ITEM 1. CONSOLIDATED FINANCIAL
STATEMENTS
POAGE BANKSHARES, INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(Dollar amounts in thousands except per
share data)
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and due from financial institutions
|
|
$
|
25,822
|
|
|
$
|
24,389
|
|
Interest-bearing deposits in other financial institutions
|
|
|
2,490
|
|
|
|
1,992
|
|
Securities available for sale
|
|
|
64,660
|
|
|
|
58,261
|
|
Loans held for sale
|
|
|
-
|
|
|
|
611
|
|
Loans, net of allowance of $3,186 and $2,349
|
|
|
336,237
|
|
|
|
343,921
|
|
Restricted stock, at cost
|
|
|
3,276
|
|
|
|
3,276
|
|
Other real estate owned, net
|
|
|
1,860
|
|
|
|
718
|
|
Premises and equipment, net
|
|
|
10,681
|
|
|
|
11,115
|
|
Company owned life insurance
|
|
|
7,249
|
|
|
|
7,121
|
|
Accrued interest receivable
|
|
|
1,307
|
|
|
|
1,397
|
|
Goodwill
|
|
|
1,277
|
|
|
|
1,277
|
|
Other intangible assets, net
|
|
|
750
|
|
|
|
1,006
|
|
Deferred tax asset, net
|
|
|
1,319
|
|
|
|
1,454
|
|
Other assets
|
|
|
3,273
|
|
|
|
1,927
|
|
Total assets
|
|
$
|
460,201
|
|
|
$
|
458,465
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
Non-interest bearing
|
|
$
|
55,798
|
|
|
$
|
52,288
|
|
Interest bearing
|
|
|
319,115
|
|
|
|
322,420
|
|
Total deposits
|
|
|
374,913
|
|
|
|
374,708
|
|
Federal Home Loan Bank advances
|
|
|
10,805
|
|
|
|
9,332
|
|
Subordinated debenture
|
|
|
2,873
|
|
|
|
2,825
|
|
Other borrowings
|
|
|
1,500
|
|
|
|
-
|
|
Accrued interest payable
|
|
|
80
|
|
|
|
52
|
|
Other liabilities
|
|
|
3,995
|
|
|
|
2,847
|
|
Total liabilities
|
|
|
394,166
|
|
|
|
389,764
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingent liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 30,000,000 shares authorized, 3,521,903 and 3,704,704 issued and outstanding at September 30, 2017 and December 31, 2016, respectively
|
|
|
35
|
|
|
|
37
|
|
Additional paid-in-capital
|
|
|
32,417
|
|
|
|
35,742
|
|
Retained earnings
|
|
|
35,223
|
|
|
|
35,065
|
|
Unearned Employee Stock Ownership Plan (ESOP) shares
|
|
|
(1,888
|
)
|
|
|
(1,990
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
248
|
|
|
|
(153
|
)
|
Total shareholders' equity
|
|
|
66,035
|
|
|
|
68,701
|
|
Total liabilities and shareholders' equity
|
|
$
|
460,201
|
|
|
$
|
458,465
|
|
See notes to unaudited consolidated financial
statements.
POAGE BANKSHARES, INC.
UNAUDITED CONSOLIDATED STATEMENTS
OF OPERATIONS
(Dollar amounts in thousands except per
share data)
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Interest and dividend income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees
|
|
$
|
4,297
|
|
|
$
|
4,455
|
|
|
$
|
12,877
|
|
|
$
|
13,134
|
|
Taxable securities
|
|
|
255
|
|
|
|
207
|
|
|
|
729
|
|
|
|
703
|
|
Tax-exempt securities
|
|
|
116
|
|
|
|
115
|
|
|
|
345
|
|
|
|
336
|
|
Federal funds sold and other
|
|
|
113
|
|
|
|
49
|
|
|
|
302
|
|
|
|
149
|
|
|
|
|
4,781
|
|
|
|
4,826
|
|
|
|
14,253
|
|
|
|
14,322
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
629
|
|
|
|
501
|
|
|
|
1,808
|
|
|
|
1,459
|
|
Federal Home Loan Bank advances and other borrowings
|
|
|
114
|
|
|
|
101
|
|
|
|
283
|
|
|
|
292
|
|
|
|
|
743
|
|
|
|
602
|
|
|
|
2,091
|
|
|
|
1,751
|
|
Net interest income
|
|
|
4,038
|
|
|
|
4,224
|
|
|
|
12,162
|
|
|
|
12,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
947
|
|
|
|
352
|
|
|
|
1,646
|
|
|
|
812
|
|
Net interest income after provision for loan losses
|
|
|
3,091
|
|
|
|
3,872
|
|
|
|
10,516
|
|
|
|
11,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposits
|
|
|
496
|
|
|
|
525
|
|
|
|
1,495
|
|
|
|
1,531
|
|
Other service charges
|
|
|
13
|
|
|
|
13
|
|
|
|
39
|
|
|
|
40
|
|
Net gain on disposal of land and equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
16
|
|
|
|
92
|
|
Loan servicing fees
|
|
|
55
|
|
|
|
151
|
|
|
|
219
|
|
|
|
357
|
|
Gains on mortgage loans sold, net
|
|
|
91
|
|
|
|
64
|
|
|
|
165
|
|
|
|
161
|
|
Net gains (losses) on securities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3
|
)
|
Income from company owned life insurance
|
|
|
43
|
|
|
|
45
|
|
|
|
128
|
|
|
|
135
|
|
Other
|
|
|
6
|
|
|
|
2
|
|
|
|
13
|
|
|
|
14
|
|
|
|
|
704
|
|
|
|
800
|
|
|
|
2,075
|
|
|
|
2,327
|
|
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
1,599
|
|
|
|
1,865
|
|
|
|
5,156
|
|
|
|
5,586
|
|
Occupancy and equipment
|
|
|
458
|
|
|
|
502
|
|
|
|
1,403
|
|
|
|
1,466
|
|
Data processing
|
|
|
698
|
|
|
|
668
|
|
|
|
1,965
|
|
|
|
1,991
|
|
Federal deposit insurance
|
|
|
32
|
|
|
|
60
|
|
|
|
99
|
|
|
|
176
|
|
Loan processing and collection
|
|
|
82
|
|
|
|
108
|
|
|
|
272
|
|
|
|
268
|
|
Foreclosed assets, net
|
|
|
67
|
|
|
|
191
|
|
|
|
214
|
|
|
|
306
|
|
Advertising
|
|
|
75
|
|
|
|
121
|
|
|
|
290
|
|
|
|
237
|
|
Professional fees
|
|
|
303
|
|
|
|
137
|
|
|
|
464
|
|
|
|
395
|
|
Other taxes
|
|
|
116
|
|
|
|
106
|
|
|
|
352
|
|
|
|
320
|
|
Director fees and expenses
|
|
|
51
|
|
|
|
44
|
|
|
|
130
|
|
|
|
136
|
|
Amortization of intangible assets
|
|
|
85
|
|
|
|
87
|
|
|
|
256
|
|
|
|
261
|
|
Other
|
|
|
298
|
|
|
|
297
|
|
|
|
840
|
|
|
|
812
|
|
|
|
|
3,864
|
|
|
|
4,186
|
|
|
|
11,441
|
|
|
|
11,954
|
|
Income (loss) before income taxes
|
|
|
(69
|
)
|
|
|
486
|
|
|
|
1,150
|
|
|
|
2,132
|
|
Income tax expense (benefit)
|
|
|
(51
|
)
|
|
|
122
|
|
|
|
338
|
|
|
|
581
|
|
Net income (loss)
|
|
$
|
(18
|
)
|
|
$
|
364
|
|
|
$
|
812
|
|
|
$
|
1,551
|
|
Earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
0.10
|
|
|
$
|
0.23
|
|
|
$
|
0.43
|
|
Dilutive
|
|
|
(0.01
|
)
|
|
|
0.10
|
|
|
$
|
0.23
|
|
|
$
|
0.43
|
|
Dividend per share
|
|
$
|
0.06
|
|
|
$
|
0.08
|
|
|
$
|
0.18
|
|
|
$
|
0.20
|
|
See notes to unaudited consolidated financial
statements.
POAGE BANKSHARES, INC.
UNAUDITED CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME (LOSS)
(Dollar amounts in thousands except per
share data)
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(18
|
)
|
|
$
|
364
|
|
|
$
|
812
|
|
|
$
|
1,551
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (loss) on available for sale securities
|
|
|
(103
|
)
|
|
|
(135
|
)
|
|
|
608
|
|
|
|
664
|
|
Reclassification adjustments for losses recognized in income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3
|
|
Net unrealized holding gains (loss) on available for sale securities
|
|
|
(103
|
)
|
|
|
(135
|
)
|
|
|
608
|
|
|
|
667
|
|
Tax effect
|
|
|
35
|
|
|
|
46
|
|
|
|
(207
|
)
|
|
|
(227
|
)
|
Other comprehensive income (loss)
|
|
|
(68
|
)
|
|
|
(89
|
)
|
|
|
401
|
|
|
|
440
|
|
Comprehensive income (loss)
|
|
$
|
(86
|
)
|
|
$
|
275
|
|
|
$
|
1,213
|
|
|
$
|
1,991
|
|
See notes to unaudited consolidated financial
statements.
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 (Loss)
|
|
|
Equity
|
|
Balances, January 1, 2017
|
|
$
|
37
|
|
|
$
|
35,742
|
|
|
$
|
35,065
|
|
|
$
|
(1,990
|
)
|
|
$
|
(153
|
)
|
|
$
|
68,701
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
812
|
|
|
|
-
|
|
|
|
-
|
|
|
|
812
|
|
Stock repurchases, 188,428 shares repurchased
|
|
|
(2
|
)
|
|
|
(3,646
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,648
|
)
|
Dividends paid ($0.18/share)
|
|
|
-
|
|
|
|
-
|
|
|
|
(654
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(654
|
)
|
ESOP compensation earned
|
|
|
-
|
|
|
|
93
|
|
|
|
-
|
|
|
|
102
|
|
|
|
-
|
|
|
|
195
|
|
Stock based compensation expense
|
|
|
-
|
|
|
|
228
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
228
|
|
Exercise of stock options, 5,627 shares exercised, net
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other comprehensive income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
401
|
|
|
|
401
|
|
Balances, September 30, 2017
|
|
$
|
35
|
|
|
$
|
32,417
|
|
|
$
|
35,223
|
|
|
$
|
(1,888
|
)
|
|
$
|
248
|
|
|
$
|
66,035
|
|
See notes to unaudited consolidated financial
statements.
POAGE BANKSHARES, INC.
UNAUDITED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(Dollar amounts in thousands except per
share data)
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
812
|
|
|
$
|
1,551
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
569
|
|
|
|
583
|
|
Provision for loan losses
|
|
|
1,646
|
|
|
|
812
|
|
ESOP compensation expense
|
|
|
195
|
|
|
|
177
|
|
Stock based compensation expense
|
|
|
228
|
|
|
|
301
|
|
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
|
|
|
126
|
|
|
|
182
|
|
(Gain) Loss on sale of repossessed assets
|
|
|
6
|
|
|
|
5
|
|
Loss on fictitious loans
|
|
|
25
|
|
|
|
-
|
|
Amortization of core deposit intangible
|
|
|
256
|
|
|
|
261
|
|
Accretion of fair value adjustments related to loans
|
|
|
(303
|
)
|
|
|
(594
|
)
|
Accretion of fair value adjustments related to deposits
|
|
|
(49
|
)
|
|
|
(49
|
)
|
Amortization of fair value related to subordinated debenture
|
|
|
48
|
|
|
|
48
|
|
Net amortization on securities
|
|
|
97
|
|
|
|
209
|
|
Deferred income tax expense (benefit)
|
|
|
(72
|
)
|
|
|
472
|
|
Net gain on mortgage banking activities
|
|
|
(165
|
)
|
|
|
(161
|
)
|
Origination of loans held for sale
|
|
|
(5,475
|
)
|
|
|
(6,067
|
)
|
Proceeds from loans held for sale
|
|
|
6,251
|
|
|
|
5,885
|
|
Increase in cash value of life insurance
|
|
|
(128
|
)
|
|
|
(135
|
)
|
Change in asset and liabilities, net assets and liabilities acquired:
|
|
|
|
|
|
|
|
|
Accrued interest receivable
|
|
|
90
|
|
|
|
(55
|
)
|
Other assets
|
|
|
58
|
|
|
|
311
|
|
Accrued interest payable
|
|
|
28
|
|
|
|
63
|
|
Other liabilities
|
|
|
1,148
|
|
|
|
1,533
|
|
Net cash provided by operating activities
|
|
|
5,375
|
|
|
|
5,243
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
Net increase in interest-bearing deposits with other institutions
|
|
|
(498
|
)
|
|
|
-
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
Proceeds from calls
|
|
|
65
|
|
|
|
6,655
|
|
Proceeds from maturities
|
|
|
435
|
|
|
|
-
|
|
Purchases
|
|
|
(11,762
|
)
|
|
|
(5,565
|
)
|
Principal payments received
|
|
|
5,374
|
|
|
|
5,541
|
|
Loan originations and principal payments on loans, net
|
|
|
2,738
|
|
|
|
(26,785
|
)
|
Proceeds from the sale of other real estate owned
|
|
|
856
|
|
|
|
1,184
|
|
Proceeds from the sale of repossessed assets
|
|
|
44
|
|
|
|
-
|
|
Proceeds from the sale of premises and equipment
|
|
|
54
|
|
|
|
-
|
|
Purchase of premises and equipment, net
|
|
|
(173
|
)
|
|
|
(403
|
)
|
Net cash used in investing activities
|
|
|
(2,867
|
)
|
|
|
(19,373
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Net change in deposits
|
|
|
254
|
|
|
|
16,714
|
|
Proceeds from other borrowings
|
|
|
1,500
|
|
|
|
-
|
|
Proceeds from Federal Home Loan Bank borrowings
|
|
|
13,000
|
|
|
|
80,500
|
|
Payments on Federal Home Loan Bank borrowings
|
|
|
(11,527
|
)
|
|
|
(83,510
|
)
|
Cash dividend paid
|
|
|
(654
|
)
|
|
|
(762
|
)
|
Stock repurchases
|
|
|
(3,648
|
)
|
|
|
(3,195
|
)
|
Net cash provided by (used in) financing activities
|
|
|
(1,075
|
)
|
|
|
9,747
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
1,433
|
|
|
|
(4,383
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
24,389
|
|
|
|
23,876
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
|
|
$
|
25,822
|
|
|
$
|
19,493
|
|
|
|
|
|
|
|
|
|
|
Additional cash flows and supplementary information:
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
Interest on deposits and debt
|
|
$
|
2,064
|
|
|
$
|
1,689
|
|
Income taxes (refund) payment
|
|
|
250
|
|
|
|
(450
|
)
|
Other real estate owned and other repossessed assets acquired in settlement of loans
|
|
$
|
2,124
|
|
|
$
|
1,196
|
|
Loans provided for sales of real estate owned
|
|
$
|
-
|
|
|
$
|
142
|
|
See notes to unaudited consolidated financial
statements
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 September 30, 2017 and December 31, 2016 and the results of operations and cash flows
for the interim periods ended September 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 consolidated 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 consolidated 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.
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. Management has formed a steering committee that
is evaluating the data gathering requirements, available economic forecasting and loss estimation models and potential software
that would be employed by the Company to facilitate the adoption of this guidance and its required disclosures on the Company financial
statements. Upon adoption, management anticipates an initial one-time increase in the allowance for loan losses 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 consolidated
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 consolidated
operating results or financial condition.
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.
NOTE 2 – SECURITIES AVAILABLE FOR SALE
The amortized cost and fair value of
securities available for sale at September 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
|
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
States and political subdivisions
|
|
$
|
19,205
|
|
|
$
|
342
|
|
|
$
|
(16
|
)
|
|
$
|
19,531
|
|
U.S. Government agencies and sponsored entities
|
|
|
3,500
|
|
|
|
-
|
|
|
|
(55
|
)
|
|
|
3,445
|
|
Government sponsored entities residential mortgage-backed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLMC
|
|
|
10,983
|
|
|
|
112
|
|
|
|
(10
|
)
|
|
|
11,085
|
|
FNMA
|
|
|
15,728
|
|
|
|
70
|
|
|
|
(26
|
)
|
|
|
15,772
|
|
Collateralized mortgage obligations
|
|
|
5,486
|
|
|
|
3
|
|
|
|
(54
|
)
|
|
|
5,435
|
|
SBA loan pools
|
|
|
9,383
|
|
|
|
39
|
|
|
|
(30
|
)
|
|
|
9,392
|
|
Total securities
|
|
$
|
64,285
|
|
|
$
|
566
|
|
|
$
|
(191
|
)
|
|
$
|
64,660
|
|
|
|
|
|
|
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 nine
months ended September 30, 2017 and 2016.
The amortized cost and fair value of
the securities portfolio at September 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):
|
|
September 30,
|
|
|
|
2017
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
|
|
|
|
|
|
|
Within one year
|
|
$
|
1,449
|
|
|
$
|
1,453
|
|
One to five years
|
|
|
8,536
|
|
|
|
8,520
|
|
Five to ten years
|
|
|
9,799
|
|
|
|
10,038
|
|
Beyond ten years
|
|
|
2,921
|
|
|
|
2,965
|
|
Mortgage-backed securities and collateralized mortgage obligations
|
|
|
32,197
|
|
|
|
32,292
|
|
SBA loan pools
|
|
|
9,383
|
|
|
|
9,392
|
|
Total
|
|
$
|
64,285
|
|
|
$
|
64,660
|
|
The following table summarizes the securities
with unrealized losses at September 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
|
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
States and political subdivisions
|
|
$
|
1,747
|
|
|
$
|
(4
|
)
|
|
$
|
1,065
|
|
|
$
|
(12
|
)
|
|
$
|
2,812
|
|
|
$
|
(16
|
)
|
U.S. Government agencies and sponsored entities
|
|
|
3,444
|
|
|
|
(55
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
3,444
|
|
|
|
(55
|
)
|
Government sponsored entities residential mortgage backed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLMC
|
|
|
2,684
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
2,684
|
|
|
|
(10
|
)
|
FNMA
|
|
|
6,210
|
|
|
|
(26
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
6,210
|
|
|
|
(26
|
)
|
Collateralized mortgage obligations
|
|
|
1,408
|
|
|
|
(5
|
)
|
|
|
3,052
|
|
|
|
(49
|
)
|
|
|
4,460
|
|
|
|
(54
|
)
|
SBA loan pools
|
|
|
4,593
|
|
|
|
(30
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
4,593
|
|
|
|
(30
|
)
|
Total available-for-sale securities
|
|
$
|
20,086
|
|
|
$
|
(130
|
)
|
|
$
|
4,117
|
|
|
$
|
(61
|
)
|
|
$
|
24,203
|
|
|
$
|
(191
|
)
|
|
|
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. 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.
NOTE 3 – LOANS
Loans at September 30, 2017 and December
31, 2016 were as follows (in thousands):
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Real estate:
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
171,791
|
|
|
$
|
177,801
|
|
Multi-family
|
|
|
7,310
|
|
|
|
6,823
|
|
Commercial real estate
|
|
|
82,077
|
|
|
|
83,169
|
|
Construction and land
|
|
|
12,685
|
|
|
|
11,019
|
|
|
|
|
273,863
|
|
|
|
278,812
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
|
36,962
|
|
|
|
38,747
|
|
|
|
|
|
|
|
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
10,969
|
|
|
|
10,655
|
|
Motor vehicle
|
|
|
10,502
|
|
|
|
10,624
|
|
Other
|
|
|
7,612
|
|
|
|
7,877
|
|
|
|
|
29,083
|
|
|
|
29,156
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
339,908
|
|
|
|
346,715
|
|
Less: Net deferred loan fees
|
|
|
485
|
|
|
|
445
|
|
Allowance for loan losses
|
|
|
3,186
|
|
|
|
2,349
|
|
|
|
$
|
336,237
|
|
|
$
|
343,921
|
|
On September 12, 2017, the
Bank uncovered evidence of suspected fraud involving the origination of fictitious loans by an employee of the Bank. The
Bank has informed its fidelity blanket bond insurer of the suspected fraud and engaged an outside firm to perform a
forensic audit. To date, the Bank believes it has identified suspected fraudulent loans totaling approximately $1.4
million, but this amount may change based on the results of the ongoing investigation. It is the Company’s
conclusion, based on the advice of qualified outside legal counsel, that the bond should provide indemnity for the lost
principal of $1.4 million, less a $25,000 deductible, and it is probable that the Bank will recover its loss. The Company
recorded a receivable on insurance proceeds in other assets and a net loss of $25,000 in other expenses during the three
months ended September 30, 2017.
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 September
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):
September 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
|
|
$
|
222
|
|
|
$
|
-
|
|
|
$
|
2,388
|
|
|
$
|
2,610
|
|
|
$
|
4,862
|
|
|
$
|
1,664
|
|
|
$
|
267,337
|
|
|
$
|
273,863
|
|
Commercial and industrial
|
|
|
45
|
|
|
|
-
|
|
|
|
320
|
|
|
$
|
365
|
|
|
|
68
|
|
|
|
-
|
|
|
|
36,894
|
|
|
|
36,962
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
211
|
|
|
$
|
211
|
|
|
|
32
|
|
|
|
-
|
|
|
|
29,051
|
|
|
|
29,083
|
|
Unallocated
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
267
|
|
|
$
|
-
|
|
|
$
|
2,919
|
|
|
$
|
3,186
|
|
|
$
|
4,962
|
|
|
$
|
1,664
|
|
|
$
|
333,282
|
|
|
$
|
339,908
|
|
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
|
|
The following table presents information related to impaired
loans by class of loans as of September 30, 2017 and December 31, 2016 (in thousands):
|
|
September 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
|
|
$
|
632
|
|
|
$
|
601
|
|
|
$
|
-
|
|
|
$
|
883
|
|
|
$
|
883
|
|
|
$
|
-
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
3,504
|
|
|
|
3,363
|
|
|
|
-
|
|
|
|
3,780
|
|
|
|
3,726
|
|
|
|
-
|
|
Construction and land
|
|
|
184
|
|
|
|
184
|
|
|
|
-
|
|
|
|
193
|
|
|
|
193
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
23
|
|
|
|
23
|
|
|
|
-
|
|
|
|
270
|
|
|
|
82
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and lines of credit
|
|
|
32
|
|
|
|
32
|
|
|
|
-
|
|
|
|
40
|
|
|
|
40
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Subtotal
|
|
$
|
4,375
|
|
|
$
|
4,203
|
|
|
$
|
-
|
|
|
$
|
5,166
|
|
|
$
|
4,924
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With a related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
817
|
|
|
$
|
714
|
|
|
$
|
222
|
|
|
$
|
42
|
|
|
$
|
42
|
|
|
$
|
23
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Construction and land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
45
|
|
|
|
45
|
|
|
|
45
|
|
|
|
7
|
|
|
|
7
|
|
|
|
7
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and lines of credit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Subtotal
|
|
|
862
|
|
|
|
759
|
|
|
|
267
|
|
|
|
49
|
|
|
|
49
|
|
|
|
30
|
|
Total
|
|
$
|
5,237
|
|
|
$
|
4,962
|
|
|
$
|
267
|
|
|
$
|
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.
The following
tables present the average balance of loans individually evaluated for impairment and interest income recognized on these loans
for the three and nine months ended September 30, 2017 and 2016 (in thousands):
|
|
Three months ended September 30, 2017
|
|
|
Three months ended September 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
|
|
$
|
2,345
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
698
|
|
|
$
|
1
|
|
|
$
|
-
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
3,358
|
|
|
|
29
|
|
|
|
29
|
|
|
|
3,089
|
|
|
|
32
|
|
|
|
-
|
|
Construction and land
|
|
|
169
|
|
|
|
2
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
96
|
|
|
|
1
|
|
|
|
1
|
|
|
|
1,001
|
|
|
|
6
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and lines of credit
|
|
|
33
|
|
|
|
-
|
|
|
|
-
|
|
|
|
40
|
|
|
|
-
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
6,001
|
|
|
$
|
33
|
|
|
$
|
33
|
|
|
$
|
4,828
|
|
|
$
|
39
|
|
|
$
|
-
|
|
|
|
Nine months ended September 30, 2017
|
|
|
Nine months ended September 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
|
|
$
|
1,710
|
|
|
$
|
16
|
|
|
$
|
16
|
|
|
$
|
854
|
|
|
$
|
7
|
|
|
$
|
-
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
2,991
|
|
|
|
99
|
|
|
|
94
|
|
|
|
1,287
|
|
|
|
101
|
|
|
|
-
|
|
Construction and land
|
|
|
122
|
|
|
|
6
|
|
|
|
5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
196
|
|
|
|
1
|
|
|
|
1
|
|
|
|
499
|
|
|
|
31
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and lines of credit
|
|
|
32
|
|
|
|
-
|
|
|
|
-
|
|
|
|
23
|
|
|
|
1
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
5,051
|
|
|
$
|
122
|
|
|
$
|
116
|
|
|
$
|
2,663
|
|
|
$
|
140
|
|
|
$
|
-
|
|
The following tables set forth an analysis of our allowance
for loan losses for the three and nine months ended September 30, 2017 and 2016 (in thousands):
Three months ended
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
Real Estate
|
|
|
and Industrial
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
2,244
|
|
|
$
|
233
|
|
|
$
|
210
|
|
|
$
|
-
|
|
|
$
|
2,687
|
|
Provision for loan losses
|
|
|
811
|
|
|
|
123
|
|
|
|
13
|
|
|
|
-
|
|
|
|
947
|
|
Loans charged-off
|
|
|
(449
|
)
|
|
|
-
|
|
|
|
(27
|
)
|
|
|
-
|
|
|
|
(476
|
)
|
Recoveries
|
|
|
4
|
|
|
|
9
|
|
|
|
15
|
|
|
|
-
|
|
|
|
28
|
|
Total ending allowance balance
|
|
$
|
2,610
|
|
|
$
|
365
|
|
|
$
|
211
|
|
|
$
|
-
|
|
|
$
|
3,186
|
|
Nine months ended
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
September 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
|
|
|
1,397
|
|
|
|
134
|
|
|
|
115
|
|
|
|
-
|
|
|
|
1,646
|
|
Loans charged-off
|
|
|
(742
|
)
|
|
|
(23
|
)
|
|
|
(137
|
)
|
|
|
-
|
|
|
|
(902
|
)
|
Recoveries
|
|
|
9
|
|
|
|
36
|
|
|
|
48
|
|
|
|
-
|
|
|
|
93
|
|
Total ending allowance balance
|
|
$
|
2,610
|
|
|
$
|
365
|
|
|
$
|
211
|
|
|
$
|
-
|
|
|
$
|
3,186
|
|
Three months ended
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
Real Estate
|
|
|
and Industrial
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,797
|
|
|
$
|
126
|
|
|
$
|
144
|
|
|
$
|
-
|
|
|
$
|
2,067
|
|
Provision for loan losses
|
|
|
249
|
|
|
|
58
|
|
|
|
45
|
|
|
|
-
|
|
|
|
352
|
|
Loans charged-off
|
|
|
(83
|
)
|
|
|
-
|
|
|
|
(51
|
)
|
|
|
-
|
|
|
|
(134
|
)
|
Recoveries
|
|
|
7
|
|
|
|
5
|
|
|
|
20
|
|
|
|
-
|
|
|
|
32
|
|
Total ending allowance balance
|
|
$
|
1,970
|
|
|
$
|
189
|
|
|
$
|
158
|
|
|
$
|
-
|
|
|
$
|
2,317
|
|
Nine months ended
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
September 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
|
|
|
527
|
|
|
|
151
|
|
|
|
134
|
|
|
|
-
|
|
|
|
812
|
|
Loans charged-off
|
|
|
(250
|
)
|
|
|
(77
|
)
|
|
|
(165
|
)
|
|
|
-
|
|
|
|
(492
|
)
|
Recoveries
|
|
|
17
|
|
|
|
38
|
|
|
|
84
|
|
|
|
-
|
|
|
|
139
|
|
Total ending allowance balance
|
|
$
|
1,970
|
|
|
$
|
189
|
|
|
$
|
158
|
|
|
$
|
-
|
|
|
$
|
2,317
|
|
Nonaccrual loans, and loans past due 90 days still on accrual
status, consist of smaller balance homogeneous loans that are collectively evaluated for impairment.
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 September 30, 2017 and
December 31, 2016 (in thousands):
|
|
September 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
|
|
$
|
2,882
|
|
|
$
|
-
|
|
|
$
|
3,428
|
|
|
$
|
-
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
1,337
|
|
|
|
-
|
|
|
|
970
|
|
|
|
-
|
|
Construction and land
|
|
|
36
|
|
|
|
-
|
|
|
|
41
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
28
|
|
|
|
-
|
|
|
|
90
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
167
|
|
|
|
-
|
|
|
|
155
|
|
|
|
-
|
|
Motor vehicle
|
|
|
30
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
19
|
|
|
|
-
|
|
|
|
5
|
|
|
|
-
|
|
Total
|
|
$
|
4,499
|
|
|
$
|
-
|
|
|
$
|
4,689
|
|
|
$
|
-
|
|
The following tables present the aging
of the recorded investment in past due loans as of September 30, 2017 and December 31, 2016 by class of loans. Non-accrual loans
of $4.5 million as of September 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
|
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
1,286
|
|
|
$
|
227
|
|
|
$
|
1,144
|
|
|
$
|
2,657
|
|
|
$
|
946
|
|
|
$
|
168,188
|
|
|
$
|
171,791
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,310
|
|
|
|
7,310
|
|
Commercial real estate
|
|
|
535
|
|
|
|
-
|
|
|
|
1,019
|
|
|
|
1,554
|
|
|
|
718
|
|
|
|
79,805
|
|
|
|
82,077
|
|
Construction and land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12,685
|
|
|
|
12,685
|
|
Commercial and industrial
|
|
|
532
|
|
|
|
20
|
|
|
|
19
|
|
|
|
571
|
|
|
|
-
|
|
|
|
36,391
|
|
|
|
36,962
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
-
|
|
|
|
68
|
|
|
|
99
|
|
|
|
167
|
|
|
|
-
|
|
|
|
10,802
|
|
|
|
10,969
|
|
Motor vehicle
|
|
|
59
|
|
|
|
-
|
|
|
|
19
|
|
|
|
78
|
|
|
|
-
|
|
|
|
10,424
|
|
|
|
10,502
|
|
Other
|
|
|
14
|
|
|
|
3
|
|
|
|
11
|
|
|
|
28
|
|
|
|
-
|
|
|
|
7,584
|
|
|
|
7,612
|
|
Total
|
|
$
|
2,426
|
|
|
$
|
318
|
|
|
$
|
2,311
|
|
|
$
|
5,055
|
|
|
$
|
1,664
|
|
|
$
|
333,189
|
|
|
$
|
339,908
|
|
|
|
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
|
|
Troubled Debt Restructurings
:
As of September 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 $20,000
and $0 of specific allowance for the loan relationships at September 30, 2017 and December 31, 2016.
September 30, 2017
|
|
TDRs on
|
|
|
|
|
|
|
|
(in thousands)
|
|
Non-accrual
|
|
|
Other TDRs
|
|
|
Total TDRs
|
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
143
|
|
|
$
|
16
|
|
|
$
|
159
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
942
|
|
|
|
2,195
|
|
|
|
3,137
|
|
Construction and land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
1,085
|
|
|
$
|
2,211
|
|
|
$
|
3,296
|
|
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
|
|
The following table presents TDRs that occurred during the
three and nine months ended September 30, 2017 and 2016 (dollars in thousands):
|
|
Three
months ended September 30, 2017
|
|
|
Three
months ended September 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
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Multi-family
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
3,053
|
|
|
|
3,053
|
|
Construction and land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
2
|
|
|
$
|
3,053
|
|
|
$
|
3,053
|
|
|
|
Nine
months ended September 30, 2017
|
|
|
Nine
months ended September 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
|
|
|
|
2
|
|
|
|
3,053
|
|
|
|
3,053
|
|
Construction and land
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Motor vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
3
|
|
|
$
|
265
|
|
|
$
|
265
|
|
|
|
3
|
|
|
$
|
3,070
|
|
|
$
|
3,070
|
|
There were 2 TDRs considered to be in default within twelve
months of modification as of September 30, 2017. A loan is considered to be in payment default once it is 90 days contractually
past due under the modified terms. There were no defaults that occurred during the three months ended September 30, 2017 and 2016.
The following table includes defaults that occurred during the nine months ended September 30, 2017 and 2016 which were within
twelve months of modification.
|
|
Nine
months ended September 30, 2017
|
|
|
Nine
months ended September 30, 2016
|
|
|
|
TDRs on
|
|
|
Other
|
|
|
Total
|
|
|
TDRs on
|
|
|
Other
|
|
|
Total
|
|
(in thousands)
|
|
Non-accrual
|
|
|
TDRs
|
|
|
TDRs
|
|
|
Non-accrual
|
|
|
TDRs
|
|
|
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
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
Pass
|
|
|
Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Loss
|
|
|
Total
|
|
One to four family
|
|
$
|
164,772
|
|
|
$
|
1,409
|
|
|
$
|
5,610
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
171,791
|
|
Multi-family
|
|
|
7,310
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,310
|
|
Commercial real estate
|
|
|
74,466
|
|
|
|
2,484
|
|
|
|
5,127
|
|
|
|
-
|
|
|
|
-
|
|
|
|
82,077
|
|
Construction and land
|
|
|
12,501
|
|
|
|
-
|
|
|
|
184
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12,685
|
|
Commercial and industrial
|
|
|
30,665
|
|
|
|
420
|
|
|
|
5,837
|
|
|
|
40
|
|
|
|
-
|
|
|
|
36,962
|
|
Home equity loans and lines of credit
|
|
|
10,708
|
|
|
|
-
|
|
|
|
261
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,969
|
|
Motor vehicle
|
|
|
10,391
|
|
|
|
22
|
|
|
|
89
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,502
|
|
Other
|
|
|
7,603
|
|
|
|
1
|
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,612
|
|
Total
|
|
$
|
318,416
|
|
|
$
|
4,336
|
|
|
$
|
17,116
|
|
|
$
|
40
|
|
|
$
|
-
|
|
|
$
|
339,908
|
|
|
|
|
|
|
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 September 30, 2017 and December 31, 2016, respectively.
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 September 30, 2017 and December 31, 2016 (in thousands):
|
|
Non-impaired
|
|
|
Credit-impaired
|
|
|
|
Purchased
|
|
|
Purchased
|
|
Purchased Loans as of September 30, 2017
|
|
Loans
|
|
|
Loans
|
|
Real estate:
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
26,803
|
|
|
$
|
946
|
|
Multi-family
|
|
|
2,011
|
|
|
|
-
|
|
Commercial real estate
|
|
|
16,035
|
|
|
|
718
|
|
Construction and land
|
|
|
521
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
1,733
|
|
|
|
-
|
|
Consumer loans:
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
1,091
|
|
|
|
-
|
|
Motor vehicle
|
|
|
62
|
|
|
|
-
|
|
Other
|
|
|
556
|
|
|
|
-
|
|
Total loans
|
|
$
|
48,812
|
|
|
$
|
1,664
|
|
|
|
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 nine months ended September 30, 2017 and 2016.
The following table presents the composition
of the acquired loans at September 30, 2017:
As of September 30, 2017
|
|
Contractual
|
|
|
Remaining
|
|
|
Carrying
|
|
(in thousands)
|
|
Amount
|
|
|
Discount
|
|
|
Amount
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
One to four family
|
|
$
|
28,144
|
|
|
$
|
(395
|
)
|
|
$
|
27,749
|
|
Multi-family
|
|
|
2,017
|
|
|
|
(6
|
)
|
|
|
2,011
|
|
Commercial real estate
|
|
|
16,960
|
|
|
|
(207
|
)
|
|
|
16,753
|
|
Construction and land
|
|
|
523
|
|
|
|
(2
|
)
|
|
|
521
|
|
Commercial and industrial
|
|
|
1,738
|
|
|
|
(5
|
)
|
|
|
1,733
|
|
Consumer loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and lines of credit
|
|
|
1,096
|
|
|
|
(5
|
)
|
|
|
1,091
|
|
Motor vehicle
|
|
|
62
|
|
|
|
-
|
|
|
|
62
|
|
Other
|
|
|
558
|
|
|
|
(2
|
)
|
|
|
556
|
|
Total loans
|
|
$
|
51,098
|
|
|
$
|
(622
|
)
|
|
$
|
50,476
|
|
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 September 30, 2017 and December 31, 2016.
(in thousands)
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
Carrying amount
|
|
$
|
1,664
|
|
|
$
|
1,872
|
|
Non-accretable difference
|
|
|
258
|
|
|
|
272
|
|
Accretable yield
|
|
|
113
|
|
|
|
146
|
|
Contractually-required principal and interest payments
|
|
$
|
2,035
|
|
|
$
|
2,290
|
|
The Company adjusted interest income to recognize $9,000
and $33,000 for the three and nine months ended September 30, 2017 of accretable yield on credit-impaired purchased loans. The
Company adjusted interest income to recognize $42,000 and $128,000 for the three and nine months ended September 30, 2016 of accretable
yield on credit-impaired purchased loans.
Accretable yield, or income expected to be collected, is
as follows for the nine months ended September 30, 2017 and 2016 (in thousands):
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Balance at January 1
|
|
$
|
146
|
|
|
$
|
292
|
|
New Loans Purchased
|
|
|
-
|
|
|
|
-
|
|
Accretion of income
|
|
|
(33
|
)
|
|
|
(128
|
)
|
Reclassifications from nonaccretable difference
|
|
|
-
|
|
|
|
-
|
|
Disposals
|
|
|
-
|
|
|
|
-
|
|
Balance at September 30
|
|
$
|
113
|
|
|
$
|
164
|
|
NOTE 4 – FEDERAL HOME LOAN BANK ADVANCES AND OTHER
BORROWINGS
Advances from the FHLB at September 30, 2017 and December
31, 2016 were as follows (dollars in thousands):
|
|
September 30, 2017
|
|
|
December 31, 2016
|
|
Maturities December 2017 through January 2029, fixed rate at rates from 1.22% to 4.27%, weighted average rate of 1.69% at September 30, 2017 and 1.80% at December 31, 2016
|
|
$
|
10,805
|
|
|
$
|
9,332
|
|
Payments contractually required over the next five years
are as follows as of September 30, 2017 (in thousands):
September 30,
|
|
|
|
2018
|
|
$
|
9,685
|
|
2019
|
|
|
632
|
|
2020
|
|
|
93
|
|
2021
|
|
|
79
|
|
2022
|
|
|
67
|
|
Thereafter
|
|
|
249
|
|
Total
|
|
$
|
10,805
|
|
Other borrowings at September 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. At September 30, 2017, the interest rate on the line of credit was
4.75%. 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).
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 estimated 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 September 30, 2017 and December 31, 2016, are as follows (in thousands):
|
|
Fair Value Measurements at
|
|
|
|
September 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
|
|
$
|
19,531
|
|
|
$
|
-
|
|
|
$
|
19,531
|
|
|
$
|
-
|
|
U.S. Government agencies and sponsored entities
|
|
|
3,445
|
|
|
|
-
|
|
|
|
3,445
|
|
|
|
-
|
|
Mortgage backed securities: residential
|
|
|
26,857
|
|
|
|
-
|
|
|
|
26,857
|
|
|
|
-
|
|
Collateralized mortgage obligations
|
|
|
5,435
|
|
|
|
-
|
|
|
|
5,435
|
|
|
|
-
|
|
SBA loan pools
|
|
|
9,392
|
|
|
|
-
|
|
|
|
9,392
|
|
|
|
-
|
|
Total securities
|
|
$
|
64,660
|
|
|
$
|
-
|
|
|
$
|
64,660
|
|
|
$
|
-
|
|
|
|
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 nine months ended September 30, 2017.
Assets measured at fair value on a non-recurring
basis at September 30, 2017 and December 31, 2016 are summarized below (in thousands):
|
|
Fair Value Measurements at
|
|
|
|
September 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
|
|
$
|
509
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate, net
|
|
$
|
214
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
214
|
|
Commercial real estate, net
|
|
|
46
|
|
|
|
-
|
|
|
|
-
|
|
|
|
46
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate, 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 estimated selling expenses and fees, and the discounts range from 5% to 10%.
At September 30, 2017, impaired loans
recorded at fair value had a net carrying amount of $509,000 equal to the outstanding balance of $776,000, net of a valuation allowance
of $267,000. 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 $353,000 and $391,000 for the three and
nine months ended September 30, 2017, and $0 and $31,000 for the three and nine months ended September 30, 2016. There Company
recorded provisions of $294,000 and $488,000 for the three and nine months ended September 30, 2017, and $10,000 and $80,000 for
the three and nine months ended September 30, 2016.
At September 30, 2017, OREO recorded at fair value had a
net carrying amount of $260,000 equal to the outstanding balance of $362,000, net of a valuation allowance of $102,000. There were
$42,000 in write-downs for the three months ended September 30, 2017 and $100,000 in write-downs for the nine months ended September
30, 2017. There were $34,000 in write-downs for the three months ended September 30, 2016 and $48,000 in write-downs for the nine
months ended September 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.
The carrying amounts and estimated fair values of financial
instruments at September 30, 2017 and December 31, 2016 are as follows (in thousands):
|
|
|
|
|
Fair Value Measurements
|
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
25,822
|
|
|
$
|
25,822
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
25,822
|
|
Interest-bearing deposits
|
|
|
2,490
|
|
|
|
-
|
|
|
|
2,502
|
|
|
|
-
|
|
|
|
2,502
|
|
Securities
|
|
|
64,660
|
|
|
|
-
|
|
|
|
64,660
|
|
|
|
-
|
|
|
|
64,660
|
|
Restricted stock
|
|
|
3,276
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Loans, net
|
|
|
336,237
|
|
|
|
-
|
|
|
|
-
|
|
|
|
340,373
|
|
|
|
340,373
|
|
Accrued interest receivable
|
|
|
1,307
|
|
|
|
-
|
|
|
|
333
|
|
|
|
974
|
|
|
|
1,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
374,913
|
|
|
$
|
209,701
|
|
|
$
|
165,031
|
|
|
$
|
-
|
|
|
$
|
374,732
|
|
Other borrowings
|
|
|
1,500
|
|
|
|
-
|
|
|
|
1,500
|
|
|
|
-
|
|
|
|
1,500
|
|
Federal Home Loan Bank advances
|
|
|
10,805
|
|
|
|
-
|
|
|
|
10,810
|
|
|
|
-
|
|
|
|
10,810
|
|
Subordinated debenture
|
|
|
2,873
|
|
|
|
-
|
|
|
|
2,403
|
|
|
|
-
|
|
|
|
2,403
|
|
Accrued interest payable
|
|
|
80
|
|
|
|
-
|
|
|
|
80
|
|
|
|
-
|
|
|
|
80
|
|
|
|
|
|
|
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 their 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.
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 nine months ended September 30, 2017 and 2016.
Shares held by the ESOP at September 30, 2017 and December
31, 2016 were as follows (dollars in thousands):
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
Allocated to participants
|
|
|
64,148
|
|
|
|
54,165
|
|
Committed to be released
|
|
|
10,152
|
|
|
|
13,501
|
|
Unearned
|
|
|
188,806
|
|
|
|
198,958
|
|
Total ESOP shares
|
|
|
263,106
|
|
|
|
266,624
|
|
|
|
|
|
|
|
|
|
|
Fair value of unearned shares
|
|
$
|
3,417
|
|
|
$
|
3,740
|
|
NOTE 7 – EARNINGS PER SHARE
The factors used in the earnings per
share computation for the three and nine months ended September 30, 2017 and 2016, were as follows (dollar amounts in thousands,
except per share data):
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(18
|
)
|
|
$
|
364
|
|
|
$
|
812
|
|
|
$
|
1,551
|
|
Less: Earnings (loss) allocated to participating securities
|
|
|
-
|
|
|
|
3
|
|
|
|
5
|
|
|
|
16
|
|
Net income (loss) available to common shareholders
|
|
$
|
(18
|
)
|
|
$
|
361
|
|
|
|
807
|
|
|
|
1,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
3,522,121
|
|
|
|
3,764,946
|
|
|
|
3,627,092
|
|
|
|
3,808,622
|
|
Less: Average unallocated ESOP shares
|
|
|
191,037
|
|
|
|
204,571
|
|
|
|
194,388
|
|
|
|
207,922
|
|
Average participating shares
|
|
|
15,357
|
|
|
|
31,098
|
|
|
|
21,170
|
|
|
|
39,139
|
|
Average shares
|
|
|
3,315,727
|
|
|
|
3,529,277
|
|
|
|
3,411,534
|
|
|
|
3,561,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share
|
|
$
|
(0.01
|
)
|
|
$
|
0.10
|
|
|
$
|
0.23
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders
|
|
$
|
(18
|
)
|
|
$
|
361
|
|
|
$
|
807
|
|
|
$
|
1,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding for basic earnings per common share
|
|
|
3,315,727
|
|
|
|
3,529,277
|
|
|
|
3,411,534
|
|
|
|
3,561,561
|
|
Add: Dilutive effects of assumed exercises of stock options
|
|
|
-
|
|
|
|
31,012
|
|
|
|
29,765
|
|
|
|
20,744
|
|
Average shares and dilutive potential common shares
|
|
|
3,315,727
|
|
|
|
3,560,289
|
|
|
|
3,441,299
|
|
|
|
3,582,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share
|
|
$
|
(0.01
|
)
|
|
$
|
0.10
|
|
|
$
|
0.23
|
|
|
$
|
0.43
|
|
All stock were considered anti-dilutive
for the three months ended September 30, 2017. There were no stock options considered antidilutive for the nine months ended September
30, 2017 and the three and nine months ended September 30, 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.
The following table summarizes stock option activity for
the nine months ended September 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 -September 30, 2017
|
|
|
142,850
|
|
|
$
|
14.90
|
|
|
|
|
|
|
|
|
|
|
Fully vested and exercisable at September 30, 2017
|
|
|
100,600
|
|
|
|
|
|
Fully vested and exercisable at December 31, 2016
|
|
|
101,400
|
|
|
|
|
|
Expected to vest in future periods
|
|
|
42,250
|
|
|
|
|
|
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 September 30, 2017, 142,850 options were outstanding and 100,600 options were fully
vested and exercisable with intrinsic value of $457,000 and $322,000, 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 nine months ended September
30, 2017, 36,250 options vested. Stock-based compensation expense for stock options included in salaries and benefits for the three
and nine months ended September 30, 2017 and 2016 was $18,000, $54,000, $18,000 and $68,000, respectively. Total unrecognized compensation
cost related to non-vested stock options was $58,000 at September 30, 2017 and $112,000 at December 31, 2016 and is expected to
be recognized over a period of 2.6 years. During the nine months ended September 30, 2017, the aggregate intrinsic value of the
options exercised under the plan was $164,000 determined as of the date of the option exercise.
The following table summarizes non-vested restricted stock
activity for the nine months ended September 30, 2017:
Balance -December 31, 2016
|
|
|
30,471
|
|
Granted
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
Vested
|
|
|
(15,114
|
)
|
Balance -September 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 nine months ended
September 30, 2017 and 2016 was $58,000, $173,000, $55,000 and $233,000, respectively. Unrecognized compensation expense for non-vested
restricted stock awards was $126,000 at September 30, 2017 and $299,000 at December 31, 2016 and is expected to be recognized over
a weighted-average period of 1.1 years.
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 nine months ended September 30, 2017 and 2016 (in thousands):
|
|
Unrealized Gains and Losses on Available-for-Sale Securities
|
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
Beginning balance
|
|
$
|
316
|
|
|
$
|
913
|
|
|
$
|
(153
|
)
|
|
$
|
384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of tax before reclassification
|
|
|
(68
|
)
|
|
|
(89
|
)
|
|
|
401
|
|
|
|
438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts reclassified from accumulated other comprehensive income for loss on call of securities, net of tax expense of $0, $0, $0 and $1 respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current period other comprehensive income (loss)
|
|
|
(68
|
)
|
|
|
(89
|
)
|
|
|
401
|
|
|
|
440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
248
|
|
|
$
|
824
|
|
|
$
|
248
|
|
|
$
|
824
|
|
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 credit quality of our loan and investment portfolios;
|
|
>
|
estimates of our risks and future costs and benefits;
|
|
>
|
non-historical statements about our financial condition, results of operations and business.
|
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;
|
|
>
|
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.
|
Comparison of Financial Condition at September 30, 2017
and December 31, 2016
Total assets at September 30, 2017 increased
$1.7 million, or 0.4%, to $460.2 million from $458.5 million at December 31, 2016. The increase was attributed to an increase of
$1.5 million in other borrowings.
Cash and Cash equivalents increased
by $1.4 million, or 5.9%, to $25.8 million at September 30, 2017 from $24.4 million at December 31, 2016. The increase in cash
was primarily attributable to an increase in other borrowings.
Interest-bearing deposits in other financial
institutions increased $498,000, or 25.0%, to $2.5 million at September 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 $6.4 million, or 11.0%, to $64.7 million at September 30, 2017 from $58.3 million at December 31, 2016. This increase is primarily
due to $11.8 million in purchases and an increase of $608,000 in unrealized gain on securities held for sale, offset by maturities,
calls and principal payments of $5.9 million.
Loans held for sale decreased $611,000,
or 100.0%, to $0 at September 30, 2017 from $611,000 at December 31, 2016 due to a decrease in secondary market mortgage lending
activity.
Loans, net, decreased $7.7 million,
or 2.2%, to $336.2 million at September 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, offset by an increase in construction
and land loans. Non-performing loans decreased $200,000, or 4.1%, to $4.5 million at September 30, 2017 from $4.7 million at December
31, 2016.
Deposits increased $205,000 or 0.1%,
to $374.9 million at September 30, 2017 from $374.7 million at December 31, 2016. The increase was attributable to an increase
of $3.5 million in savings accounts and money market accounts, offset by a decrease of $3.3 million in certificates of deposits.
Federal Home Loan Bank advances increased
$1.5 million, or 15.8%, to $10.8 million at September 30, 2017 from $9.3 million at December 31, 2016.
Other borrowings increased by $1.5 million,
or 100%, to $1.5 million at September 30, 2017 from $0 at December 31, 2016 for general working capital purposes. On September
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 September 30, 2017, the interest rate on the line of credit was 4.50%.
Subordinated debenture increased by
$48,000, or 1.7%, to $2.9 million at September 30, 2017 from $2.7 million 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 $2.9 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 3.15% at September 30, 2017.
Total shareholders’ equity decreased
by $2.7 million, or 3.9%, to $66.0 million at September 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 $654,000, offset by net income
of $812,000, an increase in accumulated other comprehensive income of $401,000 and an increase in additional paid-in capital of
$423,000 related to the stock based compensation plans.
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 September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
Average
|
|
|
Interest and
|
|
|
|
|
|
Average
|
|
|
Interest and
|
|
|
|
|
|
|
Balance
|
|
|
Dividends
|
|
|
Yield/ Cost
|
|
|
Balance
|
|
|
Dividends
|
|
|
Yield/ Cost
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
339,956
|
|
|
$
|
4,297
|
|
|
|
5.01
|
%
|
|
$
|
344,546
|
|
|
$
|
4,455
|
|
|
|
5.14
|
%
|
Investment securities
|
|
|
63,809
|
|
|
|
371
|
|
|
|
2.31
|
%
|
|
|
59,414
|
|
|
|
322
|
|
|
|
2.16
|
%
|
Restricted Stock
|
|
|
3,276
|
|
|
|
40
|
|
|
|
4.84
|
%
|
|
|
3,276
|
|
|
|
30
|
|
|
|
3.64
|
%
|
Other interest earning assets
|
|
|
27,280
|
|
|
|
73
|
|
|
|
1.06
|
%
|
|
|
13,164
|
|
|
|
19
|
|
|
|
0.57
|
%
|
Total interest earning assets
|
|
|
434,321
|
|
|
|
4,781
|
|
|
|
4.37
|
%
|
|
|
420,400
|
|
|
|
4,826
|
|
|
|
4.57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets
|
|
|
25,096
|
|
|
|
|
|
|
|
|
|
|
|
27,437
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
459,417
|
|
|
|
|
|
|
|
|
|
|
|
447,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW, savings, money market, and other
|
|
|
155,047
|
|
|
|
114
|
|
|
|
0.29
|
%
|
|
|
140,453
|
|
|
|
62
|
|
|
|
0.18
|
%
|
Certificates of deposit
|
|
|
165,065
|
|
|
|
515
|
|
|
|
1.24
|
%
|
|
|
161,467
|
|
|
|
439
|
|
|
|
1.08
|
%
|
Total interest bearing deposits
|
|
|
320,112
|
|
|
|
629
|
|
|
|
0.78
|
%
|
|
|
301,920
|
|
|
|
501
|
|
|
|
0.66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLB advances
|
|
|
10,932
|
|
|
|
47
|
|
|
|
1.71
|
%
|
|
|
19,559
|
|
|
|
58
|
|
|
|
1.18
|
%
|
Subordinated debenture
|
|
|
2,865
|
|
|
|
49
|
|
|
|
6.79
|
%
|
|
|
2,800
|
|
|
|
43
|
|
|
|
6.11
|
%
|
Other borrowings
|
|
|
1,500
|
|
|
|
18
|
|
|
|
4.76
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total borrowings
|
|
|
15,297
|
|
|
|
114
|
|
|
|
2.96
|
%
|
|
|
22,359
|
|
|
|
101
|
|
|
|
1.80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities
|
|
|
335,409
|
|
|
|
743
|
|
|
|
0.88
|
%
|
|
|
324,279
|
|
|
|
602
|
|
|
|
0.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits
|
|
|
53,710
|
|
|
|
|
|
|
|
|
|
|
|
48,860
|
|
|
|
|
|
|
|
|
|
Accrued interest payable
|
|
|
148
|
|
|
|
|
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
3,688
|
|
|
|
|
|
|
|
|
|
|
|
3,572
|
|
|
|
|
|
|
|
|
|
Total non-interest bearing liabilities
|
|
|
57,546
|
|
|
|
|
|
|
|
|
|
|
|
52,595
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
392,955
|
|
|
|
|
|
|
|
|
|
|
|
376,874
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
66,462
|
|
|
|
|
|
|
|
|
|
|
|
70,963
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
459,417
|
|
|
|
|
|
|
|
|
|
|
|
447,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
|
4,038
|
|
|
|
|
|
|
|
|
|
|
|
4,224
|
|
|
|
|
|
Interest rate spread
|
|
|
|
|
|
|
|
|
|
|
3.49
|
%
|
|
|
|
|
|
|
|
|
|
|
3.83
|
%
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
3.69
|
%
|
|
|
|
|
|
|
|
|
|
|
4.00
|
%
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
129.49
|
%
|
|
|
|
|
|
|
|
|
|
|
129.64
|
%
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
Average
|
|
|
Interest and
|
|
|
|
|
|
Average
|
|
|
Interest and
|
|
|
|
|
|
|
Balance
|
|
|
Dividends
|
|
|
Yield/ Cost
|
|
|
Balance
|
|
|
Dividends
|
|
|
Yield/ Cost
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
340,625
|
|
|
$
|
12,877
|
|
|
|
5.05
|
%
|
|
$
|
333,755
|
|
|
$
|
13,134
|
|
|
|
5.26
|
%
|
Investment securities
|
|
|
61,414
|
|
|
|
1,074
|
|
|
|
2.34
|
%
|
|
|
62,622
|
|
|
|
1,039
|
|
|
|
2.22
|
%
|
Restricted Stock
|
|
|
3,276
|
|
|
|
110
|
|
|
|
4.49
|
%
|
|
|
3,276
|
|
|
|
91
|
|
|
|
3.71
|
%
|
Other interest earning assets
|
|
|
27,773
|
|
|
|
192
|
|
|
|
0.92
|
%
|
|
|
13,339
|
|
|
|
58
|
|
|
|
0.58
|
%
|
Total interest earning assets
|
|
|
433,088
|
|
|
|
14,253
|
|
|
|
4.40
|
%
|
|
|
412,992
|
|
|
|
14,322
|
|
|
|
4.63
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earning assets
|
|
|
25,480
|
|
|
|
|
|
|
|
|
|
|
|
27,462
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
458,568
|
|
|
|
|
|
|
|
|
|
|
|
440,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW, savings, money market, and other
|
|
|
151,661
|
|
|
|
308
|
|
|
|
0.27
|
%
|
|
|
138,145
|
|
|
|
184
|
|
|
|
0.18
|
%
|
Certificates of deposit
|
|
|
169,648
|
|
|
|
1,500
|
|
|
|
1.18
|
%
|
|
|
160,470
|
|
|
|
1,275
|
|
|
|
1.06
|
%
|
Total interest bearing deposits
|
|
|
321,309
|
|
|
|
1,808
|
|
|
|
0.75
|
%
|
|
|
298,615
|
|
|
|
1,459
|
|
|
|
0.65
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLB advances
|
|
|
9,430
|
|
|
|
122
|
|
|
|
1.73
|
%
|
|
|
16,493
|
|
|
|
167
|
|
|
|
1.35
|
%
|
Subordinated debenture
|
|
|
2,849
|
|
|
|
141
|
|
|
|
6.62
|
%
|
|
|
2,785
|
|
|
|
125
|
|
|
|
6.00
|
%
|
Other borrowings
|
|
|
566
|
|
|
|
20
|
|
|
|
4.72
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total borrowings
|
|
|
12,845
|
|
|
|
283
|
|
|
|
2.95
|
%
|
|
|
19,278
|
|
|
|
292
|
|
|
|
2.02
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing liabilities
|
|
|
334,154
|
|
|
|
2,091
|
|
|
|
0.84
|
%
|
|
|
317,893
|
|
|
|
1,751
|
|
|
|
0.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits
|
|
|
52,784
|
|
|
|
|
|
|
|
|
|
|
|
48,414
|
|
|
|
|
|
|
|
|
|
Accrued interest payable
|
|
|
137
|
|
|
|
|
|
|
|
|
|
|
|
143
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
3,319
|
|
|
|
|
|
|
|
|
|
|
|
2,929
|
|
|
|
|
|
|
|
|
|
Total non-interest bearing liabilities
|
|
|
56,240
|
|
|
|
|
|
|
|
|
|
|
|
51,486
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
390,394
|
|
|
|
|
|
|
|
|
|
|
|
369,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
68,174
|
|
|
|
|
|
|
|
|
|
|
|
71,075
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
458,568
|
|
|
|
|
|
|
|
|
|
|
|
440,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
|
12,162
|
|
|
|
|
|
|
|
|
|
|
|
12,571
|
|
|
|
|
|
Interest rate spread
|
|
|
|
|
|
|
|
|
|
|
3.56
|
%
|
|
|
|
|
|
|
|
|
|
|
3.89
|
%
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
3.75
|
%
|
|
|
|
|
|
|
|
|
|
|
4.07
|
%
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
129.61
|
%
|
|
|
|
|
|
|
|
|
|
|
129.92
|
%
|
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 September 30,
2017, we had $10.8 million in advances from the Federal Home Loan Bank of Cincinnati and an additional borrowing capacity of $92.3
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 September 30, 2017, Poage Bankshares, Inc.
(on an unconsolidated basis) had liquid assets of $300,000.
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 September 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 September 30, 2017, the actual capital conservation buffer
for Town Square Bank was 13.46% 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 September 30, 2017, the capital of the Town Square
Bank exceeded all required regulatory guidelines and Town Square Bank was categorized as well-capitalized.
The following table reflects the Bank’s
current regulatory capital levels in more detail, including comparisons to the regulatory minimums at September 30, 2017 and December
31, 2016 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under
|
|
|
|
|
|
|
|
|
|
For Capital Adequacy
|
|
|
Prompt Corrective
|
|
|
|
Actual
|
|
|
Purposes
|
|
|
Action Regulations
|
|
As of September 30, 2017
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total Risk-Based Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk-weighted Assets)
|
|
$
|
67,303
|
|
|
|
21.70
|
%
|
|
$
|
24,815
|
|
|
|
8.00
|
%
|
|
$
|
31,019
|
|
|
|
10.00
|
%
|
Tier I Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk-weighted Assets)
|
|
|
64,033
|
|
|
|
20.64
|
|
|
|
18,612
|
|
|
|
6.00
|
|
|
|
24,815
|
|
|
|
8.00
|
|
Common Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Risk-weighted Assets)
|
|
|
64,033
|
|
|
|
20.64
|
|
|
|
13,959
|
|
|
|
4.50
|
|
|
|
20,163
|
|
|
|
6.50
|
|
Tier I Capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to Adjusted Total Assets)
|
|
|
64,033
|
|
|
|
13.99
|
|
|
|
18,311
|
|
|
|
4.00
|
|
|
|
22,889
|
|
|
|
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 consolidated financial condition or results of operations.
Comparison of Operating Results for the Three and Nine
Months Ended September 30, 2017 and September 30, 2016
General.
Net income for
the three months ended September 30, 2017 decreased $382,000, or 104.9%, to a net loss of $18,000 from net income of $364,000 for
the three months ended September 30, 2016. The decrease in net income is attributable to a decrease in net interest income of $186,000
to $4.0 million for the three months ended September 30, 2017 from $4.2 million for the three months ended September 30, 2016,
a decrease in non-interest income of $96,000 to $704,000 for the three months ended September 30, 2017 from $800,000 for the three
months ended September 30, 2016 and an increase in the provision for loan losses of $595,000 to $947,000 for the three months ended
September 30, 2017 from $352,000 for the three months ended September 30, 2016. The decreases in income are offset by a decrease
in non-interest expense of $322,000 to $3.9 million for the three months ended September 30, 2017 from $4.2 million for the three
months ended September 30, 2016, and a decrease of $173,000 in income taxes to a benefit of $51,000 for the three months ended
September 30, 2017 compared to a tax expense of $122,000 for the three months ended September 30, 2016.
Net income decreased $739,000, or 47.6%,
to $812,000 for the nine months ended September 30, 2017 from net income of $1.5 million for the nine months ended September 30,
2016. The decrease in net income is attributable to a decrease in net interest income of $409,000 to $12.2 million for the nine
months ended September 30, 2017 from $12.6 million for the nine months ended September 30, 2016, a decrease in non-interest income
of $252,000 to $2.0 million for the nine months ended September 30, 2017 from $2.3 million for the nine months ended September
30, 2016 and in increase in the provision for loan losses of $834,000 to $1.6 million for the nine months ended September 30, 2017
from $812,000 for the nine months ended September 30, 2016. The decreases in income are offset by a decrease in non-interest expense
of $513,000 to $11.4 million for the nine months ended September 30, 2017 from $11.9 million for the nine months ended September
30, 2016, and a decrease of $243,000 in income taxes to $338,000 for the nine months ended September 30, 2017 compared to $581,000
for the nine months ended September 30, 2016.
Interest Income.
Interest
income decreased $45,000, or 0.9%, to remain constant at $4.8 million for the three months ended September 30, 2017 and 2016. The
average balance of interest-earning assets increased $13.9 million, or 3.3%, to $434.3 million from $420.4 million.
Interest income on loans decreased $158,000,
or 3.5%, to $4.3 million for the three months ended September 30, 2017 from $4.5 million for the three months ended September 30,
2016. The average yields on loans decreased 13 basis points to 5.01% for the three months ended September 30, 2017 compared to
5.14% for the three months ended September 30, 2016. The average balance of loans decreased $4.5 million, or 1.3%, to $340.0 million
for the three months ended September 30, 2017 from $344.5 million for the three months ended September 30, 2016. Income recognized
from purchase discounts attributable to the Town Square and Commonwealth acquisitions decreased $83,000, or 49.6%, to $84,000 for
the three months ended September 30, 2017 from $167,000 for the three months ended September 30, 2016 and contributed to the decrease
in the average yields on loans.
Interest income on investment securities
increased $49,000, or 15.2%, to $371,000 for the three months ended September 30, 2017 from $322,000 for the three months ended
September 30, 2016. The average yield on securities increased 15 basis points to 2.31% for the three months ended September 30,
2017, compared to 2.16% for the three months ended September 30, 2016. The average balance of investment securities increased $4.4
million, or 7.4%, to $63.8 million for the three months ended September 30, 2017 from $59.4 million for the three months ended
September 30, 2016.
Interest income on restricted stock
increased $10,000, or 33.3%, to $40,000 for the three months ended September 30, 2017 from $30,000 for the three months ended September
30, 2016. The average yield on restricted stock increased 120 basis points to 4.84% for the three months ended September 30, 2017
compared to 3.64% for the three months ended September 30, 2016. The average balance of restricted stock remained constant at $3.3
million for the three months ended September 30, 2017 and 2016. Interest income on other interest-earning assets increased $54,000,
or 284.2%, to $73,000 for the three months ended September 30, 2017 from $19,000 for the three months ended September 30, 2016.
The average yield on other interest-earning assets increased 49 basis points to 1.06% for the three months ended September 30,
2017 compared to 0.57% for the three months ended September 30, 2016. The average balance of other interest earning assets increased
$14.1 million, or 107.2%, to $27.3 million for the three months ended September 30, 2017 from $13.2 million for the three months
ended September 30, 2016.
Interest income decreased $69,000, or
0.5%, to remain constant at $14.3 million for the nine months ended September 30, 2017 and 2016. The average balance of interest-earning
assets increased $20.1 million, or 4.9%, to $433.1 million from $413.0 million.
Interest income on loans decreased $257,000,
or 2.0%, to $12.9 million for the nine months ended September 30, 2017 from $13.1 million for the nine months ended September 30,
2016. The average yields on loans decreased 21 basis points to 5.05% for the nine months ended September 30, 2017 compared to 5.26%
for the nine months ended September 30, 2016. The average balance of loans increased $6.8 million, or 2.1%, to $340.6 million for
the nine months ended September 30, 2017 from $333.8 million for the nine months ended September 30, 2016. Income recognized from
purchase discounts attributable to the Town Square and Commonwealth acquisitions decreased $291,000, or 48.9%, to $303,000 for
the nine months ended September 30, 2017 from $594,000 for the nine months ended September 30, 2016 and contributed to the decrease
in the average yields on loans.
Interest income on investment securities
increased $35,000, or 3.4%, to $1.1 million for the nine months ended September 30, 2017 from $1.0 million for the nine months
ended September 30, 2016. The average yield on securities increased 12 basis points to 2.34% for the nine months ended September
30, 2017, compared to 2.22% for the nine months ended September 30, 2016. The average balance of investment securities decreased $1.2
million, or 1.9%, to $61.4 million for the nine months ended September 30, 2017 from $62.6 million for the nine months ended September
30, 2016.
Interest income on restricted stock
increased $19,000, or 20.9%, to $110,000 for the nine months ended September 30, 2017 from $91,000 for the nine months ended September
30, 2016. The average yield on restricted stock increased 78 basis points to 4.49% for the nine months ended September 30, 2017
compared to 3.71% for the nine months ended September 30, 2016. The average balance of restricted stock remained constant at $3.3
million for the nine months ended September 30, 2017 and 2016. Interest income on other interest-earning assets increased $134,000,
or 231.0%, to $192,000 for the nine months ended September 30, 2017 from $58,000 for the nine months ended September 30, 2016.
The average yield on other interest-earning assets increased 34 basis points to 0.92% for the nine months ended September 30, 2017
compared to 0.58% for the nine months ended September 30, 2016. The average balance of other interest earning assets increased
$14.5 million, or 108.2%, to $27.8 million for the nine months ended September 30, 2017 from $13.3 million for the nine months
ended September 30, 2016.
Interest Expense.
Interest
expense increased $141,000, or 23.4%, to $743,000 for the three months ended September 30, 2017 from $602,000 for the three months
ended September 30, 2016. The average balance of interest bearing liabilities increased $11.1 million, or 3.4%, to $335.4 million
from $324.3 million.
Interest expense on interest bearing
deposits increased $128,000, or 25.5% to $629,000 for the three months ended September 30, 2017 from $501,000 for the three months
ended September 30, 2016. The average balance of interest bearing deposits increased $18.2 million, or 6.0%, to $320.1 million
for the three months ended September 30, 2017 from $301.9 million for the three months ended September 30, 2016. The average interest
rate paid on interest bearing deposits increased 12 basis points to 0.78% for the three months ended September 30, 2017 compared
to 0.66% for the three months ended September 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 increased $13,000, or 12.9%, to $114,000 for the three months ended September 30, 2017 from $101,000
for the three months ended September 30, 2016. The average balance on FHLB advances decreased $8.6 million, or 44.1%, to $10.9
million for the three months ended September 30, 2017 from $19.6 million for the three months ended September 30, 2016. The average
interest rate paid on FHLB advances increased 53 basis points to 1.71% from 1.18%. The average balance on subordinated debentures
increased $65,000, or 2.3%, to $2.9 million for the three months ended September 30, 2017 from $2.8 million for the three months
ended September 30, 2016. The average interest rate paid on subordinated debentures increased 68 basis points to 6.79% for the
three months ended September 30, 2017 from 6.11% for the three months ended September 30, 2016. The average balance on other borrowings
increased $1.5 million, or 100.0%, to $1.5 million for the three months ended September 30, 2017 from $0 for the three months ended
September 30, 2016. The average interest rate paid on other borrowings increased 476 basis points to 4.76% for the three months
ended September 30, 2017 from 0.00% for the three months ended September 30, 2016.
Interest expense increased $340,000,
or 19.4%, to $2.1 million for the nine months ended September 30, 2017 from $1.8 million for the nine months ended September 30,
2016. The average balance of interest bearing liabilities increased $16.3 million, or 5.1%, to $334.2 million from $317.9 million.
Interest expense on interest bearing
deposits increased $349,000, or 23.9% to $1.8 million for the nine months ended September 30, 2017 from $1.5 million for the nine
months ended September 30, 2016. The average balance of interest bearing deposits increased $22.7 million, or 7.6%, to $321.3 million
for the nine months ended September 30, 2017 from $298.6 million for the nine months ended September 30, 2016. The average interest
rate paid on interest bearing deposits increased 10 basis point to 0.75% for the nine months ended September 30, 2017 from 0.65%
for the nine months ended September 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
decreased $45,000, or 26.9%, to $122,000 for the nine months ended September 30, 2017 from $167,000 for the nine months ended
September 30, 2016. The average balance on FHLB advances decreased $7.1 million, or 42.8%, to $9.4 million for the nine
months ended September 30, 2017 from $16.5 million for the nine months ended September 30, 2016. The average interest rate
paid on FHLB advances increased 38 basis points to 1.73% for the nine months ended September 30, 2017 from 1.35% for the
nine months ended September 30, 2016. The average balance on subordinated debentures increased $64,000, or 2.3%, to remain at
$2.8 million for the nine months ended September 30, 2017 and 2016. The average interest rate paid on subordinated debentures
increased 62 basis points to 6.62% for the nine months ended September 30, 2017 from 6.00% for the nine months ended
September 30, 2016. The average balance on other borrowings increased $566,000, or 100.0%, to $566,000 for the nine months
ended September 30, 2017 from $0 for the nine months ended September 30, 2016. The average interest rate paid on other
borrowings increased 472 basis points to 4.72% for the nine months ended September 30, 2017 from 0.00% for the nine months
ended September 30, 2016.
Net Interest Income
. Net
interest income decreased $186,000, or 4.4%, to $4.0 million for the three months ended September 30, 2017 from $4.2 million for
the three months ended September 30, 2016. The ratio of average interest earning assets to average interest bearing liabilities
decreased to 129.49% for the three months ended September 30, 2017 from 129.64% for the three months ended September 30, 2016.
The interest rate spread decreased 34 basis points to 3.49% for the three months ended September 30, 2017 from 3.83% for the three
months ended September 30, 2016. Net interest margin decreased 31 basis points to 3.69% for the three months ended September 30,
2017 from 4.00% for the three months ended September 30, 2016.
Net interest income decreased $409,000,
or 3.3%, to $12.2 million for the nine months ended September 30, 2017 from $12.6 million for the nine months ended September 30,
2016. The ratio of average interest earning assets to average interest bearing liabilities decreased to 129.61% for the nine months
ended September 30, 2017 from 129.92% for the nine months ended September 30, 2016. The interest rate spread decreased 33 basis
points to 3.56% for the nine months ended September 30, 2017 from 3.89% for the nine months ended September 30, 2016. Net interest
margin decreased 32 basis points to 3.75% for the nine months ended September 30, 2017 from 4.07% for the nine months ended September
30, 2016.
Provision for Loan Losses.
We recorded $947,000 in provision for loan losses for the three months ended September 30, 2017 compared to $352,000 in provision
for loan losses for the three months ended September 30, 2016. The increase in the provision is primarily attributable to charge-offs
and the establishment of an allowance of $434,000 on five large commercial relationships classified as substandard.
We recorded $1.6 million in provision
for loan losses for the nine months ended September 30, 2017, compared to $812,000 in provision for loan losses for the nine months
ended September 30, 2016, primarily due to charge-offs and an increase in loans classified as substandard.
Noninterest Income.
Noninterest
income decreased $96,000, or 12.0%, to $704,000 for the three months ended September 30, 2017 from $800,000 for the three months
ended September 30, 2016. The decrease in noninterest income was primarily attributable to a decrease in loan servicing fees associated
with mortgage banking activities of $96,000, or 63.6%, to $55,000 for the three months ended September 30, 2017 from $151,000 for
the three months ended September 30, 2016 and a decrease in service charges on deposits of $29,000, or 5.5%, to $496,000 for the
three months ended September 30, 2017 from $525,000 for the three months ended September 30, 2016, offset by an increase in gains
on mortgage loans sold of $27,000, or 42.2%, to $91,000 for the three months ended September 30, 2017 from $64,000 for the three
months ended September 30, 2016.
Noninterest income decreased $252,000,
or 10.8%, to $2.1 million for the nine months ended September 30, 2017 from $2.3 million for the nine months ended September 30,
2016. The decrease in noninterest income was attributable to a decrease in loan servicing fees associated with mortgage banking
activities of $138,000, or 38.7%, to $219,000 for the nine months ended September 30, 2017 from $357,000 for the nine months ended
September 30, 2016, a decrease in net gain on disposal of land and equipment of $76,000 or 82.6%, to $16,000 for the nine months
ended September 30, 2017 from $92,000 for the nine months ended September 30, 2016 and a decrease in service charges on deposits
of $36,000, or 2.4%, to remain constant at $1.5 million for the nine months ended September 30, 2017 and 2016.
Noninterest Expense.
Noninterest expense decreased
$322,000, or 7.7%, to $3.9 million for the three months ended September 30, 2017 from $4.2 million for the three months ended 2016.
This decrease was primarily attributable to the decrease in salaries and employee benefits of $266,000, or 14.3%, to $1.6 million
for the three months ended September 30, 2017 from $1.8 million for the three months ended September 30, 2016, a decrease in foreclosed
assets expense of $124,000, or 64.9%, to $67,000 for the three months ended September 30, 2017 from $191,000 for the three months
ended September 30, 2016, a decrease in advertising of $46,000, or 38.0% to $75,000 for the three months ended September 30, 2017
from $121,000 for the three months ended September 30, 2016 and a decrease in occupancy expense of $44,000, or 8.8%, to $458,000
for the three months ended September 30, 2017 from $502,000 for the three months ended September 30, 2016.
The decreases above are offset by an increase in professional
fees of $166,000, or 121.2%, to $303,000 for the three months ended September 30, 2017 from $137,000 for the three months ended
September 30, 2016, an increase in loss on fictitious loans of $25,000, or 100.0%, to $25,000 for the three months ended September
30, 2017 from $0 for the three months ended September 30, 2016. Professional fees increased to accrue for potential legal and audit
related expenses associated with the fictitious loans. On September 12, 2017, Town Square Bank, the wholly-owned bank subsidiary
of Poage Bankshares, Inc., uncovered evidence of suspected fraud involving the origination of fictitious loans by an employee of
the Bank. The Bank has informed its fidelity blanket bond insurer of the suspected fraud and engaged an outside firm to perform
a forensic audit. To date, the Bank believes it has identified suspected fraudulent loans totaling approximately $1.4 million,
but this amount may change based on the results of the ongoing investigation. It is the Company’s conclusion, based on the advice of qualified outside legal counsel, that the
bond should provide indemnity for the lost principal of $1.4 million, less a $25,000 deductible, and it is probable that the Bank
will recover its loss. The Company recorded a receivable on insurance proceeds in other assets and a net loss of $25,000 in other
expenses during the three months ended September 30, 2017.
Noninterest expense decreased $513,000, or 4.3%, to $11.4
million for the nine months ended September 30, 2017 from $11.9 million for the nine months ended September 30, 2016. This decrease
was primarily due to a decrease of $430,000, or 7.7%, to $5.1 million in salaries and employee benefits for the nine months ended
September 30, 2017 from $5.6 million for the nine months ended September 30, 2016, a decrease in foreclosed assets expense of $92,000,
or 30.1%, to $214,000 for the nine months ended September 30, 2017 from $306,000 for the nine months ended September 30, 2016 and
a decrease in federal deposit insurance of $77,000, or 43.8%, to $99,000 for the nine months ended September 30, 2017 from $176,000
for the nine months ended September 30, 2016 due to reduced assessment rates effective July 1, 2016.
The decreases above are offset by an increase in advertising
of $53,000, or 22.4%, to $290,000 for the nine months ended September 30, 2017 from $237,000 for the nine months ended September
30, 2016, an increase in professional fees of $69,000, or 17.5%, to $464,000 for the nine months ended September 30, 2017 from
$395,000 for the nine months ended September 30, 2016 and an increase in loss on fictitious loans of $25,000, or 100.0%, to $25,000
for the nine months ended September 30, 2017 from $0 for the nine months ended September 30, 2016.
The Company has engaged a third party
consultant to assist in data processing services evaluation and contract negotiation. The Company’s current data processing
contract will expire in April 2019. The Company intends to convert to a new data processing system, offered by a new service provider,
which provides for improved customer service and an enhanced platform to accommodate expected growth in the Company’s operations.
Conversion to the new system before the expiration of the current data processing contract will result in deconversion fees and
early termination costs. The Company expects to sign a contract with the new data processing provider during the fourth quarter
of 2017 at which time it would record deconversion fees estimated between $590,000 and $650,000. The Company expects to convert
to the new system in the second half of 2018 at which time it would record early termination costs estimated between $1.5 million
and $1.8 million. By converting to the new system, the Company expects to recoup these deconversion fees and early termination
costs during the five years following conversion through the recognition of significant cost savings.
Income Tax Expense.
The
provision for income tax benefit was $51,000 for the three months ended September 30, 2017 compared to and income tax expense of
$122,000 for the three months ended September 30, 2016. Our effective tax rate for the three months ended September 30, 2017 was
73.9% compared to 25.1% for the three months ended September 30, 2016 due to sustaining a net operation loss for the three months
ended September 30, 2017.
The provision for income taxes decreased
$243,000, or 41.8%, to $338,000 for the nine months ended September 30, 2017 compared to a $581,000 tax expense for the nine months
ended September 30, 2016 due to lower pre-tax income for the nine months ended September 30, 2016. Our effective tax rate for the
nine months ended September 30, 2016 was 29.4% compared to 27.3% for the nine months ended September 30, 2016 due to tax expense
related to nondeductible incentive stock options.