backed securities and increases in deposit accounts, along with advances from the FHLB of Chicago.

 

Liquidity management is both a daily and long-term function of business management.  If we require funds beyond our ability to generate them internally, borrowing agreements exist with the FHLB of Chicago and JP Morgan Chase which provides an additional source of funds.  At June 30, 2016, we had

 

46



Table of Contents

 

no FHLB advances outstanding and were eligible to borrow $72.3 million from the FHLB of Chicago. At June 30, 2016, we had no balance outstanding on the $5.0 million line of credit at JP Morgan Chase.

 

Our cash flows are comprised of three classifications: cash flows from operating activities, investing activities, and financing activities. Net cash used in operating activities was $1,602,000 for the six months ended June 30, 2016 compared to the $83,000 used in the six months ended June 30, 2015. The $1.5 million increase in cash used in operating activities in the six months ended June 30, 2016 compared to used in the six months ended June 30, 2015 was primarily due to a $1.8 million change in accrued interest receivable and other assets due to the $2.1 million receivable due from broker, and $445,000 of less credit related provision and other real estate owned impairment write-downs, partially offset by the 2015 period including a $540,000 reduction in dividend payable related to the special $0.25 cash dividend declared in 2014 and paid in the first quarter of 2015 and $355,000 of higher net income in the June 30, 2016 period compared to the prior year period.

 

Net cash provided by investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans, proceeds from the sales, calls, repayments and maturities of securities, was $10.3 million for the six months ended June 30, 2016 compared to $121,000 for the six months ended June 30, 2015. The $10.2 million increase in cash provided by investing activities was primarily due to a $7.5 million change in the amount of cash provided from the loan portfolio in 2016 period compared to 2015 period with loan principal collections exceeding new loan originations in 2016 and $2.0 million of cash provided by additional security sales in 2016 compared to 2015.

 

Net cash used in financing activities, consisting primarily of deposit account activity, FHLB advance and stock activity, repurchases of the Company’s common stock, and dividends paid to our stockholders, was $7.2 million and $8.4 million for the six months ended June 30, 2016 and 2015, respectively. The decrease in cash used in the 2016 period was primarily due to $2.0 million in lower FHLB advance repayments and $328,000 of higher repurchases of common stock.

 

At June 30, 2016, we had outstanding commitments of $2.1 million to originate loans.  This amount does not include the unfunded portion of loans in process.  At June 30, 2016, certificates of deposit scheduled to mature in less than one year totaled $29.5 million.  Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case.  In addition, the cost of such deposits may be significantly higher upon renewal in a rising interest rate environment.

 

We are required to maintain liquid assets in an amount that would ensure our safe and sound operation.  Our liquidity ratio at June 30, 2016 was 43.9%.

 

Regulatory Capital

 

Prior to 2015, capital requirements did not apply to savings and loan holding companies. Beginning in 2015, as the Company is a Small Savings and Loan Holding Company under the Federal Reserve’s policy statement with consolidated assets under $1 billion, regulatory capital requirements apply only to the Bank. The Bank is subject to regulatory capital requirements administered by federal banking agencies.  Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices.  Capital amounts and classifications are also subject to qualitative judgments by regulators.  Failure to meet capital requirements can initiate regulatory action.  The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (Basel III

 

47



Table of Contents

 

rules) became effective for the Bank on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019.  Beginning in 2016, a Capital Conservation Buffer (CCB) requirement became effective for banking organizations. The CCB is designed to establish a capital range above minimum requirements to insure banks from periods of stress and impose constraints on distributions and discretionary bonus payments if capital levels fall below the institution- specific capital buffer level. The CCB in 2016 is 0.625% and increases 0.625% annually through 2019 to 2.5%. The net unrealized gain or loss on available for sale securities, is not included in the computation of regulatory capital. Management believes as of June 30, 2016 and December 31, 2015, the Bank meets all capital adequacy requirements to which it is subject. There are no conditions or events since that notification that management believes have changed the institution’s category.

 

At June 30, 2016 and December 31, 2015, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action capital ratios.  The following table summarizes the Bank’s capital amounts and ratios, together with capital adequacy requirements including the related CCB, under regulatory requirements as of June 30, 2016, and December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

Required

 

Capitalized

 

 

 

 

 

 

 

For Capital

 

under Regulatory

 

 

 

Actual

 

Adequacy Purposes

 

Requirements

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital to risk-weighted assets

 

$

29,240

 

34.48

%

$

7,315

 

8.625

%

$

8,481

 

10.0

%

Tier I (core) capital to risk- weighted assets

 

28,376

 

33.46

 

5,619

 

6.625

 

6,785

 

8.0

 

Common equity tier I capital to risk-weighted assets

 

28,376

 

33.46

 

4,346

 

5.125

 

5,513

 

6.5

 

Tier I (core) capital to adjusted total assets

 

28,376

 

14.05

 

9,342

 

4.625

 

10,099

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

Required

 

Capitalized

 

 

 

 

 

 

 

For Capital

 

under Regulatory

 

 

 

Actual

 

Adequacy Purposes

 

Requirements

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital to risk-weighted assets

 

$

28,878

 

33.16

%

$

6,967

 

8.0

%

$

8,709

 

10.0

%

Tier I (core) capital to risk- weighted assets

 

27,890

 

32.03

 

5,225

 

6.0

 

6,967

 

8.0

 

Common equity tier I capital to risk-weighted assets

 

27,890

 

32.03

 

3,919

 

4.5

 

5,661

 

6.5

 

Tier I (core) capital to adjusted total assets

 

27,890

 

13.42

 

8,313

 

4.0

 

10,391

 

5.0

 

 

48



Table of Contents

 

Off-Balance Sheet Arrangements.  In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our consolidated 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, unused lines of credit and standby letters of credit.

 

The contractual amount of financial instruments with off-balance sheet risk was as follows (dollars in thousands):

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

Fixed

 

Variable

 

Fixed

 

Variable

 

 

 

Rate

 

Rate

 

Rate

 

Rate

 

 

 

 

 

 

 

 

 

 

 

Commitments to make loans

 

$

2,130

 

$

60

 

$

2,920

 

$

 

Unused lines of credit and letters of credit

 

170

 

7,294

 

165

 

7,520

 

 

Commitments to make loans are generally made for periods of 120 days or less.  At June 30, 2016, the fixed rate loan commitments had interest rates ranging from 2.625% to 3.875% and the commitments are to extend credit ranging from 10 to 30 years.

 

For the six months ended June 30, 2016 and the year ended December 31, 2015, we did not engage in any off-balance-sheet transactions other than loan origination commitments, unused lines of credit and standby letters of credit in the normal course of our lending activities.

 

Item 3.         Quantitative and Qualitative Disclosures about Market Risk

 

Not required for smaller reporting companies.

 

Item 4.         Controls and Procedures

 

As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on this evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective. In addition, there have been no changes in the Company’s internal control over financial reporting during the quarter ended June 30, 2016 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

49



Table of Contents

 

PART II — Other Information

 

Item 1. Legal Proceedings

 

At June 30, 2016, there were no material legal proceedings to which the Company is a party or of which any of its property is subject. From time to time, the Company is a party to various legal proceedings incident to its business.

 

Item 1A. Risk Factors

 

Not required for smaller reporting companies.

 

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

 

On March 17, 2015, the Board of Directors of the Company adopted a third stock repurchase program under which the Company may purchase up to 110,000 shares of its common stock, or approximately 5.0% of its then outstanding shares.

 

The Company’s stock repurchases for the three months ended June 30, 2016 were as follows:

 

 

 

 

 

 

 

Total # of shares

 

Maximum # of

 

 

 

Total #

 

Average

 

purchased as part

 

shares that

 

 

 

of share

 

price paid

 

of publicly announced

 

may yet

 

Period

 

purchased

 

per share

 

plans or programs

 

be purchased

 

April 1 - 30, 2016

 

9,700

 

$

14.60

 

9,700

 

68,626

 

May  1 – 31, 2016

 

229

 

$

14.60

 

229

 

67,997

 

June  1 – 30, 2016

 

2,393

 

$

14.60

 

2,393

 

65,604

 

Total

 

12,322

 

$

14.60

 

14,715

 

65,604

 

 

Item 3. Defaults Upon Senior Securities

 

Not applicable.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

 

50



Table of Contents

 

Item 6. Exhibits

 

Description

 

10.1

 

Employment Agreement between A.J. Smith Federal Savings Bank and Thomas R. Butkus

31.1

 

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

31.2

 

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

32

 

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

101

 

The following materials from AJS Bancorp, Inc.’s Form 10-Q report for the quarter ended June 30, 2016, formatted in XBRL pursuant to Rule 405 of Regulation S-T: (i) Consolidated Statements of Financial Condition, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Stockholders’ Equity, (v) Consolidated Statements of Cash Flows, and, (vi) the Notes to Consolidated Financial Statements.

 

51



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.

 

 

 

AJS Bancorp, Inc.

 

 

 

 

 

By:

/s/ Thomas R. Butkus

 

 

Thomas R. Butkus,

 

 

Chairman of the Board,

 

 

President and Chief Executive Officer

 

 

 

 

 

Date:

August 12, 2016

 

 

 

 

 

By:

/s/ Jerry A. Weberling

 

 

Jerry A. Weberling,

 

 

Executive Vice President and

 

 

Chief Financial Officer

 

 

 

 

 

Date:

August 12, 2016

 

52