Attached files

file filename
EX-32.1 - EXHIBIT 32.1 - Poage Bankshares, Inc.v471047_ex32-1.htm
EX-31.2 - EXHIBIT 31.2 - Poage Bankshares, Inc.v471047_ex31-2.htm
EX-31.1 - EXHIBIT 31.1 - Poage Bankshares, Inc.v471047_ex31-1.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

FORM 10-Q

 

 

 

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

 

For the Quarterly Period ended June 30, 2017

 

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

 

For transition period from ______________________ to___________________

 

Commission File Number 001-35295

 

 

 

Poage Bankshares, Inc.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Maryland   45-3204393
(State of Other Jurisdiction   (I.R.S Employer
of Incorporation)   Identification Number)
     
1500 Carter Avenue, Ashland, KY 41101   41101
 (Address of Principal Executive Officer)    (Zip Code)

 

606-324-7196

Registrant’s telephone number, including area code

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

 

 

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

 

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

 

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

 

Large accelerated filer ¨ Accelerated filer ¨
       
Non-accelerated filer ¨ Smaller reporting company x
       
    Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

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

 

As of August 1, 2017, the number of shares of the Registrant’s common stock, par value $.01 per share, was 3,521,959.

 

 

 

 

 

 

POAGE BANKSHARES, INC.

 

Form 10-Q Quarterly Report

 

Table of Contents

 

  PART I. FINANCIAL INFORMATION  
     
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS – POAGE BANKSHARES, INC. 3
     
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 33
     
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK 43
     
ITEM 4. CONTROLS AND PROCEDURES 43
     
  PART II. OTHER INFORMATION  
     
ITEM 1. LEGAL PROCEEDINGS 44
     
ITEM 1A. RISK FACTORS 44
     
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 44
     
ITEM 3. DEFAULTS UPON SENIOR SECURITIES 45
     
ITEM 4. MINE SAFETY DISCLOSURES 45
     
ITEM 5. OTHER INFORMATION 45
     
ITEM 6. EXHIBITS 45
   
SIGNATURES 46

 

 

 

 

PART I

 

ITEM 1.     FINANCIAL STATEMENTS

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands except per share data)

 

   June 30,   December 31, 
   2017   2016 
ASSETS          
Cash and due from financial institutions  $27,388   $24,389 
Interest-bearing deposits in other financial institutions   2,241    1,992 
Securities available for sale   62,935    58,261 
Loans held for sale   216    611 
Loans, net of allowance of $2,687 and $2,349   336,311    343,921 
Restricted stock, at cost   3,276    3,276 
Other real estate owned, net   693    718 
Premises and equipment, net   10,836    11,115 
Company owned life insurance   7,206    7,121 
Accrued interest receivable   1,320    1,397 
Goodwill   1,277    1,277 
Other intangible assets, net   835    1,006 
Deferred tax asset, net   1,092    1,454 
Other assets   2,055    1,927 
Total assets  $457,681   $458,465 
           
LIABILITIES AND SHAREHOLDERS' EQUITY          
Deposits          
Non-interest bearing  $52,840   $52,288 
Interest bearing   319,297    322,420 
Total deposits   372,137    374,708 
Federal Home Loan Bank advances   11,302    9,332 
Subordinated debenture   2,857    2,825 
Other borrowings   1,500    - 
Accrued interest payable   63    52 
Other liabilities   3,611    2,847 
Total liabilities   391,470    389,764 
           
Commitments and contingent liabilities   -    - 
           
Shareholders' equity          
Common stock, $.01 par value, 30,000,000 shares authorized, 3,522,759 and 3,704,704 issued and outstanding at June 30, 2017 and December 31, 2016, respectively   35    37 
Additional paid-in-capital   32,329    35,742 
Retained earnings   35,453    35,065 
Unearned Employee Stock Ownership Plan (ESOP) shares   (1,922)   (1,990)
Accumulated other comprehensive income (loss)   316    (153)
Total shareholders' equity   66,211    68,701 
Total liabilities and shareholders' equity  $457,681   $458,465 

 

See notes to unaudited consolidated financial statements.

 

 3 

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands except per share data) 

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2017   2016   2017   2016 
Interest and dividend income                    
Loans, including fees  $4,262   $4,361   $8,580   $8,678 
Taxable securities   250    241    474    496 
Tax-exempt securities   113    111    229    222 
Federal funds sold and other   99    49    189    100 
    4,724    4,762    9,472    9,496 
Interest expense                    
Deposits   597    485    1,179    957 
Federal Home Loan Bank advances and other borrowings   85    100    169    191 
    682    585    1,348    1,148 
Net interest income   4,042    4,177    8,124    8,348 
                     
Provision for loan losses   346    85    699    460 
Net interest income after provision for loan losses   3,696    4,092    7,425    7,888 
                     
Non-interest income                    
Service charges on deposits   523    513    999    1,006 
Other service charges   12    13    27    27 
Net gain on disposal of land and equipment   -    -    16    92 
Loan servicing fees   82    139    164    205 
Gains on mortgage loans sold, net   56    54    73    97 
Net gains (losses) on securities   -    (3)   -    (3)
Income from company owned life insurance   43    45    85    90 
Other   2    7    7    12 
    718    768    1,371    1,526 
Non-interest expense                    
Salaries and employee benefits   1,732    1,843    3,557    3,721 
Occupancy and equipment   471    508    945    964 
Data processing   691    616    1,266    1,323 
Federal deposit insurance   32    51    67    116 
Loan processing and collection   104    85    190    160 
Foreclosed assets, net   54    64    147    115 
Advertising   101    68    215    116 
Professional fees   83    137    162    258 
Other taxes   116    107    236    214 
Director fees and expenses   39    34    79    91 
Amortization of intangible assets   85    87    171    174 
Other   294    289    542    515 
    3,802    3,889    7,577    7,767 
Income before income taxes   612    971    1,219    1,647 
Income tax expense   245    283    389    460 
Net income  $367   $688   $830   $1,187 
Earnings per common share:                    
Basic  $0.11   $0.19   $0.24   $0.33 
Dilutive   0.11    0.19   $0.24   $0.33 
Dividend per share  $0.06   $0.06   $0.12   $0.12 

 

See notes to unaudited consolidated financial statements.

 

 4 

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollar amounts in thousands except per share data)

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2017   2016   2017   2016 
                 
Net income  $367   $688   $830   $1,187 
Other comprehensive income:                    
Unrealized holding gains on available for sale securities   279    406    711    799 
Reclassification adjustments for losses recognized in income   -    3    -    3 
Net unrealized holding gains on available for sale securities   279    409    711    802 
Tax effect   (95)   (139)   (242)   (273)
Other comprehensive income   184    270    469    529 
Comprehensive income  $551   $958   $1,299   $1,716 

 

See notes to unaudited consolidated financial statements.

 

 5 

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

(Dollar amounts in thousands except per share data)

 

                   Accumulated     
       Additional       Unearned   Other   Total 
   Common   Paid-In   Retained   ESOP   Comprehensive   Shareholders' 
   Stock   Capital   Earnings   Shares   Income   Equity 
Balances, January 1, 2017  $37   $35,742   $35,065   $(1,990)  $(153)  $68,701 
Net income   -    -    830    -    -    830 
Stock repurchases, 187,572 shares repurchased   (2)   (3,628)   -    -    -    (3,630)
Dividends paid ($0.12/share)   -    -    (442)   -    -    (442)
ESOP compensation earned   -    64    -    68    -    132 
Stock based compensation expense   -    151    -    -    -    151 
Exercise of stock options, 5,627 shares exercised, net   -    -    -    -    -    - 
Other comprehensive income   -    -    -    -    469    469 
Balances, June 30, 2017  $35   $32,329   $35,453   $(1,922)  $316   $66,211 

 

See notes to unaudited consolidated financial statements.

 

 6 

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands except per share data)

 

   Six months ended 
   June 30, 
   2017   2016 
Operating activities:          
Net income  $830   $1,187 
Adjustments to reconcile net income to net cash from operating activities:          
Depreciation   378    406 
Provision for loan losses   699    460 
ESOP compensation expense   132    113 
Stock based compensation expense   151    228 
Loss on securities   -    3 
Net gain on sale of premises and equipment   (16)   (92)
Loss on sale and write-downs of other real estate owned   97    46 
(Gain) Loss on sale of repossessed assets   1    - 
Amortization of core deposit intangible   171    174 
Accretion of fair value adjustments related to loans   (219)   (427)
Accretion of fair value adjustments related to deposits   (32)   (33)
Amortization of fair value related to subordinated debenture   32    32 
Net amortization on securities   66    173 
Deferred income tax expense   120    388 
Net gain on mortgage banking activities   (73)   (97)
Origination of loans held for sale   (2,995)   (3,470)
Proceeds from loans held for sale   3,463    3,543 
Increase in cash value of life insurance   (85)   (90)
Change in asset and liabilities, net assets and liabilities acquired:          
Accrued interest receivable   77    (37)
Other assets   (128)   (288)
Accrued interest payable   11    53 
Other liabilities   764    1,432 
Net cash provided by operating activities   3,444    3,704 
           
Investing activities:          
Net increase in interest-bearing deposits with other institutions   (249)   - 
Securities available for sale:          
Proceeds from calls   65    3,655 
Proceeds from maturities   435    - 
Purchases   (7,817)   (4,510)
Principal payments received   3,288    3,444 
Loan originations and principal payments on loans, net   6,306    (28,243)
Proceeds from the sale of other real estate owned   731    463 
Proceeds from the sale of repossessed assets   20    - 
Proceeds from the sale of premises and equipment   54    - 
Purchase of premises and equipment, net   (137)   (248)
Net cash used in investing activities   2,696    (25,439)
           
Financing activities:          
Net change in deposits   (2,539)   1,132 
Proceeds from other borrowings   1,500    - 
Proceeds from Federal Home Loan Bank borrowings   8,000    60,500 
Payments on Federal Home Loan Bank borrowings   (6,030)   (49,871)
Cash dividend paid   (442)   (459)
Stock repurchases   (3,630)   (1,840)
Net cash provided by financing activities   (3,141)   9,462 
           
Net increase (decrease) in cash and cash equivalents   2,999    (12,273)
           
Cash and cash equivalents at beginning of period   24,389    23,876 
           
Cash and cash equivalents at the end of the period  $27,388   $11,603 
           
Additional cash flows and supplementary information:          
Cash paid during the year for:          
Interest on deposits and debt  $1,337   $1,094 
Income taxes (refund) payment   100    (600)
Other real estate owned and other repossessed assets acquired in settlement of loans  $824   $1,021 

 

See notes to unaudited consolidated financial statements

 

 7 

 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The accompanying unaudited consolidated financial statements of Poage Bankshares, Inc. (the “Company” or “Poage”) and its wholly owned subsidiary Town Square Bank (which was formerly operated under the name “Home Federal Savings and Loan Association”) (the “Bank”) have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy.  Changes in the overall interest rate environment can significantly affect the Company’s net interest income and the value of its recorded assets and liabilities.  Actual results could differ from those estimates used in the preparation of the financial statements.

 

In the opinion of management, the accompanying unaudited financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the Company’s financial position as of June 30, 2017 and December 31, 2016 and the results of operations and cash flows for the interim periods ended June 30, 2017 and 2016. All interim amounts have not been audited, and the results of operations for the interim periods herein are not necessarily indicative of the results of operations to be expected for the year. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto filed as part of the Company’s 2016 Annual Report on Form 10-K filed with the Securities and Exchange Commission.

 

Recently Adopted Accounting Pronouncements

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation—Stock Compensation: Improvements to Employee Share-Based Payment Accounting. This ASU will require recognition of the income tax effects of share-based awards in the income statement when the awards vest or are settled (i.e., Additional Paid-in-Capital pools will be eliminated). The amendments are effective for public companies for annual periods beginning after December 15, 2016. The guidance in the ASU No. 2016-09 was adopted by the Company and did not have a material impact on its consolidated financial statements.

 

Newly Issued Accounting Standards Not Yet Effective

 

In May 2014, the FASB issued Accounting Standards Update 2014-09 Revenue from Contracts with Customers (Topic 606) developed as a joint project with the International Accounting Standards Board to remove inconsistencies in revenue requirements and provide a more robust framework for addressing revenue issues. The ASU's requires that revenue from contracts with clients be recognized upon transfer of control of a good or service in the amount of consideration expected to be received and changes the accounting for certain contract costs, including whether they may be offset against revenue in the statements of income, and requires additional disclosures about revenue and contract costs. The ASU may be adopted using either a modified retrospective method or a full retrospective method. Poage intends to adopt the ASU during the first quarter of 2018, as required, using a modified retrospective approach. Poage’s preliminary analysis suggests that the adoption of this accounting guidance is not expected to have a material impact on the Company's consolidated financial statements as the majority of its revenue stream is generated from financial instruments which are not within the scope of this ASU. While the Company believes this ASU will have an immaterial impact, it continues to evaluate this ASU for changing facts and circumstances in the Company's operations as the effective date approaches.

 

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.  The ASU makes several modifications to Subtopic 825-10 including the elimination of the available-for-sale classification of equity investments, and requires equity investments with readily determinable fair values to be measured at fair value with changes in fair value recognized in net income.  This ASU will become effective for the Company for interim and annual periods beginning after December 15, 2017. The adoption of ASU No. 2016-01 is not expected to have a material effect on the Company’s operating results or financial condition.

 

In February 2016, the FASB issued Accounting Standards Update 2016-02 Leases guidance requiring the recognition in the statement of financial position of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous GAAP. The guidance requires that a lessee should recognize lease assets and lease liabilities as compared to previous GAAP that did not require lease assets and lease liabilities to be recognized for most leases. The guidance becomes effective for us on January 1, 2019.  The Company leases two facilities. Upon adoption of this standard, an asset will be recorded to recognize the right of the Company to use the leased facilities and a liability will be recorded representing the obligation to make all future lease payments on those facilities. Management is currently evaluating the impact of the new guidance on the Company’s consolidated financial statements.

 

 8 

 

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments (the ASU), which introduces the current expected credit losses methodology. Among other things, the ASU requires the measurement of all expected credit losses for financial assets, including loans and available-for-sale debt securities, held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The new model will require institutions to calculate all probable and estimable losses that are expected to be incurred through the loan's entire life. ASU 2016-13 also requires the allowance for credit losses for purchased financial assets with credit deterioration since origination to be determined in a manner similar to that of other financial assets measured at amortized cost; however, the initial allowance will be added to the purchase price rather than recorded as credit loss expense. The disclosure of credit quality indicators related to the amortized cost of financing receivables will be further disaggregated by year of origination (or vintage). Institutions are to apply the changes through a cumulative-effect adjustment to their retained earnings as of the beginning of the first reporting period in which the standard is effective. The amendments are effective for fiscal years beginning after December 15, 2019. Early application will be permitted for fiscal years beginning after December 15, 2018. Poage is currently assessing the impact of the new guidance on its consolidated financial statements. Upon adoption, an initial increase in the allowance for loan losses is currently anticipated by management along with a corresponding decrease in capital as permitted by the standard.

 

In January 2017, FASB issued ASU 2017-4, Intangible—Goodwill and Other (Topic 350), to simplify accounting for goodwill impairment. The new guidance will simplify financial reporting because it eliminates the need to determine the fair value of individual assets and liabilities of a reporting unit to measure goodwill impairment. The revised guidance is effective for fiscal years beginning after December 15, 2019. Early adoption is permitted for any impairment tests performed after January 1, 2017. Poage is currently evaluating the impact of the new guidance on its consolidated financial statements.

 

In March 2017, the FASB issued ASU No. 2017-08, Receivables—Nonrefundable Fee and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities. The amendments affect all entities that hold investments in callable debt securities that have an amortized cost basis in excess of the amount that is repayable by the issuer. The amendments requires the premium for certain callable debt securities to be amortized to the earliest call date. The amendments are effective for public companies for annual periods beginning after December 15, 2019. The adoption of ASU No. 2017-08 is not expected to have a material effect on the Company’s operating results or financial condition.

 

In May 2017, the FASB issued ASU No. 2017-09, Scope of Modification Accounting which amends the scope of modification accounting for share-based payment arrangements. The ASU provided guidance on the types of changes to the terms or conditions of share-based payment awards to which an entity would be required to apply modification accounting under ASC 718, Compensation—Stock Compensation. Specifically, an entity would not apply modification accounting if the fair value, vesting conditions, and classification of the awards are the same immediately before and after the modification. The amendments are effective for public companies for annual periods beginning after December 15, 2017. The adoption of ASU No. 2017-09 is not expected to have a material effect on the Company’s operating results or financial condition.

 

In March 2017, the FASB issued ASU No. 2017-10, Service Concession Arrangements (Topic 853): Determining the Customer of the Operation Services, in response to the consensus reached by the Emerging Issues Task Force at its March 2017 meeting. The ASU addresses diversity in practice in how an operating entity determines the customer of the operation services for transactions within the scope of Accounting Standards Codification (ASC) 853, Service Concession Arrangements, by clarifying that the grantor is the customer of the operation services in all cases for those arrangements. The amendments also allow for a more consistent application of other aspects of the revenue guidance, which are affected by this customer determination. For public business entities that have adopted ASC 606, the ASU is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Poage’s preliminary analysis suggests that the adoption of this accounting guidance is not expected to have a material impact on the Company's consolidated financial statements.

 

In July 2017, the FASB issued Update No. 2017-11—Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception For public business entities, the amendments in Part I of this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The amendments in Part II of this Update do not require any transition guidance because those amendments do not have an accounting effect. Poage is currently assessing the impact of the new guidance on its consolidated financial statements.

 

 9 

 

 

NOTE 2 – SECURITIES AVAILABLE FOR SALE

 

The amortized cost and fair value of securities available for sale at June 30, 2017 and December 31, 2016 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows (in thousands):

 

       Gross   Gross     
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
June 30, 2017                    
States and political subdivisions  $19,089   $398   $(7)  $19,480 
U.S. Government agencies and sponsored entities   3,500    -    (59)   3,441 
Government sponsored entities residential mortgage-backed:                    
FHLMC   10,582    119    (10)   10,691 
FNMA   14,707    81    (14)   14,774 
Collateralized mortgage obligations   5,818    8    (54)   5,772 
SBA loan pools   8,761    43    (27)   8,777 
Total securities  $62,457   $649   $(171)  $62,935 

 

       Gross   Gross     
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
December 31, 2016                    
States and political subdivisions  $19,785   $291   $(184)  $19,892 
U.S. Government agencies and sponsored entities   3,500    -    (37)   3,463 
Government sponsored entities residential mortgage-backed:                    
FHLMC   10,954    29    (88)   10,895 
FNMA   11,349    19    (108)   11,260 
Collateralized mortgage obligations   5,495    -    (89)   5,406 
SBA loan pools   7,411    9    (75)   7,345 
Total securities  $58,494   $348   $(581)  $58,261 

 

There were no sales of securities for the three and six months ended June 30, 2017 and 2016.

 

The amortized cost and fair value of the securities portfolio at June 30, 2017 are shown in the following table by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately (in thousands):

 

   June 30, 
   2017 
   Amortized   Fair 
   Cost   Value 
         
Within one year  $1,453   $1,461 
One to five years   9,555    9,575 
Five to ten years   8,804    9,064 
Beyond ten years   2,777    2,821 
Mortgage-backed securities and collateralized mortgage obligations   31,107    31,237 
SBA loan pools   8,761    8,777 
Total  $62,457   $62,935 

 

 10 

 

 

The following table summarizes the securities with unrealized losses at June 30, 2017 and December 31, 2016, aggregated by major security type and length of time in a continuous unrealized loss position (in thousands):

 

   Less Than 12 Months   12 Months or Longer   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
June 30, 2017                              
States and political subdivisions  $2,631   $(7)  $-   $-   $2,631   $(7)
U.S. Government agencies and sponsored entities   3,441    (59)   -    -    3,441    (59)
Government sponsored entities residential mortgage backed:                              
FHLMC   1,872    (10)   -    -    1,872    (10)
FNMA   3,709    (14)   -    -    3,709    (14)
Collateralized mortgage obligations   1,303    (13)   2,429    (41)   3,732    (54)
SBA loan pools   3,887    (27)   -    -    3,887    (27)
Total available-for-sale securities  $16,843   $(130)  $2,429   $(41)  $19,272   $(171)

 

   Less Than 12 Months   12 Months or Longer   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
December 31, 2016                              
States and political subdivisions  $6,952   $(184)  $296   $-   $7,248   $(184)
U.S. Government agencies and sponsored entities   3,463    (37)   -    -    3,463    (37)
Government sponsored entities residential mortgage backed:                              
FHLMC   6,479    (88)   -    -    6,479    (88)
FNMA   6,930    (108)   -    -    6,930    (108)
Collateralized mortgage obligations   2,671    (33)   2,735    (56)   5,406    (89)
SBA loan pools   5,865    (75)   -    -    5,865    (75)
Total available-for-sale securities  $32,360   $(525)  $3,031   $(56)  $35,391   $(581)

 

Unrealized losses on bonds have not been recognized into income because the issuers of the bonds are of high credit quality, 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 is largely due to changes in interest rates. The fair value is expected to recover as the bonds approach maturity.

 

Management evaluates securities for other-than-temporary impairment (“OTTI”) on at least a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation.  For securities in an unrealized loss position, management considers the extent and duration of the unrealized loss, and the financial condition and near-term prospects of the issuer. Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings.  For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: 1) OTTI related to credit loss, which must be recognized in the income statement, and 2) OTTI related to other factors, which is recognized in other comprehensive income.  The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. For equity securities, the entire amount of impairment is recognized through earnings.

 

 11 

 

 

NOTE 3 – LOANS

 

Loans at June 30, 2017 and December 31, 2016 were as follows (in thousands):

 

   June 30,   December 31, 
   2017   2016 
Real estate:          
One to four family  $174,223   $177,801 
Multi-family   7,391    6,823 
Commercial real estate   80,936    83,169 
Construction and land   11,458    11,019 
    274,008    278,812 
           
Commercial and industrial   36,829    38,747 
           
Consumer          
Home equity loans and lines of credit   10,403    10,655 
Motor vehicle   10,414    10,624 
Other   7,796    7,877 
    28,613    29,156 
           
Total   339,450    346,715 
Less: Net deferred loan fees   452    445 
  Allowance for loan losses   2,687    2,349 
   $336,311   $343,921 
 12 

 

 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based on impairment method as of June 30, 2017 and December 31, 2016. Accrued interest receivable and net deferred loan fees are not considered significant and therefore are not included in the loan balances presented in the table below (in thousands):

 

June 30, 2017                            
   Allowance for Loan Losses   Loan Balances 
   Individually   Purchased   Collectively       Individually   Purchased   Collectively     
   Evaluated for   Credit-Impaired   Evaluated for       Evaluated for   Credit-Impaired   Evaluated for     
Loan Segment  Impairment   Loans   Impairment   Total   Impairment   Loans   Impairment   Total 
                                 
Real estate  $321   $-   $1,923   $2,244   $6,154   $1,675   $266,179   $274,008 
Commercial and industrial   6    -    227   $233    29    -    36,800    36,829 
Consumer   -    -    210   $210    35    -    28,578    28,613 
Unallocated   -    -    -    -    -    -    -    - 
Total  $327   $-   $2,360   $2,687   $6,218   $1,675   $331,557   $339,450 

 

December 31, 2016                         
   Allowance for Loan Losses   Loan Balances 
   Individually   Purchased   Collectively       Individually   Purchased   Collectively     
   Evaluated for   Credit-Impaired   Evaluated for       Evaluated for   Credit-Impaired   Evaluated for     
Loan Segment  Impairment   Loans   Impairment   Total   Impairment   Loans   Impairment   Total 
Real estate  $23   $-   $1,923   $1,946   $4,844   $1,871   $272,097   $278,812 
Commercial and industrial   7    -    211    218    89    -    38,658    38,747 
Consumer   -    -    185    185    40    1    29,115    29,156 
Unallocated   -    -    -    -    -    -    -    - 
Total  $30   $-   $2,319   $2,349   $4,973   $1,872   $339,870   $346,715 

 

 13 

 

 

The following table presents information related to impaired loans by class of loans as of June 30, 2017 and December 31, 2016 (in thousands):

 

   June 30, 2017   December 31, 2016 
           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:                              
Real Estate:                              
One to four family  $670   $613   $-   $883   $883   $- 
Multi-family   -    -    -    -    -    - 
Commercial real estate   3,518    3,378    -    3,780    3,726    - 
Construction and land   187    187    -    193    193    - 
Commercial and industrial   23    23    -    270    82    - 
Consumer:                              
Home equity and lines of credit   35    35    -    40    40    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Subtotal  $4,433   $4,236   $-   $5,166   $4,924   $- 
                               
With an allowance recorded:                              
Real Estate:                              
One to four family  $2,079   $1,976   $321   $42   $42   $23 
Multi-family   -    -    -    -    -    - 
Commercial real estate   -    -    -    -    -    - 
Construction and land   -    -    -    -    -    - 
Commercial and industrial   6    6    6    7    7    7 
Consumer:                              
Home equity and lines of credit   -    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Subtotal   2,085    1,982    327    49    49    30 
Total  $6,518   $6,218   $327   $5,215   $4,973   $30 

 

The recorded investment in loans excludes accrued interest receivable and loan origination fees, net, due to immateriality. For purposes of this disclosure, the unpaid balance is not reduced for partial charge-offs.

 

 14 

 

 

The following tables present the average balance of loans individually evaluated for impairment and interest income recognized on these loans for the three and six months ended June 30, 2017 and 2016 (in thousands):

 

   Three months ended June 30, 2017   Three months ended June 30, 2016 
   Average   Interest   Cash Basis   Average   Interest   Cash Basis 
   Recorded   Income   Interest   Recorded   Income   Interest 
   Investment   Recognized   Recognized   Investment   Recognized   Recognized 
Real Estate:                              
One to four family  $2,101   $1   $1   $577   $2   $- 
Multi-family   -    -    -    -    -    - 
Commercial real estate   3,352    29    29    444    -    - 
Construction and land   153    2    2    -    -    - 
Commercial and industrial   124    -    -    130    -    - 
Consumer:                              
Home equity and lines of credit   34    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total  $5,764   $32   $32   $1,151   $2   $- 

 

   Six months ended June 30, 2017   Six months ended June 30, 2016 
   Average   Interest   Cash Basis   Average   Interest   Cash Basis 
   Recorded   Income   Interest   Recorded   Income   Interest 
   Investment   Recognized   Recognized   Investment   Recognized   Recognized 
Real Estate:                              
One to four family  $1,498   $15   $15   $745   $4   $- 
Multi-family   -    -    -    -    -    - 
Commercial real estate   2,868    70    65    446    -    - 
Construction and land   107    4    3    -    -    - 
Commercial and industrial   229    -    -    146    -    - 
Consumer:                              
Home equity and lines of credit   31    -    -    12    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total  $4,733   $89   $83   $1,349   $4   $- 

 

 15 

 

 

The following tables set forth an analysis of our allowance for loan losses for the three and six months ended June 30, 2017 and 2016 (in thousands):

 

Three months ended      Commercial             
June 30, 2017  Real Estate   and Industrial   Consumer   Unallocated   Total 
                     
Allowance for loan losses:                         
Beginning balance  $2,035   $231   $197   $-   $2,463 
Provision for loan losses   302    (9)   53    -    346 
Loans charged-off   (95)   (2)   (55)   -    (152)
Recoveries   2    13    15    -    30 
Total ending allowance balance  $2,244   $233   $210   $-   $2,687 

 

Six months ended      Commercial             
June 30, 2017  Real Estate   and Industrial   Consumer   Unallocated   Total 
                     
Allowance for loan losses:                         
Beginning balance  $1,946   $218   $185   $-   $2,349 
Provision for loan losses   586    11    102    -    699 
Loans charged-off   (293)   (23)   (110)   -    (426)
Recoveries   5    27    33    -    65 
Total ending allowance balance  $2,244   $233   $210   $-   $2,687 

 

Three months ended      Commercial             
June 30, 2016  Real Estate   and Industrial   Consumer   Unallocated   Total 
                     
Allowance for loan losses:                         
Beginning balance  $1,904   $93   $138   $-   $2,135 
Provision for loan losses   (20)   82    23    -    85 
Loans charged-off   (94)   (77)   (44)   -    (215)
Recoveries   7    28    27    -    62 
Total ending allowance balance  $1,797   $126   $144   $-   $2,067 

 

Six months ended      Commercial             
June 30, 2016  Real Estate   and Industrial   Consumer   Unallocated   Total 
                     
Allowance for loan losses:                         
Beginning balance  $1,676   $77   $105   $-   $1,858 
Provision for loan losses   278    93    89    -    460 
Loans charged-off   (167)   (77)   (114)   -    (358)
Recoveries   10    33    64    -    107 
Total ending allowance balance  $1,797   $126   $144   $-   $2,067 

 

Nonaccrual loans, and loans past due 90 days still on accrual status, consist of smaller balance homogeneous loans that are collectively evaluated for impairment.

 

 16 

 

 

The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual status, by class of loans, as of June 30, 2017 and December 31, 2016 (in thousands):

 

   June 30, 2017   December 31, 2016 
       Loans Past Due       Loans Past Due 
       Over 90 Days       Over 90 Days 
   Nonaccrual   Still Accruing   Nonaccrual   Still Accruing 
Real estate:                    
One to four family  $4,181   $-   $3,428   $- 
Multi-family   -    -    -    - 
Commercial real estate   1,348    -    970    - 
Construction and land   38    -    41    - 
Commercial and industrial   30    -    90    - 
Consumer:                    
Home equity loans and lines of credit   171    -    155    - 
Motor vehicle   13    -    -    - 
Other   14    -    5    - 
Total  $5,795   $-   $4,689   $- 

 

 17 

 

 

The following tables present the aging of the recorded investment in past due loans as of June 30, 2017 and December 31, 2016 by class of loans. Non-accrual loans of $5.8 million as of June 30, 2017 and $4.7 million at December 31, 2016 are included in the tables below and have been categorized based on their payment status (in thousands):

 

   30 - 59   60 - 89   Greater than       Purchased         
   Days   Days   89 Days   Total   Credit-Impaired   Loans Not     
   Past Due   Past Due   Past Due   Past Due   Loans   Past Due   Total 
June 30, 2017                                   
Real estate:                                   
One to four family  $1,005   $66   $2,312   $3,383   $957   $169,883   $174,223 
Multi-family   -    -    -    -    -    7,391    7,391 
Commercial real estate   76    -    1,022    1,098    718    79,120    80,936 
Construction and land   -    -    -    -    -    11,458    11,458 
Commercial and industrial   -    6    -    6    -    36,823    36,829 
Consumer:                                   
Home equity loans and lines of credit   -    5    141    146    -    10,257    10,403 
Motor vehicle   42    24    -    66    -    10,348    10,414 
Other   19    27    4    50    -    7,746    7,796 
Total  $1,142   $128   $3,479   $4,749   $1,675   $333,026   $339,450 

 

   30 - 59   60 - 89   Greater than       Purchased         
   Days   Days   89 Days   Total   Credit-Impaired   Loans Not     
   Past Due   Past Due   Past Due   Past Due   Loans   Past Due   Total 
December 31, 2016                                   
Real estate:                                   
One to four family  $899   $454   $1,679   $3,032   $1,013   $173,756   $177,801 
Multi-family   -    -    -    -    -    6,823    6,823 
Commercial real estate   101    -    465    566    858    81,745    83,169 
Construction and land   41    -    -    41    -    10,978    11,019 
Commercial and industrial   1    47    76    124    -    38,623    38,747 
Consumer:                                   
Home equity loans and lines of credit   -    1    155    156    -    10,499    10,655 
Motor vehicle   40    15    -    55    -    10,569    10,624 
Other   2    20    -    22    1    7,854    7,877 
Total  $1,084   $537   $2,375   $3,996   $1,872   $340,847   $346,715 

 

 18 

 

 

Troubled Debt Restructurings:

 

As of June 30, 2017, the Company had a recorded investment in six TDRs which totaled $3.3 million. There were three TDRs which totaled $3.2 million at December 31, 2016. A less than market rate and extended term was granted as concessions for TDRs. No additional charge-off has been made for the loan relationships. No additional commitments to lend have been made to the borrower. The Company has allocated $23,000 and $0 of specific allowance for the loan relationships at June 30, 2017 and December 31, 2016.

 

June 30, 2017  TDRs on         
(in thousands)  Non-accrual   Other TDRs   Total TDRs 
Real Estate:               
One to four family  $148   $16   $164 
Multi-family   -    -    - 
Commercial real estate   950    2,195    3,145 
Construction and land   -    -    - 
Commercial and industrial   -    -    - 
Consumer:               
Home equity loans and lines of credit   -    -    - 
Motor vehicle   -    -    - 
Other   -    -    - 
Total  $1,098   $2,211   $3,309 

 

December 31, 2016  TDRs on         
(in thousands)  Non-accrual   Other TDRs   Total TDRs 
Real Estate:               
One to four family  $-   $17   $17 
Multi-family   -    -    - 
Commercial real estate   166    3,047    3,213 
Construction and land   -    -    - 
Commercial and industrial   19    -    19 
Consumer:               
Home equity loans and lines of credit   -    -    - 
Motor vehicle   -    -    - 
Other   -    -    - 
Total  $185   $3,064   $3,249 
 19 

 

 

The following table presents TDRs that occurred during the three and six months ended June 30, 2017 and 2016 (dollars in thousands):

 

   Three months ended June 30, 2017   Three months ended June 30, 2016 
Loan Class  Number of
Loans
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
   Number of
Loans
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
 
Real Estate:                              
One to four family   1   $34   $34    1   $17   $17 
Multi-family   -    -    -    -    -    - 
Commercial real estate   1    117    117    -    -    - 
Construction and land   -    -    -    -    -    - 
Commercial and industrial   -    -    -    -    -    - 
Consumer:                              
Home equity loans and lines of credit   -    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total   2   $151   $151    1   $17   $17 
                               
   Six months ended June 30, 2017   Six months ended June 30, 2016 
Loan Class  Number of
Loans
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
   Number of
Loans
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
 
Real Estate:                              
One to four family   2   $148   $148    1   $17   $17 
Multi-family   -    -    -    -    -    - 
Commercial real estate   1    117    117    -    -    - 
Construction and land   -    -    -    -    -    - 
Commercial and industrial   -    -    -    -    -    - 
Consumer:                              
Home equity loans and lines of credit   -    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total   3   $265   $265    1   $17   $17 

 

 20 

 

 

There were two TDRs considered to be in default within twelve months of modification as of June 30, 2017. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. The following tables includes defaults that occurred during the three and six months ended June 30, 2017 and 2016 which were within twelve months of modification.

 

   Three months ended June 30, 2017   Three months ended June 30, 2016 
June 30, 2017  TDRs on           TDRs on         
(in thousands)  Non-accrual   Other TDRs   Total TDRs   Non-accrual   Other TDRs   Total TDRs 
Real Estate:                              
One to four family  $114   $-   $114   $-   $-   $- 
Multi-family   -    -    -    -    -    - 
Commercial real estate   833    -    833    -    -    - 
Construction and land   -    -    -    -    -    - 
Commercial and industrial   -    -    -    -    -    - 
Consumer:                              
Home equity loans and lines of credit   -    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total  $947   $-   $947   $-   $-   $- 
                               
   Six months ended June 30, 2017   Six months ended June 30, 2016 
June 30, 2017  TDRs on           TDRs on         
(in thousands)  Non-accrual   Other TDRs   Total TDRs   Non-accrual   Other TDRs   Total TDRs 
Real Estate:                              
One to four family  $114   $-   $114   $-   $-   $- 
Multi-family   -    -    -    -    -    - 
Commercial real estate   833    -    833    -    -    - 
Construction and land   -    -    -    -    -    - 
Commercial and industrial   -    -    -    -    -    - 
Consumer:                              
Home equity loans and lines of credit   -    -    -    -    -    - 
Motor vehicle   -    -    -    -    -    - 
Other   -    -    -    -    -    - 
Total  $947   $-   $947   $-   $-   $- 

 

 21 

 

 

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 all non-homogeneous loans, such as commercial and commercial real estate loans. The analysis for residential real estate and consumer loans primarily includes review of past due status. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

 

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

 

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

 

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

 

Loss. Loans classified as loss are considered uncollectable and of such little value that continuing to carry them as an asset is not feasible.  Loans will be classified as a loss when it is not practical or desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.

 

Based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):

 

       Special                 
June 30, 2017  Pass   Mention   Substandard   Doubtful   Loss   Total 
One to four family  $166,577   $2,095   $5,551   $-   $-   $174,223 
Multi-family   7,391    -    -    -    -    7,391 
Commercial real estate   73,349    2,968    4,619    -    -    80,936 
Construction and land   11,271    -    187    -    -    11,458 
Commercial and industrial   33,171    2,402    1,256    -    -    36,829 
Home equity loans and lines of credit   10,162    35    206    -    -    10,403 
Motor vehicle   10,361    11    42    -    -    10,414 
Other   7,778    7    11    -    -    7,796 
Total  $320,060   $7,518   $11,872   $-   $-   $339,450 

 

       Special                 
December 31, 2016  Pass   Mention   Substandard   Doubtful   Loss   Total 
One to four family  $171,109   $2,167   $4,525   $-   $-   $177,801 
Multi-family   6,823    -    -    -    -    6,823 
Commercial real estate   74,267    4,048    4,854    -    -    83,169 
Construction and land   10,826    -    193    -    -    11,019 
Commercial and industrial   36,172    1,802    773    -    -    38,747 
Home equity loans and lines of credit   10,478    6    171    -    -    10,655 
Motor vehicle   10,594    2    28    -    -    10,624 
Other   7,872    -    5    -    -    7,877 
Total  $328,141   $8,025   $10,549   $-   $-   $346,715 

 

There were $1.7 million and $1.9 million purchased credit impaired (“PCI”) loans included in substandard loans at June 30, 2017 and December 31, 2016, respectively.

 

 22 

 

 

The Company holds purchased loans without evidence of credit quality deterioration. In addition, the Company holds purchased loans for which there was, at their acquisition date, evidence of deterioration of credit quality since their origination and it was probable that all contractually required payments would not be collected. A summary of non-impaired purchased loans and credit-impaired purchased loans with the carrying amount of those loans is as follows at June 30, 2017 and December 31, 2016 (in thousands):

 

   Non-impaired   Credit-impaired 
   Purchased   Purchased 
Purchased Loans as of June 30, 2017  Loans   Loans 
Real estate:          
One to four family  $28,614   $957 
Multi-family   2,042    - 
Commercial real estate   16,422    718 
Construction and land   532    - 
Commercial and industrial   2,171    - 
Consumer loans:          
Home equity loans and lines of credit   1,123    - 
Motor vehicle   88    - 
Other   593    - 
Total loans  $51,585   $1,675 

 

   Non-impaired   Credit-impaired 
   Purchased   Purchased 
Purchased Loans as of December 31, 2016  Loans   Loans 
Real estate:          
One to four family  $30,449   $1,013 
Multi-family   2,115    - 
Commercial real estate   19,278    858 
Construction and land   652    - 
Commercial and industrial   2,783    - 
Consumer loans:          
Home equity loans and lines of credit   1,433    - 
Motor vehicle   202    - 
Other   706    1 
Total loans  $57,618   $1,872 

 

For the purchased loans disclosed above, the Company did not increase the allowance for loan losses for the three and six months ended June 30, 2017 and 2016.

 

 23 

 

 

The following table presents the composition of the acquired loans at June 30, 2017:

 

As of June 30, 2017            
   Contractual   Remaining   Carrying 
(in thousands)  Amount   Discount   Amount 
Real estate:               
One to four family  $30,012   $(441)  $29,571 
Multi-family   2,050    (8)   2,042 
Commercial real estate   17,375    (235)   17,140 
Construction and land   534    (2)   532 
Commercial and industrial   2,180    (9)   2,171 
Consumer loans:               
Home equity loans and lines of credit   1,129    (6)   1,123 
Motor vehicle   90    (2)   88 
Other   596    (3)   593 
Total loans  $53,966   $(706)  $53,260 

 

The following tables presents the purchased loans that are included within the scope of ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, as of June 30, 2017 and December 31, 2016.

 

(in thousands)  June 30, 2017   December 31, 2016 
         
Carrying amount  $1,675   $1,872 
Non-accretable difference   261    272 
Accretable yield   122    146 
Contractually-required principal and interest payments  $2,058   $2,290 

  

The Company adjusted interest income to recognize $12,000, $24,000, $19,000 and $86,000 of accretable yield on credit-impaired purchased loans for the three and six months ended June 30, 2017 and 2016, respectively.

 

Accretable yield, or income expected to be collected, is as follows for the six months ended June 30, 2017 and 2016 (in thousands):

 

   2017   2016 
         
Balance at January 1,  $146   $292 
New Loans Purchased   -    - 
Accretion of income   (24)   (86)
Reclassifications from nonaccretable difference   -    - 
Disposals   -    - 
Balance at June 30,  $122   $206 

 

 24 

 

 

NOTE 4 – FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

 

Advances from the FHLB at June 30, 2017 and December 31, 2016 were as follows (in thousands):

 

   June 30, 2017   December 31, 2016 
Maturities September 2017 through January 2029, fixed rate at rates from 1.22% to 4.27%, weighted average rate of 1.74% at June 30, 2017 and 1.80% at December 31, 2016  $11,302   $9,332 

 

Payments contractually required over the next five years are as follows as of June 30, 2017 (in thousands): 

 

June 30,    
2018  $9,885 
2019   914 
2020   94 
2021   80 
2022   68 
Thereafter   261 
 Total  $11,302 

 

Other borrowings at June 30, 2017 were $1.5 million. There were no other borrowings at December 31, 2016. On June 16, 2016, Poage Bankshares, Inc. executed a $2.0 million commercial line of credit secured with Town Square Bank common stock, with an unaffiliated lender. The initial variable rate on the line of credit was 4.0% with an interest rate equal to the Wall Street Prime plus 0.50%. On June 20, 2017, the Company borrowed $1.5 million for general working capital purposes and stock repurchases. On June 30, 2017, the interest rate on the line of credit was 4.50%. The line of credit matures June 16, 2018.

 

NOTE 5 – FAIR VALUE

 

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 values:

 

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

 

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

 

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

 

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

 

Securities: The fair values for securities are determined by quoted market prices, if available (Level 1). If quoted market prices are not available, fair values are based on quoted market prices of similar securities (Level 2). This includes the use of “matrix pricing” used to value debt securities absent the exclusive use of quoted prices. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows (Level 3).

 

 25 

 

 

Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the allowance policy.

 

Other Real Estate Owned: Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned (OREO) are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property resulting in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less estimated costs to sell, an impairment loss is recognized.

 

Assets and liabilities measured at fair value on a recurring basis, at June 30, 2017 and December 31, 2016, are as follows (in thousands):

 

   Fair Value Measurements at 
   June 30, 2017 Using: 
       Quoted Prices in   Significant   Significant 
       Active Markets for   Other Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets                    
Securities:                    
States and political subdivisions  $19,480   $-   $19,480   $- 
U.S. Government agencies and sponsored entities   3,441    -    3,441    - 
Mortgage backed securities: residential   25,465    -    25,465    - 
Collateralized mortgage obligations   5,772    -    5,772    - 
SBA loan pools   8,777    -    8,777    - 
Total securities  $62,935   $-   $62,935   $- 
                     
   Fair Value Measurements at 
   December 31, 2016 Using: 
       Quoted Prices in   Significant   Significant 
       Active Markets for   Other Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets                    
Securities:                    
States and political subdivisions  $19,892   $-   $19,892   $- 
U.S. Government agencies and sponsored entities   3,463    -    3,463    - 
Mortgage backed securities: residential   22,155    -    22,155    - 
Collateralized mortgage obligations   5,406    -    5,406    - 
SBA loan pools   7,345    -    7,345    - 
Total securities  $58,261   $-   $58,261   $- 

 

There were no transfers between Level 1 and Level 2 during the six months ended June 30, 2017.

 

 26 

 

 

Assets measured at fair value on a non-recurring basis at June 30, 2017 and December 31, 2016 are summarized below (in thousands):

 

   Fair Value Measurements at 
   June 30, 2017 Using: 
       Quoted Prices in   Significant   Significant 
       Active Markets for   Other Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Impaired loans                    
Residential real estate, net  $1,821   $-   $-   $1,821 
Commercial real estate, net   117    -    -    117 
                     
Other real estate owned                    
One to four family, net  $228   $-   $-   $228 

 

   Fair Value Measurements at 
   December 31, 2016 Using: 
       Quoted Prices in   Significant   Significant 
       Active Markets for   Other Observable   Unobservable 
   Carrying   Identical Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
Impaired loans                    
Residential real estate, net  $613   $-   $-   $613 
Commercial real estate, net   250    -    -    250 
Commercial and industrial, net   58    -    -    58 
                     
Other real estate owned                    
One to four family, net  $268   $-   $-   $268 
Commercial real estate, net   8    -    -    8 

 

Commercial and residential real estate properties classified as OREO are measured at fair value, less estimated costs to sell. Fair values are based on recent real estate appraisals. These appraisals may use 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. Appraisals for real estate properties classified as other 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 Bank’s management. The appraisal values are discounted to allow for selling expenses and fees, and the discounts range from 5% to 10%.

 

At June 30, 2017, impaired loans recorded at fair value had a net carrying amount of $1.9 million equal to the outstanding balance of $2.2 million, net of a valuation allowance of $300,000. At December 31, 2016, impaired loans recorded at fair value had a net carrying amount of $921,000 equal to the outstanding balance of $951,000, net of a valuation allowance of $30,000. There were charge-offs of $13,000 for the three and six months ended June 30, 2017, and $31,000 for the three and six months ended June 30, 2016.

 

At June 30, 2017, other real estate owned recorded at fair value had a net carrying amount of $228,000 equal to the outstanding balance of $337,000, net of a valuation allowance of $109,000. There were $48,000 in write-downs for the three months ended June 30, 2017 and $58,000 in write-downs for the six months ended June 30, 2017. There were $14,000 in write-downs for the three and six months ended June 30, 2016. At December 31, 2016, other real estate owned recorded at fair value had a net carrying amount of $276,000, equal to the outstanding balance of $390,000, net of a valuation allowance of $114,000.

 

 27 

 

 

The carrying amounts and estimated fair values of financial instruments at June 30, 2017 and December 31, 2016 are as follows (in thousands):

 

       Fair Value Measurements 
   Carrying                 
June 30, 2017  Value   Level 1   Level 2   Level 3   Total 
                     
Financial assets                         
Cash and cash equivalents  $27,388   $27,388   $-   $-   $27,388 
Interest-bearing deposits   2,241    -    2,241    -    2,241 
Securities   62,935    -    62,935    -    62,935 
Restricted stock   3,276     N/A     N/A     N/A     N/A 
Loans held for sale   216    -    216    -    216 
Loans, net   336,311    -    -    340,448    340,448 
Accrued interest receivable   1,320    -    313    1,007    1,320 
                          
Financial liabilities                         
Deposits  $372,137   $205,606   $166,349   $-   $371,955 
Other borrowings   1,500    -    1,500    -    1,500 
Federal Home Loan Bank advances   11,302    -    11,314    -    11,314 
Subordinated debenture   2,857    -    2,857    -    2,857 
Accrued interest payable   63    -    63    -    63 
                          
       Fair Value Measurements 
   Carrying                 
December 31, 2016  Value   Level 1   Level 2   Level 3   Total 
                     
Financial assets                         
Cash and cash equivalents  $24,389   $24,389   $-   $-   $24,389 
Interest bearing deposits   1,992    -    1,992    -    1,992 
Securities   58,261    -    58,261    -    58,261 
Restricted stock   3,276     N/A     N/A     N/A     N/A 
Loans held for sale   611    -    611    -    611 
Loans, net   343,921    -    -    341,288    341,288 
Accrued interest receivable   1,397    -    300    1,097    1,397 
                          
Financial liabilities                         
Deposits  $374,708   $164,914   $179,266   $-   $344,180 
Federal Home Loan Bank advances   9,332    5,004    4,454    -    9,458 
Subordinated debenture   2,825    -    2,825    -    2,825 
Accrued interest payable   52    -    52    -    52 

 

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

 

Cash and Cash Equivalents:

 

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

 

Restricted Stock:

 

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

 

Loans:

 

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. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

 

 28 

 

  

The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

 

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) resulting in a Level 1 classification. The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date resulting in a Level 1 classification. 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.

 

Other borrowings, Federal Home Loan Bank advances and Subordinate debenture:

 

The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

 

Accrued Interest Receivable/Payable:

 

The carrying amounts of accrued interest approximate fair value and are classified by level consistent with the level of the related assets or liabilities.

 

NOTE 6 – ESOP

 

Employees participate in an Employee Stock Ownership Plan (“ESOP”). The ESOP borrowed from the Company to purchase 269,790 shares of the Company’s common stock at $10 per share. The Company makes discretionary contributions to the ESOP, and pays dividends on unallocated shares to the ESOP, and the ESOP uses funds it receives to repay the loan. When loan payments are made, ESOP shares are allocated to participants based on relative compensation and expense is recorded. Dividends on allocated shares increase participant accounts. Participants receive the shares at the end of employment.

 

There were no contributions to the ESOP for the three and six months ended June 30, 2017 and 2016.

 

Shares held by the ESOP at June 30, 2017 and December 31, 2016 were as follows (dollars in thousands):

 

   June 30,   December 31, 
   2017   2016 
Allocated to participants   64,527    54,165 
Committed to be released   6,768    13,501 
Unearned   192,190    198,958 
Total ESOP shares   263,485    266,624 
           
Fair value of unearned shares  $3,661   $3,740 

 

 29 

 

 

NOTE 7 – EARNINGS PER SHARE

 

The factors used in the earnings per share computation for the three and six months ended June 30, 2017 and 2016, were as follows (dollar amounts in thousands, except per share data):

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2017   2016   2017   2016 
Basic                    
Net income  $367   $688   $830   $1,187 
Less: Earnings allocated to participating securities   2    6    5    13 
Net income available to common shareholders  $365   $682    825    1,174 
                     
Weighted average common shares outstanding   3,663,708    3,813,989    3,680,448    3,830,699 
Less: Average unallocated ESOP shares   194,409    207,930    196,091    209,616 
Average participating shares   17,848    35,431    24,125    43,204 
Average shares   3,451,451    3,570,628    3,460,232    3,577,879 
                     
Basic earnings per common share  $0.11   $0.19   $0.24   $0.33 
                     
Diluted                    
Net income available to common shareholders  $365   $682   $825   $1,174 
                     
Weighted average common shares outstanding for basic earnings per common share   3,451,451    3,570,628    3,460,232    3,577,879 
Add: Dilutive effects of assumed exercises of stock options   29,740    9,579    30,321    13,973 
Average shares and dilutive potential common shares   3,481,191    3,580,207    3,490,553    3,591,852 
                     
Diluted earnings per common share  $0.11   $0.19   $0.24   $0.33 

 

There were no stock options considered antidilutive for the three and six months ended June 30, 2017 and 2016.

 

NOTE 8 – STOCK BASED COMPENSATION

 

On January 8, 2013, the shareholders of Poage Bankshares, Inc. approved the Poage Bankshares, Inc. 2013 Equity Incentive Plan (the “Plan”) for employees and directors of the Company. The Plan authorizes the issuance of up to 472,132 shares of the Company’s common stock, with no more than 134,895 of shares as restricted stock awards and 337,237 as stock options, either incentive stock options or non-qualified stock options. The exercise price of options granted under the Plan may not be less than the fair market value on the date the stock option is granted. The compensation committee of the board of directors has sole discretion to determine the amount and to whom equity incentive awards are granted.

 

On April 16, 2013, the compensation committee of the board of directors approved the issuance of 134,895 shares of restricted stock to its directors and officers. In addition, on May 10, 2013, the compensation committee of the board of directors approved the issuance of 300,000 stock options to its directors and officers. An additional 20,000 stock option shares were issued on March 19, 2014 as a result of the acquisition of Town Square Financial Corporation by Poage Bankshares, Inc. An additional 5,000 stock option shares were issued on May 31, 2015 to employees. All stock options and restricted stock awards vest ratably over five years. Stock options expire ten years after issuance. Apart from the vesting schedule for both stock options and restricted stock, there are no performance-based conditions or any other material conditions applicable to the awards issued.

 

 30 

 

 

The following table summarizes stock option activity for the six months ended June 30, 2017:

 

       Weighted
Average
 
   Options   Exercise Price 
           
Outstanding -December 31, 2016   179,900   $14.92 
Granted   -    - 
Exercised and settled   (37,050)   14.99 
Forfeited   -    - 
Outstanding -June 30, 2017   142,850   $14.91 
           
Fully vested and exercisable at June 30, 2017   99,600      
Fully vested and exercisable at December 31, 2016   101,400      
Expected to vest in future periods   43,250      

 

Stock options are assumed to be earned ratably over their respective vesting periods and charged to compensation expense based upon their grant date fair value and the number of options assumed to be earned. At June 30, 2017, 142,850 options were outstanding and 99,600 options were fully vested and exercisable with intrinsic value of $591,000 and $412,000, respectively. At December 31, 2016, 179,900 options were outstanding and 101,400 options were fully vested and exercisable with intrinsic value of $698,000 and $393,000, respectively.

 

During the six months ended June 30, 2017, 35,250 options vested. Stock-based compensation expense for stock options included in salaries and benefits for the three and six months ended June 30, 2017 and 2016 was $18,000, $36,000, $19,000 and $50,000, respectively. Total unrecognized compensation cost related to non-vested stock options was $76,000 at June 30, 2017 and $112,000 at December 31, 2016 and is expected to be recognized over a period of 2.9 years. During the six months ended June 30, 2017, the aggregate intrinsic value of the options exercised under the plan was $132,000 determined as of the date of the option exercise.

 

The following table summarizes non-vested restricted stock activity for the six months ended June 30, 2017:

 

Balance -December 31, 2016   30,471 
Granted   - 
Forfeited   - 
Vested   (15,114)
Balance -June 30, 2017   15,357 

 

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period (generally five years) and is based on the market price of the Company’s common stock at the date of the grant multiplied by the number of shares granted that are expected to vest. Stock-based compensation expense for the restricted stock included in salaries and benefits for the three and six months ended June 30, 2017 and 2016 was $57,000, $115,000, $60,000 and $178,000, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $184,000 at June 30, 2017 and $299,000 at December 31, 2016 and is expected to be recognized over a weighted-average period of 1.4 years.

 

 31 

 

 

NOTE 9 – ACCUMULATED OTHER COMPREHENSIVE INCOME

 

The following table is changes in Accumulated Other Comprehensive Income by component, net of tax, for the three and six months ended June 30, 2017 and 2016 (in thousands):

 

   Unrealized Gains and Losses on Available-for-Sale Securities 
   Three months ended   Six months ended 
   June 30,   June 30, 
   2017   2016   2017   2016 
Beginning balance  $132   $643   $(153)  $384 
                     
Other comprehensive income, net of tax before reclassification   184    268    469    527 
                     
Amounts reclassified from accumulated other comprehensive income for loss on call of securities, net of tax expense of $0, $1, $0 and $1 respectively   -    2    -    2 
                     
Net current period other comprehensive income   184    270    469    529 
                     
Ending Balance  $316   $913   $316   $913 

 

 32 

 

 

ITEM 2.      MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Critical Accounting Policies

 

There are no material changes to the critical accounting policies disclosed in the Annual Report on Form 10-K for Poage Bankshares, Inc. for the year ended December 31, 2016, as filed with the Securities and Exchange Commission.

 

Forward-Looking Statements

 

This Quarterly Report contains forward-looking statements, which can be identified by the use of such words as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,” “will,” “may,” and similar expressions. These forward-looking statements include, but are not limited to:

 

  statements of our goals, intentions and expectations;
  statements regarding our business plans and prospects and growth and operating strategies;
  statements regarding the asset quality of our loan and investment portfolios;
  >  estimates of our risks and future costs and benefits;
  >  statements about the financial condition, results of operations and business of Poage Bankshares.

 

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic, and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Except as may be required by law, we do not take any obligation to update any forward-looking statements after the date of this Quarterly Report on Form 10-Q. You should not place undue reliance on such forward-looking statements.

 

The following factors, among others, could cause the actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

 

  our ability to manage our operations under the current adverse economic conditions (including real estate values, loan demand, inflation, commodity prices and unemployment levels) nationally and in our market area;

 

  adverse changes in the financial industry, securities, credit and national local real estate markets (including real estate values);

 

  significant increases in our loan losses, including as a result of our inability to resolve classified assets, and management’s assumptions in determining the adequacy of the allowance for loan losses;

 

  credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and in our allowance for loan losses and provision for loan losses;

 

  our ability to successfully enhance and maintain internal controls;

 

  competition among depository and other financial institutions;

 

  our success in increasing our commercial business and commercial real estate loans;

 

  our ability to improve our asset quality even as we increase our commercial business, commercial real estate and multi-family lending;

 

  our success in introducing new financial products;

 

  our ability to attract and maintain deposits;

 

 33 

 

 

  decreases in our asset quality;

 

  changes in interest rates generally, including changes in the relative differences between short term and long term interest rates and in deposit interest rates, that may affect our net interest margin and funding sources;

 

  fluctuations in the demand for loans, which may be affected by the number of unsold homes, land and other properties in our market areas and by declines in the value of real estate in our market area;

  

  changes in consumer spending, borrowing and savings habits;

 

  declines in the yield on our assets resulting from the current low interest rate environment;

 

  risks related to a high concentration of loans secured by real estate located in our market area;

 

  the results of examinations by our regulators, including the possibility that our regulators may, among other things, require us to increase our reserve for loan losses, write down assets, change our regulatory capital position, limit our ability to borrow funds or maintain or increase deposits, or prohibit us from paying dividends, which could adversely affect our dividends and earnings;

 

  changes in laws or government regulations or policies affecting financial institutions, including the Dodd-Frank Act, which could result in, among other things, increased deposit insurance premiums and assessments, capital requirements (particularly the new capital regulations), regulatory fees and compliance costs and the resources we have available to address such changes;

 

  changes in the level of government support of housing finance;

 

  our ability to enter new markets successfully and capitalize on growth opportunities

 

  changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission and the Public Company Accounting Oversight Board;

 

  changes in our organization, compensation and benefit plans and our ability to retain key members of our senior management team;

 

  loan delinquencies and changes in the underlying cash flows of our borrowers;

 

  the failure or security breaches of computer systems on which we depend;

 

  the ability of key third-party providers to perform their obligations to us; and

 

  changes in the financial condition or future prospects of issuers of securities that we own.

 

 34 

 

 

Comparison of Financial Condition at June 30, 2017 and December 31, 2016

  

Total assets at June 30, 2017 decreased $784,000, or 0.2%, to $457.7 million from $458.5 million at December 31, 2016. The decrease was attributed to the repurchase of common stock totaling $3.6 million, a decrease of $7.6 million in loans and a decrease of $2.6 million in deposits, offset by an increase of $4.7 in securities available for sale, an increase of $2.0 million in FHLB advances and an increase of $1.5 million in other borrowings.

 

Cash and Cash equivalents increased by $3.0 million, or 12.3%, to $27.4 million at June 30, 2017 from $24.4 million at December 31, 2016. The increase in cash was primarily attributable to an increase in FHLB advances and other borrowing.

 

Interest-bearing deposits in other financial institutions increased $249,000, or 12.5%, to $2.2 million at June 30, 2017 from $2.0 million at December 31, 2016 due to the purchase of a certificate of deposit.

 

Securities available for sale increased by $4.7 million, or 8.0%, to $62.9 million at June 30, 2017 from $58.2 million at December 31, 2016. This increase is primarily due to $7.8 million in purchases and an increase in unrealized gain on securities held for sale, offset by maturities, calls and principal payments of $3.8 million.

  

Loans held for sale decreased $395,000, or 64.6%, to $216,000 at June 30, 2017 from $611,000 at December 31, 2016 due to a decrease in secondary market mortgage lending activity.

 

Loans, net, decreased $7.6 million, or 2.2%, to $336.3 million at June 30, 2017 from $343.9 million at December 31, 2016. The decrease was primarily attributable to a decrease in one to four family, commercial real estate and commercial and industrial loans. Non-performing loans increased $1.1 million, or 23.6%, to $5.8 million at June 30, 2017 from $4.7 million at December 31, 2016.

  

Deposits decreased $2.6 million, or 0.7%, to $372.1 million at June 30, 2017 from $374.7 million at December 31, 2016. The decrease was attributable to a decrease of $12.0 million in certificates of deposits, offset by an increase of $9.4 million in savings accounts and money market accounts.

 

Federal Home Loan Bank advances increased $2.0 million, or 21.1%, to $11.3 million at June 30, 2017 from $9.3 million at December 31, 2016.

 

Other borrowings increased by $1.5 million, or 100%, at June 30, 2017 from $0 at December 31, 2016 for general working capital purposes. On June 16, 2016, Poage Bankshares, Inc. executed a $2.0 million commercial line of credit secured with Town Square Bank common stock, with an unaffiliated lender. On June 30, 2017, the interest rate on the line of credit was 4.50%.

 

Subordinated debenture increased by $32,000, or 1.1%, and remained unchanged at $2.8 million at June 30, 2017 and at December 31, 2016 due to the amortization of the fair value related to the subordinated debenture assumed in conjunction with acquisition of Town Square Financial Corporation. In December 2006, Town Square Statutory Trust I, a trust formed by Town Square Financial Corporation, closed a pooled private offering of 4,124 trust preferred securities with a liquidation amount of $1,000 per security. The subordinated debt of $2.8 million is shown as a liability because the Company is not considered the primary beneficiary of the Trust. The investment in common stock of the trust is $124,000 and is included in other assets. The subordinated debt has a variable rate of interest equal to the three month London Interbank Offered Rate (LIBOR) plus 1.83%, which was 3.08% at June 30, 2017.

 

Total shareholders’ equity decreased by $2.5 million, or 3.6%, to $66.2 million at June 30, 2017 from $68.7 million at December 31, 2016. The decrease resulted from the repurchase of common stock totaling $3.6 million and the payment of cash dividends totaling $442,000, offset by net income of $830,000, an increase in accumulated other comprehensive income of $469,000 and an increase in additional paid-in capital of $283,000 related to the stock based compensation plans.

 

 35 

 

 

Average Balances and Yields

 

The following table sets forth average balances, average yields and costs, and certain other information at the dates and for the periods indicated. All average balances are daily average balances. Non-accrual loans are included in the computation of average balances, but have been reflected in the tables as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income. Interest income and rates exclude the effects of a tax equivalent adjustment to adjust tax exempt investment income on tax exempt investment securities to a fully taxable basis due to immateriality (dollars in thousands).

 

   For the Three Months Ended June 30, 
   2017   2016 
   Average   Interest and       Average   Interest and     
   Balance   Dividends   Yield/ Cost   Balance   Dividends   Yield/ Cost 
Assets:                              
Interest-earning assets:                              
Loans  $339,489   $4,262    5.04%  $336,441   $4,361    5.21%
Investment securities   61,433    363    2.37%   63,445    352    2.23%
Restricted Stock   3,276    36    4.41%   3,276    30    3.68%
Other interest-earning assets   27,618    63    0.91%   12,165    19    0.63%
Total interest-earning assets   431,816    4,724    4.39%   415,327    4,762    4.61%
                               
Noninterest-earning assets   25,121              27,535           
Total assets   456,937              442,862           
                               
Liabilities and equity:                              
Interest bearing liabilities:                              
Interest bearing deposits:                              
NOW, savings, money market, and other   152,961    104    0.27%   137,927    61    0.18%
Certificates of deposit   167,549    493    1.18%   160,301    424    1.06%
Total interest bearing deposits   320,510    597    0.75%   298,228    485    0.65%
                               
FHLB advances   8,402    36    1.72%   18,912    58    1.23%
Subordinated debenture   2,848    47    6.62%   2,787    42    6.06%
Other borrowings   181    2    4.43%   -    -    - 
Total borrowings   11,431    85    2.98%   21,699    100    1.85%
                               
Total interest bearing liabilities   331,941    682    0.82%   319,927    585    0.74%
                               
Non-interest bearing liabilities:                              
Non-interest bearing deposits   52,506              48,794           
Accrued interest payable   132              151           
Other liabilities   3,361              3,209           
Total non-interest bearing liabilities   55,999              52,154           
Total liabilities   387,940              372,081           
                               
Total equity   68,997              70,781           
Total liabilities and equity   456,937              442,862           
                               
Net interest income        4,042              4,177      
Interest rate spread             3.57%             3.87%
Net interest margin             3.75%             4.04%
Average interest-earning assets to average interest-bearing liabilities             130.09%             129.82%

 

 36 

 

 

   For the Six Months Ended June 30, 
   2017   2016 
   Average   Interest and       Average   Interest and     
   Balance   Dividends   Yield/ Cost   Balance   Dividends   Yield/ Cost 
Assets:                              
Interest-earning assets:                              
Loans  $340,965   $8,580    5.07%  $328,301   $8,678    5.32%
Investment securities   60,197    703    2.36%   64,244    718    2.25%
Restricted Stock   3,276    70    4.31%   3,276    61    3.74%
Other interest-earning assets   28,258    119    0.85%   13,067    39    0.60%
Total interest-earning assets   432,696    9,472    4.41%   408,888    9,496    4.67%
                               
Noninterest-earning assets   25,441              27,834           
Total assets   458,137              436,722           
                               
Liabilities and equity:                              
Interest bearing liabilities:                              
Interest bearing deposits:                              
NOW, savings, money market, and other   149,941    194    0.26%   136,977    121    0.18%
Certificates of deposit   171,977    985    1.15%   159,967    836    1.05%
Total interest bearing deposits   321,918    1,179    0.74%   296,944    957    0.65%
                               
FHLB advances   8,667    75    1.75%   14,943    109    1.47%
Subordinated debenture   2,841    92    6.53%   2,778    82    5.94%
Other borrowings   91    2    4.43%   -    -    - 
Total borrowings   11,599    169    2.94%   17,721    191    2.17%
                               
Total interest bearing liabilities   333,517    1,348    0.82%   314,665    1,148    0.73%
                               
Non-interest bearing liabilities:                              
Non-interest bearing deposits   52,313              48,188           
Accrued interest payable   131              133           
Other liabilities   3,129              3,022           
Total non-interest bearing liabilities   55,573              51,343           
Total liabilities   389,090              366,008           
                               
Total equity   69,047              70,714           
Total liabilities and equity   458,137              436,722           
                               
Net interest income        8,124              8,348      
Interest rate spread             3.59%             3.94%
Net interest margin             3.79%             4.11%
Average interest-earning assets to average interest-bearing liabilities             129.74%             129.94%

 

 37 

 

 

Liquidity and Capital Resources

 

Our primary sources of funds are deposits and the proceeds from principal and interest payments on loans and investment securities. We also utilize Federal Home Loan Bank advances. While maturities and scheduled amortization of loans and securities are predicable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. We generally manage the pricing of our deposits to be competitive within our market and to increase core deposit relationships.

 

Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and investment securities, and (iv) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest-earning overnight deposits, federal funds sold, and short and intermediate-term investment securities. If we require funds beyond our ability to generate them internally we have additional borrowing capacity with the Federal Home Loan Bank of Cincinnati. At June 30, 2017, we had $11.3 million in advances from the Federal Home Loan Bank of Cincinnati and an additional borrowing capacity of $72.8 million.

 

Poage Bankshares, Inc. is a separate legal entity from Town Square Bank and must provide its own liquidity to pay dividends, repurchase stock and to fund other general corporate activities. Poage Bankshares, Inc.’s primary source of liquidity is dividend payments from Town Square Bank. The ability of Town Square Bank to pay dividends is subject to regulatory requirements. At June 30, 2017, Poage Bankshares, Inc. (on an unconsolidated basis) had liquid assets of $800,000.

 

On June 16, 2016, Poage Bankshares, Inc. executed a $2.0 million commercial line of credit secured with Town Square Bank common stock, with an unaffiliated lender. The variable interest rate on the line of credit is 4.50% with an interest rate equal to the Wall Street Prime plus 0.50% adjusting monthly. The line of credit matures June 16, 2018. The line of credit will be used for general working capital purposes. At June 30, 2017, we had $500,000 available on the line of credit.

 

Federal regulations require FDIC-insured depository institutions to meet several minimum capital standards: a common equity Tier 1 capital to risk-based assets ratio of 4.5%, a Tier 1 capital to risk-based assets ratio of 6.0%, a total capital to risk-based assets of 8%, and a 4% Tier 1 capital to total assets leverage ratio. The existing capital requirements were effective January 1, 2015 and are the result of a final rule implementing regulatory amendments based on recommendations of the Basel Committee on Banking Supervision and certain requirements of the Dodd-Frank Act.

 

For purposes of the regulatory capital requirements, common equity Tier 1 capital is generally defined as common shareholders’ equity and retained earnings. Tier 1 capital is generally defined as common equity Tier 1 and additional Tier 1 capital. Additional Tier 1 capital includes certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries. Total capital includes Tier 1 capital (common equity Tier 1 capital plus additional Tier 1 capital) and Tier 2 capital. Tier 2 capital is comprised of capital instruments and related surplus, meeting specified requirements, and may include cumulative preferred stock and long-term perpetual preferred stock, mandatory convertible securities, intermediate preferred stock and subordinated debt. Also included in Tier 2 capital is the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and, for institutions that made such an election regarding the treatment of Accumulated Other Comprehensive Income (“AOCI”), up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Institutions that have not exercised the AOCI opt-out have AOCI incorporated into common equity Tier 1 capital (including unrealized gains and losses on available-for-sale-securities). We have exercised the AOCI opt-out. Calculation of all types of regulatory capital is subject to deductions and adjustments specified in the regulations. 

 

In determining the amount of risk-weighted assets for purposes of calculating risk-based capital ratios, all assets, including certain off-balance sheet assets (e.g., recourse obligations, direct credit substitutes, residual interests) are multiplied by a risk weight factor assigned by the regulations based on the risks believed inherent in the type of asset. Higher levels of capital are required for asset categories believed to present greater risk. For example, a risk weight of 0% is assigned to cash and U.S. government securities, a risk weight of 50% is generally assigned to prudently underwritten first lien one- to four-family residential mortgages, a risk weight of 100% is assigned to commercial and consumer loans, a risk weight of 150% is assigned to certain past due loans and a risk weight of between 0% to 600% is assigned to permissible equity interests, depending on certain specified factors.

 

In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets above the amount necessary to meet its minimum risk-based capital requirements. The capital conservation buffer requirement is being phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increasing each year until fully implemented at 2.5% on January 1, 2019. When fully implemented, the capital conservation buffer will be 2.50% of risk weighted assets over and above the regulatory minimum capital ratios for Common Equity Tier 1 Capital (CET1) to risk weighted assets, Tier 1 Capital to risk weighted assets, and Total Capital to risk weighted assets.  The consequences of not meeting the capital conservation buffer thresholds include restrictions on the payment of dividends, restrictions on the payment of discretionary bonuses, and restrictions on the repurchasing of common shares by the Company. At June 30, 2017, the actual capital conservation buffer for Town Square Bank was 13.83% compared to the capital conservation buffer requirement of 1.25%.

 

In assessing an institution’s capital adequacy, the OCC takes into consideration, not only these numeric factors, but qualitative factors as well, and has the authority to establish higher capital requirements for individual institutions when deemed necessary. 

 

As of June 30, 2017, the capital of the Town Square Bank exceeded all required regulatory guidelines and Town Square Bank was categorized as well-capitalized.

 

 38 

 

 

The following table reflects the Bank’s current regulatory capital levels in more detail, including comparisons to the regulatory minimums at June 30, 2017 and December 31, 2016 (in thousands).

 

                   To Be Well 
                   Capitalized Under 
           For Capital Adequacy   Prompt Corrective 
   Actual   Purposes   Action Regulations 
As of June 30, 2017  Amount   Ratio   Amount   Ratio   Amount   Ratio 
Total Risk-Based Capital                              
(to Risk-weighted Assets)  $66,539    21.83%  $24,390    8.00%  $30,487    10.00%
Tier I Capital                              
(to Risk-weighted Assets)   63,783    20.92    18,292    6.00    24,390    8.00 
Common Equity                              
(to Risk-weighted Assets)   63,783    20.92    13,719    4.50    19,817    6.50 
Tier I Capital                              
(to Adjusted Total Assets)   63,783    14.02    18,201    4.00    22,751    5.00 
                               
                   To Be Well 
                   Capitalized Under 
           For Capital Adequacy   Prompt Corrective 
   Actual   Purposes   Action Regulations 
As of December 31, 2016  Amount   Ratio   Amount   Ratio   Amount   Ratio 
Total Risk-Based Capital                              
(to Risk-weighted Assets)  $64,925    21.01%  $24,722    8.00%  $30,903    10.00%
Tier I Capital                              
(to Risk-weighted Assets)   62,513    20.23    18,542    6.00    24,722    8.00 
Common Equity                              
(to Risk-weighted Assets)   62,513    20.23    13,906    4.50    20,087    6.50 
Tier I Capital                              
(to Adjusted Total Assets)   62,513    13.52    18,501    4.00    23,126    5.00 

 

Off-Balance Sheet Arrangements. In the normal course of operations, we engage in a variety of financial transactions that, in accordance with U.S. generally accepted accounting principles, are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers’ requests for funding and take the form of loan commitments and lines of credit. These arrangements are not expected to have a material impact on the Company’s financial condition or results of operations.

 

 39 

 

 

Comparison of Operating Results for the Three and Six Months Ended June 30, 2017 and June 30, 2016

 

General. Net income for the three months ended June 30, 2017 decreased $321,000, or 46.7%, to $367,000 from net income of $688,000 for the three months ended June 30, 2016. The decrease in net income is attributable to a decrease in net interest income of $135,000 to $4.0 million for the three months ended June 30, 2017 from $4.2 million for the three months ended June 30, 2016, a decrease in non-interest income of $50,000 to $718,000 for the three months ended June 30, 2017 from $768,000 for the three months ended June 30, 2016 and an increase in the provision for loan losses of $261,000 to $346,000 for the three months ended June 30, 2017 from $85,000 for the three months ended June 30, 2016. The decreases in income are offset by a decrease in non-interest expense of $87,000 to $3.8 million for the three months ended June 30, 2017 from $3.9 million for the three months ended June 30, 2016, and a decrease of $38,000 in income taxes to $245,000 for the three months ended June 30, 2017 compared to $283,000 for the three months ended June 30, 2016.

 

Net income decreased $357,000, or 30.1%, to $830,000 for the six months ended June 30, 2017 from net income of $1.2 million for the six months ended June 30, 2016. The decrease in net income is attributable to a decrease in net interest income of $224,000 to $8.1 million for the six months ended June 30, 2017 from $8.3 million for the six months ended June 30, 2016, a decrease in non-interest income of $155,000 to $1.4 million for the six months ended June 30, 2017 from $1.5 million for the six months ended June 30, 2016 and in increase in the provision for loan losses of $239,000 to $699,000 for the six months ended June 30, 2017 from $460,000 for the six months ended June 30, 2016. The decreases in income are offset by a decrease in non-interest expense of $190,000 to $7.6 million for the six months ended June 30, 2017 from $7.8 million for the six months ended June 30, 2016, and a decrease of $71,000 in income taxes to $389,000 for the six months ended June 30, 2017 compared to $460,000 for the six months ended June 30, 2016.

 

Interest Income. Interest income decreased $38,000, or 0.8%, to $4.7 million for the three months ended June 30, 2017 from $4.8 million for the three months ended June 30, 2016. The average balance of interest-earning assets increased $16.5 million, or 4.0%, to $431.8 million from $415.3 million.

 

Interest income on loans decreased $99,000, or 2.3%, to $4.3 million for the three months ended June 30, 2017 from $4.4 million for the three months ended June 30, 2016. The average yields on loans decreased 17 basis points to 5.04% for the three months ended June 30, 2017 compared to 5.21% for the three months ended June 30, 2016. The average balance of loans increased $3.1 million, or 0.9%, to $339.5 million for the three months ended June 30, 2017 from $336.4 million for the three months ended June 30, 2016. Income recognized from purchase discounts attributable to the Town Square and Commonwealth acquisitions decreased $95,000, or 47.5%, to $109,000 for the three months ended June 30, 2017 from $204,000 for the three months ended June 30, 2016 and contributed to the decrease in the average yields on loans.

 

Interest income on investment securities increased $11,000, or 3.1%, to $363,000 for the three months ended June 30, 2017 from $352,000 for the three months ended June 30, 2016. The average yield on securities increased 14 basis points to 2.37% for the three months ended June 30, 2017, compared to 2.23% for the three months ended June 30, 2016. The average balance of investment securities decreased $2.0 million, or 3.2%, to $61.4 million for the three months ended June 30, 2017 from $63.4 million for the three months ended June 30, 2016.

 

Interest income on restricted stock increased $6,000, or 20.0%, to $36,000 for the three months ended June 30, 2017 from $30,000 for the three months ended June 30, 2016. The average yield on restricted stock increased 73 basis points to 4.41% for the three months ended June 30, 2017 compared to 3.68% for the three months ended June 30, 2016. The average balance of restricted stock remained constant at $3.3 million for the three months ended June 30, 2017 and 2016. Interest income on other interest-earning assets increased $44,000, or 231.6%, to $63,000 for the three months ended June 30, 2017 from $19,000 for the three months ended June 30, 2016. The average yield on other interest-earning assets increased 28 basis points to 0.91% for the three months ended June 30, 2017 compared to 0.63% for the three months ended June 30, 2016. The average balance of other interest earning assets increased $15.4 million, or 127.0%, to $27.6 million for the three months ended June 30, 2017 from $12.2 million for the three months ended June 30, 2016.

 

Interest income decreased $24,000, or 0.3%, to remain unchanged at $9.5 million for the six months ended June 30, 2017 and 2016. The average balance of interest-earning assets increased $23.8 million, or 5.8%, to $432.7 million from $408.9 million.

 

Interest income on loans decreased $98,000, or 1.1%, to $8.6 million for the six months ended June 30, 2017 from $8.7 million for the six months ended June 30, 2016. The average yields on loans decreased 25 basis points to 5.07% for the six months ended June 30, 2017 compared to 5.32% for the six months ended June 30, 2016. The average balance of loans increased $12.7 million, or 3.9%, to $341.0 million for the six months ended June 30, 2017 from $328.3 million for the six months ended June 30, 2016. Income recognized from purchase discounts attributable to the Town Square and Commonwealth acquisitions decreased $208,000, or 48.7%, to $219,000 for the six months ended June 30, 2017 from $427,000 for the six months ended June 30, 2016 and contributed to the decrease in the average yields on loans.

 

Interest income on investment securities decreased $15,000, or 2.1%, to $703,000 for the six months ended June 30, 2017 from $718,000 for the six months ended June 30, 2016. The average yield on securities increased 11 basis points to 2.36% for the six months ended June 30, 2017, compared to 2.25% for the six months ended June 30, 2016. The average balance of investment securities decreased $4.0 million, or 6.3%, to $60.2 million for the six months ended June 30, 2017 from $64.2 million for the six months ended June 30, 2016.

 

Interest income on restricted stock increased $9,000, or 14.8%, to $70,000 for the six months ended June 30, 2017 from $61,000 for the six months ended June 30, 2016. The average yield on restricted stock increased 57 basis points to 4.31% for the six months ended June 30, 2017 compared to 3.74% for the six months ended June 30, 2016. The average balance of restricted stock remained constant at $3.3 million for the six months ended June 30, 2017 and 2016. Interest income on other interest-earning assets increased $80,000, or 205.1%, to $119,000 for the six months ended June 30, 2017 from $39,000 for the six months ended June 30, 2016. The average yield on other interest-earning assets increased 25 basis points to 0.85% for the six months ended June 30, 2017 compared to 0.60% for the six months ended June 30, 2016. The average balance of other interest earning assets increased $15.2 million, or 116.3%, to $28.3 million for the six months ended June 30, 2017 from $13.1 million for the six months ended June 30, 2016.

 

 40 

 

 

Interest Expense. Interest expense increased $97,000, or 16.6%, to $682,000 for the three months ended June 30, 2017 from $585,000 for the three months ended June 30, 2016. Interest expense on interest bearing deposits increased $112,000, or 23.1% to $597,000 for the three months ended June 30, 2017 from $485,000 for the three months ended June 30, 2016. The average balance of interest bearing deposits increased $22.3 million, or 7.5%, to $320.5 million for the three months ended June 30, 2017 from $298.2 million for the three months ended June 30, 2016. The average interest rate paid on interest bearing deposits increased 10 basis points to 0.75% for the three months ended June 30, 2017 compared to 0.65% for the three months ended June 30, 2016. The increase in average balance on interest bearing deposits is primarily attributable to an increase in NOW and money market accounts combined with an increase of $7.9 million in short-term non-brokered deposits acquired in the national market.

 

Interest expense on FHLB advances, subordinated debentures and other borrowings decreased $15,000, or 15.0%, to $85,000 for the three months ended June 30, 2017 from $100,000 for the three months ended June 30, 2016. The average balance on FHLB advances decreased $10.5 million, or 55.6%, to $8.4 million for the three months ended June 30, 2017 from $18.9 million for the three months ended June 30, 2016. The average interest rate paid on FHLB advances increased 49 basis points to 1.72% from 1.23%. The average balance on subordinated debentures increased $61,000, or 2.2%, to remain unchanged at $2.8 million for the three months ended June 30, 2017 and 2016. The average interest rate paid on subordinated debentures increased 56 basis points to 6.62% for the three months ended June 30, 2017 from 6.06% for the three months ended June 30, 2016. The average balance on other borrowings increased $181,000, or 100.0%, to $181,000 for the three months ended June 30, 2017 from $0 for the three months ended June 30, 2016. The average interest rate paid on other borrowings increased 443 basis points to 4.43% for the three months ended June 30, 2017 from 0.00% for the three months ended June 30, 2016.

 

Interest expense increased $200,000, or 17.4%, to $1.3 million for the six months ended June 30, 2017 from $1.1 million for the six months ended June 30, 2016. Interest expense on interest bearing deposits increased $222,000, or 23.2% to $1.2 million for the six months ended June 30, 2017 from $957,000 for the six months ended June 30, 2016. The average balance of interest bearing deposits increased $25.0 million, or 8.4%, to $321.9 million for the six months ended June 30, 2017 from $296.9 million for the six months ended June 30, 2016. The average interest rate paid on interest bearing deposits increased 9 basis point to 0.74% for the six months ended June 30, 2017 from 0.65% for the six months ended June 30, 2016. The increase in average balance on interest bearing deposits is primarily attributable to an increase in NOW and money market accounts combined with an increase of $7.9 million in short-term non-brokered deposits acquired in the national market.

 

Interest expense on FHLB advances, subordinated debentures and other borrowings decreased $22,000, or 11.5%, to $169,000 for the six months ended June 30, 2017 from $191,000 for the six months ended June 30, 2016. The average balance on FHLB advances decreased $6.3 million, or 42.0%, to $8.7 million for the six months ended June 30, 2017 from $14.9 million for the six months ended June 30, 2016. The average interest rate paid on FHLB advances increased 28 basis points to 1.75% for the six months ended June 30, 2017 from 1.47% for the six months ended June 30, 2016. The average balance on subordinated debentures increased $63,000, or 2.3%, to remain at $2.8 million for the six months ended June 30, 2017 and 2016. The average interest rate paid on subordinated debentures increased 59 basis points to 6.53% for the six months ended June 30, 2017 from 5.94% for the six months ended June 30, 2016. The average balance on other borrowings increased $91,000, or 100.0%, to $91,000 for the six months ended June 30, 2017 from $0 for the six months ended June 30, 2016. The average interest rate paid on other borrowings increased 443 basis points to 4.43% for the six months ended June 30, 2017 from 0.00% for the six months ended June 30, 2016.

 

Net Interest Income. Net interest income decreased $135,000, or 3.2%, to $4.0 million for the three months ended June 30, 2017 from $4.2 million for the three months ended June 30, 2016. The ratio of average interest earning assets to average interest bearing liabilities increased to 130.09% for the three months ended June 30, 2017 from 129.82% for the three months ended June 30, 2016. The interest rate spread decreased 30 basis points to 3.57% for the three months ended June 30, 2017 from 3.87% for the three months ended June 30, 2016. Net interest margin decreased 29 basis points to 3.75% for the three months ended June 30, 2017 from 4.04% for the three months ended June 30, 2016.

 

Net interest income decreased $224,000, or 2.7%, to $8.1 million for the six months ended June 30, 2017 from $8.3 million for the six months ended June 30, 2016. The ratio of average interest earning assets to average interest bearing liabilities decreased to 129.74% for the six months ended June 30, 2017 from 129.94% for the six months ended June 30, 2016. The interest rate spread decreased 35 basis points to 3.59% for the six months ended June 30, 2017 from 3.94% for the six months ended June 30, 2016. Net interest margin decreased 32 basis points to 3.79% for the six months ended June 30, 2017 from 4.11% for the six months ended June 30, 2016.

 

Provision for Loan Losses. We recorded $346,000 in provision for loan losses for the three months ended June 30, 2017 compared to $85,000 in provision for loan losses for the three months ended June 30, 2016. The increase in the provision is primarily attributable to charge-offs and the establishment of an allowance of $149,000 on an individual one to four family residential real estate loan.

 

We recorded $699,000 in provision for loan losses for the six months ended June 30, 2017 and $460,000 provision for loan losses for the six months ended June 30, 2016 primarily due to charge-offs and the establishment of an allowance of $149,000 on an individual one to four family residential real estate loan.

  

 41 

 

 

Noninterest Income. Noninterest income decreased $50,000, or 6.5%, to $718,000 for the three months ended June 30, 2017 from $768,000 for the three months ended June 30, 2016. The decrease in noninterest income was primarily attributable to a decrease in loan servicing fees associated with mortgage banking activities of $57,000, or 41.0%, to $82,000 for the three months ended June 30, 2017 from $139,000 for the three months ended June 30, 2016, offset by an increase in service charges on deposits of $10,000, or 1.9%, to $523,000 for the three months ended June 30, 2017 from $513,000 for the three months ended June 30, 2016.

 

Noninterest income decreased $155,000, or 10.2%, to $1.4 million for the six months ended June 30, 2017 from $1.5 million for the six months ended June 30, 2016. The decrease in noninterest income was attributable to a decrease in loan servicing fees associated with mortgage banking activities of $41,000, or 20.0%, to $164,000 for the six months ended June 30, 2017 from $205,000 for the six months ended June 30, 2016, a decrease in net gains on mortgage loans sold of $24,000, or 24.7%, to $73,000 for the six months ended June 30, 2017 from $97,000 for the six months ended June 30, 2016 and a decrease in net gain on disposal of land and equipment of $76,000 or 82.6%, to $16,000 for the six months ended June 30, 2017 from $92,000 for the six months ended June 30, 2016.

  

Noninterest Expense. Noninterest expense decreased $87,000, or 2.2%, to $3.8 million for the three months ended June 30, 2017 from $3.9 million for the three months ended 2016. This decrease was primarily attributable to the decrease in salaries and employee benefits of $111,000, or 6.0%, to $1.7 million for the three months ended June 30, 2017 from $1.8 million for the three months ended June 30, 2016, a decrease in professional fees of $54,000, or 39.4%, to $83,000 for the three months ended June 30, 2017 from $137,000 for the three months ended June 30, 2016 and a decrease in occupancy expense of $37,000, or 7.3%, to $471,000 for the three months ended June 30, 2017 from $508,000 for the three months ended June 30, 2016, offset by an increase in data processing of $75,000, or 12.2%, to $691,000 for the three months ended June 30, 2017 from $616,000 for the three months ended June 30, 2016 and an increase in advertising of $33,000, or 48.5% to $101,000 for the three months ended June 30, 2017 from $68,000 for the three months ended June 30, 2016. Advertising expense increased primarily due increased media advertising and target marketing.

 

Noninterest expense decreased $190,000, or 2.4%, to $7.6 million for the six months ended June 30, 2017 from $7.8 million for the six months ended June 30, 2016. This decrease was primarily due to a decrease of $164,000, or 4.4%, to $3.6 million in salaries and employee benefits for the six months ended June 30, 2017 from $3.7 million for the six months ended June 30, 2016 and a decrease in professional fees of $96,000, or 37.2%, to $162,000 for the six months ended June 30, 2017 from $258,000 for the six months ended June 30, 2016. In addition, federal deposit insurance decreased $49,000, or 42.2%, to $67,000 for the six months ended June 30, 2017 from $116,000 for the six months ended June 30, 2016 due to reduced assessment rates effective July 1, 2016.

 

The decreases above are offset by an increase in advertising of $99,000, or 85.3%, to $215,000 for the six months ended June 30, 2017 from $116,000 for the six months ended June 30, 2016, an increase in expenses related to foreclosed assets of $32,000, or 27.8%, to $147,000 for the six months ended June 30, 2017 from $115,000 for the six months ended June 30, 2016 and an increase in loan processing and collection of $30,000, or 18.8%, to $190,000 for the six months ended June 30, 2017 from $160,000 for the six months ended June 30, 2016. Advertising expense increased primarily due increased media advertising.

 

Income Tax Expense. The provision for income taxes decreased $38,000, or 13.4%, to $245,000 for the three months ended June 30, 2017 compared to a $283,000 tax expense for the three months ended June 30, 2016 due to lower pre-tax income for the three months ended June 30, 2017. Our effective tax rate for the three months ended June 30, 2017 was 40.0% compared to 29.1% for the three months ended June 30, 2016 due to tax expense related to nondeductible incentive stock options.

 

The provision for income taxes decreased $71,000, or 15.4%, to $389,000 for the six months ended June 30, 2017 compared to a $460,000 tax expense for the six months ended June 30, 2016 due to lower pre-tax income for the six months ended June 30, 2016. Our effective tax rate for the six months ended June 30, 2016 was 31.9% compared to 27.9% for the six months ended June 30, 2016.

 

 42 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Disclosures of quantitative and qualitative market risk are not required by smaller reporting companies, such as the Company.

 

ITEM 4. CONTROLS AND PROCEDURES

 

As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) promulgated under the Securities and Exchange Act of 1934, as amended). Based on that evaluation, the Company’s management, including the Chief Executive Officer and the Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.

 

During the quarter ended June 30, 2017, there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 43 

 

 

PART II

OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

The Company and its subsidiaries are subject to various legal actions that are considered ordinary routine litigation incidental to the business of the Company, and no claim for money damages exceeds ten percent of the Company’s consolidated assets. In the opinion of management, based on currently available information, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s consolidated financial condition and results of operations.

 

ITEM 1A. RISK FACTORS

 

Disclosures of risk factors are not required by smaller reporting companies, such as the Company.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

(a)None.

  

  (b) Not applicable.

 

  (c)

Issuer repurchases. The following table sets forth information in connection with repurchases of the Company’s common stock for the period April 1, 2017 through June 30, 2017. On June 2, 2016, Poage Bankshares, Inc. commenced a stock repurchase program. The Board of Directors of Poage Bankshares, Inc. authorized program to repurchase up to 150,000 shares, which represented approximately 3.9% of the Company’s then issued and outstanding shares of common stock through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan that was adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. The Company repurchased 125,681 shares at a weighted average price of $18.18 per share and there remained 24,319 shares to be repurchased under this plan at June 30, 2017.

 

On December 20, 2016, the Board of Directors of Poage Bankshares, Inc. authorized a new program to repurchase up to 185,000 shares, which represents approximately 5% of the Company’s then issued and outstanding shares of common stock through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan that was adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. On June 26, 2017, the Company completed the stock program for up to 185,000 shares of common stock at a weighted average price of $19.07 per share. 

 

The Company’s stock repurchases pursuant to the repurchase programs are dependent on certain factors, including but not limited to, market conditions and prices, available funds and alternative uses of capital. The repurchase program may be carried out through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. Any repurchased shares will be treated by the Company as authorized but unissued shares.

 

           Total Number   Number of Shares 
           of Shares   That May Yet 
   Total       Purchased as   Be Purchased 
   Number of   Average   Part of   Under Publicly 
   Shares   Price Paid   Publicly   Announced 
   Purchased   Per Share   Announced Plan   Plan 
April 1 - April 30, 2017   2,675   $18.69    2,675    181,687 
May 1 - May 31, 2017   7,218    19.32    7,218    174,469 
June 1 - June 30, 2017   150,150    19.04    150,150    24,319 
Total   160,043   $19.05    160,043      

 

 44 

 

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

Exhibit    
number   Description
     
3.1   Articles of Incorporation of Poage Bankshares, Inc. (1)
     
3.2   Bylaws of Poage Bankshares, Inc. (2)
     
31.1   Certification of President, and Chief Executive Officer, Pursuant to Rule 13a-14(a) and Rule 15-d-14(a).
     
31.2   Certification of Chief Financial Officer, Pursuant to Rule 13a-14(a) and Rule 15d-14(a).
     
32.1   Certification of President and Chief Executive Officer, and Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
101   The following material from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Unaudited Consolidated Balance Sheets, (ii) Unaudited Consolidated Statements of Income, (iii) Unaudited Consolidated Statements of Comprehensive Income, (iv) Unaudited Consolidated Statement of Shareholders’ Equity, (v) Unaudited Consolidated Statements of Cash Flows, and (vi) Notes to the Consolidated Financial Statements.

 

 

(1) Incorporated by reference to the Registration Statement on Form S-1 (File No. 333-172192, originally filed on February 11, 2011, and as subsequently amended)

 

(2) Incorporated by reference to the Current Report on Form 8-K (File No. 001-35295, filed on September 21, 2016)

 

 45 

 

 

SIGNATURES

 

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

  

  Poage Bankshares, Inc.
Date: August 4, 2017  
   
  /s/ Bruce VanHorn
  Bruce VanHorn
  President  & Chief Executive Officer
   
  /s/ Jane Gilkerson
  Jane Gilkerson
  Chief Financial Officer

 

 46