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 |
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 Registrants 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
AJS BANCORP, INC.
FORM 10-Q
|
|
Page |
| ||
PART I - Financial Information | ||
| ||
Item 1. Financial Statements (Unaudited) |
| |
|
|
|
1 | ||
2 | ||
Consolidated Unaudited Statements of Comprehensive Income (Loss) |
3 | |
4 | ||
6 | ||
7 | ||
|
|
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
31 | |
49 | ||
49 | ||
| ||
|
|
|
50 | ||
50 | ||
50 | ||
50 | ||
50 | ||
50 | ||
51 | ||
52 |
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.
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.
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.
AJS BANCORP, INC.
CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2016 AND 2015
(Dollars in thousands)
|
|
Six Months Ended |
| ||||
|
|
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.
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.
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
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 managements 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 organizations 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 organizations 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
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 |
|
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 |
|
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 |
| ||||
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 issuers 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.
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 |
|
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 |
|
|
|
|
|
|
| |||||
|
|
Oneto-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 |
|
|
|
|
|
|
| |||||
|
|
Oneto-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 |
|
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 |
|
|
| |||||
|
|
Oneto-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 |
|
|
| |||||
|
|
Oneto-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 |
|
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: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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 |
|
For the Three Months |
| ||||||||||||||
|
|
Average |
|
Interest |
|
Cash |
|
Average |
|
Interest |
|
Cash |
| ||||||
|
|
Recorded |
|
Income |
|
Basis |
|
Recorded |
|
Income |
|
Basis |
| ||||||
|
|
Investment |
|
Recognized |
|
Recognized |
|
Investment |
|
Recognized |
|
Recognized |
| ||||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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 |
| ||||||
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 |
|
For the Three Months |
| ||||||||||||||
|
|
Average |
|
Interest |
|
Cash |
|
Average |
|
Interest |
|
Cash |
| ||||||
|
|
Recorded |
|
Income |
|
Basis |
|
Recorded |
|
Income |
|
Basis |
| ||||||
|
|
Investment |
|
Recognized |
|
Recognized |
|
Investment |
|
Recognized |
|
Recognized |
| ||||||
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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 |
|
For the Six Months |
| ||||||||||||||
|
|
Average |
|
Interest |
|
Cash |
|
Average |
|
Interest |
|
Cash |
| ||||||
|
|
Recorded |
|
Income |
|
Basis |
|
Recorded |
|
Income |
|
Basis |
| ||||||
|
|
Investment |
|
Recognized |
|
Recognized |
|
Investment |
|
Recognized |
|
Recognized |
| ||||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Oneto-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.
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 |
| ||||
Oneto-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 |
| ||||||
Oneto-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 |
|
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 Companys 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-tofour family |
|
1 |
|
$ |
295 |
|
$ |
297 |
|
Multi-family and commercial |
|
|
|
|
|
|
| ||
Home equity |
|
|
|
|
|
|
| ||
Consumer and other |
|
|
|
|
|
|
| ||
Total |
|
1 |
|
$ |
295 |
|
$ |
297 |
|
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-tofour 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.
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 managements close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Companys 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 |
|
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 |
| |||||
Oneto-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 companys own assumptions about the assumptions that market participants would use in pricing an asset or liability.
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 borrowers financial statements, or aging reports, adjusted or discounted based on managements historical knowledge, changes in market conditions from the time of the valuation, and managements expertise and knowledge of the client and clients 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.
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.
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 Companys 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: |
|
|
|
|
|
|
|
|
| ||||
Oneto-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.
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%) |
| |
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 |
|
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.
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.
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 Companys 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.
AJS BANCORP, INC.
NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
(Dollars in thousands, except per share and share data)
NOTE 6 EQUITY INCENTIVE PLAN
The Companys 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 Companys 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 Companys 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 Companys 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.
Item 2. Managements 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.
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 borrowers 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 loans 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 loans 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.
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.
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 Banks 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 Chicagos capital plan.
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.
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.
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 borrowers 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.
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.
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.
|
|
For the Three Months Ended June 30, |
| ||||||||||||||
|
|
2016 |
|
2015 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Yield/ |
|
Average |
|
Interest |
|
Yield/ |
| ||||
|
|
(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.
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 borrowers 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 Banks 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 managements 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.
Federal deposit insurance premiums decreased due to Banks 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
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 Reserves 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.
|
|
For the Six Months Ended June 30, |
| ||||||||||||||
|
|
2016 |
|
2015 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Yield/ |
|
Average |
|
Interest |
|
Yield/ |
| ||||
|
|
(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.
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 borrowers 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 Banks 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 managements 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.
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 Banks 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
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 Companys 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 Reserves 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 Supervisions capital guidelines for U.S. banks (Basel III
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 institutions 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 Banks 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 |
| |||
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 Companys principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures. Based on this evaluation, the Companys principal executive officer and principal financial officer concluded that the Companys disclosure controls and procedures are effective. In addition, there have been no changes in the Companys internal control over financial reporting during the quarter ended June 30, 2016 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
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.
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 Companys 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.
None.
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. |
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 |